Sie sind auf Seite 1von 120

Eneva S.A.

(Publicly-held company)
Quarterly Information - ITR
at June 30, 2014
and report on review
of quarterly information

Number of Shares (thousand)

Common - Paid-in Capital


Preferred - Paid-in Capital
Total - Paid-in Capital
Common - Treasury
Preferred - Treasury
Total - Treasury

Current Quarter 6/30/2014


702524
0
702524
0
0
0

Eneva S.A.
Quarterly Information - ITR
Balance Sheet - Assets
(thousands of Reais)

Account Code

Account Description

1
1.01
1.01.01
1.01.01.01

Total Assets
Current Assets
Cash and Cash Equivalents
Cash and Bank deposits

1.01.01.02

Fundo Multimercado MPX 63

1.01.06
1.01.06.01
1.01.08
1.01.08.01
1.01.08.03
1.01.08.03.01
1.01.08.03.03
1.01.08.03.04
1.02
1.02.01
1.02.01.09
1.02.01.09.07

Recoverable Taxes
Current Taxes Recoverable
Other Current Assets
Noncurrent Assets on Sale
Other
Other Advances
Gain on derivatives
Escrow Deposits
Noncurrent Assets
Long-Term Assets
Other Noncurrent Assets
Recoverable Taxes

Current
Quarter
6/30/2014

Previous
Year
12/31/2013

4,736,905
327,932
12,011
3,581

4,751,985
141,241
110,156
509

8,430

109,647

10,611
10,611
305,310
303,913
1,397
1,358
0
39
4,408,973
1,490,549
1,490,549
28,026

25,701
25,701
5,384
0
5,384
1,175
4,171
38
4,610,744
1,464,405
1,464,405
7,215

1.02.01.09.08

Accounts receivable from other


related parties

12,515

217,337

1.02.01.09.09

AFAC at Subsidiaries and Joint


Ventures

288,795

206,678

1.02.01.09.10

841

841

1.02.01.09.11

Loan at Subsidiaries and Joint


Ventures

973,278

909,327

1.02.01.09.12

Accounts receivable from


Subsidiaries and Joint Ventures

178,490

123,005

1.02.01.09.13
1.02.01.09.14
1.02.02
1.02.02.01

Embedded derivatives
Other Accounts Receivable
Investments
Equity Interests

8,602
2
2,904,468
2,904,468

0
2
3,130,978
3,130,978

87,674

51,899

1,666,324
1,088,375
62,095

2,181,366
835,618
62,095

1.02.02.01.01

Prepaid expense

Interests in Associated
Companies

1.02.02.01.02
1.02.02.01.03
1.02.02.01.04

Interests in Subsidiaries
Interests in Joint Ventures
Other Equity Interests

1.02.03

Property, plant and equipment

11,332

12,634

1.02.04

Intangible assets

2,624

2,727

Eneva S.A.
Quarterly Information - ITR
Balance Sheet - Liabilities
(thousands of Reais)

Account Code

Account Description

2
2.01
2.01.01
2.01.01.02
2.01.02
2.01.02.01
2.01.03
2.01.03.01

Total Liabilities
Current Liabilities
Social and labor obligations
Labor Obligations
Trade payables
Domestic Trade Payables
Tax Obligations
Federal Tax Liabilities

Current Quarter
6/30/2014

Previous Year
12/31/2013

4,736,905
2,107,631
5,947
5,947
4,860
4,860
560
560

4,751,985
1,580,010
8,424
8,424
3,473
3,473
709
709

560

709

Loans and Financing


Loans and Financing
In local currency
Debentures
Interest
Other liabilities
Other
Profit Sharing
Other liabilities
Noncurrent Liabilities
Loans and Financing
Loans and Financing
In local currency
Debentures
Principal
Interest
Other liabilities
Related-Party Transactions
Debts with Other Related Parties
Provisions
Other Provisions
Negative Equity
Shareholders Equity
Realized Capital
Capital Reserves
Options Awarded

2,091,183
2,091,183
2,091,183
0
0
5,081
5,081
4,990
91
218,227
172,495
172,495
172,495
0
0
0
44,663
44,663
44,663
1,069
1,069
1,069
2,411,047
4,652,273
353,865
353,865

1,562,323
1,562,211
1,562,211
112
112
5,081
5,081
4,990
91
703,232
660,656
655,417
655,417
5,239
4,605
634
34,489
34,489
34,489
8,087
8,087
8,087
2,468,743
4,532,313
350,514
350,514

2.03.05

Retained Earnings/Accumulated
Losses

-2,545,011

-2,360,800

2.03.06

Equity Appraisal Adjustments

-50,080

-53,284

2.01.03.01.01
2.01.04
2.01.04.01
2.01.04.01.01
2.01.04.02
2.01.04.02.02
2.01.05
2.01.05.02
2.01.05.02.07
2.01.05.02.09
2.02
2.02.01
2.02.01.01
2.02.01.01.01
2.02.01.02
2.02.01.02.01
2.02.01.02.02
2.02.02
2.02.02.01
2.02.02.01.04
2.02.04
2.02.04.02
2.02.04.02.05
2.03
2.03.01
2.03.02
2.03.02.04

Income taxes and contributions


payable

Eneva S.A.
Quarterly Information - ITR
Statement of Income
(thousands of Reais)

Account Code

3.04
3.04.02
3.04.02.01
3.04.02.02
3.04.02.03
3.04.02.04
3.04.02.05
3.04.04
3.04.04.01
3.04.04.02
3.04.05
3.04.05.01
3.04.05.02
3.04.05.03
3.04.06
3.05
3.06
3.06.01
3.06.01.01
3.06.01.02
3.06.01.03
3.06.01.04
3.06.01.05
3.06.01.06
3.06.02
3.06.02.01
3.06.02.02
3.06.02.03
3.06.02.05
3.06.02.06
3.07

Account
Description
Operating
Income/Expenses
General and
Administrative
Expenses
Personnel and
Management
Other Expenses
Outsourced Services
Depreciation and
Amortization
Leasing and Rentals
Other Operating
Income
Sale of PGN (OGX
Maranho)
Other
Other Operating
Expenses
Unsecured Liability
Provision for
investment losses
Losses on the Sale of
Assets
Equity in Net
Income of Subsidiaries
Earnings before
financial income/loss
and tax
Financial
Income/Loss
Financial Revenue
Exchange Variance
Gain
Interest-earning
bank deposits
Derivative Financial
Instruments
Fair value of
debentures
Other Financial
Revenue
Interest on loans
Financial Expenses
Exchange Variance
Loss
Derivative Financial
Instruments
Debenture
Interest/Cost
Debt Charges
Other Financial
Expenses
Earnings before tax
on net income

Current
Quarter
4/1/2014 to
6/30/2014

Accrued Value of
the Current Year
1/1/2014 to
6/30/2014

Same Quarter
of the Prior Year
4/1/2013 to
6/30/2013

Accrued Value of
the Prior Year
1/1/2013 to
6/30/2013

-62,698

-104,287

-156,204

-376,597

-13,289

-41,613

-29,879

-53,590

-4,898

-18,185

-16,484

-27,605

-793
-5,514

-2,032
-17,439

-1,347
-10,565

-2,607
-20,361

-580

-1,105

-452

-905

-1,504

-2,852

-1,031

-2,112

806

22,676

961

975

21,858

806

818

961

975

-1,593

-1,722

-2,885

-3,925

-171

-135

-2,883

-3,923

-27

-192

-1,395

-1,395

-2

-5

-48,622

-83,628

-124,401

-320,057

-62,698

-104,287

-156,204

-376,597

-49,581

-79,924

-77,046

-107,554

25,954

88,706

29,068

44,049

3,186

22,323

606

4,012

1,362

2,821

27,118

31,431

-4,605

4,431

10,474

9,031

-175

-426

95

156

25,916
-75,535

58,975
-168,630

-8,955
-106,114

0
-151,603

-150

-15,299

-10,780

-12,760

-4,124

-4,124

212

-2,619

-185

-396

-149

-362

-69,406

-144,828

-32,438

-55,788

-1,670

-3,983

-62,959

-80,074

-112,279

-184,211

-233,250

-484,151

3.09
3.11
3.99
3.99.01
3.99.01.01

Net Income from


Continued Operations
Net Income/Loss for
the Period
Earnings per Share (Reais / Share)
Basic Earnings per
Share
Common

-112,279

-184,211

-233,250

-484,151

-112,279

-184,211

-233,250

-484,151

-0.15982

-0.26221

-0.40321

-0.83694

Eneva S.A.
Quarterly Information - ITR
Statement of Comprehensive Income
(Thousands of Reais)

Account
Account Description
Code

4.01
4.02
4.02.01
4.02.02
4.02.03
4.02.04
4.03

Net Income for the Period


Other Comprehensive Income
Accumulated Translation Adjustments
Equity Appraisal Adjustments
Effective portion of the changes in fair value of cash flow hedges - hedge accounting
Deferred income and social contribution taxes - hedge accounting
Comprehensive Income for the Period

Current
Quarter
4/1/2014 to
6/30/2014
(112.279)
(1.349)
(2.044)
695
(113.628)

Accrued
Value of the
Current Year
1/1/2014 to
6/30/2014
(184.211)
(2.115)
(3.204)
1.089
(186.326)

Same
Quarter of
the Prior
Year
4/1/2013 to
6/30/2013
(233.250)
(3.569)
483
(6.140)
2.088
(236.819)

Accrued
Value of the
Prior Year
1/1/2013 to
6/30/2013
(484.151)
(5.333)
(617)
(7.145)
2.429
(489.484)

Eneva S.A.
Quarterly Information - ITR
Statement of Cash Flows - Indirect Method
(Thousands of Reais)

Account Code

Account Description

6.01
6.01.01
6.01.01.01
6.01.01.02
6.01.01.03
6.01.01.04
6.01.01.05
6.01.01.06
6.01.01.07
6.01.01.08
6.01.01.09
6.01.01.10
6.01.01.11
6.01.01.12
6.01.01.13
6.01.01.14
6.01.01.15
6.01.01.17
6.01.01.18
6.01.02
6.01.02.01
6.01.02.02
6.01.02.03
6.01.02.05
6.01.02.06
6.01.02.07
6.01.02.09
6.01.02.10
6.01.02.11
6.01.02.12
6.01.02.13
6.01.02.14
6.01.02.15
6.01.03
6.02
6.02.01
6.02.02
6.02.03
6.02.04
6.02.05
6.02.06

Net Cash from Operating Activities


Cash Provided by Operating Activities
Net income/loss before IR and CSLL
Depreciation and Amortization
Equity in net income of subsidiary and associated companies
Operations with derivative financial instruments
Stock Options Awarded
Amortization of deferred charges
Investment devaluation
Provision for Unsecured Liabilities
Provision for Disassembly
Provision for investment losses
Deferred income and social contribution liabilities, net
Current income and social contribution taxes
Debenture Interest/Cost
Fair value of debentures
Interest on loans and related parties
Equity Appraisal Adjustment
Other
Changes in Assets and Liabilities
Other Advances
Prepaid Expenses
Accounts Receivable
Recoverable Taxes
Inventory
Deferred Taxes
Taxes, Duties and Contributions
Trade payables
Provisions and payroll charges
Accounts Payable
CCC subsidies receivable
Related Parties
AFAC to subsidiaries
Other
Net Cash from Investment Activities
Acquisition of PPE and intangible assets
Write-off of PPE and intangible assets
Securities
Capital contribution/AFAC in investments
Cash from sale of PP&E and intangible assets
AFAC to associated companies

Accrued Value
Accrued Value
of the Current of the Prior Year
Year 1/1/2014 to
1/1/2013 to
6/30/2014
6/30/2013
127,056
(18,295)
(184,211)
1,105
83,628
(307)
6,555
192
135
396
73,055
1,157
152,369
(181)
(5,721)
(149)
1,387
(2,478)
159,511
(7,018)
(308,284)
(856)
(243,476)
-

(135,452)
(116,955)
(484,151)
905
320,057
(6,412)
22,666
(3)
3,923
362
426
25,272
116
(90)
420
2,986
4,618
949
(8,767)
(18,613)
(583,123)
(356)
(358,491)
-

6.02.07
6.02.08
6.02.09
6.02.10
6.03
6.03.01
6.03.02
6.03.03
6.03.04
6.03.07
6.03.08
6.03.10
6.04
6.05
6.05.01
6.05.02

Debt to related parties


Dividends
Contractual Retentions
Escrow Deposits
Net Cash from Financing Activities
Financial Instruments
Capital Increase
Advanced for future capital increase
Settlement of the principal - Financing
Loans and Financing Obtained
Capital increase (decrease) deriving from minority interests
Issuance (payment) of debentures
Exchange Variance on Cash and Cash Equivalents
Increase (Decrease) in Cash and Cash Equivalents
Opening Balance of Cash and Cash Equivalents
Closing Balance of Cash and Cash Equivalents

(63,950)
(2)
83,083
(4,124)
119,959
(200,000)
172,995
(5,747)
(98,145)
110,156
12,011

(223,443)
2,040
(2,873)
587,813
(1,045)
540
(300,000)
888,605
(287)
(130,762)
206,263
75,501

Eneva S.A.
Quarterly Information - ITR
Statement of Changes in Equity
Period from 01/01/2014 to 06/30/2014
(Thousands of Reais)

Paid-in
share
capital

Capital
Reserves,
Options
Awarded
and
Treasury
Stock

Profit
Reserves

Retained
Other
Earnings or Comprehe
Accumulated
nsive
Losses
Income

350.514

(2.360.800)

(53.284)

350.514

(2.360.800)

(53.284)

Account
Code

Account Description

5.01

Opening Balances

5.02

Prior-year Adjustments

5.03

Adjusted Opening Balances

5.04

Capital Transactions with Partners

119.959

3.351

123.310

5.04.01

Capital Increases

119.959

119.959

5.04.02

Stock Issuance Expense

5.04.03

Awarded Options Recognized

3.351

3.351

5.04.04

Treasury Stock Acquired

5.04.05

Treasury Stock Sold

5.04.06

Dividends

5.04.07

Interest on Shareholders Equity

5.04.08

Adjustment for effect of spin-off

5.05

Total Comprehensive Income

(184.211)

3.204

5.05.01

Net Income for the Period

5.05.02

Other Comprehensive Income

(184.211)

3.204

(181.007)

5.05.02.01

Financial Instrument Adjustments

3.204

3.204

5.05.02.02 Tax on Financial Instrument Adjustments


Equity Income on Comp. Income Subsidiaries
5.05.02.03 and Associated Companies

5.05.02.04 Translation Adjustments in the Period


Taxes on Translation Adjustments in the
5.05.02.05 Period

5.05.02.06 Loss for the Period

(184.211)

(184.211)

5.05.03

Reclassification to Net Income

5.05.03.01

Financial Instrument Adjustments

5.06

Internal Changes in Shareholders' Equity

5.06.01

Creation of Reserves

5.06.02

Realization of Revaluation Reserve

5.06.03

Taxes on Realization of Revaluation Reserve

5.07

Closing Balances

353.865

(2.545.011)

(50.080)

4.532.314
4.532.314

4.652.273

Shareholders
Equity

2.468.744
2.468.744

(181.007)
-

2.411.047

Eneva S.A.
Quarterly Information - ITR
Statement of Changes in Equity
Period from 01/01/2013 to 06/30/2013
(Thousands of Reais)

Paid-in
share
capital

Capital
Reserves,
Options
Awarded
and
Treasury
Stock

Profit
Reserves

Retained
Earnings or
Accumulated
Losses

Other
Comprehe
nsive
Income

Account
Code

Account Description

5.01

Opening Balances

3.731.734

321.904

5.02

Prior-year Adjustments

5.03

Adjusted Opening Balances

3.731.734

321.904

5.04

Capital Transactions with Partners

540

14.904

15.444

5.04.01

Capital Increases

540

540

5.04.02

Stock Issuance Expense

5.04.03

Awarded Options Recognized

14.904

14.904

5.04.04

Treasury Stock Acquired

5.04.05

Treasury Stock Sold

5.04.06

Dividends

5.04.07

Interest on Shareholders Equity

5.04.08

Adjustment for effect of spin-off

5.05

Total Comprehensive Income

(484.151)

7.762

(476.389)

5.05.01

Net Income for the Period

5.05.02

Other Comprehensive Income

(484.151)

7.762

(476.389)

5.05.02.01

Financial Instrument Adjustments

7.145

7.145

5.05.02.02

5.05.02.03

Tax on Financial Instrument Adjustments


Equity Income on Comp. Income Subsidiaries
and Associated Companies

5.05.02.04

Translation Adjustments in the Period

5.05.02.05

Taxes on Translation Adjustments in the Period

5.05.02.06

Loss for the Period

(484.151)

617

(483.534)

5.05.03

Reclassification to Net Income

5.05.03.01

Financial Instrument Adjustments

5.06

Internal Changes in Shareholders' Equity

5.06.01

Creation of Reserves

5.06.02

Realization of Revaluation Reserve

5.06.03

Taxes on Realization of Revaluation Reserve

5.07

Closing Balances

3.732.274

336.808

(1.849.130)

(111.305)

2.108.647

(1.364.979) (119.067)
-

(1.364.979) (119.067)

Sharehold
ers Equity

2.569.592
2.569.592

Eneva S.A.
Quarterly Information - ITR
Statement of Value Added
(Thousands of Reais)

Account Code

Account Description

7.01
7.01.01
7.01.02
7.01.03

Revenue
Sales of Goods, Products and Services
Other Revenue
Revenue relating to construction of company assets
Allowance/(Reversal of allowance) for doubtful
accounts
Consumables acquired from third parties
Cost of goods and services sold
Material, Energy, Outsourced Services and Other
Loss/Recovery of Assets
Other
Gross Added Value
Retentions
Depreciation, Amortization and Depletion
Other
Net Added Value Produced
Transferred Added Value
Equity in Net Income of Subsidiaries
Financial Revenue
Other
Derivative Financial Instruments
Provision for Unsecured Liabilities
Provision for Impairment loss
Provision for devaluation of investments
Sale of PGN (OGX Maranho)
Interest on loans
Total Added Value to be Distributed
Distribution of Added Value
Personnel
Direct Remuneration
Benefits
F.G.T.S.
Other
Taxes, Duties and Contributions
Federal
State
Municipal
Interest Expenses
Interest
Rent
Other
Losses on derivative transactions
Advances to suppliers
Insurance
Exchange Variance
Studies and Projects
Financial Expenses

7.01.04
7.02
7.02.01
7.02.02
7.02.03
7.02.04
7.03
7.04
7.04.01
7.04.02
7.05
7.06
7.06.01
7.06.02
7.06.03
7.06.03.01
7.06.03.02
7.06.03.03
7.06.03.04
7.06.03.05
7.06.03.06
7.07
7.08
7.08.01
7.08.01.01
7.08.01.02
7.08.01.03
7.08.01.04
7.08.02
7.08.02.01
7.08.02.02
7.08.02.03
7.08.03
7.08.03.01
7.08.03.02
7.08.03.03
7.08.03.03.01
7.08.03.03.02
7.08.03.03.03
7.08.03.03.04
7.08.03.03.05
7.08.03.03.06

Accrued Value of
the Current Year
1/1/2014 to
6/30/2014
(18.707)
(18.707)
(18.707)
(1.105)
(1.105)
(19.812)
4.286
(83.628)
2.977
84.937
4.431
(135)
(192)
21.858
58.975
(15.526)
(15.526)
18.185
12.694
610
4.881
366
366
150.134
396
2.852
146.886
4.124
398
(7.024)
150.207

Accrued Value of
the Prior Year
1/1/2013 to
6/30/2013
(22.622)
(22.622)
(22.622)
(905)
(905)
(23.527)
(283.940)
(320.057)
40.037
(3.920)
(3.923)
3
(307.467)
(307.467)
27.605
21.177
2.987
3.441
88
88
148.991
362
2.112
146.517
2.619
259
8.748
135.866

7.08.03.03.07
7.08.04
7.08.04.01
7.08.04.02
7.08.04.03
7.08.05

Other
Interest earnings
Interest on Shareholders Equity
Dividends
Retained Earnings/Loss for the Period
Other

(819)
(184.211)
(184.211)
-

(975)
(484.151)
(484.151)
-

Eneva S.A.
Quarterly Information - ITR
Consolidated Balance Sheet - Assets
(Thousands of Reais)

Account Code

Account Description

1
1.01
1.01.01
1.01.01.01
1.01.01.02
1.01.01.03
1.01.01.04
1.01.01.05
1.01.02
1.01.02.01
1.01.02.01.01
1.01.02.01.02
1.01.02.01.03
1.01.02.02
1.01.02.02.01
1.01.03
1.01.03.01
1.01.03.02
1.01.04
1.01.05
1.01.06
1.01.06.01
1.01.07
1.01.08
1.01.08.01
1.01.08.02
1.01.08.03
1.01.08.03.01
1.01.08.03.03
1.01.08.03.04
1.01.08.03.05
1.01.08.03.06
1.02
1.02.01
1.02.01.01
1.02.01.01.01
1.02.01.01.02
1.02.01.02
1.02.01.02.01
1.02.01.03
1.02.01.03.01
1.02.01.03.02
1.02.01.04
1.02.01.05
1.02.01.06
1.02.01.06.01
1.02.01.07

Total Assets
Current Assets
Cash and Cash Equivalents
Cash and Bank deposits
Fundo Multimercado MPX 63
Bradesco Corporate FIC FI Referenciado DI Federal
CDB
Other Fixed-Income Investments
Short-term Investments
Short-term investments valued at Fair Value
Marketable Securities
Available-for-sale securities
Securities
Short-term investments valued at amortized cost
Securities Held to Maturity
Accounts Receivable
Trade accounts receivable
Other Accounts Receivable
Inventories
Agricultural Assets
Recoverable Taxes
Current Taxes Recoverable
Prepaid Expenses
Other Current Assets
Noncurrent Assets for Sale
Assets of Discontinued Operations
Other
Other Advances
Gain on Derivatives
Escrow Deposits
CCC subsidies receivable
Other Accounts Receivable
Noncurrent Assets
Long-Term Assets
Short-term investments valued at Fair Value
Marketable Securities
Available-for-sale securities
Short-term investments valued at amortized cost
Securities Held to Maturity
Accounts Receivable
Trade accounts receivable
Other Accounts Receivable
Inventories
Agricultural Assets
Deferred Taxes
Deferred Income and Social Contribution Taxes
Prepaid Expenses

Current Quarter
6/30/2014

Previous Year
12/31/2013

8.400.491
743.720
87.773
47.504
38.467
1.802
214.205
214.205
66.729
28.777
28.777
14.514
331.722
303.913
27.809
7.048
39
20.722
7.656.771
1.215.574
218.992
218.992
2.017

9.689.212
747.842
277.582
16.493
202.444
58.645
294.396
294.396
78.376
47.651
47.651
9.825
40.012
40.012
5.001
4.171
38
30.802
8.941.370
966.682
302.327
302.327
2.905

1.02.01.08
1.02.01.08.01
1.02.01.08.03
1.02.01.08.04
1.02.01.09
1.02.01.09.01
1.02.01.09.02
1.02.01.09.03
1.02.01.09.04
1.02.01.09.05
1.02.01.09.07
1.02.01.09.08
1.02.01.09.09
1.02.01.09.11
1.02.01.09.12
1.02.01.09.13
1.02.01.09.14
1.02.01.09.15
1.02.02
1.02.02.01
1.02.02.01.01
1.02.02.01.04
1.02.02.02
1.02.03
1.02.03.01
1.02.03.02
1.02.03.03
1.02.04
1.02.04.01
1.02.04.01.01
1.02.04.02

Related-party Credits
Credits with Associated Companies
Credits with Controlling Shareholders
Other Related-party Credits
Other Noncurrent Assets
Noncurrent Assets for Sale
Assets of Discontinued Operations
Gain on Derivatives
Escrow Deposits
CCC Subsidies Receivable
Recoverable Taxes
Accounts receivable from other related parties
AFAC at joint ventures
Loan with joint ventures
Accounts receivable from joint ventures
Embedded derivatives
Other Accounts Receivable
Securities
Investments
Equity Interests
Interests in Associated Companies
Other Equity Interests
Property for Investment
Property, plant and equipment
Property, plant and equipment in operation
Leased property, plant and equipment
Property, plant and equipment in progress
Intangible assets
Intangible assets
Concession Agreement
Goodwill

994.565
171.081
35.487
13.858
7.620
586.820
171.095
8.602
2
1.230.385
1.230.385
87.674
1.142.711
5.004.608
206.204
-

661.450
118.606
14.614
218.680
150
191.968
117.372
60
941.853
941.853
51.899
889.954
6.819.454
213.381
-

Eneva S.A.
Quarterly Information - ITR
Consolidated Balance Sheet - Liabilities
(Thousands of Reais)

Account Code

Account Description

2
2.01
2.01.01
2.01.01.01
2.01.01.02
2.01.02
2.01.02.01
2.01.02.02
2.01.03
2.01.03.01
2.01.03.01.01
2.01.03.02
2.01.03.03
2.01.04
2.01.04.01
2.01.04.01.01
2.01.04.01.02
2.01.04.02
2.01.04.02.01
2.01.04.02.02
2.01.04.03
2.01.05
2.01.05.01
2.01.05.01.01
2.01.05.01.03
2.01.05.01.04
2.01.05.02
2.01.05.02.01
2.01.05.02.02
2.01.05.02.03
2.01.05.02.04
2.01.05.02.05
2.01.05.02.06
2.01.05.02.07
2.01.05.02.08
2.01.05.02.09
2.01.06
2.01.06.01
2.01.06.01.01
2.01.06.01.02
2.01.06.01.03
2.01.06.01.04
2.01.06.02
2.01.06.02.01
2.01.06.02.02
2.01.06.02.03

Total Liabilities
Current Liabilities
Social and labor obligations
Payroll Obligations
Labor Obligations
Trade payables
Domestic Trade Payables
Foreign Trade payables
Tax Obligations
Federal Tax Liabilities
Income taxes and contributions payable
State Tax Liabilities
Municipal Tax Liabilities
Loans and Financing
Loans and Financing
In local currency
Foreign currency
Debentures
Principal
Interest
Financing through Financial Lease
Other liabilities
Related-Party Transactions
Debits with Associated Companies
Debits with Parent Companies
Debts with Other Related Parties
Other
Dividends and Interest on Shareholder's Equity Payable
Minimum Mandatory Dividend Payable
Expenses on Share Based Payments
Losses on Derivative Transactions
Contractual Retentions
Other Advances
Profit Sharing
Dividends Payable
Other liabilities
Provisions
Tax, Welfare and Civil Contingencies
Tax Provisions
Social Security and Labor Provisions
Provisions for Employee Benefits
Civil Provisions
Other Provisions
Provisions for Guarantees
Provision for Reorganization
Provisions for environmental and deactivation liabilities
Liabilities on Noncurrent Assets for Sale and Discontinued
Assets

2.01.07

Current Quarter
6/30/2014

Previous Year
12/31/2013

8.400.491
3.659.090
13.719
13.719
350.716
350.716
24.443
24.443
24.443
3.143.222
3.143.222
3.143.222
126.990
126.990
57.091
5.064
64.835
-

9.689.212
2.978.859
16.770
16.770
331.216
331.216
45.934
45.934
45.934
2.408.254
2.408.142
2.408.142
112
112
176.685
176.685
84.789
8.148
83.748
-

2.01.07.01
2.01.07.02
2.02
2.02.01
2.02.01.01
2.02.01.01.01
2.02.01.01.02
2.02.01.02
2.02.01.02.01
2.02.01.02.02
2.02.01.02.03
2.02.01.03
2.02.02
2.02.02.01
2.02.02.01.01
2.02.02.01.03
2.02.02.01.04
2.02.02.02
2.02.02.02.01
2.02.02.02.02
2.02.02.02.03
2.02.02.02.04
2.02.03
2.02.03.01
2.02.04
2.02.04.01
2.02.04.01.01
2.02.04.01.02
2.02.04.01.03
2.02.04.01.04
2.02.04.02
2.02.04.02.01
2.02.04.02.02
2.02.04.02.03
2.02.04.02.04
2.02.04.02.05
2.02.05
2.02.05.01
2.02.05.02
2.02.06
2.02.06.01
2.02.06.02
2.02.06.03
2.03
2.03.01
2.03.02
2.03.02.01
2.03.02.02
2.03.02.03
2.03.02.04
2.03.02.05
2.03.02.06
2.03.02.07
2.03.02.08
2.03.03
2.03.04
2.03.04.01
2.03.04.02
2.03.04.03
2.03.04.04
2.03.04.05

Liabilities on Noncurrent Assets for Sale


Liabilities on Assets of Discontinued Operations
Noncurrent Liabilities
Loans and Financing
Loans and Financing
In local currency
Foreign currency
Debentures
Principal
Interest
Embedded Derivatives
Financing through Financial Lease
Other liabilities
Related-Party Transactions
Debits with Associated Companies
Debits with Parent Companies
Debts with Other Related Parties
Other
Expenses on Share Based Payments
Advance for Future Capital Increase
Losses on Derivative Transactions
Devaluation of investments
Deferred Taxes
Deferred Income and Social Contribution Taxes
Provisions
Tax, Welfare and Civil Contingencies
Tax Provisions
Social Security and Labor Provisions
Provisions for Employee Benefits
Civil Provisions
Other Provisions
Provisions for Guarantees
Provision for Reorganization
Provisions for environmental and deactivation liabilities
Provision for Disassembly
Unsecured Liability
Liabilities on Noncurrent Assets for Sale and Discontinued
Assets
Liabilities on Noncurrent Assets for Sale
Liabilities on Assets of Discontinued Operations
Unappropriated Profits and Revenue
Unappropriated Profits
Unappropriated Revenue
Unappropriated Investment Subsidies
Consolidated Shareholders Equity
Realized Capital
Capital Reserves
Goodwill on Share Issuance
Special Goodwill Reserve under Merger
Sale of Subscription Bonus
Options Awarded
Treasury Stock
Advance for Future Capital Increase
Investments Reserve
Capital Reserves
Revaluation Reserves
Profit Reserves
Legal Reserve
Statutory Reserve
Reserve for Contingencies
Unrealized Profit Reserve
Profit Retention Reserve

2.217.206
1.948.318
1.948.318
1.948.318
258.125
258.125
258.125
11.694
11.694
(931)
(931)
(931)

4.136.480
3.807.617
3.802.378
3.802.378
5.239
4.605
634
307.720
307.720
307.720
9.591
9.591
11.552
11.552
2.266
9.286

2.524.195
4.652.273
353.865
353.865
-

2.573.873
4.532.313
350.514
350.514
-

2.03.04.06
2.03.04.07
2.03.04.08
2.03.04.09
2.03.05
2.03.06
2.03.07
2.03.08
2.03.09

