6-K 1 cig20250515_6k.htm 6-K

United States

Securities and exchange commission
washington, d.c. 20549

 

FORM 6-K

 

report of foreign private issuer
pursuant to rule 13
a-16 or 15d-16 of
the securities exchange act of 1934

 

For the month of May 2025

Commission File Number 1-15224

 

Energy Company of Minas Gerais

(Translation of Registrant’s Name into English)

Avenida Barbacena, 1200

30190-131 Belo Horizonte, Minas Gerais, Brazil

(Address of Principal Executive Offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F   a  Form 40-F ___

 

 
 

Index

Item Description of Items
1.Earnings Release – 4Q2024
2.Call Notice to Annual and Extraordinary Shareholders' Meetings
3.Board of Directors Proposal for the Annual and Extraordinary Shareholders' Meetings
4.Notice to the Market dated March 27, 2025 – Resignation of Board Member
5.Notice to the Market dated April 30, 2025 – Filing of Form 20-F
6.Notice to Shareholders dated April 30, 2025 - Resolutions passed at the AESM – Dividends/IoE
7.Notice to the Market dated May 5, 2025 – Change in Relevant Shareholding
8.Earnings Release – 1Q2025
 
 

Forward-Looking Statements

 

This report contains statements about expected future events and financial results that are forward-looking and subject to risks and uncertainties. Actual results could differ materially from those predicted in such forward-looking statements. Factors which may cause actual results to differ materially from those discussed herein include those risk factors set forth in our most recent Annual Report on Form 20-F filed with the Securities and Exchange Commission. CEMIG undertakes no obligation to revise these forward-looking statements to reflect events or circumstances after the date hereof, and claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG

 

 

 

By: /s/ Andrea Marques de Almeida .

Name: Andrea Marques de Almeida

Title: Vice President of Finance and Investor Relations

Date: May 16, 2025

 
 

 

1.Earnings Release – 4Q2024

 

 
 

 
 

 
 

 
 

 
 
 
 HIGHLIGHTS – 4Q24  
4Q24    Ebitda and profit, by company 6
4Q24       INCOME STATEMENTS 7
 Results by business segment 8
CONSOLIDATED ELECTRICITY MARKET 9
Cemig D 10
Billed electricity market* 10
Sources and uses of electricity – MWh 11
Client base 11
Performances by sector 12
The 2024 Annual Tariff Adjustment 12
Five-year Tariff Reviews compared 13
Indicators of supply quality:  DEC and FEC 14
Combating default 14
Energy losses 15
Cemig GT and the Cemig holding company 16
Electricity market 16
Sources and uses of electricity 16
Gasmig 17
CONSOLIDATED RESULTS 18
Net profit 18
Operational revenue 19
Operational costs and expenses 21
Finance income and expenses 24
Equity income (Gain / loss in non-consolidated investees) 25
CONSOLIDATED EBITDA (IFRS, and Adjusted) 26
Ebitda of Cemig D 28
Cemig GT – Ebitda 29
Investments 30
Debt 31
Cemig’s long-term ratings 33
ESG – Report on performance 34
Performance of Cemig’s shares 37
RAP: July 2024–June 2025 cycle 40
Regulatory transmission revenue 41
Complementary information 41
Cemig D 41
Cemig GT 43
Cemig, Consolidated 44
Disclaimer  

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

5  
 
 

 

 

4Q24 Ebitda and profit, by company

  4Q24 4Q23

Change

%

4Q24 4Q23

Change

%

 

Ebitda by company

(IFRS)

Net profit by company (IFRS)
(R$ mn)
Cemig D (IFRS) 958 804 19.2% 452 400 13.0%
Cemig GT (IFRS) 527 1,173 –55.1% 241 844 –71.4%
Gasmig (IFRS) 179 204 –12.1% 112 139 –19.2%
Consolidated (IFRS) 1,914 2,452 –21.9% 998 1,886 –47.1%
New replacement value (VNR) 35 22 57.4%      

Equity income (Gain (loss) in

non-consolidated investees)

33 139 –76.4%      

Consolidated (IFRS)

less VNR and equity income

1,847 2,291 –19.4%      
             
  4Q24 4Q23

Change

%

4Q24 4Q23

Change

%

 

Adjusted Ebitda,

by company

Adjusted net profit,

by company

(R$ mn)
Cemig D 958 804 19.2% 452 400 13.0%
Cemig GT 527 884 –40.4% 394 653 –39.7%
Consolidated – Adjusted 1,937 2,163 –10.4% 1,166 1,684 –30.7%
New replacement value (NRV) 35 22 57.4%      
Gain (loss) in non-consolidated investees 33 139 –76.4%      

Adjusted consolidated net profit

less VNR and equity income

1,870 2,002 –6.6%      

 

 

 

 

 

 

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

6  
 
 

 

4Q24 INCOME STATEMENTS

  4Q24 4Q23 Change, %
IN (R$ ’000)      
NET REVENUE 11,177 9,957 12.3%
       
COSTS      
Cost of electricity and gas –6,178 –5,242 17.9%
Infrastructure construction costs –1,518 –1,211 25.4%
Cost of operation –1,444 –1,268 13.9%
Total cost –9,140 –7,720 18.4%
       
GROSS PROFIT 2,037 2,236 –8.9%
       
EXPENSES:      
Client default provision –72 –102 –29.4%
General and administrative expenses –214 –223 –4.1%
Other expenses, net –234 –247 –5.4%
Other revenues 0 297 –100.0%
Total expenses –519 –275 88.8%
       
Share of gain (loss) in non-consolidated investees 33 139 –76.4%
Profit before Finance income (expenses) and taxes on profit 1,550 2,101 –26.2%
       
Finance income 284 368 –23.0%
Finance expenses –680 –466 45.8%
Net finance income (expense) –396 –98 304.4%
       
Profit before income and Social Contribution taxes 1,154 2,003 –42.4%
       
Income tax and Social Contribution tax –309 –199 55.5%
Deferred income tax and Social Contribution tax 153 82 86.2%
Deferred income tax and Social Contribution tax –156 –117 33.9%
NET PROFIT FOR THE PERIOD 998 1,886 –47.1%
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

7  
 
 

 

4Q24 Results by business segment

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

8  
 
 

 

CONSOLIDATED ELECTRICITY MARKET

 

Cemig’s consolidated electricity market

In December 2024 the Cemig Group invoiced 9.41 million clients – an addition of 191,000 clients, or a 2.1% increase in its consumer base, from December 2023. Of this total number of consumers, 9,407,944 were final consumers (including Cemig’s own consumption); and 447 were other agents in the Brazilian power sector.

The chart below itemizes the Cemig Group’s sales to final consumers:

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

9  
 
 

Cemig D

Billed electricity market*

  4Q24 4Q23 Change, %
Captive clients + Transmission for clients (MWh)      
Residential 3,269,139 3,289,232 –0.6%
Industrial 5,777,187 5,571,405 3.7%
Captive market 230,020 302,018 –23.8%
Transport of energy 5,547,167 5,269,387 5.3%
Commercial, services and Others 1,634,659 1,736,739 –5.9%
Captive market 967,083 1,156,259 –16.4%
Transport 667,576 580,480 15.0%
Rural 705,045 836,885 –15.8%
Captive market 678,416 822,905 –17.6%
Transport 26,629 13,980 90.5%
Public services 835,511 915,843 –8.8%
Captive market 659,449 797,873 –17.3%
Transport 176,062 117,970 49.2%
Concession holders 87,742 86,502 1.4%
Transport 87,742 86,502 1.4%
Own consumption 7,678 8,005 –4.1%
Total 12,316,961 12,444,612 –1.0%
Total, captive market 5,811,785 6,376,292 –8.9%
Total, energy transported for Free Clients 6,505,176 6,068,320 7.2%

* Excludes supply offset in distributed generation.

 

Electricity billed to captive clients plus transport of energy for Free Clients and distributors, excluding supply offset in distributed generation, totaled 12,317 GWh in 4Q24. This was 1.0% lower than in 4Q23. The lower total was mainly due to lower consumption in three client categories: consumption by rural consumers was down 15.8% (131.8 GWh) YoY; commercial consumption was down 5.9%, or 102.1 GWh; and public services consumed 8.8% (80.3 GWh) less than in 4Q23. These differences reflect: (i) migration to distributed generation; (ii) milder temperatures; and (iii) higher rainfall – less need for irrigation. On the other hand, consumption by industrial clients was 205.7 GWh (3.7%) higher, reflecting higher industrial production.

The lower total of energy distributed (down 1.0% YoY) reflected: Total consumption by the captive market 8.9% (564.5 GWh) lower, and use of the network by Free Clients 7.2% (436.9 GWh) higher.

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

10  
 
 

Sources and uses of electricity – MWh

  4Q24 4Q23 Change, %
Metered market – MWh      
Transported for distributors 87,742 85,586 2.5%
Transported for Free Clients 6,457,709 6,000,168 7.6%
Own load + Distributed generation 8,773,661 9,428,348 –6.9%
Consumption by captive market 5,924,306 6,472,529 –8.5%
Distributed generation market 1,466,740 1,231,100 19.1%
Losses in distribution network 1,382,615 1,724,719 –19.8%
Total volume carried 15,319,112 15,514,102 –1.3%

 

Client base

In December 2024 Cemig D billed 9.40 million consumers, or 2.1% more than in December 2024.

Of this total, 4,414 were Free Clients using the distribution network of Cemig D.

  Dec. 2024 Dec. 2023 Change, %
NUMBER OF CAPTIVE CLIENTS      
Residential 7,960,300 7,725,836 3.0%
Industrial 23,807 28,437 –16.3%
Commercial, services and Others 916,307 943,831 –2.9%
Rural 405,953 422,829 –4.0%
Public authorities 72,681 69,670 4.3%
Public lighting 7,209 6,659 8.3%
Public services 13,688 13,703 –0.1%
Own consumption 789 758 4.1%
    Total, captive clients 9,400,734 9,211,723 2.1%
NUMBER OF FREE CLIENTS      
Industrial 1,865 1,221 52.7%
Commercial 2,377 1,714 38.7%
Rural 84 22 281.8%
Concession holders 8 8 0.0%
Others 80 22 263.6%
   Total, Free Clients 4,414 2,987 47.8%
Total, Captive market + Free Clients 9,405,148 9,214,710 2.1%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

11  
 
 

 

Performances by sector

 

Industrial: Energy distributed to industrial clients was 3.7% higher YoY in 4Q24, on higher physical production by industry, and was 46.9% of Cemig D’s total distribution. The greater part was energy transported for industrial Free Clients (45.0%), which was 5.3% higher by volume than in 4Q23. Energy billed to captive industrial clients was 1.9% of the total distributed, and 23.8% less by volume than in 4Q23 – mainly due to migration of clients to the Free Market. Highlights in industry by sector were: Increased consumption in Ferroalloys (up 13.1% YoY), Cement (up 10.3%), Chemicals (up 8.5%), Food and beverages (up 5.3%), and Extractive industries (up 3.3%) – while consumption by the Non-ferrous metals sector was down 12.6%, YoY.

Residential: Residential consumption was 26.5% of total energy distributed by Cemig D, and 0.6% higher than in 4Q23. Average monthly consumption per consumer in the quarter, at 136.9 kWh/month, was 3.5% lower than in 4Q23, reflecting milder temperatures than in 4Q23. On the other hand, the total number of residential clients was increased by 2.1% year-on-year (234,500 new clients).

Commercial and services: Energy distributed to these consumers was 13.3% of the total distributed by Cemig D in 4Q24, and by volume 5.9% less than in 4Q23. The change is the result of a 16.4% reduction in the volume of energy billed to captive clients, and a 15.0% increase in the volume of energy transported for Free Clients. The lower consumption reflects: (i) milder temperatures, and (ii) migration of clients to distributed generation.

Rural: Consumption by rural clients was 6.8% of the total energy distributed, and was 15.8% lower by volume than in 4Q23. This mainly reflected lower consumption for irrigation, and a reduction of 4.0% in the number of consumer units in this category.

Public services: consumed 6.8% of the energy distributed in 4Q24, and was 8.8% less by volume than in 4Q23.

 

The 2024 Annual Tariff Adjustment

The tariffs of Cemig D undergo and Annual Tariff Adjustment are adjusted in May each year; and every five years are subjected to a Periodic Tariff Review, also in May. The aim of the Annual Tariff Adjustment is to pass on changes in the costs defined as “non-manageable” in full to the client, and provide inflation adjustment for the costs defined as “manageable”, as specified in the Tariff Review. Manageable costs are adjusted by the IPCA inflation index, less a factor known as the ‘X Factor’, designed to capture productivity, under a system using the price-cap regulatory model.

On May 14, 2024 Aneel ratified Cemig D’s Tariff Adjustment to be effective from May 28, 2024 to May 27, 2025, with an average increase, for consumers, of 7.32%. The average effect for low-voltage clients was an increase of 6.72%, and for residential consumers an increase of 6.70%. The component percentage corresponding to manageable costs (referred to as ‘Portion B’) was 1.27%. The increase relating to non-manageable costs (‘Portion A’ – comprising purchase of energy, transmission, sector charges and non-recoverable revenues) was 0.81%. The increase in the financial components of the tariff contributed 5.23%. The financial-components effect in 2024 comes mainly from absence of the item included in the 2023 adjustment process relating to the repayment to consumers of PIS, Pasep and Cofins taxes totaling R$ 1.27 billion.

 

Average effects of the Tariff Adjustment
High voltage – average 8.63%
Low voltage – average 6.72%
Average effect 7.32%

 

See more details at this link:

https://www2.aneel.gov.br/aplicacoes/tarifa/arquivo/Nota%20T%C3%A9cnica%20RTA%202024_CEMIG.pdf

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

12  
 
 

 

Five-year Tariff Reviews compared

Comparison of the Tariff Reviews made in 2023 and in the previous cycle (2018):

Five-year Tariff Reviews 2018 2023
Gross Remuneration Base   R$ million 20,490 25,587
Net Remuneration Base   R$ million 8,906 15,200
Average depreciation rate: 3.84% 3.95%
WACC (after taxes) 8.09% 7.43%
Remuneration of ‘Special Obligations’ R$ mn 149 272
CAIMI *    R$ mn 333 484
QRR **   (Depreciation calculation)          R$ mn 787 1,007

* CAIMI: (Cobertura Anual de Instalações Móveis e Imóveis) – Annual support for facilities.

** QRR: ‘Regulatory Reintegration Quota’ – Gross base x annual depreciation rate.

 

See more details at this link:

https://www2.aneel.gov.br/aplicacoes/tarifa/arquivo/NT%2012%202023%20RTP%20Cemig.pdf

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

13  
 
 

 

Indicators of supply quality: DEC and FEC

In 2023 the State of Minas Gerais experienced an increase in extreme atmospheric events, which caused a slight increase in electricity outages. In this challenging context Cemig has taken extra steps to reduce outage duration and frequency, and is making major investments in its distribution operation to maximize service quality.

These actions have produced positive results. Cemig’s DEC (average outage Duration per Consumer) is now within the regulatory limit of 9.64 hours: in the 12 months to end-December it was 9.46 hours.

 

 

 

Combating default

The Company has kept collection actions at a high level, helping to keep its Receivables Recovery Index (collection / billing) also high – in December 2024 this index was 99.44%.

New payment channels, and online negotiation, have helped to increase the proportion of collection via digital channels (the PIX instant payment system, automatic debits, payments by card and app, etc.) – which at the end of 2024 reached 67.0% of the total collected, compared to 61.3% in 2023. Of all these, the PIX system stands out – it was used for 31.3% of all collections in December 2024 – and has saved R$ 30.6 million in payment charges/costs since it was implemented. The change in the payments mix has reduced Cemig’s costs of collection/receipt by 15% compared to 2023.

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

14  
 
 

 

Energy losses

In the 12 months to Dec. 31, 2024, Cemig’s energy losses were 10.36%, below the regulatory target of 10.51%.

Cemig’s success in combating energy losses in 2024 has several components that deserve highlighting: approximately 385,000 inspections; replacement of more than 550,000 obsolete meters; replacement of 57,000 conventional meters by smart meters (bringing the total of smart meters installed since the project began in September 2021 to 370,000); and regularization of 12,200 clandestine connections made by families living in ‘invaded’ and low–income areas, through our Energia Legal program, which uses ‘bulletproofed’ networks (bringing the total of connections regularized since the start of the project in February 2023 to 22,800). Planned for 2025 are: 340,000 inspections; installation of more than 400,000 smart meters; and regularization of 54,000 families in low-income communities (using BT Zero and ‘Bulletproofed Meter Panel’ technologies).

 

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

15  
 
 

Cemig GT and the Cemig holding company

Electricity market

The total volume of electricity sold by Cemig GT and by the holding company (‘Cemig H’), excluding sales on the wholesale power exchange (CCEE), was 2.5% higher than in 4Q23. Cemig GT billed 5,526 GWh (including quota sales) in 4Q24, 5.8% less than in 4Q23. The lower figure is the result of transfer of sales contracts to Cemig H (the holding company) – which reported sales of 5,108 GWh in 4Q24, 12.7% more than in 4Q23. The migration of purchase contracts from Cemig GT to the holding company began in 3Q21, and has continued gradually since then. It is now around 60%.

 

  4Q24 4Q23 Change %
Cemig GT – MWh
Free Clients                            3,218,766        3,204,224 0.5%
    Industrial                            2,128,481        2,266,144 –6.1%
    Commercial                               874,426          932,015 –6.2%
    Rural                                  5,793              6,065 –4.5%
    Public authorities                                       –                      –   
      ‘Energy retailer’ Free Clients                               210,065                   –   
Free Market – Traders and cooperatives                            1,140,822        1,502,666 –24.1%
Quota supply                               574,432          574,322 0.0%
Regulated Market                               559,016          551,032 1.4%
Regulated Market – Cemig D                                33,253            33,715 –1.4%
Total, Cemig GT                            5,526,289        5,865,959 –5.8%
Cemig H – MWh      
Free Clients 2,564,269 2,370,840 8.2%
    Industrial 2,067,268 1,999,957 3.4%
    Commercial 458,409 352,946 29.9%
    Rural 38,592 17,937 115.2%
Free Market – Traders and cooperatives 2,543,342 2,161,692 17.7%
Total Cemig H 5,107,611 4,532,532 12.7%
Cemig GT + H 10,633,900 10,398,491 2.3%

 

Sources and uses of electricity

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

16  
 
 

Gasmig

Gasmig is the exclusive distributor of piped natural gas for the whole of the state of Minas Gerais. It supplies industrial, commercial and residential users, compressed natural gas and vehicle natural gas, and gas as fuel for thermoelectric generation plants. Its concession expires in January 2053. Cemig owns 99.57% of Gasmig.

Gasmig’s last Tariff Review was completed in April 2022. Highlights of that Review:

§The WACC used (real, after taxes) was reduced from 10.02% p.a. to 8.71% p.a.
§The Net Remuneration Base was increased significantly, to R$ 3.48 billion.
§The regulator recognized the PMSO cost (Personnel, Materials, outsourced Services, Other expenses) in full.

 

Market (Volume in ’000m3) 2022 2023 2024 Change, 2023–24
Automotive       40,950       31,907     22,511 –29.4%
Compressed vehicle natural gas            364            541          630 16.5%
Industrial     870,667      830,943   786,363 –5.4%
Industrial compressed natural gas       13,616       12,473     10,275 –17.6%
Residential       11,392       11,912     12,095 1.5%
Co-generation       13,137       12,075     12,164 0.7%
Commercial       23,114       21,964     23,203 5.6%
Subtotal – conventional gas     973,240      921,815   867,241 –5.9%
Thermal plants       37,991  –            –     –
Subtotal – gas sold   1,011,231      921,815   867,241 –5.9%
Industrial – Free Market       87,133       92,362     97,302 5.3%
Industrial compressed natural gas – Free Market              –                 –        10,421  –
Thermal – Free Market         7,119       19,050     58,046 205%
Total (sales + Free Clients) 1,105,483 1,033,227 1,033,010 0.0%

 

Ebitda (R$ ’000) 4Q24 4Q23
Profit (loss) for the period 112,101 138,803
Net finance income (expenses) 15,189 2,649
Income tax and Social Contribution tax 28,569 40,011
Depreciation and amortization 23,361 22,257
Ebitda per CVM Resolution 156 179,150 203,720

 

The volume of gas sold in 2024 was 5.9% lower than in 2023, while the volume distributed to industrial Free Clients was 48.8% higher. In 4Q24, total volume sold was 259,900 m3, 1.5% lower than in 4Q23; the captive market diminished by 3.9%, and the free market grew 11.9%.

Gasmig’s Ebitda was 11.3% lower in 4Q24 than 4Q23, reflecting lower volume of gas sold to the captive market.

The number of Gasmig’s clients increased by 8.3% from 4Q23, to a total of 103,885 consumers in December 2024. This reflects expansion of both the commercial and the residential client bases (addition of 8,000 clients).

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

17  
 
 

CONSOLIDATED RESULTS

 

Net profit

 

Cemig reports 4Q24 net profit of R$ 998 million, which compares with net profit of R$ 1,886 million in 4Q23. 4Q24 Adjusted net profit is R$ 1,166 million, vs. R$ 1,684 million in 4Q23. Main factors in this result were:

 

§Profit in electricity trading was 61% lower YoY: the 4Q23 comparison base was high, due to a successful strategy in that quarter which achieved a margin significantly above the historical average.
§Equity income (the gain/loss in non-consolidated investees) was R$ 106.4 million lower, due to (i) a weaker result in Belo Monte, and (ii) the absence of Aliança Energia, after Cemig sold its stake in Aliança in 3Q24.
§Cemig D distributed 1.0% less energy in 4Q24 than in 4Q23.
§Net profit of Gasmig was R$ 26.7 million lower, YoY, on lower volume of gas distributed, and worst net financial result.
§Net profit of Cemig D was R$ 52 million higher YoY, mainly reflecting the reduction in energy losses.
§4Q23 comp: Sales of Baguari and Retiro Baixo provided a gain of R$ 201.9 million in the profit of 4Q23.

