XML 99 R77.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS, FINANCING AND DEBENTURES (Tables)
12 Months Ended
Dec. 31, 2021
LOANS, FINANCING AND DEBENTURES  
schedule of composition of loans, financing and debentures

12/31/2021

Non-

Average Rate

    

Current

    

Current

Foreign currency

World Bank

2.41

%

149,904

148,214

Banco Interamericano de Desenvolvimento - BID

1.22

%

42,349

379,147

Kreditanstalt fur Wiederaufbau - KFW

4.77

%

65,423

542,639

257,676

1,070,000

National currency

RGR Return

5.00

%

250,802

1,003,208

RGR Subsidiaries

5.00

%

83,275

602,157

RGR CCEE

5.00

%

11,187

BNDES

5.63

%

458,015

4,668,486

Caixa Econômica Federal

8.22

%

806,317

3,072,622

Banco do Brasil

6.92

%

957,151

1,079,149

Bradesco (a)

7.18

%

265,124

1,077,681

Petrobras

1.91

%

2,199,910

3,327,920

BR Distribuidora

2.21

%

21,941

31,908

State Grid

5.01

%

91,196

647,597

Itaú

9.15

%

4,017

500,000

Banco do Nordeste do Brasil

7.18

%

66,187

987,810

BASA

8.52

%

12,425

344,624

Cigás

393,920

193,249

Other Financial Institutions

6.51

%

481,255

506,579

6,102,722

18,042,990

12/31/2021

    

Average Rate

    

Current

    

Non-Current

Bonus

Due 02/04/2025

3.63%

41,302

2,767,841

Due 02/04/2030

4.63%

79,043

4,103,680

120,345

6,871,521

Debentures

 

  

 

  

 

  

Eletrobras - Due 04/25/2022

 

Taxa DI+ 0.70% p.a.

 

1,113,080

 

Eletrobras - Due 04/25/2024

 

Taxa DI + 1.00% p.a.

 

27,053

 

2,200,000

Eletrobras - Due 04/25/2026

 

Taxa DI + 1.20% p.a.

 

12,567

 

1,000,000

Eletrobras - Due 05/15/2029

 

IPCA + 5.18% p.a.

 

5,447

 

820,619

Eletrobras - Due 04/15/2026

Taxa DI + 1.80% p.a.

24,304

1,200,000

Eletrobras - Due 04/15/2031

IPCA + 4.91% p.a.

16,232

1,601,176

Furnas - Due 11/15/2024

 

CDI 117.60% p.a.

 

95,608

 

360,000

Furnas - Due 11/15/2029

 

IPCA + 4.08% p.a.

 

2,340

 

897,225

Chesf - Due 01/15/2029

 

IPCA + 7.03% p.a.

 

14,474

 

141,445

CGT Eletrosul - Due 09/16/2024

Taxa DI + 1.78% p.a.

5,245

214,465

CGT Eletrosul - Due 09/15/2028

IPCA + 6.80% p.a.

11,098

110,316

CGT Eletrosul - Due 11/15/2028

IPCA + 3.75% p.a.

597

327,752

CGT Eletrosul - Due 09/17/2029

IPCA + 5.35% p.a.

2,118

187,271

Eletronorte - Due 08/04/2024

 

CDI + 2.75% p.a.

 

170,657

 

277,778

Eletronorte - Due 10/20/2024

 

CDI + 2.60% p.a.

253,190

 

458,334

 

 

1,754,010

9,796,381

Total Financing, loans and debentures

 

 

8,234,753

 

35,780,892

(a)The balance corresponds to the loan of R$301,409 from Furnas with Bradesco and of R$1,041,396 from Eletronorte with Bradesco BBI.

12/31/2020

Non-

Average rate

    

Current

    

current

Foreign currency

World Bank

2.41

%

140,572

275,655

Banco Interamericano de Desenvolvimiento

1.79

%

39,441

392,300

BNP Paribas

1.17

%

182,590

Kreditanstalt fur Wederaufbau - KFW

3.42

%

60,561

587,891

423,164

1,255,846

National currency

RGR Return

5.00

%

250,802

1,254,011

RGR Subsidiaries

5.00

%

86,779

688,283

RGR CCEE

5.00

%

34,797

BNDES

5.15

%

454,393

4,790,888

Caixa Econômica Federal

5.94

%

918,979

3,850,392

Banco do Brasil

2.41

%

1,085,373

1,420,404

Bradesco

5.14

%

1,006,159

Petrobras

1.91

%

2,196,011

4,925,322

BR Distribuidora

2.21

%

157,200

47,224

State Grid

10.00

%

43,935

354,828

Banco do Nordeste do Brasil

10.14

%

52,251

901,827

BASA

8.50

%

11,346

156,006

Cigás

414,264

223,670

Other Financial Institutions

4.64

%

779,996

1,292,845

7,492,285

19,905,700

12/31/2020

    

Average Rate

Current

    

Non-Current

Bonus

 

  

 

  

Due 10/27/2021

 

5.75%

3,284,824

 

Due 02/04/2025

 

3.63%

38,461

 

2,570,741

Due 04/02/2030

 

4.63%

73,606

 

3,812,050

 

3,396,891

 

6,382,791

Debentures

 

 

Eletrobras - Due 4/25/2022

 

DI rate+ 0.70% p.a.