Special Reserve for Undistributed Dividends


Tax Incentive Reserve
Additional Dividend Proposed
Treasury Stock
Retained Earnings/Accumulated Losses
Equity Appraisal Adjustments
Accumulated Translation Adjustments
Other Comprehensive Income
Minority Interests

(2.558.792)
(50.080)
126.929

(2.379.303)
(53.284)
123.633

Eneva S.A.
Quarterly Information - ITR
Consolidated Statement of Income
(Thousands of Reais)

Account
Code

Account Description

3.01
3.02
3.03

Revenue from goods sold and services rendered


Cost of goods and/or services sold
Gross Profit

3.04
3.04.01
3.04.02
3.04.02.0
1
3.04.02.0
2
3.04.02.0
3
3.04.02.0
4
3.04.02.0
5
3.04.02.0
6
3.04.02.0
7
3.04.03
3.04.04
3.04.04.0
1
3.04.04.0
2

Operating Income/Expenses
Sales Expenses
General and Administrative Expenses

Accrued
Value of the
Current Year
1/1/2014 to
6/30/2014

Current
Quarter
4/1/2014 to
6/30/2014
489.306
(439.603)
49.703
(24.167)
(18.129)

Same Quarter
of the Prior
Year 4/1/2013
to 6/30/2013

Accrued Value
of the Prior
Year 1/1/2013
to 6/30/2013

395.133
(418.331)
(23.198)

591.232
(730.940)
(139.708)

1.076.078
(934.382)
141.696
(58.596)
(54.921)

(88.690)
(41.983)

(212.220)
(81.012)

(21.459)

(18.845)

(39.142)

Personnel and Management

(6.167)

Other Expenses

(1.462) (3.307)

(2.653)

(5.009)

Outsourced Services

(8.050) (25.408)

(18.222)

(32.283)

Depreciation and Amortization


Leasing and Rentals
General and Administrative Expenses
Expenses incurred on Share Options Awarded
Impairment of assets
Other Operating Income
Sale of PGN (OGX Maranho)
Other

3.04.05

Other Operating Expenses

3.04.05.01
3.04.05.0
2
3.04.05.0
3
3.04.05.0
5
3.04.05.0
6
3.04.05.0
7

Unsecured liability

Adomp/CCEE Penalty

3.04.06
3.05
3.06
3.06.01

Equity in Net Income of Subsidiaries


Earnings before financial income/loss and tax
Financial Income/Loss
Financial Revenue

3.06.01.01
3.06.01.0
2
3.06.01.03
3.06.01.0
4
3.06.01.05
3.06.01.0

Exchange Variance Gain

Provision for investment losses


Losses on the sale of assets
Write-off of CCC Benefit
Other

Interest-earning bank deposits


Derivative Financial Instruments
Fair value of debentures
Other Financial Revenue
Interest on loans

(801)

(1.570)

(652) (1.290)

(1.649) (3.177)

(1.611)

(3.288)

42.930

64.802

3.471

3.983

21.858

42.930

42.944

(5.064)

(6.587)

(2.604)

(3.578)

(13.749)

(25.896)

1 111
546 (1.221)

(26)

(23)

(1.395) (1.395)

(2.434)

(2.986)

(5.945)

(12.494)

(17.446)

(35.219)
25.536
(134.541)
15.190

(42.581)
83.100
(258.833)
65.706

(45.114)
(111.888)
(162.929)
19.940

(128.604)
(351.928)
(240.756)
32.641

4.121

25.489

5.877
(4.605)

11.310
4.431

1.018
8.779

1.891
22.585

(407)

682

4.570
12.453
10.474

(175)

17.374
9.031
(426)

1.461
(4.955)

2.092
-

6
3.06.02
3.06.02.0
1
3.06.02.0
2
3.06.02.0
3
3.06.02.0
5
3.06.02.0
6
3.07
3.08

Financial Expenses
Exchange Variance Loss

(149.731)
(192)

Derivative Financial Instruments


Debenture Interest/Cost

(324.539)

(182.869)

(273.397)

(12.919)

(15.182)

3.162

912

(16.204)
(4.124) (4.124)

(185)

(396)

(149)

(362)

Debt charges

(134.165)

Other Financial Expenses


Earnings before tax on net income
Income and social contribution taxes on profit

(11.065) (20.233)
(86.039)
(109.005)
(175.733)
(274.817)
(1.439)
(5.276)
41.329

3.08.01

Current

187

3.08.02

Deferred charges

3.09
3.10

(110.444)
-

3.10.01
3.10.02

Net Income from Continued Operations


Net Income from Discontinued Operations
Net income (loss) for the year from discontinued
operations
Net Gains/Losses on Assets of Discontinued Operations

3.11
3.11.01

Consolidated Net Income/Loss for the Period


Attributed to Partners of the Parent Company

3.11.02
3.99
3.99.01

Attributed to Minority Partners


Earnings per Share - (Reais / Share)
Basic Earnings per Share

3.99.01.01
3.99.02

Common
Diluted Earnings per Share

(283.582) (86.924)

(2.546)

(145.012)

(336)

(1.626) (2.730)

(336)
41.665

102.471

(233.488)
-

(490.549)
-

(110.444)
(112.280)

(181.009)
(184.211)

(233.488)
(233.250)

(490.549)
(484.151)

1.836
0,15721
-

(181.009)

(113.753)
(592.684)
102.135

3.202

(238)
0,25765
-

(6.398)
-

(0,40362) (0,84800)
-

Eneva S.A.
Quarterly Information - ITR
Consolidated Statement of Comprehensive Income
(Thousands of Reais)
Accrued
Value of the
Current
Year
1/1/2014 to
6/30/2014

Same
Quarter of
the Prior
Year
4/1/2013 to
6/30/2013

Accrued
Value of the
Prior Year
1/1/2013 to
6/30/2013

Account
Code

Account Description

Current
Quarter
4/1/2014 to
6/30/2014

4.01

Consolidated Net Income for the Period

(110.444)

(181.009)

(233.488)

(490.549)

4.02

Other Comprehensive Income

(1.349)

(2.115)

(3.569)

(5.333)

4.02.01

Accumulated Translation Adjustments

483

(617)

4.02.02

4.02.03

Equity Appraisal Adjustments


Effective portion of the changes in fair value of cash flow hedges hedge accounting

(2.044)

(3.204)

(6.140)

(7.145)

4.02.04

Deferred income and social contribution taxes - hedge accounting

695

1.089

2.088

2.429

4.03

Consolidated Comprehensive Income for the Period

(111.793)

(183.124)

(237.057)

(495.882)

4.03.01

Attributed to Partners of the Parent Company

(113.629)

(186.326)

(236.819)

(489.484)

4.03.02

Attributed to Minority Partners

1.836

3.202

(238)

(6.398)

Eneva S.A.
Quarterly Information - ITR
Consolidated Statement of Cash Flows - Indirect Method
(Thousands of Reais)

Account Code

Account Description

6.01
6.01.01
6.01.01.01
6.01.01.02
6.01.01.03
6.01.01.04
6.01.01.05
6.01.01.06
6.01.01.07
6.01.01.08
6.01.01.09
6.01.01.10
6.01.01.11
6.01.01.12
6.01.01.13
6.01.01.14
6.01.01.15
6.01.01.16
6.01.01.17
6.01.01.18
6.01.02
6.01.02.01
6.01.02.02
6.01.02.03
6.01.02.05
6.01.02.06
6.01.02.07
6.01.02.09
6.01.02.10
6.01.02.11
6.01.02.12
6.01.02.13
6.01.02.14
6.01.02.15
6.01.03
6.01.03.01
6.01.03.02
6.01.03.04
6.02
6.02.01
6.02.02
6.02.03
6.02.04
6.02.05
6.02.06
6.02.07

Net Cash from Operating Activities


Cash Provided by Operating Activities
Loss for the Period
Depreciation and Amortization
Equity in Net Income of Subsidiaries
Operations with derivative financial instruments
Stock Options Awarded
Amortization of deferred charges
Investment devaluation
Provision for Unsecured Liabilities
Provision for Disassembly
Minority Interests
Deferred income and social contribution liabilities, net
Current income and social contribution taxes
Debenture Interest/Cost
Fair value of debentures
Interest on loans and related parties
Sale of PGN interest (OGX Maranho)
Equity Appraisal
Other
Changes in Assets and Liabilities
Other Advances
Prepaid Expenses
Accounts Receivable
Recoverable Taxes
Inventory
Deferred Taxes
Taxes, Duties and Contributions
Trade payables
Provisions and payroll charges
Accounts Payable
CCC subsidies receivable
Debts / Credits with related parties
AFAC to subsidiaries
Other
Changes in Investments
Other Assets and Liabilities
Asset held for sale - Pecm II
Net Cash from Investment Activities
Acquisition of PPE and intangible assets
Write-off of PPE and intangible assets
Securities
Capital contribution/AFAC in investments
Cash resulting from sale of property, plant and equipment and intangible assets
AFAC at associated companies and joint ventures
Debt to related parties

Accrued Value of
the Current Year
1/1/2014 to
6/30/2014
(63.410)
40.346
(175.733)
96.454
42.581
(307)
6.555
1.221
(111)
(2.266)
396
70.391
21.858
(20.693)
213.398
(2.047)
(3.801)
80.192
(1.999)
11.647
(21.492)
19.500
(3.051)
22.865
10.079
101.505
(317.154)
(13.241)
(303.913)
952.883
(173.265)
(332.320)
(1.036)
(382.113)

Accrued Value of
the Prior Year
1/1/2013 to
6/30/2013
112.773
(337.668)
(592.684)
44.519
128.604
(9.943)
22.666
23
3.578
55
362
426
65.485
(759)
476.240
(3.467)
(1.841)
(331.220)
(41.682)
53.569
86.977
538.757
2.421
4.263
8.034
160.429
(25.799)
(25.799)
(1.226.254)
(999.229)
(5.351)
(138.301)
(2.978)
(24.881)

6.02.08
6.02.09
6.02.10
6.02.11
6.03
6.03.01
6.03.02
6.03.03
6.03.04
6.03.07
6.03.08
6.03.09
6.03.10
6.03.12
6.04
6.05
6.05.01
6.05.02

Dividends
Contractual Retentions
Escrow Deposits
PPE and intangible of asset held for sale - Pecm II
Net Cash from Financing Activities
Financial Instruments
Capital Increase
Advanced for future capital increase
Settlement of the principal - Financing
Loans and Financing Obtained
Capital increase deriving from noncontrolling interests
Loan and financing - held for sale Pecm II
Issuance (payment) of debentures
Dividends
Exchange Variance on Cash and Cash Equivalents
Increase (Decrease) in Cash and Cash Equivalents
Opening Balance of Cash and Cash Equivalents
Closing Balance of Cash and Cash Equivalents

(27.699)
(52.477)
1.921.793
(1.079.283)
(4.124)
119.959
(315.014)
198.446
(1.072.803)
(5.747)
(189.810)
277.583
87.773

(33.623)
(21.891)
734.919
(12.679)
540
(325.575)
1.068.482
6.398
(287)
(1.960)
(378.562)
519.277
140.715

Eneva S.A.
Quarterly Information - ITR

Consolidated Statement of Changes


in Equity
Period from 01/01/2014 to
06/30/2014
(Thousands of Reais)
Capital
Reserves,
Options
Awarded
and
Treasury
Stock

Paid-in
share
capital

Other
Minorit Consolidat
Comprehensiv Shareholder
y
ed
e Income
s Equity
interest Sharehold
s
ers Equity

Account Description

5.01

Opening Balances

4.532.313

350.514

(2.379.303)

5.02

Prior-year Adjustments

5.03

4.532.313

350.514

(2.379.303)

5.04

Adjusted Opening Balances


Capital Transactions with
Partners

119.960

3.351

4.722

5.04.01

Capital Increases

119.960

119.960

119.960

5.04.02

5.04.03

Stock Issuance Expense


Awarded Options
Recognized

3.351

3.351

3.351

5.04.04

Treasury Stock Acquired

5.04.05

Treasury Stock Sold

5.04.06

Dividends
Interest on Shareholders
Equity
Adjustment for effect of
spin-off

Deferred Asset Adjustment


Total Comprehensive
Income

4.722

4.722

4.722

(184.211)

(184.211)

3.204

(181.007)

3.204

3.204

3.204

5.05.02.05

Net Income for the Period


Other Comprehensive
Income
Financial Instrument
Adjustments
Tax on Financial
Instrument Adjustments
Equity Income on Comp.
Income Associated
companies
Translation Adjustments in
the Period
Taxes on Translation
Adjustments in the Period

5.05.02.07

Loss for the period

(184.211)

(184.211)

5.05.02.08

Minority interest
Reclassification to Net
Income
Financial Instrument
Adjustments
Internal Changes in
Shareholders' Equity

94

5.04.07
5.04.08
5.04.09
5.05
5.05.01
5.05.02
5.05.02.01
5.05.02.02
5.05.02.03
5.05.02.04

5.05.03
5.05.03.01
5.06

Profit
Reserves

Retained
Earnings or
Accumulated
Losses

Account
Code

(53.284)

2.450.240

(53.284)

2.450.240
-

3.204
-

123.633
-

123.633

128.033

(181.007)
-

2.573.873

3.296
3.296

3.202

2.573.873

128.03

(177.711)
(177.711)

(181.009)
94

5.06.01

5.06.03

Creation of Reserves
Realization of Revaluation
Reserve
Taxes on Realization of
Revaluation Reserve

5.07

Closing Balances

4.652.273

353.865

(2.558.792)

5.06.02

(50.080)

2.397.266

126.929

2.524.195

Eneva S.A.
Quarterly Information - ITR

Consolidated Statement of Changes in


Equity
Period from 01/01/2013 to 06/30/2013
(Thousands of Reais)
Capital
Reserves
, Options
Awarded
and
Treasury
Stock

Profit
Reserves

Retained
Earnings
or
Accumul
ated
Losses

Other
Compreh
ensive
Income

Sharehol
ders
Equity

(1.384.97
1)

(119.067)

2.549.60
0

154.975

2.704.575

321.904

(1.384.97
1)

(119.067)

2.549.60
0

154.975

2.704.575

540

14.904

743

16.187

16.187

Capital Increases

540

540

540

5.04.02

Stock Issuance Expense

5.04.03

Awarded Options Recognized

14.904

14.904

14.904

5.04.04

Treasury Stock Acquired

5.04.05

Treasury Stock Sold

5.04.06

5.04.07

Dividends
Interest on Shareholders
Equity

5.04.08

Adjustment for effect of spin-off -

5.04.09

Deferred Asset Adjustment

743

743

743

5.05

Total Comprehensive Income

(484.151)

7.762

(476.389) (10.868)

(487.257)

5.05.01

Net Income for the Period

5.05.02

Other Comprehensive Income


Financial Instrument
Adjustments
Tax on Financial Instrument
Adjustments
Equity Income on Comp.
Income Associated companies
Translation Adjustments in the
Period
Taxes on Translation
Adjustments in the Period

(484.151)

7.762

(476.389) (10.868)

(487.257)

7.145

7.145

7.145

617

617

617

5.05.02.07 Loss for the period

(484.151)

(484.151)

(6.398)

(490.549
)

5.05.02.08 Minority interest

(4.470)

(4.470)

5.05.03

Paid-in
share
capital

Account
Code

Account Description

5.01

Opening Balances

3.731.734

321.904

5.02

Prior-year Adjustments

5.03

3.731.734

5.04

Adjusted Opening Balances


Capital Transactions with
Partners

5.04.01

5.05.02.01
5.05.02.02
5.05.02.03
5.05.02.04
5.05.02.05

5.05.03.01

Reclassification to Net Income


Financial Instrument
Adjustments

Minority
interests

Consolid
ated
Sharehol
ders
Equity

5.06

Internal Changes in
Shareholders' Equity

5.06.03

Creation of Reserves
Realization of Revaluation
Reserve
Taxes on Realization of
Revaluation Reserve

5.07

Closing Balances

3.732.274 336.808

(1.868.37
9)

(111.305)

2.089.39
8

144.107

2.233.50
5

5.06.01
5.06.02

Eneva S.A.
Quarterly Information - ITR
Consolidated Statement of Value Added
(Thousands of Reais)

Account Code

7.01
7.01.01
7.01.02
7.01.03

Account Description

Revenue
Sales of Goods, Products and Services
Other Revenue
Revenue relating to construction of company assets
Allowance/(Reversal of allowance) for doubtful
7.01.04
accounts
7.02
Consumables acquired from third parties
7.02.01
Cost of goods and services sold
7.02.02
Material, Energy, Outsourced Services and Other
7.02.03
Loss/Recovery of Assets
7.02.04
Other
7.03
Gross Added Value
7.04
Retentions
7.04.01
Depreciation, Amortization and Depletion
7.04.02
Other
7.05
Net Added Value Produced
7.06
Transferred Added Value
7.06.01
Equity in Net Income of Subsidiaries
7.06.02
Financial Revenue
7.06.03
Other
7.06.03.01
Derivative Financial Instruments
7.06.03.02
Provision for Unsecured Liabilities
7.06.03.03
Provision for Impairment loss
7.06.03.04
Provision for devaluation of investments
7.06.03.05
Sale of PGN (OGX Maranho)
7.06.03.06
Interest on loans
7.06.03.07
Contractual Penalty
7.07
Total Added Value to be Distributed
7.08
Distribution of Added Value
7.08.01
Personnel
7.08.01.01
Direct Remuneration
7.08.01.02
Benefits
7.08.01.03
F.G.T.S.
7.08.01.04
Other
7.08.02
Taxes, Duties and Contributions
7.08.02.01
Federal
7.08.02.02
State
7.08.02.03
Municipal
7.08.03
Interest Expenses
7.08.03.01
Interest
7.08.03.02
Rent
7.08.03.03
Other
7.08.03.03.01 Losses on Derivative Transactions
7.08.03.03.02 Advances to suppliers
7.08.03.03.03 Insurance
7.08.03.03.04 Exchange Variance

Accrued Value of
the Current Year
1/1/2014 to
6/30/2014

Accrued Value of
the Prior Year
1/1/2013 to
6/30/2013

(745.945)
1.076.078
(1.822.023)

1.546.646
591.231
955.415

(660.808)
(660.808)
(1.406.753)
(96.454)
(96.454)
(1.503.207)
60.162
(42.581)
13.200
89.543
4.431
111
(1.221)
21.858
22.586
41.778
(1.443.045)
(1.443.045)
45.428
25.916
7.622
11.890
6.002
6.002
(1.313.466)
396
174.805
(1.488.667)
4.124
(1.822.023)
11.081
(9.285)

(641.493)
(641.493)
905.153
(44.519)
(44.519)
860.634
(104.134)
(128.604)
28.071
(3.601)
(3.578)
(23)
756.500
756.500
52.889
28.847
13.952
10.090
(101.810)
(101.810)
1.295.970
362
70.882
1.224.726
(912)
955.407
1.843
10.612

7.08.03.03.05
7.08.03.03.06
7.08.03.03.07
7.08.03.03.08
7.08.03.03.09
7.08.04
7.08.04.01
7.08.04.02
7.08.04.03
7.08.04.04
7.08.05

Studies and Projects


Financial Expenses
Other
CCEE Penalty
Write-off of CCC Benefit
Interest earnings
Interest on Shareholders Equity
Dividends
Retained Earnings/Loss for the Period
- Minority interests in retained earnings
Other

305.211
(1.166)
17.446
5.945
(181.009)
(184.211)
3.202
-

261.751
(3.975)
(490.549)
(484.151)
(6.398)
-

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.01 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

Pursuant to the Company's Bylaws, the company, its shareholders and managers undertake to settle
through arbitration any and all disputes between them arising from, or in connection with, the
application, validity, effectiveness, interpretation, violation or effects of the rules contained in Brazilian
Corporation Law, the Company's By-Laws, regulations issued by the Brazilian Monetary Council, the
Brazilian Central Bank and the Brazilian Securities Commission (CVM), and any other regulations
applicable to the capital market in general, as well as those contained in the New Market Regulations,
the Regulations of the Market Chamber of Arbitration and New Market Agreement.
At June 30, 2014 the Companys share capital consisted of 702,524,469 common shares distributed
as follows:
CONSOLIDATED SHAREHOLDINGS OF CONTROLLING SHAREHOLDERS
MANAGERS AND FREE FLOAT
Position at 6/30/2014
Shareholder
Controlling Shareholder
Executives
Board of Directors
Executive Board

Number of Common
Shares
%
(in units)
434,005,449
61.78

Total Number of
Shares
(in units)
434,005,449

61.78

57,070
0

0.01
0.00

57,070
0

0.02
0.00

Audit Committee*

Treasury Stock

0.00

0.00

Other Shareholders

268,461,950

38.21

268,461,950

38.20

Total

702,524,469

100

702,524,469

100

38.21

268,461,950

38.21

Free Float
268,461,950
* At 6/30/2014 the Company did not have an Audit Committee.

The Company's capital was increased on 5/26/2011 by the Board of Directors' meeting held
3/24/2011, which raised the number of shares from 136,692,680 to 136,720,840, as a result of
subscription options being exercised.

1 de 17

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.01 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

The Company's capital was increased in February 2012 by the Board of Directors' meeting held
2/29/2012, via the issuance of 9,633 new shares resulting from the conversion of 6,383 of the
21,735,744 debentures issued by the Company on June 15, 2011. The number of Company shares
accordingly rose from 136,720,840 to 136,730,473.
The Company's capital was increased in March 2012 by the Board of Directors' meeting held
3/21/2012, via the issuance of 984 new shares resulting from the conversion of 649 debentures and
the issuance of 7,040 new common shares, with no par value, resulting from the exercising of stock
options awarded under the Company's stock options program. The number of Company shares
accordingly rose from 136,730,473 to 136,738,497.
The Company's capital was increased in May 2012 by the Board of Directors' meeting held 5/9/2012
as a result of the (i) issuance of 4,112 new shares resulting from the conversion of 2,701 debentures
and (ii) the issuance of 125,620 new common shares, with no par value, resulting from the exercising
of stock options awarded under the Company's stock options program. The number of Company
shares accordingly rose from 136,738,497 to 136,868,229.
The capital was increased again the same month by the Board of Directors' meeting held 5/24/2012,
which ratified the issuance of 33,254,705 new common shares with no par value, resulting from the
conversion of 21,652,966 debentures. The number of Company shares accordingly rose from
136,868,229 to 170,122,934.
On 5/24/2012 the ENEVA Board of Directors approved a capital increase of R$ 1,000,000,063.00 via
the issuance of 22,623,796 new shares. However, the subscribed shares will only exist after the
capital increase has been concluded and subsequently ratified, which was concluded in July 2012
and ratified by the Board of Directors' meeting held July 25, 2012.
The Company's capital was increased in June 2012 by the Board of Directors' meeting held
6/15/2012, which ratified the issuance of 514 new common shares with no par value, resulting from
the conversion of 334 debentures. The number of Company shares accordingly rose from
170,122,934 to 170,123,448.
On 6/25/2012 the Board of Directors' meeting ratified the capital increase, approved by the Board of
Directors' meeting on 5/24/2012 at 11 AM, of R$ 1,000,000,063.00 (one billion and sixty-three reais),
within the authorized capital limit, as a result of the subscription and full payment of the 22,623,796
new common registered shares with no par value by E.ON AG ("E.ON"). The number of Company
shares accordingly rose from 170,123,448 to 192,747,244.
Pursuant to the minutes of the Extraordinary General Meeting held by the Company on 8/15/2012, the
shareholders in attendance unanimously approved the split of common shares issued by the

2 de 17

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.01 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

Company, whereby each existing common share was split into 3 (three) shares of the same class.
ENEVA's shareholders are entitled to receive the split shares according to their shareholding at
Wednesday, August 15, 2012. The number of Company shares accordingly rose from 192,747,244 to
578,241,732.
The Company's capital was increased in January 2013 by the Board of Directors' meeting held
1/10/2013, ratifying the issuance of 147,480 new common shares, with no par value, resulting from
the exercising of stock options awarded under the Company's stock options program. The number of
Company shares accordingly changed to 578,389,212.
The Company's capital was increased in February 2013 by the Board of Directors' meeting held
2/6/2013, ratifying the issuance of 27,000 new common shares, with no par value, resulting from the
exercising of stock options awarded under the Company's stock options program. The number of
Company shares accordingly changed to 578,416,212.
However, there was a partial subscription of the capital increase, whereby the share capital as of
3/31/2013 stood at R$ 3,736,269,091.89, less than the figure presented in the minutes to the Board of
Directors' meeting held February 06, 2013. The remainder of the share capital was paid in after the
end of the first quarter, resulting in a share capital of R$ 3,736,354,722.02.
The Company's capital was increased in April 2013 by the Board of Directors' meeting held 4/5/2013,
ratifying the issuance of 34,500 new common shares, with no par value, resulting from the exercising
of stock options awarded under the Company's stock options program. The number of Company
shares accordingly changed to 578,450,712. As a result of this resolution the Company's share capital
has changed from R$ 3,736,354,722.02 to R$ 3,736,468,820.55.
The Company's capital was increased in May 2013 by the Board of Directors' meeting held 5/8/2013,
ratifying the issuance of 29,250 new common shares, with no par value, resulting from the exercising
of stock options awarded under the Company's stock options program. The number of Company
shares accordingly changed to 578,479,962. As a result of this resolution the Company's share capital
has changed from R$ 3,736,468,820.55 to R$ 3,736,568,320.85.
On 9/16/2013 the Board of Directors' meeting ratified the Company's capital increase, as approved by
the Board of Directors' meeting on July 03, 2013, of R$ 799,999,995.15, within the authorized capital
limit, as a result of the subscription and full payment of the 124,031,007 new common registered
shares with no par value. The number of Company shares accordingly rose from 578,479,962 to
702,510,969. The Company's share capital has accordingly changed from R$ 3,736,568,320.85 to R$
4,536,568,316.00.

3 de 17

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.01 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

The Company's capital was increased in October 2013 by the Board of Directors' meeting held
10/21/2013, ratifying the issuance of 13,500 new common shares, with no par value, resulting from
the exercising of stock options awarded under the Company's stock options program. The number of
Company shares accordingly changed to 702,524,469. As a result of this resolution the Company's
share capital has changed from R$ 4,536,568,316.00 to R$ 4,536,608,413.70.
On 8/1/2014 the Board of Directors' meeting ratified the Company's capital increase, as approved by
the Board of Directors' meeting on 5/9/2014, of R$ 174,728,680.26, within the authorized capital limit,
as a result of the subscription and payment of the 137,581,638 new common registered shares with
no par value. The number of Company shares accordingly rose from 702,524,469 to 840,106,107.
The Company's share capital has accordingly changed from R$ 4,536,608,413.70 to R$
4,711,337,093.96. R$ 119,959,257.16 of the capital increase consists of the subscription of the joint
controlling shareholder E.ON, paid in on 5/20/2014.
Shareholdings of over 5% of the shares of each type and class in the Company, including those of
individuals
Company: ENEVA S.A.

Position at 6/30/2014
Common shares*

Shareholder
Eike Fuhrken Batista
Centennial Asset Mining Fund LLC
Centennial Asset Brazilian Equity Fund LLC
E.ON
BNDESPAR
Other
Total
*ENEVA's share capital consists solely of common shares.

Quantity
145,704,988
20,208,840
1,822,065
266,269,556
72,650,210
195,868,810
702,524,469

Total

%
20.7
2.9
0.3
37.9
10.3
27.9
100

Quantity
145,704,988
20,208,840
1,822,065
266,269,556
72,650,210
195,868,810
702,524,469

%
20.7
2.9
0.3
37.9
10.3
27.9
100

Distribution of share capital in our corporate shareholder (Company shareholder), including the
shareholdings of individuals
Company: Centennial Asset Mining Fund LLC
Quotas
Shareholder
Eike Fuhrken Batista

4 de 17

Quantity
1,000

Position at 6/30/2014
Total

%
100

Quantity
1,000

%
100

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.1 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

Total

1,000

100

1,000

Company: Centennial Asset Brazilian Equity Fund LLC


Quotas
Shareholder

100

Position at 6/30/2014
Total

Quantity

Quantity

Centennial Asset Mining Fund LLC

1,000

100

1,000

100

Total

1,000

100

1,000

100

To facilitate your comprehension a summary follows of the corporate changes ENEVA has undergone
in the period of one year:

On 5/27/2013 E.ON SE. and Mr. Eike Fuhrken Batista ("Parties), the controlling shareholder of
ENEVA, signed the Shareholders' Agreement ("Agreement"), by which the Parties established
the main terms and conditions that will govern their relationship as ENEVA shareholders, in
order for the Parties to share control of the Company (subject to the Agreement's severance
terms). E.ON and Mr. Eike Fuhrken Batista signed an Investment Agreement on March 27,
2013 for the acquisition by E.ON of ENEVA shares held by Mr. Eike Fuhrken Batista, followed
by a private capital increase of ENEVA, ratified on September 16, 2013.

At March 31, 2013 the Companys share capital consisted of 578,241,732 common shares distributed
as follows:
CONSOLIDATED SHAREHOLDINGS OF CONTROLLING SHAREHOLDERS
MANAGERS AND FREE FLOAT
Position at 6/30/2013
Shareholder
Controlling Shareholder
Executives
Board of Directors
Executive Board

5 de 17

Number of Common
Shares
%
(in units)
377,150,046 65.2

Total Number of
Shares
%
(in units)
377,150,046 65.2

98,085 0.02
521,400 0.09

98,085 0.02
521,400 0.09

Audit Committee*

Treasury Stock

0 0.00

0 0.00

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.01 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

Other Shareholders

200,710,431 34.7

200,710,431 34.7

Total

578,479,962 100

578,479,962 100

Free Float
200,710,431 34.7
*The Company's Annual Meeting did not convene the Audit Committee in FY 2012.

200,710,431 34.7

Shareholdings of over 5% of the shares of each type and class in the Company, including those of
individuals

6 de 17

FEDERAL PUBLIC SERVICE


CVM BRAZILIAN SECURITIES COMMISSION
ITR Quarterly Information Corporate Legislation
COMMERCIAL AND INDUSTRIAL COMPANIES AND OTHER - as of 6/30/2014

02123-7 ENEVA S/A

04.423.567/0001-21

20.1 - OTHER INFORMATION CONSIDERED SIGNIFICANT TO THE COMPANY

Company: ENEVA S.A.

