XML 71 R64.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS, FINANCING AND DEBENTURES (Tables)
3 Months Ended
Mar. 31, 2022
LOANS, FINANCING AND DEBENTURES  
schedule of composition of loans, financing and debentures

3/31/2022

    

12/31/2021

Non

Non

    

Average Rate

    

Current

    

Current

    

Average Rate

    

Current

    

Current

Foreign Currency

 

  

 

  

 

  

 

  

 

  

 

  

World Bank

 

2.41

%  

125,683

 

63,092

 

2.41

%  

149,904

 

148,214

Banco Interamericano de Desenvolvimento

 

1.31

%  

37,109

 

321,893

 

1.22

%  

42,349

 

379,147

Kreditanstalt fur Wiederaufbau - KFW

 

3.89

%  

60,989

 

455,810

 

4.77

%  

65,423

 

542,639

 

223,781

 

840,795

257,676

 

1,070,000

National Currency

 

  

 

  

 

  

 

  

 

  

 

  

RGR return

 

5.00

%  

250,802

 

940,508

 

5.00

%  

250,802

 

1,003,208

RGR subsidiaries

 

5.00

%  

83,043

 

581,089

 

5.00

%  

83,275

 

602,157

RGR CCEE

 

5.00

%  

30,228

 

 

5.00

%  

11,187

 

BNDES

 

6.13

%  

459,631

 

4,557,589

 

5.63

%  

458,015

 

4,668,486

Caixa Econômica Federal

 

9.25

%  

680,102

 

3,034,135

 

8.22

%  

806,317

 

3,072,622

Banco do Brasil

 

8.61

%  

806,926

 

977,188

 

6.92

%  

957,151

 

1,079,149

Bradesco (a)

 

5.27

%  

339,736

 

966,667

 

7.18

%  

265,124

 

1,077,681

Petrobras

 

1.91

%  

2,274,219

 

2,928,570

 

1.91

%  

2,199,910

 

3,327,920

BR Distribuidora

 

2.21

%  

22,618

 

28,079

 

2.21

%  

21,941

 

31,908

State Grid

 

5.01

%  

76,328

 

614,280

 

5.01

%  

91,196

 

647,597

Itaú

 

12.78

%  

4,863

500,000

 

9.15

%  

4,017

 

500,000

Banco do Nordeste do Brasil

 

6.08

%  

67,247

 

978,538

 

7.18

%  

66,187

 

987,810

BASA

 

7.85

%  

12,594

 

341,715

 

8.52

%  

12,425

 

344,624

Cigás

 

 

397,012

 

183,974

 

 

393,920

 

193,249

Other Financial Institutions

 

10.28

%  

455,653

 

365,094

 

6.51

%  

481,255

 

506,579

 

5,961,002

 

16,997,426

 

6,102,722

 

18,042,990

(a)The balance corresponds to the loan of R$ 301,697 from Furnas with Bradesco and R$ 1,004,706 from Eletronorte with Bradesco BBI.

    

3/31/2022

    

12/31/2021

Non

Non

    

Rate

    

Current

    

Current

    

Rate

    

Current

    

Current

Bonus

 

  

 

  

 

  

 

  

 

  

 

  

Due 02/04/2025

 

3.63%

13,596

 

2,351,413

 

3.63%

41,302

 

2,767,841

Due 02/04/2030

 

4.63%

26,021

 

3,486,133

 

4.63%

79,043

 

4,103,680

 

 

39,617

 

5,837,546

 

120,345

6,871,521

Debentures

 

  

 

  

 

  

 

  

 

  

 

  

Eletrobras - Due 04/25/2022

 

DI Rate + 0.70% per year

 

1,142,127

 

 

DI Rate + 0.70% per year

 

1,113,080

 

Eletrobras- Due 04/25/2024

 

DI Rate + 1.00% per year

 

86,845

 

2,200,000

 

DI Rate + 1.00% per year

 

27,053

 

2,200,000

Eletrobras - Due 04/25/2022

 

DI Rate + 1.20% per year

 

40,259

 

1,000,000

 

DI Rate + 1.20% per year

 

12,567

 

1,000,000

Eletrobras - Due 05/15/2029

 

IPCA + 5.18% per year

 

16,145

 

839,726

 

IPCA + 5.18% per year

 

5,447

 

820,619

Eletrobras - Due 04/15/2026

 

DI Rate + 1.80% per year

 

59,617

 

1,200,000

 

DI Rate + 1.80% per year

 

24,304

 

1,200,000

Eletrobras - Due 04/15/2031

 

