UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2017
Commission File Number 32297


 
CPFL Energy Incorporated
(Translation of Registrant's name into English)

 
Rodovia Engenheiro Miguel Noel Nascentes Burnier, km 2,5, parte
CEP 13088-140 - Parque São Quirino, Campinas – SP

Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]

 Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.  

Yes _______ No ___X____

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-_________________

.


 
 

 

 

Campinas, November 13, 2017 – CPFL Energia S.A. (B3: CPFE3 and NYSE: CPL), announces its 3Q17 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 3Q16, unless otherwise stated.

 

CPFL ENERGIA ANNOUNCES ITS 3Q17 RESULTS

 

Indicators (R$ Million)

3Q17

3Q16

Var.

9M17

9M16

Var.

Sales within the Concession Area - GWh

15,933

13,454

18.4%

48,748

41,504

17.5%

Captive Market

10,770

  9,549

12.8%

33,894

30,240

12.1%

Free Client

  5,162

  3,905

32.2%

14,854

11,264

31.9%

Gross Operating Revenue

11,073

  7,377

50.1%

28,960

22,189

30.5%

Net Operating Revenue

  7,784

  4,783

62.7%

19,285

13,600

41.8%

EBITDA(1)

  1,275

  1,120

13.8%

  3,498

  3,121

12.1%

Net Income

390

269

44.9%

745

742

0.5%

Investments(2)

544

636

-14.4%

  1,923

  1,595

20.6%

 

 

 

 

 

 

 

Notes:

(1) EBITDA is calculated from the sum of net income, taxes, financial result, depreciation/amortization, as CVM Instruction no. 527/12. See the calculation in item 4.6 of this report;

(2) Includes investment related to the construction of transmission lines of CPFL Transmissão Morro Agudo and, according to the requirements of IFRIC 12, it was recorded as “Financial Asset of Concession” (in non-current assets). Does not include special obligations.

 

 

3Q17 HIGHLIGHTS

 

Increase in load in the concession area (+4.2%);

Reduction in the contracted demand: -0.9% Off Peak and -1.3% Peak (Sep-17 x Sep-16);

Increases of 62.7% in Net Operating Revenue and of 13.8% in EBITDA;

Investments of R$ 544 million;

Pro forma net debt of R$ 13.7 billion and leverage of 3.24x pro forma Net Debt/EBITDA;

CPFL Piratininga tariff adjustment, in Out-17, with an average effect of +17.28% to be perceived by the consumers;

Current status of State Grid transaction: Tag Along Tender Offer registered by CVM; auction will occur on Nov 30, according to the Notice released on Oct 31;

Launch of CPFL Inova, an open innovation program created by CPFL Energia in partnership with Endeavor Brasil.

 

 

Conference Call with Simultaneous Translation into English

 (Bilingual Q&A)

·         Thursday, November 23, 2017 – 11:00 a.m. (Brasília), 08:00 a.m. (ET)

(   Portuguese: 55-11-3193-1001 or 55-11-2820-4001 (Brazil)

(   English: 1-888-700-0802 (USA) and 1-786-924-6977 (Other Countries)

Investor Relations Department

55-19-3756-6083

[email protected]

www.cpfl.com.br/ir

 


 

 

 


 
 

 

INDEX

1) MESSAGE FROM THE CEO  4 
 
2) ENERGY SALES  5 
2.1) Sales within the Distributors’ Concession Area  5 
2.1.1) Sales by Segment – Concession Area  6 
2.1.2) Sales to the Captive Market  6 
2.1.3) Free Clients  7 
2.2) Contracted Demand (% - high voltage)  8 
2.3) Generation Installed Capacity  8 
 
3) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL STATEMENTS   
CONSOLIDATION  9 
3.1) Consolidation of CPFL Renováveis Financial Statements  11 
3.2) Consolidation of RGE Sul Financial Statements  11 
3.3) Economic-Financial Performance Presentation  11 
 
4) ECONOMIC-FINANCIAL PERFORMANCE  12 
4.1) Opening of economic-financial performance by business segment  12 
4.2) Reclassification of the Concession Financial Asset  13 
4.3) Sectoral Financial Assets and Liabilities  13 
4.4) Operating Revenue  14 
4.5) Cost of Electric Energy  14 
4.6) Operating Costs and Expenses  16 
4.7) EBITDA  18 
4.8) Financial Result  19 
4.9) Net Income  21 
 
5) INDEBTEDNESS  22 
5.1) Debt (IFRS)  22 
5.2) Debt in Financial Covenants Criteria  23 
5.2.1) Debt Amortization Schedule in Financial Covenants Criteria  23 
5.2.2) Indexation and Debt Cost in Financial Covenants Criteria  24 
5.3) Net Debt in Financial Covenants Criteria and Leverage  25 
 
6) INVESTMENTS  26 
6.1) Capital Expenditures  26 
6.2) Projected Capital Expenditures  26 
 
7) STOCK MARKETS  27 
7.1) Stock Performance  27 
7.2) Daily Average Volume  28 
 
8) CORPORATE GOVERNANCE  28 
 
9) SHAREHOLDERS STRUCTURE  29 
9.1) State Grid Transaction  30 
 
10) PERFORMANCE OF THE BUSINESS SEGMENTS  31 
10.1) Distribution Segment  31 
10.1.1) Economic-Financial Performance  31 
10.1.1.1) Reclassification of the Adjustments to the Concession´s Financial Asset  31 
10.1.1.2) Sectoral Financial Assets and Liabilities  31 
11.1.1.3) Operating Revenue  32 
10.1.1.4) Cost of Electric Energy  33 
10.1.1.5) Operating Costs and Expenses  35 
10.1.1.6) EBITDA  37 
10.1.1.7) Financial Result  37 

 


 


Página 2 de 65


 
 

 

10.1.1.8) Net Income  39 
10.1.2) Tariff events  40 
10.1.3) Operating Performance of Distribution  41 
10.2) Commercialization and Services Segments  43 
10.2.1) Commercialization Segment  43 
10.2.2) Services Segment  43 
10.3) Conventional Generation Segment  44 
10.3.1) Economic-Financial Performance  44 
10.3.1.1) Operating Revenue  44 
10.3.1.2) Cost of Electric Power  44 
10.3.1.3) Operating Costs and Expenses  45 
10.3.1.4) Equity Income  46 
10.3.1.5) EBITDA  47 
10.3.1.6) Financial Result  47 
10.3.1.7) Net Income  48 
10.4) CPFL Renováveis  48 
10.4.1) Economic-Financial Performance  48 
10.4.1.1) Variations in the Income Statement of CPFL Renováveis  48 
10.4.1.2) Operating Revenue  48 
10.4.1.3) Cost of Electric Power  49 
10.4.1.4) Operating Costs and Expenses  49 
10.4.1.5) EBITDA  50 
10.4.1.6) Financial Result  50 
10.4.1.7) Net Income  51 
10.4.2) Status of Generation Projects – 100% Participation  51 
 
11) ATTACHMENTS  52 
11.1) Statement of Assets – CPFL Energia  52 
11.2) Statement of Liabilities – CPFL Energia  53 
11.3) Income Statement – CPFL Energia  54 
11.4) Cash Flow – CPFL Energia  55 
11.5) Income Statement – Conventional Generation Segment  56 
11.6) Income Statement – CPFL Renováveis  57 
11.7) Income Statement – Distribution Segment  58 
11.8) Income Statement – Distribution Segment (without RGE Sul)  59 
11.9) Income Statement – Distribution Segment  60 
11.10) Sales within the Concession Area by Distributor (In GWh)  63 
11.11) Sales to the Captive Market by Distributor (in GWh)  64 
11.12) Reconciliation of Net Debt/EBITDA Pro Forma ratio of CPFL Energia for purposes of financial   
covenants calculation  65 

 



Página 3 de 65


 
 

 

1) MESSAGE FROM THE CEO

The CPFL group continued to be very active in the third quarter of this year, promoting improvements in its operations and management, actively participating in the discussions on improving the regulatory framework of the electricity sector and following the unfolding of the political and economic scenarios of Brazil in its markets.

Third quarter results reflected such gains and market conditions in the period. The distribution segment registered a significant increase in energy sales (+4.2%), disregarding the positive effect of the acquisition of RGE Sul. Residential, industrial and commercial classes registered growth of 4.4%, 2.8% and 1.0%, respectively, reflecting the low comparison base of 2016 and the resumption of economy activity. The acquisition of RGE Sul, consolidated since November 2016, added 2,045 GWh to sales volumes in 3Q17.

CPFL group’s operating cash generation, measured by EBITDA, reached R$ 1,275 million in 3Q17, an increase of 13.8%, mainly reflecting the contribution from the full consolidation of RGE Sul and improved results from the Conventional Generation, Renewable Generation, Commercialization and Services segments. Consolidated leverage of CPFL Energia, as measured by the ratio of net debt to EBITDA under the criteria to measure our financial covenants, stood at 3.24 at the end of the quarter, remaining stable in relation to previous quarters. It is also important to note that the continuous decline in interest rates throughout the year are benefiting the Company, which has around three-fourths of its debt pegged to the CDI interbank rate.

The Company presented advances and achievements throughout the quarter. We continue to promote organizational reviews in order to simplify our processes and structure, always aiming at greater focus on business. It is worth highlighting the heavy investment in the asset base of CPFL Paulista, RGE and RGE Sul distributors, which will undergo the tariff review process in 2018.

In addition, we launched the "CPFL Inova" program on October 19, when Innovation Day was celebrated. The initiative is an open innovation program created by CPFL Energia in partnership with Endeavor Brasil, a global NGO to foster entrepreneurship. The project will last seven months and aims to accelerate up to 12 companies that offer solutions applicable to the energy and infrastructure sector.