 

Main non-recurring effects:

§Negative: R$ 40.7 million impairment of the entire goodwill carried for the investment in Norte Energia.
§Positive: Reversal, after the successful auction in December of four Small Hydro Plants, of the R$ 11.7 million provision that had been made in 1Q24 for potential impairment of their value.
§Negative: FX variation in 4Q on the US dollar debt, net of the hedge, was R$ 139.5 million negative, compared to R$ 0.5 million positive in 4Q23. The debt was settled in full on December 5. Cemig now has no FX exposure.

 

 

More details of these variations are given below.

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

18  
 
 

 

Operational revenue

  4Q24 4Q23 Change %
 R$ ’000      
Revenue from supply of electricity 9,621,909 8,917,462 7.9%
Revenue from use of distribution systems (TUSD charge) 1,375,131 1,192,593 15.3%
CVA and Other financial components in tariff adjustments 46,797 –149,466 –131.3%
Reimbursement to consumers of PIS, Pasep and Cofins tax credits 0 339,403 –100.0%
Transmission – Operation and Maintenance revenue –20,355 93,755 –121.7%
Transmission – Construction revenue 144,472 92,883 55.5%
Financial remuneration of transmission contractual assets 219,467 123,340 77.9%
Generation capital reimbursement 23,232 22,783 2.0%
Distribution construction revenue 1,402,318 1,141,888 22.8%

Adjustment to expectation of cash flow from

indemnifiable financial assets of the distribution concession

34,754 22,086 57.4%
Gain on financial updating of Concession Grant Fee 117,770 97,046 21.4%
Settlements on CCEE 10,078 65,949 –84.7%
Retail supply of gas 988,396 952,998 3.7%
Fine for continuity indicator shortfall –45,311 –46,066 –1.6%
Other revenues 843,978 634,041 33.1%
Taxes and charges reported as deductions from revenue –3,585,759 –3,544,009 1.2%
Net revenue 11,176,877 9,956,686 12.3%

 

 

Revenue from supply of electricity

  4Q24 4Q23 Change, %
  MWh R$ ’000

Average price billed R$/MWh

(1)

MWh R$ ’000

Average

price billed

R$/MWh

(1)

 MWh R$ ’000
Residential 3,759,818 3,654,240 971.92 3,695,589 3,169,467 857.64 1.7% 15.3%
Industrial 4,596,957 1,372,739 298.62 4,642,626 1,470,323 316.7 –1.0% –6.6%
Commercial, services and others 2,808,877 1,752,088 623.77 3,045,990 1,706,210 560.15 –7.8% 2.7%
Rural 783,160 659,721 842.38 981,836 641,985 653.86 –20.2% 2.8%
Public authorities 263,884 261,667 991.6 284,337 243,756 857.28 –7.2% 7.3%
Public lighting 237,575 141,545 595.79 255,135 133,719 524.11 –6.9% 5.9%
Public services 203,044 184,125 906.82 268,988 208,204 774.03 –24.5% –11.6%
Subtotal 12,653,315 8,026,125 634.31 13,174,501 7,573,664 574.87 –4.0% 6.0%
Own consumption 7,678   8,005  –  –4.1%  
Retail supply not yet invoiced, net 224,546 108,855
  12,660,993 8,250,671 634.31 13,182,506 7,682,519 574.87 –4.0% 7.4%

Wholesale supply to

other concession holders (2)

4,762,961 1,338,863 281.1 4,742,073 1,206,718 254.47 0.4% 11.0%

Wholesale supply

not yet invoiced, net

  32,375   28,225 14.7%
Total 17,423,954 9,621,909 537.71 17,924,579 8,917,462 490.07 –2.8% 7.9%
                   
(1)The calculation of average price does not include revenue from supply not yet billed.
(2)Includes Regulated Market Electricity Sale Contracts (CCEARs) and ‘bilateral’ contracts with other agents.
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

19  
 
 

 

Energy sold to final consumers

Gross revenue from energy sold to final consumers in 4Q24 was R$ 8,250.7 million, which compares with R$ 7,682.50 million in 4Q23, a year-on-year increase of 7.4%, in spite of the total volume of energy sold to final consumers being 4.0% lower. The variation in revenue is mainly explained by the tariff increase for Distribution which came into effect on May 28, 2024, with average effect of 7.32%.

 

Transmission

  4Q24 4Q23 Change % 
TRANSMISSION REVENUE (R$ ’000)       
Operation and maintenance –20,355 93,755 –121.7%
Infrastructure construction, updating and enhancement 144,472 92,883 55.5%
Financial remuneration of transmission contractual assets 219,467 123,340 77.9%
 Total 343,584 309,978 10.8%

 

Transmission revenues amounted to R$343.6 million in 4Q24, an increase of R$33.6 million over 4Q23. This growth was influenced by the 55.5% increase (+R$51.6 million) in construction revenue, mainly due to the greater volume invested in reinforcements and improvements and the implementation of lot 1 of the 02/2022 auction. Revenue from operation and maintenance plus the remuneration of contract assets totaled R$199.1 million, representing a reduction of 8.3%. (Note that the revenues shown take into account eliminations of transactions between the companies consolidated in the group).

Gas

 

Gross revenue from supply of gas in 4Q24 totaled R$ 988.4 million, compared to R$ 953.0 million in 4Q23. This higher figure reflects the higher prices charged to consumers than in the prior year – the increase in prices for acquisition of gas were passed through to the consumer.

 

 

Revenue from Use of Distribution Systems – the TUSD charge

 

  4Q24 4Q23 Change % 
TUSD (R$ ’000) 
Use of the Electricity Distribution System  1,375,131 1,192,593 15.3%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

20  
 
 

In 4Q24 revenue from the TUSD – charged to Free Consumers for distribution of their energy – was R$ 182.5 million higher than in 4Q23. This mainly reflects: (i) volume of energy transported for Free Clients 7.2% higher; and (ii) the distribution company’s annual tariff adjustment.

  4Q24 4Q23 Change %
POWER TRANSPORTED – MWh 
Industrial 5,547,167 5,269,387 5.3%
Commercial 667,576 580,480 15.0%
Rural 26,629 13,980 90.5%
Public services  176,062 117,970 49.2%
Concession holders 87,742 86,502 1.4%
Total energy transported  6,505,176 6,068,320 7.2%

 

Operational costs and expenses

  4Q24 4Q23 Change %
CONSOLIDATED (R$ ’000)      
Electricity bought for resale 4,922,913 3,957,150 24.4%
Charges for use of national grid 691,644 762,268 –9.3%
Gas purchased for resale 563,716 522,622 7.9%
Construction cost 1,518,396 1,210,562 25.4%
People 332,460 348,543 –4.6%
Employees’ and managers’ profit shares 48,902 38,746 26.2%
Post-employment liabilities 121,809 161,347 –24.5%
Materials 36,933 51,276 –28.0%
Outsourced services 618,024 511,225 20.9%
Depreciation and amortization 363,995 351,452 3.6%
Provisions (reversals) 169,850 88,390 92.2%
Impairment 17,087 0
Provisions for client default 72,204 102,311 –29.4%
Provision for loss with related party 0 1,250
Other operating costs and expenses 181,519 185,091 –1.9%
Other costs and expenses 9,659,452 8,292,233 16.5%
Gain on disposal of investments 0 –288,308
Adjustment to fair value of prior holding 0 –8,638
Total, other revenues (reducing expenses) 0 –296,946
Total 9,659,452 7,995,287 20.8%

 

Operational costs and expenses in 4Q24 totaled R$ 9.66 billion, compared to R$ 7.99 billion in 4Q23. The main factors in the higher total were: Cost of energy bought for resale was R$ 965.8 million higher; cost of construction was R$ 307.8 million higher; and outsourced services, R$ 106.8 million higher. Also, in 4Q23, the account Other revenues reducing expenses posted a total of R$ 296.9 million. See more details on costs and expenses in the following pages.

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

21  
 
 

 

Electricity purchased for resale

  4Q24 4Q23 Change %
CONSOLIDATED (R$ ’000)      
Electricity acquired in Free Market 1,573,303 1,551,187 1.4%
Electricity acquired in Regulated Market auctions 1,302,137 1,043,326 24.8%
Distributed generation 1,038,791 669,582 55.1%
Spot market 523,810 119,014 340.1%
Supply from Itaipu Binacional 312,780 310,765 0.6%
Physical guarantee quota contracts 215,798 243,828 –11.5%
Individual (‘bilateral’) contracts 124,309 128,695 –3.4%
Proinfa 122,333 126,923 –3.6%
Quotas for Angra I and II nuclear plants 92,453 91,736 0.8%
Credits of PIS, Pasep and Cofins taxes –382,799 –327,906 16.7%
  4,922,915 3,957,150 24.4%

 

The consolidated expense on electricity bought for resale in 4Q24 was R$ 4.92 billion, an increase of 24.4% (R$ 965.8 million) from 4Q23. This reflects, mainly:

§Regulated Market: Expenses on energy acquired in the Regulated Market were R$ 258.8 million (+24.8%) higher than in 4Q23, reflecting (i) the annual adjustments to contracts, by the IPCA inflation index, and (ii) entry of new contracts.
§Distributed generation: The expense on distributed generation was R$ 369.2 million (+55.1%) higher, reflecting the 20% growth in the number of generation units (from 250,000 in December 2024, to 302,000 in December 2024). The volume of energy injected from distributed generation in 4Q24, at 1,656 GWh, was 15.1% higher than in 4Q23.
§Free Market: The costs of energy acquired in the Free Market (Cemig’s highest cost of purchased energy) totaled R$ 1,573 million, an increase of R$ 22.1 million (+1.4%) in relation to 4Q23.
§Spot market: There was a net increase of R$ 404.8 million in the cost of purchases in the spot market, caused mainly by the impact of the hourly modulation in the spot price, especially in Cemig D, and also by a higher cost of hydrological risk, due to the weaker hydrology in 2024.

 

(Note:) For Cemig D, purchased energy is a non-manageable cost: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the next tariff adjustment.

 

Energy purchased – Cemig D 4Q24 4Q23 Change %
Cemig D (R$ ’000)      
Supply acquired in auctions on the Regulated Market 1,313,284 1,087,449 20.8%
Distributed generation 1,038,791 669,582 55.1%
Spot market – CCEE 355,623 121,212 193.4%
Supply from Itaipu Binacional 312,780 310,765 0.6%
Physical guarantee quota contracts      220,087 247,007 –10.9%
Individual (‘bilateral’) contracts 124,309 128,695 –3.4%
Proinfa 122,333 126,923 –3.6%
Quotas for Angra I and II nuclear plants 92,453 91,736 0.8%
Credits of PIS, Pasep and Cofins taxes 223,600 184,972 20.9%
  3,356,060 2,598,397 29.2%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

22  
 
 

Charges for use of the transmission network and other system charges

Charges for use of the transmission network in 4Q24 were R$ 691.6 million, 9.3% lower than in 4Q23.

(This is a non-manageable cost in the distribution business: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the next tariff adjustment.)

Gas purchased for resale

The expense on acquisition of gas in 4Q24 was R$ 563.7 million, or 7.9% higher than in 4Q23. This variation reflects a higher price of gas purchased for resale, but with volume of gas distributed 1.5% lower.

Outsourced services

Expenditure on outsourced services was 20.9% (R$ 106.8 million) higher than in 4Q23, the main factors being: (i) maintenance of electrical facilities and equipment, R$ 22.1 million (10.6%) higher; (ii) the expense on tree pruning, R$ 9.3 million (54.9%) higher; (iii) expense on IT R$ 7.4 million (15.6%) higher; and (iv) cleaning of power line pathways, R$ 7.3 million (21.4%) higher.

Provisions for client default

The expense on provisions for losses due to client default in 4Q24 was R$ 72.2 million, or R$ 30.1 million lower than in 4Q23, reflecting both (i) the Company’s efforts in combating default, and (ii) the revision, in 3Q24 (with positive effect in the subsequent 12 months), of the criteria for accounting overdue client receivables (increasing the threshold for posting a 100% write-off from 12 to 36 months, to provide a more faithful reflection of the actual behavior of Cemig clients in practice).

Provisions

Provisions in 4Q24 totaled R$ 186.9 million, compared to R$ 88.4 million in 4Q23. This included a provision of R$ 40.7 million for impairment of goodwill in Aliança Norte, and higher contingency provisions for employment-law and third-party-liability legal actions.

Post-employment liabilities

The impact of the post-retirement obligations on operational profit in 4Q24 was an expense of R$ 121.8 million, compared to an expense of R$ 161.3 million in 4Q23.

People

The expense on personnel in 4Q24 was R$ 332.5 million, compared to R$ 348.5 million in 4Q23. The figure was 4.6% lower in spite of the 4.6% increase in salaries from November 2024, under the Collective Work Agreement.

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

23  
 
 

 

 

Finance income and expenses

  4Q24 4Q23 Change %
(R$ ’000)      
Finance income 283,578 368,351 –23.0%
Finance expenses –679,958 –466,361 45.8%
Net finance income (expenses) –396,380 –98,010 304.4%

 

For 4Q24 the Company posted consolidated net financial expenses of R$ 396.4 million, compared to net financial expenses of R$ 98 million in 4Q23. Main factors:

§FX variation: Net negative effect, of R$ 211.4 million, in 4Q24, from foreign exchange variation on the debt in US dollars and the related hedge. This effect in 4Q24 reflects 11.2% appreciation in the US dollar exchange rate up to December 5 (the date when the debt was settled) – whereas in 4Q23, this effect had been positive, at R$ 0.8 million, as the dollar depreciated (3.3%) against the Real in that quarter.
§Monetary updating of loans: The financial expense posted for monetary updating of loans was R$ 71.4 million higher, and borrowing costs were R$ 35.4 million higher – reflecting (i) gross debt R$ 2.4 billion higher, and (ii) higher IPCA inflation in the quarter (1.47%) than in 4Q23 (1.08%).
§Revenue from cash investments, on the other hand, at R$ 148.9 million, was R$ 20.9 million higher than in 4Q23 – mainly on a higher volume of cash available for investment in 4Q24.

 

 

Eurobonds: Effects in fourth quarter R$ ’000

  4Q24 4Q23
Effect of FX variation on the debt –232,629 117,828
Effect on the hedge 21,242 –117,019
Net effect in Finance income (expenses) –211,387 809

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

24  
 
 

 

 

 

Equity income (Gain / loss in non-consolidated investees)

 

R$ ’000 4Q24 4Q23 Change R$ ’000
Gain/loss in non-consolidated investees      
Taesa 110,989 97,880 13,109
Aliança Geração           –    37,780 –37,780
Paracambi 7,877 4,177 3,700
Hidrelétrica Pipoca 2,957 2,668 289
Hidrelétrica Cachoeirão 1,448 1,851 –403
Guanhães Energia 5,595 17,977 –12,382
Cemig Sim (Equity holdings) 5,488 8,037 –2,549
Baguari Energia           –              –    0
Retiro Baixo           –              –    0
Belo Monte (Aliança Norte and Amazônia Energia) –101,509 –31,115 –70,394
Itaocara           –                 –    0
Total 32,845 139,255 –106,410

 

 

The gain in equity value of the Company’s holdings in non-consolidated investees in 4Q24 was R$ 106.4 million lower than in 4Q23. The main factors were:

(i)  a weaker result in Belo Monte, on higher finance expenses, due to the higher TJLP (long-term interest rate) in 4Q24 and higher cost of purchasing energy to cover exposure to the MRE (Surpluses Reallocation Mechanism); and

(ii)  the fact that Cemig no longer has an interest in Aliança Geração, after that asset was sold in 3Q24.

(iii)On the other hand the contribution of Taesa in 4Q24, was R$ 13.1 million higher YoY, at R$ 111.0 million.
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

25  
 
 

 

CONSOLIDATED EBITDA (IFRS, and Adjusted)

Ebitda is a non-accounting metric, prepared by the Company, reconciled with its consolidated financial statements in accordance with the specifications in CVM Circular SNC/SEP 01/2007 and CVM Resolution 156 of June 23, 2022. It comprises: Net profit adjusted for the effects of: (i) Net finance income (expenses); (ii) Depreciation and amortization; and (iii) Income tax and the Social Contribution tax. Ebitda is not a metric recognized by Brazilian GAAP nor by IFRS; it does not have a standard meaning; and it may be non-comparable with metrics with similar titles provided by other companies. Cemig publishes Ebitda because it uses it to measure its own performance. Ebitda should not be considered in isolation or as a substitute for net profit or operational profit, nor as an indicator of operational performance or cash flow, nor to measure liquidity, nor capacity for payment of debt. In accordance with CVM Instruction 156/2022, the Company adjusts Ebitda to exclude extraordinary items which, by their nature, do not contribute to information on the potential for gross cash flow generation.

Consolidated Ebitda 2024
Ebitda - 2024 - R$ mn Generation Transmission Trading Distribution Gas Holding co. and equity interests Total
Profit (loss) for the period 1,281 1,560 517 2,206 498 1,057 7,119
Income tax and Social Contribution tax 334 557 136 662 213 336 2,238
Net finance income (expenses) 180 108 -24 17 52 188 521
Depreciation and amortization 325 9 - 922 98 22 1,376
Ebitda per CVM Resolution 156 2,120 2,234 629 3,807 861 1,603 11,254
Non-recurring and non-cash effects              
Net profit attributed to non–controlling stockholders - - - - -2 - -2
Gain on disposal of investments (SHPs) -43 - - - - - -43
Asset impairment - - 5 - - 41 46
Provision for civil action on an energy sale - - 53 - - - 53
Reversal of tax provision – Social security
contributions on profit sharing
-31 -33 -5 -513 - -3 -585
Voluntary retirement program 9 10 2 56 - 1 78
Gain on disposal of investments (Aliança) - - - - - -1,617 -1,617
Result of the Transmission
Periodic Tariff Review
- -1,521 - - - - -1,521
Reversal of provision with related party (Aliança) - - - - - -58 -58
Adjusted Ebitda 2,055 690 684 3,350 859 -33 7,605

 

 

Consolidated 4Q24 Ebitda
R$ mn Generation Transmission Trading Distribution Gas Holding co. and equity interests Total
Profit (loss) for the period 327 118 129 452 112 –141 998

Income tax and

Social Contribution tax

50 7 32 117 27 –76 156
Net finance income (expenses) 79 68 –7 138 15 103 397
Depreciation and amortization 79 3 0 252 25 5 364
Ebitda per CVM Resolution 156     536 196 155 958 179 –110 1,914

Reversal of impairment

(Small Hydro Plants)

–18 –18
Impairment (goodwill) 41 41
Adjusted Ebitda: 518 196 155 958 179 –69 1,937
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

26  
 
 

 

Consolidated Ebitda 2023
Ebitda - 2023 - R$ mn Generation Transmission Trading Distribution Gas Holding co. and equity interests Total
Profit (loss) for the period 1,387 465 959 1,611 596 749 5,767
Income tax and Social Contribution tax 326 114 428 405 248 -437 1,084
Net finance income (expenses) 12 47 -82 253 9 140 379
Depreciation and amortization 327 1 - 834 94 18 1,274
Ebitda per CVM Resolution 156 2,052 627 1,305 3,103 947 470 8,504
Non-recurring and non-cash effects              
Net profit attributed to non–controlling stockholders - - - - -3 - -3
Gain on disposal of investments - - - - - -344 -344
Remeasurement of post-employment liabilities -11 -7 -1 -34 - -4 -57
Others - - -22 - - - -22
Adjusted Ebitda 2,041 620 1,282 3,069 944 122 8,078

 

 

Consolidated 4Q23 Ebitda
R$ mn Generation Transmission Trading Distribution Gas Holding co. and equity interests Total
Profit (loss) for the period 337 123 335 401 139 552 1,886

Income tax and

Social Contribution tax

51 27 121 94 38 –214 117
Net finance income (expenses) 5 9 –28 73 3 36 98
Depreciation and amortization 85 1 0 237 24 3 351
Ebitda per CVM Resolution 156 478 160 428 805 204 378 2,452
Gain on sale of investment –289 289
Adjusted Ebitda 478 160 428 805 203 89 2,163
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

27  
 
 

 

Ebitda of Cemig D

 

 

R$ ’000 4Q24 4Q23 Change %
Cemig D Ebitda – R$ mn      
Net profit for the period 452 400 13.0%
Income tax and Social Contribution tax 117 93 24.8%
Net finance income (expense) 138 73 89.7%
Amortization 252 238 5.9%
Ebitda per CVM Resolution 156 958 804 19.2%
New replacement value (VNR) 35 22 57.4%
Ebitda less VNR 924 782 18.1%

 

Cemig D posted Ebitda of R$ 958 million, 19.2% more than the Ebitda of 4Q23.

