DOEPE 18/04/2020 - Pág. 53 - Poder Executivo - Diário Oficial do Estado de Pernambuco
Recife, 18 de abril de 2020
Diário Oficial do Estado de Pernambuco - Poder Executivo
Ano XCVII • NÀ 72 - 53
... continuação - Companhia Hidro Elétrica do São Francisco - CNPJ 33.541.368/0001-16 - Companhia Aberta
I RGHVFXPSULPHQWRGHTXDOTXHUREULJDomRSUHYLVWDQRSUHVHQWH&2175$72HQR&2175$72GH&HVVmR)LGXFLiULDGH'LUHLWRV
$GPLQLVWUDomRGH&RQWDVH2XWUDV$YHQoDVPHQFLRQDGRQRFDSXWGD&OiXVXOD2LWDYD *DUDQWLDGD2SHUDomR
Empresa
Banco
Modalidade
Financiador
Participação na
Investida
Valor do
Saldo
Financiamento (Quota Devedor em
parte da Companhia) 31/12/2019
(*)
(*)
Projeção do Saldo Devedor
2020
2021
Após 2021
Término da
Garantia
J DSOLFDomRGRVUHFXUVRVFRQFHGLGRVSRUHVWH&RQWUDWRHP¿QDOLGDGHGLYHUVDGDSUHYLVWDQD&OiXVXOD3ULPHLUD 1DWXUH]D9DORUH
)LQDOLGDGHGR&RQWUDWR
$VFOiXVXODVGHYHQFLPHQWRDQWHFLSDGRHVWDEHOHFLGDVQRVFRQWUDWRVGH¿QDQFLDPHQWRVHHPSUpVWLPRVHVWmRVHQGRFXPSULGDVSHOD
&RPSDQKLD
TDG
TDG
BNB (FNE)
BNB (FNE)
SPE
SPE
100,0%
100,0%
29.764
58.346
23.793
51.475
23.002
50.016
21.826
48.310
20.650
45.969
30/03/2031
30/10/2032
•
%DQFR6DIUD
UHE Sinop
Debêntures
SPE
24,5%
57.820
63.781
65.899
67.694
68.363
15/06/2032
6DOGRGH5 5HP UHIHUHQWHj&pGXODGH&UpGLWR%DQFiULR±&&%FRQWUDWDGDMXQWRDR%DQFR6DIUD6$
FRPMXURVGH&', DRDQR
Total
145.930
139.049
138.917
137.830
134.982
(PSUpVWLPRFRQWUDWDGRHPDJRVWRGHQRPRQWDQWHGH5FRPMXURVGH&', DRDQRSUD]RGH VHWHQWD
HGRLV PHVHVVHQGR YLQWHHTXDWUR PHVHVGHFDUrQFLDGRSULQFLSDOHGRVMXURVGHVWLQDGRDR¿QDQFLDPHQWRGRFDSLWDOGHJLUR
GD&RPSDQKLDJDUDQWLGRSHODFHVVmR¿GXFLiULDGHUHFHEtYHLVGH&RQWUDWRVGH&RPSUDH9HQGDGH(QHUJLD&&9(V
$OJXQVGRVPRWLYRVGHYHQFLPHQWRDQWHFLSDGRGDGtYLGDLQGHSHQGHQWHPHQWHGHDYLVRH[WUDMXGLFLDORXLQWHUSHODomRMXGLFLDO
9DORUGR)LQDQFLDPHQWRFRQWUDWDGRFRQVLGHUDQGRRSHUFHQWXDOGHSDUWLFLSDomRGD&KHVIQD63(
±'(%Ç1785(6
&RQWURODGRUD
D 6HRFRUUHUTXDOTXHUXPDGDVFDXVDVFRJLWDGDVQRVDUWLJRVHGR&yGLJR&LYLO%UDVLOHLUR