Regarding the process of selling the control of CPFL Energia, we had an outcome in relation to the Mandatory Tender Offer of the Company. On October 26, the CVM formally approved all relevant documents and the continuity of the Mandatory Tender Offer resulting from the direct transfer of control. On October 31, the Company released a Material Fact informing the publication, on that date, of the Form of Notice of the Offer. The auction will take place on November 30.

We continue working on value initiatives for our shareholders and our investment plan (around R$ 2.8 billion for 2017 and over R$ 10 billion for the next 5 years), with financial discipline, efforts and commitment of our teams and the trust of our new controlling shareholders, reinforcing CPFL's commitment to its long-term development strategy.

Finally, CPFL’s management remains optimistic about the advances of the Brazilian electricity sector and remains confident in its business platform, being more prepared and well positioned to face the challenges of the country.

 

Andre Dorf

CEO of CPFL Energia

 

 



Página 4 de 65


 
 

 

2) ENERGY SALES

2.1) Sales within the Distributors’ Concession Area

Sales within the Concession Area - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Captive Market

  10,770

  9,549

12.8%

  33,894

  30,240

12.1%

Free Client

  5,162

  3,905

32.2%

  14,854

  11,264

31.9%

Total

  15,933

  13,454

18.4%

  48,748

  41,504

17.5%

 

Sales within the Concession Area (without RGE Sul) - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Captive Market

  9,260

  9,549

-3.0%

  28,704

  30,240

-5.1%

Free Client

  4,628

  3,905

18.5%

  13,317

  11,264

18.2%

Total

  13,888

  13,454

3.2%

  42,021

  41,504

1.2%

Note: RGE Sul was consolidated in November 2016. For more information, see item 3.2 of this report.

 

In 3Q17, sales within the concession area, achieved by the distribution segment, totaled 15,933 GWh, an increase of 18.4%, mainly due to the acquisition of RGE Sul. Disregarding the effect of this acquisition, sales within the concession area would have totaled 13,888 GWh, an increase of 3.2%.

Sales to the captive market totaled 10,770 GWh in 3Q17, an increase of 12.8%, mainly due to the acquisition of RGE Sul; disregarding the effect of this acquisition, sales to the captive market would have totaled 9,260 GWh, a reduction of 3.0%, still reflecting migration of customers to the free market. The quantity of energy, in GWh, which corresponds to the consumption of free clients in the concession area of group’s distributors, billed through the Tariff for the Usage of the Distribution System (TUSD), reached 5,162 GWh in 3Q17, an increase of 32.2%, mainly due to the acquisition of RGE Sul; disregarding the effect of this acquisition, the quantity of energy billed through TUSD would have reached 4,628 GWh, an increase of 18.5%.

Sales within the Concession Area - GWh

 

3Q17

3Q16

Var.

Part.

9M17

9M16

Var.

Part.

Residential

  4,538

  3,755

20.8%

28.5%

  14,256

  12,023

18.6%

29.2%

Industrial

  6,221

  5,338

16.5%

39.0%

  18,030

  15,802

14.1%

37.0%

Commercial

  2,478

  2,171

14.1%

15.6%

  8,102

  7,173

13.0%

16.6%

Others

  2,696

  2,189

23.2%

16.9%

  8,360

  6,506

28.5%

17.1%

Total

  15,933

  13,454

18.4%

100.0%

  48,748

  41,504

17.5%

100.0%

 

Sales within the Concession Area (without RGE Sul) - GWh

 

3Q17

3Q16

Var.

Part.

9M17

9M16

Var.

Part.

Residential

  3,921

  3,755

4.4%

28.2%

  12,227

  12,023

1.7%

29.1%

Industrial

  5,487

  5,338

2.8%

39.5%

  15,908

  15,802

0.7%

37.9%

Commercial

  2,194

  2,171

1.0%

15.8%

  7,143

  7,173

-0.4%

17.0%

Others

  2,287

  2,189

4.5%

16.5%

  6,742

  6,506

3.6%

16.0%

Total

  13,888

  13,454

3.2%

100.0%

  42,021

  41,504

1.2%

100.0%

Note: The tables with sales within the concession area by distributor are attached to this report in item 11.10.

 

 



Página 5 de 65


 
 

 

Noteworthy in 3Q17, in the concession area:
 

·

Residential and commercial classes (28.5% and 15.6% of total sales, respectively):increases of 20.8% and 14.1%, respectively, influenced by the acquisition of RGE Sul. Disregarding the effect of this acquisition, we would have increases of 4.4% and 1.0%, respectively. Highlight in the residential class for the CPC growth (Consumption per Consumer - kWh/CU/month), by 2.2%, a 2.0% increase in the volume of consumer units, a higher number of days in the billing cycle, by 0.8%, and milder temperatures this year, by -0.6%;
 

·

Industrial class (39.0% of total sales): increase of 16.5%, influenced by the acquisition of RGE Sul. Disregarding the effect of this acquisition, we would have an increase of 2.8%, reflecting the performance of the main industrial activities in the concession area of CPFL Energia, which show the second consecutive growth in the margin.

 

2.1.1) Sales by Segment – Concession Area

 

Note: in parentheses, the variation in percentage points from 3Q16 to 3Q17.

 

2.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Residential

4,538

3,755

20.8%

14,256

12,023

18.6%

Industrial

1,631

1,738

-6.1%

4,939

5,415

-8.8%

Commercial

1,988

1,922

3.4%

6,584

6,447

2.1%

Others

2,613

2,134

22.4%

8,116

6,355

27.7%

Total

10,770

9,549

12.8%

33,894

30,240

12.1%

 

 



Página 6 de 65


 
 

 

Sales to the Captive Market (without RGE Sul) - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Residential

  3,921

  3,755

4.4%

  12,227

  12,023

1.7%

Industrial

  1,396

  1,738

-19.6%

  4,241

  5,415

-21.7%

Commercial

  1,739

  1,922

-9.6%

  5,735

  6,447

-11.0%

Others

  2,205

  2,134

3.3%

  6,501

  6,355

2.3%

Total

  9,260

  9,549

-3.0%

  28,704

  30,240

-5.1%

Note: The tables with captive market sales by distributor are attached to this report in item 11.11.

 

The increase of 12.8% (1.221 GWh) in sales to the captive market, from 9,549 GWh in 3Q16 to 10,770 GWh in 3Q17, was influenced by the acquisition of RGE Sul. Disregarding the effect of this acquisition, the sales to the captive market would have totaled 9,260 GWh in 3Q17, representing a reduction of 3.0%, mainly due to the performance of the industrial (-19.6%) and commercial (-9.6%) classes, reflecting the migration of customers to the free market, as explained in item 2.1.

 

2.1.3) Free Clients

Free Client - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Industrial

  4,590

  3,601

27.5%

  13,092

  10,387

26.0%

Commercial

489

249

96.6%

  1,518

726

109.1%

Others

  83

  55

50.8%

244

151

61.6%

Total

  5,162

  3,905

32.2%

  14,854

  11,264

31.9%

 

Free Client (without RGE Sul) - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Industrial

  4,090

  3,601

13.6%

  11,667

  10,387

12.3%

Commercial

455

249

83.0%

  1,409

726

94.0%

Others

  82

  55

48.6%

241

151

59.6%

Total

  4,628

  3,905

18.5%

  13,317

  11,264

18.2%

 

Free Client by Distributor - GWh

 

3Q17

3Q16

Var.

9M17

9M16

Var.

CPFL Paulista

  2,421

  2,067

17.1%

  6,950

  5,910

17.6%

CPFL Piratininga

  1,478

  1,232

20.0%

  4,274

  3,652

17.0%

RGE

596

523

13.9%

  1,725

  1,455

18.6%

CPFL Santa Cruz

  35

  16

118.2%

  93

  41

125.6%

CPFL Jaguari

  48

  24

99.2%

135

  76

78.9%

CPFL Mococa

  10

  7

46.1%

  27

  21

25.5%

CPFL Leste Paulista

  15

  14

7.3%

  44

  42

6.2%

CPFL Sul Paulista

  25

  22

15.0%

  69

  68

2.0%

RGE Sul (*)

534

-

-

  1,538

-

-

Total

  5,162

  3,905

32.2%

  14,854

  11,264

31.9%

Note: (*) Considers the quantity of energy billed through the TUSD from 3Q17 and 9M17.


 


Página 7 de 65


 
 

 

2.2) Contracted Demand (% - high voltage)

Contracted Demand Evolution | % compared to the same month of the previous year

 

 

2.3) Generation Installed Capacity

In 3Q17, the installed capacity of generation of CPFL Energia, considering the proportional stake in each project, reached 3,167 MW, representing an expansion of 2.5% compared to 3Q16. This increase is due to the commercial start-up of Campo do Ventos, São Benedito and Pedra Cheirosa Wind Complexes.

 

Generation Installed Capacity | MW


Note: Take into account CPFL Energia’s 51.61% stake in CPFL Renováveis.

 

 

 


Página 8 de 65


 
 

 

3) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION

The interests directly or indirectly held by CPFL Energia in its subsidiaries and jointly-owned entities are described below. Except for: (i) the jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, that, as from January 1, 2013 are no longer proportionally consolidated in the Company’s financial statements, being their assets, liabilities and results accounted for using the equity method of accounting, and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

As of September 30, 2017 and 2016, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis. Since November 1st, 2016 CPFL Energia is considering the full consolidation of RGE Sul.