Position at 6/30/2013
Common shares

Shareholder
Eike Fuhrken Batista
Centennial Asset Mining Fund LLC

Quantity

145,704,988

25.2

Quantity
145,704,988

20,208,840

3.5

20,208,840

3.5

1,822,065

0.3

1,822,065

0.3

209,414,153

36.2

209,414,153

36.2

Centennial Asset Brazilian Equity Fund LLC


E.ON
BNDESPAR

Total
%
25.2

59,823,537

10.3

59,823,537

10.3

Other

201,329,916

34.8

201,329,916

34.8

Total

578,479,962

100

578,479,962

100

Distribution of share capital in our corporate shareholder (Company shareholder), including the
shareholdings of individuals
Company: Centennial Asset Mining Fund LLC

Position at 6/30/2013

Quotas
Shareholder

Total

Quantity

Quantity

1,000

100

1,000

100

Total

1,000

100

1,000

100

Company: Centennial Asset Brazilian Equity Fund LLC


Quotas
Shareholder

7 de 17

Eike Fuhrken Batista

Quantity

Position at 6/30/2013
Total

Quantity

Centennial Asset Mining Fund LLC

1,000

100

1,000

100

Total

1,000

100

1,000

100

2Q14 Earnings Release

Economic and Financial Performance


In light of the partial sale of Pecm II, as described above, ENEVAs equity interest in the project
was reduced to 50%. As a consequence, following the accounting standards set forth by the IFRS
11, as of June 1st 2014, Pecm II is recognized under the equity method.

1. Net Operating Revenues


In 2Q14, ENEVA recorded consolidated Net Operating Revenues of R$489.3 million vs R$395.1
million reported in 2Q13. The increase in net revenues is mostly attributable to the beginning of
commercial operations of Pecm II in October 2013 and increased variable revenues of Parnaba I
due to higher Henry Hub prices.
Net revenues in 2Q14 are comprised largely by the revenues from the Regulated Market Power
Purchase Agreements (PPA) of Itaqui, and Parnaba I, which reached, respectively, R$137.0
million and R$247.5 million in the period. Pecm II reported total net revenues of R$96.7 million
in April and May. As mentioned above, as of June 1st, Pecm II is no longer consolidated in
ENEVAs results.
The breakdown of operating revenues for 2Q14 is as follows:
Operating Revenues
(R$ million)

Gross Revenues

Consolidated

Itaqui

Pecm II

Parnaba I

Amapari

546.2

152.2

108.2

275.4

10.3

Fixed Revenues

248.2

80.7

47.5

110.8

9.2

Variable Revenues

255.5

42.5

49.7

162.3

1.0

0.0

0.0

0.0

0.0

0.0

Adjustments from previous periods

42.4

29.0

11.1

2.3

0.0

Deductions from Operating Revenues

Other Revenues

-56.9

-15.2

-11.5

-27.9

-2.2

Net Operating Revenues

489.3

137.0

96.7

247.5

8.1

8 de 17

2Q14 Earnings Release

2. Operating Costs

Operating Costs
(R$ thousands)
Personnel and Management
Fuel

2Q14

2Q13

(10,948)

(8,434)

(189,626)

(158,132)

Outsourced Services

(38,336)

(12,709)

Leases and Rentals

(73,175)

(52,154)

Energy Acquired for Resale

(28,599)

(76,692)

Other Costs

(51,978)

(84,238)

Transmission Charges

(13,876)

(16,125)

Compensation for Downtime

(22,778)

(69,511)

Other

(15,324)

1,398

(392,662)

(392,359)

(46,942)

(25,972)

(439,603)

(418,331)

Total
Depreciation and Amortization
Total Operating Costs

Operating Costs totaled R$439.6 million in 2Q14, impacted mainly by an increase of R$31.5
million in fuel costs relative to the same period of the preceding year, due to the beginning of
commercial operations of Pecm II. The fuel cost of R$189.6 million recorded in the quarter is
divided into R$53.4 million incurred by Itaqui, R$41.4 million incurred by Pecm II in April and
May, R$92.6 million incurred by Parnaba I and R$2.3 million by Amapari.
The full-quarter operation of these plants also impacted the Outsourced Services account, which
reached R$38.3 million in 2Q14, mainly due to higher costs with utilities, machinery and
equipment repair, mechanical maintenance service and technical consulting.
The Leases and Rentals account, which totaled R$73.2 million in the quarter, is comprised mainly
by lease costs incurred by Parnaba I, according to its gas supply agreement (R$72.1 million).
The Other Costs account, which totaled R$52.0 million in 2Q14, is mainly composed by
transmission charges (TUST) and compensation for downtime of the power plants (unavailability
charges).
In 2Q14, Itaqui, Pecm II and Parnaba I had to reimburse discos for the energy not delivered by
the difference between their declared variable cost per MWh (CVU) and the spot price (PLD). In
the quarter, these costs amounted to R$2.7 million, R$16.0 million (April and May only) and
R$4.1 million for Itaqui, Pecm II and Parnaba I, respectively.
On January 07, 2014, Itaqui filed a lawsuit against Aneel questioning the penalties being charged
on an hourly basis, considering that the Regulated Market Power Purchase Agreements (PPAs)
provide for using the 60-month rolling average availability. On January 24, 2014, a Federal Court
granted an injunction to Itaqui determining that unavailability charges be calculated based on the
60-month rolling average. In the cases of Pecm II and Parnaba I, unavailability charges are still
being measured and charged on an hourly basis. Downtime charges are calculated based on the
difference between the actual production of the generating units and the authorized capacity
discounting forced and programmed stoppage rates, internal consumption of the units and grid
losses.

9 de 17

2Q14 Earnings Release

3. Operating Expenses
In the quarter, Operating Expenses, excluding Depreciation & Amortization, amounted to R$17.3
million, a 56.8% reduction when compared to 2Q13. In the same period, the holding company
posted Operating Expenses, excluding Depreciation & Amortization, of R$12.7 million, compared
to the R$29.4 million recorded in 2Q13. During the period, the IPCA inflation index rose by
6.80%.
Consolidated

Operating Expenses
(R$thousands)

2Q13

2Q14

Personnel

(6,167)

(18,845)

-67.3%

Outsourced Services

(8,050)

(18,222)

-55.8%

Leases and Rentals

(1,649)

(1,611)

2.4%

Other Expenses

(1,462)

(2,653)

-44.9%

(17,327)

(41,331)

-58.1%

(801)

(652)

(18,129)

(41,983)

Total
Depreciation and Amortization
Total Operating Expenses

Operating Expenses
(R$thousands)
Personnel

22.9%
-56.8%

Holding
2Q14

2Q13

(4,898)

(16,484)

-70.3%

160

(9,188)

-101.7%

Outsourced Services

(5,514)

(10,565)

-47.8%

Leases and Rentals

(1,504)

(1,031)

45.9%

Stock Options

Other Expenses
Total
Depreciation and Amortization
Total Operating Expenses

(793)

(1,347)

-41.1%

(12,709)

(29,427)

-56.8%

(580)

(452)

(13,289)

(29,879)

28.5%
-55.5%

The main changes are as follows:

10 de 17

Personnel: Personnel expenses totaled R$6.2 million in 2Q14, compared to R$18.8


million reported in the same period of the preceding year. The reduction in personnel
expenses is largely a result of:
 Reduction in stock option-related expenses in the Holding resulting from a
decrease in both the number of options outstanding and the share price since
2Q13 (-R$9.3 million);
 Reversal of a provision for dismissals that had been booked in 2013 (-R$2.7
million);
Outsourced services: Expenses with outsourced services in 2Q14 totaled R$8.1 million,
down R$10.2 million in relation to 2Q13. The highlights are:
 Decrease in expenses with shared services in the holding company, resulting
from the elimination of EBXs service structure (-R$3.9 million);
 Negative accounting adjustments of values booked in previous periods (-R$2.4
million).

2Q14 Earnings Release

4. EBITDA
In 2Q14, ENEVA reported a positive EBITDA of R$79.3 million, mainly due to:
Full quarter operations of Pecm II, which had a positive contribution of R$20.8 million to
2Q14 consolidated EBITDA;
Improved operational performance of Itaqui, with resulting decrease in unavailability
expenses. Itaqui reported an EBITDA of R$20.1 million in 2Q14;
Stable performance of Parnaba I, which reported an EBITDA of R$50.3 million in 2Q14;
Reduced operating expenses in the Holding, which reported a negative EBITDA of R$12.7
million in 2Q14.

5. Net Financial Result


Financial Result
(R$thousands)
Financial Income
Monetary variation

2Q14
15,189

2Q13
19,940

-23.8%
504.4%

4,121

682

Revenues from financial investments

14,656

7,498

Marking-to-market of derivatives

(4,605)

10,474

Settlement of derivatives

Present value adjust. (debentures)

95.5%
-144.0%
-

(175)

-100.0%

1,017

1,461

-30.4%

Financial Expenses

(149,729)

(182,869)

-18.1%

Monetary variation

(192)

(12,919)

-98.5%

(134,165)

(86,924)

Other

Interest expenses
Settlement of derivatives
Marking-to-market of derivatives
Costs and Interest on Debentures
Other
Net Financial Result

15,770

54.3%
-100.0%

(4,124)

(12,608)

-67.3%

(185)

(149)

23.6%

(11,065)

(86,039)

-87.1%

(134,541)

(162,929)

-17.4%

In 2Q14, ENEVA recorded net financial expenses of R$134.5 million, compared to net expenses of
R$162.9 million in 2Q13, impacted mainly by a decrease in other financial expenses (-R$75.0
million). Other financial expenses in 2Q13 were inflated by structuring and advisory fees related
to the loans and societary transactions. Such impact was partially offset by an increase in interest
expenses, mainly in the holding company (+R$37.0 million). Higher interest expenses at the
holding level are related to the growth in debt motivated by increased cash needs in the
subsidiaries resulting from energy acquisition costs due to delays in the startup of the power
plants and unavailability penalties.

11 de 17

2Q14 Earnings Release

6. Equity Income
The company reported a negative equity income of R$35.2 million, mainly impacted by losses
incurred by Pecm I.
The following analysis considers 100% of the projects. On June 30, 2014, ENEVA held an interest
of 50.0% in Pecm I, 50% in ENEVA Participaes, 52.5% in Parnaba III and Parnaba IV.
6.1.

Pecm I
INCOME STATEMENT - Pecm I
(R$million)
Net Operating Revenues
Operating Costs
Operating Expenses
Net Financial Result
Earnings Before Taxes
Taxes Payable and Deferred
NET INCOME

EBITDA

2Q14

2Q13

293.3

227.0

29.2%

(290.2)

(309.7)

-6.3%

(4.5)

(7.0)

-36.6%

(69.9)

(46.7)

(71.3)

(136.4)

-47.8%

24.2

46.4

-47.8%

(47.0)

(90.0)

32.5

49.8%

-47.8%

(63.8) -151.0%

Net revenues for Pecm I in the quarter amounted to R$293.3 million, comprised of:

Fixed revenues amounting to R$151.1 million;

Variable revenues amounting to R$109.8 million;

Revenues referring to power trades resulting from the annual revision of the plants firm
energy, provided for in the concession contract, totaling R$68.9 million;

Taxes on revenues amounting to R$36.5 million.


Operating Costs, excluding depreciation and amortization, totaled R$256.3 million, a 9.7%
decrease compared to the same period of last year, mostly attributable to the reduction in energy
acquisition costs. The second generating unit of Pecm I was granted authorization for
commercial operations in May 2013 and therefore 2Q13 figures were impacted by costs incurred
to meet contractual obligations for this unit.
Fuel costs in the quarter reached R$107.4 million, split between coal (R$98.9 million) and diesel
oil and other (R$8.5 million) costs.
Operating costs in 2Q14 were also inflated by costs associated with power trades resulting from
the annual revision of the plants firm energy, provided for in the PPAs, amounting to R$61.8
million. Every year, the ONS resets the plants firm energy based on the performance of the past
60 months. If the average availability rate falls below the value originally declared, the plants
firm energy is reduced and the difference has to be covered by a free market collateral contract.
The plant can then sell in the spot market the energy associated with the collateral contract,
maintaining only the collateral component of the contract. In 2Q14, given high spot prices, gross
revenues resulting from this sale amounted to R$68.9 million.
Other Costs totaled R$61.6 million in 2Q14. This account is composed mainly by transmission
charges (R$14.5 million) and compensation for downtime or unavailability charges (R$46.3
million).

12 de 17

2Q14 Earnings Release

In 2Q14, Pecm I recorded a positive EBITDA of R$32.5 million. Net financial expenses amounted
to R$69.9 million, compared to R$46.7 million in 2Q13, impacted mainly by increased interest
expenses due to interest on long-term financing no longer being capitalized with the start-up of
operations of the second turbine in 2Q13, interest on intercompany loans, higher losses on
monetary variation, due to differential exchange rates on hedging swaps and the reversal of
values previously booked to Shareholders Equity due to the ineffectiveness of hedge accounting.
Pecm I reported a net loss of R$47.0 million in 2Q14.
6.2. ENEVA Participaes S.A.
6.2.1. Holding Operating Expenses
Operating Expenses
(R$thousands)

Holding ENEVA Participaes S.A.


2Q14

2Q13

Personnel

(6,403)

(10,059)

-36.3%

Outsourced Services

(7,344)

(2,439)

201.1%

Leases and Rentals

(848)

(973)

-12.8%

Other Expenses

(407)

(390)

4.1%

(15,002)

(13,861)

8.2%

(22)

(4)

(15,024)

(13,865)

Total
Depreciation and Amortization
Total Operating Expenses

427.7%
8.4%

In 2Q14, Operating Expenses, excluding Depreciation & Amortization, amounted to R$15.0


million, an increase of R$1.1 million compared to 2Q13. Despite the reduction of personnel
expenses, outsourced services were impacted by higher expenses related to technical consulting
services provided by E.ON (+R$6.4 million).

6.2.2. Parnaba III


INCOME STATEMENT - Parnaba III
(R$million)
Net Operating Revenues

56.9

2Q13

36.8

54.8%

Operating Costs

(66.8)

(56.7)

Operating Expenses

(0.2)

(0.1)

Net Financial Result

(2.5)

(0.6) 335.0%

Other Revenues/Expenses

(0.5)

Earnings Before Taxes

(13.1)

Taxes Payable and Deferred


NET INCOME

EBITDA

13 de 17

2Q14

17.7%
163.1%

(20.6)

-36.6%

5.0

7.0

-28.6%

(8.1)

(13.6)

(0.4)

(20.0)

-58%

(8.4)

2Q14 Earnings Release

On October 22, 2013, Parnaba III received authorization from Aneel to start the commercial
operations of its first generation unit, with 169MW of installed capacity. On February 17, 2014,
the plant started the commercial operations of its second generation unit, with 7MW of installed
capacity, complying with the total capacity contracted under the terms of the Regulated Market
power purchase agreement secured in the 2008 A-5 energy auction (176 MW).
Net revenues in the quarter amounted to R$56.9 million, comprised of:

Fixed revenues amounting to R$25.3 million;

Variable revenues amounting to R$38.1 million;

Taxes on revenues amounting to R$6.5 million.


Operating Costs reached R$66.8 million in the quarter, comprised mainly of:

Fuel - natural gas (R$19.2 million);

Lease costs, according to the gas supply agreement (R$26.6 million)

Unavailability costs (R$14.2 million)


In 2Q14, Parnaba III recorded a negative EBITDA of R$8.4 million.
Net financial expenses amounted to R$2.5 million, mainly impacted by interest expenses.
Parnaba III reported a net loss of R$8.1 million in 2Q14.

6.2.3. Parnaba IV
INCOME STATEMENT - Parnaba IV
(R$million)

2Q14

Net Operating Revenues

5.2

2Q13

Operating Costs

(17.0)

0.0

Operating Expenses

(0.3)

0.1

-579.8%

6.6

-223.5%

Net Financial Result

(8.2)

Other Revenues/Expenses

(0.0)

Earnings Before Taxes

Taxes Payable and Deferred

6.9

(1.3)

-614.7%

NET INCOME

(13.4)

5.4

EBITDA

(10.9)

0.1 -16862%

-350.8%

Parnaba IV (56MW) received authorization from Aneel to start commercial operations as a power
self-producer on December 12, 2013. The plant, a partnership between ENEVA, ENEVA
Participaes and Petra Energia S.A., signed a contract in the free market, for a five-year period,
to supply 20 MWavg from December, 2013 until May, 2014 and 46MWavg from June, 2014 until
December, 2018.
In 2Q14, Parnaba IV recorded net revenues of R$5.2 million and operational costs amounting to
R$17.0 million, impacted mainly by fuel costs natural gas (R$4.5 million) and energy costs
resulting from submarket exposure (R$9.3 million). The hedge for submarket exposure, booked
under the ENEVA Power Trading company, had a positive result of R$8.1 million in the quarter.
Parnaba IV reported a negative EBITDA of R$10.9 million in the quarter.
Net financial expenses totaled R$8.2 million, mainly impacted by debt interest.
In 2Q14, the plant reported a net loss of R$13.4 million.

7. Net Income
14 de 17

2Q14 Earnings Release

In 2Q14, ENEVA reported a net loss of R$112.3 million, impacted mainly by interest expenses
related to the end of the grace period of the long-term project loans and higher leverage at the
holding company. However, the improved operational performance of the coal plants and reduced
overhead in the holding led to a 51.9% reduction in net loss as compared to 2Q13.

INCOME STATEMENT
(R$ million)

2Q14

Net Operating Revenues

2Q13

489.3

395.1

(439.6)

(418.3)

Operating Expenses

(18.1)

(42.0)

-56.8%

Net Financial Result

(134.5)

(162.9)

-17.4%

(35.2)

(45.1)

29.2

(1.6)

(109.0)

(274.8)

-60.3%

Taxes Payable and Deferred

(1.4)

41.3

-103.5%

Minority Interest

(1.8)

0.2

-869.9%

(112.3)

(233.2)

-51.9%

79.3

(38.6)

Operating Costs

Equity Income
Other Revenues/Expenses
Earnings Before Taxes

NET INCOME
EBITDA

23.8%

5.1%

-21.9%
-1931.9%

-305.7%

8. Debt
As of June 30, 2014, consolidated gross debt amounted to R$5,091.5 million, a reduction of
18.0% in relation to the amount recorded on December 31, 2013.
Consolidated debt profile (R$ Million)

1,947
38%

2,264
44%
3,145
62%

2,828
56%

The

Short Term

Long Term

Working Capital

Project Finance

balance of short-term debt at the end of June, 2014 was R$3,144.7 million, or R$736.6 million
higher than the amount recorded on December 31, 2013.
R$1,053.5 million out of the total balance of short-term debt are allocated in the projects (vs.
R$845.9 million on December 31, 2014), as follows:
R$179.9 million refer to the current portion of the long-term debts of Itaqui and Parnaba
I;
R$78.1 million refer to bridge loans to Parnaba I. The outstanding balance will be paidoff in installments, which started in October, 2013;

15 de 17

2Q14 Earnings Release

R$795.5 million refer to bridge loans to Parnaba II.

The remaining balance of short-term debt, amounting to R$2,091.2 million, is allocated in the
holding company (vs. R$1,562.2 million on December 31, 2013). During 2Q14, ENEVA holding
raised additional R$100 million as a bridge to a long-term financing for Pecm II. This amount
will be paid-off with disbursement of Pecm II long-term financing, amounting to R$150 million.
As part of the ongoing financial restructuring of the Company, a push-down of R$600 million of
the HoldCo debt to its operating subsidiaries, with a 5-year maturity extension with three years
of grace period for the remaining portion, should be carried out after the completion of the
second phase of the capital increase.
At the end of June, 2014, the average cost of debt stood at 10.41% p.a. and the average
maturity at 3.9 years.
Debt Maturity Profile* (R$ Million)

Working Capital

2,091
1,387

Project Finance
1,054

97,0

87,8
Cash & Cash
Equivalents

2014

2015

255,1

207,8

2016

2017

*Values
include
From 2018 on

principal + capitalized interest + charges and exclude outstanding convertible


debentures.

Net debt in 1Q14 amounted to R$5,003.8 million, 15.7% lower than the value reported on
December 31, 2013.
Consolidated Cash and Cash Equivalents totaled R$87.8 million at the end of March, 2014, a
decrease of R$189.8 million as compared to the balance in December 31, 2013.
Consolidated Cash and Cash Equivalents (R$ Million)

579

507
100
94,7

4
128

120

Consolidated
Cash and Cash

62,5

83,9

87,7

Cash and
Cash
Equivalents
(1Q14)

Revenues

Operating
Costs and
Expenses

CAPEX

Capital
Increase

Debt Raised Intercompany Debt Service


Loan

Others

Cash and
Cash
Equivalents
(2Q14)

Equivalents of the first quarter is already net of Pecm II consolidated cash and cash equivalents.

16 de 17

2Q14 Earnings Release

9. Capital Expenditures (Accounting view)


During 2Q14, ENEVAs consolidated capital expenditures amounted to 121.9 million. Capitalized
interest amounted to R$21.3 million and depreciation & amortization to R$33.9 million.
Capital Expenditures (Consolidated Assets, R$ million)
2Q14

4Q13

Capex

Interest
Capitalized

Depreciation &
Amortization

Capex

Interest
Capitalized

Depreciation &
Amortization

Itaqui

15.9

-21.8

92.4

13.7

-13.0

Parnaba I

18.7

-12.1

70.3

6.7

-3.0

Parnaba II

87.9

21.3

139.0

13.7

Capital Expenditures (Non-consolidated Assets*, R$ million)


2Q14

* Adjusted by ENEVAs interest.

17 de 17

Capex

Interest
Capitalized

Depreciation &
Amortization

Pecm I

6.9

-8.5

Pecm II

8.1

-8.2

(A free translation of the original in Portuguese)

Report on review of quarterly information


To the Board of Directors and Stockholders
Eneva S.A.

Introduction
We have reviewed the accompanying parent company and consolidated interim accounting
information of Eneva S.A. (the "Company"), included in the Quarterly Information (ITR) for the
quarter ended June 30, 2014, comprising the balance sheet as at that date and the statements of
operations and comprehensive income for the quarter and six-month periods then ended, and the
statements of changes in equity and cash flows for the six-month period then ended, and a summary of
significant accounting policies and other explanatory information.
Management is responsible for the preparation of the parent company interim accounting information
in accordance with the accounting standard CPC 21, Interim Financial Reporting, of the Brazilian
Accounting Pronouncements Committee (CPC), and of the consolidated interim accounting
information in accordance with CPC 21 and International Accounting Standard (IAS) 34 - Interim
Financial Reporting issued by the International Accounting Standards Board (IASB), as well as the
presentation of this information in accordance with the standards issued by the Brazilian Securities
Commission (CVM), applicable to the preparation of the Quarterly Information (ITR). Our
responsibility is to express a conclusion on this interim accounting information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International Standards on Reviews of
Interim Financial Information (NBC TR 2410 - Review of Interim Financial Information Performed by
the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information
Performed by the Independent Auditor of the Entity, respectively). A review of interim information
consists of making inquiries, primarily of persons responsible for financial and accounting matters,
and applying analytical and other review procedures. A review is substantially less in scope than an
audit conducted in accordance with Brazilian and International Standards on Auditing and
consequently does not enable us to obtain assurance that we would become aware of all significant
matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

PricewaterhouseCoopers, Av. Jos Silva de Azevedo Neto 200, 1 e 2, Torre Evolution IV, Barra da Tijuca, Rio de Janeiro, RJ, Brasil 22775-056
T: (21) 3232-6112, F: (21) 3232-6113, www.pwc.com/br
PricewaterhouseCoopers, Rua da Candelria 65, 20, Rio de Janeiro, RJ, Brasil 20091-020, Caixa Postal 949,
T: (21) 3232-6112, F: (21) 2516-6319, www.pwc.com/br

Eneva S.A.
Conclusion on the parent company
interim information
Based on our review, nothing has come to our attention that causes us to believe that the
accompanying parent company interim accounting information included in the quarterly information
referred to above has not been prepared, in all material respects, in accordance with CPC 21 applicable
to the preparation of the Quarterly Information, and presented in accordance with the standards
issued by the CVM.
Conclusion on the consolidated
interim information
Based on our review, nothing has come to our attention that causes us to believe that the
accompanying consolidated interim accounting information included in the quarterly information
referred to above has not been prepared, in all material respects, in accordance with CPC 21 and IAS
34 applicable to the preparation of the Quarterly Information, and presented in accordance with the
standards issued by the CVM.
Emphasis of matter
Continuity of the Company's operations
We draw attention to Note 1 to this quarterly information, which states that the Company recorded, at
June 30, 2014, an accumulated deficit of R$ 2.558.792 thousand, losses for the six-month period then
ended of R$ 184.211 thousand and presented an excess of current liabilities over current assets in the
parent company and consolidated quarterly information of R$ 1.779.699 thousand and R$ 2.894.586
thousand, respectively. This, along with other matters as described in Note 1, indicates the existence of
a material uncertainty which may raise significant doubt about the ability of Eneva S.A. to continue as
a going concern, which will depend on the success of its current plans that include capital increase ,
sale of assets and renegotiations to reschedule the maturities of loans from third parties as described
in the footnote 1. No adjustments arising from these uncertainties were included in the interim
accounting information. Our conclusion is not qualified in respect of this matter.
Other matters
Statements of value added
We have also reviewed the parent company and consolidated statements of value added for the sixmonth period ended June 30, 2014. These statements are the responsibility of the Companys
management, and are required to be presented in accordance with standards issued by the CVM
applicable to the preparation of Quarterly Information (ITR) and are considered supplementary
information under IFRS, which do not require the presentation of the statement of value added. These
statements have been submitted to the same review procedures described above and, based on our
review, nothing has come to our attention that causes us to believe that they have not been prepared,
in all material respects, in a manner consistent with the parent company and consolidated interim
accounting information taken as a whole.

Eneva S.A.
Audit and review of prior-year information
The Quarterly Information (ITR) mentioned in the first paragraph includes accounting information
related to the statement of operations, changes in equity, cash flows and value added for the quarter
ended June 30, 2013, obtained from the ITR as at that date, presented for comparison purposes. The
review of the Quarterly Information (ITR) for the quarter ended June 30, 2013 was conducted by other
independent auditors, who issued an unqualified review report dated August 13, 2013 that included
the same emphasis of matter of the aforementioned paragraph.
Rio de Janeiro, August 13, 2014

PricewaterhouseCoopers
Auditores Independentes
CRC 2SP000160/O-5 "F" RJ

Guilherme Naves Valle


Contador CRC 1MG070614/O-5 "S" RJ

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Reporting entity
MPX Energia S.A. ("Company") was founded on April 25, 2001 and is headquartered in Rio de
Janeiro. The Extraordinary General Meeting held on September 11, 2013 approved the decision to
change the Company's name to Eneva S.A.
Its core activity is the generation of electricity through the development of a diversified portfolio of
sources, including mineral coal, natural gas and renewable sources. The Company has a diversified
portfolio of projects, including thermal power plants in Brazil, in addition to renewable energy
projects, such as solar and wind energy. In order to integrate its operations, the Company is also a
shareholder in a natural gas production and exploration project in Brazil, which supplies gas to
plants built by the company in Maranho.
The company participates as a quotaholder or shareholder of the companies that implement these
projects and certain projects will be implemented in partnership with other players in the energy
sector. These projects were primarily funded through funds obtained under the Company's public
share offering made on December 14, 2007 and January 11, 2008 (supplementary batch), amounting
to R$ 2,035,410, in addition to financing and the issuance of 21,735,744 convertible debentures on
June 15, 2011 amounting to R$ 1,376,527. 21,653,300 debentures were converted on May 24, 2012,
triggering the issuance of 33,255,219 new shares, as a result of the corporate reorganization
implemented by the Company.
On June 28, 2013 the controlling shareholder of MPX Energia S.A., Mr. Eike Fuhrken Batista,
entered into an investment agreement with E.ON SE consisting of the following events:

(a)

On May 29, 2013 E.ON acquired Company shares held by Eike Batista accounting for approximately
24.5% of the share capital.

(b)

On the date the shares were acquired, E.ON and Eike Batista entered into a new shareholders'
agreement, which regulated the exercising of voting rights and restrictions on the transfer of shares
held by them.

(c)

In August 2013 a private capital increase was concluded of approximately R$ 800 million, with a
subscription price fixed at R$ 6.45 per share.

(d)

The shareholders will subsequently be asked to approve the acquisition by the Company at equity
value of ENEVA Participaes S.A., a joint-venture between the Company and EON ("JV").
As shown in the table below, on June 30, 2014 the economic group ("Group" or "Company") includes
the Company and its equity interests in associated companies, direct and indirect subsidiaries, joint
ventures and the Multimercado MPX 63 investment fund. The operational companies are (for
further details about the subsidiaries see Note 12):

Parnaba I Gerao de Energia S.A.;


Porto do Pecm Gerao de Energia S.A.;
Pecm II Gerao de Energia S.A.;
Itaqui Gerao de Energia S.A.,;
Amapari Energia S.A.;
ENEVA Comercializadora de Energia Ltda.,
ENEVA Comercializadora de Combustveis Ltda.,
Tau Gerao de Energia Ltda;
Parnaba III Gerao de Energia S.A.; and
Parnaba IV Gerao de Energia S.A.

1 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

2 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Joint subsidiary.

**

Associated company.

Directly or by way of its subsidiaries, joint subsidiaries and associated companies, the Company has
been making the investment required to finalize the ventures in its portfolio and subsequently begin
the commercial operation thereof.
The Company took out a short-term debt to finance its operations in 2012, 2013 and 2014. The
consolidated loans maturing in the next 12 months can be summarized as follows from June 30,
2014:

Up to 3 months: R$ 417 million.


Between 3 and 6 months: R$ 2,088 million.
Between 6 and 9 months: R$ 81 million.
Between 9 and 12 months: R$ 341 million.

The short-term debts were taken out to finance part of the investments made and to meet working
capital requirements. The Company also is working to partially settle and roll forward its short-term
debts to the long term and is mainly considering the following events in its business plan:

Long-term financing for Panaba II in 2014 up to R$ 960 million.

Long-term financing for Panaba III and IV up to R$ 270 million.

Possibility of re-leveraging the Pecm II Gerao de Energia and Itaqui Gerao de Energia S.A.
ventures in operation via a long-term financing issuance up to R$ 650 million.

Transfer of R$ 600 to 700 million from the Company's short-term debt to long-term debt in
operational ventures.

Partial sale of Pecm II on July 14 for the total amount of R$ 408 million.

Ratification of the Company's share capital on August 01 by R$ 175 million. Of this total R$ 42
million was subscribed by the bank Citibank S.A. ("Citi") through funds used entirely to pay early
part of the principal of the debt taken out by the Company from the financial institution. It is
noteworthy that R$ 120 million of the E.ON participation on the capital increase described above,
as advanced for future capital was made in May 20, 2014.
The above capital increase, less Citi's subscription, and the partial sale of the thermoelectric
power plant Pecm II, represent a capital contribution of approximately R$ 540.7 million. These
events constitute the first steps of ENEVA's stabilisation plan.