E 6HQmRUHDOL]DUHPQDUHVSHFWLYDGDWDGHYHQFLPHQWRTXDOTXHUSDJDPHQWRGHVXDUHVSRQVDELOLGDGHGHFRUUHQWHGDSUHVHQWH
&pGXOD
F 6HWLYHU HP VXDIDOrQFLDLQVROYrQFLDFLYLO FRQFXUVRGHFUHGRUHV UHFXSHUDomRMXGLFLDORXH[WUDMXGLFLDOUHTXHULGD V GHIHULGD V
RXGHFUHWDGD V
G 6H TXDOTXHU DXWRUL]DomR JRYHUQDPHQWDO QHFHVViULD DR FXPSULPHQWR GH TXDOTXHU REULJDomR GHFRUUHQWH GHVWD &pGXOD IRU
VXVSHQVDRXUHYRJDGD
H 6HVHPRH[SUHVVRFRQVHQWLPHQWRGR6$)5$VRIUHU HP GXUDQWHDYLJrQFLDGHVWD&pGXODTXDOTXHURSHUDomRGHWUDQVIRUPDomR
LQFRUSRUDomRIXVmRRXFLVmRRXTXDOTXHURXWURWLSRGHUHRUJDQL]DomRRXWUDQVIRUPDomRVRFLHWiULD
$VFOiXVXODVGHYHQFLPHQWRDQWHFLSDGRHVWDEHOHFLGDVQRVFRQWUDWRVGH¿QDQFLDPHQWRVHHPSUpVWLPRVHVWmRVHQGRFXPSULGDVSHOD
&RPSDQKLD
'HErQWXUHV
7D[DGH-XURV
9HQFLPHQWR
,3&$ DD
&LUFXODQWH
1mR&LUFXODQWH
&LUFXODQWH
$FRQWURODGD([WUHPR]7UDQVPLVVRUDGR1RUGHVWH±(716$HPLWLXGHErQWXUHVVLPSOHV6pULHÒQLFDQRYDORUXQLWiULRGH5
WHQGRVLGRWRWDOPHQWHLQWHJUDOL]DGDVFRPYHQFLPHQWRHP 2VUHFXUVRVOtTXLGRVFDSWDGRVGHYHUmRVHUDSOLFDGRV
QRVSURMHWRVGDFRQWURODGDREMHWRVGD3RUWDULDQGH H3RUWDULDQGHDPEDVGR0LQLVWpULRGH0LQDVH
(QHUJLDQRVWHUPRVGRDUWLJRSDUiJUDIRGD/HLQGR'HFUHWRQHGD5HVROXomRGR&RQVHOKR0RQHWiULR1DFLRQDO
Q GH
$OJXQVGRVPRWLYRVGHYHQFLPHQWRDQWHFLSDGRVmR
([WLQomRHQFHUUDPHQWRGDVDWLYLGDGHVOLTXLGDomRGLVVROXomRRXDGHFUHWDomRGHIDOrQFLDGD(PLVVRUDEHPFRPRRUHTXHULPHQWR
GHDXWRIDOrQFLDIRUPXODGRSHOD(PLVVRUDRXRUHTXHULPHQWRGHIDOrQFLDUHODWLYRj(PLVVRUDIRUPXODGRSRUWHUFHLURVGHVGHTXHQmR
WHQKDVLGRHOLGLGRQRSUD]ROHJDO
&RPSRVLomRGRV¿QDQFLDPHQWRVHHPSUpVWLPRVSRULQGH[DGRU
&RQWURODGRUD
IPCA
&RQVROLGDGR
CDI
7-/3
6HPLQGH[DGRU
3ULQFLSDO
(QFDUJRV
2XWURV
7RWDO
7RWDO
±9HQFLPHQWRVGDVSDUFHODVGRSDVVLYRQmRFLUFXODQWH
2 YDORU SULQFLSDO GRV ¿QDQFLDPHQWRV H HPSUpVWLPRV D ORQJR SUD]R QR PRQWDQWH GH 5 5 HP WHP VHXV
YHQFLPHQWRVDVVLPSURJUDPDGRV
&RQWURODGRUD
2020
2021
2022
2023
$SyV
7RWDO1mR&LUFXODQWH
0XWDomRGRV¿QDQFLDPHQWRVHHPSUpVWLPRV
&RQWURODGRUD
&LUFXODQWH