 

Energy distribution

Company Type

Equity Interest

Location (State)

Number of municipalities

Approximate number of consumers
 (in thousands)

Concession term

End of the concession

 Companhia Paulista de Força e Luz ("CPFL Paulista")

Publicly-quoted corporation

Direct
100%

Interior of São Paulo

234

4,366

 30 years

  November 2027

 Companhia Piratininga de Força e Luz ("CPFL Piratininga")

Publicly-quoted corporation

Direct
100%

Interior and coast of São Paulo

27

1,710

 30 years

  October 2028

 Rio Grande Energia S.A. ("RGE")

Publicly-quoted corporation

Direct
100%

Interior of Rio Grande do Sul

255

1,477

 30 years

  November 2027

 RGE Sul Distribuidora de Energia S.A. ("RGE Sul")

Publicly-quoted corporation

Indirect
100%

Interior of Rio Grande do Sul

118

1,333

 30 years

  November 2027

 Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz")

Private corporation

Direct
100%

Interior of São Paulo and Paraná

27

212

 30 years

  July 2045

 Companhia Leste Paulista de Energia ("CPFL Leste Paulista")

Private corporation

Direct
100%

Interior of São Paulo

7

58

 30 years

  July 2045

 Companhia Jaguari de Energia ("CPFL Jaguari")

Private corporation

Direct
100%

Interior of São Paulo

2

41

 30 years

  July 2045

 Companhia Sul Paulista de Energia ("CPFL Sul Paulista")

Private corporation

Direct
100%

Interior of São Paulo

5

86

 30 years

  July 2045

 Companhia Luz e Força de Mococa ("CPFL Mococa")

Private corporation

Direct
100%

Interior of São Paulo and Minas Gerais

4

47

30 years

 July 2045

 

Energy generation  (conventional and renewable sources)

Company Type

Equity Interest

Location (State)

Number of plants / type of energy

Installed capacity

Total

CPFL participation

CPFL Geração de Energia S.A. ("CPFL Geração")

Publicly-quoted corporation

Direct
100%

 São Paulo and Goiás

 1 Hydroelectric, 3 SHPPs (a)

1,295

678

CERAN - Companhia Energética Rio das Antas ("CERAN")

Private corporation

Indirect
65%

Rio Grande do Sul

 3 Hydroelectric

360

234

Foz do Chapecó Energia S.A. ("Foz do Chapecó") (b)

Private corporation

Indirect
51%

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

855

436

Campos Novos Energia S.A. ("ENERCAN")

Private corporation

Indirect
48.72%

Santa Catarina

 1 Hydroelectric

880

429

BAESA - Energética Barra Grande S.A. ("BAESA")

Publicly-quoted corporation

Indirect
25.01%

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

690

173

Centrais Elétricas da Paraíba S.A. ("EPASA")

Private corporation

Indirect
53.34%

Paraíba

 2 Thermoelectric

342

182

Paulista Lajeado Energia S.A. ("Paulista Lajeado")

Private corporation

Indirect
59.93% (c)

Tocantins

 1 Hydroelectric

903

63

CPFL Energias Renováveis S.A. ("CPFL Renováveis")

Publicly-quoted corporation

Indirect
51.61%

See chapter 10.4.2

See chapter 10.4.2

See chapter 10.4.2

See chapter 10.4.2

CPFL Centrais Geradoras Ltda. ("CPFL Centrais Geradoras")

Limited company

Direct
100%

São Paulo

6 MHPPs (d)

4

4

Notes:

(a)     SHPP – Small Hydroelectric Power Plant;

(b)     The joint venture Chapecoense fully consolidates the interim financial statements of its direct subsidiary, Foz de Chapecó;

(c)     Paulista Lajeado has a 7% participation in the installed power of Investco S.A. (5.94% share of its capital);

(d)     MHPP – Micro Hydroelectric Power Plant;

 

 



Página 9 de 65


 
 

 

Energy commercialization

Company Type

Core activity

Equity Interest

CPFL Comercialização Brasil S.A. ("CPFL Brasil")

Private corporation

 Energy commercialization

Direct
100%

Clion Assessoria e Comercialização de Energia Elétrica Ltda. ("CPFL Meridional")

Limited company

 Commercialization and provision of energy services

Indirect
100%

CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul")

Private corporation

 Energy commercialization

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

Limited company

 Energy commercialization

Direct
100%

CPFL Brasil Varejista S.A. ("CPFL Brasil Varejista")

Private corporation

 Energy commercialization

Indirect
100%

 

Services

Company Type

Core activity

Equity Interest

CPFL Serviços, Equipamentos, Industria e Comércio S.A. ("CPFL Serviços")

Private corporation

 Manufacturing, commercialization, rental and maintenance of electro-mechanical equipment and service provision

Direct
100%

NECT Serviços Administrativos Ltda. ("Nect")

Limited company

Provision of administrative services

Direct
100%

CPFL Atende Centro de Contatos e Atendimento Ltda. ("CPFL Atende")

Limited company

 Provision of telephone answering services

Direct
100%

CPFL Total Serviços Administrativos Ltda. ("CPFL Total")

Limited company

 Billing and collection services

Direct
100%

CPFL Eficiência Energética S.A. ("CPFL ESCO")

Private corporation

 Management in Energy Efficiency

Direct
100%

TI Nect Serviços de Informática Ltda. ("Authi") (e)

Limited company

IT services

Direct
100%

CPFL GD S.A. ("CPFL GD") (f)

Private corporation

 Electric energy generation services

Indirect
100%

 

(e)     In September, 2014 the direct subsidiary TI Nect Serviços de Informática Ltda. (“Authi”), was set up with the objective of providing informatics, information technology maintenance, system update, program development and customization and computer and peripheral equipment maintenance services;

(f)      The main objective of CPFL GD S.A., incorporated in August 2015 and fully controlled by CPFL Eficiência Energética S.A., is the provision of general consultancy services in the electric energy market and commercialization of assets related to the electric energy generation plants;


 


Página 10 de 65


 
 

 

Others

Company Type

Core activity

Equity Interest

CPFL Jaguariúna Participações Ltda. ("CPFL Jaguariúna")

Limited company

 Venture capital company

Direct
100%

CPFL Jaguari de Geração de Energia Ltda. ("Jaguari Geração")

Limited company

 Venture capital company

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

Private corporation

 Venture capital company

Indirect
 51%

Sul Geradora Participações S.A. ("Sul Geradora")

Private corporation

 Venture capital company

Indirect
99.95%

CPFL Telecom S.A. ("CPFL Telecom")

Private corporation

 Telecommunication services

Direct
100%

CPFL Transmissão Piracicaba S.A. ("CPFL Transmissão Piracicaba")

Private corporation

 Electric energy transmission services

Indirect
100%

CPFL Transmissão Morro Agudo S.A. ("CPFL Transmissão Morro Agudo") (g)

Private corporation

 Electric energy transmission services

Indirect
100%

 

(g)     The incorporation of CPFL Transmissora Morro Agudo S.A., subsidiary of CPFL Geração, was approved in January 2015, with the objective of building and operating electric energy transmission concessions, including construction, implementation, operation and maintenance of transmission facilities of the basic network of the Interlinked National System (“SIN”).

 

3.1) Consolidation of CPFL Renováveis Financial Statements

On September 30, 2017, CPFL Energia indirectly held 51.61% of CPFL Renováveis, through its subsidiary CPFL Geração.

CPFL Renováveis has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since August 1, 2011, and the interest held by the non-controlling shareholders has been mentioned bellow the net income line (in the Financial Statements), as “Non-Controlling Shareholders’ Interest”, and in the Shareholders Equity (in the Balance Sheet) in the line with the same name.

 

3.2) Consolidation of RGE Sul Financial Statements

On September 30, 2017, CPFL Energia indirectly held 100% of RGE Sul, through its subsidiary CPFL Jaguariúna. RGE Sul has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since November 1st, 2016.

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

 

3.3) Economic-Financial Performance Presentation

In accordance with U.S. SEC (Securities and Exchange Commission) guidelines and pursuant to items 100(a) and (b) of Regulation G, with the disclosure of 4Q16/2016 results, in order to avoid the disclosure of non-GAAP measures, we no longer disclose the economic-financial performance considering the proportional consolidation of the generation projects and the adjustment of the numbers for non-recurring items, focusing the disclosure in the IFRS criterion. Only in chapter 5, of Indebtedness, we continue presenting the information in the financial covenants criterion, considering that the proper reconciliation with the numbers in the IFRS criterion are presented in item 11.12 of this report.

 


 


Página 11 de 65


 
 

 

4) ECONOMIC-FINANCIAL PERFORMANCE

 

Consolidated Income Statement - CPFL ENERGIA (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Gross Operating Revenue

11,073

  7,377

50.1%

28,960

22,189

30.5%

Net Operating Revenue

  7,784

  4,783

62.7%

19,285

13,600

41.8%

Cost of Electric Power

(5,246)

(2,771)

89.4%

  (12,205)

(7,963)

53.3%

Operating Costs & Expenses

(1,738)

(1,277)

36.1%

(4,978)

(3,654)

36.2%

EBIT

800

735

8.8%

  2,102

  1,983

6.0%

EBITDA1

  1,275

  1,120

13.8%

  3,498

  3,121

12.1%

Financial Income (Expense)

  (343)

  (417)

-17.6%

(1,198)

(1,000)

19.8%

Income Before Taxes

546

387

41.3%

  1,157

  1,185

-2.3%

Net Income

390

269

44.9%

745

742

0.5%

Note: (1) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization, according to CVM Instruction no. 527/12. See the calculation in item 4.6 of this report.