In addition to the re-leveraging of certain projects described above, the Company is implementing a
capital increase of up to R$ 1.5 billion, to bolster the capital structure and create the means
necessary to permit a substantial reduction in its leverage; for further information, see the
subsequent event described in note 29.

3 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Licenses and permits


ENEVA is committed to obtaining all the legal licenses and permits required for each of its facilities
and activities. The Company and its investees have the following environmental licenses and permits
as of June 30, 2014:
Held by
ITAQUI GERAO DE ENERGIA S.A.

PORTO DO PECM GERAO DE ENERGIA S.A.

PECM II GERAO DE ENERGIA S.A.

Ventures
UTE PORTO DO ITAQUI
TRANSMISSION LINE
UTE PORTO DO PECEM I
CONVEYOR BELT
PECEM I TRANSMISSION LINE
UTE PORTO DO PECM II
PECEM II TRANSMISSION LINE

Licenses

Expiry

LO 1,101/2012
LO 1,061/2011
LO 1,062/2012
LO 371/2014
LO 889/2012
LO 09/2013
LO 108/2013

10/26/2017
12/16/2017
12/28/2015
5/14/2018
9/26/2015
2/8/2016
7/17/2016

AMAPARI ENERGIA S.A.

UTE SERRA DO NAVIO (including TL)

LO 172/2013

3/25/2016

TAU GERAO DE ENERGIA LTDA.

USINA SOLAR TAU 1MW - (including TL)


USINA SOLAR TAU 4MW
USINA SOLAR TAU (45MW)

LO 133/2012*
LI 15/2012*
LP 253/2012

2/28/2014
3/5/2014
8/15/2015

PARNABA I GERAO DE ENERGIA S.A.

MARANHO IV AND V

LO 559/2012

12/20/2016

PARNABA II GERAO DE ENERGIA S.A.

MARANHO III

LI 55/2014*

2/20/2018

PARNABA I GERAO DE ENERGIA S.A.

MARANHO IV AND V (cycle closure)

LI 273/2011*

12/5/2013

ENEVA S.A.

UTE PARNAIBA I

LI 111/2012*

5/9/2013

ENEVA S.A.

UTE PARNABA II

LI 003/12*

11/11/2013

PARNABA IV GERAO DE ENERGIA S.A.

LO 415/2013

11/25/2017

LO 1001972/2014

9/23/2017

UTE PORTO DO AU II

LP IN 025871

12/30/2015

ENEVA S.A.

TRANSMISSION LINE
ELICA MARAVILHA
ELICA MUNDUS
UTE SUL

LI IN 019365
LI IN 000208*
LI IN 000207*
LP 332/2009*

4/24/2015
5/22/2012
5/22/2012
12/22/2012

SUL GERAO DE ENERGIA LTDA.


SEIVAL GERAO DE ENERGIA LTDA.
SEIVAL SUL MINERAO LTDA.

BARRAGEM SUL
UTE SEIVAL
SEIVAL MINE

LP 601/2010*
LI 589/2009*
LO No. 9221/2009*

5/21/2012
2/17/2014
10/20/2013

CENTRAL ELICA MORADA NOVA LTDA.


CENTRAL ELICA SO FRANCISCO LTDA.
CENTRAL ELICA MILAGRES LTDA.
CENTRAL ELICA SANTA LUZIA LTDA.
CENTRAL ELICA PEDRA VERMELHA I LTDA.

CGE MORADA NOVA


CGE SO FRANCISCO
CGE MILAGRES
CGE SANTA LUZIA
CGE PEDRA VERMELHA I

LP 0010/2012
LP 0083/2012
LP 0084/2012
LP 0085/2012
LP 0090/2012

CENTRAL ELICA ASA BRANCA LTDA.


CENTRAL ELICA SANTO EXPEDITO LTDA.

CGE ASA BRANCA


CGE SANTO EXPEDITO

LP 0091/2012
LP 0092/2012

ENEVA S.A
UTE PORTO DO AU ENERGIA S.A.

AU III GERAO DE ENERGIA LTDA.

PARNABA IV
MC2 NOVA VENECIA 2

LP 0093/2012
LP 0184/2013
LP 0187/2013
LP 0189/2013
LP 0186/2013
LP 0188/2013
LP 0185/2013
LP 0183/2013

8/10/2014

CENTRAL ELICA PEDRA VERMELHA II LTDA.


CENTRAL ELICA PAU DARCO LTDA
CENTRAL ELICA PEDRA ROSADA LTDA
CENTRAL ELICA PAU BRANCO LTDA
CENTRAL ELICA ALGAROBA LTDA
CENTRAL ELICA UBAEIRA I LTDA
CENTRAL ELICA UBAEIRA II LTDA
CENTRAL ELICA SANTA BENVINDA I LTDA

CGE PEDRA VERMELHA II


CGE PAU DARCO
CGE PEDRA ROSADA
CGE PAU BRANCO
CGE ALGAROBA
CGE UBAEIRA I
CGE UBAEIRA II
CGE SANTA BENVINDA I

CENTRAL ELICA SANTA BENVINDA II LTDA

CGE SANTA BENVINDA II

LP 0191/2013

5/10/2015

CENTRAL ELICA BOA VISTA I LTDA


CENTRAL ELICA BOA VISTA II LTDA

CGE BOA VISTA I


CGE BOA VISTA II

LP 0268/2013
LP 0270/2013

6/18/2015

CENTRAL ELICA BONSUCESSO LTDA


CENTRAL ELICA PEDRA BRANCA LTDA

CGE BONSUCESSO
CGE PEDRA BRANCA

LP 0271/2013
LP 0269/2013

4/26/2015
5/2/2015
5/10/2015
5/6/2015
5/10/2015
5/6/2015
5/23/2015

6/18/2015
6/18/2015
6/18/2015

(*) The renewal of environmental licenses was applied for at least 120 (one hundred and twenty)
days before the validity expires, as fixed in the respective license, and is extended automatically
until the respective environmental authority states its final position. (Supplementary Law
140/2011 art. 14 (4).

4 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Presentation of the interim financial information


The financial statements have been prepared based on the historic cost basis, adjusted to realization
value when applicable, except for financial instruments held at fair value, including derivative
instruments. The interim financial statements have been prepared in accordance with the accounting
policies, principles, methods and consistent criteria in relation to those used to prepare the audited
financial statements for the financial year ended December 31, 2013 and should therefore be read in
conjunction with them.
The preparation of financial statements requires the use of certain critical accounting estimates. It
also requires management to exercise its judgment in the process of applying the accounting policies.
The areas involving a higher degree of judgment or complexity, or areas where assumptions and
estimates are significant to the parent company and financial statements are disclosed in Note 5.

(a)

Consolidated interim financial information


The consolidated interim financial information has been prepared and has been presented in
accordance with the pronouncement issued by the Accounting Pronouncements Committee (CPC 21
- R1), interim statements, equal to International Financial Reporting Standards (IAS 34).
The presentation of the individual and consolidated Statement of Added Value (DVA) is required by
Brazilian corporate legislation and the accounting practices adopted in Brazil that apply to listed
companies.

(b)

Individual interim financial information


The Parent company's individual interim financial statements have been prepared in accordance
with CPC 21 (R1) - Interim Statements issued by the Accounting Pronouncements Committee
("CPC") and are being published in conjunction with the consolidated financial statements.
In the individual interim financial statements subsidiaries are accounted for by the equity method
adjusted to the proportion held in the Group's contractual rights and obligations. The accounting
practices adopted in Brazil applicable to the individual financial information differ from IFRS
applicable to the separate financial statements only in relation to the measurement of investments in
subsidiaries, joint ventures and associated companies based on the equity accounting method, while
this is based on cost or fair value under IFRS and from the deferred assets maintenance .
For the purpose of BR GAAP, Law 11941/09 abolished deferred assets, permitting the maintenance
of the balance accumulated up to December 31, 2008, which may be amortized in up to 10 years,
subject to impairment tests. Following the adoption of IFRS, the Company recorded the amount of
R$ 26,192 in the consolidated accumulated losses, net of tax as of January 01, 2009, corresponding
to its and its subsidiaries' deferred charges at that date. The difference between the individual and
consolidated shareholders' equity is therefore related to the deferred asset which was recognized in
accumulated losses in the consolidated shareholders' equity.

5 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The table below shows the reconciliation between the individual and consolidated shareholders'
equities as of June 30, 2014:
2014
Shareholders equity - Parent Company
Deferred charges - Law 11941/09

2,411,048
(13,781)

Shareholders' equity - Attributable to controlling shareholders

2,397,267

The Board of Directors authorized the issuance of these financial statements on August 13, 2014.
4

Description of significant accounting practices


The accounting policies applied to prepare this interim account information are the same as those
used to prepare the audited financial statements for the financial year ended December 31, 2013.

Critical Accounting Estimates and Judgments


Estimates and judgments are continually evaluated and are based on historical experience and other
factors, including expectations of future events that are believed to be reasonable under the
circumstances. The critical estimates and judgments used in the accounting information are the
same as those used in the audited financial statements for the year ended December 31, 2013.

Cash and cash equivalents


Parent Company
June 30
2014

Cash and bank deposits


Fundo de Investimento MM MPX 63
CDB/Purchase and Sale Agreements

(a)
(b)

December 31
2013

Consolidated
June 30
2014

December 31
2013

3,581
8,430

396
109,647
113

47,504
38,467
1,802

16,493
202,444
58,645

12,011

110,156

87,773

277,582

(a) Substantially consist of quotas in investment funds, of high liquidity, readily convertible into a
known amount of cash, regardless of asset maturity, and are subject to an insignificant risk of a
change in value. This is a share investment fund FI Multimercado Crdito Privado MPX 63
administrated by Banco Ita and primarily backed by Bank Deposit Certificates - CDBs and
securities subject to repurchase agreements issued by first-rate financial institutions and
companies, all linked to floating rates and with an average yield of 100.76% (nominal rate on
the curve) of the DI CETIP rate (Interbank Deposit Certificate - CDI).

6 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Securities held under repurchase agreements underlied by debentures represent purchase and sale
commitments, registered at CETIP or SELIC, when applicable, and with guarantee of repurchase at a
previously established rate from the financial institutions. 100% of the portfolio consists of securities
held under repurchase agreements as of June 30, 2014.
Existing funds are essentially used for investment in Capex, and to pay for administrative and
operational activities.
As required by CVM Instruction 408/05, the consolidated quarterly information includes the
balances and transactions of the exclusive investment funds, whose only shareholders are the
Company and its subsidiaries, as shown below:
Parent Company

Consolidated Multi-Market Fund


Eneva S.A.
Amapari Energia S.A.
Seival Sul Minerao Ltda.
Parnaba Gerao de Energia S.A.
Parnaba II Gerao de Energia S.A.

Consolidated

June 30
2014

December
31
2013

June 30
2014

December
31
2013

8,430

109,647

8,430
28,320
342
1,310
65

109,647
9,349
406
27,905
55,137

8,430

109,647

38,467

202,444

(b) Amounts invested in CDBs issued by first-rate financial institutions. The companies that
hold these amounts are the subsidiaries Pecm II Gerao de Energia S.A. and Itaqui Gerao
de Energia S.A.
The exclusive funds are regularly reviewed/audited by independent auditors and are subject to
constraints on the payment of services rendered by the asset manager, attributed to operating
investments, such as custody and audits fees and other expenses. There are no material financial
obligations or company assets to guarantee these obligations.
7

Secured deposits
Parent Company

BNDES - Porto do Pecm


BNDES - Itaqui
BNDES - Pecm II
BNDES - Parnaba
CCEE - Parnaba
Other

Current
Non-current

Consolidated

June 30
2014

December 31
2013

June 30
2014

December 31
2013

39

38

39
68,067

38
64,811
19,682
34,044

(a)
(b)
(c)
(d)

47,629
55,385

69
39

38

171,120

118,644

39

38

39
171,081

38
118,606

(a) Refers to the debt service reserve accounts linked to the financing agreement between the
subsidiary Itaqui Gerao de Energia S.A , BNB-Banco do Nordeste do Brasil S.A. and BNDES.
7 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(b) Refers to the debt service reserve accounts linked to the financing agreement between BNDES,
BNB Banco do Nordeste do Brasil S.A. and the subsidiary Pecm II Gerao de Energia S.A.
As part of the set of measures to bolster Enevas capital structure, Pecm II Gerao de Energia
SA was classified as available - for - sale and from this quarter will not be consolidated and
cease to be consolidated (see the description in note 12).
(c) Refers to the debt service reserve accounts linked to the financing agreement between BNDES
and the subsidiary Parnaba Gerao de Energia S.A.
(d) Guarantees deposited from Bradesco Trianon relating to the purchase of energy in the spot
market.
8

Accounts receivable and fuel consumption account


Consolidated

Amapari Energia S.A. (a)


Itaqui Gerao de Energia S.A. (b)
Parnaba Gerao de Energia S.A. (b)
Parnaba II Gerao de Energia S.A. (b)
Pecm II Gerao de Energia S.A. (b)

Current
Non-current

June 30
2014

December 31
2013

33,961
61,703
138,741
521

40,273
85,026
110,113
89,786

234,927

325,198

234,927

325,198

(a) The accounts receivable is for energy sold to Zamim Ferrous of R$ 13,239 (R$ 9,472 as of
December 31, 2013) and the balance receivable of the subsidiary is R$ 20,722 (R$ 30,802 as of
December 31, 2013), as described below.
As of June 30, 2014 the balance receivable of the subsidiary is R$ 20,722 (R$ 30,802 as of
December 31, 2013). This amount reflects the 5-month subsidy due to the delay to pass through
the subsidy to the Company. As of December 31, 2013 subsidies for 4 months had been
recorded.
The Company's noncurrent assets include the CCC reimbursement not received for the period
November 2008 to May 2009 of R$ 24,617 thousand. If this amount is not received, the
Company is entitled to charge Anglo Ferrous Amap Ltda. for it. This is because, under said
energy supply agreement between the parties, in the event of an economic/financial unbalance
for reasons not attributable to the Company, the parties shall adjust the contractual terms to
restore the economic and financial equilibrium. However, to date collection procedures against
Anglo Ferrous Amap Ltda. have not commenced, as the Company initially decided to adopt
judicial measures before ANEEL in an attempt to obtain this reimbursement via the CCC
mechanism. As of June 30, 2014 the amount had been completely provisioned for.

8 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(b) The balance denotes the accounts receivable of the subsidiaries Itaqui Gerao de Energia S.A
under the electricity purchase contract in a regulated environment (CCEAR), signed with
ANEEL, of R$ 61,703 (R$ 85,026 as of December 31, 2013) and the companies that came into
operation in 2013, Parnaba Gerao de Energia S.A. R$ 138,741 (R$ 110,113 as of December 31,
2013), also under the CCEAR with ANEEL.. The subsidiary Parnaba II Gerao de Energia R$
521 referring to the sale of energy in the free market. As part of the set of measures to bolster
Eneva's capital structure, Pecm II Gerao de Energia S.A. was classified as available-for-sale
and from this quarter will not be consolidated. (see the description in note 12).
10

Inventories
Consolidated

Diesel oil/lubricant (a)


Coal (b)
Electronic and mechanical parts (c)

June 30
2014

December
31
2013

7,074
33,080
26,575

12,685
49,070
16,621

66,729

78,376

(a) The balance consists of the reservoirs of diesel oil and lubricating oil used as consumables in
electricity generation by the subsidiaries Amapari Energia S.A.(R$ 4,180) and Itaqui Gerao de
Energia S.A. (R$ 2,894). The subsidiary Amapari Energia S.A. has a contractual acquisition
obligation ("take or pay") towards BR Distribuidora S.A., to require a minimum 3,600 m of
diesel oil a month, for a fixed price or to pay for this even if it is not taken. If the obligation is
exercised, this results in the acquisition of the diesel oil used as a consumable by the Company.
The Company recorded a provision under trade payables for the difference between the amount
required and the minimum mandatory amount under the contract, charged to inventory. As of
June 30, 2014 the balance of this provision is R$ 3,615 (R$ 8,481 as of December 31, 2013),
corresponding of 35,000 m (61,000 m on december 31, 2013) of consumption of diesel,
reduced after the agreement between the parties. In the new contract establishes the
recognition and commitment to consumption of 17,000 m which corresponds to the remaining
portion to be consumed
(b) The balance consists of the inventory of coal used as consumables in electricity generation by
the subsidiary Itaqui Gerao de Energia S.A. (R$ 33,080. The coal was acquired to meet
electricity generation demands and to establish a security inventory at the plant, with a view to
commercial operations.
(c) The balance consists of electronic and mechanical parts for use and replacement in the
maintenance operations carried out by the subsidiaries: Amapari Energia S.A. (R$ 3,405),
Itaqui Gerao de Energia S.A. (R$ 12,918), Parnaba Gerao de Energia S.A. (R$ 9,684) and
Parnaba II Gerao de Energia S.A. (R$ 568).

9 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

11

Recoverable and deferred taxes


The balance of recoverable taxes is as follows:
Parent Company

Income tax withheld at source (b)


Prepaid income tax
Prepaid social contributions
Prepaid social contributions previous year (a)
Income tax withheld at source previous year (b)
Income tax withheld at source loan (b)
ICMS
PIS
COFINS
Other

Current
Non-current

Consolidated

June 30
2014

December
31
2013

June 30
2014

December
31
2013

4,123

3,533

12,721
3,116
1,456

12,161
3,687
2,857

462

462

3,193

464

11,831

13,948

15,947

14,539

20,784

13,728

1,437

1
1,244

21,431
883
513
2,363
2,642

13,727
1,994
1,727
7,956
3,153

38,637

32,916

64,264

62,265

10,611
28,026

25,701
7,215

28,777
35,487

47,651
14,614

(a) Refers to income and social contribution taxes prepaid in the course of the year and previous
years, which will be offset against the income and social contribution taxes determined on the
taxable income.
(b) The balance of income tax withheld at source refers to amounts withheld on interest-earning
bank deposits and related-party loans. These balances will be offset against the income and
social contribution taxes payable.
Deferred taxes
Deferred income and social contribution taxes reflect future tax effects attributable to temporary
differences between the tax bases of assets and liabilities and their carrying values.
The deferred tax was maintained at the subsidiaries due to the expectations of generating future
taxable income, determined by a technical valuation approved by Management. The carrying value of
the deferred tax asset is reviewed periodically and the projections are reviewed annually. If there are
significant factors that change the projections, they are also reviewed by the Company during the
year.

10 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The Company and its subsidiaries adopted the Transitional Taxation Scheme (RTT) so that the
amendments introduced by Law 11638 of December 28, 2007 and articles 37 and 38 of Law 11941 of
2009, which changed the procedure for recognizing revenue, costs and expenses used to calculate
the net income for the year defined in art. 191 of Law 6404 of December 15, 1976, do not affect the
calculation of the taxable income and social contribution calculation base of companies that opt for
the Transitional Taxation Scheme RTT. For tax purposes the accounting methods and criteria in
force at December 31, 2007 should be used.
Law 12973 was published on May 13, 2014 which revoked the Transitional Taxation Scheme - RTT
introduced by Law 11941 on May 27, 2009. This law changes the federal tax legislation regarding
corporate income tax - IRPJ, the social contribution on net income - CSLL, PIS/Pasep and Cofins in
2014 for the companies opting to elect the provisions of this law. In 2014 the companies of Eneva
S.A. will not opt for this law, the adoption of which is only mandatory from January 2015.
The Company and its subsidiaries will not elect the option provided in MP 627, and we believe it will
not make any fiscal amendment to be adjusted in the financial statements.
The origin of the deferred income and social contribution taxes is presented below:
Consolidated

Noncurrent deferred charges


Tax loss carryforwards and negative tax base

Noncurrent deferred liabilities


Temporary differences - RTT

June 30
2014

December
31
2013

218,992

302,327

218,992

302,327

11,694

9,591

Breakdown of deferred tax by company:


June 30
2014

December
31
2013

Parent Company
Pecm II
Itaqui
Amapari
Parnaba
Parnaba II

192,127
1,144
14,730
10,991

85,708
192,127
1,783
14,006
8,703

Tax loss carryforwards and negative tax base

218,992

302,327

11 of 72

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information as of June 30, 2014
In thousands of reais, unless stated otherwise

As of June 30, 2014 and 2013 the taxes calculated on the adjusted net income consisted
of IRPJ (rate of 15% and surcharge of 10%) and CSLL (rate of 9%). The reconciliation
between the tax expense as calculated by the combined statutory rates and the income
and social contribution tax expense charged to net income is presented below:
June 30,
2014
Parent
Company

Consolidated

Net income for the period before IRPJ/CSLL


statutory rate - %

(184,211)
34%

(175,733)
34%

IRPJ/CSLL at the nominal rate

(62,632)

(59,749)

28,479
(7,732)
41,885

8,631
56,394

Equity income
Consolidated differences
Tax asset not recorded (*)
Income tax and social contribution expense, current

(2,546)

Deferred income and social contribution taxes

(2,730)

Total tax

(5,276)

Effective rate - %

0,00%

3.00%

(*) Refers essentially to (i) the portion of deferred taxes of subsidiaries which was not
recorded, as there is no study demonstrating the realization thereof.
June 30,
2013
Parent
Company

Consolidated

Net income for the period before IRPJ/CSLL


statutory rate - %

(484,151 )
34

(592,684 )
34

IRPJ/CSLL at the nominal rate

(164,611 )

(201,513 )

Equity Income
Tax asset not recorded (*)
Permanent differences (**)

108,819
51,635
4,157

88,102
11,275

Income tax and social contribution expense, current

336

Deferred income and social contribution taxes

(102,472)

Total tax

(102,136)

Effective rate - %

1 of 64

0,00%

17,23%

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(**) Essentially consists of non-deductible fines for taxable income purposes.


Based on the estimated generation of future taxable earnings, by way of its subsidiaries the Company
expects to recover these tax credits from FY 2015 onwards, as shown below:

Expected annual realization


of deferred
tax

2015

2016

2017

2018

2019

2020

2021

2022

2023

Total

20,355

23,326

24,236

22,527

38,407

57,034

43,057

55,220

7,469

291,631

The expected recoverability of the tax credits is based on the projection of future taxable income
taking into consideration business and financial assumptions at year end. Accordingly, these
estimates may differ from the effective taxable income in the future due to the inherent uncertainties
involving these estimates.

2 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

12 Investments
a) Composition of balances
Parent Company
June 30
2014

December
31
2013

June 30
2014

December
31
2013

2,904,373
95

3,130,881
95

1,230,290
95

941,758
95

2,904,468

3,130,977

1,230,385

941,853

Equity interests
Other investments

b)

Consolidated

Equity interests

The Company's equity interests include the subsidiaries, joint ventures and associates. The balances
of the main account groups of equity interests as of June 30, 2014 and December 31, 2013 are:
June 30, 2014

Equity interests
Porto do Pecm Gerao de
Energia S.A.

Equity
intere
st in %

Current
assets

Noncurren
t assets

Current
liabilities

Noncurren
t liabilities

Shareholde
rs' equity

Net
income

152,718

1,965,992

342,411

1,231,396

544,903

136,259

2,032,902

229,800

1,331,535

607,826

(23,442)

Itaqui Gerao de Energia S.A.

50.00%
100.00
%
100.00
%

130,451

2,911,370

269,063

1,627,426

1,145,332

(28,328)

Amapari Energia S.A.


Porto do A Gerao de Energia
S.A.

51.00%

71,645

65,991

37,278

625

99,733

84

50.00%

23

22,679

(4)

974

21,732

(829)

Seival Sul Minerao Ltda.

70.00%

408

4,849

17

5,240

(345)

Sul Gerao de Energia Ltda.

50.00%

29

6,967

404

6,592

(16)

Termopantanal Participaes Ltda.

66.67%

400

2,726

(2,318)

(5)

Parnaba Gerao de Energia Ltda.

70.00%

192,787

1,316,284

331,640

734,825

442,605

10,886

Porto do Pecm Transportadora de Minrios S.A.

50.00%

1,439

41

273

23

1,184

734

OGMP Transporte Arieo Ltda.


PO&M - Pecm Operao e Manuteno de Gerao
Eltrica S.A.

50.00%

193

62

254

50.00%

1,531

161

434

1,215

43

(164)

Seival Participaes S.A.


Parnaba II Gerao de Energia
S.A.

50.00%
100.00
%

21

31,209

11

11,482

19,737

(3)

20,457

1,301,306

913,463

17,859

390,441

(4,478)

Eneva Participaes S.A.


Porto do A II Gerao de Energia
S.A.

50.00%

35,449

166,781

58,758

20,295

123,177

(8,986)

50.00%

22

2,547

10

222

2,337

Parnaba Participaes S.A.

50.00%

64,482

280,726

102,112

107,675

135,420

(3,245)

Parnaba V Gerao de Energia S.A

99.99%

(1)

Eneva Investimentos S.A.

99.99%

11

(9)

Eneva Desenvolvimento S.A.

303

10

494

(195)

(7)

MPX Tau II Energia Solar Ltda.

99.99%
100.00
%

12

477

44

445

(236)

MABE Construo e Administrao de Projetos Ltda.

50.00%

24,136

21,998

34,004

12,113

17

(13,831)

Pecm II Gerao de Energia S.A.

3 of 64

(38,542)

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

December 31, 2013


Equity
in capital
Equity interests
Porto do Pecm Gerao de Energia S.A.
Pecm II Gerao de Energia S.A.
Itaqui Gerao de Energia S.A.
Amapari Energia S.A.
Porto do A Gerao de Energia S.A.
Seival Sul Minerao Ltda.
Sul Gerao de Energia Ltda.
Termopantanal Participaes Ltda.
Parnaba Gerao de Energia Ltda.
Porto do Pecm Transportadora de
Minrios S.A.
OGMP Transporte Arieo Ltda.
PO&M - Pecm Operao e Manuteno de
Gerao Eltrica S.A.
Seival Participaes S.A.
Parnaba II Gerao de Energia S.A.
Eneva Participaes S.A.
Porto do A II Gerao de Energia S.A.
Parnaba Participaes S.A.
Parnaba V Gerao de Energia S.A
Parnaba Gas Natural S.A.
MPX Investimentos S.A.
MPX Desenvolvimento S.A.
MPX Tau II Energia Solar Ltda.
MABE Construo e Administrao de
Projetos Ltda.

4 of 64

Current
Assets

Noncurr
ent
assets-

Current
liabilitie
s

Noncurren
t liabilities

in %
50.00%
100.00%
100.00%
51.00%
50.00%
70.00%
50.00%
66.67%
70.00%

290,867
170,228
153,100
62,105
7,341
477
29
9
158,288

3,906,638
2,029,084
2,924,724
69,205
51,248
4,840
13,947
400
1,264,731

548,838
221,660
285,496
31,608
6,064

50.00%
50.00%

1,274
368

98
130

474

50.00%
50.00%
100.00%
50.00%
50.00%
50.00%
99.99%
33.33%
99.99%
99.99%
100.00%

3,263
30
62,301
116,364
259
200,833
9
258,196
2
8
64

50.00%

55,866

61,695
1,163,940
388,463
4,782
399,256
1,100,395
303
69
48,871

8
(4 )
265,826

491
6
594,757
203,084
12
233,955
1
1,134,315
10
(506 )
69,331

2,487,934
1,346,518
1,724,724
52
3,124
22
832
2,726
768,997

Sharehol
ders'
equity

Net
income

1,160,732
631,134
1,067,603
99,649
49,402
5,295
13,136
(2,313 )
388,195

(282,342 )
(46,331 )
(250,736 )
(3,619 )
(4,296 )
(792 )
(521 )
(2 )
152

899
498
2,357
22,469
303,322
44,480
367
85,464
108
68,572
11
490
44
35,378

415
39,251
328,163
257,263
4,662
206,788
(100 )
155,704
(9 )
(189 )
596
28

222
410
(324 )
(624 )
(16,806 )
(26,952 )
(4 )
14,076
(111 )
12,640
(12 )
(201 )
(230 )
(94,169 )

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The balance of investments breaks down as follows:


Parent Company
June 30
2014
Equity interests
Porto do Pecm Gerao de Energia S.A.
Pecm II Gerao de Energia S.A.
Itaqui Gerao de Energia S.A.
Goodwill based on future profits
Amapari Energia S.A.
Porto do Au Energia S.A.
Seival Sul Minerao Ltda.
Sul Gerao Energia Ltda.
Porto do Pecm Transportadora de
Minrios S.A.
Parnaba Gs Natural S.A. (d).
Parnaba Gerao de Energia Ltda.(b)
OGMP Transporte Areo Ltda. (c)
Pecm Operao e Manuteno de
Unidades de Gerao Eltrica S.A. PO&M
Seival Participaes S.A.
Parnaba II Gerao de Energia S.A.
ENEVA Participaes S.A.
A II Gerao de Energia S.A.
Parnaba Participaes S.A.
Subscription premium
MABE do Brasil
Future acquisition of investment

December 31
2013

Consolidated
June 30
2014

December
31
2013

544,903
303,913
1,091,332
14,746
50,864
20,372
3,668
6,552

580,367
631,135
979,904
15,001
50,821
24,701
3,707
6,569

544,777
303,913

580,240

13,057

17,386

6,233

6,249

1,183
87,675
180,274
107

449
51,899
172,637
277

1,183
87,675

449
51,899

107

277

43
19,622
325,440
89,177
2,338
100,148
62,000
16
95

207
19,625
328,162
97,685
2,331
103,393
62,000
14
95

43
19,622

207
19,625

89,177
2,338
100,148
62,000
16
95

97,685
2,331
103,393
62,000
14
95

2,904,468

3,130,978

1,230,385

941,853

(a) As of June 30, 2014 the balance of the investment with the joint ventures and the
subsidiaries MPX Chile Holding Ltda., ENEVA Desenvolvimento S.A. and Termopantanal
Participaes Ltda. was classified under unsecured liabilities in the noncurrent liabilities,
due to the fact these companies had negative equity.
(b) On October 30, 2013 the EGM approved the change of the associated company's name from
OGX Maranho Petrleo e Gs S.A. to Parnaba Gs Natural S.A. A capital increase of R$
250 million was concluded on February 19, 2014 at the associate Parnaba Gs Natural S.A.
The increase was fully subscribed and paid in by Cambuhy and E.ON, as announced in the
press release in October 2013. As a result of the capital increase, the interest held by ENEVA
S.A. dropped from 33.33% to 18.18%.
(c) On May 12, 2014 Eneva S.A. issued a press release announcing its intention to sell between
50% and 100% of the shares issued by its subsidiary Pecm II Gerao de Energia S.A., via a
competition process participated in by potential stakeholders. E.ON undertook to award a
backstop guarantee, subject to certain conditions, which will incorporate indirectly up to
50% of the total shares issued by Pecm II., and an intercompany loan awarded by ENEVA
to Pecm II, via a specific purpose entity, which will have E.ON and ENEVA as shareholders.