(QFDUJRV
6DOGRHP
Ingressos
3URYLVmRGH(QFDUJRV
9DULDomRPRQHWiULD
7UDQVIHUrQFLDV
$PRUWL]Do}HVSDJDPHQWRV
6DOGRHP
Ingressos
3URYLVmRGH(QFDUJRV
9DULDomRPRQHWiULD
7UDQVIHUrQFLDV
$PRUWL]Do}HVSDJDPHQWRV
6DOGRHP
3ULQFLSDO
7RWDO
1mR&LUFXODQWH
3ULQFLSDO
1.075.526
1.000.346
11.277
544.444
555.721
212.100
&LUFXODQWH
6DOGRHP
Ingressos
3URYLVmRGH(QFDUJRV
9DULDomRPRQHWiULD
7UDQVIHUrQFLDV
$PRUWL]Do}HVSDJDPHQWRV
6DOGRHP
Ingressos
3URYLVmRGH(QFDUJRV
9DULDomRPRQHWiULD
7UDQVIHUrQFLDV
$PRUWL]Do}HVSDJDPHQWRV
6DOGRHP
7UDQVIRUPDomRGD(PLVVRUDHPRXWURWLSRVRFLHWiULR
3HGLGRGHUHFXSHUDomRMXGLFLDORXH[WUDMXGLFLDOIRUPXODGRSHOD(PLVVRUDLQGHSHQGHQWHPHQWHGRGHIHULPHQWRRXQmRSHORMXt]R
5HGXomRGRFDSLWDOVRFLDOGD(PLVVRUDVHPDSUpYLDDSURYDomRGH'HEHQWXULVWDVUHXQLGRVHP$VVHPEOHLD*HUDOGH'HEHQWXULVWDV
WLWXODUHVGHQRPtQLPR D GRLVWHUoRV GDV'HErQWXUHVHP&LUFXODomR RX E PDLRULDGDV'HErQWXUHVHP&LUFXODomRQRFDVR
GRLWHP³E´VRPHQWHHQTXDQWRËQGLFHGH&DSLWDO3UySULRGH¿QLGRSHODUHODomR³3DWULP{QLR/tTXLGR´´$WLYR7RWDO´GD(PLVRUDIRULJXDO
RXVXSHULRUD WULQWDSRUFHQWR
1mRDWHQGLPHQWRSHOD(PLVVRUDSRU GRLV DQRVVHJXLGRVRX WUrV DQRVLQWHUFDODGRVGR,&6'PtQLPRGH XPLQWHLURHGRLV
GpFLPRV LQGHSHQGHQWHPHQWHGDUHDOL]DomRGHGHSyVLWRVQD&RQWD&RPSOHPHQWDomRGR,&6' FRQIRUPHGH¿QLGRDEDL[R HPFDGD
XP GRV H[HUFtFLRV 2 ,&6' GHYHUi VHU DSXUDGR DQXDOPHQWH FRP EDVH QDV GHPRQVWUDo}HV ¿QDQFHLUDV DQXDLV FRQVROLGDGDV H
DXGLWDGDVUHIHUHQWHVDRDQRFLYLODQWHULRU
3ULQFLSDO
3DUD DVVHJXUDU R FXPSULPHQWR GH WRGDV DV REULJDo}HV LQHUHQWHV DR SURFHVVR GH HPLVVmR GDV GHErQWXUHV IRUDP RXWRUJDGRV HP
&RQWUDWRVGH*DUDQWLD
&RQWUDWRGH&HVVmR)LGXFLiULDRQGHD&RPSDQKLDRIHUHFHWRGRVRVGLUHLWRVFUHGLWyULRVSUHVHQWHVHIXWXURVHPGHFRUUrQFLDGRVHX
&RQWUDWRGH&RQFHVVmRQ
&RQWUDWRGH$OLHQDomR)LGXFLiULDRQGHD&RPSDQKLDRIHUHFHWRGDVDVDo}HVUHSUHVHQWDWLYDVGRVHXFDSLWDOVRFLDOGHWLWXODULGDGHGDV
$FLRQLVWDVMiVXEVFULWDVHDVTXHYHQKDPDVHUVXEVFULWDVHPGDWDSRVWHULRUDDVVLQDWXUDGHVWHFRQWUDWR