 

4.1) Opening of economic-financial performance by business segment

 

Income Statement by business segment - CPFL Energia (R$ million)

 

 

Distribution

 

Conventional Generation

 

Renewable Generation

 

Commerciali-zation

 

Services

 

Others

 

Eliminations

 

Total

3Q17

  Net operating revenue

 

  6,140

 

293

 

597

 

986

 

130

 

14

 

  (376)

 

  7,784

  Operating costs and expenses

 

(5,652)

 

  (73)

 

  (189)

 

  (944)

 

  (110)

 

(8)

 

376

 

(6,600)

  Depreciation e amortization

 

  (190)

 

  (31)

 

  (158)

 

(1)

 

(5)

 

(0)

 

-

 

  (385)

  Income from electric energy service

 

299

 

189

 

250

 

41

 

15

 

  5

 

-

 

800

  Equity accounting

 

-

 

90

 

-

 

-

 

-

 

-

 

-

 

90

  EBITDA

 

488

 

310

 

408

 

42

 

21

 

  6

 

-

 

  1,274

  Financial result

 

  (130)

 

  (64)

 

  (120)

 

(9)

 

  0

 

  (20)

 

-

 

  (343)

  Income (loss) before taxes

 

168

 

215

 

130

 

32

 

16

 

  (15)

 

-

 

546

  Income tax and social contribution

 

  (77)

 

  (41)

 

  (24)

 

  (12)

 

(3)

 

  1

 

-

 

  (156)

  Net income (loss)

 

91

 

175

 

106

 

21

 

13

 

  (14)

 

-

 

390

                                 
                                 

3Q16 (Resubmitted)

  Net operating revenue

 

  3,613

 

257

 

508

 

561

 

118

 

30

 

  (303)

 

  4,783

  Operating costs and expenses

 

(3,182)

 

  (46)

 

  (163)

 

  (505)

 

  (94)

 

  (45)

 

303

 

(3,731)

  Depreciation e amortization

 

  (142)

 

  (31)

 

  (138)

 

(1)

 

(4)

 

(1)

 

-

 

  (317)

  Income from electric energy service

 

289

 

180

 

206

 

54

 

21

 

  (16)

 

-

 

735

  Equity accounting

 

-

 

69

 

-

 

-

 

-

 

-

 

-

 

69

  EBITDA

 

431

 

280

 

345

 

55

 

24

 

  (15)

 

-

 

  1,120

  Financial result

 

  (194)

 

  (113)

 

  (132)

 

  5

 

  2

 

15

 

-

 

  (417)

  Income (loss) before taxes

 

95

 

135

 

75

 

59

 

22

 

(1)

 

-

 

387

  Income tax and social contribution

 

  (44)

 

  (22)

 

  (23)

 

  (20)

 

(5)

 

(4)

 

-

 

  (117)

  Net income (loss)

 

52

 

113

 

52

 

39

 

18

 

(4)

 

-

 

269

                                 

Variation

  Net operating revenue

 

69.9%

 

14.2%

 

17.6%

 

75.9%

 

10.2%

 

-54.9%

 

23.9%

 

62.7%

  Operating costs and expenses

 

77.6%

 

60.1%

 

16.3%

 

86.8%

 

16.8%

 

-82.8%

 

23.9%

 

76.9%

  Depreciation e amortization

 

33.6%

 

-0.1%

 

14.0%

 

-25.1%

 

44.6%

 

-50.7%

 

-

 

21.5%

  Income from electric energy service

 

3.3%

 

5.0%

 

21.1%

 

-23.9%

 

-25.2%

 

-

 

-

 

8.8%

  Equity accounting

 

-

 

30.8%

 

-

 

-

 

-

 

-

 

-

 

30.8%

  EBITDA

 

13.3%

 

10.8%

 

18.2%

 

-23.9%

 

-15.0%

 

-

 

-

 

13.8%

  Financial result

 

-32.7%

 

-44.0%

 

-8.7%

 

-

 

-73.1%

 

-

 

-

 

-17.6%

  Income (loss) before taxes

 

76.1%

 

59.1%

 

73.6%

 

-45.8%

 

-28.8%

 

2400.8%

 

-

 

41.3%

  Income tax and social contribution

 

76.2%

 

83.1%

 

4.5%

 

-41.8%

 

-34.5%

 

-

 

-

 

33.0%

  Net income (loss)

 

76.0%

 

54.4%

 

104.2%

 

-47.8%

 

-27.3%

 

246.8%

 

-

 

44.9%

Note: an analysis of the economic-financial performance by business segment is presented in chapter 10.

 

 



Página 12 de 65


 
 

 

Income Statement by business segment - CPFL Energia (R$ million)

 

 

Distribution

 

Conventional Generation

 

Renewable Generation

 

Commerciali-zation

 

Services

 

Others

 

Eliminations

 

Total

9M17

  Net operating revenue

 

  15,343

 

830

 

  1,416

 

 2,370

 

353

 

68

 

(1,095)

 

  19,285

  Operating costs and expenses

 

(13,777)

 

  (179)

 

  (549)

 

(2,252)

 

  (293)

 

  (86)

 

  1,095

 

(16,041)

  Depreciation e amortization

 

  (569)

 

  (92)

 

  (462)

 

(2)

 

  (14)

 

(2)

 

-

 

(1,142)

  Income from electric energy service

 

997

 

559

 

406

 

115

 

46

 

  (21)

 

-

 

  2,102

  Equity accounting

 

-

 

253

 

-

 

-

 

-

 

-

 

-

 

253

  EBITDA

 

  1,566

 

904

 

867

 

117

 

61

 

  (19)

 

-

 

  3,497

  Financial result

 

  (478)

 

  (266)

 

  (376)

 

  (30)

 

  2

 

 (50)

 

-

 

(1,198)

  Income (loss) before taxes

 

520

 

546

 

29

 

85

 

49

 

  (71)

 

-

 

  1,157

  Income tax and social contribution

 

  (235)

 

  (97)

 

  (50)

 

  (29)

 

  (11)

 

11

 

-

 

  (412)

  Net income (loss)

 

284

 

449

 

  (21)

 

56

 

38

 

  (60)

 

-

 

745

                                 
                                 

9M16 (Resubmitted)

  Net operating revenue

 

  10,708

 

740

 

  1,164

 

  1,478

 

298

 

49

 

  (837)

 

  13,600

  Operating costs and expenses

 

(9,235)

 

  (146)

 

  (440)

 

(1,374)

 

  (237)

 

  (85)

 

837

 

(10,680)

  Depreciation e amortization

 

  (422)

 

  (93)

 

  (407)

 

(3)

 

  (10)

 

(3)

 

-

 

  (937)

  Income from electric energy service

 

  1,051

 

501

 

317

 

101

 

51

 

  (38)

 

-

 

  1,983

  Equity accounting

 

-

 

201

 

-

 

-

 

-

 

-

 

-

 

201

  EBITDA

 

  1,473

 

795

 

724

 

104

 

61

 

  (35)

 

-

 

  3,121

  Financial result

 

  (350)

 

  (284)

 

  (394)

 

14

 

  3

 

10

 

-

 

(1,000)

  Income (loss) before taxes

 

701

 

418

 

  (77)

 

115

 

54

 

  (28)

 

-

 

  1,185

  Income tax and social contribution

 

  (274)

 

  (74)

 

  (40)

 

  (36)

 

  (13)

 

(5)

 

-

 

  (443)

  Net income (loss)

 

427

 

344

 

  (117)

 

79

 

41

 

  (33)

 

-

 

742

                                 

Variation

  Net operating revenue

 

43.3%

 

12.1%

 

21.6%

 

60.4%

 

18.5%

 

37.5%

 

30.9%

 

41.8%

  Operating costs and expenses

 

49.2%

 

22.3%

 

24.6%

 

63.9%

 

23.5%

 

2.1%

 

30.9%

 

50.2%

  Depreciation e amortization

 

35.1%

 

-0.7%

 

13.5%

 

-16.3%

 

44.8%

 

-9.4%

 

-

 

22.0%

  Income from electric energy service

 

-5.1%

 

11.5%

 

28.0%

 

14.0%

 

-9.3%

 

-44.6%

 

-

 

6.0%

  Equity accounting

 

-

 

25.8%

 

-

 

-

 

-

 

-

 

-

 

25.8%

  EBITDA

 

6.4%

 

13.7%

 

19.8%

 

13.1%

 

-0.5%

 

-47.1%

 

-

 

12.1%

  Financial result

 

36.5%

 

-6.3%

 

-4.4%

 

-

 

-25.2%

 

-

 

-

 

19.8%

  Income (loss) before taxes

 

-25.9%

 

30.5%

 

-

 

-26.0%

 

-10.2%

 

158.2%

 

-

 

-2.3%

  Income tax and social contribution

 

-14.2%

 

30.6%

 

25.6%

 

-18.5%

 

-17.5%

 

-

 

-

 

-7.0%

  Net income (loss)

 

-33.5%

 

30.4%

 

-82.3%

 

-29.4%

 

-7.9%

 

85.2%

 

-

 

0.5%

Note: an analysis of the economic-financial performance by business segment is presented in chapter 10.

 

4.2) Reclassification of the Concession Financial Asset

The Company and its electric energy distribution subsidiaries, aiming at the better presentation of their operational and financial performance, concluded that the adjustment of expectation of the cash flow of the indemnable financial asset of the concession of each distributor, originally presented under financial revenue item, in financial result, should be more adequately classified in the operating revenues group, together with other revenues related to its activity. This allocation reflects more accurately the business model of electric energy distribution and provides a better presentation regarding its performance.

Pursuant to CPC 23 / IAS 8 - Accounting Policies, Changes in Estimates and Error Rectification, the CPFL Energia and its Subsidiaries changed their accounting policy previously adopted by an accounting policy that better reflects the performance of the Company's and its subsidiaries' businesses and, therefore, reclassified retrospectively into their income statements for 3Q16.

 

4.3) Sectoral Financial Assets and Liabilities

In 3Q17, it was accounted the total sectoral financial assets in the amount of R$ 1,245 million, compared to the total sectoral financial liabilities in the amount of R$ 558 million in 3Q16, a variation of R$ 1,803 million.

On September 30, 2017, the balance of these sectoral financial assets and liabilities was negative in R$ 107 million, compared to a negative balance of R$ 1,254 million on June 30, 2017 and a negative balance of R$ 435 million on September 30, 2016.