The sale of Pecm II will be made on terms and a fair market price to be determined at the
end of the competition process. The acquisition price has been determined based on a fair
market value assessment of the assets, according to Deloitte Touche Tohmatsu and the
contracts are standard for this type of transaction. E.ON's commitment in relation to
Pecm II should not exceed the amount of R$ 400,000,000.00 (four hundred million reais).

5 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

As part of the agreement, reciprocal options were awarded to purchase the remaining portion held
by Eneva and E.ON. These options have a term of 5 years. There is no mandatory or conditional sale
option on E.ON or obligation to return the asset to Eneva.

As a result of the above, on June 30, 2014 we classified 50 % of the investments to current assets
under assets held-for-trading. This classification was valued and ratified based on the requisites of
CPC 31.
Until May 31, 2014 Pecm II was fully consolidated as of June 30,2014 we no longer consolidate it,
recognizing its effects through equity.
This transaction was concluded in July 2014, as described in note 29.

6 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information as of June 30, 2014
In thousands of reais, unless stated otherwise

See below the breakdown of the minority interest in the equity and net income of investees.
The balance of investments breaks down as follows:
Attributed to minority interests
Investments
Amapari Energia S.A.
Parnaba I Gero de Energia
Termopantanal Participaes
Seival Sul Minerao

Equity

Shareholder
s' equity

Net income

Shareholder
s' equity

Net income

51%
70%
67%
70%

99,733
257,534
(2,318)
5,239

84
10,886
(5)
(345)

50,864
180,274
(1,545)
3,668

43
7,620
(3)
(242)

360,188

10.620

233,261

7.418

(c) Change in investment


6/30/2014

Direct subsidiaries

Porto do Pecm Gerao de


Energia S.A.
Pecm II Gerao de Energia
S.A.***
Itaqui Gerao de Energia
S.A.
Goodwill based on future
profits
Amapari Energia S.A.
Porto do Au Energia S.A.
Seival Sul Minerao Ltda.
Sul Gerao de Energia Ltda.
Porto do Pecm
Transportadora de Minrios
S.A.
Parnaba Gs Natural S.A.**
Parnaba Gerao de Energia
S.A.*
OGMP Transporte Aereo
Pecm Operao e Manuteno de
Unidades de Gerao Eltrica S.A.
- PO&M
Seival Participaes S.A.
Porto do Au II Energia S.A.
Eneva Participaes S.A.

Bala
nce
at
12/31
/2013

50.
00
%
100
.00
%
100
.00
%

Equit
y
inco
me

580,3
66

(38,66
7)

631,13
5

(23,30
9)

979,9
03

139,70
0

15,001
51.
00
%
50.
00
%
70.
00
%
50.
00
%
50.
00
%
33.
30
%
70.
00
%
50.
00
%
50.
00
%
99.
90
%
50.
00
%
50.
00
%

7 of 64

Capita
l
subscr
iption

Capital
reducti
on

Exch
ange
Vari
ance

Equit
y
Appr
aisal
Adju
stme
nt

Adju
stme
nt in
equit
y
inter
est

(303,9
13)

203

303,913

(28,27
1)

(829)

Balanc
e at
6/30/2
014

544,903

1,091,33
2
(256)

43

24,701

Amor
tizati
on

3,204

50,82
1

3,707

Gain
on
increa
se in
intere
st

14,745
50,864

(3,500)

20,372

(242)

3,668

6,569

(16)

6,552

449

734

51,899

13,917

172,63
7

7,637

277

207

(164)

19,625

1,183
21,85
8
-

180,274

(178)

107
43

(3)

2,331

97,68
5

(8,507
)

62,00
0

87,675

19,622
2,338
-

89,177

62,000

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Subscription Premium
Parnaba Participaes S.A.
Parnaba V Gerao de
Energia S.A.
MABE do Brasil
Eneva Investimentos S.A.
Parnaba II Gerao de
Energia S.A.
Future acquisition of
investment

50.
00
%
99.
99
%
50.
00
%
99.
99
%
100
.00
%

103,3
93

(3,245
)

100,148

14

16

328,1
62

(2,722)

95

325,440

3,130,
977

139,90
3

95

(83,62
7)

(3,678)

3,204

(282,
055)

(256)

2,904,46
8

Parent Company
2013

Balanc
e at
Decem
ber 31,
2012

Capital
subscript
ion

Equity
income

Investment

Porto do Pecm Gerao de Energia


S.A.

50

611.561

98.600

(141.171)

Pecm II Gerao de Energia S.A.

100

449.104

227.400

(46.331)

Itaqui Gerao de Energia S.A.

100

551.549

694.560

(250.736)

Gain
on
incre
ase in
intere
st

Capital
reducti
on

Excha
nge
varian
ce

Equity
apprais
al
adjustm
ent

Spinoff

Amortiza
tion

11.379

Balanc
e at
Decem
ber 31,
2013

580.366

961

631.134
(469)

994.904

Amapari Energia S.A.

51

52.872

(2.051)

50.821

Porto do Au Energia S.A.

50

27.251

4.850

(7.400)

24.701

Seival Sul Minerao Ltda.

70

3.511

750

(554)

3.707

Sul Gerao de Energia Ltda.

50

6.599

230

(261)

6.568

Porto do Pecm Transportadora de


Minrios S.A.

50

338

111

449

33,3

31.861

15.825

4.213

51.899

Parnaba Gerao de Energia S.A.*

70

231.101

33.600

106

OGMP Transporte Aereo

50

6.823

250

205

Parnaba Gs Natural S.A.

(92.17
0)

172.637

(7.000)

278

Pecm Operao e Manuteno de Unidades de


Gerao S.A.
Gerao Eltrica S.A. - PO&M
Seival Participaes S.A.

50

367

99,9

19.365

573
200

(162)

207

(312)

19.626

Au II Energia S.A.

50

2.133

ENEVA Participaes S.A.

50

128.406

50

6.917

43.355

99,99

(1)

14

14

(1)

Parnaba Participaes S.A.


Parnaba V Gerao de Energia S.A.
MABE do Brasil

50

(2)

2.331

(15.074)

46.08
5
46.08
5

267

7.036

159.685
103.393

Eneva Tau II Energia Solar Ltda.


Eneva

100,0
0%

ENEVA Investimentos S.A.

99,99

Parnaba II Gerao de Energia S.A.

100

Future acquisition of investment

8 of 64

85.254

259.715

(16.806)

328.163

95

95

2.215.10
9

3.130.97
7

1.379.920

(469.189)

961

(7.000)

267

11.379

(469)

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(*) Denotes the effect of transferring the turbine from Parnaba I to Parnaba III.
(**) The effect denotes the reduction in the percentage interest in the capital of its associate
Parnaba Gs Natural S.A.
(***) The effect denotes the reclassification of 50% the investment balance to current, as described
above (item C).

9 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information as of June 30, 2014
In thousands of reais, unless stated otherwise

13 Property, plant and equipment


a) Composition of balances
Consolidated
Property, plant and equipment in service

PP&E in
service

06/30/2014

Buildings,
Civil Works
and
Improveme
nts

Land
Depreciation
rate % p.a.

Machinery
and
Equipment

IT
Equipment

Furniture
and
Fixtures

Vehicles

17

20

10

PP&E in
progress

Total

Cost
Balance at

31/12/2
013

7.845

2.119.535

1.701.700

4.880

1.694

8.226

1.191.727

5.035.607

Balance at

31/12/2
013

7.845

2.119.535

1.701.700

4.880

1.694

8.226

1.191.727

5.035.607

Additions

73

2.200

321

108

584

169.580

172.866

Write-offs

(12)

(237)

(1.413)

(1.661)

Transfers

72.708

(21.720)

(51.017)

(27)

30/06/
2014

7.845

2.192.316

1.682.168

5.201

1.565

8.811

1.308.878

5.206.785

Balance at

31/12/2
013

(58.240)

(73.929)

(1.620)

(591)

(2.199)

(136.578)

Balance at

31/12/2
013

Balance at

Depreciation

(58.240)

(73.929)

(1.620)

(591)

(2.199)

(136.578)

Additions

(29.939)

(35.190)

(80)

(168)

(412)

(65.789)

Write-offs

191

191

Transfers

30/06/
2014

(88.178)

(109.119)

(1.700)

(569)

(2.611)

(202.176)

Balance at

31/12/2
013

7.845

2.061.295

1.627.771

3.260

1.103

6.027

1.191.727

4.899.029

Balance at

30/06/
2014

7.845

2.104.137

1.573.049

3.501

996

6.201

1.308.878

5.004.609

Balance at

Carrying
Amount

10 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information as of June 30, 2014
In thousands of reais, unless stated otherwise

Machinery and equipment


Basically relates to the UTEs Amapari Energia S.A., Itaqui and Parnaba , which come into operation
in November 2008, February 2013 and October 2013 respectively. Asset depreciation is based on the
concession term and calculated by the straight line method at the rates determined by Normative
Resolution 474 issued February 07, 2012 by the National Electric Energy Agency - ANEEL. For the
estimated portion of the investments made and not depreciated by the end of the concession, a new
depreciation or amortization rate is calculated and recorded in income monthly, so that a value equal
to zero is obtained at the end of the concession.
Buildings, Civil Works and Improvements
This basically refers to the UTEs Itaqui and Parnaba, which came into operation in February 2013
and October 2013, respectively. Depreciation follows the same procedure and criteria described in
the item Machinery and equipment.
Property, plant and equipment in progress
UTEs Parnaba I and II signed with Duro Felguera do Brasil Desenvolvimento de Projetos Ltda. and
Initec do Brasil Engenharia e Construes Ltda. respectively EPC agreements (Engineering,
Procurement and Construction) in the form lump sum turn key to build the power stations.
The expenses incurred on advances made for reserves and equipment acquisitions to build the
thermal power plants of the companies Itaqui Gerao de Energia S.A e Parnaibas I and II, are
transferred to the respective accounts of property, plant and equipment in service, following the
approval of the declaration of commercial operation (DCO). Said subsidiary, Itaqui Gerao de
Energia S.A. and MABE Construo e Administrao de Projetos Ltda. signed EPC agreements
(Engineering, Procurement and Construction) in the form lump sum turn key to build the power
stations. As established in the respective agreements, 15% of each advance made should be withheld
as a guarantee for delivery of the power station, to be disbursed in the course of FY 2013, if MABE
presents bank guarantees. It should be noted that it is not known when this withheld portion of the
advance will be applied in the construction of the plant. As of June 30, 2014 the total guarantees
retained by said subsidiaries amount to R$ 57,091 (R$ 20,038 as of December 31, 2013) and have
been recorded under the respective subsidiary's current liabilities and presented in the consolidated
financial statements under Contractual retentions.
The labor costs of workers directly allocated to the construction of the Parnaba II plant, which
amounts to R$ 23,724 as of June 30, 2014 (R$ 20,038 as of December 31, 2013), is being capitalized.

11 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

In 2013 the Itaqui projects and part of the Parnaba complex came into operation and the
corresponding amounts of property, plant and equipment in progress were transferred to the
respective accounts of property, plant and equipment in service. As of June 30, 2014 the remaining
balance of property, plant and equipment in progress primarily consists of the Parnaba II project,
which is forecast to come into operation in 2014.
As of June 30, 2014 the costs of consolidated loans capitalized under the property, plant and
equipment in progress amounted to R$ 41,438 (2013 - R$ 117,926), as follows:
Parnaba II
Average rate in 2014 (p.a.)
Amounts capitalized in 2014
Amounts capitalized in 2013

12 of 64

10%
41,438
72,328

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

14

Intangible assets

a) Composition of balances
Consolidated
Intangible assets in service
Intangible assets in service

31/6/2014

Computer programs
and licenses
Amortization rate % p.a.

Goodwill on
Acquisition of
Investments

Concessions and
CCEARs

Usage rights

20

Intangible
assets in
progress

Total

20

Cost
Balance at

31/12/2013

6.167

15.470

183.448

10.499

6.089

221.673

Balance at

31/12/2013

6.167

15.470

183.448

10.499

6.089

221.673

Additions

400

Write-offs

Transfers

920

400
-

(893)

27

5.196

222.099

30/06/201
4

7.486

15.470

Balance at

31/12/2013

(3.031)

(468)

(4.792)

(8.292)

Balance at

31/12/2013

(3.031)

(468)

(4.792)

(8.292)

(7.604)

Balance at

183.448

10.499

Amortization

Additions

(591)

(256)

(6.068)

(689)

Write-offs

Transfers

Balance at

30/06/201
4

(3.623)

(724)

(6.068)

(5.481)

(15.895)

3.135

15.002

183.448

5.707

6.089

213.381

3.864

14.746

177.381

5.018

5.196

206.204

Carrying
Amount
Balance at
Balance at

13 of 64

31/12/2013
30/06/201
4

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
2013

Amortization rate % p.a.

Computer
programs
and licenses

Goodwill on
investments

20

3.3

5,215

15,470

Concession
s and
CCEARs

Intangible
assets
in progress

Total

12,900

167

201,730

251

270

21,214

Usage
rights
20

Cost
Balance at December 31, 2012
Additions
Write-offs
Transfers
Balance at December 31, 2013

183,448

5,224
6,613
17,053

(7,061 )
15,470

183,448

(436 )

6,089

(885 )
222,059

Amortization
Balance at December 31, 2012
Additions
Write-offs
Transfers
Balance at December 31, 2013

(1,965 )

(1,965 )

(6,244 )

(469 )

(6,713 )

(8,209 )

(469 )

(8,677 )

Carrying amount
Balance at December 31, 2012

3,251

15,470

183,448

12,861

Balance at December 31, 2013

8,843

15,001

183,448

6,089

166

215,236
213,381

(b) Goodwill on investments


On October 14, 2008 Eneva S.A. acquired the entire capital of Itaqui Gerao de Energia S.A. from
EDP Energias do Brasil S.A. in an acquisition that involved the swap of a 50% interest in Porto do
Pecm Gerao de Energia S.A. for said capital. This transaction generated goodwill for Eneva S.A. of
R$ 15,470, which is being presented under investments in the parent company's investment financial
statements and under intangible assets in the consolidated financial statements. This goodwill is
based on the expected future yield and is amortized over the term established in Ordinance
authorization 177 issued May 12, 2008.
(c) Intangible assets in progress
Basically consists of the easement for installation of the water intake system used by the electric
power plant Parnaba II.
15

Related parties

The main balances of assets and liabilities as of June 30, 2014 and December 31, 2013 related to
related-party transactions, as well as the transactions that influenced the income for the period,
relate to transactions between the Company and its direct and indirect subsidiaries, affiliates and key
management personnel, which were conducted in accordance with the terms agreed by the parties.

(a)

Controlling Shareholder
The Company's control is jointly exercised by Mr. Eike Fuhrken Batista and DD Brazil Holdings
S..R.L (fully controlled by E.ON SE), which respectively hold 23.9% and 37.9% of the common
shares.
14 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(b)

Managers
The Company is managed by a Board of Directors and an Executive Board, pursuant to the duties
and powers vested by its Bylaws in accordance with corporate law.

c)

Related companies
The Companys main affiliated companies are: EBX Holding Ltda.,E.ON SE, leo e Gs
Participaes S.A., Prumo Logstica S.A., MMX Minerao e Metlicos S.A., OSX Brasil S.A., OMX
Operaes Martimas Ltda., CCX Brasil Participaes S.A., MMX Chile S.A., LLX A Operaes
Porturias S.A. and AVX Txi Areo Ltda., in addition to its subsidiaries and associated companies.
The balances of assets, liabilities and effects on income of related-party transactions are as follows:
Assets
Parent Company
6/30/2014
12/31/2013
Termopantanal Ltda. (a)
Termopantanal Ltda. (a)
Termopantanal Participaes Ltda. (a)
EBX Holding Ltda. (b)
Pecm II Gerao de Energia S.A. (c)
ENEVA Comercializadora de Energia S.A.(d)
Parnaba Gerao de Energia S.A. (e)
Itaqui Gerao de Energia S.A. (f)
Advances for future capital increase for subsidiaries (g)
Pecm Operao e Manuteno Eltrica S.A. (h)
Porto do Pecm Gerao de Energia S.A. (i)
ENEVA Desenvolvimento (j)
Parnaba II Gerao de Energia S.A. (j)
Sul Gerao de Energia S.A. (j)
Porto do A Energia S.A. (j)
ENEVA Comercializadora de Combustvel Ltda. (j)
Seival Participaes S.A. (j)
Seival Sul Minerao Ltda. (j)
ENEVA Investimentos S.A. (j)
Parnaba V Gerao de Energia S.A. (j)
ENEVA Participaes S.A. (k)
Tau II Gerao de Energia Ltda.
Parnaba III Gerao de Energia S.A.
Parnaba IV Gerao de Energia S.A. (l)
Parnaba Gs Natural S.A.(m)
MABE da Brasil.(n)
Parnaba Participaes S.A. (o)
Seival Gerao de Energia S.A.

Current
Non-current

15 of 64

7,683
(7,453)
457
12,515
339,306
896

7,683
(7,453)

Consolidated
6/30/2014
12/31/2013
-

457

12,542

12,515

12,542

324,216

339,306

653

11,448

14,387
-

5,159

395,561
288,795

404,621

385

206,678

7,620

150

1,620
314,213

1,547

1,620

1,547

258,749

316,070

260,268

346

5,905

348
4,082
211
267
427
10
11
9,042
44
66,764
12,109
46

2,977

181

211

181

241

267

241

327

427

327

10
11
119
5,341
44
-

9,042

5,341

14,219

66,764

14,219

204,794
11,559

1,344
12,109

206,138
11,559

1,131

46

1,131

220
1,453,078

195

220

196

1,456,347

779,393

528,227

1,453,078

1,456,347

779,393

528,227

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
Liabilities

EBX Holding Ltda. (b)


Copelmi Minerao Ltda.
ENEVA Comercializadora de Energia Ltda. (d)
Porto do Pecm Gerao de Energia S.A. (i)
ENEVA Comercializadora de Combustveis Ltda. (j)
ENEVA Participaes S.A. (k)
Tau Gerao de Energia Ltda.
Porto do Pecm Transportadora de Minrios S.A.
Parnaba Gs Natural S.A.(m)
Parnaba Participaes S.A.(o)
Petra Energia S.A.(p)
Pecm Operao e Manuteno Eltrica S.A.
DD Brazil (q)
Current
Non-current

Parent Company
6/30/2014
12/31/2013
2,772
2,772
81
81
5,801
3,919
444
444
274
274
34,768
27,000
524
44,663
34,489
44,663

Consolidated
6/30/2014
12/31/2013
2,878
2,824
148
158
73,833
138,478
2,502
5,801
3,919
444
444
70
47,567
45,128
34,768
27,000
85,283
80,781
7,404
6,416
258,126
307,720
258,126

34,489

307,720

Net income
Parent Company
6/30/2014
6/30/2013
EBX Holding Ltda. (b)
Pecem II Gerao de Energia S.A. (c)
Copelmi Minerao Ltda.
ENEVA Comercializadora de Energia S.A. (d)
Parnaba Gerao de Energia S.A. (e)
Itaqui Gerao de Energia S.A. (f)
Pecm Operao e Manuteno Eltrica S.A. (h)
Porto do Pecm Gerao de Energia S.A. (i)
ENEVA Desenvolvimento S.A.(j)
Parnaba II Gerao (j)
Sul Gerao de Energia S.A. (j)
Porto do A Energia S.A. (j)
ENEVA Comercializadora de Combustvel Ltda. (j)
Seival Participaes S.A. (j)
Parnaba V Gerao de Energia S.A. (j)
ENEVA Investimentos S.A. (j)
ENEVA Participaes S.A. (k)
Parnaba IV Gerao de Energia S.A. (l)
Parnaba Gs Natural (m)
MABE Construo e Administrao de Projetos Ltda. (n)
Parnaba Participaes (o)
Petra Energia S.A.(p)
Parnaba III Gerao de Energia S.A.
MMX Minerao e Metlicos S.A.
OSX Brasil S.A.
LLX Logstica S.A.
MPX Solar Empreendimentos Ltda.

8,248
97
549
11,226
42
4,201
2
918
14
10
43
25
101
981
2,014
(8,421)
293
148
(1,943)
-

(8,162)
5,314

Total

18,547

20,276

476
947
14,485
55
5,548
64
607
63
94
21
11
87
11
503
11
101
40

Consolidated
6/30/2014
6/30/2013
(6)
43,773
42
4,201
14
10
43
25
101
981
2,014
(8,421)
(324)
(1,943)
40,509

(9,963)
771
(42)
(79,338)
(380)
1,801
(5,484)
5,548
(1)
(770)
63
94
21
11
87
11
503
11
101
40
-

(86,916)

(a) Loan agreement executed with Eneva S.A. (lender) subject to monthly interest (101% of CDI)
and with an unfixed term of maturity. Eneva S.A. has made a provision of R$ 7,453 for the
devaluation of its 66.67% investment in Termopantanal Participaes Ltda.

16 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(b) The Company and its subsidiaries also maintain agreements for sharing costs of operating and
financial activities entered into with the company EBX Holding Ltda. involving monthly
collections made through trade notes paid according to understandings between the parties.
The effect on consolidated net income as of June 30, 2014 is R$ (6) (R$ (9,963) as of June 30,
2013).
(c) The balance consists of a loan executed with Eneva S.A. (lender) subject to monthly interest
(104% of the DI-Over rate). As of June 30, 2014 the effect on net income is R$ (8,248).

(d) The balance consists of operational and financial cost sharing agreements with Eneva S.A.,
Itaqui Gerao de Energia S.A., Parnaba II Gerao de Energia S.A. and Pecm II Gerao de
Energia S.A., involving monthly collections made through trade notes paid according to
understandings between the parties (average DPO of 30 to 60 days). As of June 30, 2014 the
effect on consolidated net income is R$ 43,773.
(e) The balance derives from the administrative cost reimbursement contract and feasibility
studies. The outstanding balance as of June 30, 2014 is R$ 5,905 and the effect on the parent
company's net income is R$ 549.
(f)

The balance consists of: (i) loan agreement executed in January 2012 with Eneva S.A. (lender)
subject to monthly interest (104% of CDI) and with an indefinite maturity amounting to R$
385,770. As of June 30, 2014 the effect on net income is R$ 10,093 and (ii) revenue from
reimbursement of operational, financial and administrative costs, amounting to R$ 9,791. As of
June 30, 2014 the effect on net income is R$ 1,133.

(g) Balance consisting of advances for future capital increase (AFACs) of its subsidiaries from
investments to noncurrent assets, which are irrevocable and irreversible. However, no fixed
value has been defined for the number of shares in the capital increase, in contravention of CPC
38. The following AFACs are outstanding as of June 30, 2014 with the following companies:

Subsidiary
Sul Gerao de Energia Ltda.
Seival Participaes S.A.
Porto do A Energia S.A.
Parnaba Gerao de Energia S.A.
Parnaba II Gerao de Energia S.A.
Parnaba V Gerao de Energia S.A.
Itaqui Gerao de Energia S.A.
ENEVA Investimentos S.A.
ENEVA Participaes S.A.
OGMP Transporte Areo Ltda.
Tau II Gerao de Energia Ltda.

17 of 64

30
June
2014
15
95
1,360
161,500
65,000
54,000

December
31
2013

118,000
10
87,700
3

6,000
150
675

150
815

288,795

206,678

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(h) The balance consists of a loan agreement executed in December 2011 with Eneva S.A. (lender)
subject to monthly interest (110% of CDI) and maturity on December 31, 2014, amounting to R$
1,620. As of June 30, 2014 the effect on net income is R$ 42.
(i)

The balance consists of: (i) loan agreement executed in September 2012 with Eneva S.A.
(lender) subject to monthly interest (105% of CDI) and with an indefinite maturity amounting
to R$ 171,866. As of June 30, 2014 the effect on net income is R$ 4,200 and (ii) contract
between the parties to assume the costs of acquiring coal incurred by Porto do Pecm in the
period between September and December 2013. The amount as of June 30, 2014 is R$ 142,347

(j)

Revenue from reimbursement of project implementation costs.

(k) Operational, financial and administrative costs reimbursement contract. The company
determined revenue balance as of June 30, 2014 of R$ 981.
(l)

The balance consists of: (i) loan agreement executed in January 2012 with Eneva S.A. (lender)
subject to monthly interest (125% of CDI) and with an indefinite maturity amounting to R$
66,611. As of June 30, 2014 the effect on net income is R$ 1,917 and (ii) revenue from
reimbursement of operational, financial and administrative costs, amounting to R$ 153. As of
June 30, 2014 the effect on net income is R$ 95.

(m) The balance consists of: (i) costs relating to the gas purchase agreement and leasing of the gas
treatment plant's capacity, between Parnaba Gs Natural and Parnaba Gerao, amounting to
R$ 47,567 as of June 30, 2014. and (ii) interest revenue on accounts receivable charged in the
outstanding balance of the financial advance made to Parnaba Gs Natural, of R$ 8,421.
(n) (i) loan agreement executed in January 2013 with Eneva S.A. (lender) subject to monthly
interest (105% of CDI) and with an indefinite maturity amounting to R$ 12,109. As of June 30,
2014 the effect on consolidated net income is R$ 324.
(o)

(i) loan agreement executed in January 2013 with Parnaba Participaes S.A (lender) subject
to monthly interest (125% of CDI) and with an indefinite maturity amounting to R$ 34,768. As
of June 30, 2014 the effect on consolidated net income is R$ 148.

(p) The balance consists of costs relating to the gas purchase agreement and leasing of the gas
treatment plant's capacity, between Parnaba and Petra, amounting to R$ 85,283.
(q) Project implementation costs reimbursement agreement with DD Brazil, amounting to R$
7,404.
(d)

Compensation of the Board of Directors and Executive Board members


In accordance with Law 6404/1976 and the Company's bylaws, the shareholders shall establish the
managers' overall annual remuneration at the General Meeting. The Board of Directors shall
distribute the amount among the directors.