$VGHErQWXUHVVHUmRDPRUWL]DGDVHPGR]HDQRVFRPSDUFHODVVHPHVWUDLVVHQGRDSULPHLUDHPVHWHPEURGHHD~OWLPDHPMDQHLUR
GH RVDOGRGHYHGRUpDWXDOL]DGRSHODYDULDomRGRtQGLFH1DFLRQDOGH3UHoRDR&RQVXPLGRU±,3&$GLYXOJDGRPHQVDOPHQWHSHOR
,QVWLWXWR%UDVLOHLURGH*HRJUD¿DH(VWDWtVWLFD±,%*(FRP6SUHDGGH DRDQRGHYLGRVGHVGHDGDWDGDLQWHJUDOL]DomRDWpD
GDWDGRHIHWLYRSDJDPHQWR
±9HQFLPHQWRGDVSDUFHODVGRSDVVLYRQmRFLUFXODQWH
&RQWURODGRUDH&RQVROLGDGR
$QR
&XVWRVGH
WUDQVDomR
3ULQFLSDO
7RWDO
2021
2022
2023
$SyV
7RWDO
±0XWDomRGDVGHErQWXUHV
&RQWURODGRUDH&RQVROLGDGR
152.133
6DOGRHP
&RQVROLGDGR
(QFDUJRV
([WLQomR GD FRQFHVVmR SDUD H[HFXWDU RV 3URMHWRV REMHWR GR &RQWUDWR GH &RQFHVVmR EHP FRPR SHUGD GH¿QLWLYD GD FRQFHVVmR
GRVHUYLoRS~EOLFRGHWUDQVPLVVmRGHHQHUJLDHOpWULFDSUHVWDGRPHGLDQWHDRSHUDomRHPDQXWHQomRGHLQVWDODo}HVGHWUDQVPLVVmR
ORFDOL]DGDVQRV(VWDGRVGR5LR*UDQGHGR1RUWHHGD3DUDtEDREMHWRGR&RQWUDWRGH&RQFHVVmR
&RQVROLGDGR
1mRSDJDPHQWRSHOD(PLVVRUDGR9DORU1RPLQDO$WXDOL]DGRGDV'HErQWXUHVGRV-XURV5HPXQHUDWyULRVRXGHTXDLVTXHURXWUDV
REULJDo}HVSHFXQLiULDVGHYLGDVDRV'HEHQWXULVWDVVHPTXHWDOGHVFXPSULPHQWRVHMDVDQDGRQRSUD]RGHDWp GRLV GLDV~WHLV
FRQWDGRGRUHVSHFWLYRYHQFLPHQWR
1mR&LUFXODQWH
7RWDO
3ULQFLSDO
1.075.526
1.000.346
11.277
544.444
555.721
±*DUDQWLDV
$ &RPSDQKLD SDUWLFLSD VHP FXVWR RX UHFHELPHQWR GH UHPXQHUDomR QD TXDOLGDGH GH LQWHUYHQLHQWH JDUDQWLGRUD GH GLYHUVRV
HPSUHHQGLPHQWRVFXMRVPRQWDQWHVJDUDQWLGRVSURMHo}HVHYDORUHVMiSDJRVHVWmRGHPRQVWUDGRVDEDL[R
3URYLVmRGH-XURVH9DULDomR0RQHWiULD
3DJDPHQWRGHMXURV
$PRUWL]DomRGHSULQFLSDO
&XVWRVGHWUDQVDomRDSURSULDGR
150.322
6DOGRHP
±2875$63529,6®(623(5$&,21$,6
5HIHUHVH j SDUWLFLSDomR QRV OXFURV H UHVXOWDGRV 3/5 FDOFXODGD FRQIRUPH DV PpWULFDV GH WHUPRV GH SDFWXDomR ¿UPDGR HQWUH DV
HPSUHVDVGR6LVWHPD(OHWUREUDVHDVHQWLGDGHVVLQGLFDLV
±2%5,*$d®(6(67,0$'$6
&RQWURODGRUD
&RQVROLGDGR
&RQWULEXLo}HVVRFLDLV
)pULDV
*UDWL¿FDomRGHIpULDV
122.504
127.765
2XWURV
7RWDO
Companhia Hidro Elétrica do São Francisco - Continua...