As established by the applicable regulation, any sectoral financial assets or liabilities shall be included in the tariffs of the distributors in their respective annual tariff events.

 



Página 13 de 65


 
 

 

 

4.4) Operating Revenue

In 3Q17, gross operating revenue reached R$ 11,073 million, representing an increase of 50.1% (R$ 3,696 million). Deductions from the gross operating revenue was of R$ 3,289 million in 3Q17, representing an increase of 26.8% (R$ 695 million). Net operating revenue reached R$ 7,784 million in 3Q17, registering an increase of 62.7% (R$ 3,001 million).

The main factors that affected the net operating revenue were:

·  Increase of revenues in the Distribution segment, in the amount of R$ 2,527 million, mainly due to the acquisition of RGE Sul (for more details, see item 10.1.1.2);

·  Increase of revenues in the Commercialization segment, in the amount of R$ 425 million;

·  Increase of revenues in CPFL Renováveis, in the amount of R$ 89 million;

·  Increase of revenues in the Conventional Generation segment, in the amount of R$ 36 million;

·  Increase of revenues in the Services segment, in the amount of R$ 12 million;

Partially offset by:

·  Reduction of R$ 73 million, due to the eliminations;

·  Increase of revenues in Others, in the amount of R$ 17 million.

 

4.5) Cost of Electric Energy

Cost of Electric Energy (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

596

462

28.8%

  1,764

  1,513

16.6%

Energy Purchased in the Spot Market/PROINFA

114

  80

42.2%

316

170

86.1%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

  4,541

  2,169

109.4%

  10,366

  5,960

73.9%

PIS and COFINS Tax Credit

  (478)

  (246)

94.4%

(1,134)

  (698)

62.5%

Total

  4,773

  2,466

93.6%

  11,312

  6,945

62.9%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

492

198

147.8%

988

602

64.1%

Itaipu Transmission Charges

  66

  13

395.7%

  97

  39

149.7%

Connection Charges

  31

  22

39.8%

  91

  57

57.9%

Charges for the Use of the Distribution System

  8

  9

-19.0%

  30

  28

5.0%

System Service Usage Charges - ESS

(76)

  85

-

  (224)

282

-

Reserve Energy Charges - EER

(0)

  6

-

(0)

107

-

PIS and COFINS Tax Credit

(47)

(29)

65.4%

(87)

(97)

-10.3%

Total

473

305

55.3%

894

  1,018

-12.2%

 

 

 

 

 

 

 

Cost of Electric Energy

  5,246

  2,771

89.4%

  12,205

  7,963

53.3%

 

 



Página 14 de 65


 
 

 

Cost of Electric Energy (without RGE Sul) (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

497

462

7.4%

  1,469

  1,513

-2.9%

Energy Purchased in the Spot Market/PROINFA

108

  80

34.2%

266

170

56.6%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

  3,979

  2,169

83.4%

  9,074

  5,960

52.2%

PIS and COFINS Tax Credit

  (418)

  (246)

69.8%

  (986)

  (698)

41.3%

Total

  4,165

  2,466

68.9%

  9,823

  6,945

41.4%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

403

198

103.3%

816

602

35.5%

Itaipu Transmission Charges

  55

  13

313.3%

  81

  39

108.1%

Connection Charges

  21

  22

-5.0%

  62

  57

7.8%

Charges for the Use of the Distribution System

  8

  9

-19.0%

  30

  28

5.0%

System Service Usage Charges - ESS

(76)

  85

-

  (224)

282

-

Reserve Energy Charges - EER

  13

  6

132.0%

  32

107

-70.2%

PIS and COFINS Tax Credit

(37)

(29)

30.6%

(67)

(97)

-31.0%

Total

387

305

27.0%

728

  1,018

-28.4%

 

 

 

 

 

 

 

Cost of Electric Energy

  4,552

  2,771

64.3%

  10,552

  7,963

32.5%

 

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

In 3Q17, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 5,246 million, registering an increase of 89.4% (R$ 2,476 million).

The factors that explain these variations follow below:

 

·

The cost of electric power purchased for resale reached R$ 4,773 million in 3Q17, an increase of 93.6% (R$ 2.307 million), due to the following factors:
 

(i)       Impact of the inclusion of RGE Sul in our consolidation in 3Q17. The total cost of electric power purchased for resale in relation to RGE Sul (which was not included in our consolidation in 3Q16) totaled R$ 607 million for 3Q17;
 

(ii)       Increase of 83.4% (R$ 1,810 million) in the cost of energy purchased through auction in the regulated environment and bilateral contracts, due to the increases of 65.9% in the average purchase price (R$ 275.23/MWh in 3Q17 vs. R$ 165.91/MWh in 3Q16) and of 10.6% (1,383 GWh) in the volume of purchased energy;
 

(iii)       Increase of 7.4% (R$ 34 million) in the cost of energy from Itaipu, due to the increase of 10.8% in the average purchase price (R$ 200.53/MWh in 3Q17 vs. R$ 180.93/MWh in 3Q16), partially offset by the reduction of 3.1% (79 GWh) in the volume of purchased energy;
 

(iv)       Increase of 34.2% (R$ 27 million) in the amount of energy purchased in the spot market/PROINFA cost;
 

Partially offset by:
(v)       Increase of 69.8% (R$ 172 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase.
 

·

Charges for the use of the transmission and distribution system reached R$ 473 million in 3Q17, an increase of 55.3% (R$ 169 million), due to the following factors:
 

(i)       Impact of the inclusion of RGE Sul in our consolidation in 3Q17. The total charges for the use of the transmission and distribution system in relation to RGE Sul (which was not included in our consolidation in 3Q16) totaled R$ 86 million for 3Q17;
 

(ii)       Increase of 103.3% (R$ 205 million) in the basic network charges;

 

 

 



Página 15 de 65


 
 

 

 

(iii)       Increase of 313.3% (R$ 42 million) in Itaipu transmission charges;
 

(iv)       Increase of 132.0% (R$ 7 million) in Reserve Energy Charges – EER;
 

Partially offset by:
 

(v)       Variation of R$ 160 million in the System Service Usage Charges – ESS, from an expense of R$ 85 million in 3Q16 to a revenue of R$ 76 million in 3Q17;
 

(vi)      Increase of 30.6% (R$ 9 million) in PIS and COFINS tax credits (cost reducer), generated from the charges;
 

(vii)     Increase of R$ 3 million in charges for connection and usage of the distribution system.

 

4.6) Operating Costs and Expenses

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

Operating costs and expenses reached R$ 1,738 million in 3Q17, compared to R$ 1,277 million in 3Q16, an increase of 36.1% (R$ 461 million), due to the following factors:

 

PMSO

The PMSO item reached R$ 726 million in 3Q17, compared to R$ 613 million in 3Q16, an increase of 18.5% (R$ 113 million).

 

 


 


Página 16 de 65


 
 

 

Reported PMSO (R$ million)

 

 3Q17

 3Q16

 Variation

9M17

9M16

 Variação

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

(329)

(261)

 (68)

26.0%

(998)

(773)

(225)

29.1%

  Material

  (69)

  (65)

  (5)

7.2%

(182)

(144)

  (38)

26.6%

  Outsourced Services

(174)

(157)

  (17)

11.0%

(548)

(463)

  (85)

18.3%

  Other Operating Costs/Expenses

(154)

(131)

  (23)

17.8%

(543)

(470)

  (73)

15.6%

Allowance for doubtful accounts

  (33)

  (34)

1

-3.9%

  (119)

  (130)

11

-8.6%

Legal, judicial and indemnities expenses

  (14)

  (29)

15

-51.9%

  (128)

  (138)

11

-7.6%

Others

  (107)

  (67)

  (40)

59.1%

  (296)

  (201)

  (95)

47.1%

Total Reported PMSO

(726)

(613)

(113)

18.5%

  (2,271)

  (1,850)

(421)

22.8%

 

 

 

 

 

 

 

 

 

PMSO RGE Sul

 

 

 

 

 

 

 

 

  Personnel

  (36)

 

 

 

(117)

 

 

 

  Material

  (7)

 

 

 

 (23)

 

 

 

  Outsourced Services

  (31)

 

 

 

  (93)

 

 

 

  Other Operating Costs/Expenses

  (4)

 

 

 

  (60)

 

 

 

Allowance for doubtful accounts

  (8)

 

 

 

  (22)

 

 

 

Legal, judicial and indemnities expenses

30

 

 

 

6

 

 

 

Others

  (26)

 

 

 

  (44)

 

 

 

Total PMSO RGE Sul

  (78)

 

 

 

(294)

 

 

 

 

 

 

 

 

 

 

 

 

PMSO (-) RGE Sul

 

 

 

 

 

 

 

 

  Personnel

(293)

(261)

  (32)

12.3%

(881)

(773)

(108)

13.9%

  Material

  (62)

  (65)

3

-4.0%

(159)

(144)

  (15)

10.5%

  Outsourced Services

(143)

(157)

14

-8.7%

(455)

(463)

8

-1.8%

  Other Operating Costs/Expenses

(150)

(131)

  (19)

14.8%

(482)

(470)

  (13)

2.8%

Allowance for doubtful accounts

  (25)

  (34)

9

-26.1%

  (97)

  (130)

33

-25.5%

Legal, judicial and indemnities expenses

  (44)

  (29)

  (14)

49.2%

  (134)

  (138)

4

-3.2%

Others

  (81)

  (67)

  (14)

20.7%

  (252)

  (201)

  (51)

25.1%

Total PMSO (-) RGE Sul

(648)

(613)

  (35)

5.7%

  (1,978)

  (1,850)

(128)

6.9%

 

    (i)        Personnel - increase of 26.0% (R$ 68 million), mainly due to:

ü  Acquisition of RGE Sul (R$ 36 million);

ü  Increase in the Services segment business, due to business expansion of CPFL Serviços, CPFL Atende, Nect, CPFL Total, Authi and CPFL Eficiência (R$ 22 million);

ü  Collective bargaining agreement – wages and benefits (R$ 13 million);

Partially offset by:

ü  Other effects (R$ 3 million);

 

 



Página 17 de 65


 
 

 

   (ii)        Material – increase of 7.2% (R$ 5 million), mainly due to:

ü  Acquisition of RGE Sul (R$ 7 million);

Partially offset by:

ü  Other effects (R$ 2 million);

 

  (iii)        Out-sourced services - increase of 11.0% (R$ 17 million), mainly due to:

ü  Acquisition of RGE Sul (R$ 31 million);

Partially offset by:

ü  Maintenance of machinery and equipment (R$ 7 million);

ü  Transport-related services (R$ 6 million);

ü  Other effects (R$ 1 million);

 

 (iv)        Other operational costs/expenses - increase of 17.8% (R$ 23 million), mainly due to increase in the expenses in:

ü  Acquisition of RGE Sul (R$ 4 million);

ü  Increase of loss on disposal, retirement and other noncurrent assets (R$ 15 million);

ü  Increase of 49.2% in legal and judicial expenses (R$ 14 million);

ü  Other effects (R$ 1 million);

Partially offset by:

ü  Reduction of 26.1% in allowance for doubtful account (R$ 9 million).

