SlideShare una empresa de Scribd logo
1 de 20
Descargar para leer sin conexión
1
&'' (
                                                            '    +* *)(
                                                        ) **(
                                                         **      * **(
                                                       "+,-&(   "&.) +(




                                                                                         0 /(
                                                                                          ) 0
      ) **(
       **                     ) **(
                               **                       ' /(
                                                         - .
                                                                                         , /(
                                                                                          / ,
     ") **(
       **                    ") **(
                               **                      "' / (
                                                         - .
                                                                                        "+/+)(

                                                                             0, -(
                                                                            "& &&(
                                                                                                     $            %
                                                                                                     $  !         %
                                                        0 -)
                                                         0 (                                        "$"
                              ) **(
                               **                       * **(
                             ") **(
                               **                      ", ' (
                                                         * 0




          !                                                                           " #




                            1 2 3
                             2

                                                                                /&                   %            5
                                                                    6            7          8                 %


                                                                &// '9
                                                                  8.             !2 %
                                                                                  :;
                                                                    :                                     <
                                                                ) 8 ,=>
                                                                 /-.
                                                                                        :       &8)
                                                                                                 ,.
                                                                                                :
              1                     4                                                                             !
?@                          /**&    /**+       /**.                 2

"             6A%   )
                            , ,
                             +8&/   ,8 '
                                    .&'        , )
                                                -8-,            ++               !

     ?2                     0&,
                             8 *        -8/
                                         ,)    -8+&
                                                ,                       !   ;               2
                                                                2               3%              6 < .0
                                                                                                 ?    -(
                /
    B     "                 )' ,
                             8/         /)
                                         8&+   /&'
                                                8 )
                                                                "                    ! @) + :
                                                                                      ? /
                        /
    B     "    =            / '
                             + (        / -(
                                         +     / -(
                                                '

                              /-         )++     ,,
                                                  0                                                 ! #
                                                                                                     "        $   "   %
                                                                                                                      "




                                                                                                                          2
C
      "#                 '           (           "                 ))*


               6A%                                                                   ?@

               )-(                                                                   ). )&                  -&
         /*(                 ')(
                                                      =6                        /*
       //(
                                                     1                     /*
 /,(                                                     4
                                                                        /)
/,(                                                   6 "

                                                     1
                                                                     /.
/-(                                     +0(
                                                          9?
                                                           "1
                                                                                                                     .,

,*(                                                                    /0


                                 + &(
       +/(                                                                   ,'
                                                                                                        +/
                   +,(
                                                     ?6                                      &.




                &0)(         !%                                        :                      C


                                                                                                                          &




      % %

                               B                 "        ! @+*+ )
                                                           ?                      ) *0 ) ,
                                                                                   D 8, (               3    %
                             ) *.
                              D


                                         !    ! @) + .
                                               ? .                  8                               !   ! @/ )
                                                                                                         ? +
        ) *0
         D
                                             ) *.
                                              D


                                     !                       3 % "                           "= D
                                             E                    ! @) + ,
                                                                   ? /



                             ?                       ! @,
                                                      ? **                     F 2                  = 8 / %<
                                                                                                       )
                                              !2                  !          G )-/(                 G )/*(
                                             H               !   . -

  : L          2             ?                       :       I   *&J . /
                                                                    ) J **0 <                           !        ;        8
                             5           %                                               ;


                                 2                           *+J J **0 ;
                                                                *, /                 :            ! @) * &
                                                                                                   ? ,
                                     2       4 /
                                              K **.

                                                                                                                          *




                                                                                                                              3
6A%

                  2 = 5                2               6A%
                                                        -8 *
                                                         *.
                                       00 +
                                        8.                             0-&/
                                                                        8
                      0.
                       8*.    0. &
                               8)             0.
                                               8-)
0&/
 8 +       0&&'
            8
                                                                                   H                 !                     !
                                                                                        2            8%                  2      5
                                                                                                 &/(   %                 )/      %

                                                                                                                             +2.7%
/ *+
 D         , *+
            D         &D*+     ) *.
                                D      / *.
                                        D     , *.
                                               D            &D*.       ) *0
                                                                        D
                                                                                                                                '+0
                                                                                                                                 8 /
                                                                                                                         ', 0
                                                                                                                          8)
                                                                                                         +0.5%

                                                                                                     0-)
                                                                                                      8 -    0-+'
                                                                                                              8
     +5.5%

           ,)
            8-)
    ,*)
     8 ,
                                           /+.
                                            8 *    /+.
                                                    8 )
                             -8.2%                                                      +14.2%

                        ).
                         8&0                                                                 )0 ,
                                                                                              8)
                                )+)
                                 8 /                                                )+**
                                                                                     8
                                                                       +1.0%

                                                                   +''      .*+



    ?                                                              :               4                        = 5          "     = 5
                                                                       1%

                                              ) *.
                                               D                                  ) *0
                                                                                   D
                                                                                                                                              +




4



    ( "           = 5           ) *0
                                 D                             ?2                 3 %"              M4               F

                                                  3,000.0                                                    )+/
                                                                                                             /
                                                                                                                                       125.0

                                                                                                 ) 0)
                                                                                                  )
                                                  2,500.0                                                                    )+/
                                                                                                                              )
                                                                                  ) ,&
                                                                                   )
                              ) )
                               - (                                 ) ),
                                                                    )                                                                  115.0

                                                  2,000.0
                                        )&(                                                                  )0 .
                                                                                                              8)             )0 ,
                                                                                                                              8)
                                                                                  ).
                                                                                   8+&           ).
                                                                                                  8+-
           -* +(                                                   )+**
                                                                    8
                                                                                                                                       105.0
                                                  1,500.0

                                                                                                                                       95.0
                                                  1,000.0


                                                                                                                                       85.0
                                                   500.0

                  2
                                                      0.0                                                                              75.0
           4                                                       ) *.
                                                                    D             / *.
                                                                                   D             , *.
                                                                                                  D          &D*.            ) *0
                                                                                                                              D

                         4                                               4             6A%                       "   ;?@




                                                                                                                                              ,




                                                                                                                                                  4
)**(



-*(                                                                                      /**.

.*(



&*(                                                                                                         , 6
                                                                                                             (
                                                                                                            )(
                                                                                     '(
                                                                                     .
/*(



 *(
               /**&           /**+               /**.              ) *0
                                                                    D

                        !            2


                 1%                                                                                                 N
                                         3 %"                                    .    ))/         ) /         "           "




                                                                                                                                 -




1                                    % %


                            2                (                                           ?       N/ 4 5           $4

                                                    -4.8%                                                         +2.5%
  ) +
   ,                                                                                 ' *
                                                                                      '          ' )
                                                                                                  '                       ) /
                                                                                                                           *)
                 ) '
                  /                          ) -
                                              /                           ' +
                                                                           0                               ' 0
                                                                                                            -
                              ) *
                               /                            ) /
                                                             /

   0*             .&                         .,             +0
                                ++



   .+             .+            .+           .+             .+


  /**&           /**+         /**.           ) *.
                                              D             ) *0
                                                             D            /**&       /**+        /**.      ) *.
                                                                                                            D             ) *0
                                                                                                                           D
   "       %


       4              :                                                              ?       ) *0
                                                                                              D
                          ) *0
                           D                                              . 1' 2         3 )& /
           . $                       "             )*            "#       . 14 2
                                                                              "            3 )) -/
                        ! "              !
                                                                                ?                    <       %      2
           . +&0
               )))               " +0
                                    ))) "
                                                                          ) *.H ) *0
                                                                           D     D
           .   &0)) "                              # "%
                                                                          . (            "        )+0
                                                                                                    )))     )*0
                                                                                                              )))
                                                                          . $                .   "        +)0
                                                                                                            )))     + 0
                                                                                                                      )))
                                                                                                                                 )




                                                                                                                                     5
2


                                                                      ) *0 ? -00
                                                                       D N @
 ?@


            &*&                                                                    .(
                           ,-
                           0                                                  '(
            &'                                                                             /-(
 ,*
 ,                          +-
  ,,
                                                                  )-(



                                                                                           /*(
            ,++                                                               )(
                                                                               '
                           ,'
                           )
  /0
   '
                                          --
                                          )0
                                                                                   2          H
                                          0)                          !            " %

                                                                      !4
 /**&       /**+           /**.          ) *0
                                          D
                                                                  =
        H                       !4
                                ;
                                                                          ?    2

                                                                  1%




                   F " ! 2
                       !