18 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The quarterly compensation of officers and the Board of Directors is presented below:
Parent Company

Immediate benefits
Salaries

Consolidated

June 30
2014

December
31
2013

June 30
2014

December 31
2013

2,557

4,565

4,055

9,449

2,557

4,565

4,055

9,449

See below the minimum, average and maximum individual quarterly compensation of the Board of
Directors and Officers, in R$:
Consolidated
2014

Board of Directors
Officers

19 of 64

2013

Minimu
m

Average

Maximum

Minimu
m

Average

Maximu
m

20,000
177,722

24,000
326,446

40,000
530,456

16,999
122,451

62,227
822,660

96,000
1,815,721

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information as of June 30, 2014
In thousands of reais, unless stated otherwise

16

Loans and financing


As of June 30, 2014 and December 31, 2013 the loans and financing taken out from financial
institutions break down as follows:
Consolidate d
30/06/14
Company

Cre ditor

Curre nc
y

Inte re st rate s

Maturity

Effe ctive Rate

Transaction
cost

Unappropriate
d cost

31/12/13
Principal

Inte re st

Transaction
cost

Total

Unappropria
te d cost

Principal

Inte re st

Itaqui

BNDES (Direct)

(a)

R$

TJ LP +2.78%

15/06/26

2,89%

11.182

9.586

796.709

2.316

789.439

11.182

9.913

830.630

2.586

823.304

Itaqui

BNB

(b)

R$

10,00%

15/12/26

10,14%

2.892

2.669

201.359

801

199.491

2.892

2.727

201.977

857

Total

200.107

Itaqui

BNDES (Indirect)

(c)

R$

IP C A + TR BNDES + 4.8%

15/06/26

4,94%

2.023

1.919

113.912

13.425

125.419

1.475

1.473

109.302

6.041

113.870

Itaqui

BNDES (Indirect)

(d)

R$

TJ LP +4.8%

15/06/26

4,94%

1.475

1.472

155.570

567

154.664

2.023

1.953

162.052

632

160.731

Pecm II

BNDES (Direct)

(e )

R$

TJ LP +2.18%

15/06/27

0,00%

7.803

6.091

710.327

2.054

706.290

Pecm II

BNDES (Direct)

(f)

R$

IP C A + TR B NDES + 2.18%

15/06/27

0,00%

1.740

1.294

131.607

42.840

173.153

Pecm II

BNB

(g)

R$

10,00%

31/01/28

0,00%

4.287

3.620

250.000

4.070

250.450

Parnaba I

BRADESCO

(h)

R$

C DI +3.00%

18/12/14

0,00%

28.000

384

28.384

4.593

48.000

117

Parnaba I

Banco Ita BBA

(i)

R$

C DI +3.00%

15/04/15

0,00%

49.180

575

49.755

11.516

60.670

776

61.446

Parnaba I

BNDES (Direct)

(j)

R$

TJ LP +1.88%

15/06/27

2,27%

23.589

23.434

475.168

1.231

452.965

16.867

16.860

493.444

1.370

477.954

Parnaba I

BNDES (Direct)

(k)

R$

IP C A + TR B NDES + 1.88%

15/07/26

2,29%

9.724

9.084

225.099

16.197

232.212

6.953

6.663

215.988

10.408

219.733

Parnaba II

Banco Ita BBA

(l)

R$

C DI +3.00%

30/12/14

0,00%

200.000

13.121

213.121

200.000

146

200.146

Parnaba II

CEF

(m)

R$

C DI +3.00%

30/12/14

0,00%

280.000

18.483

298.483

280.000

286

280.286

48.117

Parnaba II

BNDES

(n)

R$

TJ LP +2.40%

15/06/15

3,74%

7.261

7.261

288.545

2.644

283.928

3.619

3.619

280.700

223

277.304

ENEVA S/A

Banco Ita BBA

(o)

R$

C DI +2.65%

16/12/14

105.790

7.207

112.997

105.790

503

106.293

ENEVA S/A

Banco Citibank

R$

C DI +2.95%

22/09/14

101.250

9.893

111.143

101.250

3.107

104.357

ENEVA S/A

Banco Citibank

(p)
(q)

USD

LIB OR 3M + 1.26%

27/09/17

110.125

14

110.139

117.130

20

117.150

ENEVA S/A

Banco BT G Pactual

(r)

R$

C DI +3.75%

09/12/14

101.912

792

102.705

101.912

792

102.705

ENEVA S/A

Banco BT G Pactual

(s)

R$

C DI +3.75%

09/06/15

350.000

2.721

352.721

350.000

2.559

352.559

ENEVA S/A

Banco BT G Pactual

(t)

R$

C DI +3.75%

09/12/14

370.000

2.876

372.876

370.000

1.196

371.196

ENEVA S/A

Banco HSBC

(u)

R$

C DI +2.75%

12/12/14

303.825

21.173

324.998

303.825

1.747

305.572

ENEVA S/A

Banco Citibank

(v)

R$

C DI +4.00%

03/11/14

42.000

956

42.956

42.000

879

42.879

ENEVA S/A

Banco Citibank

(w)

R$

C DI +4.00%

09/12/14

100.000

7.829

107.829

100.000

792

100.792

ENEVA S/A

Banco Ita BBA

(x)

R$

C DI +2.65%

05/12/14

200.000

14.335

214.335

200.000

1.618

201.618

ENEVA S/A

Banco Ita BBA

(y)

R$

C DI +2.65%

09/12/14

210.000

14.839

224.839

210.000

1.499

211.499

ENEVA S/A

Banco Santander

(z )

R$

C DI+3.25-4.25%

15/01/15

66.667

336

67.003

ENEVA S/A

Morgan Stanley

(aa)

R$

C DI+3.25-4.25%

15/01/15

66.667

336

67.003

ENEVA S/A

Banco Ita BBA

(bb)

R$

C DI+3.25-4.25%

15/01/15

66.667

336

67.003

ENEVA S/A

Banco Ita BBA

(cc)

R$

CDI +3.15%

19/01/16

80.000

4.395

84.395

ENEVA S/A

Banco BT G Pactual

(dd)

R$

C DI +3.00%

12/08/14

39.782

694

40.476

ENEVA S/A

Banco Ita BBA

(dd)

R$

C DI +3.00%

12/08/14

16.675

291

16.966

ENEVA S/A

Banco Citibank

(dd)

R$

C DI +3.00%

12/08/14

28.838

503

29.342

ENEVA S/A

Banco HSBC

(dd)

R$

C DI +3.00%

12/08/14

14.705

256

14.960

58.146

55.425

4.988.445

158.519

5.091.539

74.950

54.213

6.176.605

88.129

6.210.520

Unappropriate
d cost
8.761

Principal
2.997.858

Inte re st
154.125

Total
3.143.222

6.984

Principal
1.716.403

Inte re st
110.555

Total
1.819.974

46.664

1.990.587

4.394

1.948.317

32.409

3.111.363

25.852

3.104.806

Current
Non-current

Unappropria
te d cost

The table below shows the breakdown of the loans of the joint subsidiary Porto do Pecm Gerao de
Energia S.A., Pecm II Gerao de Energia S.A. and the indirect subsidiaries MPX Chile Holding
Ltda., Parnaba III Gerao de Energia S.A and Parnaba IV Gerao de Energia S.A. As a result of
the new consolidation rules introduced by IFRS 11, from 2013 we are no longer obliged to present
them in the financial statements:
Consolidate d

30/06/14
Company

Curre nc
y

Cre ditor

31/12/13

Inte re st rate s

Maturity

Effe ctive Rate

Transaction
cost

Unappropriate
d cost

Principal

Inte re st

Transaction
cost

Unappropria
te d cost

Principal

Inte re st

Pecm I (50%)

BNDES (Direct)

(e e )

R$

TJ LP + 2.77%

15/06/26

T JLP + 3.09%

8.461

4.465

710.831

2.072

708.438

8.461

4.844

740.449

2.312

737.917

Pecm I (50%)

IDB

(ff)

USD

LIB OR + 3.50%

15/05/26

Libor + 4.67%

8.829

5.210

145.201

709

140.700

8.808

5.296

158.142

779

153.625

Pecm I (50%)

IDB

(gg)

USD

LIB OR + 3.00%

15/05/22

Libor + 4.16%

8.965

4.583

166.106

705

162.228

8.939

5.374

184.506

791

179.924

Pecm II

BNDES (Direct)

(e )

R$

TJ LP +2.18%

15/06/27

2,30%

7.256

6.501

683.954

1.846

679.299

Pecm II

BNDES (Direct)

(f)

R$

IP C A + TR B NDES + 2.18%

15/06/27

2,32%

1.611

1.130

137.158

53.256

189.284

Pecm II

BNB

(g)

R$

10,00%

31/01/28

10,17%

4.287

4.211

247.187

242.976

Chile (50%)

Banco Credit Suisse

(hh)

USD

8,125%

15/04/15

0,00%

6.608

58

6.666

10.519

183

10.701

Chile (50%)

Banco Credit Suisse

(ii)

USD

8,000%

15/04/15

0,00%

4.405

39

4.444

7.013

120

7.134

Parnaba IV (35%) Banco BT G Pactual

(jj)

R$

C DI + 2.28%

29/01/14

0,00%

24.500

1.796

26.296

Parnaba III (35%) Banco Bradesco

(kk)

R$

C DI + 2.53%

30/07/14

2,53%

199

109

42.000

881

42.772

42.000

493

42.493

26.209

2.143.450

59.566

2.176.806

26.208

15.514

1.167.129

6.474

1.158.089

2.481

Principal
160.876

Inte re st
6.475

Total
164.870

13.033

1.006.253

993.219

39.608

Current
Non-current

20 of 64

Total

Unappropriate
d cost
2.708

Principal
163.355

Inte re st
59.566

Total
220.213

23.501

1.980.094

1.956.593

Unappropria
te d cost

Total

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Porto do Itaqui Gerao de Energia SA (Itaqui)


(a) The National Social and Economic Development Bank (BNDES) released the entire R$

784 million of the long-term loan to Itaqui relating to subcredits A, B and C, incurring an
annual cost of TJLP + 2.78%. The financing facility has a term of 17 years, with 14 years
repayment and a grace period on the principal of until July 2012. Subcredit D, intended for
social investments (BNDES Social) of R$ 13.7 million, only incurs TJLP and R$ 11.7 million
has been disbursed to date. The BNDES Social facility has a total term of 9 years, with 6
years repayment and a grace period of until July 2012. The interest earned during the grace
period was capitalized along with the amounts outlaid. The balance of the principal as of
June 30, 2014 therefore stands at R$ 796.7 million. The interest on these loans was
capitalized during the construction phase. This financing is secured by the traditional
guarantee in project finance loans.
(b) To top up the funding from the BNDES, Itaqui took out a loan from BNB-FNE, worth a total

R$ 203 million under which the last payment was released on July 28, 2011, completing the
loan. The BNB loan has a total term of 17 years, with 14 years repayment and a grace
period on the principal of until July 2012. It is charged interest of 10% p.a. The funding has a
performance bonus (15%), which consequently reduces the cost to 8.5% per annum. This
financing is secured by the traditional guarantee in project finance loans.
(c)

21 of 64

R$ 99 million of this indirect BNDES line has been released to Itaqui consisting of
subcredits A, B, C, D and E, whose agents are the banks Bradesco and Votorantim This part
of the loan has a total term of 17 years, including 14 years of amortization and a grace period
for interest and the principal of until July 2012. The loan incurs IPCA + BNDES Reference
rate + 4.8% p.a. during the construction stage and IPCA + BNDES Reference rate + 5.3%
during the operational stage. The interest earned during the grace period was capitalized
along with the amounts outlaid. The balance of the principal as of June 30, 2014 therefore
stands at R$ 113.9 million. The interest on these loans was capitalized during the
construction phase. This financing is secured by the traditional guarantee in project finance
loans.

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

16. Loans and financing--Continued


(d) The entire subcredit F, of the loan mentioned in the previous item equal to R$ 141.8 million,

has been passed through to Itaqui. This part of the loan has a total term of 17 years, with 14
years repayment and a grace period on the principal and interest of until July 2012. The loan
incurs TJLP + 4.80% p.a. during the construction stage and TJLP + 5.30% during the
operational stage. The interest earned during the grace period was capitalized along with the
amounts outlaid. The balance of the principal as of June 30, 2014 therefore stands at R$
155.5 million. The interest on these loans was capitalized during the construction phase.
This financing is secured by the traditional guarantee in project finance loans.
MPX Pecm II Gerao de Energia SA (Pecm II)
(e) By June 30, 2014 Pecm II had received R$ 615.3 million of the R$ 627.3 million earmarked

in subcredits A, B, C, D and L of the long-term financing contract with the BNDES (in nominal
R$, excluding interest during the construction). These subcredits have a total term of 17
years, with 14 years repayment and a grace period on the principal and interest of until July
2013. The loan incurs LTIR + 2.18% p.a. The interest earned during the grace period was
capitalized along with the amounts outlaid. The balance of the principal as of June 30, 2014
therefore stands at R$ 683.9 million. This financing is secured by the traditional guarantee in
project finance loans.
(f)

Pecm II received R$ 110.1 million referring to subcredits E, F, G, H and I of the long-term


financing contract with the BNDES mentioned in the item above. These subcredits have a
total term of 17 years, with 14 years repayment and a grace period on the principal and
interest of until June 2014. The loan incurs IPCA + BNDES Reference rate + 2.18% p.a.
Subcredit J, of R$ 22 million, which comprised this financing line, was transferred in April
2012 to subcredit A of the previous item. This financing is secured by the traditional
guarantee in project finance loans.

(g) To top up the funding from the BNDES, Pecm II took out a loan from BNB with FNE

funding, worth a total R$ 250 million, which has been disbursed in its entirety. The BNB loan
has a total term of 17 years, with quarterly interest and 14 years' repayment and a grace
period on the principal of until February 2014. It is charged interest of 10% p.a. The funding
has a performance bonus (15%), which consequently reduces the cost to 8.5% per annum.
This financing is secured by the traditional guarantee in project finance loans.

22 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

16.

Loans and financing--Continued

UTE Parnaba Gerao de Energia SA (Parnaba I)


(h) On December 27, 2011 Parnaba I borrowed R$ 75 million under a CCB loan (Bank Credit

Note) with BRADESCO, which was endorsed by the parent company. Taken out to finance
the construction of thermoelectric power plants Maranho IV and V, this bridge loan incurs
annual interest of the CDI rate + 3% and matures initially on June 26, 2013, whereupon the
principal and interest is due. A further R$ 75 million was disbursed on February 28, 2012 by
the bank on the same terms as the previous disbursement. R$ 90 million of the principal plus
the interest due was settled on December 28, 2012, when the long-term BNDES loan
described in items (j) and (k) was released. On June 26, 2013 the company renegotiated the
principal balance of R$ 60 million, paying all the interest due up to that date with the new
maturity date changing to September 24, 2013 and the interest held at the CDI rate plus 3%
per annum. On September 24 UTE Parnaba renegotiated the terms of the contract,
changing the maturity date to October 24, 2013 and subsequently to November 24, 2013. On
October 31, 2013 a new renegotiation amended the loan's maturity to December 18, 2014.
The principal and interest will be paid in 15 monthly installments. The balance of the principal
as of June 30, 2014 therefore stands at R$ 28 million.
(i)

23 of 64

On December 27, 2011 Parnaba I borrowed R$ 125 million under a CCB loan (Bank Credit
Note) with Banco Ita BBA, which was endorsed by the parent company. Taken out to
finance the construction of thermoelectric power plants Maranho IV and V, this bridge loan
incurs annual interest of the CDI rate + 3% and matures originally on June 26, 2013,
whereupon the principal and interest is due. R$ 60 million of the principal plus the interest
due was settled in December 2012, when the long-term BNDES loan described in items (j)
and (k) was released. On June 26, 2013 the company renegotiated the principal balance of
R$ 65 million, paying all the interest due up to that date with the new maturity date changing
to September 24, 2013 and the interest held at the CDI rate plus 3% per annum. On this
date a new renewal amended the loan's maturity to October 24, 2013 and subsequently to
April 15, 2015. The loan was renegotiated on May 28, 2014 a balance of interest incurred up
to the date was included in the principal, and since then both the principal and interest are
being paid in 7 monthly instalments commencing in October. The balance of the principal as
of June 30, 2014 therefore stands at R$ 49.1 million.

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

16. Loans and financing--Continued


(j)

In December 2012 Parnaba I received R$ 495.7 million as subcredits B and C of the bridge
loan from BNDES, out of a total of R$ 671 million. These subcredits will be amortized over
168 monthly instalments commencing July 15, 2013, along with the interest. The loan incurs
LTIR + 1.88% p.a. The balance of the principal as of June 30, 2014 therefore stands at R$
475.2 million.

(k) In December 2012 Parnaba I also received R$ 204.3 million referring to the entire subcredit

A of the long-term financing contract with the BNDES mentioned in the item above. This
subcredit will be amortized over 13 annual instalments commencing July 15, 2014, along
with the interest. The loan incurs IPCA + BNDES Reference rate + 1.88% p.a. The interest
earned during the grace period was capitalized along with the amounts outlaid. The balance
of the principal as of June 30, 2014 therefore stood at R$ 225.1 million. This financing is
secured by the traditional guarantee in project finance loans.
UTE Parnaba II Gerao de Energia SA (Parnaba II)
(l)

On March 30, 2012 the Parnaba II project secured R$ 100 million via a CCB loan from
Banco Ita BBA, endorsed by the parent company. Originally maturing on September 30,
2013 for the payment of principal and interest, this bridge loan was used to finance the
building of the Maranho III thermal power plant. Upon maturity this bridge loan incurs
annual interest of the CDI rate + 3% and matures on September 30, 2013, whereupon the
principal and interest is due. The company renegotiated the loan, altering its maturity date to
December 30, 2013. The loan was subsequently renegotiated, changing its maturity to
December 30, 2014 and an additional R$ 100 million was borrowed, maturing on December
30, 2014. The balance of the principal as of June 30, 2014 therefore stands at R$ 200
million.

(m) In May 2012 Parnaba II borrowed R$ 325 million under a CCB loan from Caixa Econmica

Federal, which was endorsed by the parent company. Taken out to finance the construction
of thermoelectric power plant Maranho III, this bridge loan incurs annual interest of the CDI
rate + 3% and originally matures on November 07, 2013, whereupon the principal and
interest is due. A portion of R$ 125 million has been released, in addition to two portions of
R$ 100 million, on May 08, 2012, May 15, 2012 and May 30, 2012. Upon maturity the
company renegotiated the loan, altering its maturity date to December 30, 2013. R$ 45
million of the principal has been repaid to date, in addition to the interest hitherto incurred,
and the remaining amount has been renegotiated to December 30, 2014. The balance of the
principal as of June 30, 2014 therefore stands at R$ 280.0 million.
(n) Parnaba II received a bridge loan from BNDES of R$ 280.7 million at the end of December

2013. This loan will be amortized in a single payment on June 15, 2015 along with the
interest. The annual costs was LTIR + 2.40%.

24 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Eneva SA (Eneva)
(o) On December 16, 2013 Eneva renegotiated the R$ 105.8 million of CCBs (Bank Credit

Notes) from Banco Ita BBA S.A., paying all the interest due up to that date with the new
maturity date changing to December 16, 2014. The cost will be CDI plus 2.65% per annum
with the interest and principal being paid at the end of the loan.
(p) On September 27, 2012 the parent company Eneva S.A issued a CCB (Bank Credit Note)

via Banco Citibank S.A. for R$ 101,250 maturing on September 27, 2013. The interest
agreed was 100% of the CDI rate +1.15% per annum and is due upon maturity, on
September 27, 2013. On this date Eneva S/A renewed this agreement, changing its maturity
date to September 22, 2014 and changing the interest rate to CDI plus 2.95% per annum.
(q) On September 27, 2012 Eneva took out a loan equal to USD 50,000 from Banco Citibank

S.A. under a Credit Agreement, in due accordance with BACEN Resolution 4131. This loan
is subject to interest of Libor + 1.26% p.a. and will be paid quarterly. The principal will be
paid semi-annually, with a grace period of September 26, 2014 and the contract expiring on
September 27, 2017. Eneva S.A. took out a swap from Citibank in order to hedge this loan
against exchange variance. See Note 18.
(r) On December 13, 2012 Eneva issued a CCB (Bank Credit Note) via Banco BTG Pactual for

R$ 101.9 million maturing on December 13, 2013. Upon maturity the line was renegotiated,
altering its maturity date to December 09, 2014. The interest will be paid quarterly at the cost
of the CDI rate plus 3.75% p.a. The principal will be paid in full upon maturity.
(s) On February 07, 2013 Eneva issued a CCB (Bank Credit Note) via Banco BTG Pactual for

R$ 350 million maturing on August 06, 2013. The interest agreed was 100% of the CDI rate
2.95% per annum and is due upon maturity. On August 06, 2013 the company renegotiated
the loan, altering its maturity date to December 02, 2013. A new renegotiation extended the
debt's maturity date to June 09, 2015, with interest paid quarterly at the cost of CDI + 3.75%
p.a. and the principal paid on maturity.
(t)

On December 09, 2013 and December 26, 2013 Eneva issued two CCBs (Bank Credit
Notes) via Banco BTG Pactual for the individual amounts of R$ 100 million on December 09,
2013 and R$ 270 million on December 26, 2013, both maturing on December 09, 2014. The
interest agreed was 100% of the CDI rate 3.75% per annum and is due quarterly.

(u) On March 25, 2013 Eneva issued a CCB (Bank Credit Note) via Banco HSBC for R$ 100

million maturing on March 25, 2014. The interest agreed was 100% of the CDI rate 1.75%
per annum and is due upon maturity. The interest accumulated to December 12, 2013 was
paid and a new maturity was agreed for December 12, 2014. The spread for this new period
will be 2.75% per annum. At the time of the renegotiation the company issued a new CCB
amounting to R$ 203.8 million scheduled for maturity on December 12, 2014. The cost will
be CDI plus 2.75% per annum with the interest and principal being paid at the end of the
loan.
(v) Eneva took out a loan from Citibank S.A of R$ 42 million (in the form of a CCB) on

November 01, 2013, maturing on November 03, 2014. The interest will be paid quarterly at
the cost of the CDI rate plus 4.00% per annum and the principal will be paid upon maturity.
25 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(w) On December 09, 2013 Eneva issued a Banco Citibank CCB (Bank Credit Note) for R$ 100

million maturing on December 09, 2014. The principal and interest will be paid at maturity at
the cost of the CDI rate plus a spread of 4.00%.
(x) On December 05, 2013 Eneva issued a Ita BBA CCB (Bank Credit Note) for R$ 200 million

maturing on December 05, 2014. The interest agreed was 100% of the CDI rate plus 2.65%
per annum with principal and interest due upon maturity.
(y) On December 09, 2013 Eneva issued a Ita BBA CCB (Bank Credit Note) for R$ 210 million

maturing on December 09, 2014. The interest agreed was 100% of the CDI rate plus 2.65%
per annum with principal and interest due upon maturity.
(z) As a result of the negotiations of OGX Maranho (now Parnaba Gs Natural), Eneva took

out a loan from Banco Santander of R$ 66.6 million (CCB) on November 04, 2013, maturing
on January 15, 2015. The interest will be paid monthly at the cost of the CDI rate plus:
3.25% per annum until June 14, 2014, 3.75% per annum until September 14, 2014 and
4.25% until the full settlement of the CCB. The entire CCB was settled in March 2014 along
with the interest incurred.
(aa) As a result of the negotiations of OGX Maranho (now Parnaba Gs Natural), Eneva took

out a loan from Morgan Stanley of R$ 66.6 million (CCB) on November 04, 2013, maturing
on January 15, 2015. The interest will be paid monthly at the cost of the CDI rate plus:
3.25% per annum until June 14, 2014, 3.75% per annum until September 14, 2014 and
4.25% until the full settlement of the CCB. The entire CCB was settled in March 2014 along
with the interest incurred.
(bb) As a result of the negotiations of OGX Maranho (now Parnaba Gs Natural), Eneva took

out a loan from Ita BBA of R$ 66.6 million (CCB) on November 04, 2013, maturing on
January 15, 2015. The interest will be paid monthly at the cost of the CDI rate plus: 3.25%
per annum until June 14, 2014, 3.75% per annum until September 14, 2014 and 4.25% until
the full settlement of the CCB. The entire CCB was settled in March 2014 along with the
interest incurred.
(cc) On January 29, 2014 Eneva issued a Ita BBA CCB (Bank Credit Note) for R$ 80 million

maturing on January 19, 2016. The interest agreed was 100% of the CDI rate plus 3.15%
per annum with principal and interest due upon maturity.
(dd) On May 12, 2014 Eneva issued 4 CCBs (Bank Credit Notes) to the banks Ita BBA, BTG

Pactual, Citibank and HSBC, which jointly amounted to R$ 100 million and mature on August
12, 2014. The interest agreed was 100% of the CDI rate plus 3% per annum with principal
and interest due upon maturity.

26 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Porto do Pecm Gerao de Energia SA (Pecm I)


(ee) By June 30, 2013 the BNDES had released R$ 1.40 billion of a long-term loan to Pecm I.

The BNDES financing agreement involves a total amount of R$ 1.41 billion (in nominal R$,
excluding interest during the construction), with a total term of 17 years, including 14 years
for amortization and a grace period for payment of interest and principal of until July 2012.
The loan incurs LTIR + 2.77% p.a. The interest was capitalized during the construction
phase. The balances of the principal and interest stated in the table above refer to 50% of
the original balances, and take into account the 50% interest of EDP Energias do Brasil S.A.
in the company. This financing is secured by the traditional guarantee in project finance
loans.
(ff) To top up the direct loan from the BNDES, Pecm I has a direct loan from the Interamerican

Development Bank BID ("A loan"), worth a total USD 147 million, of which USD 143.78
million has been released thus far (equal to R$ 291,820 as of June 30, 2014). The A Loan
has an annual cost of Libor + 3.5% and a total term of 17 years, with 14 years repayment
and a grace period on the principal of until July 2012. The balances of the principal and
interest stated in the table above refer to 50% of the original balances, and take into account
the 50% interest of EDP Energias do Brasil S.A.
(gg) To top up the direct loan from the BNDES, Pecm I has an indirect loan from the

Interamerican Development Bank BID ("B loan"), worth a total USD 180 million, of which
USD 176 million has been released thus far (equal to R$ 333,622 as of June 30, 2014). The
onlending banks are Grupo Banco Comercial Portugus, Calyon and Caixa Geral de
Depsito. The B Loan has a total term of 13 years and a cost of 3.0%, with 10 years
repayment and a grace period on the principal of until July 2012. The balances of the
principal and interest stated in the table above refer to 50% of the original balances, and take
into account the 50% interest of EDP Energias do Brasil S.A.
MPX Chile Holding Ltda (MPX Chile)
(hh) On April 13, 2011 MPX Chile took out an offshore loan from Banco Credit Suisse, endorsed

by the parent company. The loan is denominated in US dollars amounting to USD 15 million
(equal to R$ 13,332 as of June 30, 2014), charged fixed annual interest of Libor + 8.13%.
The principal and interest will be paid semi-annually, with a grace period for the principal of
until April 15, 2013 and the contract expiring on April 15, 2015. The balances of principal and
interest shown in the table above account for 50% of the original balances.
(ii) On June 29, 2011 MPX Chile took out an offshore loan from Banco Credit Suisse, endorsed

by the parent company. The loan is denominated in US dollars amounting to USD 10 million
(equal to R$ 8,888 as of June 30, 2014), charged fixed annual interest of Libor + 8%. The
principal and interest will be paid semi-annually, with a grace period for the principal of until
April 15, 2013 and the contract expires on April 15, 2015. The balances of principal and
interest shown in the table above account for 50% of the original balances.

27 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

UTE Parnaba IV Gerao de Energia SA (Parnaba IV)


(jj) On April 29, 2013 the Parnaba IV project borrowed R$ 70 million under a CCB contract

(Bank Credit Note) with Banco BTG Pactual. Taken out to finance the construction of a
natural gas thermal power plant with Kinross Brasil Minerao S.A., this bridge loan incurs
annual interest of the CDI rate plus 2.28% per annum and matures on January 29, 2014,
whereupon the principal and interest is due. This loan was settled at maturity.
UTE Parnaba III Gerao de Energia SA (Parnaba III)
On November 25, 2013 the Parnaba III project secured a bridge loan from Banco
Bradesco of R$ 120 million, initially maturing on January 09, 2014. A new maturity date was
agreed for January 31, 2014. The cost of the bridge loan is CDI plus 2.53% per annum.
Principal and interest will be paid at the end of the operation. A promissory note was issued
to replace this loan on the same terms and with a new maturity date of July 30, 2014.

(kk)

The portions of the loans and financing classified in non-current liabilities as of June 30, 2014
have the following payment schedule:
Consolidated
Maturity
2015
2016
2017
2018 to final maturity

127,833
328,491
281,179
1,253,084
1,990,587

Financial covenants
Creditors involved in financial contracts use financial covenants in a number of debt contracts to
monitor the Company and its investees' financial situation.
The financing contracts relating to the ventures Porto do Pecm Gerao de Energia S.A., MPX
Pecm II Gerao de Energia S.A., UTE Porto do Itaqui Gerao de Energia S.A. and UTE
Parnaba Gerao de Energia S.A. have minimum debt service coverage indexes that measure
the payment capacity of the financial expense in relation to EBITDA. .
All the financial covenants had been performed as of June 30, 2014.

28 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

16. Loans and financing--Continued


Non-financial covenants--Continued
A number of financing contracts also have nonfinancial covenants, which are usual for the market
and have been summarized below. As of December 31, 2013 all these covenants were being
performed.

Obligation to periodically submit financial statements to creditors.

Creditor rights to inspect and visit facilities.

Obligation to keep up with tax, social security and payroll obligations.

Obligation to maintain materially important contracts for its operations in force.


Comply with environmental legislation and keep any operating licenses necessary in

force.

Contractual restrictions on related-party transactions and sales of assets outside the


normal course of business.

Restrictions on the change of share control, corporate restructuring and material


changes to the core activities and articles of association of the borrowers, and

Restrictions on debt ratios and the procurement of new debt

We did not detect any nonperformance of financial and non-financial covenants as of June 30,
2014.

29 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

17

Taxes and contributions payable


Parent Company
June 30
2014

December
31
2013

Consolidated
June 30
2014

December
31
2013

6,286
634
25,552
58
2,594
3,940
6,870
45,934

Corporate Income Tax IRPJ


Social Contribution on Net Income - CSLL
Income Tax Withheld at Source - IRRF
ICMS
PIS, COFINS, IRRF and CSL
Tax on Financial Transactions - IOF
IPI for importation
Importation tax
Other

7
164
1
85
241

6
1
570
56

63

76

1,763
784
5,203
62
9,773
242
1,153
2,432
3,031

Current

560

709

24,443

18 Financial instruments and risk management


The management of these financial instruments is done through operating strategies and internal controls,
aimed at liquidity, profitability and security. Our control policy consists of permanently monitoring contract
rates versus market rates. The Company and its subsidiaries do not invest in derivative financial instruments or
any other risky assets on a speculative basis. This is a determination of the financial investment policy.
The estimated realization values of the financial assets and liabilities of the Company and its subsidiaries were
determined through information available in the market and appropriate valuation methodologies. However,
considerable judgment was required in the interpretation of the market data to estimate the most adequate
realization value. Consequently, the estimates below do not necessarily indicate the values that could be realized
in the current exchange market. The use of different market methodologies may have a material effect on the
estimated realizable values.

30 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

See below a description of the consolidated book balances for the financial instruments included in the balance
sheets as of June 30, 2014 and December 31, 2013:
Parent
Company

Financial instruments
Assets
Loans and receivables
Cash and cash equivalents
Escrow deposits
Loans to subsidiaries
Accounts receivable from other related parties
Accounts receivable from subsidiaries
Fair value through profit or loss
Gains on derivative transactions
Liabilities
Other financial liabilities
Trade payables
Loans and financing
Debentures
Debts with subsidiaries
Loans with other related parties
Fair value through profit or loss
Stock options awarded

31 of 64

June 30
2014

December 31
2013

Total

Total

12,011
39
973,278
12,515
178,490

110,156
38
909,327
217,337
123,005

8,602

4,171

4,860
2,263678
(1)
6,326
38,337

3,473
2,217,628
5,351
4,444
30,045

353,865

350,514

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Consolidated

Financial instruments
Assets
Loans and receivables
Cash and cash equivalents
Accounts receivable
CCC subsidy receivable
Escrow deposits
Loans to subsidiaries
Accounts receivable from other related parties
Accounts receivable from subsidiaries
Fair value through profit or loss
Gains on derivative transactions
Liabilities
Other financial liabilities
Trade payables
Loans and financing in R$
Debentures
Debts with subsidiaries
Debits with related parties
Contractual retentions
Fair value through profit or loss
Stock options awarded

June 30
2014

December 31
2013

Total

Total

87,773
214,205
20,722
171,120
586,820
13,858
171,095

277,582
294,396
30,802
118,644
191,968
218,680
117,372

8,602

4,171

350,716
5,091,539
(1)
80,156
177,970
57,091

6,210,520
5,350
145,412
162,308

353,865

350,514

The financial instruments measured at amortized cost and presented above are close to their market values (fair
value).

18.1 Fair value of financial instruments


The concept of fair value states that assets and liabilities should be valued at market prices, in the case of liquid
assets, or by using mathematical pricing methods, in other cases. The hierarchy level of the fair value gives
priority to unadjusted prices quoted on an active market. A part of the company's accounts has the fair value
equal to book value, these accounts include cash equivalents, payables and receivables, bullet debts and shortterm. The accounts whose fair value differs from book value can be seen below. short-term investments are
stated at fair value, due to their classification at fair value through profit and loss.

32 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Consolidated
June 30, 2014
Prices
observable in
an active
market
(Level I)
Stock options awarded
Derivatives

Pricing with
observable
prices
(Level II)

Pricing without
observable
prices
(Level III)

(353,865)
8,602

Balance at June 30, 2014

362,467
December 31, 2013
Prices
observable in
an active
market
(Level I)

Pricing with
observable
prices
(Level II)

Securities
Stock options awarded
Derivatives

(350,514)
4,171

Balance at December 31, 2013

(346,343)

Pricing without
observable
prices
(Level III)

18.2 Derivatives, hedges and risk management


The Company has a formal policy for financial risk management. The use of financial instruments for hedging
purposes is done through an analysis of the risk exposure that (exchange and interest rates, amongst others)
and follows the strategy approved by the Board of Directors.
The protection guidelines are applied according to exposure type. The risk factors posed by foreign currencies
should be neutralized in the short term (within 01 year), and the protection may be extended for longer.
Decision taking regarding the risk posed by interest rates and inflation on liabilities acquired will be assessed in
terms of the economic and operational context and when Management deems the risk to be material.