 

Other operating costs and expenses

Other operating costs and expenses reached R$ 1,012 million in 3Q17, compared to R$ 664 million in 3Q16, registering an increase of 52.3% (R$ 347 million), due to the following factors:

·      Acquisition of RGE Sul (R$ 149 million);

·      Increase of 50.2% (R$ 163 million) in Costs of Building the Infrastructure item;

·      Increase of 10.0% (R$ 2 million) in Private Pension Fund item, due to the registration of the impacts of the 2017 actuarial report;

·      Increase of 12.7% (R$ 32 million) in Depreciation and Amortization item;

·      Increase of 1.2% (R$ 1 million) in Amortization of Intangible of Concession Asset item.

 

4.7) EBITDA

In 3Q17, EBITDA reached R$ 1,275 million, registering an increase of 13.8% (R$ 154 million).

EBITDA is calculated according to CVM Instruction no. 527/12 and showed in the table below:

 

 



Página 18 de 65


 
 

 

EBITDA and Net Income conciliation (R$ million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Net Income

390

269

44.9%

745

742

0.5%

De preciation and Amortization

385

317

 

  1,143

937

 

Financial Result

343

417

 

  1,198

  1,000

 

Income Tax / Social Contribution

156

117

 

412

443

 

EBITDA

  1,275

  1,120

13.8%

  3,498

  3,121

12.1%

 

4.8) Financial Result

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item. However, the impacts caused by the acquisition of RGE Sul in CPFL Energia’s results (due to the reduction in Cash and increase in Indebtedness for acquisition funding, among others) were not excluded in our analyzes.

In 3Q17, net financial expense was of R$ 343 million, a reduction of 17.6% (R$ 73 million) compared to the net financial expense of R$ 417 million reported in 3Q16.

Financial Result (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Revenues

           

Income from Financial Investments

  94

187

-49.6%

384

485

-20.9%

Additions and Late Payment Fines

  61

  58

4.8%

204

175

16.4%

Fiscal Credits Update

  10

  10

3.5%

  15

  27

-45.3%

Judicial Deposits Update

  14

  9

49.1%

  40

  27

48.7%

Monetary and Foreign Exchange Updates

  21

  30

-

  50

132

-61.9%

Discount on Purchase of ICMS Credit

  4

  2

93.6%

  9

  13

-31.0%

Sectoral Financial Assets Update

(1)

(6)

-81.4%

-

  51

-100.0%

PIS and COFINS - over Other Financial Revenues

(10)

(23)

-55.8%

(37)

(45)

-17.0%

PIS and COFINS over Interest on Own Capital

(2)

(0)

11006.8%

(2)

(1)

36.1%

Others

  15

  20

-23.2%

  46

  69

-32.8%

Total

206

286

-28.2%

709

932

-24.0%

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

Debt Charges

  (393)

  (448)

-12.1%

(1,321)

(1,316)

0.4%

Monetary and Foreign Exchange Updates

(98)

  (227)

-56.6%

  (436)

  (515)

-15.3%

(-) Capitalized Interest

  8

  18

-56.4%

  42

  52

-19.5%

Sectoral Financial Liabilities Update

(30)

(1)

2950.6%

(81)

(17)

368.1%

Use of Public Asset

(1)

(4)

-75.0%

(5)

(12)

-62.6%

Others

(34)

(42)

-19.7%

  (106)

  (124)

-14.5%

Total

  (549)

  (703)

-21.9%

(1,907)

(1,932)

-1.3%

 

 

 

 

 

 

 

Financial Result

  (343)

  (417)

-17.6%

(1,198)

(1,000)

19.8%

 

 



Página 19 de 65


 
 

 

Financial Result (without RGE Sul) (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Revenues

           

Income from Financial Investments

  91

187

-51.2%

371

485

-23.5%

Additions and Late Payment Fines

  49

  58

-15.1%

161

175

-7.9%

Fiscal Credits Update

  10

  10

3.5%

  15

  27

-45.3%

Judicial Deposits Update

  13

  9

40.6%

  38

  27

40.0%

Monetary and Foreign Exchange Updates

  21

  30

-

  50

132

-62.2%

Discount on Purchase of ICMS Credit

  4

  2

93.6%

  9

  13

-31.0%

Sectoral Financial Assets Update

(1)

(6)

-81.4%

-

  51

-100.0%

PIS and COFINS - over Other Financial Revenues

(10)

(23)

-55.8%

(37)

(45)

-17.0%

PIS and COFINS over Interest on Own Capital

(2)

(0)

11006.8%

(2)

(1)

36.1%

Others

  14

  20

-28.2%

  42

  69

-39.0%

Total

190

286

-33.7%

647

932

-30.6%

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

Debt Charges

  (362)

  (448)

-19.2%

(1,212)

(1,316)

-7.9%

Monetary and Foreign Exchange Updates

(89)

  (227)

-60.9%

  (419)

  (515)

-18.7%

(-) Capitalized Interest

  7

  18

-60.6%

  40

  52

-24.2%

Sectoral Financial Liabilities Update

(25)

(1)

2402.7%

(62)

(17)

262.0%

Use of Public Asset

(1)

(4)

-75.0%

(5)

(12)

-62.6%

Others

(27)

(42)

-36.2%

(92)

  (124)

-25.5%

Total

  (496)

  (703)

-29.5%

(1,751)

(1,932)

-9.4%

 

 

 

 

 

 

 

Financial Result

  (306)

  (417)

-26.5%

(1,104)

(1,000)

10.4%

 

The items explaining these variations in Financial Result are as follows:

·         Financial Revenues: reduction of 28.2% (R$ 81 million), from R$ 286 million in 3Q16 to R$ 206 million in 3Q17, mainly due to the following factors:

 

(i)            Reduction of 51.2% (R$ 96 million) in the income from financial investments, due to the reductions in the CDI interbank rate and in the average balance of investments;
 

(ii)           Reduction of 15.1% (R$ 9 million) in additions and late payment fines;
 

(iii)          Reduction of 28.2% (R$ 8 million) in the monetary and foreign exchange updates, due to the reductions: (a) of R$ 13 million in revenues from fines, interest and monetary adjustment relating to installment payments made by consumers; and (b) of R$ 10 million in the update of the balance of tariff subsidies, as determined by ANEEL; partially offset by the increases: (c) of R$ 13 million in the gain with the zero-cost collar derivative1; and (d) of R$ 2 million in other monetary and foreign exchange updates;
 

(iv)         Reduction of 28.2% (R$ 6 million) in other financial revenues;
 

(v)          Increase of R$ 2 million in PIS and COFINS over Interest on Own Capital (revenue reducer);
 

Partially offset by:
 

(vi)         Impact of the inclusion of RGE Sul in our consolidation in 3Q17. The total financial revenue in relation to RGE Sul (which was not included in our consolidation in 3Q16) totaled R$ 16 million for 3Q17;
 

(vii)        Reduction of 55.8% (R$ 13 million) in PIS and COFINS over Other Financial Revenue (revenue reducer);

 


1 In 2015, subsidiary CPFL Geração contracted US$ denominated put and call options, involving the same financial institution as counterpart, and which on a combined basis are characterized as an operation usually known as zero-cost collar. The contracting of this operation does not involve any kind of speculation, inasmuch as it is aimed at minimizing any negative impacts on future revenues of the joint venture ENERCAN, which has electric energy sale agreements with annual restatement of part of the tariff based on the variation in the US$. In addition, according to Management’s view, the scenario was favorable for contracting this type of financial instrument, considering the high volatility implicit in dollar options and the fact that there was no initial cost for same.

 


Página 20 de 65

 


 
 

 

 

(viii)      Reduction of 81.4% (R$ 5 million) in sectoral financial assets update (revenue reducer);
 

(ix)         Increase of 40.6% (R$ 4 million) in judicial deposits update;
 

(x)          Reduction of 93.6% (R$ 2 million) in discount on the acquisition of ICMS credit.
 