Main effects in Ebitda in the quarter:

§Lower energy losses: Positive impact of the significant reduction in energy losses to 10.31% in the 12 months to December 2024 (from 10.76% in the 12 months to September 2024) – once again within the required regulatory limit.
§New Replacement Value (VNR) of R$34.7 in 4Q24 and R$ 22.1 million in 4Q23.
§Allowance for client default losses R$ 12.4 million lower than in 4Q23.
§Total energy volume distributed was 1.0% lower than in 4Q23 (8.9% lower in the captive market, and 7.2% higher in the Free Market). This reflected milder temperatures and higher rainfall than in 4Q23 – resulting in lower consumption by the rural, commercial and residential categories (respectively down 15.8%, 5.9%, and 0.6%) – though consumption by the industrial segment, on the other hand, was up 3.7% YoY.
§PMSO (Personnel, Materials, outsourced Services, Other) expenses were up 3.1% YoY – less than the inflation of 2024, which was 4.83%.

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

28  
 
 

 

Cemig GT – Ebitda

 

 

 

Cemig GT: 4Q24 Ebitda          
R$ mn Generation Transmission Trading Equity interests Total
Profit (loss) for the period 333 111 –20 –183 241
Income tax and Social Contribution tax 50 6 –33 –40 –17
Net finance income (expenses) 79 69 –7 80 221
Depreciation and amortization 73 9 0 0 82
Ebitda per CVM Resolution 156 536 194 –60 –143 527
Impairments (reversals) –18 0 0 41 23
Adjusted Ebitda 518 194 –60 –102 550

 

 

 

 

Cemig GT 4Q23 Ebitda          
R$ mn Generation Transmission Trading Equity interests Total
Profit (loss) for the period 344 120 201 180 844
Income tax and Social Contribution tax 50 25 52 106 233
Net finance income (expenses) 5 9 –27 23 9
Depreciation and amortization 86 1 0 0 87
Ebitda per CVM Resolution 156 484 155 225 309 1,173
Gain on sale of investment 0 0 0 –289 –289
Adjusted Ebitda 484 155 225 20 884

 

 

4Q24 Ebitda of Cemig GT was R$ 550 million, 37.8% lower than in 4Q23.

 

Effects on Ebitda, in this YoY comparison:

 

§Volume of energy sold, excluding settlements on the CCEE, was 5.8% lower, reflecting transfer of contracts to the Holding company.
§Trading in the fourth quarter of 2023 had returned a robust performance, due to a successful strategy that produced a margin higher than the prior average, and higher than that achieved in 4Q24.
§Spot market: There was a negative effect in 4Q24, due to higher exposure to the spot market, and in particular to differences in the spot price by sub-market (many purchases are made in the Northeast, and a major part of this energy is sold in other sub-markets).
§Equity income: A weaker result – negative by R$ 83 million in 4Q24, compared to positive by R$ 34 million in 4Q23. The main factors were: (i) the weaker result of Belo Monte, on higher finance expenses, due to the higher TJLP (long-term interest rate) in 4Q24; (ii)  higher cost of purchasing energy to cover exposure to the MRE (Surpluses Reallocation Mechanism); and (iii) the fact that we no longer have a stake in Aliança Geração, after the sale of that asset in 3Q24.
§Reversal of an impairment – of R$ 17.7 million – that had been posted for potential loss on the sale of 4 Small Hydro Plants, after the 4 plants were successfully sold for a significant premium.
§Recognition of impairment – of R$ 40.7 million – to the goodwill of Aliança Norte.
§Comparison base: In 4Q23 there was a gain of R$ 289 million on the sales of Baguari and Retiro Baixo.

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

29  
 
 

 

Investments

 

The total invested in 2024 was R$ 5.71 billion, 18.3% more than in 2023 – led by the R$ 4.40 billion investment made by Cemig D (distribution) in the year.

As well as further highlights in the year were: connection of more than 190,000 new customers; addition of 5,000 km of network; expansion of 155 MW in centralized solar generation capacity; and construction of 211 km of gas pipelines.

Execution of the largest investment program in Cemig’s history will modernize Cemig’s electricity system, ensuring reliability, in line with its strategic plan of focusing on Minas Gerais and its core businesses, providing ever-better service to the client. Investment totaling R$ 39.20 billion is planned for 2025–2029, of which R$ 6.35 billion is being invested in 2025.

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

30  
 
 

Debt

 

CONSOLIDATED (R$ ’000) 2024 2023 Change, %
Gross debt 12,279,300 9,831,139 24.9%
Cash and equivalents + Securities 2,390,743 2,311,464 3.4%
Net debt 9,888,557 7,519,675 31.5%
Debt in foreign currency 1,854,093

 

CEMIG GT (R$ ’000) 2024 2023 Change, %
 Gross debt 1,031,924 2,868,093 –64.0%
 Cash and equivalents + Securities 542,566 937,518 –42.1%
 Net debt 489,358 1,930,575 –74.7%
      Debt in foreign currency 1,854,093

 

CEMIG D (R$ ’000) 2024 2023 Change, %
 Gross debt 10,037,621 5,887,622 70.5%
 Cash and equivalents + Securities 1,114,866 450,748 147.3%
 Net debt 8,922,755 5,436,874 64.1%
      Debt in foreign currency

 

 

 

 

 

 

 

 

 

 

 

Cemig GT settled its Eurobonds in full in 4Q24 – an amortization totaling R$ 2,309 million. The net effect on the Company’s cash position was R$ 1,866 million (US$381 million, at the exchange rate of US$1=R$ 6.0585, less an effect of R$ 443 million under the hedge transaction). Following this settlement, Cemig now has no debt in non-Brazilian currency.

Gasmig debentures – In December 2024, Gasmig completed its 9th issue of non-convertible debentures: for a total of R$ 200 million, remunerated at the CDI rate plus 0.47% p.a., with maturity at five years and partial amortization in the third and fourth years.

Cemig D made two debenture issues in 2024, raising R$ 2.0 billion in March and R$ 2.5 billion in September.

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

31  
 
 

 

  4Q24 2024
DEBT AMORTIZED – R$ ’000    
Cemig GT          2,308,955          2,308,955
Cemig D 0 575,916
Others                       2               90,000
Total 2,308,957 2,974,871

 

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

32  
 
 

Cemig’s long-term ratings

 

Cemig’s ratings have improved significantly in recent years, and are currently at their highest ever.

In 2021 the three principal rating agencies upgraded their ratings for Cemig.

In April 2022, Moody’s again upgraded its rating for Cemig, this time by one notch.

In May 2024, Moody’s raised its rating to AA+.

In October 2024 Fitch raised its rating to AAA, the highest of all ratings on the Brazilian scale.

According to their note, this recognized:

(i)  consistent results and cash generation,

(ii)  a diversified asset base, and

(iii)  discipline in capital allocation.

This table illustrates these changes:

 

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

33  
 
 

 

ESG – Report on performance

Cemig Highlights

 

§The Company received the highest credit risk rating in its history: Fitch Ratings increased its corporate rating from “AA+” to “AAA”, with outlook stable.
§Thus, Cemig now has the highest credit risk rating on the Brazilian scale.
§In 2024 Cemig was included in the Dow Jones Sustainability Index (the ‘DJSI World’) for the 25th year running. Cemig’s overall score increased by 6 points from the previous year, with leadership positions in three segments: Transparency and Reporting, Renewable Generation, and Human Rights – consolidating its position as a benchmark for sustainability in the electricity sector worldwide.

 

§An unprecedented partnership between the Government of Minas Gerais State and Cemig attracted investments totaling R$ 265 million, expected to generate 215 jobs for the state. The SupriMinas Project resulted in attraction of a new Nansen plant, which will provide low- and medium-voltage transformers for execution of the Company’s investment program.

 

§A work of major impact for the energy sector and the Jequitinhonha Valley region was completed: Construction of a 34.5 kV feeder serving Companhia Brasileira de Lítio (Brazilian Lithium Company). This 50-km network connects the Pedra Azul Substation to the town of Divisa Alegre, on the border with Bahia, with benefits ranging from improvement in power supply quality to economic development for the region.
§Client outage time was reduced by 13% in 2024: On Cemig’s part, this reduction was made possible by its investment of more than R$ 4.4 billion in energy distribution in the year to increase resilience of the distribution system. In 2024, the total annual outage duration experienced by the Company’s consumers was reduced by approximately 2.5 hours: the average number of outages per consumer was down by 14%, and the time taken to re-establish supply was reduced by 13%.
§Cemig is the first Brazilian electricity utility to have 4 GW of distributed generation connected to its concession – the equivalent of four large hydroelectric plants – enough to serve approximately 4 million people. This rapid growth reflects Cemig’s dedicated work in a robust and efficient process, which it developed to meet requests for distributed generation connections.

Environment

 

§Net Zero Alliance – UNEZA: Cemig is the first Brazilian electricity company to join UNEZA – the Utilities for Net Zero Alliance, a global association bringing utilities together to drive the energy transition and decarbonization. Cemig’s president Reynaldo Passanezi Filho made this announcement at COP 29 in Azerbaijan. With 100% of its generation from renewable sources, Cemig has reduced its emissions by more than 50% since formally accepting the challenge of Net Zero in 2022. The decision underlines its commitment to sustainable practices aligned with the global targets for reduction of emissions by 2040.

Social

 

§Wheelchair basketball athletes from the city of Uberaba, Minas Gerais, received a gift of 10 wheelchairs especially constructed for practice of this sport. This project is run by the Minas Gerais Wheelchair Basketball League (LMBC), which works in a partnership with the Uberaba Handicapped People's Association (ADEFU). Cemig sponsors the project, under the federal Sports Incentive Law, together with Vale.

 

§Cemig’s Energy Efficiency Program has been awarded the CIER Energy Efficiency Certificate. This is given by the Regional Energy Integration Committee (Comisión de Integración Energética Regional – CIER). The company was recognized as a leader in the “Government, Trade and Services” category. Initiatives that helped Cemig win this award include Minas LED, Cemig in Schools (Cemig nas Escolas) and Cemig in Hospitals (Cemig nos Hospitais).

Governance

 

§We have received ISO 37001 Anti-bribery Management System certification, under the NBR ABNT seal for this international standard, which has about 6,000 valid certificates issued worldwide. ISO 37001 specifies measures that an organization should take to prevent, detect and address bribery: Adoption of an Anti-bribery Policy; appointment of a person responsible for overseeing compliance with the policy; training of all employees; due diligence risk assessments in relation to both individuals and transaction partners; and implementation of financial and non-financial controls, and/or strengthening of existing controls.
  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

34  
 
 

Cemig in the main sustainability indices

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

35  
 
 

Indicators

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

36  
 
 

Performance of Cemig’s shares

Security 2024 2023 Change, %
Prices (2)
CMIG4 (PN) at the close (R$/share) 11.11 7.81 42.18%
CMIG3 (ON) at the close (R$/share) 14.63 10.52 39.00%
CIG (ADR for PN shares), at close (US$/share) 1.79 1.57 14.05%
CIG.C (ADR for ON shares) at close (US$/share) 2.32 3.12 –25.62%
XCMIG (Cemig PN shares on Latibex), close (€/share) 1.71 1.88 –9.04%
Average daily trading
CMIG4 (PN) (R$ mn) 143.11 131.35 8.95%
CMIG3 (ON) (R$ mn) 3.75 7.82 –52.05%
CIG (ADR for PN shares)  (US$ mn) 4.3 8.98 –52.12%
CIG.C (ADR for ON shares)  (US$ mn) 0.33 0.17 94.12%
Indices
IEE 77,455 94,957 –18.43%
IBOV 120,283 134,185 –10.36%
DJIA 8,978 8,097 10.88%
Indicators
Market valuation at end of period, R$ mn 35,149 27,948 25.77%
Enterprise value (EV), R$ mn (1) 42,668 35,892 18.88%
Dividend yield of CMIG4 (PN) (%) (3) 11.96 11.24 0.72 pp
Dividend yield of CMIG3 (ON) (%) (3) 9.08 8.53 0.55 pp

 

(1) EV = { Market valuation [= R$/share x number of shares]}  + { consolidated Net debt }.
(2) Share prices adjusted for corporate action payments, including dividends.  
(3) (Dividends distributed in last 4 quarters) / (Share price at end of the period).

 

Cemig’s shares, by volume (aggregate of common (ON) and preferred (PN) shares), were the fourth most liquid in Brazil’s electricity sector, and among the most traded in the Brazilian equity market, in the quarter. On the NYSE, Cemig’s preferred ADRs (CIG) traded US$1.086 billion in 2024 – reflecting investors’ continued recognition of Cemig as a global investment option. In São Paulo, the benchmark Ibovespa index of the B3 Stock Exchange fell 10.36% in 2024, while Cemig’s PN (preferred) shares rose 42.18% and its ON shares rose 39.00%. These were the highest rises of any Brazilian power sector stock in the period. In New York the ADRs for Cemig’s preferred shares rose 14.05% in 2024, and the ADRs for the common shares fell 25.62%.

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

37  
 
 


  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

38  
 
 

Cemig generation plants

 

Plant Company Cemig power (MW) Cemig physical guarantee (MW) Concession ends: Type

Cemig

interest

   
   
Emborcação Cemig GT 1,192 475 May 2027 Hydro 100.0%    
Nova Ponte Cemig GT 510 257 Aug. 2027 Hydro 100.0%    
Irapé Cemig GT 399 198 Sep. 2037 Hydro 100.0%    
Três Marias Cemig GT 396 227 Jan. 2053 Hydro 100.0%    
Salto Grande Cemig GT 102 74 Jan. 2053 Hydro 100.0%    
Boa Esperança Cemig GT 85 25 Aug. 2057 Solar 100.0%    
Sá Carvalho      Sá Carvalho S.A. 78 54 Aug. 2026 Hydro 100.0%    
Três Marias Jusante Cemig GT 70 20 Feb. 2058 Solar 100.0%    
Rosal Rosal Energia S.A. 55 28 Dec. 2035 Hydro 100.0%    
Itutinga Cemig Ger. Itutinga 52 27 Jan. 2053 Hydro 100.0%    
Camargos Cemig Ger. Camargos 46   22 Jan. 2053 Hydro 100.0%    
Volta do Rio Cemig GT 42 18 Dec. 2031 Wind 100.0%    
Poço Fundo Cemig GT 30 17 May 2052 Small Hydro 100.0%    
Praias do Parajuru Cemig GT 29 8 Sep. 2032 Wind 100.0%    
Pai Joaquim              Cemig PCH S.A. 23 14 Oct. 2033 Small Hydro 100.0%    
 Piau Cemig Ger. Sul 18 14 Jan. 2053 Hydro 100.0%    
Gafanhoto Cemig Ger. Oeste 14 7 Jan. 2053 Hydro 100.0%    
Peti Cemig Ger. Leste 9 6 Jan. 2053 Hydro 100.0%    
Tronqueiras Cemig Ger. Leste 9 3 Dec. 2046 Hydro 100.0%    
 Joasal Cemig Ger. Sul 8 5 Jan. 2053 Hydro 100.0%    
Queimado   Cemig GT 87 65 July 2034 Hydro 82.5%    
Belo Monte Norte Energia 1,313 534 Jul. 2046 Hydro 11.7%    
Cachoeirão                         Cachoeirão 13 8 Sep. 2033 Small Hydro 49.0%    
Paracambi LightGer 12 10 Jan. 2034 Hydro 49.0%    
Pipoca Hidrelétrica Pipoca 10 6 Dec. 2034 Small Hydro 49.0%    
Others   76 37          
Subtotal   4,678 2,158          
Cemig Sim (MWp) Via equity interests 29 5.5   Solar 49.00%    
Cemig Sim (MWp) Owned 36 7.1   Solar 100.00%    
Total   4,743 2,170          

 

Note: The physical guarantee of Boa Esperança and Jusante is the value certified by a certifying company. It has not been approved by Aneel. For the plants of Cemig Sim, the estimated generation was considered to be the physical guarantee.

There are more details of Cemig Sim's expansion projects on the following page.

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

39  
 
 

 

Expansion of solar generation

Project Company Installed capacity (MWac) Capacity (MWp) Expected generation (MWaverage)

Planned operational

start date

Ouro Solar Project Cemig Sim 40.5 57.5 11.4 Aug. 2025 – Apr. 2026
Bloco Azul project Cemig Sim 23.0 32.6 12.0 Apr 26
Solar do Cerrado Project Cemig Sim 50.0 70.0 13.1 Dec. 2025 – May 2026
Total   113.5 160.1 36.5  

 

RAP: July 2024–June 2025 cycle

The RAP (Permitted Annual Revenue – Receita Annual Permitida) of Cemig GT, including the Adjustment Component, received an increase of 18.8% as from July, reflecting: (i) inflation in the period; (ii) strengthening and enhancements of the network; and (iii) flow from reprofiling of the ‘RBSE’ National Grid component.

ANEEL RATIFYING RESOLUTION (ReH) 3348/2024 (2024–2025 cycle)
R$ ’000  RAP Adjustment component Total  Expiration
Cemig 1,243,011 115,284 1,358,295  
Cemig GT 1,161,990 117,855 1,279,845 Dec. 2042
Cemig Itajubá 43,096 –1,524 41,572 Oct. 2030
Centroeste 26,008 –1,284 24,724 Mar. 2035
Sete Lagoas 11,917 237 12,154 Jun. 2041
Taesa (Cemig stake: 21.68%) 625,278 –32,793 592,485  
TOTAL RAP     1,950,780  

 

REIMBURSEMENT FOR NATIONAL GRID ASSETS**

R$ ’000

– by cycle

2020–2021 2021–2022 2022–2023 2023–2024

2024–2025

(1)

From

2025–2026, to 2027–2028

From

2028–2029, to

2032–2033

Economic 144,547 144,547 144,547 144,375 21,662 83,019 26,039
Financial 332,489 88,662 129,953 275,556 275,556 275,556                    –   
TOTAL 477,036 233,209 274,500 419,931 297,218 358,575 26,039

* The figures for indemnity of RBSE National Grid components are included in the RAP of Cemig (first table).

1) 2024–2025 includes the Adjustment Component for postponement of the 2023 Review.

 

 

Cemig currently has state environmental (REA) approval for additional large-scale works of strengthening and enhancement, for total capex of R$ 1,238 million, and investments of R$ 220 million related to Lot 1 of Auction 02/2022 (with completion planned for 2028). Note: The amounts stated for 2024 include investments that were made, but not in Ratifying Resolution 3348/2024, which approved the RAP for July 2024–June 2025.

 Planned operational startup date Capex (R$ ’000) RAP (R$ ’000)
2024 232,197 35,176
2025 307,845 49,239
2026 259,678 41,480
2027 414,707 68,840
2028 243,910 22,396
Total 1,458,337 217,131

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

40  
 
 

 

Regulatory transmission revenue

Regulatory Transmission revenue – 4Q24
R$ ’000 GT Centroeste Sete Lagoas
REVENUE 433.482 6.219 2.777
  Transmission operations revenue 433.482 6.219 2.777
Taxes on revenue -39.663 -228 -257
  PIS and Pasep taxes -7.075 -41 -46
  Cofins tax -32.588 -187 -211
  ISS tax                    -                     -                       -   
Sector charges -74.541 -235 -120
  Research and Development (R&D) -3.120 -57 -24
  Global Reversion Reserve (RGR)                    -    -155 -84
  Energy Development Account (CDE) -56.706                  -                       -   
  Electricity Services Inspection Charge (TFSEE) -1.321 -23 -12
  Other charges -13.394                  -                       -   
Net revenue 319.278 5.756 2.400

 

Complementary information

Cemig D

 

 

MARKET OF CEMIG D (GWh)
QUARTER CAPTIVE TUSD – ENERGY (1) E.T.D (2) TUSD – DEMAND (3)
1Q22 5,738 5,397 11,136 36.2
2Q22 6,050 5,853 11,904 36.7
3Q22 5,942 5,790 11,733 34.7
4Q22 6,047 5,755 11,802 40.5
1Q23 5,723 5,566 11,289 38.0
2Q23 5,949 6,058 12,007 38.5
3Q23 5,812 6,028 11,840 39.2
4Q23 6,376 6,068 12,445 39.9
1Q24 5,930 6,097 12,027 40.4
2Q24 5,924 6,301 12,225 42.4
3Q24 5,821 6,557 12,378 43.6
4Q24 5,812 6,505 12,317 42.5

 

(1) This refers to the ‘energy’ portion for calculation of the regulatory charges to Free Clients (‘Portion A’).

(2) Total energy distributed

(3) Sum of TUSD billed, according to demand contracted (‘Portion B’).