,*(

/+(

/*(                                                18.6%

        14.3%
)+(
                                11.6%                                                         11.5%
)*(                                                ) '
                                                    . (                       2.1%
        ) -(
         )
                                 0,(                                                             ''(
+(                                                                            ).(
                                 ,.(                                          & -(
        /+(                                        )0(                                            ).(
*(
                                                                              ;& ,(
;+(
        /**/                    /**,               /**&                       /**+            /**.
                  Part B                Part A              PIS/COFINS                     IGPM

                        2    " !!
                                            /**+           /**.           >            (
                         ?J
                          @ =A%

                    ?       "              , .
                                            *-             , 0
                                                            *+                ;*'(
                           "?              /++
                                            /              / '
                                                            &'                G ) -(
                                                                                 *
                     1== ?                 / ..
                                            0              / )
                                                            -+                G ,)(
                    1 ?
                     "                     / )&
                                            /              / /-
                                                            ,                 G+ /(

                    ""
                    1                      / )-
                                            0              / '
                                                            -)                G ,0(




                                                                                                        6
" !?
  !                         /**0
    (6

1 =              ) %
                  . 8                                    %                                     " !?
                                                                                                 !                                    N
    ?@

     PART A                                            5,469.91

     PART B                                            2,170.44
                                                                                            "? N                    A          ; H N
                    Remuneration                         768.66                           +8 - .
                                                                                           *' &                            ) *-(
                                                                                                                            +

                   Model Company                         840.01
                       Bad Debts                          50.25
                                                                                                                                  ?       N
                      Depreciation                       511.52                       6 1 ? N
                                                                                       ?
                                                                                       )8 -)
                                                                                        )-. ,                              &,(
                                                                                                                             )
     Other Revenues                                      (42.62)
     Required Revenue                                  7,597.73

     Verified Revenue                                  8,031.96
     Req. Revenue / Ver. Revenue                         -5.41%                           H         N
     Financial Effects                                     (1.62)                     . 7           !. 1 ' 8 " #
                     Financial Effects                   -0.02%                       . 7 6 !. 9 " "                 $
     Total Tariff Reset                                  -5.43%




?

                   6      ?2                                                       1                    H
                       $<                                                                      $<
           +3.0%                       -6.4%                                      +5.0%                            -2.9%
                                /'
                                 8&0
                   /0 *
                    8.                         /0 *
                                                8.                                         ), +
                                                                                            8.              )&*.
                                                                                                             8               ), +
                                                                                                                              8.
/. '
 80                                                                   )/ '
                                                                       8'

                                ))
                                 8--
 )*,
  8 /              )*-,
                    8                          )*-,
                                                8

                                                                                                            )*,
                                                                                                             8 &
                                                                        '&)                )*&,
                                                                                            8                                )*&,
                                                                                                                              8




 ).
  8&0              ). 0
                    80          )0
                                 8+'           ). 0
                                                80

                                                                        ,+-                   ,/
                                                                                               /            ,/
                                                                                                            0                  ,/
                                                                                                                               /


    ) *.
     D             ) *0
                    D           &D*.            ) *0
                                                 D                    ) *.
                                                                       D                   ) *0
                                                                                            D               &D*.               ) *0
                                                                                                                                D

           ?2                   !1         ?2                                 1           H                        G"

                   ! *(
                    ,                      ) *.
                                            D N                                       ! * -(
                                                                                       )              ;                    :
     .     " "                  &/ "              76              H                                  ) *.
                                                                                                      D N
           ! ))*
            0                                                       .             "       $< ))         #6   ! 0
                                                                                                              "
     .       "         +/   !     " ":         " 4;                                   !    "           " =!     >
                                                                          ) -/             7 6 ))*? "
                                                                                              0        ) / "
                                                                                            /     7 "6 ))+
                                                                                                   "  0
                                                               ?                       ! * *(
                                                                                        )                           :
                                                                H                                    ) *.
                                                                                                      D N
                                                                    . $                        &/   @!                  "
                                                                                           &    /




                                                                                                                                              7
"



?@                                                          ) *. M
                                                             D          ) *0
                                                                         D            &D*. M            ) *0
                                                                                                         D

         "                                                      &/ -
                                                                  ,          ,)
                                                                             '             &, )
                                                                                             ,            ,)
                                                                                                          '

?"                                                              -),         -/)            -,&           -/)

                  4                                             . +
                                                                 *          / 0
                                                                             .             . &
                                                                                            *            / 0
                                                                                                          .

         2           ;?"                                        ) -
                                                                 .             +,           )+             +,

         B                "                                     +-/&     +*+ )             +0 &
                                                                                             -           +*+ )

         B                "      =                          , &(
                                                             +          , )
                                                                         * (           , '
                                                                                        / (             , )
                                                                                                         * (

                                                        ?              ;) ,
                                                                         , ( ?                       ;) 0
                                                                                                       / (


                                                                                                                     &




?

                  4              ?                                                            !
                          $<                                                          $<


    ) *.
     D               ) *0
                      D          &D*.           ) *0
                                                 D                                 )+ .
                                                                                    .                     )+ .
                                                                                                          .
                                                                                               +67.2%



                     / ,
                      +                         / ,
                                                 +                                            ' *
                                                                                               '
                                    &)+                                  +560.1%
                                           -38.9%
                 -79.2%

                                                                       / )
                                                                        +



    ) )0
     /                                                                  ) *.
                                                                         D          ) *0
                                                                                     D        &D*.        ) *0
                                                                                                           D


             2            !% !                                          =          ! '
                                                                                    ' (     ) *0
                                                                                             D
     N
     .   !           "          /         " "               3          . 9 "%       ))*0!   #     !
                 $             !" "
                                 4 #        !       '                     "          ! " " " " 6= ! !
                                                                                              '
                 $      *, */        2"
                                     =          0                        1    9      0 !!
                                                                                      =         "#    "          "
                 !$ & *
                     <                "         #           6                      $ ,*
                                                                                    <        0     ' =
                   '
                                                                         )) "      ))*
                 (       $< +             1A    #%
                 (    BC "
                        D #                      4

                                                                                                                     *




                                                                                                                         8
:

               %         "           H            "
                                                                                                        6                     : < ) *0
                                                                                                                                   D
                               $<
                                                            ; / *(
                                                               +
                             ; '.(
     &8 *
      -,                                 &80
                                          0&                                                                      6 ;
                     &8*.
                      .                          &8 ) &8*.
                                                  &)    .
                                                                                                                 +* *(
     /(
      )                /*(               /(
                                         0             /*(
              ,.
               8+-
                               ,,
                                8*.                               ,,
                                                                   8*.                                                                         4H ?
                                                                                                                                                ) +(
                                                                                                                                                 )
?@




     0(
      '                -*(                                 -*(                                                             J                  :
                                         0(
                                          ,
                                                                                                                         , -(
                                                                                                                          .                  ).(


                                                                                                            4    N                   ? /, &
                                                                                                                                      @ 8'
     &D*.              ) *0
                        D                ) *.
                                          D                ) *0
                                                            D                                     2                      N           ? )' &
                                                                                                                                      @ 8'
                                                                                                        N                            ?@ /-
                                                                                                                                         )
                     "           "               :