·         Financial Expenses: reduction of 21.9% (R$ 154 million), from R$ 703 million in 3Q16 to R$ 549 million in 3Q17, mainly due to the following factors:

 

(i)            Reduction of 60.9% (R$ 138 million) in the monetary and foreign exchange updates, due to: (a) the reduction of debt charges in foreign currency, with swap to CDI interbank rate (R$ 87 million); (b) the mark-to-market positive effect for financial operations under Law 4,131 – non-cash effect (R$ 43 million); (a) the effect of Itaipu’s exchange variation (R$ 9 million);
 

(ii)           Reduction of 19.2% (R$ 86 million) of debt charges in local currency, due to the reduction in the CDI interbank rate;
 

(iii)          Reduction of 36.2% (R$ 15 million) in other financial expenses;
 

(iv)         Reduction of 75.0% (R$ 3 million) in the financial expenses with the Use of Public Asset (UBP);
 

Partially offset by:
 

(v)          Impact of the inclusion of RGE Sul in our consolidation in 3Q17. The total financial expense in relation to RGE Sul (which was not included in our consolidation in 3Q16) totaled R$ 53 million for 3Q17;
 

(vi)         Increase of R$ 24 million in sectoral financial liabilities update;
 

(vii)        Reduction of 60.6% (R$ 11 million) in capitalized interest (expense reducer).

 

4.9) Net Income

In 3Q17, net income was R$ 390 million, registering an increase of 44.9% (R$ 121 million) if compared to the net income of R$ 269 million observed in 3Q16.

 


 


Página 21 de 65


 
 

 

5) INDEBTEDNESS

5.1) Debt (IFRS)

    

 

1)     Do not consider mark-to-market effects and borrowing costs.

 

Indexation after Hedge1 – 3Q16 vs. 3Q17

 

3Q16

  

   3Q17

 

1) For debt linked to foreign currency (24% of total in 3Q17), swaps are contracted, which convert indexing for CDI;

 

 


Página 22 de 65


 
 

 

 

Net Debt and Leverage in IFRS

IFRS - R$ Million

3Q17

3Q16

Var. %

Financial Debt (including hedge)

 (19,291)

 (18,766)

2.8%

(+) Available Funds

 3,832

 5,345

-28.3%

(=) Net Debt

 (15,459)

 (13,422)

15.2%

 

5.2) Debt in Financial Covenants Criteria

5.2.1) Debt Amortization Schedule in Financial Covenants Criteria

CPFL Energia has always adopted a solid and conservative financial policy. Thus, the Company has used since 2011, a prefunding strategy, in other words, forecasts the cash needs for the next 24 months and anticipates market access on more favorable terms of liquidity and cost. Thus, at the beginning of 2017, CPFL Energia had worked in 2018 and 2019 prefunding.

 

Debt Amortization Schedule in Financial Covenants Criteria (Sep-17)1

 

  

1)       Consider only the principal debt of R$ 16,974 million. In order to reach the value of debt in the covenants criteria of R$ 17,138, it is excluded accrued interests of R$ 404 million of the period and included other adjustments in the amount of R$ 240 million;

2)       Short-term (Oct-17 – Sep-18) = R$ 4,704 million.

 

The cash position at the end of 3Q17 had a coverage ratio of 0.86x the amortizations of the next 12 months, enough to honor all amortization commitments until the end of 1H18. The average amortization term, calculated by this schedule, is 2.55 years.


 


Página 23 de 65


 
 

 

5.2.2) Indexation and Debt Cost in Financial Covenants Criteria

 

Indexation1 After Hedge2 in Financial Covenants Criteria – 3Q16 vs. 3Q17

 

3Q16

                                                                                                                                               
                                     

 

3Q17

      

          

1) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA;

2) For debt linked to foreign currency (24% of total), swaps are contracted, which convert the indexation to CDI.

 


 

 


Página 24 de 65


 
 

 

Gross Debt Cost1 in Financial Covenants Criteria – LTM

  

1)     Adjusted by the proportional consolidation since 2012; Financial debt (+) private pension fund (-) hedge;

2)     As of 2Q17, CPFL Energia started to calculate gross debt cost considering end of period rates, to better reflect the variations on interest rates.

 

5.3) Net Debt in Financial Covenants Criteria and Leverage

In 3Q17, Proforma Net Debt totaled R$ 13,731 million, an increase of 20.0% compared to net debt position at the end of 3Q16 in the amount of R$ 11,439 million.

The increase in Net Debt in 3Q17 was mainly due to the acquisition of RGE Sul, which was consolidated in November 2016.

 

Covenant Criteria (*) - R$ Million

3Q17

3Q16

Var.

Financial Debt (including hedge)1

 (17,138)

 (16,685)

2.7%

(+) Available Funds

 3,407

 5,246

-35.1%

(=) Net Debt

 (13,731)

 (11,439)

20.0%

EBITDA Proforma ²

 4,235

 3,725

13.7%

Net Debt / EBITDA

 3.24x

 3.07x

-0.17x

 

1) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA;

2) EBITDA Proforma in the covenants criteria: adjusted according to equivalent participation of CPFL Energia in each of its subsidiaries, with the inclusion of regulatory assets and liabilities and the historical EBITDA of newly acquired projects.

 

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent stake of CPFL Energia in each of its subsidiaries. Also, include in the calculation of EBITDA Proforma the effects of historic EBITDA of newly acquired projects. Considering that, Proforma Net Debt totaled R$ 13,731 million and EBITDA Proforma in the last 12 months reached R$ 4,235 million, the ratio Proforma Net Debt / EBITDA at the end of 3Q17 reached 3.24x.

 


Página 25 de 65


 
 

 

6) INVESTMENTS

6.1) Capital Expenditures

  

Investments (R$ Million)

Segment

3Q17

3Q16

Var.

9M17

9M16

Var.

Distribution

  477

  280

70.2%

1,264

  709

78.3%

Generation - Conventional

  1

  8

-81.6%

  3

  12

-72.7%

Generation - Renewable

  45

  315

-85.9%

  566

  802

-29.5%

Commercialization

  1

  0

20.3%

  2

  2

-15.7%

Services and Others1

  15

  6

139.2%

  42

  34

22.4%

Subtotal

  538

  610

-11.8%

1,877

1,560

20.3%

Transmission

  6

  26

-77.0%

  46

  35

30.6%

Total

  544

  636

-14.4%

1,923

1,595

20.6%

Special Obligations

  57

  42

35.0%

  179

  152

17.3%

Note:

1) Others – basically refer to assets and transactions that are not related to the listed segments.

 

In 3Q17, R$ 538 million were invested, a decrease of 11.8% if compared to 3Q16. In addition, there was an investment of R$ 6 million in the quarter related to the transmission lines construction of CPFL Transmissão Morro Agudo, which, according to the requirements of IFRIC 12, was recorded as “Financial Asset of Concession” (non-current assets). CPFL Energia also accounted for R$ 57 million in Special Obligations in the quarter, among other items financed by the consumer.

We highlight investments made by CPFL Energia in each segment:

    (i)        Distribution:

a.    Expansion and strengthening of the electric system;

b.    Electricity system maintenance and improvements;

c.    Operational infrastructure;

d.    Upgrade of management and operational support systems;

e.    Customer help services;

f.     Research and development programs.

        (ii)   Generation:

a.    Pedra Cheirosa Wind Complex;

b.    SHPP Boa Vista II.

 

6.2)  Projected Capital Expenditures

On April 28, 2017, CPFL Energia’s Board of Directors approved Board of Executive Officers’ proposal for 2017 Annual Budget and 2018/2021 Multiannual Plan for the Company, which was previously discussed by the Budget and Corporate Finance Commission. Projections already include expected investments for RGE Sul.

 


 


Página 26 de 65


 
 

 

Projected Capital Expenditures (R$ million)1

Notes:

1) Constant currency;

2) Disregard investments in Special Obligations on Distribution segment (among other items financed by consumers);

3) Conventional + Renewable.

 

7) STOCK MARKETS

7.1) Stock Performance

CPFL Energia is listed on both the B3 (Novo Mercado) and the New York Stock Exchange (NYSE) (ADR Level III), segments with the highest levels of corporate governance.

B3

NYSE

Date

CPFE3 (R$)

IEE

IBOV

Date

CPL (US$)

DJBr20

Dow Jones

09/30/2016

 R$     23.98

 36,307

 58,367

09/30/2016

 $        14.80

 18,185

 18,308

06/30/2017

 R$     26.51

 38,095

 62,899

06/30/2017

 $        15.95

 19,138

 21,350

09/30/2017

 R$     27.22

 41,306

 74,294

09/30/2017

 $        17.16

 23,149

 22,405

QoQ

2.7%

8.4%

18.1%

QoQ

7.6%

21.0%

4.9%

YoY

13.5%

13.8%

27.3%

YoY

15.9%

27.3%

22.4%

 

On September 30, 2017 the price shares closed at R$ 27.22 per share on the B3 and US$ 17.16 per ADR on the NYSE, which represented an appreciation in the quarter of 2.7% and 7.6%, respectively. In the last 12 months, the shares appreciated 13.5% on B3 and the ADR appreciated 15.9% on the NYSE.


 


Página 27 de 65


 
 

 

7.2) Daily Average Volume

The daily trading volume in 3Q17 averaged R$ 36.4 million, of which R$ 28.0 million on the B3 and R$ 8.4 million on the NYSE, representing a decrease of 38.5% compared to 3Q16. The number of trades on the B3 decreased by 58.3%, from a daily average of 5,566, in 3Q16, to 2,323, in 3Q17.

 

Note: Considers the sum of the average daily volume on the B3 and NYSE.

 

 

8) CORPORATE GOVERNANCE

The corporate governance model adopted by CPFL Energia and its subsidiaries is based on the principles of transparency, equity, accountability and corporate responsibility.

In 2016, CPFL marked 12 years since being listed on the B3 and the New York Stock Exchange (“NYSE”). With more than 100 years of history in Brazil, the Company’s shares are listed on the Novo Mercado Special Listing Segment of the B3 with Level III ADRs, a special segment for companies that comply with corporate governance best practices. All CPFL shares are common shares, entitling all shareholders the right to vote with 100% Tag Along rights guaranteed in case of sale of shareholding control.