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

41  
 
 

 

 

Cemig D 4Q24 3Q24 4Q23 chg. % chg. %
Operating Revenues (R$ million)       4Q/3Q 4Q/4Q
Revenue from supply of energy 6,964 6,021 6,241 15.7% 11.6%
Reimbursement of PIS/Pasep and Cofins credits to customers 0 0 339 - -
Revenue from Use of Distribution Systems (the TUSD charge) 1,386 1,344 1,200 3.1% 15.4%
CVA and Other financial components in tariff adjustment 47 357 -149 - -
Construction revenue 1,290 1,151 1,053 12.1% 22.5%
Adjustment to expectation of cash flow from indemnifiable financial assets of distribution concession (VNR) 35 16 22 117.2% 57.4%
Others 667 609 505 9.6% 32.1%
Subtotal 10,389 9,498 9,212 9.38% 12.8%
Deductions -2,827 -2,740 -2,784 3.2% 1.5%
Net Revenues 7,562 6,758 6,427 11.9% 17.6%

 

  4Q24 3Q24 4Q23 chg. % chg. %
 Cemig D - Expenses       4Q/3Q 4Q/4Q
Personnel 256 223 229 14.7% 11.8%
Employees' and managers' profit sharing 21 24 24 -11.2% -10.8%
Forluz – Post-retirement obligations 81 81 109 0.2% -25.2%
Materials 28 26 43 6.5% -35.4%
Outsourced services 508 409 446 24.1% 13.9%
Amortization 252 231 237 8.9% 5.9%
Operating provisions 162 22 173 636.1% -6.4%
Charges for Use of Basic Transmission Network 762 869 796 -12.3% -4.3%
Energy purchased for resale 3,356 3,078 2,598 9.0% 29.2%
Construction Cost 1,290 1,151 1,053 12.1% 22.5%
Other Expenses 141 101 153 39.3% -8.3%
Total 6,855 6,215 5,860 10.3% 17.0%

 

Cemig D 4Q24 3Q24 4Q23 chg. % chg. %
Statement of Results (R$ mn) 4Q/3Q 4Q/4Q
Net Revenue 7,562 6,758 6,427 11.9% 17.6%
Operating Expenses 6,855 6,215 5,860 10.3% 17.0%
Operational profit 706 543 567 30.1% 24.5%
EBITDA 958 774 805 23.7% 19.0%
Financial Result -138 -75 -73 83.9% 89.1%
Provision for Income Taxes, Social Cont & Deferred Income Tax -117 -96 -94 21.5% 24.5%
Net Income 452 372 401 21.4% 12.8%

 

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

42  
 
 

 

Cemig GT

 

Cemig GT - Operating Revenues 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Sales to end consumers 848 899 912 -5.7% -7.1%
Supply 542 501 641 8.3% -15.4%
Revenues from Trans. Network    129 198 186 -34.8% -30.5%
Construction revenue 144 118 84 22.4% 72.1%
Financial remuneration of transmission contractual assets 198 111 121 78.7% 64.4%
Gain on monetary updating of Concession Grant Fee 118 94 97 25.3% 21.4%
Transactions in the CCEE 10 -2 37 -599.3% -73.0%
Generation indemnity revenue 23 21 23 10.6% 2.0%
Others 62 31 45 101.1% 38.5%
Subtotal 2,075 1,971 2,146 5.3% -3.3%
Deductions -380 -378 -394 0.4% -3.7%
Net Revenues 1,696 1,593 1,752 6.5% -3.2%

 

 

Cemig GT - Operating Expenses 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Personnel 73 78 87 -6.5% -16.0%
Employees' and managers' profit sharing 9 9 9 -0.1% 1.5%
Forluz – Post-retirement obligations 25 25 34 0.9% -24.9%
Materials 8 7 7 9.7% 4.1%
Outsourced services 72 63 47 14.5% 52.1%
Depreciation and Amortization 82 84 87 -2.0% -5.0%
Operating provisions 35 9 18 288.9% 94.4%
Charges for Use of Basic Transmission Network 71 73 67 -2.4% 5.7%
Energy purchased for resale 642 587 549 9.3% 16.8%
Construction Cost 116 74 63 56.8% 84.6%
Impairment 17 2 0 754.4% -
Reversal of provision with related party 0 -58 0 - -
Other Expenses 17 33 20 -48.0% -13.6%
Total 1,167 986 988 18.4% 18.1%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

43  
 
 

 

 

Cemig GT - Statement of Results 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Net Revenue 1,696 1,593 1,752 6.5% -3.2%
Operating Expenses 1,167 -2,152 700 -154.2% 66.7%
Operational profit 529 3,745 1,052 -85.9% -49.8%
Equity gain in subsidiaries -83 -30 34 176.7% -344.4%
EBITDA 528 3,798 1,173 -86.1% -55.0%
Financial Result -222 37 -9 - -
Provision for Income Taxes, Social Cont & Deferred Income Tax 18 -1,121 -233 - -107.6%
Net Income 242 2,630 844 -90.8% -71.4%

 

 

Cemig, Consolidated

 

Energy Sales 4Q24 3Q24 4Q23 chg. % chg. %
(in GWh)       4Q/3Q 4Q/4Q
Residential 3,760 3,450 3,696 9.0% 1.7%
Industrial 4,597 4,581 4,643 0.3% -1.0%
Commercial 2,809 2,848 3,046 -1.4% -7.8%
Rural 783 1,117 982 -29.9% -20.2%
Others 705 709 808 -0.6% -12.7%
Subtotal 12,654 12,705 13,174 -0.4% -3.9%
Own Consumption 8 7 8 14.3% 0.0%
Supply 4,763 4,200 4,742 13.4% 0.4%
TOTAL 17,425 16,912 17,924 3.0% -2.8%

 

 

Revenue from supply of electricity 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Residential 3,654 3,124 3,169 17.0% 15.3%
Industrial 1,373 1,379 1,470 -0.5% -6.6%
Commercial 1,752 1,577 1,706 11.1% 2.7%
Rural 660 735 642 -10.2% 2.8%
Others 587 544 586 7.9% 0.2%
Subtotal 8,026 7,359 7,574 9.1% 6.0%
Unbilled supply 225 -46 109 -588.1% 106.3%
Supply 1,371 1,243 1,235 10.3% 11.0%
TOTAL 9,621 8,556 8,918 12.5% 7.9%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

44  
 
 

 

 

Operating Revenues - consolidated 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Sales to end consumers 8,250 7,313 7,683 12.8% 7.4%
Supply 1,371 1,243 1,235 10.3% 11.0%
TUSD 1,375 1,338 1,193 2.8% 15.3%
CVA and Other financial components in tariff adjustment 47 357 -149 -86.9% -
Reimbursement of PIS/Pasep and Cofins over ICMS credits to customers 0 0 339 - -
Transmission revenue plus RTP -20 145 93 -113.8% -121.5%
Financial remuneration of transmission contractual assets 219 40 123 448.7% 77.9%
Transactions in the CCEE 10 27 66 -62.7% -84.7%
Gas supply 988 1,038 953 -4.8% 3.7%
Construction revenue 1,547 1,375 1,235 12.5% 25.3%
Others 974 764 730 27.5% 33.5%
Subtotal 14,763 13,640 13,501 8.2% 9.3%
Deductions -3,586 -3,491 -3,544 2.7% 1.2%
Net Revenues 11,177 10,149 9,957 10.1% 12.3%

 

 

Operating Expenses - consolidated 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Personnel 332 326 349 2.0% -4.6%
Employees’ and managers’ profit sharing 49 41 39 19.3% 26.2%
Forluz – Post-Retirement Employee Benefits 122 122 161 - -24.5%
Materials 37 35 51 5.5% -28.0%
Outsourced services 618 497 511 24.4% 20.9%
Energy purchased for resale 4,923 4,567 3,957 7.8% 24.4%
Charges for use of the national grid 692 805 762 -14.1% -9.3%
Gas bought for resale 564 544 523 3.6% 7.9%
Depreciation and Amortization 364 346 351 5.2% 3.6%
Operating Provisions 187 94 88 98.9% 112.5%
Construction costs 1,518 1,336 1,211 13.7% 25.4%
Expected credit losses of accounts receivable 72 -51 102 - -29.4%
Other Expenses 182 88 186 106.3% -2.4%
Total 9,660 8,750 8,292 10.39% 16.50%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

45  
 
 

 

 

Financial Result Breakdown 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
FINANCE INCOME          
Income from cash investments 148 105 128 41.4% 16.4%
Arrears fees on sale of energy 78 72 71 8.6% 10.9%
Monetary variations          
Monetary variations – CVA 12 5 -5 138.4% -336.7%
Monetary updating on Court escrow deposits 18 18 21 -1.6% -13.8%
Pasep and Cofins charged on finance income -65 -49 -56 33.3% 17.2%
Gains on financial instruments - Swap 21 13 0 63.4% -
Exchange variation - Loans and debentures 0 42 118 - -
Others 37 57 29 -35.1% 27.6%
  284 263 368 7.9% -22.9%
           
FINANCE EXPENSES          
Costs of loans and financings -293 -237 -258 23.6% 13.7%
Foreign exchange variations -233 0 0 - -
Monetary updating – loans and financings -99 -40 -28 148.5% 42.6%
Foreign exchange variations - Itaipu Binacional -18 0 0 - -
Negative effect on financial instruments - Hedge 0 0 -117 - -
Monetary updating on PIS/Pasep and Cofins taxes credits 0 0 -23 - -100.0%
Others -37 -48 -40 -22.9% -
  -680 -325 -466 - 45.8%
           
NET FINANCE INCOME (EXPENSES) -396 -62 -98 538.4% -503.3%

 

 

Consolidated profit and loss account 4Q24 3Q24 4Q23 chg. % chg. %
(R$ million)       4Q/3Q 4Q/4Q
Net Revenue 11,177 10,149 9,957 10.1% 12.3%
Operating Expenses 9,660 5,598 7,995 72.6% 20.8%
Operational profit 1,517 4,551 1,962 -66.7% -22.7%
Equity gain (loss) in subsidiaries 33 62 138 -46.8% -76.1%
EBITDA 1,914 4,958 2,452 -61.4% -21.9%
Financial Result -396 -62 -98 538.4% 303.3%
Provision for Income Taxes, Social Cont & Deferred Income Tax -156 -1,270 -117 -87.7% 33.9%
Net profit for the period 998 3,280 1,886 -69.6% -47.1%

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

46  
 
 

 

 

Recurring profit: reconciliation    
R$ mn 4Q24 4Q23
Net profit - IFRS 998 1,886
Reversal of an impairment -12 -
Impairment (goodwill) Norte Energia 41 -
FX exposure – Eurobond hedge 139 -
Gain on sale of investment - -202
Recurring net profit 1,166 1,684

 

 

Cash Flow Statement 2024 2023
(R$ million)    
Cash at beginning of period 1,537 1,441
Cash generated by operations 5,497 6,644
Net income for the period from going concern operations 7,119 5,767
Interest and monetary variations 428 676
Depreciation and amortization 1,376 1,274
CVA and other financial components -423 213
Equity gain (loss) in subsidiaries -224 -432
Provisions (reversals) for operational losses -90 360
Deferred income and social contribution taxes 2,238 1,084
 Refund of PIS/Pasep and Cofins credits to consumers -513 -1,909
Dividends receivable 350 592
Interest paid on loans and financings -956 -1,026
Net gain on derivative instruments at fair value through profit or loss -147 177
Interest and monetary variation 464 -277
Effects of the Periodic Tariff Review - RTP -1,676 0
Gain on disposal of investments -1,617 -319
Escrow deposits 116 45
Others -948 418
Investment activity -2,377 -3,967
Securities - Financial Investment 293 1,122
Financial assets 2,737 669
Fixed and Intangible assets/distribution and gas infrastructure -5,359 -4,942
Others -48 -817
Financing activities -2,759 -2,580
Lease payments -72 -67
Payments of loans and financings -2,975 -2,679
Interest on Equity, and dividends -4,294 -1,823
Proceeds from Loans, financings and debentures 4,582 1,988
Cash at end of period 1,898 1,537

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

47  
 
 

 

 

  2024 2023
BALANCE SHEETS - ASSETS    
(R$ million)    
CURRENT    
Cash and cash equivalents 1,898 1,537
Marketable securities 358 774
Customers, traders, concession holders and Transport of energy 5,596 5,434
Concession financial assets 1,190 814
Concession contract assets 1,140 850
Tax offsetable 511 635
Income tax and Social Contribution tax recoverable 7 411
Dividends receivable 111 50
Public lighting contribution 296 261
Other credits 1,068 1,044
  57 58
TOTAL CURRENT 12,233 11,869
NON-CURRENT    
Securities 135 0
Consumers and traders 254 43
Tax offsetable 1,455 1,319
Income tax and Social Contribution tax recoverable 582 445
Deferred income tax and Social Contribution tax 2,334 3,045
Escrow deposits in legal actions 1,196 1,243
Accounts receivable from the State of Minas Gerais 40 13
Financial assets of the concession 6,881 5,726
Contractual assets 10,327 7,676
Investments 3,221 4,632
Property, plant and equipment 3,715 3,256
Intangible assets 16,806 15,249
Leasing – rights of use 387 398
Other credits 161 86
TOTAL NON-CURRENT 47,494 43,131
     
TOTAL ASSETS 59,727 55,000

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

48  
 
 

 

 

BALANCE SHEETS LIABILITIES AND SHAREHOLDERS' EQUITY 2024 2023
(R$ million)    
CURRENT    
Suppliers 2,952 3,017
Regulatory charges 344 487
Profit sharing 111 165
Taxes 725 644
Income tax and Social Contribution tax 163 111
Interest on Equity, and dividends, payable 3,611 2,924
Loans and financings 2,877 2,630
Payroll and related charges 217 239
Public Lighting Contribution 475 425
Post-retirement liabilities 233 329
Accounts payable related to energy generated by consumers 1,251 705
PIS/Pasep and Cofins taxes to be reimbursed to customers 526 854
Leasing operations 79 79
Other obligations 582 486
     
TOTAL CURRENT 14,146 13,093
     
NON-CURRENT    
Regulatory charges 172 90
Loans and financings 9,403 7,201
Income tax and Social Contribution tax 496 362
Deferred Income tax and Social Contribution tax 1,543 1,112
Provisions 1,853 2,200
Post-retirement liabilities 4,073 5,088
PASEP / COFINS to be returned to consumers 166 664
Leasing operations 350 354
Others 142 180
TOTAL NON-CURRENT 18,198 17,252
TOTAL LIABILITIES 32,344 30,345
     
TOTAL EQUITY    
Share capital 14,309 11,007
Capital reserves 393 2,250
Profit reserves 13,576 13,041
Equity valuation adjustments -900 -1,648
NON-CONTROLLING INTERESTS 27,378 24,649
Non-Controlling Interests 5 6
TOTAL EQUITY 27,383 24,655
TOTAL LIABILITIES AND EQUITY 59,727 55,000

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

49  
 
 

 

Disclaimer

Certain statements and estimates in this material may represent expectations about future events or results which are subject to risks and uncertainties that may be known or unknown. There is no guarantee that events or results will occur as referred to in these expectations.

These expectations are based on present assumptions and analyses from the point of view of our management, in accordance with their experience and other factors such as the macroeconomic environment, market conditions in the electricity sector, and expected future results, many of which are not under our control.

Important factors that could lead to significant differences between actual results and the projections about future events or results include: Cemig’s business strategy, Brazilian and international economic conditions, technology, our financial strategy, changes in the electricity sector, hydrological conditions, conditions in the financial and energy markets, uncertainty on our results from future operations, plans and objectives; and other factors. Due to these and other factors, our results may differ significantly from those indicated in or implied by such statements.

The information and opinions herein should not be understood as a recommendation to potential investors, and no investment decision should be based on the veracity, currentness or completeness of this information or these opinions. None of our staff nor any party related to any of them or their representatives shall have any responsibility for any losses that may arise as a result of use of the content of this material.

To evaluate the risks and uncertainties as they relate to Cemig, and to obtain additional information about factors that could give rise to different results from those estimated by Cemig, please consult the section on Risk Factors included in the Reference Form filed with the Brazilian Securities Commission (CVM) – and in the 20-F form filed with the US Securities and Exchange Commission (SEC).

Financial amounts are in R$ million (R$ mn) unless otherwise stated. Financial data reflect the adoption of IFRS.

 

 

  

COMPANHIA ENERGÉTICA DE MINAS GERAIS S.A.

50  
 
 

 

 
 

 

2.Call Notice to Annual and Extraordinary Shareholders' Meetings

 

 
 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY-HELD COMPANY

 

Corporate Taxpayer’s ID (CNPJ): 17.155.730/0001-64

Company Registry (NIRE): 31300040127

 

CALL NOTICE
ANNUAL AND EXTRAORDINARY SHAREHOLDERS’ MEETINGS

 

 

 

The shareholders of Companhia Energética de Minas Gerais-Cemig are hereby invited to attend the Company’s Annual and Extraordinary Shareholders’ Meetings (”Company” and “AESM”), to be held fully remotely on April 30, 2025, at 2:00 pm, through a platform that will be provided by the Company. The platform will allow shareholders to participate in the AESM and cast their votes, without prejudice to the submission of their remote voting forms, in order to resolve on the following matters:

 

At the Annual Shareholders’ Meeting:

 

(i) approval of the Management Report and the Financial Statements for the fiscal year ended December 31, 2024, accompanied by their respective supplementary documents;

(ii) approval of the allocation of the net income for 2024 and the Company’s capital budget; and

(iii) setting of the overall compensation of Management and the members of the Fiscal Council and the Audit Committee.

 

 

At the Extraordinary Shareholders' Meeting:

 

(iv) approval of the revision of the Company's Bylaws so as to improve wording, by rearranging the topics of the items, grouping and removing unnecessary provisions; and clearly defining the duties of each Executive Board Member, among others, in accordance with the information detailed in the Management Proposal;

(v) approval of the consolidation of the Company’s Bylaws so as to reflect the indicated changes; and

(vi) authorization for management to take all the necessary measures to formalize the resolutions above.

 

 

General Information:

 

Shareholders may opt to exercise their right to vote through the remote voting system, pursuant to CVM Instruction 81/2022, by sending the corresponding remote voting form through their respective custodian, B3’s central depository, the bookkeeping bank, or even by emailing it, by April 25, 2025, directly to the Company at ri@cemig.com.br.

 

Shareholders willing to be represented at said Shareholders’ Meetings must comply with the provisions of Article 126 of Law 6,404/1976 and Paragraph 2 of Article 10 of the Company’s Bylaws, sending the proxy appointment with special powers by email to ri@cemig.com.br, by April 26, 2025.

 

Participation Documents

 

Documents required to authorize the participation of shareholders and representatives in the Shareholders’ Meetings:

 

1.Individual Shareholders:

 

 

 
 

 

·Identification document with photo;*

 

2.Representative:
·Identification document with a photo of the representative;

 

2.A. Individual Principals:

·Identification document with photo*
·Valid document proving the granting of powers, including representation, if applicable**

 

2.B. Legal Entity Principals:

·Consolidated and updated Articles of Association or Bylaws;
·Valid document proving the granting of powers, including representation,
if applicable; **
·Fund regulations (for investment funds)
·Minutes of election of the legal representative(s) attending the meeting (for investment funds).

 

* Accepted identification documents: RG, RNE, CNH, Passport, and officially recognized professional registration card;

** Proxy appointments must have been granted less than 1 (one) year ago.

 

The Company underlines that shareholders and their representatives are responsible for the veracity and integrity of the presented documents, subject to liability under Article 299 of the Brazilian Penal Code.

 

The AESM will be held fully remotely in order to facilitate participation of shareholders, through the Ten Meetings digital platform (“Digital Platform”), to be accessed on the date and time of the AESM. Shareholders willing to participate in the meetings must register on the Digital Platform, in up to two days before the date of holding of the AESM, i.e., by the end of April 28, 2025, at https://assembleia.ten.com.br/483022949/auth, where they can get the “Platform Manual for Participants,” containing detailed guidelines on the use of the Digital Platform.

 

The guidelines and procedures for participating in the Shareholders’ Meetings will be available on the websites of the Company (www.ri.cemig.com.br) and the Brazilian Securities and Exchange Commission (www.cvm.gov.br).

 

 

Belo Horizonte, March 31, 2025.

 

 

Márcio Luiz Simões Utsch

Chair of the Board of Directors

 

 

 
 

 

3.Board of Directors Proposal for the Annual and Extraordinary Shareholders' Meetings

 

 
 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY-HELD COMPANY

 

Corporate Taxpayer’s ID (CNPJ): 17.155.730/0001-64

Company Registry (NIRE): 31300040127

 

BOARD OF DIRECTORS’ PROPOSAL FOR THE ANNUAL AND EXTRAORDINARY SHAREHOLDERS’ MEETINGS TO BE HELD ON APRIL 30, 2025, AT 2:00 PM, FULLY REMOTELY.

 

Dear Shareholders,

 

In compliance with CVM Resolution 81, the Company’s Management hereby submits for your analysis the following proposals relative to the matters included in the agenda of the Shareholders’ Meetings.

 

At the Annual Shareholders’ Meeting:

 

 

(i) approve the Management Report and the Financial Statements for the year ended December 31, 2024, accompanied by their respective supplementary documents

 

The Management Report, the Financial Statements, accompanied by the Independent Auditor’s Report and the Fiscal Council’s Opinion, relative to the 2024 fiscal year, are available in Annex 6 hereto.

 

 

(ii) approve the allocation of the net income for 2024 and the Company’s capital budget

 

Based on the Company’s financial statements ended December 31, 2024, we hereby propose to the Annual Shareholders’ Meeting, with the favorable opinion by the Fiscal Council, that the Net Income for 2024, totaling R$7,117,146 thousand, the balance of realization of the cost attributed to PP&E, totaling R$16,472 thousand, and the realization of the unrealized profit reserve, totaling R$834,603 thousand, be allocated as follows:

 

R$350,151 thousand to Shareholders’ Equity, in the Legal Reserve account, pursuant to Law 6,404/1976;
R$3,733,431 thousand to the payment of mandatory dividends to the Company’s shareholders, in two equal installments, the first of which by June 30, 2025, and the second by December 30, 2025, as shown below:
(i)R$1,848,780 thousand declared as Interest on Equity (IOE) and applied to the mandatory dividends, as resolved by the Executive Board upon the declaration of IOE in 2024; and
(ii)R$1,884,651 thousand declared as mandatory dividends, payable to shareholders registered in the Book of Registry of Registered Shares on the date of the holding of the ASM.
R$2,935,900 thousand to Shareholders’ Equity, in the Retained Profits Reserve account, to guarantee the Company’s consolidated investments planned for 2025, as per the capital budget; and
R$114,136 thousand to Shareholders’ Equity, in the Tax Incentive Reserve account, referring to tax incentives linked to investments in the Sudene region.
 