33 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

18.2.1 Notional and fair value of derivative instruments


Forward currency contract - acquisition of US dollars (USD)
June 30, 2014

December 31, 2013

Notional
USD

MTM

Notional
USD

MtM

Eneva SA
Long position USD
Morgan Stanley

59,207

4,171

Total USD

59,207

4,171

Maturity

Swap Cross-Currency
June 30, 2014

Eneva SA
Libor USD | DI
Citibank

December 31, 2013

Maturity

Notional

Assets

Liabilities

MTM

Notional

MtM

September 27, 2017

101,250

111,527

101,768

9,759

101,250

15,650

101,250

111,527

101,768

9,759

101,250

15,650

Total Swap

6/30/2014

Maturity

Notional

Assets

12/31/2013

Liabilities

MTM

Notional

MtM

Eneva SA
Cross-Currency Swap
Credit Suisse

7/15/2015

Total Swap

22,251

2,470

3,627

(1,157)

22,251

2,470

3,627

(1,157)

18.2.2 Market risks


Risk of change in commodities prices, exchange rates and interest rates.
18.2.2.1 Risk of oscillation in commodity prices
In Eneva's case, this risk is exclusively posed by the coal price, which is recorded, according to the formation of
inventory for generating energy in the thermoelectric power plants. The risk is due to the mismatch of the term
between the purchase and sale dates (energy generation).
The inventory coal price is established and will be converted into revenue, according to the remuneration for the
energy generation, according to the PPA rules1. The period between the purchase of the cargo and its use for
generating energy constitutes the price change risk incurred by the thermoelectric power plant.

1 The Multiyear Plan (PPA) is the planning instrument that establishes the regional guidelines, objectives and targets of the
Public Administration for a period of four years.

34 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

a) Risk management
The coal price risk is managed by structuring hedge transactions in the future coal market without physical
settlement. Eneva is seeking resources in the domestic market whose market for this type of operation is still
incipient to mitigate the risk posed by its coal inventory by structuring hedges.
In the current scenario, Eneva has experienced high turnover of its coal inventory due to the lower production of
energy at hydroelectric plants and the need for thermal power plants to work around the clock. In this context,
the Company does not consider material the risk of changes in coal prices that would justify the structuring of a
hedge operation. At the end of the first half the Company did not therefore have any such derivatives.

18.2.2.2 Exchange risk


Risk of change in exchange rates which could be associated to the Company's assets and liabilities
a) Risk management
The Company manages the exchange risk on a consolidated basis for its companies to detect and mitigate risks
posed by changes in exchange rates underlying global assets and liabilities. The aim is to detect or create natural
hedges, taking advantage of the synergy between the companies' operations, thereby minimizing the use of
derivatives. Derivative instruments are used in cases where natural hedges cannot be taken advantage of.

(b)

Investment in fixed assets (capex)


The revenue of Eneva's consolidated energy generating units is denominated in reais. Part of the investment
made in fixed assets is also paid in foreign currency, primarily US dollars and euros. The volumes and terms of
these payments do not generally require the structuring of hedge transactions. The Company is currently
mapping out the payments in foreign currencies - based on historic and future entries, in order to establish an
average amount and terms, thereby ensuring control over the related foreign currency exposure.

(c) Coal inventory


The Company goes long when forming its coal inventory for its thermal power plants, which in turn is
determined in the international market in US dollars. The Company consequently also assumes a long position
in dollars, generally creating a mismatch between its assets and liabilities. As mentioned earlier for the coal
price risk, the company is studying hedge mechanisms against the market risks posed by coal purchases. In
other words, the commodity price hedge and the exchange risk hedge will be structured simultaneously.

(d) Loans and Financing


The Company has foreign exchange exposure on its financial liabilities, deriving from transactions in US dollars
by its subsidiaries. Eneva's 50.00 million dollar loan is translated into reais for restatement via the DI rate via a
cross-currency swap. The result and sensitivity analysis of the operation are shown below.

Eneva SA
Cross-Currency Swap (hedge)
Dollar loan
Net exposure

35 of 64

Risk for

Fair

the position

value

Dollar devaluation
Dollar valuation

111,527
(110,621 )
906

Scenario I
(25%
increase)
139,409
(138,276 )
1,133

Scenario II
(50%
increase)
167,291
(165,932 )
1,359

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

(*) The valuation does not denote the total exposure in the currency or the overall loss posed by this
exposure
Reference rate: PTAX 800 Venda (2.2025 on June 30, 2014) of the Brazilian Central Bank

Scenario I: adverse change of 25% (increase in foreign exchange rate to generate loss in a short position)
Scenario II: adverse change of 50% (increase in foreign exchange rate to generate loss in a short position)
(e) Operations hedged by derivative instruments
Dollar loan
at UTE Porto do Pecm

Hedge accounting

The investment in capex of Energia Pecm (construction of the thermal power plant) will consist of 75% longterm financing, partly in US dollars, and 25% of company capital. The long-term financing agreements were
signed with the Inter-American Development Bank (BID) and the National Social and Economic Development
Bank (BNDES) on July 10, 2009. To finance its capex requirements in the period prior to July 10, 2009 it was
necessary to take out a bridge loan from Citibank, which will be repaid using funds provided under said
financing agreements.
As most of the investment is denominated in US dollars and Euros and its future revenue will be generated in
Brazilian reais, derivative instruments have been taken out for hedge purposes. On April 01, 2009 the Company
used hedge accounting in order to hedge against the exchange variance on the long-term US dollar financing
loans taken out from IDB. The derivative instrument used is an NDF maturing in October 2012 with a notional
value of USD 327 million. (USD 163.5 million equal to 50% of the interest of Eneva S.A.). This NDF was rolled
over on September 25, 2012 with a notional value of USD 327 million and maturing between November 2012
and May 2015.
As this is hedge accounting classified as cash flow, changes in the fair value of derivative instruments designated
as cash flow hedges are recognized directly in shareholders equity for the amount of the hedge that is
considered effective. The difference between the fair value and the exchange variance is the ineffective portion
which is therefore recognized in the income statement.

36 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The impacts of the gains and losses of this hedge accounting transaction in the period were as follows:
2014
Net income
Hedge derivatives
Derivative gains (losses)

(1,741 )

Shareholde
rs' equity

1,149
2013

Net income
Hedge derivatives
Derivative gains (losses)

(3,465 )

Shareholde
rs' equity
2,287

On April 01, 2011 the Company used hedge accounting in order to hedge against the libor interest for the
amortization period on the long-term US dollar financing loans taken out from IDB. The derivative instrument
designated for this relation is an interest-rate cash-flow float/fixed maturing between October 2012 and October
2024, whose notional amounts refer to the expected accumulated disbursement tranches of the long-term
interest owed to IDB.
As this is hedge accounting classified as cash flow, changes generated by the MTM (mark-to-market) variance,
net of the interest provisioned for up to the base date, are recognized directly in shareholders equity in an
equity valuation adjustment account. The difference between the fair value and the libor rate is the ineffective
portion which is therefore recognized in the income statement.
The impacts of the gains and losses of this hedge accounting transaction in the period were as follows:
2014

Hedge derivatives
Derivative losses

Net income

Shareholde
rs' equity

(3,114)

2,055
2013

Hedge derivatives
Gain on derivatives

37 of 64

Net income

Shareholde
rs' equity

(13,776)

9,092

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

18.2.2.3 Interest rate risk


Risk of shifting of the interest structure that could be associated with the payment flows of the debt principal
and interest.
(a)

Cash flow risk related to floating interest rates


There is a financial risk associated with floating rates that could increase the future value of the financial
liabilities. The common risk is uncertainty about the interest futures market, which makes payment flows
unpredictable. In loss scenarios, the interest forward rises, thereby increasing the liability's value. Alternatively,
the company's liabilities could diminish if the rates fell.
More than 90% of Eneva and its subsidiaries' liabilities are indexed to floating interest in the interbank deposit
segment (DI) and the long-term interest rate of the BNDES (TJLP), and in the inflationary segment with
restatement according to the IPCA price index.
The BNDES facilities restated by the IPCA and TJLP price indexes - which also contain a strong inflation
component - are part of a special credit segment posing low volatility and therefore a low probability of abrupt
changes in rates. As this is a specific segment, caution should be exercised in respect of interference and
hypotheses in statistical models in the attempt to map out and make projections about this segment in order to
quantify the hypothetical related losses. Furthermore, the companies' assets consisting of the revenue will also
be restated by the same rates, which substantially reduces the mismatch between asset and liability rates.
Interest rate sensitivity
The debt restated by the interbank deposit rate - DI had a principal of R$ 2.62 billion and balance of R$ 2.74
billion as of 6/30/2014. 81.21% of this matures by the end of 2014 and 96.92% by the first half of 2015. The
volatility posed by risk factor is thereby substantially reduced. However, as this is a floating rate in a scenario of
rising interest rates, see below the financial loss if the interest rate curve were shifted by 25% and 50%,
respecting the payment terms of each facility.
In the case of a parallel shift of the interest curve to above 25%, the balance of the debt would rise by R$ 39.78
million. If the increase were 50%, the balance would rise by R$ 78.31 million. For the Company, these amounts
are directly related to the risk of a floating interest rate (cash flow risk).

Future
market
value

Future
value
(25%
increase)

Future
value
(50%
increase)

3,072,714

3,112,498

3,151,033

3,072,714
-

3,112,498
39,783

3,151,033
78,319

Risk
ENEVA SA
Cash Flow Risk related to
Liability indexed to CDI
Outstanding (Principal + Interest)
Increase in financial expense

Increase in Interest
Rate

(*) The scenarios do not reflect the company's projections for interest rates.
This assessment merely aims for compliance with the legislation.
Method: parallel upwards shift in DI rate of 25% and 50%

38 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

18.2.3 Credit risk


This arises from the possibility of the Company and its subsidiaries suffering losses due to the default of their
counterparties or of financial institutions where they have funds or financial investments. This risk factor could
derive from commercial operations and cash management.
To mitigate these risks, the Company and its subsidiaries have a policy of analyzing the financial position of
their counterparties, as well constantly monitoring outstanding accounts.
The Company has a Financial Investment Policy, which establishes investment limits for each institution and
considers the credit rating as a reference for limiting the investment amount. The average terms are continually
assessed, as are the indexes underlying the investments, in order to diversify the portfolio. The maximum
exposure to credit risk is denoted by the balance of short-term investments.
Consolidated
June 30
2014

December
31
2013

Positions of credit risk


Cash and cash equivalents
Trade receivables
Gains on derivative transactions
CCC subsidy receivable
Escrow deposits

87,773
214,205
8,602
20,722
171,120

277,582
294,396
4,171
30,802
118,644

Consolidated credit accounts

502,422

725,595

The cash and cash equivalents substantially consists of the current account and investment fund at Ita S.A., a
first-rate bank and in relation to accounts receivable its main exposure derives from the possibility of the
company incurring losses due to problems in realizing receivables. To mitigate this type of risk and to help
manage default risk management, the Company monitors the accounts receivable realizing several collection
proceedings. Furthermore, the Company's customers have signed an assurance of full performance of the
contractual obligations.

39 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

18.2.4 Liquidity risk


The Company and its subsidiaries monitor their liquidity levels, based on expected cash flows versus the amount
of cash and cash equivalents at hand. Managing the liquidity risk means maintaining cash, sufficient securities
and capacity to settle market positions. The amounts recognized as of June 30, 2014 approach the operations'
settlement values, including estimated future interest payments (see note 1).
Consolidated
June 30, 2014
Up to 6
months
Liabilities
Trade payables
Related parties
Loans and financing
Debentures
Contractual retention
Financial instruments
Derivatives

6 to 12
months

1 to
2 years

1,151,668

258,126
575,676

2 to
5 years

Over
5 years

Total
by account

2,525,330

350,716
258,126
8,041,059

350,716
2,516,787

1,271,598

57,091

57,091

4,388

3,969

5,124

2,871,891

1,212,728

838,926

13,481
1,271,598

2,525,330

8,720,473
Consolidated

December 31, 2013


Up to 6
months
Liabilities
Trade payables
Related parties
Loans and financing
Contractual retention
Financial instruments
Derivatives

6 to 12
months

1 to
2 years

2 to
5 years

Over
5 years

331,216
306,545
1,079,040

676,967

2,570,541
84,789

3,971

2,725

4,694

1,012,154

2,658,055

1,390,279

1,324,391

2,696,265

Total
by account
331,216
306,545
8,347,204
84,789
11,390

1,324,391

2,696,265

9,081,144

19 Provision for contingencies


The Company and its subsidiaries are not party to judicial proceedings, involving labor and tax issues rated as a
probable loss, and no provision was therefore made for them.
The Company and its subsidiaries are party to judicial proceedings, involving labor and civil issues to the
estimated amount of R$ 177,567 (R$ 108,773 as of December 31, 2013). Their legal advisors rate the proceedings
as a possible loss, and management does not believe it is necessary to record a provision for them.

40 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Downtime Costs (ADOMP)


On January 07, 2014 Pecm I and Itaqui filed legal proceedings against Aneel contesting the calculation of
downtime, as the CCEARs stipulate the use of a mobile average of 60 months of effective uptime. The Company
provisions for downtime costs in accordance with the contractual interpretation.
On January 24, 2014 the 15th Federal Court of the Federal District awarded an injunction to the Pecm I and
Itaqui plan suspending the payment for downtime, based on the time calculated, with immediate effect.
The legal proceeding against Aneel is also claiming reimbursement of the amounts paid since the
commencement of the CCEARs.
Delay in commercial start-up
ANEEL - Brazilian Electricity Regulatory Agency postponed the deadline to August 18, 2014 to continue
discussions with the Company regarding the adequacy of the obligations proposed to supply energy for the
Parnaba Thermoelectric Plant II. The payment of any fee related to the delayed start of commercial operation of
Parnaba II remains suspended until the reported date. On August 5, 2014, Aneel ruled desfavoralmente the
proposal of the Company, which submitted a new proposal as described in note 29.
At this point in time management, even when involving experts, is incapable to make a reliable estimate of the
obligation, due to the uncertainty of the outcome of the negotiation with Aneel, as a consequence of which this
item is only being disclosed as a contingency.

20

Shareholders equity

As of June 30, 2014 and December 31, 2013 respectively, the Company's share capital consists of 702,524,469
(seven hundred and two million five hundred and twenty-four thousand, four hundred and sixty-nine)
nominative common shares, with no par value and the authorized capital is 1.2 billion book-entered common
shares with no par value.
As of June 30, 2014 the Company's share capital was R$ 4,652,273 (R$ 4,532,314 as of December 31, 2013),
consisting of common shares distributed as follows:

Shareholder
Eike Fuhrken Batista
Centennial Asset Mining Fund LLC (*)
Centennial Asset Brazilian Equity
Fund LLC (*)
E.ON
BNDESPAR
Other

(*) Controlled by Eike Fuhrken Batista.

41 of 64

June 30 2014

December
31 2013

145,704,988
20,208,840

20.7
2.9

145,704,988
20,208,840

20.7
2.9

1,822,065
266,269,556
72,650,210
195,868,810

0.3
37.9
10.3
27.9

1,822,065
266,269,556
72,650,210
195,868,810

0.3
37.9
10.3
27.9

702,524,469

100

702,524,469

100

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The changes in the share capital up to June 2014 have been summarized below:
Share
Capital
Quantity
Date
December 2012
January 2013
February 2013
April 2013
May 2013
September 2013
October 2013
May 2014
June 30, 2014

of shares

(R$
thousand)

578,241,732
147,480
27,000
34,500
29,250
124,031,007
13,500

3,731,734
232
95
114
99
800,000
40

119,959

Opening balance
Capital increase company plan
Capital increase company plan
Capital increase company plan
Capital increase company plan
Capital increase
Capital increase company plan
Capital increase shareholder
contribution

702,524,469

4,652,273

Closing balance

Description

The Company's capital was increased in January 2013 by the Board of Directors' meeting held January 10, 2013,
ratifying the issuance of 147,480 new common shares, with no par value, resulting from the exercising of stock
options awarded under the Company's stock options program. The number of Company shares accordingly
changed to 578,389,212.
The Company's capital was increased in February 2013 by the Board of Directors' meeting held February 06,
2013, ratifying the issuance of 27,000 new common shares, with no par value, resulting from the exercising of
stock options awarded under the Company's stock options program. The number of Company shares
accordingly changed to 578,416,212.
The Company's capital was increased in April 2013 by the Board of Directors' meeting held April 05, 2013,
ratifying the issuance of 34,500 new common shares, with no par value, resulting from the exercising of stock
options awarded under the Company's stock options program. The number of Company shares accordingly
changed to 578,450,712.
The Company's capital was increased in May 2013 by the Board of Directors' meeting held May 08, 2013,
ratifying the issuance of 29,250 new common shares, with no par value, resulting from the exercising of stock
options awarded under the Company's stock options program. The number of Company shares accordingly
changed to 578,479,962.
On September 16, 2013 the Board of Directors' meeting ratified the Company's capital increase, as approved by
the Board of Directors' meeting on July 03, 2013, of R$ 799,999,995.15, within the authorized capital limit, as a
result of the subscription and full payment of the 124,031,007 new common registered shares with no par value.
The number of Company shares accordingly rose from 578,479,962 to 702,510,969.
The Company's capital was increased in October 2013 by the Board of Directors' meeting held October 21, 2013,
ratifying the issuance of 13,500 new common shares, with no par value, resulting from the exercising of stock
options awarded under the Company's stock options program. The number of Company shares accordingly
changed to 702,524,469.
On August 01,2014, was approved in the Board of Directors, the capital increase of the Company, as approved
by the Board of Directors held on May 05, 2014 in the amount of R $ 174,728,680.26 within the limit of
authorized capital, by reason of the subscription and payment of 137,581,638 new ordinary no par value shares.
Thus, the number of shares of the Company increased from 702,524,469 to 840,106,107. Of the total capital
increase, the amount of R $ 119,959,257.16, relating to the subscription of co-driver E.ON, was paid on May
20,2014.
42 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

21 Earnings per share


Basic and diluted earnings per share
The basic and diluted earnings per share were calculated by dividing the earnings of the year attributable to the
controlling and noncontrolling shareholders of the Company as of June 30, 2014 and 2013 and the respective
average number of common shares in circulation, as per the table below:
2014

Basic and diluted numerator


Loss attributable to shareholders
parent companies
Basic and diluted denominator
Weighted share average
Loss per share (R$) basic

Common

Total

(184,211)

(184,211)

578,416,212

578,416,212

(0.3185)

(0.3185)

2013
Common

(250,901 )
578,416,212
(0.4338 )

Total

(250,901 )
578,416,212
(0.4338 )

As of June 30, 2014 and 2013 there is no material difference between the loss per basic and diluted share.

22 Share-based remuneration plan


The Company's stock options break down as follows:
Parent company and
consolidated

Stock options granted - Shareholders' Equity


Granted by Company
Granted by Controlling shareholder

June 30
2014

December 31
2013

38,305
315,560

36,231
314,283

353,865

350,514

Parent company and


consolidated

Expenses incurred on share options awarded

43 of 64

June 30
2014

December 31
2013

3,351

5,714

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The stock option plans were released in two different modalities: the primary plan, which consists of awarding
call options, resulting in the issuance of new shares by the Company or the assignment of treasury stock; and
secondary plans consisting of options offered by the shareholder Mr. Eike Batista to Company executives, which
in this case does not entail a dilution of the share capital. It is noteworthy that the most of the executives no
longer in Enevas team.

(a) Stock option granted by the Company


The Company awarded stock option plans for its own stock to beneficiaries providing services to it.
The EGM held January 26, 2012 updated the Plan's contract and new beneficiaries were included, although for a
vesting date of November 24, 2011.
On May 24, 2012 the split-off was approved to CCX Carvo da Colmbia S.A., which accounted for 20.69% of
Company's assets. Following the split-off the share value was reduced by the same proportion. To maintain the
value of the options awarded, a discount was awarded in the strike price of options not exercised by the date the
two companies were split off.
A further 75,000 options were awarded on May 31, 2012. Three more batches were awarded in the 3rd quarter
of 2012, totaling 165,000 options.
Ten blocks of options had therefore been awarded by December 31, 2013, segregated as follows (*):
Plan 1: 528,000 options awarded on November 26, 2007
Plan 2: 3,300,000 options on December 01, 2010
Plan 2.1: 30,000 options on April 27, 2012 - the second block of Plan 2.
Plan 2.2: 60,000 options on June 02, 2012 - the third block of Plan 2.
Plan 3: 2,098,500 options on November 24, 2011
Plan 3.1: 225,000 options on May 31, 2012 - the second block of Plan 3.
Plan 3.2: 52,500 options on July 10, 2012 - the third block of Plan 3.
Plan 3.3: 22,500 options on July 20, 2012 - the fourth block of Plan 3.
Plan 3.4: 90,000 options on August 01, 2012 - fifth block of Plan 3, and
Plan 3.5: 3,000,000 options on December 13, 2012 - the sixth block of Plan 3.
(*) amounts and strike prices after the split on August 15, 2012 and split-off of CCX.
The table below denotes the general terms of the options awarded by the Company.

Plan
Plan 1
Plan 2
Plan 2.1
Plan 2.2
Plan 3
Plan 3.1
Plan 3.2
Plan 3.3
Plan 3.4
Plan 3.5

Date
Awarded

Vesting
period
(years)

Initial date
of maturity

11/26/2007
12/1/2010
4/27/2011
6/2/2012
11/24/2011
5/31/2012
7/10/2012
7/20/2012
8/1/2012
12/13/2012

5
7
7
7
7
7
7
7
7
7

11/26/2008
12/14/2011
4/27/2013
6/2/2013
11/24/2012
5/31/2013
7/10/2013
7/20/2013
8/1/2013
12/13/2013

Date rights
expire

Original
Amount
Awarded
(a )

Original
Strike
Price (a)

11/26/2013
12/14/2018
4/27/2020
6/2/2020
11/24/2019
5/31/2020
7/10/2020
7/20/2020
8/1/2020
12/13/2020

528,000
3,300,000
30,000
60,000
2,098,500
225,000
52,500
22,500
90,000
3,000,000

0.76
2.97
4.13
2.97
5.14
5.14
3.91
4.13
4.23
4.53

9,406,500

(a) Amounts and strike prices after the split on August 15, 2012 and split-off of CCX.

44 of 64

Strike Price
Restated by
IPCA(b)

3.93
6.01
5.85
4.45
4.70
4.79
4.98

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The table below shows the changes in the options plan in the period.
Plan awarded by the Company number of stock options

Balance at March 31, 2014

Plan 1

Plan 2

Plan 2.1

Plan 2.2

Plan 3

Plan 3.1

Plan 3.2

Plan 3.3

Plan 3.4

Plan 3.5

1,740,000

1,424,250

225,000

52,500

22,500

60,000

2,850,000

Exercised

Cancelled

(540,000)

(483,300)

(157,500)

(1,720,000)

Awarded

Expired

Balance at June 30, 2014

1,200,000

940,950

67,500

52,500

22,500

60,000

1,130,000

To determine the fair value of the options we used the Merton model (1973)2, which is a variant of the Black &
Scholes (1973)3 model which considers dividend payments. A number of assumptions were made for the model's
entry variables. Like:

the share price at the measurement date


the instrument's strike price
the expected volatility
expected dividends
the instruments' term, and
risk-free interest rate.

To calculate the expected volatility the continuous returns from the price history of the share were used (based
on the past volatility, adjusted for changes expected due to information publicly available). The time window for
estimating the expected volatility was the same as the option's term, or the longest term available, when the
trading history of the company's share was shorter than the expected term.
The risk-free interest rate was based on public securities and interest rate curves published by BM&FBovespa.
Service conditions and performance conditions outside the market inherent to the transactions are not taken
into account when determining fair value.
2 MERTON, R. Theory of Rational Option Pricing. Bell Journal of Economics and Management Science, 4 (Spring 1973),
141-83
3 BLACK, F.; SCHOLES, M. The pricing of options and corporate liabilities. Journal of Political Economy, Chicago, v. 81, p.
637-654, 1973

45 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The table below shows the assumptions made to calculate the fair value of the options awarded by the Company:
Fair Value Assumptions
Number of exercisable options (matured)

Plan 2

Plan 2.1

Plan 2.2

Plan 3

Plan 3.1

Plan 3.2

Plan 3.3

Plan 3.4

Plan 3.5

150,000

104,550

7,500

5,250

2,250

6,000

113,000

2.87

3.45

3.98

3.68

3.71

3.74

4.11

Fair value of options awarded in R$ ( )

0.09

0.05

0.08

0.11

0.11

0.10

0.11

Price of the share in R$ (b)

1.23

1.23

1.23

1.23

1.23

1.23

1.23

Strike price of the options in R$ (c)

3.93

6.01

5.85

4.45

4.70

4.79

4.98

54.2%

53.4%

44.5%

48.3%

48.7%

50.3%

52.3%

5.42%

5.63%

5.70%

5.69%

5.70%

5.70%

5.73%

298

359

27

18

23

461

Average outstanding term (years)


a

Average expected volatility (per annum) (d)


e

Risk-free interest rate (per annum) ( )


Effects on net income in the period in R$ k
Intrinsic value in R$ k (f)

(a) Calculation of the options' fair value based on the Merton model (1973)
(b) The closing price of the share ENEV3
(c) Strike prices of the options restated by the IPCA price index.
(d)
To calculate the volatility of the share the continuous returns from the price history of the share ENEV3
were used.
(e) Reference rate to adjust the SWAP contracts for the IPCA coupon disclosed by BM&FBOVESPA.

(f) A value of zero is used when the options' intrinsic value is negative.

(b) Stock options granted by the Shareholder Mr.Eike Batista


The Plans awarded by shareholder includes call options granted to executives of the Company. This plan is a
means of remunerating and retaining managers and executives who the shareholder views as key players in the
Company's success. These options do not generate any dilution for the other shareholders. On June 30, 2014
most of these executives are no longer part of the staff of the Eneva S.A..
There is no preapproved schedule for this plan, unlike the Company's plan. The shareholder awarded the plan to
employees based on individually negotiated contracts.
As is the case in the plan awarded by the Company, in order to receive each batch, employees must remain at the
company until the respective maturity date.

46 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The table below shows the overall characteristics of the plan awarded by the shareholder.

Plan
Shareholder
Shareholder

Date
awarded

Vesting
period
(years)

Initial date
of maturity

Date rights
expire

Original
amount
awarded

Original
strike price

4/28/2008
4/28/2008

5
10

12/13/2008
12/13/2008

12/13/2013
12/13/2018

3,354,120
20,198,040

0.01
0.01

23,552,160

The table below consolidates the change in stock options awarded by the shareholder to
beneficiaries providing services to the Company:
Plan awarded by the Shareholder - number of stock
options

Shareholde
r Plan

Balance at December 31, 2013


Exercised
Cancelled
Awarded
Expired

2,904,812
(2,873,132)

Balance at June 30, 2014

31,680

The table below shows the assumptions made to calculate the fair value of the options awarded by the
Shareholder:
Fair Value Assumptions
Number of exercisable options (matured)

MPX Shareholder Plan

Average outstanding term (years)

322,652
2.49

Fair value of options awarded in R$ ( )

1.20

Price of the share in R$ ( )

1.23

Exercise price of the options in R$

0.01
c

Average expected volatility (per annum) ( )


d

Risk-free interest rate (per annum) ( )

56.59%
11.43%

Effects on net income in the period in R$ k

1,278

Intrinsic value R$ k

3,544

(a) Calculation of the options' fair value based on the Merton model (1973)
(b) The closing price of the share ENEV3
(c) To calculate the volatility of the share the continuous returns from the price history of the share ENEV3
were used.
(d) Reference rate to adjust the SWAP contracts for a fixed rate disclosed by BM&FBOVESPA.

47 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

23

Operating revenue

The reconciliation between the gross revenue and the net revenue recorded in the income statement for the year
is as follows:
Consolidate
d
June 30 December 31
2014
2013
Gross revenue
Minus
Sales taxes

1,202,749

Total net revenue

1,076,078

24

656,650

(126,671)

(65,418 )
591,232

Costs and expenses by nature

Depreciation and amortization


Personnel expenses
Outsourced services
Rental expenses
Expenses incurred on stock options awarded
Provision for Investment Devaluation
Provision for Unsecured Liabilities
Cost per Downtime Incident
Material
Insurance
Other expenses
Consumables
CCC Incentive
Electricity for resale
Classified as:
Cost
Administrative and general expenses and stock
options granted

48 of 64

Parent Company
6/30/2014
(1,105)
(14,834)
(17,439)
(2,852)
(3,352)
(192)
(135)
19,249
(20,659)

6/30/2013
(905)
(12,703)
(20,361)
(2,112)
(14,902)
3
(3,923)
(1,637)
(56,540)

(20,659)

(56,540)

Consolidated
6/30/2014
(96,454)
(40,238)
(99,658)
(174,805)
(5,189)
(18,666)
111
(25,207)
(8,036)
(10,683)
(12,541)
(417,501)
14,066
(55,594)
(950,396)
(934,382)
(16,014)

6/30/2013
(44,519)
(37,957)
(48,699)
(70,882)
(14,902)
(23)
(3,578)
(2,876)
(1,218)
(125,740)
(248,339)
33,658
(249,459)
(814,532)
(730,940)
(83,616)

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

25 Financial income
The Company's financial income breaks down as follows:
Parent Company
6/30/2014
6/30/2013
Financial expenses
Debt Charges
Monetary variance
Loss on derivative transactions
Debenture interest/cost
Fair value of debentures
Financial Advisory Services
Other

Financial revenue
Short-term investments
Monetary variance
Gains (losses) on derivative transactions
Fair value of debentures
Other
Related-party income

Net financial income

49 of 64

Consolidated
6/30/2014

6/30/2013

(144,828)
(15,299)
(4,124)
(396)
(3,984)
(168,630)

(55,787)
(12,760)
(2,619)
(362)
(80,074)
(151,603)

(283,582)
(16,204)
(4,124)
(396)
(20,234)
(324,540)

(145,012)
(15,182)
912
(362)
(113,753)
(273,397)

2,821
22,323
4,431
156
58,975
88,707

31,431
4,012
9,031
(426)
1
44,049

11,310
25,489
4,431
1,891
22,585
65,706

17,374
4,570
9,031
(426)
2,092
32,641

(79,923)

(107,554)

(258,834)

(240,756)

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

26 - Commitments undertaken
The main commitments undertaken with suppliers of goods and services are the following:

Compa
ny

Supplier

Subject matter of contract

Signat
ure

Pecm
II

AVIPAM TURISMO E TECNOLOGIA


LTDA

Purchase of Flights/Accommodation

12/11/2
012

Pecm
II

BANCO BANKPAR SA

Supply of accommodation

12/11/2
012

Pecm
II

BRASLIMP TRANSPORTES
ESPECIALIZADOS LTDA

Collection, transportation and disposal of Class II fluid


waste.