          :          % % <                       )/               %                          2                                          2                    !
                                                                                                                             + &&       + &-          + &.
                                                                                    ) ))/                                             ) /
                                                                                                                                       *& -(
 6             :N                     ! +( ? ) - +
                                       ,    @ .                                                             ) )
                                                                                                             *) -(           ' /(
                                                                                                                              0 0
                                                                                                                                                 ) .(
                                                                                                                                                  */ ,        &
                                                                                                 ' .(
                                                                                                  ) )
                                                                                    -) ))/
            :N                       ! + *( ? )):
                                      /      @
                                                                                    +) ))/       ,-)         ,'*
 4                           N ).(       !
                                                                                    &) ))/
                       !            ? ,
                                     @ **              –=         8 **0
                                                                   /   N            ) ))/
      –   $              " "
                          4 #                ( ; , /             ( ;
                                                                                    ) ))/                                                                     )
              )/
                                                                                                 ) *.
                                                                                                  D          / *.
                                                                                                              D              , *.
                                                                                                                              D         &D*.       ) *0
                                                                                                                                                    D
      –        "         " "
                          4 #                &    & & 6"
                                                                                                        2       ;(           O            2      !;

                                                                                                                                                                       +




=                                                %4 3

                       ?@                                          ) *.
                                                                    D               / *.
                                                                                     D                      , *.
                                                                                                             D                      &D*.                ) *0
                                                                                                                                                         D

                 %                                                         -                 &,                  * -                     +*+                 )) .
                                                                                                                                                              8.

1                        %6                                              *,+             *&                      + &                     +                    .&
                                                                                                                                                               ,

     2                                                                     )                 ,,                      +&                     ,&                    '+
      4                  H                                                 -                 ,&                      +*                     -                 )-0

                   C                                                       &                 &                       &,                                           0)

              4          H                                                                   ),                      ,&                     &&                    &-

              "H                                                           +                 *+                      ,                                            '0
4             %4 3                                                                           *                       ,                      --                )+
                                                                                                                                                               ,

4             %                                                            &,            * -                     +*+                    0**                  ),
                                                                                                                                                              8*)

     1                         %4 3N                     ! @-'0
                                                          ?                                  "          8                             %
              %                           %           "= D
        4                       H          N           ;                            !                           % - %               :
      ? . 0
       @ ,                                ?       ;                        :        ? &+ ,
                                                                                     @
                     4          H        N 3                 H                  %                  !         8                   %                                !
      %        :                      3 %4
                                                                                                                                                                       ,




                                                                                                                                                                           9
!   ! @) + .
              ? .                 ) *0 ? ) +
                                   D 8 @ &*         % %
%       %       !   ) *.
                      D

?            ! + *(
              /                           :    %    )/
        %

             !       :F       2   !!     ,0    ++

?                    :    I               !     ;

    2                             =   , 8 **0; ? ) * &
                                         /      @ ,
                 2   4 /
                      K **.


                                                          -




                                                              10
" #1 2 3
    2

                                                                              ,*                              H                / '
                                                                                                                                */

                                                                              ) %
                                                                               *                              % " #8              8
                                                                                 =        6 P            2

                                                                                                              ! 8+)=A8
                                                                                                               /.
                                                                              /(
                                                                               )         !%                                     %
                                                                                         !7

                                                                              )**(       !
                                                                                             ;                            3 %
                  1                       4                                                      %        %             : / +
                                                                                                                           *)

?@                             /**&        /**+         /**.                             B                          !      !
6                     6A%      ) 8&,
                                )'         )8
                                            /-+/        )8 +
                                                         /&0
                                                                               6 ;=

     ?2                             '-)     )/ *
                                             8/         ),
                                                         8-0                              ! **( ! %
                                                                                           )
     "                              00
                                     0        ''
                                               ,        )*'
                                                         8 0
                                                                                            /**.

     "     =                    0 /
                                 ' (        0 *(
                                             0          0 )
                                                         ' (

                                    //
                                     '        ++.        .&
                                                         )




  C
) "#                  5             " (                  "                   ))*

                                      ; =A                                                         ?@
                             & *(                                                                             &'(

                      ,+(                                                                               /)(
                                                               AES Tietê                  ) ,
                                                                                           ) (
           ) -(
            /                                                                                                           ) *(
                                                                                                                         /
                                          ) )
                                           . (                 CHESF
                                                               Furnas               &.(

     .'(                                                       CESP
                                                               Itaipú              '+(
                                                               Cemig - GT                                                      ) 0
                                                                                                                                - (
                                                 ) .
                                                  & (
    ''(                                                        Tractebel
                                                               Copel - GER         -)(
                                                               Eletronorte

          ) ,
           * (                                                 Duke
                                      ) ,
                                       ) (                                                                              - +(

                      ) .
                       * (                                                                       / )
                                                                                                  * (




               " #                    /+(         !      C     E"                                                          % '%
                                                               C

               " )
                % *                                                                . ,
                                                                                    / ( . ' =A
                                                                                         +8&)                       !%
                                                  C     ) ' 0=A
                                                         *+8/

           !"




                                                                                                                                      11
% %


                                                   !+)
                                                    ) (


                                         "         ! @/ /
                                                    ? -0               8 ' % %
                                                                        & (                 %    ) *.
                                                                                                  D
           ) *0
            D
                                                      ! @) * +
                                                       ? .                  8                   ! *(
                                                                                                 +
                                                     3 %) *.
                                                         D




                                                ! @) * +
                                                 ? .                             2       83% %
                                    )**(       !%                      :               ) *0
                                                                                        D N

   : L               2                  . $ *
                                           <              0
                                                          )))          !"

                                        . $ ++
                                           <              0
                                                          )))          !"




                                    < ) *0
                                       D

             6               < =A 2                                                                  ;6A%

                                                                                            +15.1%     &8 ,
                                                                                                        *'
                                                           ) .
                                                            &+ (
                   ) / ) ' ) + ) ) )0
                    *' ( *. ( ) ( ) (                                                ,++0
                                                                                      8                 ,+
                                                                                                         )
           ' .
            0 (
-* 0(                                                                                 )0
                                                                                       0
                                                                                                        '-
                                                                                                         0
                                                            )-'
                                                             8 +
                                                                                      .+
                                                                                       /

                                        )&.
                                         8 0       )&/
                                                    8 &
                    ), /
                     8'      ), ,
                              8.
           )/
            8+-
)*&*
 8
                                                                                     /0
                                                                                      8++               /-**
                                                                                                         8



 /**)      /**/      /**,    /**&       /**+       /**.         ) *0
                                                                 D

       6          ; =A   2          6          J                                     ) *.
                                                                                      D                 ) *0
                                                                                                         D

                                                                                                =?         J

                  !+)
                   ) (                                                                          ! < ? ) ,-0 =A%
                                                                                                ! @ ,      J
   6                3    &+ .(      :2 %                                    =?         ! < ? 0&0 =A%
                                                                                       ! @      J
              )/ + =A
               80                                                                      ! O< ? ) / J
                                                                                       !     @ ' 0 =A%
   6 3 % ! )/
          . (                2
           J=?                                                          O) *0 2
                                                                          D




                                                                                                                  12
H

                                                                                               ) *0
                                                                                                D
            H < ) *0 ? ) /
                 D N @ *
    .       !   " 4           "        C)+          "" 6                  / .
                                                                           + (                     ,)(
                " 0 #"        E          "          "
                                                                                                                        L
                                                                                                           ) ,
                                                                                                            - (
                                                                    )-(                                                     3
4                       H;/**0 ? 0 +
                              N @ +
    . $<        3(                      !    "!6   =
       "    "     !                    2 1
                                        F " 2"                                                                          "