 

 

 

The Unrealized Profit Reserve will remain with the balance of R$834,603 thousand, considering the reversal of reserve created in 2023 and the new reserve of the same value created in 2024.

 

Mandatory dividends will be paid in two equal (2) installments, with the first installment paid by June 30 and the second by December 30, 2025. The Executive Board will be responsible for determining the places and processes of payment.

 

(iii) set the overall compensation of Management and the members of the Fiscal Council and the Audit Committee

 

Approval of the setting of the overall compensation of Management and the members of the Fiscal Council and the Audit Committee, in the amount of R$37,750,000.00 (thirty-seven million, seven hundred and fifty thousand reais) for the cycle between May 2025 and April 2026, Annex 3;

 

At the Extraordinary Shareholders' Meeting:

 

(iv) approve the Revision of the Company's Bylaws so as to improve wording, by rearranging the topics of the items, grouping them and removing unnecessary provisions; and clearly defining the duties of each Executive Board Member, among others.

 

The changes are available in Annex 8 hereto in the form of a table (“Then” “Now”), with the appropriate justifications, as well as the track changes version in the same annex.

 

(v) approve the consolidation of the Company’s Bylaws so as to reflect the above-mentioned changes.

 

The consolidated version of the Company's Bylaws containing the changes are available in Annex 8 hereto.

 

(vi) authorize management to take all the necessary measures to formalize the resolutions above.

 

Authorize the implementation of all acts so as to formalize the passed resolutions.

 

As it can be verified, this proposal aims to serve the legitimate interests of the Company and its shareholders, the reason why the Board of Directors expects it will be approved.

 

Belo Horizonte, March 31, 2025.

 

 

Márcio Luiz Simões Utsch

Chair of the Board of Directors

 
 

 

4.Notice to the Market dated March 27, 2025 – Resignation of Board Member

 

 
 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY-HELD COMPANY

CORPORATE TAXPAYER’S ID (CNPJ): 17.155.730/0001-64

COMPANY REGISTRY (NIRE): 31300040127

 

 

NOTICE TO THE MARKET

 

Resignation of Board member

 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG (“Company” or “CEMIG”),
a publicly-held company, with shares traded on the stock exchanges of São Paulo, New York and Madrid, hereby communicates that it has received, on this date, the resignation letter from José João Abdalla Filho as a Board member, effective from April 02, 2025.

 

CEMIG appreciates and would like to thank José João Abdalla Filho for his relevant contribution during his office.

 

The Company states that it will adopt the necessary measures to elect his replacement, pursuant to its Bylaws and applicable regulations.

 

Belo Horizonte, March 27, 2025.

 

 

 

Andrea Marques de Almeida

Vice President of Finance and Investor Relations

 

 

 
 

 

5.Notice to the Market dated April 30, 2025 – Filing of Form 20-F

 

 
 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY HELD COMPANY

 

Corporate Taxpayer’s ID (CNPJ): 17.155.730/0001-64

Company Registry (NIRE): 31300040127

 

NOTICE TO THE MARKET

Form 20-F

A COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG (“CEMIG”), a publicly held company with shares traded on the stock exchanges of São Paulo, New York and Madrid, hereby informs the Brazilian Securities and Exchange Commission (CVM), B3 S.A. – Brasil, Bolsa, Balcão (“B3”) and the market in general that it has registered on April 30, 2025, Form 20-F for the 2024 fiscal year (“2024 Form 20-F”) with the U.S. Securities and Exchange Commission (“SEC”).

 

2024 Form 20-F will be filed and available starting tomorrow, May 1st, and can be accessed on SEC’s website, at www.sec.gov, or the Company’s Investor Relations website, at http://ri.cemig.com.br.

 

 

Belo Horizonte, April 30, 2025.

 

Andrea Marques de Almeida

Vice-Presidente de Finanças e de Relações com Investidores

 

 

 
 

 

6.Notice to Shareholders dated April 30, 2025 - Resolutions passed at the AESM – Dividends/IoE

 

 
 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY-HELD COMPANY

 

CORPORATE TAXPAYER’S ID (CNPJ): 17.155.730/0001-64

COMPANY REGISTRY (NIRE): 31300040127

 

NOTICE TO SHAREHOLDERS

 

Resolutions passed at the AESM – Dividends/IoE

 

 

We hereby inform our shareholders that the Annual and Extraordinary Shareholders’ Meetings (AESM) held today, resolved, among other matters, on:

 

DIVIDENDS/IoE:

 

a)from the net income for the 2024 FY, in the amount of R$$7,117,146 thousand, R$$3,733,431 thousand shall be allocated as mandatory dividends to the Company’s shareholders, to be paid in two equal installments, the first of which by 06/30/2025, and the second by 12/30/2025, as follows:

 

To ratify R$$1,848,780 thousand as Interest on Equity (“IoE”), already declared, according to the table below;

 

Approval Date Date “with rights” Date “ex-rights” Per common/preferred share (R$) Total Amount
(R$ thousand)
03/21/2024 03/26/2024 03/27/2024          0.17556586886 386,337
06/18/2024 06/21/2024 06/24/2024          0.15021208844 429,709
09/17/2024 09/23/2024 09/24/2024          0.16520222078 472,591
12/17/2024 12/23/2024 12/26/2024          0.19580751126 560,143
TOTAL 0.68678768934          1,848,780

 

 

To declare R$$1,884,651 thousand as dividends, corresponding to R$$0.65881180680 per common/preferred share, payable to shareholders registered in the Book of Registry of Registered Shares on the date of the holding of the AESM, that is, 04/30/2025. The shares will be traded “ex-rights” from 05/02/2025.

 

Shareholders whose shares are not held in custody at CBLC (Companhia Brasileira de Liquidação e Custódia) and whose registration data is outdated are advised to go to a branch of Banco Itaú Unibanco S.A. (the institution administering CEMIG’s Registered Shares System) bearing their personal documents for the due update of their registration data.

 

Belo Horizonte, April 30, 2025.

 

 

Andrea Marques de Almeida

Vice President of Finance and Investor Relations

 

 

 
 

 

7.Notice to the Market dated May 5, 2025 – Change in Relevant Shareholding

 

 
 

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

PUBLICLY-HELD COMPANY

CORPORATE TAXPAYER’S ID (CNPJ): 17.155.730/0001-64

COMPANY REGISTRY (NIRE): 31300040127

 

 

 

NOTICE TO THE MARKET

Change in relevant shareholding

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG (“Cemig or Companhia”), pursuant to article 12 of CVM Resolution 44/2021, of August 23, 2021, hereby announces that it received a letter from BlackRock, Inc (“BlackRock”), headquartered at 55 East 52nd Street, in the City and State of New York, 10022-0002, USA, stating that:

a)    On April 24, 2025, it sold preferred shares issued by Companhia Energética de Minas Gerais – CEMIG (“Company”), being that, on said date, its aggregate equity interests in the Company’s total share capital changed to 172,232,069 preferred shares and 17,574,405 American Depositary Receipts (“ADRs”) representing 17,574,405 preferred shares, totaling 189,806,474 preferred shares corresponding to approximately 9.962% of the total preferred shares issued by the Company and 660,184 derivative financial instruments referenced to preferred shares with financial settlement, corresponding to approximately 0.034% of the total preferred shares issued by the Company.

 

b)    On April 24, 2025, it acquired preferred shares issued by Companhia Energética de Minas Gerais – CEMIG (“Company”), being that, on said date, its aggregate equity interests in the Company’s total share capital changed to 173,039,815 preferred shares and 17,585,144 American Depositary Receipts (“ADRs”) representing 17,585,144 preferred shares, totaling 190,624,959 preferred shares corresponding to approximately 10.006% of the total preferred shares issued by the Company and 660,184 derivative financial instruments referenced to preferred shares with financial settlement, corresponding to approximately 0.034% of the total preferred shares issued by the Company.

BlackRock, in the aforementioned letter, further stated that:

“The purpose of the above-mentioned equity interests is strictly related to investing, not aiming at changing the Company’s controlling interest or the management structure; and

BlackRock did not enter into any agreements or contracts regulating voting rights or the purchase and sale of securities issued by the Company.” 

Belo Horizonte, May 05, 2025

 

 

 

 

Andrea Marques de Almeida

Vice President of Finance and Investor Relations

 

 

 
 

 

8.Earnings Release – 1Q2025

 

 

 
 

 

CONTENTS

   
Ebitda and profit by company, 1Q25 2
Profit and loss accounts 3
Results by business segment 4
CONSOLIDATED ELECTRICITY MARKET 5
PERFORMANCE, BY COMPANY 6
Cemig D 6
Billed electricity market 6
Sources and uses of electricity – MWh 7
Client base 7
Performance by sector 7
The 2024 Annual Tariff Adjustment 8
Five-year Tariff Reviews compared 9
OPEX and EBITDA Realized vs. Regulatory 9
Indicators of supply quality – DEC and FEC 10
Combating default 10
Energy losses 11
Cemig GT and Cemig Holding Company 12
Electricity market 12
 Sources and uses of electricity 12
Gasmig 13
Consolidated results 14
Net profit 14
Operational revenue 15
Operational costs and expenses 17
Finance income and expenses 20
Gain/loss in non-consolidated investees (Equity income) 21
CONSOLIDATED EBITDA (IFRS, and Adjusted) 22
Ebitda of Cemig D 23
Cemig GT – Ebitda 24
Investment 25
Debt 26
Cemig’s long-term ratings 28
ESG – Report on performance 29
Performance of Cemig’s securities 32
Generation plants 33
RAP: July 2024 – June 2025 cycle 34
Regulatory Transmission revenue 35
Complementary information 35
Cemig D 35
Cemig GT 37
Cemig, Consolidated 38
Disclaimer 44
 
1 
 

Ebitda and profit by company, 1Q25

 

Consolidated P&L 1Q25

 

  1Q25 1Q24 Change %   1Q25 1Q24 Change %
(R$ mn) EBITDA  (IFRS)   Adjusted EBITDA, by company
 
Cemig D 819 746 9.8%   798 746 7.0%
Cemig GT 749 801 -6.5%   744 781 -4.7%
Gasmig 213 218 -2.3%   213 218 -2.3%
Consolidated 1,827 2,011 -9.1%   1,799 1,991 -9.6%
New replacement value (VNR) 53 31 71.0%   53 31 71.0%
Equity income (Gain (loss) in non-consolidated investees) 42 91 -53.8%   42 91 -53.8%
Consolidated, less {VNR + equity income} 1,732 1,889 -8.3%   1,704 1,869 -8.8%
               
  1Q25 1Q24 Change %   1Q25 1Q24 Change %
(R$ mn) Net profit by company (IFRS)   Adjusted net profit, by company
 
Cemig D 311 322 -3.4%   297 322 -7.8%
Cemig GT 541 494 9.5%   537 495 8.5%
Gasmig 114 117 -2.6%   114 117 -2.6%
Consolidated 1,039 1,153 -9.9%   1,021 1,154 -11.5%

 

 

 
2 
 

Profit and loss accounts

 

  1Q25 1Q24 Change, %
PROFIT AND LOSS ACCOUNTS (R$ ’000)      
NET REVENUE 9,844,231 9,057,867 8.7%
       
COSTS      
Cost of electricity and gas -5,522,744 -4,864,031 13.5%
Infrastructure construction costs -1,201,864 -920,981 30.5%
Cost of operation -1,278,957 -1,247,395 2.5%
Total cost -8,003,565 -7,032,407 13.8%
       
GROSS PROFIT 1,840,666 2,025,460 -9.1%
       
EXPENSES      
Client default provision -50,628 -75,853 -33.3%
General and administrative expenses -193,967 -169,746 14.3%
Other expenses, net -174,793 -230,659 -24.2%
Other revenues - 42,989 -
Total expenses -419,388 -433,269 -3.2%
       
Share of gain (loss) in non-consolidated investees 42,119 90,501 -53.5%
Profit before Finance income (expenses) and Taxes on profit 1,463,397 1,682,692 -13.0%
       
Finance income 193,537 218,245 -11.3%
Finance expenses -443,168 -399,231 11.0%
Net finance income (expense) -249,631 -180,986 37.9%
       
Profit before income tax and Social Contribution tax 1,213,766 1,501,706 -19.2%
       
Income tax and Social Contribution tax -258,686 -259,932 -0.5%
Deferred income tax and Social Contribution tax 83,660 -88,883 -194.1%
Total Income tax and Social Contribution tax / deferred -175,026 -348,815 -49.8%
       
NET PROFIT FOR THE PERIOD 1,038,740 1,152,891 -9.9%
 
3 
 

Results by business segment

 

 
4 
 

CONSOLIDATED ELECTRICITY MARKET

Cemig’s consolidated electricity market:

In March 2025 the Cemig Group invoiced approximately 9.46 million clients – an addition of approximately 205,000 clients, or a 2.2% increase in its consumer base from March 2024.

Of this total, 9,462,384 are final consumers, and/or represent Cemig’s own consumption; and 2,372 are other agents in the Brazilian electricity sector.

This chart shows the percentages of the Cemig Group’s sales to final consumers:

 

 

 

 
5 
 

PERFORMANCE, BY COMPANY

Cemig D

Billed electricity market

MWh 1Q25 1Q24 Change %
Captive clients + Power transport for clients*      
Residential 3,322,630 3,250,170 2.2%
Industrial 5,633,542 5,574,606 1.1%
Captive market 191,693 275,264 –30.4%
Transport 5,441,849 5,299,342 2.7%
Commercial, services and Others 1,603,880 1,657,340 –3.2%
Captive market 895,466 1,076,142 –16.8%
Transport 708,414 581,198 21.9%
Rural 555,100 614,792 –9.7%
Captive market 524,314 600,086 –12.6%
Transport 30,786 14,706 109.3%
Public services 800,687 845,626 –5.3%
Captive market 605,273 719,985 –15.9%
Transport 195,414 125,641 55.5%
Concession holders 71,871 76,189 –5.7%
Transport 71,871 76,189 –5.7%
Own consumption 7,925 8,188 –3.2%
Total 11,995,635 12,026,911 –0.3%
Total, captive market 5,547,301 5,929,835 –6.5%
Total, energy transported for Free Clients 6,448,334 6,097,076 5.8%

* Excludes supply offset in distributed generation.

 

Electricity billed to captive clients, plus transport of energy for Free Clients and distributors, excluding supply offset in distributed generation, totaled 11,995 GWh in 1Q25 – 0.3% less than in 1Q24. This was mainly due to lower consumption in 3 client categories: consumption by rural consumers was 9.7% (59.7 GWh) lower; commercial consumption was down 3.2%, or 53.5 GWh; and public services consumed 5.3% (44.9 GWh) less than in 1Q24. These changes mainly reflected: (i) migration to Distributed Generation; and (ii) higher rainfall, resulting in less need for irrigation. At the same time, consumption by residential clients was 72.5 GWh (2.2%) higher, and industrial consumption was 58.9 GWh (1.1%) higher, reflecting higher industrial production.

The total of energy distributed 0.3% lower reflected: (i) consumption by the captive market 6.5% (382.5 GWh) lower; partially offset by (ii) Free Clients’ use of the network 5.8% (+351.3 GWh) higher. If offset Distributed generation is included, the total of energy distributed increased by 1.8%.

 

 

 
6 
 

Sources and uses of electricity – MWh

  1Q25 1Q24 Change %
Metered market – MWh      
Transported for distributors 71,871 75,697 5.1%
Transported for Free Clients 6,375,406 6,033,163 5.7%
Own load + Distributed generation 8,716,549 8,743,130 0.3%
Consumption by captive market 5,597,673 5,889,366 –5.0%
Distributed Generation market 1,507,395 1,242,770 21.3%
Losses in distribution network 1,611,481 1,610,994 0.0%
Total volume carried 15,163,826 14,851,991 2.1%

 

Client base

In March 2025 Cemig billed 9.45 million consumers – an increase of 2.2% from March 2024. Of this total, 5,058 were Free Clients using the distribution network of Cemig D.

  Mar. 2025 Mar. 2024 Change %
NUMBER OF CAPTIVE CLIENTS      
Residential 8,017,329 7,780,429 3.0%
Industrial 23,926 27,869 –14.1%
Commercial, services and Others 910,920 925,561 –1.6%
Rural 393,234 416,378 –5.6%
Public authorities 73,991 69,960 5.8%
Public lighting 7,220 6,728 7.3%
Public services 13,519 13,691 –1.3%
Own consumption 818 762 7.3%
 Total, captive clients 9,440,957 9,241,378 2.2%
NUMBER OF FREE CLIENTS      
Industrial 2,091 1,302 60.6%
Commercial 2,692 1,819 48.0%
Rural 115 29 296.6%
Public authorities 43 1 4.200.0%
Public services 109 27 303.7%
Concession holders 8 8 0.0%
 Total, Free Clients 5,058 3,186 58.8%
Total, Captive market + Free Clients 9,446,015 9,244,564 2.2%

 

Performance by sector

 

Industrial: Energy distributed to industrial clients was 1.1% higher YoY in 1Q25, on higher physical production by industry, and was 47.0% of Cemig D’s total distribution. The greater part (45.4%) was energy transported for industrial Free Clients, which was 2.7% higher by volume than in 1Q24. Energy billed to captive industrial clients, though (comprising 1.6% of the total distributed), was 30.4% less by volume than in 1Q24, mainly due to migration of clients to the Free Market. Highlights of consumption patterns in industry by sector were: Increased consumption in Cement (+5.0%), Ferroalloys (+4.6%), and Extractive industries (+3.6%); and lower consumption in Non-ferrous metals (-12.6%), and Steel (-3.7%).

Residential consumption was 27.7% of the total energy distributed by Cemig D, and 2.2% higher in total volume than in 1Q24. Average monthly consumption per consumer in the quarter, at 138.1 kWh/month, was 0.8% lower than in 1Q24, reflecting milder temperatures than in that quarter. On the other hand, the total number of residential clients was increased by 3.0% year-on-year (236,900 new clients).

 
7 
 

Commerce and Services: Energy distributed to and for these consumers was 13.4% of the total distributed by Cemig D in 1Q25, and by volume 3.2% less than in 1Q24. The change is the result of a 16.8% reduction in the volume of energy billed to captive clients, and a 16.1% increase in the volume of energy transported for Free Clients. The lower consumption reflects migration of clients to Distributed Generation.

Rural: Consumption by rural clients was 4.6% of the total energy distributed, and was 9.7% lower by volume than in 1Q24. This mainly reflected (i) lower consumption for irrigation, and (ii) a reduction of 5.5% in the number of consumer units in this category.

Public services: consumed 6.7% of the energy distributed in 1Q25, and totaled 5.3% less by volume than in 1Q24.

The 2024 Annual Tariff Adjustment

The tariffs of Cemig D are adjusted in May each year; and every five years are subjected to a Periodic Tariff Review, also in May. The aim of the Annual Tariff Adjustment is to pass on changes in the costs defined as ‘non-manageable’ in full, to the client, and provide inflation adjustment for the costs defined as ‘manageable’, which are those specified in the Tariff Review. Manageable costs are adjusted by the IPCA inflation index, less a factor known as the ‘X Factor’, designed to capture productivity, under a system using the price-cap regulatory model.

On May 14, 2024 Aneel ratified Cemig D’s Tariff Adjustment, effective May 28, 2024 to May 27, 2025, with an average increase, for consumers, of 7.32%. The average effect for low-voltage clients was an increase of 6.72%, and for residential consumers, an increase of 6.70%. The component percentage of the increase corresponding to manageable costs (referred to as ‘Portion B’) was 1.27%. The increase relating to non-manageable costs (‘Portion A’ – comprising purchase of energy, transmission, sector charges and non-recoverable revenues) was 0.81%. The increase in the financial components of the tariff contributed 5.23%. The financial components effect in 2024 comes mainly from removal of the component included in the 2023 adjustment process relating to the repayment to consumers of PIS, Pasep and Cofins taxes totaling R$ 1.27 billion.

 

Average effects of the Tariff Adjustment
High voltage – average 8.63%
Low voltage – average 6.72%
Average effect 7.32%

 

See more details at this link:

https://www2.aneel.gov.br/aplicacoes/tarifa/arquivo/Nota%20T%C3%A9cnica%20RTA%202024_CEMIG.pdf

 
8 
 

Five-year Tariff Reviews compared

 

This table compares the Tariff Reviews made in 2023 and in the previous cycle (2018):

Five-year Tariff Reviews 2018 2023
Gross Remuneration Base – R$ million 20,490 25,587
Net Remuneration Base – R$ million 8,906 15,200
Average depreciation rate: 3.84% 3.95%
WACC (after taxes) 8.09% 7.43%
Remuneration of ‘Special Obligations’ – R$ mn 149 272
CAIMI *    R$ mn 333 484
QRR **   (Depreciation calculation)          R$ mn 787 1,007

* CAIMI: (Cobertura Anual de Instalações Móveis e Imóveis) – Annual support for facilities.

** QRR: ‘Regulatory Reintegration Quota’ – Gross base x annual depreciation rate.

See more details at this link:

https://www2.aneel.gov.br/aplicacoes/tarifa/arquivo/NT%2012%202023%20RTP%20Cemig.pdf

 

OPEX and EBITDA Realized vs. Regulatory

(R$ million)

OPEX and EBITDA better than regulatory in 1Q25.