3,722

 

1,100,000

Eletrobras - Due 4/25/2024

 

DI rate+ 1.00% p.a.

8,305

 

2,200,000

Eletrobras - Due 4/25/2026

 

DI rate+ 1.20% p.a.

4,035

 

1,000,000

Eletrobras - Due 5/15/2029

IPCA+ 5.18% p.a.

4,767

740,825

Furnas - Due 11/15/2024

CDI 117.60% p.a.

1,267

450,000

Furnas - Due 1/15/2024

IPCA+ 4.08% p.a.

1,755

808,446

Chesf - Due 1/15/2029

IPCA+ 7.03% p.a.

11,224

137,991

CGT Eletrosul - Due 9/15/2028

 

IPCA+ 6.80% p.a.

15,200

101,350

CGT Eletrosul - Due 11/15/2028

IPCA+ 3.75% p.a.

2,487

300,000

Eletronorte - Due 04/08/2024

CDI + 2.75% p.a.

500,000

Eletronorte - Due 10/20/2024

CDI + 2.60% p.a.

45,649

708,333

98,411

8,046,945

Total Financing, loans and debentures

 

11,410,751

 

35,591,282

Schedule of movements of loans and financing

Opening balance as of December 31, 2020, 2019 and 2018

 

47,002,033

47,899,641

 

54,841,027

Additions

 

4,828,697

9,154,852

 

6,442,950

Interest, charges, monetary and exchange variations incurred

 

2,936,377

5,367,794

 

3,876,246

Interest Paid

 

(2,545,458)

(2,074,848)

 

(2,810,184)

Amortization of the Principal

 

(8,429,427)

(12,144,481)

 

(12,365,154)

Transaction costs

 

(13,825)

(22,146)

 

598

Transfer

 

213,129

(173,846)

 

(645)

RGR derecognition

 

24,119

(1,004,933)

 

Write-off

(2,085,197)

Final balance as of December 31, 2021, 2020 and 2019

44,015,645

47,002,033

47,899,641

Schedule of maturity of long-term portion of loans and financing

2022

    

2023

    

2024

    

2025

    

2026

    

2027

    

After 2027

    

Total

8,234,752

 

4,785,443

 

6,657,723

 

4,681,094

 

4,204,094

1,739,095

 

13,713,444

 

44,015,645

Schedule of non-subsidiaries guarantees

NON-CONTROLLED COMPANIES

Debt Balance as of

Ending of

Guarantor

Modality

Venture

12/31/2021

Guarantee

Eletrobras

 

SPE

 

HPP Belo Monte

 

13,813,246

 

2042

Eletrobras

 

SPE

 

HPP Santo Antônio

 

5,351,448

 

2040

Eletrobras

 

SPE

 

HPP Jirau

 

3,240,577

 

2034

Eletrobras

 

SPE

 

HPP Teles Pires

 

1,128,600

 

2038

Furnas

 

SPE

 

HPP Santo Antônio

 

1,015,977

 

2038

Eletrobras

 

SPE

 

HPP Santo Antônio

 

926,256

 

2024

Eletrobras

 

SPE

 

HPP Jirau

 

887,438

 

2035

Furnas

 

SPE

 

Transmission Projetcs - Mata de Santa Genebra Transmissão S.A.

 

754,187

 

2041

Eletrobras

 

SPE

 

HPP Sinop

 

556,612

 

2038

Eletrobras

 

SPE

 

HPP São Manuel

 

525,607

 

2038

Eletrobras

 

Corporate

 

Amazonas Energia (a)

 

491,016

 

2026

Eletrobras

 

SPE

 

HPP Teles Pires  

 

267,751

 

2032

Eletrobras

 

SPE

 

HPP Santo Antônio

 

226,390

 

2030

Eletrobras

 

SPE

 

HPP Santo Antônio

 

153,342

 

2022

Furnas

 

SPE

 

Transmission Projects - Mata de Santa Genebra Transmissão S.A.

 

116,209

 

2030

Furnas

 

SPE

 

HPP São Manuel

 

108,557

 

2033

Eletrobras

 

SPE

 

Wind Projects - Chapada do Piauí II Holding S.A.

 

77,700

 

2032

Eletrobras

 

SPE

 

Transmission Projetcs - Interligação Elétrica Garanhuns S.A.