        # ! 0! 6= ' " "                "   " " 6 ,BG                                                                    2

    . $ **
       <               3$    "     "     #" #       !       "
                                                                               +)/(
    . $<         +     3 4
    . $ ,
       <               3 1
                        2                                                                 ?@
                                                                                                                        0 +
                                                                                                                         +
        2                                3
    .     E     H     '   !   "!6  =
         "    ! 2"  $   7"  0 !" "
                             =       "                                                                 &.+
        " " 6 & B " " " , -+B
                 G    4 #     G "
                                                                                           / +
                                                                                            0
           #0
            6"  4 ' I H.
                   6        "   4                                                  / '
                                                                                    )
        $< &       6"                                                 ) &
                                                                       /                                       ) /
                                                                                                                *


                                                                          /**,     /**&    /**+        /**.    ) *0 /
                                                                                                                D    **0
                                                                                                                                &




H                      ?L

?L                  N                                       :               )+( &** =A 8
                : 8 **0
                   /   N
    .      " #!  "               " " 6 ! 2"         2 1 ?
                                                     F "
    .     #6  ! #
               "                  = " 0 "           2 1 0!
                                                     F "              #!       #          "#               " " &
        6"

?                                  %            N
    . 2"     2 1
              F " .           !6             " "" "
                                              4 '               4          "                       !    " "
    . 5"      6
    . JI = B     !                2     K H= L )0 ,M
                                          "     , )

                 !           " #        %           62                    !7                   N
    . 2        ! '# "      " ! " " 6 & 6"                                        #!                    2       >=
      "" %
        6     6" 6       4   0 #"    !   "
    .     !            0 ! " ! !
                              "                                                0"    2         >=          '    "
      ! '#  "
    . I "        = '#"  =  ' "       "

"%          7                62                                       2                    % !             3
                 2 N
    .                  !      6"
    . 2                 ! '#"            "   0          !           "' 6         !                 ! '
                                                                                                    "               4

        %                    %     7                 62                     %2                     !
        " #3 %                      %               !
                                                                                                                                *




                                                                                                                                    13
?

                         ?2                                                                      1                          H
                       $<                                                                             $<
           +3.0%                          +3.9%                                        -5.3%                                +4.8%
                   , -
                    +'                            , -
                                                   +'                         '&
    , /
     &'                           , &
                                   &.                                                            -'                                      -'
                                                                                                                     -+
                                                                              ),                 -                                       -
                                                                                                                      -
                                                                              )-                 ).                  ).                  ).
                                                                              +                  &                   +                   &
                                                                              ),                 ).                  )*                  ).
                                                                                                                     )&
                                                                              /*                 )0                                      )0


                                                                                                 /0                  ,/                  /0
                                                                              /&


    ) *.
     D             ) *0
                    D             &D*.            ) *0
                                                   D                          ) *.
                                                                               D                ) *0
                                                                                                 D                   &D*.               ) *0
                                                                                                                                         D
                                                                                  3        %                         1              H
                                                                              ?                                       2
                                                                                                                     1% O
                     ) *0H ) *.
                      D     D                                                                     ) *0H ) *.
                                                                                                   D     D

      ?2                  ) *0
                           D          , !
                                       (                  ) *.
                                                           D N            ?                ! ,
                                                                                            + (
     ) -/         "         #"        76)*        !        #6                               H
               ! '" "       "                                             % %          H                 ) *.
                                                                                                          D N
        "           * +/  ! 4             '"                   #6
                                                                              $    #            " " ""               $<
      ":        !     # ! B M(
                       !   $ (
                                                                                  "   $N                          ! ! #E
                                                                                                                     "
      # "      4            #6    "       '6          "         C)+
                                                                              ) &/   /" !                    "   "! #
                                                                                                                   "   !                      !
                                                                              "     #    "

                                                                               #$ %        &'            %           % (        (
                                                                                                                                                  +




?

                                                                      "
                                                                 $<


               0 &(
                -                     0 -(
                                       '                                                   -* /(                          0 -(
                                                                                                                           '

                          +4.7%       / /
                                       -0                                                                    +3.2%        / /
                                                                                                                           -0
               / ,0
                0                                                                          /-*
                                                                                           0




               ) *.
                D                      ) *0
                                        D                                                  &D*.                            ) *0
                                                                                                                            D



      ) *0H ) *.
       D     D                                                             ) *0H &D
                                                                            D      *.


           . 1    "                   '" "                "                   . $4    '"                                   # ":
                                                                                                                            6
                                                                                ! # B M(
                                                                                   ! $ (
             7 6 ))*
                0           ; ) -/
                                                                              . 5 " 4                            #6         !       #!
           .    * +/       " '"                           #6                    '" "                 "
                 ":       ! # B M(
                             ! $ (
           . H=             "         "    "
                                                                                                                                                  ,




                                                                                                                                                      14
?

               4                 ?
                      $<                                                                  $<
                                                                     43.8%           44.6%
                                                                                                   47.7%
    ) *.
     D              ) *0
                     D           &D*.       ) *0
                                             D                                                                      44.6%
                                                                             +5.0%                      -2.8%
                                                                                     )*+
                                                                                      .           )+)
                                                                                                  .             )*+
                                                                                                                .
                                                                  ) '
                                                                   +/




    / &
     ,
                    / *
                     '                      / *
                                             '
           -23.9%                , . +16.3%
                                  &
                                                                     ) *.
                                                                      D              ) *0
                                                                                      D            &D*.             ) *0
                                                                                                                     D


) *0H ) *.
 D     D                                                      ) *0H &D
                                                               D      *.

     . 4                     N       " ' * ,/
                                         6                       .       "           ),          "#             !
        " 6               !           " " ( "
                                       4 #                             "#
           + /             C)*       -/   C)+                    . 16
                                                                    "                $ *) &
                                                                                      <                    4     0 !!
                                                                                                                  =
                                                                                         ))/      !        "    #
     . 4             H        3  "   , -/                              '"            C )+
       ' "6
        "                  " # =! 5 B
                                   1      ) +/
          /
                                                                                                                            -




    :

          % 2             :          $? .
                                       @ -.                      =           %/
                                                                              8 **0
                                                                                                      in R$ million
                                                  =
                                     Montante    Vencimento            Custo                    Garantia
              ), ''
               8,                     '"        B6 )
                                                 "0                  5 B ; )/
                                                                      1                     "     $     4'
                                                                                                        "

                    ) '
                     )        9 (               2 0) +               5 B ;*/
                                                                      1                   "       $     4'
                                                                                                        "

                                                             :
                                                       $ B
                                                        <
               ,/H
                                                                                 :                    :J   "
                                     /*H
                                                )&H
                                                                 *0H                 *.H               *.H
             )&*.
              8
                                 )/
                                  8+&
                                                )*'
                                                 8 .

                                                              ..
                                                              0                      .-/               .)
                                                                                                       .




              /**/               /**,           /**&          /**+                   /**.              ) *0
                                                                                                        D
                                                                                                                            )




                                                                                                                                15
%4 3

                    ?@                   ) *.
                                          D               / *.
                                                           D             , *.
                                                                          D          &D*.           ) *0
                                                                                                     D

             %                               +-,            ,&               +++         *+           .)
                                                                                                      '

1                   %4 3                      +)             ),               -)          ,)          /--
    2                                           &                *              ,                        )*

     4              H                                            ,              &           -            ).
                C                                                             &)            &            &.

            "H                                  &                )              *                     /*
                                                                                                      /
2                                L                           -&               )&                           ;

4           %4 3                              &              +                )             +            &

4           %                                ,&             +++              *+          *-           .-0

    " !
     %              %! 3     ) *03
                              D           2         ? &
                                                     @               8               %               !@
                                                                                                     ?
    /*
     /              !         "H                    :


        2   &D <
              *.                         L            !                  :    %         %            3
          %      !?                  Q   8 %
                                          3                                         ! =A
                                                                                     +/             2
    / ' =A !
     - 0




    6                    3    &. % %
                                (                 %

            "           ! @/ /
                         ? -0                     ) *0 & ' % %
                                                   D 8 (                              %         %
                            /**.         "               ! '-(
                                                          0
    0 &(
     -                  ) *.
                         D

                      ! @) * +
                       ? .                            2                  83% %
    )**(            !"
                     ) *0

            " #%             :           C            3                              ! 2
             H               8                               %                       F




                                                                                                               16
ANNEXE




         C
B : ( ""
 "   !