 

 

 

 

 

Note: Regulatory EBITDA is made up of capital remuneration, regulatory reintegration quota and a percentage of the Annual support for facilities, published in ANEEL's Technical Notes in the events of the Tariff Review or Adjustment.

 
9 
 

Indicators of supply quality – DEC and FEC

In 2023 the State of Minas Gerais experienced an increase in extreme atmospheric events, which caused a slight increase in electricity outages. In this challenging context Cemig has taken extra steps to reduce outage duration and frequency, while also making major investments in its distribution operations to maximize service quality.

These actions have produced positive results. Cemig's DEC (average outage Duration per Consumer) was within the regulatory limit of 9.48 hours: in the 12 months to end-March 2025 it was 9.42 hours. The perceived DEC, meanwhile, was 15.40 hours, a reduction of more than 3 hours compared to the moving window that ended in March 2024.

 

Combating default

The Company has maintained active and significant efforts in collection, which has helped keep its Receivables Recovery Index at a high level – in March 2025 this index was 98.94%.

New payment channels, and online negotiation, have helped to increase the proportion of client payments being made via digital channels (PIX instant payments, automatic debits, payments by card and app, etc.) – which have reached 67.3% of the total collected, 0.88 p.p. higher than the same period last year. A highlight is the PIX system – which was used for 32.3% of all bill payments by clients in March 2025. It has saved R$ 32.6 million in payment charges/costs since it was implemented in 2021.

 

 

 
10 
 

Energy losses

Energy losses in the 12 months to the end of March 2025, at 10.49%, were within the regulatory target level of 10.50%.

Highlights of our combat of energy losses in 1Q25 include: approximately 84,000 inspections; replacement of more than 71,000 obsolete meters; replacement of 14,000 conventional meters by smart meters (bringing the total of smart meters installed since the project began in September 2021 to 384,000); and regularization of 2,600 clandestine connections made by families living in ‘invaded’ and low-income areas, through our Energia Legal program, which uses ‘bulletproofed’ networks (bringing the total of connections regularized since the start of the project in February 2023 to 25,400). Planned for 2025 are: 340,000 inspections; installation of more than 400,000 smart meters; and regularization of 54,000 families in low-income communities (using BT Zero and ‘Bulletproofed Meter Panel’ technologies).

 

 

 
11 
 

Cemig GT and Cemig Holding Company

Electricity market

The total volume of electricity sold by Cemig GT and by the holding company (‘Cemig H’), excluding sales on the wholesale power exchange (CCEE), was 9.3% higher than in 1Q24. Cemig GT billed 5,839 GWh (including quota sales) in 1Q25, 12.7% more than in 1Q24.

The holding company reported sales of 4,763 GWh in 1Q25, 5.4% more than in 1Q24. Migration of purchase and sale contracts from Cemig GT to the holding company began in 3Q21, and has gradually increased since then. Approximately 60% of all purchase contracts have now migrated.

 

  1Q25 1Q24 Change %
Cemig GT – MWh
Free Clients              3,390,177            2,953,278 14.8%
    Industrial              2,100,685            1,916,629 9.6%
    Commercial                908,825            1,007,960 –9.8%
    Rural                    9,446                  5,033 87.7%
    Public authorities                102,285                     717 14,165.7%
      ‘Energy retailer’ Free Clients                268,937                 22,939 1,072.4%
Free Market – Traders and Cooperatives              1,266,006            1,065,136 18.9%
Quota supply                580,100               571,019 1.6%
Regulated Market                570,369               561,529 1.6%
Regulated Market – Cemig D                  32,323                 31,792 1.7%
Total, Cemig GT              5,838,975            5,182,754 12.7%
Cemig H – MWh      
Free Clients 2,308,556 2,397,577 3.7%
    Industrial 1,805,744 1,926,233 –6.3%
    Commercial 443,174 455,186 –2.6%
    Rural 35,868 16,158 122.0%
 Public services 23,770 0 -
Free Market – Traders and Cooperatives 2,454,390 2,122,441 15.6%
Total Cemig H 4,762,946 4,520,018 5.4%
Cemig GT + H 10,601,922 9,702,772 9.3%

 

Sources and uses of electricity

 
12 
 

Gasmig

Gasmig is the exclusive distributor of piped natural gas for the whole of the state of Minas Gerais. It supplies gas to industrial, commercial and residential users, compressed natural gas and vehicle natural gas, and gas as fuel for thermoelectric generation plants. Its concession expires in January 2053. Cemig owns 99.57% of Gasmig.

Gasmig’s last Tariff Review was completed in April 2022. Highlights:

§The WACC used (real, after taxes) was reduced from 10.02% p.a. to 8.71% p.a.
§The Net Remuneration Base was increased significantly, to R$ 3.48 billion.
§The regulator recognized the cost of PMSO (Personnel, Materials, outsourced Services and Other expenses) in full.
Market  (volume in ’000 m3) 2022 2023 2024 1Q24 1Q25 Change, 1Q24-1Q25
Automotive 40,950 31,907 22,511 5,371 5,473 1.9%
Compressed vehicle natural gas 364 541 630 124 148 19.4%
Industrial 870,667 830,943 786,363 191,349 177,025 -7.5%
Industrial compressed natural gas 13,616 12,473 10,275 2,099 2,254 7.4%
Residential 11,392 11,912 12,095 2,602 2,747 5.6%
Co-generation 13,137 12,075 12,164 3,549 2,826 -20.4%
Commercial 23,114 21,964 23,203 4,973 5,477 10.1%
Subtotal – conventional gas 973,240 921,815 867,241 210,067 195,950 -6.7%
Thermal plants 37,991 - - - - -
Subtotal – gas sold 1,011,231 921,815 867,241 210,067 195,950 -6.7%
Industrial – Free Market 87,133 92,362 97,302 22,767 41,065 80.4%
Industrial compressed natural gas – Free Market 0 0 10,421 2,359 2,150 -8.9%
Thermal – Free Market 7,119 19,050 58,046 116 13,955 11930.2%
Total sales (including Free Clients) 1,105,483 1,033,227 1,033,010 235,309 253,120 7.6%

 

Ebitda (R$ ’000) 1Q25 1Q24
Profit (loss) for the period 114,383 117,007
Income tax and Social Contribution tax 59,678 61,452
Net finance income (expenses) 15,627 17,159
Depreciation and amortization 23,430 22,024
Ebitda per CVM Resolution 156 213,118 217,642

 

The volume of gas sold to standard users in 1Q25 was 6.7% lower than in 1Q24, while the volume distributed to industrial Free Clients and for thermoelectric power generation was 126.5% higher, resulting in total volume 7.6% higher.

Gasmig’s Ebitda was 2.1% lower in 1Q25 than in 1Q24, reflecting: (i) lower volume of gas sold in the captive market; and (ii) higher selling and administrative expenses.

The number of Gasmig’s clients increased by 7.5% from 1Q24, to a total of 105,412 consumers in March 2025. This reflects expansion of both the commercial and the residential client bases (addition of 7,400 clients).

 
13 
 

 

Consolidated results

 

Net profit

 

For 1Q25, Cemig reports net profit of R$ 1,038.7 million in 1Q25, which compares to net profit of R$ 1,152.9 million in 1Q24. Adjusted net profit for 1Q25 is R$ 1,020,5 million, compared to R$ 1,154.0 million in 1Q24. Main factors in this result were:

 

§Negative impact of R$ 87.9 million on profit in Trading, due to the exposure of approximately 570 MW average to differences in spot prices between sub-markets: a significant part of the energy purchased is in the Northeast, and a part of that energy is sold in other sub-markets, generating a surplus of energy in the first and a deficit in the others The effect was more significant in March, in which there were differences of around R$ 270/MW in spot prices between (a) the Southeast and Center-West regions and (b) the Northeast. Differences in spot prices between sub-markets are caused by limitations on transmission – and became more intense in 1Q25 due to adoption of the Hybrid Newave system, with more stringent risk aversion criteria in the model.
§Equity income (gain/loss in non-consolidated investees) was R$ 48.4 million lower YoY, due to (i) a weaker result in Belo Monte, and (ii) the absence of Aliança Energia from the calculation, following Cemig’s sale of its stake in Aliança in 3Q24. The equity income from Aliança in 1Q24 was R$ 30.8 million.
§Cemig D distributed 0.3% less energy in 1Q25 than in 1Q24.
§Profit in the generation activity was R$ 21.8 million higher, benefiting from the better GSF. In 1Q25 there was secondary energy in January and February, while in 1Q24 no month had a GSF greater than 1.
§Net finance income (expenses) was R$ 68.6 million weaker, due to: (i) the higher volume of debt, especially in Cemig D; (b) the higher Selic basic interest rate; and (iii) higher IPCA inflation than in 1Q24.

 

Main non-recurring effects:

§Post-employment liabilities were remeasured in 1Q25, with a positive effect of R$ 18.3 million on profit, due to the migration of 1,032 employees to the Premium Health Plan (which has no post-employment obligation for the company) during the window reopened in January 2025.
§In 1Q24, sales were concluded of 15 Small Hydro Plants (PCHs) and Local Hydro Plants (CGHs), with positive effect of R$ 25.0 million on profit of 1Q24.
§In 1Q24 there was also a negative effect of impairments totaling R$ 11.7 million to the value of plants being allocated for sale; and an impairment of R$ 3.5 million posted for dispute of a receivable by a client.

 

 

More details of these variations are given below.

 
14 
 

 

Operational revenue

 

  1Q25 1Q24 Change %
 R$ ’000      
Revenue from supply of electricity 8,374,412 8,019,144 4.4%
Revenue from use of distribution systems (TUSD charge) 1,429,008 1,169,299 22.2%
CVA and Other financial components in tariff adjustments 126,322 75,675 66.9%
Reimbursement to consumers of PIS, Pasep and Cofins tax credits 322,666
Transmission – operation and maintenance revenue 60,439 66,562 -9.2%
Transmission – construction revenue 66,344 63,394 4.7%
Financial remuneration of transmission contractual assets 173,432 151,392 14.6%
Generation – capital reimbursement 26,928 21,434 25.6%
Distribution – construction revenue 1,148,545 893,427 28.6%

Adjustment to expectation of cash flow from

indemnifiable financial assets of the distribution concession

53,203 30,951 71.9%
Gain on financial updating of Concession Grant Fee 138,457 128,625 7.6%
Settlements on CCEE 21,923 40,757 -46.2%
Retail supply of gas 920,783 919,648 0.1%
Fine for continuity indicator shortfall -46,812 -45,927 1.9%
Other revenues 722,019 636,954 13.4%
Taxes and charges reported as deductions from revenue -3,370,772 -3,436,134 -1.9%
Net revenue 9,844,231 9,057,867 8.7%

 

Revenue from supply of electricity

  1Q25 1Q24 Change, %
  MWh R$ ’000 Average price billed – R$/MWh (1) MWh R$ ’000 Average price billed – R$/MWh (1) MWh R$ ’000
Residential 3,837,945 3,422,558 891.77 3,667,800 3,126,496 852.42 4.6% 9.5%
Industrial 4,311,273 1,204,333 279.35 4,201,687 1,298,596 309.07 2.6% –7.3%

Commercial, services

and others

3,038,828 1,646,848 541.94 3,135,922 1,674,462 533.96 –3.1% –1.6%
Rural 738,830 516,804 699.49 750,135 533,356 711.01 –1.5% –3.1%
Public authorities 262,961 227,803 866.3 260,608 223,285 856.78 0.9% 2.0%
Public lighting 233,904 128,335 548.67 248,370 130,982 527.37 –5.8% –2.0%
Public services 321,763 150,285 467.07 250,784 185,343 739.05 28.3% –18.9%
Subtotal 12,745,504 7,296,966 572.51 12,515,306 7,172,520 573.1 1.8% 1.7%
Own consumption 7,925  – 8,188  – –3.2%          –   

Retail supply

not yet invoiced, net

 – –32,457  – –155,322             –   
  12,753,429 7,264,509 572.51 12,523,494 7,017,198 573.1 1.8% 3.5%
Wholesale supply to other concession holders (2) 4,825,648 1,191,775 246.97 4,275,663 1,051,019 245.81 12.9% 13.4%

Wholesale supply

not yet invoiced

 – –81,872  – –49,073 66.8%
Total 17,579,077 8,374,412 483.11 16,799,157 8,019,144 489.76 4.6% 4.4%

 

(1)The calculation of average price does not include revenue from supply not yet billed.
(2)Includes Regulated Market Electricity Sale Contracts (CCEARs) and ‘bilateral’ contracts with other agents.
 
15 
 

 

* Includes supply offset in Distributed Generation.

 

Energy sold to final consumers

Gross revenue from energy sold to final consumers in 1Q25 was R$ 7,264.5 million, or 3.5% more than in 1Q24 (R$ 7,017.2 million) – reflecting (i) volume sold 1.8% higher, and (ii) the tariff adjustment for Distribution, in effect from May 28, 2024, which provided an average increase of 7.32%.

 

Wholesale supply

Revenue from wholesale supply in 1Q25 was R$ 1,109.9 million, an increase of 10.8% in relation to 1Q24 (R$ 1,001.9 million). This primarily reflects a YoY increase of 13.4% in the volume of energy invoiced.

 

Transmission

 

  1Q25 1Q24 Change %
TRANSMISSION REVENUE (R$ ’000)       
Operation and maintenance 60,439 66,562 -9.2%
Infrastructure construction, updating and enhancement 66,344 63,394 4.7%
Financial remuneration of transmission contractual assets 173,432 151,392 14.6%
 Total 300,215 281,348 6.7%

 

Transmission revenue was R$ 18.9 million higher than in 1Q24, mainly reflecting financial revenue on contractual assets 14.6% (R$ 22.0 million) higher, due to the IPCA inflation index posting inflation of 2.04% in 1Q25, higher than in 1Q24 when it posted inflation of 1.42%.

 

Gas

 

Gross revenue from supply of gas in 1Q25 totaled R$ 920.8 million, compared to R$ 919.5 million in 1Q24. This variation is mainly due to the higher volume of gas distributed to free customers.

 
16 
 

 

Revenue from Use of Distribution Systems – The TUSD charge

 

  1Q25 1Q24 Change %
TUSD (R$ ’000) 
Use of the Electricity Distribution System  1,429,008 1,169,299 22.2%

 

In 1Q25 revenue from the TUSD – charged to Free Consumers for distribution of their energy – was R$ 259.7 million higher than in 1Q24. This mainly reflects (i) volume of energy transported for Free Clients 5.8% higher, as well as (ii) the distribution company’s annual tariff adjustment, which came into effect in May 2024.

  1Q25 1Q24 Change %
POWER TRANSPORTED – MWh 
Industrial 5,441,849 5,299,342 2.7%
Commercial 708,414 581,198 21.9%
Rural 30,786 14,706 109.3%
Public services  195,414 125,641 55.5%
Concession holders 71,871 76,189 –5.7%
Total energy transported  6,448,334 6,097,076 5.8%

 

 

Operational costs and expenses

  1Q25 1Q24 Change %
CONSOLIDATED (R$ ’000)      
Electricity bought for resale 4,266,626 3,510,632 21.5%
Charges for use of national grid 767,266 843,222 –9.0%
Gas purchased for resale 488,852 510,177 –4.2%
Construction cost 1,201,864 920,981 30.5%
People 346,291 324,058 6.9%
Employees’ and managers’ profit shares 43,285 39,232 10.3%
Post–employment liabilities 102,405 142,285 –28.0%
Materials 38,693 28,970 33.6%
Outsourced services 514,714 518,907 –0.8%
Depreciation and amortization 363,847 328,542 10.7%
Provisions (reversals) 145,574 139,585
Impairment 22,958
Client default provision 50,628 75,853 –33.3%
Other operating costs and expenses, net 92,908 103,263 –10.0%
Other costs and expenses 8,422,952 7,508,665 12.2%
Gain on disposal of investments 0 –42,989
Total, other revenues (reducing expenses) 0 –42,989
Total 8,422,953 7,465,676 12.8%
 
17 
 

Operating costs and expenses in 1Q25 totaled R$ 8.42 billion, or R$ 954.7 million more than in 1Q24.

The main factors in the higher total were: Cost of energy bought for resale was R$ 756.0 million higher than in 1Q24; construction cost was R$ 280.9 million higher; depreciation and amortization was R$ 35.3 million higher; and in 1Q24 there was R$ 43.0 million in the line Other revenues (reducing expenses). See more details on costs and expenses in the following pages.

 

Electricity purchased for resale

  1Q25 1Q24 Change %
CONSOLIDATED (R$ ’000)      
Electricity acquired in Free Market 1,511,636 1,239,531 22.0%
Electricity acquired in Regulated Market auctions 963,255 1,001,518 –3.8%
Distributed generation 950,867 663,764 43.3%
Spot market 319,240 63,761 400.7%
Supply from Itaipu Binacional 306,415 268,696 14.0%
Physical guarantee quota contracts 202,949 220,391 –7.9%
Individual (‘bilateral’) contracts 121,982 127,290 –4.2%
Proinfa 134,839 113,113 19.2%
Quotas for Angra I and II nuclear plants 83,446 94,399 –11.6%
Credits of PIS, Pasep and Cofins taxes -328,003 -281,831 16.4%
  4,266,626 3,510,632 21.5%

 

The consolidated expense on electricity bought for resale in 1Q25 was R$ 4.27 billion, an increase of R$ 756.0 million (+21.5%) from 1Q24. This mainly reflects the following factors:

§The expense on distributed generation being R$ 287.1 million (+43.3%) higher, reflecting 3 factors: (i) an increase in the tariff for purchasing electricity from distributed generation; (ii) an increase in the number of generation facilities installed (from 261,000 in March 2024 to 318,000 in March 2025); and (iii) a total increase of 30.5%, year-on-year, in the volume of energy injected which totaled 1,876 GWh in 1Q25.
§The cost of energy acquired in the Free Market (the Company’s highest cost of purchased energy) totaled R$ 1,511.7 million, an increase of R$ 272.1 million (+22.0%) in relation to 1Q24 due to the need to purchase to meet the higher volume sold in the commercialization activity and to cover energy deficits in relation to the commitments made.
§The cost of energy acquired in the spot market was R$ 255.5 million, an increase of 400.7% over its total in 1Q24. This increase was mainly caused by the increase in spot prices in the sub-markets of the Southeast and Center-West regions not being offset by spot prices in the sub-markets of the Northeast and North, which were at their minimum for the greater part of the time. The Company buys energy in the Northeast and North and its sales are mostly concentrated in the Southeast and Center-West, generating an exposure to the differences between spot prices between these sub-markets – with negative effect on profit of the trading activity. In the distribution activity, the negative effect of this exposure is mitigated by the CVA account – which provides compensation in the subsequent Annual Tariff Adjustment.
§These increases were partially offset by a reduction of R$48.3 million (-3.8%) in expenses with energy purchased in the regulated market compared to 1Q24.

 

Note that for Cemig D, purchased energy is a non-manageable cost: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the next tariff adjustment.

 
18 
 

 

 

  1Q25 1Q24 Change %
Cemig D (R$ ’000)      
Supply acquired in auctions on the Regulated Market 975,020 1,026,912 –5.1%
Distributed generation 950,867 663,764 43.3%
Spot market – CCEE (power exchange) 164,403 47,226 248.1%
Supply from Itaipu Binacional 306,415 268,696 14.0%
Physical guarantee quota contracts      207,353 224,569 –7.7%
Individual (‘bilateral’) contracts 121,982 127,290 –4.2%
Proinfa 134,839 113,113 19.2%
Quotas for Angra I and II nuclear plants 83,446 94,399 –11.6%
Credits of PIS, Pasep and Cofins taxes -174,270 -166,596 4.6%
  2,770,055 2,399,373 15.4%

 

Charges for use of the transmission network and other system charges

Charges for use of the transmission network in 1Q25 were R$ 767.3 million, 9.0% lower than in 1Q24.

This is a non-manageable cost in the distribution business: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the next tariff adjustment.

Gas purchased for resale

The expense on acquisition of gas in 1Q25 was R$ 488.9 million, or 4.2% less than in 1Q24. This mainly reflected a lower volume of gas acquired to meet the demand of the regulated market.

Outsourced services

Expenditure on outsourced services was 0.8% (R$ 4.2 million) lower than in 1Q24, the main factors being: (i) expenses on maintenance of electrical installations and equipment 16.6% (R$ 35.0 million) lower; (ii) expense on tree pruning 38.9% (R$ 6.3 million) higher; and (ii) expense on information technology 16.9% (R$ 9.9 million) higher.

Client default provision

The expense on provisions for losses due to client default in 1Q25 was R$ 50.6 million, or R$ 25.5 million lower than in 1Q24, reflecting (i) the Company’s actions in combating default, and (ii) the revision, in 3Q24 (with positive effect in the subsequent 12 months), of the criteria for accounting overdue client receivables (increasing the threshold for posting a 100% loss from 24 to 36 months, so as to provide a more faithful estimate of expectations of losses on past due receivables).

Provisions

Provisions in 1Q25 totaled R$ 145.6 million, a reduction of 10.4%. This variation was influenced by the recognition of R$ 23.0 million in 1Q24, for (i) impairment of the valuation of the Small Hydro Plants (PCHs) held for sale of R$17.7 million, and (ii) a legal action by a client of R$ 5.3 million.

 

Post-employment liabilities

The remeasurement of post-employment obligations represented a reduction in expenditure of R$ 39.9 million compared to 1Q24. In 1Q25 there was a remeasurement of post-employment obligations, due to the migration of employees to the Premium Health Plan, which reduced the expense by R$ 27.7 million.