IPCA + 4.91% per year

 

36,253

 

1,638,459

 

IPCA + 4.91% per year

 

16,232

 

1,601,176

Furnas - Due 11/15/2024

 

CDI 117.60% per year

108,625

 

360,000

 

CDI 117.60% per year

95,608

 

360,000

Furnas - Due 11/15/2029

 

IPCA + 4.08% per year

 

11,794

 

922,035

 

IPCA + 4.08% per year

 

2,340

 

897,225

Chesf - Due 01/15/2029

 

IPCA + 7.03% per year

 

15,341

 

134,635

 

IPCA + 7.03% per year

 

14,474

 

141,445

CGT Eletrosul - Due 09/16/2024

 

DI Rate + 1.78% per year

 

1,217

 

214,485

 

DI Rate + 1.78% per year

 

5,245

 

214,465

CGT Eletrosul - Due 09/15/2028

 

IPCA + 6.80% per year

 

9,600

 

108,503

 

IPCA + 6.80% per year

 

11,098

 

110,316

CGT Eletrosul - Due 11/15/2028

 

IPCA + 3.75% per year

 

3,762

 

336,166

 

IPCA + 3.75% per year

 

597

 

327,752

CGT Eletrosul - Due 09/17/2029

 

IPCA + 5.35% per year

 

4,755

 

192,245

 

IPCA + 5.35% per year

 

2,118

 

187,271

Eletronorte - Due 08/04/2024

 

CDI + 2.75% per year

170,950

 

236,112

 

CDI + 2.75% per year

170,657

 

277,778

Eletronorte - Due 10/20/2024

 

CDI + 2.60% per year

 

253,142

 

395,833

 

CDI + 2.60% per year

 

253,190

 

458,334

 

1,960,432

 

9,778,199

 

1,754,010

 

9,796,381

Total financing, loans and debentures

 

  

 

8,184,832

 

33,453,966

 

 

8,234,753

 

35,780,892

Schedule of movements of loans and financing

    

2021

    

2020

Opening balance on December 31, 2021 and 2020

 

44,015,645

 

47,002,033

Interest, charges, monetary and exchange rate changes incurred

 

(368,947)

 

1,624,845

Interest paid

 

(612,625)

 

(493,055)

Amortization of the principal

 

(1,397,057)

 

(1,530,616)

RGR Derecognition

 

1,782

 

5,235

Final balance as of March 31, 2022 and 2021

 

41,638,798

 

46,608,442

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

2022

    

2023

    

2024

    

2025

    

2026

    

2027

    

After 2027

    

Total

7,069,097

 

4,770,605

 

6,626,527

 

4,317,913

 

4,168,374

 

1,710,889

 

12,975,393

 

41,638,798

Schedule of non-subsidiaries guarantees

NON-CONTROLLED COMPANIES

    

    

    

    

End

of

Guarantor

Modality

Venture

Debt Balance on 3/31/2022

Guarantee

Eletrobras

 

SPE

 

UHE Belo Monte

 

14,043,677

 

2042

Eletrobras

 

SPE

 

UHE Santo Antônio

 

5,569,918

 

2040

Eletrobras

 

SPE

 

UHE Jirau

 

3,307,412

 

2034

Furnas

 

SPE

 

UHE Santo Antônio

 

2,067,843

 

2038

Eletrobras

 

SPE

 

UHE Teles Pires

 

1,150,863

 

2036

Eletrobras

 

SPE

 

UHE Jirau

 

905,763

 

2035

Furnas

 

SPE

 

Mata de Santa Genebra

 

786,045

 

2041

Eletrobras

 

SPE

 

UHE Sinop

 

554,885

 

2038

Eletrobras

 

SPE

 

Empresa de Energia São Manoel

 

536,951

 

2038

Eletrobras

 

Corporate

 

Amazonas Energia (a)

 

466,032

 

2026

Eletrobras

 

SPE

 

UHE Santo Antônio

 

417,517

 

2024

Eletrobras

 

SPE

 

UHE Teles Pires

 

274,714

 

2032

Eletrobras

 

SPE

 

UHE Santo Antônio

 

221,789

 

2030

Furnas

 

SPE

 

Mata de Santa Genebra

 

120,711

 

2030

Furnas

 

SPE

 

Empresa de Energia São Manoel

 

113,357

 

2033

Eletrobras

 

SPE

 

UHE Santo Antônio

 

89,616

 

2022

Eletrobras

 

SPE

 

Wind farms - Chapada do Piaui II Holding S. A.