     Generation                   Transport                   Distribution        Free Clients




)&
 /                           &*                          .&                   -&'!
)(
 .       2                   =               3           , "
                                                          &0 A%       :           2                  N
).
 8*&                              %2                     /**.                 –   '4    BG

) 6
 *. A                                        R/ *
                                               ,         +'==                           2        N
                             5>                                               –       " &)) :
                                                                                            G
                                                         0(
                                                          ,   2
 . + /!6                     ) &8-.5
                              ' /            !            º !
 .   / !     "                                                                    %
                             ?               :           " ! B
                                                            !
 .   /      "                                                                          !
                                  2    3 %                2
 .   / @!
                                                         " !
                                                           !          2   !
"3                                                                            4
                             ?                            !2
  2              ;!                                                               2
                                                 !
                                                 !       ?            :
   5
                                         2           :        2
   5
                              !        – 6 ;=
                                                         H        2       %


                                                         ?
                                                             2
             !   !    ! )#




                                                                                                         17
C                                                   6 3%


                                     (     %          !                   K


? :
 @                                                                                                                       "A%

  ,+                                                                                                                 &**
                                                                                                        ,-(
                                                                                      &.(                            ,+*
  ,*                                                                          & +(
             +,(                                      &0(
                                          ,+(
                              ;0'(                                                                                   ,**
  /+
                                                                                                                     /+*
  /*
                                                                                                                     /**
  )+
                                                                                                                     )+*
  )*         &,(              ),(        /0(          ))(                 +0(        ,0(            /'(
                                                                                                                     )**
  *+                                                                                                                 +*

  ;                                                                                                                  *
                 /***         /**)       /**/         /**,               /**&        /**+           /**.

                                     6

)" ! *                                                                                                                          &




  C ?                                4            3 5

                   " !
                     !
                                               " !?
                                                 !
       B             ?"

             B      !     !                               !
                                                          !                          "3     2                !
       %      !      5        3%          2   !            <       H Q
       3 %                               /**0
                                                                                     ?
                                         ?2       (   %            L      N          .              '            "
. I     "" "
          # '                                                                        .          #       "
         .        #1 !
                  6   "                                                              . 54               "        "    " '"
         .        # "
                   6
                                         $E                        P                         '           "   D       "
                                          4
                                                      ÷             4
         .   2     ( "#
                    !                                                                . 54               "    =       =    "
                                                                                       '"
                                          1" ;                     BG!
                                                                                     . 11           '=       "!           " "
                                           1"                       "                  ! '6

. B " "
   " # '                                                                             . 9        "   #

         .   @B
              N                                                                      .                           "       ":
                                                               6                     . 9    6 # "       '" " "#
         .         "
                                                                    H
         .   ( "$
              "           "
. 1"     "        '6 "     " JO
  9"   K           !"  ": # = !
  #"   =!                                                        H
                                           ?
                                                               ; HA


                                           ?!                      <1 =
                                                                     I


                                                                                                                                *




                                                                                                                                    18
C

                                  =           !=
                                                ==



                              !

              9       "




                                      C                                  ?        %
    2                             ?
          =
    B         #6          6       $# "        "       4              1"       #

                                      6

                                                                     1
                          C               "
                                                                 1
          %       :
                                              :

                          C
                                      4
                                                                                      +




              C



                  &8 .5 S
                   +/
+ + ==                                                    /. =A8 *
                                                           8+)  )
&8)
 ,.                                                       /-+
)(
 .        3       %                                       /&(    3       %
/**.                  N, ) 6
                        -8-, A%




4    N6                                                                  ' 8 /5 S
                                                                          '+)
.'
 , =A8)                                                   ))==
+0                                                        -)*
&.(       3       %                                       )**(   3        %
                                                  :       /**.            N .' & 6
                                                                             80 A%
                                          6


                                                                                      ,




                                                                                          19
" #



           ) ' ;) '
            '0 ''                   /***;/
                                     ***; **/             /**, /
                                                              ; **&                       /**+;/
                                                                                           **+; **.



 )'
  '-                   /***                        /**,                              /**+
 . 14 %
     " "                   .    2 " #"              .    2                            .       >       "6
       "                       "E  * /                  I 2 '                                     #
                                  " D               .    " ""        #"
                               4 #!"                    !   #       "6
 )'
  ''                                                                                 /**.
                                                          "
 . 14 %
     " "                                                                              .   " ""
                       /**)                         .9              "       "
     >                                                                                                #
                           .    2    "                                                    "   !
                                                         4 %
                                                          " "
                               =    !      >                                          .           "           "6
                                                                                                  #

                       /**/                        /**&                               .     "
                                                    .$          #                         ' ))/           "
                           .    2     "
                                                           "            '
                               =    !
                                    "



                                                                                                                   -




"%                                   %              3 %                         % :                           8
     B                     !                   8     3%                                   !           :
     %   H             !              =                                         !         !                   %
                 % %                           5 :%2                             %                    !
                                                                                                      !
     CT                         !              3   %
     5 8     %         %       !      :B        %




                                                                                                                       20

Más contenido relacionado

La actualidad más candente

Food Gh Fee Structures
Food Gh Fee StructuresFood Gh Fee Structures
Food Gh Fee Structures
msdhillon72
 
Psy z Rygi Henning Mankell ebook
Psy z Rygi   Henning Mankell ebookPsy z Rygi   Henning Mankell ebook
Psy z Rygi Henning Mankell ebook
e-booksweb.pl
 
World Newspaper Congress and World Editors Forum 2011: Infoslides
World Newspaper Congress and World Editors Forum 2011: InfoslidesWorld Newspaper Congress and World Editors Forum 2011: Infoslides
World Newspaper Congress and World Editors Forum 2011: Infoslides
WAN-IFRA
 
Revist Acolor Maig09
Revist Acolor Maig09Revist Acolor Maig09
Revist Acolor Maig09
Anna Zamora
 
Programaciones didacticas
Programaciones didacticasProgramaciones didacticas
Programaciones didacticas
Movb Glez
 
Introduction To Financial Planning And Wealth Advice
Introduction To Financial Planning And Wealth AdviceIntroduction To Financial Planning And Wealth Advice
Introduction To Financial Planning And Wealth Advice
Frank Agliotti
 
Tact interline agreements between carriers
Tact   interline agreements between carriersTact   interline agreements between carriers
Tact interline agreements between carriers
comercio01
 
Free English Grammar
Free English GrammarFree English Grammar
Free English Grammar
Xianyou Wong
 

La actualidad más candente (17)

Food Gh Fee Structures
Food Gh Fee StructuresFood Gh Fee Structures
Food Gh Fee Structures
 
Psy z Rygi Henning Mankell ebook
Psy z Rygi   Henning Mankell ebookPsy z Rygi   Henning Mankell ebook
Psy z Rygi Henning Mankell ebook
 
Proyecta urban products of design
Proyecta urban products of designProyecta urban products of design
Proyecta urban products of design
 
Plc
PlcPlc
Plc
 
World Newspaper Congress and World Editors Forum 2011: Infoslides
World Newspaper Congress and World Editors Forum 2011: InfoslidesWorld Newspaper Congress and World Editors Forum 2011: Infoslides
World Newspaper Congress and World Editors Forum 2011: Infoslides
 
IFRA Expo and World Newspaper Congress 2011: Promotion and Sponsoring Opportu...
IFRA Expo and World Newspaper Congress 2011: Promotion and Sponsoring Opportu...IFRA Expo and World Newspaper Congress 2011: Promotion and Sponsoring Opportu...
IFRA Expo and World Newspaper Congress 2011: Promotion and Sponsoring Opportu...
 