People

The expense on personnel in 1Q25 was R$ 346.3 million, or 6.9% higher than in 1Q24. The main factor in the higher figure was the increase of 4.6% in salaries as from November 2024, under the Collective Work Agreement.

 
19 
 

 

  1Q25 1Q24 Change %
(R$ ’000)      
Finance income 193,537 218,245 -11.3%
Finance expenses -443,168 -399,231 11.0%
Net finance income (expenses) -249,631 -180,986 37.9%

 

For 1Q25 the Company posted consolidated net financial expenses of R$ 249.6 million – R$ 68.6 million higher than in 1Q24. Main factors:

§The financial expense posted for monetary updating of loans was R$ 70.2 million higher, and borrowing costs were R$ 41.4 million higher – reflecting (i) higher gross debt, and (ii) higher IPCA inflation in 1Q25 (2.04%) than in 1Q24 (1.48%).
§In 1Q24 there was a net negative effect of R$ 17.0 million, of exchange rate variation on the debt in US dollars and the related hedge. This debt was settled in December 2024, so there was no comparable effect in 1Q25.

 

 
20 
 

Gain/loss in non-consolidated investees (Equity income)

 

(R$ ’000) 1Q25 1Q24 Change R$ ’000

EQUITY INCOME

(Gain/loss in non-consolidated investees)

     
Taesa 76,084 80,112 -4,028
Guanhães Energia 8,390 2,318 6,072
Cemig Sim (Equity holdings) 4,894 3,373 1,521
Hidrelétrica Pipoca 3,760 3,769 -9
Paracambi 3,571 3,169 402
Hidrelétrica Cachoeirão 1,750 1,114 636
Aliança Geração           -    30,861 -30,861
Belo Monte (Aliança Norte and Amazônia Energia) -56,330 -34,215 -22,115
Total 42,119 90,501 -48,382

 

Total equity income in 1Q25 was R$ 48.4 million lower than in 1Q24. The main factors were: (i) the weaker result of Belo Monte, on higher finance expenses (due to the higher TJLP (long-term interest rate) in 1Q25); and (ii) the fact that we no longer have a holding in Aliança Geração, after completion of the sale of that interest in 3Q24.

 
21 
 

CONSOLIDATED EBITDA (IFRS, and Adjusted)

Ebitda is a non-accounting metric, prepared by the Company, reconciled with its consolidated financial statements in accordance with the specifications in CVM Circular SNC/SEP 01/2007 and CVM Resolution 156 of June 23, 2022. It comprises: Net profit adjusted for the effects of: (i) Net finance income (expenses), (ii) Depreciation and amortization, and (iii) Income tax and the Social Contribution tax. Ebitda is not a metric recognized by Brazilian GAAP nor by IFRS; it does not have a standard meaning; and it may be non-comparable with metrics with similar titles provided by other companies. Cemig publishes Ebitda because it uses it to measure its own performance. Ebitda should not be considered in isolation or as a substitute for net profit or operational profit, nor as an indicator of operational performance or cash flow, nor to measure liquidity, nor the capacity for payment of debt. In accordance with CVM Instruction 156/2022, the Company adjusts Ebitda to exclude extraordinary items which, by their nature, do not contribute to information on the potential for gross cash flow generation.

 

Consolidated 1Q25 Ebitda
R$ ’000 Generation Transmission Trading Distribution Gas Holding co. and equity interests Total  
Profit (loss) for the period 393,883 163,510 64,065 311,162 114,384 -8,264 1,038,740  
Income tax and Social Contribution tax 82,732 33,592 -23,540 58,606 57,975 -34,339 175,026  
Net finance income (expenses) 3,558 5,967 -3,831 202,095 15,627 26,215 249,631  
Depreciation and amortization 80,295 5,043 3 247,492 25,133 5,881 363,847  
Ebitda per CVM Resolution 156 560,468 208,112 36,697 819,355 213,119 -10,507 1,827,244  
Net profit attributed to non-controlling stockholders -  -  -  - -492 - -492  
Remeasurement of post-employment liabilities -2,829 -1,747 -400 -21,599  - -1,122 -27,697  
Adjusted Ebitda 557,639 206,365 36,297 797,756 212,627 -11,629 1,799,055  

 

 

Consolidated 1Q24 Ebitda
R$ ’000 Generation Transmission Trading Distribution Gas Holding co. and equity interests Total
Profit (loss) for the period 371,794 132,306 192,004 322,338 117,008 17,441 1,152,891
Income tax and Social Contribution tax 73,033 35,576 95,210 99,173 59,750 –13,927 348,815
Net finance income (expenses) 27,802 16,587 –7,449 108,781 17,159 18,106 180,986
Depreciation and amortization 83,583 –59 6 216,199 23,727 5,086 328,542

Ebitda per

CVM Resolution 156

556,212 184,410 279,771 746,491 217,644 26,706 2,011,234
Net profit attributed to non-controlling stockholders –503 –503
Gain on sale of generation plants –42,989 –42,989
Impairment 22,958 22,958
Adjusted Ebitda 536,181 184,410 279,771 746,491 217,141 26,706 1,990,700
 
22 
 

Ebitda of Cemig D

 

  1Q25 1Q24 Change %
Cemig D Ebitda – R$ ’000      
Net profit for the period 311,158 322,338 –3.5%
Income tax and Social Contribution tax 58,607 99,173 –40.9%
Net finance income (expense) 202,096 108,780 85.8%
Amortization 247,491 216,199 14.5%
Ebitda per CVM Resolution 156 819,352 746,490 9.8%
Remeasurement of post-employment liabilities –21,599
Adjusted Ebitda 797,753 746,490 6.9%
New replacement value (VNR) 53,203    30,951 71.9%
Adjusted Ebitda less VNR 744,550 715,539 4.1%

 

Cemig D posted 1Q25 Ebitda of R$ 819.4 million, 9.8% more than its Ebitda of 1Q24.

Adjusted Ebitda, at R$ 797.8 million, was 6.9% higher than in 1Q24.

 

The main effects in Ebitda in the quarter were:

§Allowance for client default losses R$ 27.6 million lower than in 1Q24.
§Restatement of post-employment liabilities, with a positive effect of R$ 21.6 million on Ebitda, due to the migration of 807 employees to the Premium Health Plan (which has no post-employment obligation for the Company) during the window reopened in January 2025.
§The expense on outsourced services was 2.7% lower (R$ 12.2 million lower) than in 1Q24.
§New Replacement Value (VNR) totaled R$ 53.2 million in 1Q25, vs. R$ 31.0 million in 1Q24.
§A negative effect from higher energy losses: 10.49% in the 12 months to March 2025 (though still within the 10.50% regulatory threshold), compared to 10.36% in the 12 months to December 2024.
§Total energy volume distributed (excluding Distributed Generation) was 0.3% lower than in 1Q24 (comprising 6.5% lower in the captive market, and 5.8% higher in the Free Market), mainly due to (i) migration to DG, and (ii) volume used by rural consumers 9.7% lower, due to higher rainfall.
 
23 
 

Cemig GT – Ebitda

 

 

 

Cemig GT: 1Q25 Ebitda          
R$ ’000 Generation Transmission Trading Equity interests Total
Profit (loss) for the period 393,597 163,169 27,543 –43,032 541,277
Income tax and Social Contribution tax 82,433 33,102 2,271 –9,541 108,265
Net finance income (expenses) 3,639 6,196 –3,871 9,590 15,554
Depreciation and amortization 81,922 2299 3 84,224
Ebitda per CVM Resolution 156 561,591 204,766 25,946 –42,983 749,320

Remeasurement of

post–employment liabilities

–2,829 –1,747 –400 –538 –5,514
Adjusted Ebitda 558,762 203,019 25,546 –43,521 743,806

 

 

 

Cemig GT: 1Q24 Ebitda          
R$ ’000 Generation Transmission Trading Equity interests Total
Profit (loss) for the period 372,261 129,598 50,145 –58,198 493,806
Income tax and Social Contribution tax 73,033 34,221 22,130 25,359 154,743
Net finance income (expenses) 27,802 16,693 –7,449 31,706 68,752
Depreciation and amortization 83,584 2 6 83,592
Ebitda per CVM Resolution 156 556,680 180,514 64,832 –1,133 800,893
 Gain on sale of assets –42,989 –42,989
 Impairment 22,958 22,958
Adjusted Ebitda 536,649 180,514 64,832 –1,133 780,862

 

 

The 1Q25 Ebitda of Cemig GT was R$ 749.3 million, 6.4% lower than in 1Q24. Adjusted Ebitda was 4.7% lower than in 1Q24.

 

Effects on Ebitda in this YoY comparison:

§There was a negative impact in Trading, due to exposure to price differences between sub-markets – much of the energy purchased is in the Northeast, and a large part of it is traded in other sub-markets.
§Weaker result in equity income: negative R$ 38.2 million in 1Q25, vs. R$ 7.6 million positive in 1Q24 – the main factors being: (i) the weaker result of Belo Monte, on higher finance expenses, due to the higher TJLP (long-term interest rate), in 1Q25, and (ii) the fact that we no longer have a holding in Aliança Geração, following completion of sale of that interest in 3Q24.
§Transmission revenue was R$ 60 million higher than in 1Q24, on higher financial revenue from contractual assets, due to the higher IPCA inflation in the period: 2.04% over the period of 1Q25, vs. 1.42% in 1Q24.
§The GSF was better in 1Q25, benefiting the generation activity: there was secondary supply in January and February, while in 1Q24 the GSF was not higher than 1 in any month.
§A restatement of post-employment liabilities had a positive effect on Ebitda of R$ 5.5 million, due to the migration of employees to the Premium Health Plan (which has no post-employment obligation for the Company) during the window reopened in January.
§Sale of 15 Small Hydro Plants (PCHs) and Local Hydro Plants (CGHs) was completed in 1Q24, with a gain of R$ 43.0 million.
§Also in 1Q24 impairment of R$ 23.0 million were posted: R$ 17 million for plants held for sale, and R$ 5.3 million for a client challenging amounts receivable.
 
24 
 

Investment

 

The Cemig group invested a total of R$ 1.21 billion in 1Q25 – 18.6% more than in 1Q24.

Highlights of 1Q25 were: (i) realization by Cemig D of investments totaling R$ 979 million; (ii) connection of more than 200,000 new clients; (iii) energizing of 172 new equipment items in 12 transmission substations; (ii) connection of distributed generation capacity totaling 11 MWac (15.6 MWp); and (v) construction of 40 km of gas pipelines by Gasmig.

Execution of the largest investment program in Cemig’s history will modernize the Company’s electricity system, ensuring reliability, in line with its strategic plan of focusing on Minas Gerais and on its core businesses, and providing ever-improving service to the client. Investment totaling R$ 39.20 billion is planned for the period 2025–29, of which R$ 6.35 billion is being invested in 2025.

 

 

 
25 
 

Debt

 

CONSOLIDATED (R$ ’000) Mar. 2025 2024 Change, %
Gross debt 15,242,574 12,279,300 24.1%
Cash and equivalents + Securities 4,755,087 2,390,743 98.9%
Net debt 10,487,487 9,888,557 6.1%
       
CEMIG GT (R$ ’000)      
 Gross debt 1,692,935 1,031,924 64.1%
 Cash and equivalents + Securities 1,378,941 542,566 154.2%
 Net debt 313,994 489,358 -35.8%
       
CEMIG D (R$ ’000)      
 Gross debt 12,327,207 10,037,621 22.8%
 Cash and equivalents + Securities 2,216,441 1,114,866 98.8%
 Net debt 10,110,766 8,922,755 13.3%

 

 

 

Both Cemig GT and Cemig D issued debentures in 1Q25, for a total of R$ 3,125 million.

Cemig D amortized debt totaling R$ 320 million in the quarter.

In March 2025 Cemig D concluded its 12th debenture issue, categorized as ‘ESG debentures for sustainable use of proceeds’. The issue raised R$ 2.5 billion, in two series, as follows:

Series Quantity Value in R$ ’000 Rate Maturity Amortization
Series 1 1,640,000 R$1,640,000 CDI + 0.86% p.a. 2,557 days 72nd  to 84th  months
Series 2 860,000 R$860,000 IPCA + 7.5467% p.a. 5,479 days 156th , 168th  and 180th  months

 

Cemig GT completed its 10th debenture issue in March: categorized as ‘Green Debentures’, with total value of R$ 625 million, maturing 2030, and paying the CDI rate +0.34%.

 
26 
 
  1Q25
DEBT AMORTIZED – R$ ’000  
Cemig GT                      –   
Cemig D 319,865
Other                      -   
Total 319,865

 

 

 

 

 
27 
 

Cemig’s long-term ratings

 

Cemig’s ratings have improved significantly in recent years, and are currently at their highest ever.

In 2021 the three principal rating agencies upgraded their ratings for Cemig.

In April 2022, Moody’s again upgraded its rating for Cemig, by one notch.

In May 2024, Moody’s raised its rating to AA+.

In October 2024, Fitch raised its rating to AAA, the highest of all ratings on the Brazilian scale, recognizing:

(i)consistent results and cash generation,
(ii)a diversified asset base, and
(iii)discipline in capital allocation. More details in this table:

 

 

 

 
28 
 

ESG – Report on performance

Cemig Highlights

§In 2024, the average annual outage duration experienced by Cemig’s clients was reduced by approximately 2.5 hours: the time taken to re-establish supply was reduced by 13%; and the average number of outages per consumer was down by 14%. DEC is the acronym for Average Outage Time per Consumer (Duração Equivalente de Interrupção por Unidade Consumidora), one of the main indicators of performance in Brazil’s power sector. In March/25, the perceived DEC was more than 3 hours lower than in the 12-month window ending in Mar/24.
§Leadership in the Retail Free Energy Market
oCemig’s volume of transactions in power supply in the retail segment of the Energy Free Market exceeded 170 MWavg (megawatts average) in 1Q25. The February 2025 figures from the Brazilian Power Exchange (CCEE) show Cemig as leader in the segment with 173.6 MWavg sold to more than 2,000 clients.

Environment

 

§Cemig is building 5,000 meters of protection fencing in the Pau Furado State Park, in the municipalities of Uberlândia and Araguari, as part of the project to revitalize this State Park after a fire, in September 2024, affected approximately one-third of its area. The Company is also working on reforestation of approximately 200 hectares (some 9% of the park), planting 440,000 native seedlings.§ 
§The work on recovery of the Pau Furado Park is part of Cemig’s initiatives to preserve areas of native vegetation in Minas Gerais, where there are investments in recovery of six state parks. Conservation units are planned or established throughout the state, such as the Lapa Grande state park in Montes Claros, and the Cerca Grande state park in Matozinhos.

Social

 

Emergency Action Plans (PAEs)

§To empower local populations in areas close to its plants and to support and comply with the National Dam Safety Law, Cemig carried out nine simulations of emergencies in 2024, providing emergency situation training for 1,526 people. The Company plans four more events in 2025, for the Theodomiro Carneiro Santiago (known as Emborcação) hydroelectric plant (in May), the Irapé plant (in July), Peti (in August) and finally the Três Marias plant (in September).
§Although the dams of Cemig’s hydroelectric plants are completely safe and carefully monitored, the simulations follow the guidelines of the Emergency Action Plan (EAP) created and established for each dam, aiming to empower people to follow the escape routes of the region to the nearest meeting point, as well as to identify warning signs. The activities always involve the local residents and workers – those who live or work in the vicinity of the hydroelectric generation plants.

The Low-income Tariff

§At the beginning of 2025 Cemig had more than 1.4 million clients registered for the Social Electricity Tariff (Tarifa Social de Energia Elétrica – TSEE), which provides a discount of up to 65% on energy bills of low-income families. To be eligible, candidates must be enrolled in the Federal Social Programs Register (Cadastro Único para Programas Sociais do Governo Federal – ‘CadÚnico’), or be recipients of Permanent Social Assistance Benefit (Benefício de Prestação Continuada da Assistência Social – BPC). The TSEE discount applies for monthly consumption of up to 220 kWh – for consumption above this level, the standard rate applies.
 
29 
 

 

Governance

 

Regionalization of distribution

 

§Cemig will be even closer to its clients in all regions of Minas Gerais. Concomitant with the largest phase of major structural investment in its history, in 2025 Cemig is undertaking an organizational restructuring to improve the quality of provision of services throughout its concession area. Among the main changes is the creation of six senior management units and 16 regional management units, expanding Cemig’s presence in the regions of the state outside the capital, and bringing the Company ever closer to its clients.

Cemig in the main sustainability indices

 

 
30 
 

Indicators

 

 
31 
 

Performance of Cemig’s securities

  Mar. 2025 2024 Change, %
Prices (2)
CMIG4 (PN) at the close (R$/share) 10.26 10.91 –5.98%
CMIG3 (ON) at the close (R$/share) 14.79 14.44 2.40%
CIG (ADR for PN shares), at close (US$/share) 1.76 1.79 –1.68%
CIG.C (ADR for ON shares) at close (US$/share) 2.55 2.32 9.89%
XCMIG (Cemig PN shares on Latibex), close (€/share) 1.68 1.71 –1.75%
Average daily trading
CMIG4 (PN) (R$ mn) 142.09 143.11 –0.71%
CMIG3 (ON) (R$ mn) 3.82 3.75 1.87%
CIG (ADR for PN shares)  (US$ mn) 5.42 4.3 26.05%
CIG.C (ADR for ON shares)  (US$ mn) 0.11 0.33 –66.67%
Indices
IEE 85,280 77,455 10.10%
IBOV 130,260 120,283 8.29%
DJIA 9,246 8,978 2.99%
Indicators
Market valuation at end of period, R$ mn 33,679 35,149 –4.18%
Enterprise value (EV), R$ mn (1) 43,707 42,668 2.44%
Dividend yield of CMIG4 (PN) (%) (3) 13.48 11.96 1.52 pp
Dividend yield of CMIG3 (ON) (%) (3) 9.35 9.08 0.27 pp

 

 (1) EV = (Market valuation [calculated as R$/share x number of shares]) + (consolidated Net debt).
(2) Share prices adjusted for corporate action payments, including dividends.  
(3) (Dividends distributed in last 4 quarters) / (Share price at end of the period).

 

In 1Q25 Cemig’s shares, by volume (aggregate of common (ON) and preferred (PN) shares), were the fourth most liquid in Brazil’s electricity sector, and among the most traded in the Brazilian equity market.

On the New York Stock Exchange:

the volume traded in ADRs for Cemig’s preferred shares (CIG) in 1Q25 was US$325.6 million

– reflecting investors’ continued recognition of Cemig as a global investment option.

the ADRs for Cemig’s preferred shares were down 1.68% in the quarter,
and the ADRs for the common shares rose 9.89%.

In the same period, in São Paulo:

– the Ibovespa index of the São Paulo stock exchange rose 8.29%.

– Cemig’s preferred shares fell 5.98%; and its common shares rose 2.4%.

 

 

 
32 
 

Generation plants

 

Plant Company Cemig power (MW) Cemig physical guarantee (MW) End of concession Type Cemig stake  
 
Emborcação Cemig GT 1,192 475 May 2027 Hydro plant 100.0%  
Nova Ponte Cemig GT 510 257 Aug. 2027 Hydro plant 100.0%  
Irapé Cemig GT 399 198 Sep. 2037 Hydro plant 100.0%  
Três Marias Cemig GT 396 227 Jan. 2053 Hydro plant 100.0%  
Salto Grande Cemig GT 102 74 Jan. 2053 Hydro plant 100.0%  
Boa Esperança Cemig GT 85 25 Aug. 2057 Solar plant 100.0%  
Sá Carvalho Sá Carvalho S.A. 78 54 Aug. 2026 Hydro plant 100.0%  
Três Marias Jusante Cemig GT 70 20 Feb. 2058 Solar plant 100.0%  
Rosal Rosal Energia S.A. 55 28 Dec. 2035 Hydro plant 100.0%  
Itutinga Cemig Ger. Itutinga 52 27 Jan. 2053 Hydro plant 100.0%  
Camargos Cemig Ger. Camargos 46 22 Jan. 2053 Hydro plant 100.0%  
Volta do Rio Cemig GT 42 18 Dec. 2031 Wind plant 100.0%  
Poço Fundo Cemig GT 30 17 May 2052 Small Hydro 100.0%  
Praias do Parajuru Cemig GT 29 8 Sep. 2032 Wind plant 100.0%  
Pai Joaquim Cemig PCH S.A. 23 14 Oct. 2033 Small Hydro 100.0%  
Piau Cemig Ger. Sul 18 14 Jan. 2053 Hydro plant 100.0%  
Gafanhoto Cemig Ger. Oeste 14 7 Jan. 2053 Hydro plant 100.0%  
Peti Cemig Ger. Leste 9 6 Jan. 2053 Hydro plant 100.0%  
Tronqueiras Cemig Ger. Leste 9 3 Dec. 2046 Hydro plant 100.0%  
Joasal Cemig Ger. Sul 8 5 Jan. 2053 Hydro plant 100.0%  
Queimado Cemig GT 87 53 July 2034 Hydro plant 82.5%  
Hydro plant Norte Energia 1,313 534 Jul. 2046 Hydro plant 11.7%  
Cachoeirão Hidrelétrica Cachoeirão 13 8 Sep. 2033 Small Hydro 49.0%  
Paracambi LightGer 12 10 Jan. 2034 Hydro plant 49.0%  
Pipoca Hidrelétrica Pipoca 10 6 Dec. 2034 Small Hydro 49.0%  
Others   74 36        
Subtotal   4,676 2,146        
Cemig Sim Equity interests 23 5.5   Solar 49.00%  
Cemig Sim Owned 27 7.1   Solar 100.00%  
Total   4,726 2,159        

 

Notes:

The physical guarantee of Boa Esperança and Jusante is the value certified by a certifying company, but it has not been approved by Aneel.