11/5/2
013

Pecm
II
Pecm
II
Pecm
II

5/2/20
13
7/29/2
013
3/18/2
014

CAL TREVO INDUSTRIAL LTDA

Supply of Burnt Lime

CARBOMIL QUIMICA S.A

Supply of Burnt Lime

COMPANHIA DE INTEGRACAO
PORTUARIA DO CEARA CEARAPORTOS

Regulation of the movement of solid bulk at the Pecm


Port Terminal

Pecm
II

COMPANHIA DE INTEGRACAO
PORTUARIA DO CEARA CEARAPORTOS

Supply of Electricity to the Port

8/7/20
12

Pecm
II

E ON GLOBAL COMMODITIES SE

Supply of coal

10/2/2
013

Pecm
II
Pecm
II
Pecm
II
Pecm
II

E ON GLOBAL COMMODITIES SE

Supply of coal

EBM CONSULTORIA E INVESTIMENTOS


LTDA
ELETROMECANICA CAPISTRANO
EIRELI-ME
ELETROMECANICA CAPISTRANO
EIRELI-ME

Technical consultancy services for obtaining long-term


financing from the Banco do Nordeste do Brasil S.A. (BNB).
Specialist labor services for the maintenance and
operation of UTE Pecem II.

1/2/20
14
1/29/2
010
9/18/2
013
1/24/2
014

Pecm
II

FORNECEDORA MAQUINAS E
EQUIPAMENTOS LTDA

Provision for Coal Spreading, Stacking and Compacting of


Coal in the Yard.

8/7/20
12

Pecm
II

FORSHIP ENGENHARIA S/A

Technical commissioning services at the Pecm II


thermal power plant

1/2/20
13

GUIMAR ENGENHARIA S.A.

Support for project closure process management

9/28/2
012

Pecm
II
Pecm
II
Pecm
II
Pecm
II
Pecm
II

ICAL INDUSTRIA DE CALCINAO


LTDA

Supply of Burnt Lime

MINERAO BELOCAL LTDA

Supply of Burnt Lime

MINERAO LAPA VERMELHA LTDA

Supply of Burnt Lime

Pecm
II

NATIONAL ELECTRIC SYSTEM


OPERATOR - ONS

Pecm
II
Pecm
II
Pecm
II
Pecm
II
Pecm
II
Pecm
II

PORTO DO PECEM TRANSPORTADORA


DE MINERIOS S/A
REX EMPREENDIMENTOS
IMOBILIARIOS LTDA
RH CLEAN SERVICOS PROFISSIONAIS
DE LIMPEZA LTDA
RH CLEAN SERVICOS PROFISSIONAIS
DE LIMPEZA LTDA

Pecm
II

TDG - TRANSMISSORA DELMIRO


GOUVEIA S/A

Connection Bay

3/6/20
14

Pecm
II

ENVIRONMENTAL COMPENSATION

Semace

9/5/20
08

Pecm
II
Pecm
II
Pecm
II

AGN CONTABILIDADE SERVIOS


CONTABEIS LTDA

ADMINISTRATIVE SERVICES/OUTSOURCED
SERVICES CONTRACTOR
MACHINERY AND EQUIPMENT MAINTENANCE
SERVICES

RAIZEN COMBUSTIVEIS S/A

MRO - DIESEL OIL BS10

Pecm
II

MONSERTEC MANUTENCAO
INDUSTRIAL LTDA
NUTRINOR RESTAURANTES DE
COLETIVIDADE LTDA

Services for supporting the commissioning .

Maintenance support for scaffolding,


Provision of meals - breakfast, lunch, dinner and supper
Transmission services
Product unloading services for ships .
Property rental
Cleaning Services of the Coal Transfer Towers
Provision and availability .

RIP SERVIOS INDUSTRIAIS LTDA

Specialist Labor for Pre-assembly of Metal Structures.

SUPRICEL LOGISTICA LTDA

Burnt Lime Shipping Services

ATLAS COPCO BRASIL LTDA

ITAQUI

MABE

Construction of UTE-EPC

ITAQUI

Tecnometal

Supply of coal conveyor transportation system

ITAQUI

Cargotec

Supply of ship unloading equipment

ITAQUI

Carbomil

Supply of Burnt Lime

ITAQUI

EMS Silvestrini

Maintenance, Industrial Cleaning and Industrial Support

ITAQUI

Global Crossing

IT SERVICES

ITAQUI

Fortal Servios de Segurana

Armed security and surveillance services

ITAQUI

Petroleo Sabba

Supply of diesel oil

ITAQUI

Nova Aliana Locao de Veculos

Personnel Transportation Services

ITAQUI

CONSULTORIA PLANEJAMENTO E
ESTUDOS AMBIENTAIS

Monitoring of water quality

ITAQUI

E ON GLOBAL COMMODITIES

Supply of coal

50 of 64

8/9/20
13
9/3/20
13
9/9/20
13
10/25/
2013
12/7/2
012
5/27/2
014
3/26/2
012
1/1/20
09
1/8/20
13
7/2/20
12
3/26/2
014
8/9/20
13

4/1/20
14
4/14/2
014
4/2/20
14
1/27/2
008
7/24/2
009
10/7/2
009
5/7/20
10
5/1/20
12
8/11/2
009
7/25/2
012
7/1/20
12
7/1/20
12
3/1/20
13
1/1/201
3

Term

Not
determi
ned
12/10/2
014
Not
determi
ned
5/1/201
5
5/6/201
5
12/29/2
024
Not
determi
ned
Not
determi
ned
12/31/2
014
3/31/20
14
3/31/20
14
12/31/2
014
Not
determi
ned
7/21/20
14
Not
determi
ned
4/22/2
015
5/1/201
5
2/28/2
015
10/27/2
015
7/31/20
14
Not
determi
ned
12/31/2
016
11/27/2
042
12/31/2
014
3/31/20
14
7/31/20
14
4/22/2
015
Not
determi
ned
Not
determi
ned
1/31/20
15
4/24/2
017
5/31/20
15
Indefini
te
7/31/20
14
7/6/201
3
7/6/201
5
6/30/2
014
12/9/20
12
3/24/2
014
8/31/20
14
8/31/20
15
5/31/20
14
3/31/20
14

Total
contracted
on
June 30,
2014

720
1,360
882
1,119
6,000
7,674
2,400
26,700
109,179

Balance
of
contract
June 30,
2014

Balance
of
contract
Decembe
r 31, 2013

412

416

697

853

662

882

1,083

1,119

4,216

5,249

5,284

763

1,284

1,658

9,255

9,255

54,124

1,757
854

4,800
4,153
8,500
2,000
785.596
941.364
1,871
1,440
570.9
52,001
6,950
45,283
1,263

1,737

600

732

686

1,596

218

449

786

786

285

941

388

871

586
43

175

24,366

10,589

4,150

5,632

38,754

39,592

743

1,102

107

4,163

1,365

4,826

41
7850
6112.26
1,020
1,500
1,586
534
26,955
144144
130757
20161
30000
16592
697
5275
19325
3843
904
83700

874
540

1,500

573
534
9,022
5,960

2,738

30,467

27,926

20,161

26,798

26,798

2,112

2,641

286

503

1,255

79

248

52,316

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
ITAQUI

SEMPRE VERDE SERV. E CONSTR. CIVIL

Technical management of agricultural hub

5/20/2
013
7/21/2
013
2/1/20
13
10/1/2
013
12/5/2
013
1/1/201
4
2/25/2
014
1/1/201
4
3/18/2
014
1/1/201
4
3/20/2
014
3/20/2
014
4/7/20
14
4/1/20
14
1/22/2
014
4/17/2
014
3/24/2
014
4/16/2
014

ITAQUI

RH Global

Specialist outsourced labor services

ITAQUI

ECOSOFT

Maintenance and operation of the automatic air quality .

ITAQUI

OGMO

Collective agreement with trade unions of dockers.

ITAQUI

MONSERTEC

Procurement of services for the assembly of scaffolding.

ITAQUI

E ON GLOBAL COMMODITIES

Supply of coal

ITAQUI

Atlas Copco Brasil

Maintenance of Atlas Copco .

ITAQUI

Safety Consultoria Empresarial

Emergency safety services combating fires

ITAQUI

Avipam

Accommodation services, issuance of flights

ITAQUI

J DE D S LIMA

Medical service

ITAQUI

MAQMIX

Coal stacking services during receipt from ship

ITAQUI

SEMPRE VERDE SERV. E CONSTR. CIVIL

Maintenance of green areas of UTE and surroundings

ITAQUI

PROVIDA BRASIL

ITAQUI

EMAP

ITAQUI

VIP VIGILANCIA

Armed security services on-site

ITAQUI

CENTRAL DE GERENCIAMENTO
AMBIENTAL TITARA S/A

Disposal of ash generated at the UTE in the company's


landfill

ITAQUI

ENVITEK SERVICOS AMBIENTAIS LTDA

Handling and transportation of ashes in the UTE's yard

ITAQUI

CONTROL AMBIENTAL ENGENHARIA E


PLANEJAMENTO LTDA

Monitoring of groundwater.

GE International

GE Turbina e assistencia

5/30/2
011

DURO Felguera

EPC and Turbine and technical assistance

5/30/2
011

Engineering consultancy services for UTE Parnaba.

6/1/20
11

Biota Projetos e Consultoria Ambiental

Biotic Monitoring

8/10/2
012

CONSROD CONSTRUCOES
RODOVIARIAS LTDA ME

Construction of heliport and new cabin

11/5/2
012

BANCO BANKPAR S.A

Air tickets, flights and vehicle rental

4/20/2
013

BESSA & BARREIRA ADVOGADOS

Specialist legal advisory services for environmental


matters

1/3/20
11

GASMAR

Distribution system operation and maintenance

12/17/2
012

ELETRONORTE

Maintenance and operation services - in connection bay

3/21/2
013

Preventive, predictive and corrective industrial .

4/4/20
13

M CARTAXO LACERDA

Procurement of specialist labor

6/3/20
13

PARNABA GS NATURAL

Natural gas acquisition

1/1/201
3

BPMB PARNABA

Leasing of leased capacity by lessors to lessee

2/1/20
13

Specialist services: outsourced labor

7/24/2
013

VIP VIGILANCIA

Unarmed security and property protection services

8/10/2
013

INST. AYRTON SENNA

Project implementing management program for


correction of school flow .

6/18/2
013

FACULDADES CATOLICAS

Research and development project, system for supporting


long-term planning.

3/18/2
014

M CARTAXO LACERDA

Preparation, handling and supply of meals to employees

4/11/2
014

MPX ENERGIA

Research and development project, system for supporting


long-term planning.

3/19/2
014

PSR SOLUES

Research and development project, system for supporting


long-term planning.

3/18/2
014

INITEC Energia S.A.

EPC

Hidroinga Artesian Wells

WELL ENGINEERING

Brasilis Kaduna

Consultancy services

SYNERGIA

Consultancy Services for the Rural Resettlement Action


Plan, Santo Antonio do Lopes

Desga Ambiental Industria e Comrcio

Water intake and disposal system

Desga Ambiental Industria e Comrcio

Full and complete implementation of the water intake


and disposal system

General Electric Company

Acquisition of 2 (two) turbo generators

UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnab
aI
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II

Guimar Engenharia

EMS SILVESTRINI

RH GLOBAL CONSULTORIA E
ASSESSORIA LTDA

51 of 64

Service for monitoring the aquatic biota during operation


of venture
Port operation services for unloading and shipping
products

8/15/2
011
3/25/2
012
2/17/2
012
5/7/20
12
8/1/20
12
8/1/20
12
8/20/2
012

522
5/19/20
14
7/21/20
14
4/30/2
014
9/30/2
015
12/4/20
15
1/31/20
15
4/24/2
017
6/30/2
014
4/17/20
15
6/30/2
014
3/19/20
15
3/19/20
15
2/18/2
015
3/31/20
16
2/21/20
17
4/16/20
22
3/23/2
022
4/15/20
15

79

1115
697
750
6000
114746
664
480
290
420
5562
719
1449
8300
5145
90000
82000
759

1/18/20
14

397986

10/31/2
013

586827

10/31/2
013

8335

8/9/20
18

1081

6/4/201
3

2194

4/19/20
15

2718

12/31/2
013

560

12/16/2
027

57838

3/20/2
015

1881

4/3/201
5

1664

6/2/201
5

723

12/31/2
027

871917

1/31/20
28

695234

7/23/2
014

1129

8/9/20
15

1431

1/30/2
017

2121

4/17/20
17

2161

4/10/2
016

2574

3/18/20
17

790

3/17/20
17
2/2/201
4
7/30/2
013
4/16/20
13
7/6/201
3
10/31/2
013
5/31/20
14
12/19/2
013

589
913300
1578
1000
1239
20763
42206
61424

99

520

274

400

467

750

3,678

6,000

59,325

627

664

320

277

140

5,001

599

1,268

7,133

4,858

88,371

80,346

632

266,552

334,792

243,803

290,726

1,940

443

1,014

2,194

2,718

2,718

532

532

15,110

2,946

483

981

677

1,931

321

952

513,937

106,968

389,495

279,059

370

738

878

2,234

2,121

2,121

1,601

2,420

790

589

517,864

539,425

21

352

352

50

9,789

9,789

41,691

42,206

9,920

9,920

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
Hidroinga Artesian Wells
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba II
UTE
Parnaba
III
UTE
Parnaba
III

CONEL CONSTRUCOES E ENGENHARIA


LTDA
HATCH CONSULTORIA E
GERENCIAMENTO DE
EMPREENDIMENTOS LTDA
ARM CONSULTORIA EM SEGURANCA
LTDA - PREVINE

Planning and construction of two deep cased wells

11/30/
2012

Construction of the well interconnection system

3/21/2
013

Development of the detailed project of the system .

3/18/2
013

Consultancy for occupational safety and the environment


.

5/21/2
013
7/24/2
013
10/15/
2013
9/1/20
13
9/1/20
13
1/1/201
4
1/1/201
4
1/1/201
4
4/11/2
014
3/17/2
014

RH GLOBAL

Procurement of specialist labor

LBB TRANSPORTE

Extension and completion of effluent disposal ducts in


the river alongside the plant

Guimar Engenharia

Engineering consultancy

STEAG Energy

Engineering consultancy

E M S Silvestrini

Preventive, predictive and corrective industrial .

VIP Vigilncia

Unarmed security and property protection services

Biota Projetos

Biotic monitoring of Parnaba

M Cartaxo R Lacerda

Preparation, handling and supply of meals .

Bripaza Construes

Implementation of the final part of the industrial.

WARTSILA BRASIL LTDA

EPC

3/28/2
013

CMI CONSTRUES

ELECTRICAL CONNECTION

10/1/2
013

3605
4/29/2
014
6/30/2
014
7/17/20
14
5/20/2
014
7/23/2
014
5/16/20
14
2/29/2
016
2/29/2
016
4/3/201
5
8/9/20
15
8/9/20
18
4/10/2
016
7/16/20
14

12162
2032
4568
1948

104

509

101

3,736

188

265

427

1,851

313

960

1,300

1841
3040
6504
836
998
551
2114
2433

4/30/2
014

8916

5/20/2
014

3250

4,843,228

1,219

2,512

2,121

4,748

648

739

760

916

522

425

1,967

1,529

877

3,099

759

3,250

2,516,699

1,896,510

(*)

The environmental compensation amounts are being included as and when the construction costs are
incurred.

(**)

Refers to the purchase and sale of energy from several suppliers and with several clients for the period
between 2014 and 2024, subject to fixed prices and volumes. These purchase and sale prices are not
therefore subject to changes in the energy sector.

52 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

27 Insurance Coverage
It is the policy of the Company and its direct and indirect subsidiaries to take out insurance coverage for the
assets subject to risk at amounts considered by management sufficient to cover any incidents, considering the
nature of their activity and policies of civil liability of directors, as legal representatives. The policies are in force
and the premiums have been paid. The company considers its insurance coverage is consistent with other
companies of similar sizes operating in the sector.
As of June 30, 2014 and December 31, 2013, the main risks covered are:
Consolidated

Material damages
Civil liability and D&O

53 of 64

June
2014

December
31
2013

11,534,402
249,000

12,432,201
269,000

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

28

Segment reporting

Segment information should be prepared in accordance with CPC 22 (Segment reporting), equivalent of IFRS 8,
and should be presented with respect to the Company and its subsidiaries' business that was identified based on
its management structure and on internal management reporting, provided to the main manager for decisiontaking purposes.
Company Management takes its decisions based on three core business segments: energy generation, supplies
and corporate, which are subject to risks and remuneration managed by centralized decisions.
The current activity is managed by a main manager, who allocates and evaluates the operational segment's
performance. In the case of the Company, this manager is the CEO.
As the ventures move forward, Management aims to re-evaluate business segments to provide the market with
real and quantitative information.
30/06/2014

Eliminations
and
adjustments

Total
consolidated

10.451.510

2.826.729

8.400.491

348.716

460.597

460.591

764.446

12.011

87.779

87.773

87.773

214.205

214.205

214.205

214.205

Securities

Inventory

66.729

66.729

66.729

66.729

CCC subsidies receivable

20.722

20.722

20.722

20.722

Gains on derivative transactions

Secured deposits

39

39

39

39

Balance sheet assets


Current
Cash and cash equivalents
Trade receivables

Electricity
Generation

Supplies

Corporate

6.018.243

4.736.904

410.104

75.755

Held-for-trading assets
Other current assets

Other

303.913

303.913

32.693

32.753

71.123

71.123

71.065

Non-current
Long-term

5.608.139

4.388.188

9.990.913

2.366.138

7.636.046

Related parties

21.602

1.164.283

1.185.885

601.524

771.773

CCC subsidy receivable

24.617

24.617

24.617

24.617

218.992

218.992

218.992

218.992

8.602

8.602

8.602

8.602

Secured deposits

171.081

171.081

171.081

171.081

Other noncurrent assets

(15.981)

296.879

280.898

(277)

(217)

2.904.469

2.904.469

1.175

1.230.385

4.992.974

11.332

5.004.912

5.004.609

Intangible assets

188.834

2.624

191.458

1.346.447

206.204

Deferred charges

6.022

(6.022)

Deferred taxes
Gains on derivative transactions

Investments
Property, plant and
equipment

54 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
30/06/2014

Other

Eliminations
and
adjustments

Total
consolidated

4.736.906

10.761.446

11.189.053

8.400.491

2.107.631

3.659.100

3.659.090

3.659.090

1.052.038

2.091.183

3.143.222

3.143.222

3.143.222

345.855

4.860

350.717

350.716

350.716

Losses on derivative transactions

Related parties

(1)

(0)

(0)

Debentures

153.554

11.588

165.162

165.152

165.152

Non-current
Noncurrent liabilities

2.393.263

218.227

2.612.478

2.297.362

2.217.206

Loans and financing

1.775.822

172.495

1.948.317

1.948.317

1.948.317

Deferred taxes

11.694

11.694

11.694

11.694

Related parties

603.488

44.663

649.140

338.282

258.126

Debentures

Losses on derivative transactions

2.258

1.069

3.327

(931)

(931)

253.857

126.929

2.079.211

2.411.048

4.489.868

4.978.744

2.397.267

Eliminations
and
adjustments

Total
consolidated

Electricity
Generation

Supplies

Corporate

Balance Sheet - liabilities

6.023.921

Current

1.551.448

Loans and financing


Trade payables

Other current liabilities

Other noncurrent liabilities


Noncontrolling shareholders
Shareholders' equity

30/06/2014
Electricity
generation

Supplies

Corporate

832.244

832.244

1.076.078

(737.871)

(737.871)

(934.382)

(934.382)

(12.991)

(0)

(41.613)

(54.616)

(56.750)

(56.750)

18.735

20.953

39.689

(20.234)

38.906

(83.628)

(83.628)

111

(40.751)

(116.907)

(1)

(79.923)

(196.831)

(258.834)

Provision for current and deferred taxes

(5.633)

(5.633)

(5.276)

Noncontrolling interest

(3.201)

(3.202)

(25.625)

(1)

(184.211)

(209.848)

Other

Statement of income
Net operating revenue
Cost of Goods and/or Services sold
Operating expenses
Other operating income
Equity in net income of subsidiaries
Financial income

Net Income/Loss for the period

55 of 64

(3.202)
(1.011.255)

(184.211)

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

December 31, 2013


Energy

Eliminations
and
adjustments

Total

generation

Supplies

Corporate

Other

8,056,566

5,317

4,751,985

313

Current

596,950

477

141,242

10

747,842

Cash and cash equivalents


Trade receivables
Securities
Inventory
CCC subsidies receivable
Gains on derivative
transactions
Secured deposits
Other current assets

166,960
294,396

457

110,156

10

277,583
294,396

Balance sheet assets

Non-current
Long-term
Related parties
CCC subsidy receivable
Deferred taxes
Gains on derivative
transactions
Secured deposits
Other noncurrent assets

78,376
30,802

26,416

19

4,171
38
26,878

7,459,616

4,840

4,610,742

24,418
24,617
302,327
118,606
(15,175 )

6,805,744

Intangible assets

195,653

Deferred charges

3,427

9,689,212

78,376
30,802

21

Investments
Property, plant and equipment

(3,149,193 )

consolidated

773

4,171
38
62,477
(3,149,193 )

8,941,310

1,249,669

(746,067 )

528,019
24,617
302,327

214,734

(206,528 )

118,606
(6,947 )

3,130,978

(2,189,125 )

941,853

12,634

303

303

6,819,454

2,727

213,381

4,046

(7,473 )
December 31, 2013

Energy

Eliminations
and
adjustments

Total

Generation

Supplies

Corporate

Other

Balance Sheet - liabilities

8,065,730

5,317

4,751,987

313

Current

1,398,839

1,580,010

10

2,978,859

845,930
327,743

1,562,211
3,473

2,408,142
331,216

225,165

112
14,215

10

703,232

501

Loans and financing


Trade payables
Losses on derivative
transactions
Related parties
Debentures
Other current liabilities
Non-current
Noncurrent liabilities
Loans and financing
Deferred taxes
Related parties
Debentures
Losses on derivative
transactions
Other noncurrent liabilities

56 of 64

9,689,212

(1 )

4,156,224

3,146,961
9,591
995,147

22

112
239,389
(723,499 )

655,417
22

4,524

34,489
5,239

501

8,087

(722,438 )

(1,060 )

Noncontrolling shareholders
Shareholders' equity

(3,134,135 )

consolidated

123,633
2,510,668

5,295

2,468,744

(198 )

(2,534,268 )

4,136,479

3,802,378
9,591
307,720
5,239
11,551
123,633
2,450,242

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise
December 31, 2013
Energy
Generation

Supplies

Corporate

Other

Eliminations
and
adjustments

Total
consolidated

Statement of income
Net operating revenue
Cost of goods and/or services
sold

1,438,831

1,438,831

(1,506,234 )

(812 )

Operating expenses

(43,375 )

(12 )

Other operating income

(24,839 )

(123,701 )

(173 )

(14,403 )

(167,261 )
557

(469,179 )

Equity in net income of subsidiaries


Financial income

(285,315 )

Provision for current


and deferred taxes

103,248

Noncontrolling
interest
Net Income/Loss for the period

(1,507,046 )

1,729
(315,957 )

32

(220,773 )

(153,012 )
(40 )

(506,096 )

(114,400 )

(11,152 )

238
(554 )

(38,684 )

1,966
(942,456 )

(212 )

557

(942,455 )

Geographic data
The four segments described above are located in three different geographical areas, as summarized below:

North and North-east System

The North and North-east System consists of the plants of Itaqui Gerao de Energia S.A., Porto do Pecm
Gerao de Energia S.A., Pecm II Gerao de Energia S.A., Parnaba Gerao de Energia S.A., Parnaba II
Gerao de Energia S.A., Parnaba III Gerao de Energia S.A., Parnaba IV Gerao de Energia S.A., Parnaba
V Gerao de Energia S.A., Tau Gerao de Energia Ltda., Tau II Gerao de Energia Ltda. and Amapari
Energia S.A.
The coal-fired Itaqui thermal power plant is located in the proximity of Itaqui, in Maranho state. It has an
energy generation capacity of 360 MW and has energy sale orders from 2012.
The pulverized coal-fired power plants Porto do Pecm Gerao de Energia S.A. and Pecm II Gerao de
Energia S.A. are located in the region of Porto do Pecm, Cear state, with installed capacity of 720 MW and 360
MW respectively.
Tau and Tau II are also located in the state of Cear, and are solar energy generation companies with an
environmental license for the joint generation of 5 MW each, where two 1-MW plants have already been built.
Amapari, an Independent Energy Producer (PIE) in the insulated system, is a diesel fuel thermal power plant
located in the municipality of Serra do Navio, Amap state, with an installed capacity of 23 MW.

57 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

The Parnaba complex, a natural gas thermal power plant, is strategically located in block PN-T-68 of the
Parnaba Basin, in Maranho state. The venture has been licensed by the Maranho State environment
Department (SEMA) and has a forecast total capacity of 3,722 MW. The five Parnaba companies are located in
this complex.

South - Southeast System

The Seival Sul mine, located in the municipality of Candiota, Rio Grande do Sul state, has proven reserves of 152
million tons of coal. The thermoelectric ventures of Sul Gerao de Energia and UTE Seival are going to be built
in this area. These power plants will have an installed capacity of 727 MW and 600 MW respectively, and will
guarantee the supply of fuel for 30 years by integrating with the Seival Sul mine.

29 Subsequent Events

Partial Sale of Pecm II

The partial sale of Pecm II was completed on July 14, 2014. This sale is part of a set of measures implemented
by the Company to obtain additional funds and bolster its capital structure, which involves restructuring its
debt and the capital increase of up to R$ 1.5 billion, as stated in the Press Release.
As a result of the partial sale of Pecm II, ENEVA received approximately R$ 400 million for 50% of the shares
issued by Pecm II and the assignment of part of the credits related to an intercompany loan originally
awarded by ENEVA to Pecm II.
Following the completion of the partial sale of Pecm II, ENEVA and E.ON became shareholders, each with a
50% interest, of a specific purpose entity, which holds all of the shares issued by Pecm II.
Under the transaction, the parties awarded call options for the remaining 50% of Pecm II.

Capital increase

On August 01, 2014 Eneva S.A. ratified the increase in the Company's share capital of R$ 174,728,680.26, due
to the subscription and payment of 137,581,638 new common shares, under the capital increase approved on
May 09, 2014.
Amongst the shareholders sharing the Company's control, E.ON now holds approximately 42.9% of the share
capital, and Mr. Eike Batista now holds approximately 20.0%. The Shareholders' Agreement between E.ON
and Mr. Eike Batista is still in force and has not been affected by the capital increase.
Banco Citibank S.A. ("Citi") subscribed approximately R$ 42 million under the capital increase, funds used
entirely to pay early part of the principal of the debt taken out by the Company from the financial institution,
in accordance with the terms and conditions agreed by the parties.
The capital increase, less Citi's subscription, and the partial sale of the thermoelectric power plant Pecm II, as
described above, represent a capital contribution of approximately R$ 540.7 million. These events constitute
the first steps of ENEVA's stabilisation plan, as announced in the press release dated May 12, 2014.

58 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Proposal for Adaptation of contracts ParnabaII

On July 18, 2014 Eneva S.A, informed its shareholders and the market in general that ANEEL - Brazilian
Electricity Regulatory Agency postponed the deadline to August 18, 2014 to continue discussions with the
Company regarding the proposed adjustment the obligations of power supply by Parnaba Thermoelectric
Plant II ("Parnaba II" or "Plant"). The payment of any fee related to delay the commencement of commercial
operation Parnaba II remains suspended until the date given.

On August 5, 2014, continuing the Notice to the Market on June 18, 2014, informs its shareholders and the
market in general that on board meeting held today, ANEEL - Brazilian Electricity Regulatory Agency rejected
the proposal presented by the Company for adequacy of power supply obligations by TPP Parnaba II
("Parnaba II" or "Plant"). On that occasion, the board of Aneel provided the Parnaba II filing a revised
proposal with adjustments to the initial proposal presented by Eneva.
The terms and conditions proposed by Aneel comprise the following items:
The completion of the construction of Parnaba II until December, 2014;
The postponement of the start date of the Power Purchase Agreements (PPAs) in the Regulated Market to
July 1st, 2016, or the date when the plant is granted authorization for commercial operation, whichever
occurs first;
A penalty amounting to a total of R$ 310 million to be paid in instalments through the reduction in annual
fixed revenues over the term of plants PPAs; and
Renewal of execution guarantees in the amount of R$ 60 million until July, 2016.
Additionally, the company should commit to close the cycle of the four gas turbines of the Parnaba I thermal
power plant in up to five years, subject to certain conditions precedent, including the sale of energy in the
regulated market and the ability to secure long-term financing for the project.
The company considers that the parameters indicated by Aneel on the board meeting today are close to the
minimum conditions needed to maintain the economic feasibility of the Parnaba II project. The agency
rejected the previous proposal submitted by ENEVA and provided the company the possibility to present an
adjusted proposal.Ratification of a final agreement with Aneel will also consider a satisfactory development of
ongoing commercial discussions with Parnaba Gs Natural (PGN) in the next few days.
ENEVA and PGN are working together in order to optimize the natural gas production considering the current
high thermoelectric dispatch scenario in Brazil, including, among other measures, managing existing wells,
drilling additional ones and accelerating production at other discovered fields, which approved for commercial
production by ANP Brazils National Oil, Gas and Biofuels Regulatory Agency.
Additionally, the Company informs that the PGN filed a lawsuit against the Parnaba I Power Generation SA ("I
Parnaba") requiring the submission of bank guarantees to cover their financial obligations under the Gas
Supply Agreement and the Lease Agreement Drive Capacity Gas Treatment. a preliminary injunction was
denied by a lower court judge on July 1, 2014 the PGN then appealed to the Court of Rio de Janeiro, which also
denied the request for an injunction on 16 July 2014 Eneva and Parnaba I are discussing alternatives to the
commercial PGN outside the court.
*
59 of 64

Eneva S.A.
(Publicly held company)
Management notes to the quarterly information
as of June 30, 2014
In thousands of reais, unless stated otherwise

Board of Directors
Jorgen Kildahl (Chairman)
Keith Plowman
Stein Dale
Adriano Carvalhdo Castello Branco Gonalves
Ronnie Vaz Moreira
Luiz do Amaral de Frana Pereira
Ricardo Luiz de Souza Ramos
Luiz Fernando Vendramini Fleury

Executive Board
Fbio H. Bicudo (CEO and Investor Relations Officer)
Frank Possmeier (Officer)

Accountant
Ana Paula Vergetti Diniz
CRC 087040/O-9

60 of 64

Das könnte Ihnen auch gefallen