 

75,548

 

2028

Chesf

 

SPE

 

HPP Sinop

 

72,836

 

2032

Eletronorte

 

SPE

 

HPP Sinop

 

72,836

 

2032

Eletrobras

 

SPE

 

Wind Projects - Chapada Piauí I Holding S.A.

 

70,230

 

2032

Eletrobras

 

SPE

 

Transmission Projetcs - Caldas Novas Transmissão S.A.

 

3,303

 

2028

Non-controlled companies guarantees

 

29,935,666

 

  

(a)Private instrument arising from legal proceedings whose origin predates the privatization and deverticalization of Amazonas Energia S.A., with a view to settling previous debts to which Eletrobras is a party given its guarantor status.
Schedule of subsidiaries guarantees

SUBSIDIARY COMPANIES

Debt Balance as

Ending of

Guarantor

Modality

Venture

of 12/31/2021

Guarantee

Eletrobras

 

Corporate

 

Angra III

 

3,366,852

 

2036

Eletronuclear

 

Corporate

 

Angra III

 

3,013,276

 

2038

Eletrobras

 

Corporate

 

Issuance of Debentures - Furnas

 

919,045

 

2029

Eletrobras

 

Corporate

 

Belo Monte Transmissora de Energia

 

738,793

 

2029

Eletrobras

 

Corporate

 

Miscellaneous - Furnas

 

462,780

 

2023

Eletrobras

 

Corporate

 

Issuance of Debentures - Furnas

 

455,608

 

2024

Furnas

 

Corporate

 

Modernization of HPP Furnas and HPP Luiz Carlos Barreto de Carvalho

 

421,495

 

2031

Eletrobras

 

Corporate

 

HPP Simplício

 

355,323

 

2026

CGT Eletrosul

 

SPE

 

Transmissora Sul Litorânea de Energia

 

350,537

 

2029

Eletrobras

 

Corporate

 

Livramento Wind Complex - Entorno II

 

322,351

 

2028

Eletrobras

 

Corporate

 

Corporate Transmission Projects

 

243,027

 

2034

Eletrobras

 

Corporate

 

Chesf Corporate Projects 3

 

237,915

 

2029

Eletrobras

 

Corporate

 

Support to the Working Capital Structure

 

185,717

 

2024

Eletrobras

 

Corporate

 

HPP Mauá

 

163,333

 

2028

Eletrobras

 

Corporate

 

Linha Verde Transmissora

 

156,283

 

2033

Eletrobras

 

Corporate

 

Wind farms Casa Nova II and III

 

155,676

 

2031

Eletrobras

 

Corporate

 

2012-2014 Investment Plan

 

151,704

 

2029

Eletrobras

 

Corporate

 

Corporate Financing

 

104,851

 

2023

Eletrobras

 

Corporate

 

Transmissora Sul Brasileira de Energia S.A.

 

121,415

 

2028

Eletrobras

 

Corporate

 

HPP São Domingos

 

110,038

 

2028

Chesf

 

Corporate

 

Transmissora Delmiro Gouveia

 

102,598

 

2032

Eletrobras

 

Corporate

 

Chesf Corporate Projects 3

 

95,121

 

2029

Eletrobras

 

Corporate

 

HPP Batalha

 

78,042

 

2025

Eletrobras

 

Corporate

 

HPP Passo de São João

 

75,932

 

2026

Eletrobras

 

Corporate

 

CGT Eletrosul Corporate Projects

 

55,823

 

2023

Eletrobras

 

Corporate

 

Innovation Projects

 

45,254

 

2023

Chesf

 

Corporate

 

Transmissora Delmiro Gouveia

 

48,224

 

2031

Eletrobras

 

Corporate

 

CGT Eletrosul Corporate Projects

 

28,607

 

2022

Eletrobras

 

Corporate

 

HPP Baguari

 

19,839

 

2026

Eletrobras

 

Corporate

 

RS Energia

 

18,260

 

2027

CGT Eletrosul

 

Corporate

 

Expansion of the Southern Transmission System

 

18,368

 

2029

CGT Eletrosul

 

Corporate

 

Brazil x Uruguay Interconnection

 

13,787

 

2029

Eletrobras

 

Corporate

 

RS Energia

 

9,405

 

2027

Controlled companies guarantees

 

12,645,279

 

  

Schedule of movements of provision for guarantees

The change in guarantees for the year ending December 31, 2021 was as follows:

Opening balance as of December 31, 2020, 2019 and 2018

 

459,004

463,776

 

549,436

Additions of  Guarantees

 

14,869

25,556

 

13,690

Update (a)

 

(14,408)

15,197

 

5,889

Write-offs

 

(33,656)

(45,525)

 

(105,239)

Final balance on December 30, 2021, 2020 and 2019

 

425,809

459,004

 

463,776

(a)

The update includes the reduction of the debit balance due to payments of loans and financings.