For the plants of Cemig Sim, the installed capacity is in MWac and the physical guarantee has been estimated in the table as being equal to the estimated generation.

There are more details of Cemig Sim's expansion projects on the next page.

 
33 
 

Expansion of solar generation

Project Company Installed capacity (MWac) Capacity (MWp) Expected Generation (MWaverage)

Planned operational

start date

Ouro Solar Project Cemig Sim 40.5 57.5 11.4 Jun. 2025 to Apr. 2026
Bloco Azul project Cemig Sim 23.0 32.6 12.0 Jun. 2025 to Apr. 2026
Solar do Cerrado Project Cemig Sim 50.0 70.0 13.1 Dec. 2025 to May 2026
Total   113.5 160.1 36.5  

 

 

RAP: July 2024 – June 2025 cycle

The RAP of Cemig, including the Adjustment Component, received an increase of 18.8% as from July, reflecting: (i) inflation in the period; (ii) strengthening and enhancements; and (iii) flow from reprofiling of the ‘RBSE’ National Grid component.

ANEEL RATIFYING RESOLUTION (ReH) 3348/2024 (2024–2025 cycle)
R$ ’000  RAP Adjustment component Total  Expiration
Cemig 1,243,011 115,284 1,358,295  
Cemig GT 1,161,990 117,855 1,279,845 Dec. 2042
Cemig Itajubá 43,096 –1,524 41,572 Oct. 2030
Centroeste 26,008 –1,284 24,724 Mar. 2035
Sete Lagoas 11,917 237 12,154 Jun. 2041
Taesa (Cemig stake: 21.68%) 804,260 –40,672 763.588  
TOTAL RAP     2,121,883  

 

REIMBURSEMENT FOR NATIONAL GRID ASSETS**
R$ ’000 – by cycle 2022-2023 2023-2024 2024-2025 ¹ From 2025-2026, to 2027-2028 From 2028-2029, to 2032-2033
Economic 144,547 144,375 21,662 83,019 26,039
Financial 129,953 275,556 275,556 275,556                    -   
TOTAL 274,500 419,931 297,218 358,575 26,039

 

* The amounts of the reimbursement of National Grid (‘RBSE’) components are included in the RAP of Cemig (first table).

1) 2024-2025 includes the Adjustment Component for postponement of the 2023 Review.

 

Cemig currently has state environmental (REA) approval for large-scale strengthening and enhancement works, with total capex of R$ 1,242 million, and for investments of R$ 220 million related to Lot 1 of Auction 02/2022 (completion of works planned for 2028).

Note: The amounts stated for 2024 include investments that were made, but were not in Ratifying Resolution 3348/2024, which approved the RAP for July 2024–June 2025.

Planned operational start date Capex (R$ ’000) RAP (R$ ’000)
2024 232,197 35,176
2025 307,845 49,239
2026 259,678 41,480
2027 418,872 69,588
2028 243,910 22,396
Total 1,462,502 217,880

 

 

 
34 
 

Regulatory Transmission revenue

Regulatory Transmission revenue – 1Q25
R$ ’000 GT Centroeste Sete Lagoas
REVENUE 454,337 6,482 2,620
  Revenue from Transmission operations 454,337 6,482 2,620
Taxes on revenue -39,808 -236 -242
  PIS and Pasep taxes -7,098 -42 -43
  Cofins tax -32,696 -194 -199
  ISS tax -14 - -
Sector charges -84,719 -214 -114
  Research and Development (R&D) -3,325 -59 -22
  Global Reversion Reserve (RGR) - -132 -80
  Energy Development Account (CDE) -61,488 - -
  Electricity Services Inspection Charge (TFSEE) -1,321 -23 -12
Program of Incentives for Alternative Electricity Sources – PROINFA -18,585 - -
Net revenue 329,810 6,032 2,264

 

Complementary information

Cemig D

 

CEMIG D Market
Quarter Captive
Consumers
TUSD ENERGY1 T.E.D2 TUSD PICK3
1Q22 5,738 5,397 11,136 36.2
2Q22 6,050 5,853 11,904 36.7
3Q22 5,942 5,790 11,733 34.7
4Q22 6,047 5,755 11,802 40.5
1Q23 5,723 5,566 11,289 38.0
2Q23 5,949 6,058 12,007 38.5
3Q23 5,812 6,028 11,840 39.2
4Q23 6,376 6,068 12,445 39.9
1Q24 5,930 6,097 12,027 40.4
2Q24 5,924 6,301 12,225 42.4
3Q24 5,821 6,557 12,378 43.6
4Q24 5,812 6,505 12,317 42.5
1Q25 5,547 6,448 11,996 45.3
1. Refers to the quantity of electricity for calculation of the regulatory charges charged to free consumer clients ("Portion A")
2. Total electricity distributed      
3. Sum of the demand on which the TUSD is invoiced, according to demand contracted ("Portion B").  
 
35 
 
Cemig D 1Q25 4Q24 1Q24 chg. % chg. %
Operating Revenues (R$ million)       1Q/4Q 1Q/1Q
Revenue from supply of energy 5,886 6,964 5,727 -15.5% 2.8%
Reimbursement of PIS/Pasep and Cofins credits to customers 0 0 323 0.0% -100.0%
Revenue from Use of Distribution Systems (the TUSD charge) 1,440 1,386 1,178 3.9% 22.2%
CVA and Other financial components in tariff adjustment 126 47 76 168.1% 65.8%
Construction revenue 1,047 1,290 859 -18.8% 21.9%
Adjustment to expectation of cash flow from indemnifiable financial assets of distribution concession (VNR) 53 35 31 51.4% 71.0%
Others 594 667 513 -10.9% 15.8%
Subtotal 9,146 10,389 8,707 -11.96% 5.0%
Deductions -2,643 -2,827 -2,737 -6.5% -3.4%
Net Revenues 6,503 7,562 5,970 -14.0% 8.9%

 

  1Q25 4Q24 1Q24 chg. % chg. %
 Cemig D - Expenses (R$ million)       1Q/4Q 1Q/1Q
Personnel 233 256 210 -9.0% 11.0%
Employees' and managers' profit sharing 26 21 25 23.8% 4.0%
Forluz – Post-retirement obligations 65 81 96 -19.8% -32.3%
Materials 32 28 23 14.3% 39.1%
Outsourced services 433 508 446 -14.8% -2.9%
Amortization 248 252 217 -1.6% 14.3%
Operating provisions 163 162 191 0.6% -14.7%
Charges for Use of Basic Transmission Network 838 762 875 10.0% -4.2%
Energy purchased for resale 2,770 3,356 2,399 -17.5% 15.5%
Construction Cost 1,047 1,290 859 -18.8% 21.9%
Other Expenses 77 139 99 -44.6% -22.2%
Total 5,932 6,855 5,440 -13.5% 9.0%

 

Cemig D 1Q25 4Q24 1Q24 chg. % chg. %
Statement of Results (R$ mn)       1Q/4Q 1Q/1Q
Net Revenue 6,503 7,562 5,970 -14.0% 8.9%
Operating Expenses 5,932 6,855 5,440 -13.5% 9.0%
Operational profit 571 707 530 -19.2% 7.7%
EBITDA 819 958 746 -14.5% 9.8%
Financial Result -202 -138 -109 46.4% 85.3%
Provision for Income Taxes, Social Cont & Deferred Income Tax -58 -117 -99 -50.4% -41.4%
Net Income 311 452 322 -31.2% -3.4%
 
36 
 

Cemig GT

 

Cemig GT - Operating Revenues 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Sales to end consumers 870 848 737 2.6% 18.0%
Supply 537 542 429 -0.9% 25.2%
Revenues from Trans. Network    146 129 162 13.2% -9.9%
Construction revenue 66 144 60 -54.2% 10.0%
Financial remuneration of transmission contractual assets 219 198 149 10.6% 47.0%
Gain on monetary updating of Concession Grant Fee 138 118 129 16.9% 7.0%
Transactions in the CCEE 21 10 28 110.0% -25.0%
Generation indemnity revenue 27 23 21 17.4% 28.6%
Others 60 63 34 -4.8% 76.5%
Subtotal 2,084 2,075 1,749 0.4% 19.2%
Deductions -381 -379 -346 0.5% 10.1%
Net Revenues 1,703 1,696 1,403 0.4% 21.4%

 

 

Cemig GT - Operating Expenses 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Personnel 80 73 83 9.6% -3.6%
Employees' and managers' profit sharing 9 9 9 0.0% 0.0%
Forluz – Post-retirement obligations 21 25 29 -16.0% -27.6%
Materials 6 8 6 -25.0% 0.0%
Outsourced services 58 72 56 -19.4% 3.6%
Depreciation and Amortization 84 82 84 2.4% 0.0%
Operating provisions 18 35 9 -48.6% 100.0%
Charges for Use of Basic Transmission Network 74 71 73 4.2% 1.4%
Energy purchased for resale 586 642 341 -8.7% 71.8%
Construction Cost 53 116 26 -54.3% 103.8%
Impairment 0 17 23 -100.0% -
Other Expenses 11 17 -3 -35.3% -466.7%
Total 1,000 1,167 736 -14.3% 35.9%
Gain on disposal of investments - - 43 - -100.0%
Total - other revenues - - 43 - -
Total 1,000 1,167 693 -14.3% 44.3%
 
37 
 
Cemig GT - Statement of Results 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Net Revenue 1,703 1,696 1,403 0.4% 21.4%
Operating Expenses 1,000 1,167 693 -14.3% 44.3%
Operational profit 703 529 710 32.9% -1.0%
Equity gain in subsidiaries -38 -83 8 -54.2% -575.0%
EBITDA 749 528 801 41.9% -6.5%
Financial Result -16 -222 -69 -92.8% -76.8%
Provision for Income Taxes, Social Cont & Deferred Income Tax -108 18 -155 - -30.3%
Net Income 541 242 494 123.6% 9.5%

 

 

Cemig, Consolidated

 

Energy Sales 1Q25 4Q24 1Q24 chg. % chg. %
(in GWh)       1Q/4Q 1Q/1Q
Residential 3,838 3,760 3,668 2.1% 4.6%
Industrial 4,311 4,597 4,202 -6.2% 2.6%
Commercial 3,063 2,809 3,136 9.0% -2.3%
Rural 739 783 750 -5.6% -1.5%
Others 795 705 759 12.8% 4.7%
Subtotal 12,746 12,654 12,515 0.7% 1.8%
Own Consumption 7 8 8 -12.5% -12.5%
Wholesale supply 4,826 4,763 4,276 1.3% 12.9%
TOTAL 17,579 17,425 16,799 0.9% 4.6%

 

Revenue from supply of electricity 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Residential 3,423 3,654 3,126 -6.3% 9.5%
Industrial 1,204 1,373 1,299 -12.3% -7.3%
Commercial 1,647 1,752 1,674 -6.0% -1.6%
Rural 517 660 533 -21.7% -3.0%
Others 506 587 541 -13.8% -6.5%
Subtotal 7,297 8,026 7,173 -9.1% 1.7%
Retail supply not yet invoiced -32 225 -155 -114.2% -
Wholesale supply 1,109 1,371 1,001 -19.1% 10.8%
TOTAL 8,374 9,622 8,019 -13.0% 4.4%
 
38 
 
Operating Revenues - consolidated 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Sales to end consumers 7,265 8,250 7,017 -11.9% 3.5%
Wholesale supply 1,110 1,371 1,002 -19.0% 10.8%
TUSD 1,429 1,375 1,169 3.9% 22.2%
CVA and Other financial components in tariff adjustment 126 47 76 168.1% -
Reimbursement of PIS/Pasep and Cofins over ICMS credits to customers 0 0 323 - -
Transmission revenue 60 -20 67 -400.0% -10.4%
Financial remuneration of transmission contract 173 219 151 -21.0% 14.6%
Transactions in the CCEE 22 10 41 120.0% -46.3%
Gas supply 921 988 920 -6.8% 0.1%
Construction revenue 1,215 1,547 956 -21.5% 27.1%
Others 894 976 772 -8.4% 15.8%
Subtotal 13,215 14,763 12,494 -10.5% 5.8%
Taxes and charges deductions from revenue -3,371 -3,586 -3,436 -6.0% -1.9%
Net Revenues 9,844 11,177 9,058 -11.9% 8.7%

 

 

Operating Expenses - consolidated 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Personnel 346 332 324 4.2% 6.8%
Employees’ and managers’ profit sharing 43 49 39 -12.2% 10.3%
Forluz – Post-Retirement Employee Benefits 102 122 142 - -28.2%
Materials 39 37 29 5.4% 34.5%
Outsourced services 515 618 519 -16.7% -0.8%
Energy purchased for resale 4,267 4,923 3,511 -13.3% 21.5%
Charges for use of the national grid 767 692 843 10.8% -9.0%
Gas bought for resale 489 564 510 -13.3% -4.1%
Depreciation and Amortization 364 364 329 0.0% 10.6%
Operating Provisions 197 259 216 -23.9% -8.8%
Construction costs 1,202 1,518 921 -20.8% 30.5%
Impairment loss 0 0 23 - -
Other Expenses 92 182 103 -49.5% -10.7%
Total 8,423 9,660 7,509 -12.81% 12.17%
Gain on disposal of investments - - 43 - -
Total - other revenues - - 43 - -
Total 8,423 9,660 7,466 -12.8% 12.8%
 
39 
 
Financial Result Breakdown 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
FINANCE INCOME          
Income from cash investments 84 148 65 -43.2% 29.2%
Arrears fees on sale of energy 74 78 75 -5.1% -1.3%
Monetary variations 12 35 39 -65.7% -69.2%
Monetary variations – CVA 18 12 2 50.0% 800.0%
Monetary updating on Court escrow deposits 21 18 18 16.7% 16.7%
Pasep and Cofins charged on finance income -53 -65 -41 -18.5% 29.3%
Gains on financial instruments - Swap 0 21 42 - -
Others 38 37 18 2.7% 111.1%
  194 284 218 -31.7% -11.0%
           
FINANCE EXPENSES          
Costs of loans and financings 260 293 219 -11.3% 18.7%
Foreign exchange variations 0 233 59 - -
Monetary updating – loans and financings 125 99 55 26.3% 80.0%
Foreign exchange variations - Itaipu Binacional 0 18 2 - -
Monetary updating on PIS/Pasep and Cofins taxes credits 13 0 15 - -13.3%
Others 46 37 49 24.3% -
  444 680 399 - 11.3%
           
NET FINANCE INCOME (EXPENSES) -250 -396 -181 -36.9% -238.1%

 

Consolidated profit and loss account 1Q25 4Q24 1Q24 chg. % chg. %
(R$ million)       1Q/4Q 1Q/1Q
Net Revenue 9,844 11,177 9,058 -11.9% 8.7%
Operating Expenses 8,423 9,660 7,466 -12.8% 12.8%
Operational profit 1,421 1,517 1,592 -6.3% -10.7%
Equity gain (loss) in subsidiaries 42 33 91 27.3% -53.8%
EBITDA 1,827 1,914 2,011 -4.5% -9.1%
Financial Result -250 -396 -181 -36.9% 38.1%
Provision for Income Taxes, Social Cont & Deferred Income Tax -175 -156 -349 12.2% -49.9%
Net profit for the period 1,039 998 1,153 4.1% -9.9%

 

Recurring profit: reconciliation
R$ mn 1Q25 1Q24
Net profit – IFRS 1,039 1,153
Remeasurement of post-employment liabilities -18          -   
FX exposure – Eurobond hedge          -    11
Gain on sale of investment          -    -25
Impairment          -    15
Recurring net profit 1,021 1,154
 
40 
 
Cash Flow Statement mar/25 mar/24
(R$ million)    
Cash at beginning of period 1,898 1,537
Cash generated by operations 1,372 1,639
Net income for the period from going concern operations 1,039 1,153
Interest and monetary variations 314 212
Depreciation and amortization 364 329
CVA and other financial components -126 -76
Equity gain (loss) in subsidiaries -42 -91
Provisions (reversals) for operational losses 187 210
Deferred income and social contribution taxes 175 349
 Refund of PIS/Pasep and Cofins credits to consumers -91 -323
Dividends receivable 45 56
Interest paid on loans and financings -219 -64
Net gain on derivative instruments at fair value through profit or loss 0 -42
Interest and monetary variation 0 59
Gain on disposal of investments 0 -43
Post-employment obligations 102 145
Remeasuring of concession financial and concession contract assets -405 -368
Others 29 133
Investment activity -2,763 -2,486
Securities - Financial Investment -1,001 -1,598
Financial assets 0 101
Fixed and Intangible assets/distribution and gas infrastructure -1,762 -1,035
Others 0 46
Financing activities 2,737 1,487
Lease payments -19 -18
Payments of loans and financings -320 -441
Interest on Equity, and dividends - -
Proceeds from Loans, financings and debentures 3,076 1,946
Cash at end of period 3,244 2,177
 
41 
 
  Mar. 2025 2024
BALANCE SHEETS - ASSETS    
(R$ million)    
CURRENT    
Cash and cash equivalents 3,244 1,898
Marketable securities 1,456 358
Customers, traders, concession holders and Transport of energy 5,518 5,596
Concession financial assets 1,332 1,190
Concession contract assets 1,179 1,140
Tax offsetable 533 511
Income tax and Social Contribution tax recoverable 33 7
Dividends receivable 75 111
Public lighting contribution 309 296
Escrow deposits 784 235
Other credits 951 834
Assets classified as held for sale 58 57
TOTAL CURRENT 15,472 12,233
NON-CURRENT    
Securities 55 135
Consumers and traders 275 254
Tax offsetable 1,476 1,455
Income tax and Social Contribution tax recoverable 564 582
Deferred income tax and Social Contribution tax 2,367 2,334
Escrow deposits in legal actions 1,204 1,196
Accounts receivable from the State of Minas Gerais 38 40
Financial assets of the concession 7,184 6,881
Contractual assets 10,670 10,327
Investments 3,254 3,221
Property, plant and equipment 3,749 3,715
Intangible assets 17,087 16,806
Leasing – rights of use 374 387
Other credits 133 161
TOTAL NON-CURRENT 48,430 47,494
     
TOTAL ASSETS 63,902 59,727
 
42 
 
BALANCE SHEETS LIABILITIES AND SHAREHOLDERS' EQUITY Mar. 2025 2024
(R$ million)    
CURRENT    
Suppliers 2,981 2,952
Regulatory charges 417 344
Profit sharing 154 111
Taxes 674 725
Income tax and Social Contribution tax 128 163
Interest on Equity, and dividends, payable 4,100 3,611
Loans and financings 2,636 2,877
Payroll and related charges 210 217
Public Lighting Contribution 481 475
Post-retirement liabilities 191 233
Accounts payable related to energy generated by consumers 1,435 1,251
PIS/Pasep and Cofins taxes to be reimbursed to customers 457 526
Leasing operations 80 79
Other obligations 659 582
TOTAL CURRENT 14,603 14,146
     
NON-CURRENT    
Regulatory charges 114 172
Loans and financings 12,607 9,403
Income tax and Social Contribution tax 499 496
Deferred Income tax and Social Contribution tax 1,512 1,543
Provisions 1,920 1,853
Post-retirement liabilities 4,082 4,073
PASEP / COFINS to be returned to consumers 163 166
Leasing operations 337 350
Others 144 142
TOTAL NON-CURRENT 21,378 18,198
TOTAL LIABILITIES 35,981 32,344
     
TOTAL EQUITY    
Share capital 14,309 14,309
Capital reserves 393 393
Profit reserves 13,576 13,576
Equity valuation adjustments -863 -900
Retained earnings 500 0
NON-CONTROLLING INTERESTS 27,915 27,378
Non-Controlling Interests 6 5
TOTAL EQUITY 27,921 54,761
TOTAL LIABILITIES AND EQUITY 63,902 87,105
 
43 
 

Disclaimer

Certain statements and estimates in this material may represent expectations about future events or results which are subject to risks and uncertainties that may be known or unknown. There is no guarantee that events or results will occur as referred to in these expectations.

These expectations are based on present assumptions and analyses from the point of view of our management, in accordance with their experience and other factors such as the macroeconomic environment, market conditions in the electricity sector, and expected future results, many of which are not under our control.

Important factors that could lead to significant differences between actual results and the projections about future events or results include: Cemig’s business strategy, Brazilian and international economic conditions, technology, our financial strategy, changes in the electricity sector, hydrological conditions, conditions in the financial and energy markets, uncertainty on our results from future operations, plans and objectives; and other factors. Due to these and other factors, our results may differ significantly from those indicated in or implied by such statements.

The information and opinions herein should not be understood as a recommendation to potential investors, and no investment decision should be based on the veracity, currentness or completeness of this information or these opinions. None of our staff nor any party related to any of them or their representatives shall have any responsibility for any losses that may arise as a result of use of the content of this material.

To evaluate the risks and uncertainties as they relate to Cemig, and to obtain additional information about factors that could give rise to different results from those estimated by Cemig, please consult the section on Risk Factors included in the Reference Form filed with the Brazilian Securities Commission (CVM), and in the 20-F Form filed with the US Securities and Exchange Commission (SEC).

Financial amounts are in R$ million (R$ mn) unless otherwise stated.

Financial data reflect the adoption of IFRS.