Revist Acolor Maig09
Revist Acolor Maig09Revist Acolor Maig09
Revist Acolor Maig09
 
Modulo c
Modulo cModulo c
Modulo c
 
Programaciones didacticas
Programaciones didacticasProgramaciones didacticas
Programaciones didacticas
 
BiblioAnimação outubro
BiblioAnimação outubroBiblioAnimação outubro
BiblioAnimação outubro
 
IDAE : Perspectivas sobre biocarburantes
IDAE : Perspectivas sobre biocarburantesIDAE : Perspectivas sobre biocarburantes
IDAE : Perspectivas sobre biocarburantes
 
The Tragic Death of Descartes
The Tragic Death of DescartesThe Tragic Death of Descartes
The Tragic Death of Descartes
 
Krivični zakonik cir
Krivični zakonik cirKrivični zakonik cir
Krivični zakonik cir
 
Introduction To Financial Planning And Wealth Advice
Introduction To Financial Planning And Wealth AdviceIntroduction To Financial Planning And Wealth Advice
Introduction To Financial Planning And Wealth Advice
 
Tact interline agreements between carriers
Tact   interline agreements between carriersTact   interline agreements between carriers
Tact interline agreements between carriers
 
Free English Grammar
Free English GrammarFree English Grammar
Free English Grammar
 
Manual completo jclic.pdf
Manual completo jclic.pdfManual completo jclic.pdf
Manual completo jclic.pdf
 

Más de AES Eletropaulo

Apresentação bradesco ceo_forum2013_final (2)
Apresentação bradesco ceo_forum2013_final (2)Apresentação bradesco ceo_forum2013_final (2)
Apresentação bradesco ceo_forum2013_final (2)
AES Eletropaulo
 
Apresentacao aes eletropaulo_3_q13_ing
Apresentacao aes eletropaulo_3_q13_ingApresentacao aes eletropaulo_3_q13_ing
Apresentacao aes eletropaulo_3_q13_ing
AES Eletropaulo
 
Apresentacao aes eletropaulo_3_t13_final
Apresentacao aes eletropaulo_3_t13_finalApresentacao aes eletropaulo_3_t13_final
Apresentacao aes eletropaulo_3_t13_final
AES Eletropaulo
 
Apresentacao aes eletropaulo_4_q12_eng
Apresentacao aes eletropaulo_4_q12_engApresentacao aes eletropaulo_4_q12_eng
Apresentacao aes eletropaulo_4_q12_eng
AES Eletropaulo
 
Apresentacao aes eletropaulo_4_t12_v7
Apresentacao aes eletropaulo_4_t12_v7Apresentacao aes eletropaulo_4_t12_v7
Apresentacao aes eletropaulo_4_t12_v7
AES Eletropaulo
 
Presentation aes eletropaulo_3_q12_sem discurso_v2
Presentation aes eletropaulo_3_q12_sem discurso_v2Presentation aes eletropaulo_3_q12_sem discurso_v2
Presentation aes eletropaulo_3_q12_sem discurso_v2
AES Eletropaulo
 
Apresentacao aes eletropaulo_3_t12_sem discurso_v12
Apresentacao aes eletropaulo_3_t12_sem discurso_v12Apresentacao aes eletropaulo_3_t12_sem discurso_v12
Apresentacao aes eletropaulo_3_t12_sem discurso_v12
AES Eletropaulo
 
Brasil 2013 btg pactual xiv ceo conference
Brasil 2013 btg pactual xiv ceo conferenceBrasil 2013 btg pactual xiv ceo conference
Brasil 2013 btg pactual xiv ceo conference
AES Eletropaulo
 
Apresentacao aes eletropaulo_1_q13_eng_final
Apresentacao aes eletropaulo_1_q13_eng_finalApresentacao aes eletropaulo_1_q13_eng_final
Apresentacao aes eletropaulo_1_q13_eng_final
AES Eletropaulo
 
Apresentacao aes eletropaulo_1_t13_final - sem discurso
Apresentacao aes eletropaulo_1_t13_final - sem discursoApresentacao aes eletropaulo_1_t13_final - sem discurso
Apresentacao aes eletropaulo_1_t13_final - sem discurso
AES Eletropaulo
 
Itaú bba 8th annual lat am ceo conference in ny
Itaú bba   8th annual lat am ceo conference in nyItaú bba   8th annual lat am ceo conference in ny
Itaú bba 8th annual lat am ceo conference in ny
AES Eletropaulo
 
Hsbc utilities ceo roundtable
Hsbc utilities ceo roundtableHsbc utilities ceo roundtable
Hsbc utilities ceo roundtable
AES Eletropaulo
 
6th annual citi brazil equity conference são paulo
6th annual citi brazil equity conference   são paulo6th annual citi brazil equity conference   são paulo
6th annual citi brazil equity conference são paulo
AES Eletropaulo
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
AES Eletropaulo
 
Apresentação institucional audiencia pub lica
Apresentação institucional audiencia pub licaApresentação institucional audiencia pub lica
Apresentação institucional audiencia pub lica
AES Eletropaulo
 
Apresentação expomoney en_v1 - impressão
Apresentação expomoney en_v1 - impressãoApresentação expomoney en_v1 - impressão
Apresentação expomoney en_v1 - impressão
AES Eletropaulo
 
Apresentação expomoney pt_cvm
Apresentação expomoney pt_cvmApresentação expomoney pt_cvm
Apresentação expomoney pt_cvm
AES Eletropaulo
 
Apresentação institucional 3_q12_en_v8-
Apresentação institucional 3_q12_en_v8-Apresentação institucional 3_q12_en_v8-
Apresentação institucional 3_q12_en_v8-
AES Eletropaulo
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
AES Eletropaulo
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
AES Eletropaulo
 

Más de AES Eletropaulo (20)

Apresentação bradesco ceo_forum2013_final (2)
Apresentação bradesco ceo_forum2013_final (2)Apresentação bradesco ceo_forum2013_final (2)
Apresentação bradesco ceo_forum2013_final (2)
 
Apresentacao aes eletropaulo_3_q13_ing
Apresentacao aes eletropaulo_3_q13_ingApresentacao aes eletropaulo_3_q13_ing
Apresentacao aes eletropaulo_3_q13_ing
 
Apresentacao aes eletropaulo_3_t13_final
Apresentacao aes eletropaulo_3_t13_finalApresentacao aes eletropaulo_3_t13_final
Apresentacao aes eletropaulo_3_t13_final
 
Apresentacao aes eletropaulo_4_q12_eng
Apresentacao aes eletropaulo_4_q12_engApresentacao aes eletropaulo_4_q12_eng
Apresentacao aes eletropaulo_4_q12_eng
 
Apresentacao aes eletropaulo_4_t12_v7
Apresentacao aes eletropaulo_4_t12_v7Apresentacao aes eletropaulo_4_t12_v7
Apresentacao aes eletropaulo_4_t12_v7
 
Presentation aes eletropaulo_3_q12_sem discurso_v2
Presentation aes eletropaulo_3_q12_sem discurso_v2Presentation aes eletropaulo_3_q12_sem discurso_v2
Presentation aes eletropaulo_3_q12_sem discurso_v2
 
Apresentacao aes eletropaulo_3_t12_sem discurso_v12
Apresentacao aes eletropaulo_3_t12_sem discurso_v12Apresentacao aes eletropaulo_3_t12_sem discurso_v12
Apresentacao aes eletropaulo_3_t12_sem discurso_v12
 