 

77,221

 

2032

Chesf

 

SPE

 

UHE Sinop

 

76,362

 

2032

Eletronorte

 

SPE

 

UHE Sinop

 

76,362

 

2032

Eletrobras

 

SPE

 

Interligação Elétrica Garanhus

 

71,547

 

2028

Eletrobras

 

SPE

 

Wind farms - Chapada do Piaui I Holding S. A.

 

70,570

 

2032

Eletrobras

 

SPE

 

Transmission enterprises - Caldas Novas Transmissão S. A.

 

3,119

 

2028

Non-controlled companies guarantees

 

31,002,274

(a)Private instrument arising from lawsuits whose origin is before the privatization and unbundling of Amazonas Energia S.A., to solve previous debts in which Eletrobras is a party given its condition as guarantor.
Schedule of subsidiaries guarantees

SUBSIDIARY COMPANIES

    

    

End

Debt Balance on 

of 

Guarantor

    

Modality

    

Venture

3/31/2022

Guarantee

Eletrobras

Corporate

 

Angra III

 

3,334,056

 

2036

Eletronuclear

Corporate

 

Angra III

 

2,987,557

 

2038

Eletrobras

Corporate

 

Emissão de Debêntures - Furnas

 

952,694

 

2029

Eletrobras

Corporate

 

Belo Monte Transmissora de Energia

 

690,608

 

2029

Eletrobras

Corporate

 

Emissão de Debêntures - Furnas

 

468,625

 

2024

Eletrobras

Corporate

 

Diversos - Furnas

 

400,453

 

2023

Furnas

Corporate

 

Modernização da UHE Furnas e UHE Luiz Carlos Barreto de Carvalho

 

357,658

 

2031

CGT Eletrosul

SPE

 

Transmissora Sul Litorânea de Energia

 

341,339

 

2029

Eletrobras

Corporate

 

UHE Simplício

 

336,094

 

2026

Eletrobras

Corporate

 

Complexo Eólico Livramento - Entorno II

 

277,955

 

2028

Eletrobras

Corporate

 

Projetos Corporativos de Transmissão

 

116,054

 

2031

Eletrobras

Corporate

 

Corporate Transmission Projects 2

 

125,293

 

2034

Eletrobras

Corporate

 

Projetos Corporativos Chesf

 

228,058

 

2029

Eletrobras

Corporate

 

Reforço à Estrutura de Capital de Giro

 

167,467

 

2024

Eletrobras

Corporate

 

UHE Mauá

 

156,691

 

2028

Eletrobras

Corporate

 

Linha Verde Transmissora

 

153,449

 

2033

Eletrobras

Corporate

 

Eólicas Casa Nova II e III

 

152,655

 

2031

Eletrobras

Corporate

 

Plano de Investimentos 2012 - 2014

 

146,714

 

2029

Eletrobras

Corporate

 

Transmissora Sul Brasileira de Energia

 

118,103

 

2028

Eletrobras

Corporate

 

Financiamento Corporativo

 

102,629

 

2023

Eletrobras

Corporate

 

UHE São Domingos

 

105,854

 

2028

Chesf

Corporate

 

Transmissora Delmiro Gouveia

 

101,478

 

2032

Eletrobras

Corporate

 

Projetos Corporativos Chesf

 

87,376

 

2029

Eletrobras

Corporate

 

UHE Batalha

 

73,197

 

2025

Eletrobras

Corporate

 

UHE Passo de São João

 

71,823

 

2026

Eletrobras

Corporate

 

Projetos Corporativos CGT Eletrosul

 

55,887

 

2023

Chesf

Corporate

 

Transmissora Delmiro Gouveia

 

47,574

 

2031

Eletrobras

Corporate

 

Projetos de Inovação

 

39,363

 

2023

Eletrobras

Corporate

 

UHE Baguari

 

18,765

 

2026

Eletrobras

Corporate

 

RS Energia

 

17,398

 

2027

CGT Eletrosul

Corporate

 

Ampliação do Sistema Sul de Transmissão

 

17,784

 

2029

CGT Eletrosul

Corporate

 

Interligação Brasil x Uruguai

 

13,348

 

2029

Eletrobras

Corporate

 

RS Energia

 

8,994

 

2027

Non-controlled companies guarantees

 

12,272,993

Schedule of movements of provision for guarantees

Opening balance on December 31, 2021 and 2020

    

425,809

    

459,004

Updates

 

7,229

 

10,631

Write-offs

 

(286)

 

(27,594)

Final balance on March 31, 2022 and 2021

 

432,752

 

442,041