Brasil 2013 btg pactual xiv ceo conference
Brasil 2013 btg pactual xiv ceo conferenceBrasil 2013 btg pactual xiv ceo conference
Brasil 2013 btg pactual xiv ceo conference
 
Apresentacao aes eletropaulo_1_q13_eng_final
Apresentacao aes eletropaulo_1_q13_eng_finalApresentacao aes eletropaulo_1_q13_eng_final
Apresentacao aes eletropaulo_1_q13_eng_final
 
Apresentacao aes eletropaulo_1_t13_final - sem discurso
Apresentacao aes eletropaulo_1_t13_final - sem discursoApresentacao aes eletropaulo_1_t13_final - sem discurso
Apresentacao aes eletropaulo_1_t13_final - sem discurso
 
Itaú bba 8th annual lat am ceo conference in ny
Itaú bba   8th annual lat am ceo conference in nyItaú bba   8th annual lat am ceo conference in ny
Itaú bba 8th annual lat am ceo conference in ny
 
Hsbc utilities ceo roundtable
Hsbc utilities ceo roundtableHsbc utilities ceo roundtable
Hsbc utilities ceo roundtable
 
6th annual citi brazil equity conference são paulo
6th annual citi brazil equity conference   são paulo6th annual citi brazil equity conference   são paulo
6th annual citi brazil equity conference são paulo
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
 
Apresentação institucional audiencia pub lica
Apresentação institucional audiencia pub licaApresentação institucional audiencia pub lica
Apresentação institucional audiencia pub lica
 
Apresentação expomoney en_v1 - impressão
Apresentação expomoney en_v1 - impressãoApresentação expomoney en_v1 - impressão
Apresentação expomoney en_v1 - impressão
 
Apresentação expomoney pt_cvm
Apresentação expomoney pt_cvmApresentação expomoney pt_cvm
Apresentação expomoney pt_cvm
 
Apresentação institucional 3_q12_en_v8-
Apresentação institucional 3_q12_en_v8-Apresentação institucional 3_q12_en_v8-
Apresentação institucional 3_q12_en_v8-
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
 
Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11Apresentação institucional 3_q12_en_v11
Apresentação institucional 3_q12_en_v11
 

Itaú Securities Conference And Merrill Lynch Conference May And June 2007

  • 1. 1
  • 2. &'' ( ' +* *)( ) **( ** * **( "+,-&( "&.) +( 0 /( ) 0 ) **( ** ) **( ** ' /( - . , /( / , ") **( ** ") **( ** "' / ( - . "+/+)( 0, -( "& &&( $ % $ ! % 0 -) 0 ( "$" ) **( ** * **( ") **( ** ", ' ( * 0 ! " # 1 2 3 2 /& % 5 6 7 8 % &// '9 8. !2 % :; : < ) 8 ,=> /-. : &8) ,. : 1 4 ! ?@ /**& /**+ /**. 2 " 6A% ) , , +8&/ ,8 ' .&' , ) -8-, ++ ! ?2 0&, 8 * -8/ ,) -8+& , ! ; 2 2 3% 6 < .0 ? -( / B " )' , 8/ /) 8&+ /&' 8 ) " ! @) + : ? / / B " = / ' + ( / -( + / -( ' /- )++ ,, 0 ! # " $ " % " 2
  • 3. C "# ' ( " ))* 6A% ?@ )-( ). )& -& /*( ')( =6 /* //( 1 /* /,( 4 /) /,( 6 " 1 /. /-( +0( 9? "1 ., ,*( /0 + &( +/( ,' +/ +,( ?6 &. &0)( !% : C & % % B " ! @+*+ ) ? ) *0 ) , D 8, ( 3 % ) *. D ! ! @) + . ? . 8 ! ! @/ ) ? + ) *0 D ) *. D ! 3 % " "= D E ! @) + , ? / ? ! @, ? ** F 2 = 8 / %< ) !2 ! G )-/( G )/*( H ! . - : L 2 ? : I *&J . / ) J **0 < ! ; 8 5 % ; 2 *+J J **0 ; *, / : ! @) * & ? , 2 4 / K **. * 3
  •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
  • 5. )**( -*( /**. .*( &*( , 6 ( )( '( . /*( *( /**& /**+ /**. ) *0 D ! 2 1% N 3 %" . ))/ ) / " " - 1 % % 2 ( ? N/ 4 5 $4 -4.8% +2.5% ) + , ' * ' ' ) ' ) / *) ) ' / ) - / ' + 0 ' 0 - ) * / ) / / 0* .& ., +0 ++ .+ .+ .+ .+ .+ /**& /**+ /**. ) *. D ) *0 D /**& /**+ /**. ) *. D ) *0 D " % 4 : ? ) *0 D ) *0 D . 1' 2 3 )& / . $ " )* "# . 14 2 " 3 )) -/ ! " ! ? < % 2 . +&0 ))) " +0 ))) " ) *.H ) *0 D D . &0)) " # "% . ( " )+0 ))) )*0 ))) . $ . " +)0 ))) + 0 ))) ) 5
  • 6. 2 ) *0 ? -00 D N @ ?@ &*& .( ,- 0 '( &' /-( ,* , +- ,, )-( /*( ,++ )( ' ,' ) /0 ' -- )0 2 H 0) ! " % !4 /**& /**+ /**. ) *0 D = H !4 ; ? 2 1% F " ! 2 ! ,*( /+( /*( 18.6% 14.3% )+( 11.6% 11.5% )*( ) ' . ( 2.1% ) -( ) 0,( ''( +( ).( ,.( & -( /+( )0( ).( *( ;& ,( ;+( /**/ /**, /**& /**+ /**. Part B Part A PIS/COFINS IGPM 2 " !! /**+ /**. > ( ?J @ =A% ? " , . *- , 0 *+ ;*'( "? /++ / / ' &' G ) -( * 1== ? / .. 0 / ) -+ G ,)( 1 ? " / )& / / /- , G+ /( "" 1 / )- 0 / ' -) G ,0( 6
  • 7. " !? ! /**0 (6 1 = ) % . 8 % " !? ! N ?@ PART A 5,469.91 PART B 2,170.44 "? N A ; H N Remuneration 768.66 +8 - . *' & ) *-( + Model Company 840.01 Bad Debts 50.25 ? N Depreciation 511.52 6 1 ? N ? )8 -) )-. , &,( ) Other Revenues (42.62) Required Revenue 7,597.73 Verified Revenue 8,031.96 Req. Revenue / Ver. Revenue -5.41% H N Financial Effects (1.62) . 7 !. 1 ' 8 " # Financial Effects -0.02% . 7 6 !. 9 " " $ Total Tariff Reset -5.43% ? 6 ?2 1 H $< $< +3.0% -6.4% +5.0% -2.9% /' 8&0 /0 * 8. /0 * 8. ), + 8. )&*. 8 ), + 8. /. ' 80 )/ ' 8' )) 8-- )*, 8 / )*-, 8 )*-, 8 )*, 8 & '&) )*&, 8 )*&, 8 ). 8&0 ). 0 80 )0 8+' ). 0 80 ,+- ,/ / ,/ 0 ,/ / ) *. D ) *0 D &D*. ) *0 D ) *. D ) *0 D &D*. ) *0 D ?2 !1 ?2 1 H G" ! *( , ) *. D N ! * -( ) ; : . " " &/ " 76 H ) *. D N ! ))* 0 . " $< )) #6 ! 0 " . " +/ ! " ": " 4; ! " " =! > ) -/ 7 6 ))*? " 0 ) / " / 7 "6 ))+ " 0 ? ! * *( ) : H ) *. D N . $ &/ @! " & / 7
  •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
  • 9. : % " H " 6 : < ) *0 D $< ; / *( + ; '.( &8 * -, &80 0& 6 ; &8*. . &8 ) &8*. &) . +* *( /( ) /*( /( 0 /*( ,. 8+- ,, 8*. ,, 8*. 4H ? ) +( ) ?@ 0( ' -*( -*( J : 0( , , -( . ).( 4 N ? /, & @ 8' &D*. ) *0 D ) *. D ) *0 D 2 N ? )' & @ 8' N ?@ /- ) " " : : % % < )/ % 2 2 ! + && + &- + &. ) ))/ ) / *& -( 6 :N ! +( ? ) - + , @ . ) ) *) -( ' /( 0 0 ) .( */ , & ' .( ) ) -) ))/ :N ! + *( ? )): / @ +) ))/ ,-) ,'* 4 N ).( ! &) ))/ ! ? , @ ** –= 8 **0 / N ) ))/ – $ " " 4 # ( ; , / ( ; ) ))/ ) )/ ) *. D / *. D , *. D &D*. ) *0 D – " " " 4 # & & & 6" 2 ;( O 2 !; + = %4 3 ?@ ) *. D / *. D , *. D &D*. ) *0 D % - &, * - +*+ )) . 8. 1 %6 *,+ *& + & + .& , 2 ) ,, +& ,& '+ 4 H - ,& +* - )-0 C & & &, 0) 4 H ), ,& && &- "H + *+ , '0 4 %4 3 * , -- )+ , 4 % &, * - +*+ 0** ), 8*) 1 %4 3N ! @-'0 ? " 8 % % % "= D 4 H N ; ! % - % : ? . 0 @ , ? ; : ? &+ , @ 4 H N 3 H % ! 8 % ! % : 3 %4 , 9
  • 10. ! ! @) + . ? . ) *0 ? ) + D 8 @ &* % % % % ! ) *. D ? ! + *( / : % )/ % ! :F 2 !! ,0 ++ ? : I ! ; 2 = , 8 **0; ? ) * & / @ , 2 4 / K **. - 10
  • 11. " #1 2 3 2 ,* H / ' */ ) % * % " #8 8 = 6 P 2 ! 8+)=A8 /. /( ) !% % !7 )**( ! ; 3 % 1 4 % % : / + *) ?@ /**& /**+ /**. B ! ! 6 6A% ) 8&, )' )8 /-+/ )8 + /&0 6 ;= ?2 '-) )/ * 8/ ), 8-0 ! **( ! % ) " 00 0 '' , )*' 8 0 /**. " = 0 / ' ( 0 *( 0 0 ) ' ( // ' ++. .& ) C ) "# 5 " ( " ))* ; =A ?@ & *( &'( ,+( /)( AES Tietê ) , ) ( ) -( / ) *( / ) ) . ( CHESF Furnas &.( .'( CESP Itaipú '+( Cemig - GT ) 0 - ( ) . & ( ''( Tractebel Copel - GER -)( Eletronorte ) , * ( Duke ) , ) ( - +( ) . * ( / ) * ( " # /+( ! C E" % '% C " ) % * . , / ( . ' =A +8&) !% C ) ' 0=A *+8/ !" 11
  •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
  •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
  •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
  • 15. ? 4 ? $< $< 43.8% 44.6% 47.7% ) *. D ) *0 D &D*. ) *0 D 44.6% +5.0% -2.8% )*+ . )+) . )*+ . ) ' +/ / & , / * ' / * ' -23.9% , . +16.3% & ) *. D ) *0 D &D*. ) *0 D ) *0H ) *. D D ) *0H &D D *. . 4 N " ' * ,/ 6 . " ), "# ! " 6 ! " " ( " 4 # "# + / C)* -/ C)+ . 16 " $ *) & < 4 0 !! = ))/ ! " # . 4 H 3 " , -/ '" C )+ ' "6 " " # =! 5 B 1 ) +/ / - : % 2 : $? . @ -. = %/ 8 **0 in R$ million = Montante Vencimento Custo Garantia ), '' 8, '" B6 ) "0 5 B ; )/ 1 " $ 4' " ) ' ) 9 ( 2 0) + 5 B ;*/ 1 " $ 4' " : $ B < ,/H : :J " /*H )&H *0H *.H *.H )&*. 8 )/ 8+& )*' 8 . .. 0 .-/ .) . /**/ /**, /**& /**+ /**. ) *0 D ) 15
  • 16. %4 3 ?@ ) *. D / *. D , *. D &D*. ) *0 D % +-, ,& +++ *+ .) ' 1 %4 3 +) ), -) ,) /-- 2 & * , )* 4 H , & - ). C &) & &. "H & ) * /* / 2 L -& )& ; 4 %4 3 & + ) + & 4 % ,& +++ *+ *- .-0 " ! % %! 3 ) *03 D 2 ? & @ 8 % !@ ? /* / ! "H : 2 &D < *. L ! : % % 3 % !? Q 8 % 3 ! =A +/ 2 / ' =A ! - 0 6 3 &. % % ( % " ! @/ / ? -0 ) *0 & ' % % D 8 ( % % /**. " ! '-( 0 0 &( - ) *. D ! @) * + ? . 2 83% % )**( !" ) *0 " #% : C 3 ! 2 H 8 % F 16
  • 17. ANNEXE C B : ( "" " ! Generation Transport Distribution Free Clients )& / &* .& -&'! )( . 2 = 3 , " &0 A% : 2 N ). 8*& %2 /**. – '4 BG ) 6 *. A R/ * , +'== 2 N 5> – " &)) : G 0( , 2 . + /!6 ) &8-.5 ' / ! º ! . / ! " % ? : " ! B ! . / " ! 2 3 % 2 . / @! " ! ! 2 ! "3 4 ? !2 2 ;! 2 ! ! ? : 5 2 : 2 5 ! – 6 ;= H 2 % ? 2 ! ! ! )# 17
  • 18. C 6 3% ( % ! K ? : @ "A% ,+ &** ,-( &.( ,+* ,* & +( +,( &0( ,+( ;0'( ,** /+ /+* /* /** )+ )+* )* &,( ),( /0( ))( +0( ,0( /'( )** *+ +* ; * /*** /**) /**/ /**, /**& /**+ /**. 6 )" ! * & C ? 4 3 5 " ! ! " !? ! B ?" B ! ! ! ! "3 2 ! % ! 5 3% 2 ! < H Q 3 % /**0 ? ?2 ( % L N . ' " . I "" " # ' . # " . #1 ! 6 " . 54 " " " '" . # " 6 $E P ' " D " 4 ÷ 4 . 2 ( "# ! . 54 " = = " '" 1" ; BG! . 11 '= "! " " 1" " ! '6 . B " " " # ' . 9 " # . @B N . " ": 6 . 9 6 # " '" " "# . " H . ( "$ " " . 1" " '6 " " JO 9" K !" ": # = ! #" =! H ? ; HA ?! <1 = I * 18
  • 19. C = != == ! 9 " C ? % 2 ? = B #6 6 $# " " 4 1" # 6 1 C " 1 % : : C 4 + C &8 .5 S +/ + + == /. =A8 * 8+) ) &8) ,. /-+ )( . 3 % /&( 3 % /**. N, ) 6 -8-, A% 4 N6 ' 8 /5 S '+) .' , =A8) ))== +0 -)* &.( 3 % )**( 3 % : /**. N .' & 6 80 A% 6 , 19
  • 20. " # ) ' ;) ' '0 '' /***;/ ***; **/ /**, / ; **& /**+;/ **+; **. )' '- /*** /**, /**+ . 14 % " " . 2 " #" . 2 . > "6 " "E * / I 2 ' # " D . " "" #" 4 #!" ! # "6 )' '' /**. " . 14 % " " . " "" /**) .9 " " > # . 2 " " ! 4 % " " = ! > . " "6 # /**/ /**& . " .$ # ' ))/ " . 2 " " ' = ! " - "% % 3 % % : 8 B ! 8 3% ! : % H ! = ! ! % % % 5 :%2 % ! ! CT ! 3 % 5 8 % % ! :B % 20