CPFL’s Management is composed of the Board of Directors (“Board”), its decision-making authority, and the Board of Executive Officers, its executive body. The Board is responsible for defining the strategic business direction of the holding company and subsidiaries, and is composed of 7 members, of which 2 independent members.

The Bylaws of the Board establishes the procedures for evaluating the directors, under the leadership of the Chairman, their main duties and rights.

The Board set up three advisory committees (Management Processes, Risks and Sustainability, People Management and Related Parties), all coordinated by a director, which support the Board in its decisions and monitor relevant and strategic themes, such as people and risk management, sustainability, the surveillance of internal audits and analysis of transactions with Parties Related to controlling shareholders and handling of incidents recorded through complaint hotlines and ethical conduct channels.

The Board of Executive Officers is made up of 1 Chief Executive Officer, 1 Deputy Chief of Executive Officer and 6 Vice Presidents, with terms of two years, eligible for reelection, responsible for executing the strategy of CPFL Energia and its subsidiaries as defined by the Board of Directors in line with corporate governance guidelines. To ensure alignment of governance practices, Executive Officers sit on the Boards of Directors of companies that make up the CPFL group and nominate their respective executive officers.

 



Página 28 de 65


 
 

 

CPFL has a permanent Fiscal Council, made up of 5 members, that also exercises the duties of the Audit Committee, in line with Sarbanes-Oxley law (SOX) rulings applicable to foreign companies listed on U.S. stock exchanges. At the Ordinary and Extraordinary General Meetings held on April 28, 2017, 3 acting members and 3 deputy members were elected.

The guidelines and documents on corporate governance are available at the Investor Relations website http://www.cpfl.com.br/ir.

 

9) SHAREHOLDERS STRUCTURE

CPFL Energia is a holding company that owns stake in other companies. State Grid Corporation of China (SGCC) controls CPFL Energia through its subsidiaries State Grid International Development Co., Ltd, State Grid International Development Limited (SGID), International Grid Holdings Limited, State Grid Brazil Power Participações S.A. (SGBP) and ESC Energia S.A.:

 

Reference date: 09/30/2017

Notes:

(1) 51.54% stake of the availability of power and energy of Serra da Mesa HPP, regarding the Power Purchase Agreement between CPFL Geração and Furnas;

(2) CPFL Energia holds a stake in RGE Sul through the CPFL Jaguariúna.


 


Página 29 de 65


 
 

 

9.1) State Grid Transaction

As a complement to the Material Facts released on September 2nd, 22nd, 23rd and 28th, 2016, November 23rd, 2016, December 13th, 2016, and January 23rd, 2017, February 16th and 23rd, 2017, June 13th, 2017, , July 7th, and October 30th, 2017, CPFL Energia announced to its shareholders and to the market in general that, on October 31st, that the company received from its controlling shareholder, State Grid Brazil Power Participações S.A. (“State Grid Brazil”), a letter informing about the Approval of the Mandatory Tender Offer Resulting from Transfer of Control.

On October 26th, 2017, the CVM formally approved all relevant documents and the continuity of the Mandatory Tender Offer resulting from the direct transfer of control of CPFL Energia (the “Offer”), pursuant to article 254-A of Law 6,404, dated as of December 15th, 1976, article 29 of CVM Instruction 361, dated as of March 5th, 2002, the Novo Mercado Listing Rules of B3 S.A. – Brasil, Bolsa, Balcão (“B3” and “Novo Mercado”) and CPFL Energia’s bylaws.

As a result of such approval, in accordance with article 11 of the CVM Instruction 361/02, State Grid Brazil published on October 31st, 2017 in the newspaper “Valor Econômico” the Form of Notice of the Offer (“Form of Notice”), with its applicable detailed terms and conditions in Portuguese.

State Grid Brazil also published in the October 31st, 2017 edition of the “The Wall Street Journal” an announcement in English regarding the Offer.

In addition to the printed and online disclosures described above, the Form of Notice is available at the following addresses and websites:

 

CPFL Energia S.A.

Rodovia Engenheiro Miguel Noel Nascentes Burnier, km 2,5, parte, Parque São Quirino

CEP 13088-140 – Campinas, SP

http://cpfl.riweb.com.br/

 

COMISSÃO DE VALORES MOBILIÁRIOS - CVM

Rua Cincinato Braga, nº 340, 2nd floor / Rua Sete de Setembro, nº 111, 2nd floor

CEP 01333-010 – São Paulo, SP / CEP 20159-900 – Rio de Janeiro, RJ

www.cvm.gov.br

 

Banco Santander (Brasil) S.A.

Avenida Presidente Juscelino Kubitschek, nº 2.041 and 2.235 (Bloco A), 24th floor

CEP 04543-011 – São Paulo, SP

https://www.santander.com.br/br/pessoa-juridica/corporate-finance/ofertas-em-andamento

 

Bank of America Merrill Lynch Banco Múltiplo S.A.

Avenida Brigadeiro Faria Lima, nº 3.400, 18th floor

CEP 04538-132 - São Paulo, SP

http://www.merrilllynch-brasil.com.br/

 

B3 S.A. – Brasil, Bolsa Balcão

Praça Antonio Prado, nº 48, 2th floor - Directory of Operations

CEP 01010-901 – São Paulo, SP

www.b3.com.br

 

U.S. Securities and Exchange Commission

100 F Street, NE

Room 1580

Washington, DC 20549 (Unofficial English Translation Only)

www.sec.gov

 


 


Página 30 de 65


 
 

 

 

10) PERFORMANCE OF THE BUSINESS SEGMENTS

10.1) Distribution Segment

10.1.1) Economic-Financial Performance

 

Consolidated Income Statement - Distribution (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Gross Operating Revenue

  9,256

  6,087

52.1%

  24,589

  18,985

29.5%

Net Operating Revenue

  6,140

  3,613

69.9%

  15,343

  10,708

43.3%

Cost of Electric Power

(4,427)

(2,390)

85.2%

(10,395)

(6,941)

49.8%

Operating Costs & Expenses

(1,415)

  (934)

51.4%

(3,951)

(2,716)

45.5%

EBIT

299

289

3.3%

997

  1,051

-5.1%

EBITDA(1)

488

431

13.3%

  1,566

  1,473

6.4%

Financial Income (Expense)

  (130)

  (194)

-32.6%

  (478)

  (350)

36.5%

Income Before Taxes

168

  96

76.1%

520

701

-25.9%

Net Income

  91

  52

75.9%

284

427

-33.5%

Notes:

(2)     EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12;

(3)     The distributors’ financial performance tables are attached to this report in item 11.12.

 

10.1.1.1) Reclassification of the Adjustments to the Concession´s Financial Asset

The distribution subsidiaries, aiming at the better presentation of their operational and financial performance, concluded that the adjustment of expectation of the cash flow of the indemnable financial asset of the concession of each distributor, originally presented under financial revenue item, in financial result, should be more adequately classified in the operating revenues group, together with other revenues related to its activity. This allocation reflects more accurately the business model of electric energy distribution and provides a better presentation regarding its performance.

Pursuant to CPC 23 / IAS 8 - Accounting Policies, Changes in Estimates and Error Rectification, by the end of 2016, the CPFL Energia and its Subsidiaries changed their accounting policy previously adopted by an accounting policy that better reflects the performance of the Company's and its subsidiaries' businesses and, therefore, accounting the adjustments to the concession financial asset in Operating Revenues.

 

10.1.1.2) Sectoral Financial Assets and Liabilities

In 3Q17, total sectoral financial assets accounted for R$ 1,245 million, a variation of R$ 1,803 million if compared to 3Q16, when sectoral financial liabilities amounted to R$ 558 million.

On September 30, 2017, the balance of sectoral financial assets and liabilities was negative in R$ 107 million, compared to a negative balance of R$ 1,254 million on June 30, 2017 and a negative balance of R$ 435 million on September 30, 2016.

As established by the applicable regulation, any sectoral financial assets or liabilities shall be included in the tariffs of the distributors in their respective annual tariff events.

 


 


Página 31 de 65


 
 

 

11.1.1.3) Operating Revenue

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

 

Operating Revenue (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Gross Operating Revenue

           

Revenue with Energy Sales (Captive + TUSD)

  6,203

  5,648

9.8%

  19,170

  18,375

4.3%

Short-term Electric Energy

780

158

394.5%

  1,529

258

493.5%

Revenue from Building the Infrastructure of the Concession

597

299

99.5%

  1,434

782

83.3%

Sectoral Financial Assets and Liabilities

  1,245

  (558)

-

  1,049

(1,752)

-

CDE Resources - Low-income and Other Tariff Subsidies

334

430

-22.4%

  1,072

925

15.8%

Adjustments to the Concession's Financial Asset

  10

  45

-77.1%

  92

197

-53.6%

Other Revenues and Income

  86

  64

34.4%

243

200

21.3%

Total

  9,256

  6,087

52.1%

  24,589

  18,985

29.5%

 

 

 

 

 

 

 

Deductions from the Gross Operating Revenue

 

 

 

 

 

 

ICMS Tax

(1,247)

(1,086)

14.8%

(3,957)

(3,573)

10.7%

PIS and COFINS Taxes

  (780)

  (532)

46.7%

(2,124)

(1,671)

27.1%

CDE Sector Charge

  (785)

  (789)

-0.5%

(2,399)

(2,466)

-2.7%

R&D and Energy Efficiency Program

(55)

(33)

68.8%

  (138)

(97)

41.8%

PROINFA

(41)

(31)

34.8%

  (128)

(80)

60.9%

Tariff Flags and Others

  (203)

(0)

160880.2%

  (484)

  (377)

28.3%

Others

(5)

(4)

21.3%

(16)

(13)

19.0%

Total

(3,116)

(2,474)

25.9%

(9,246)

(8,278)

11.7%

 

 

 

 

 

 

 

Net Operating Revenue

  6,140

  3,613

69.9%

  15,343

  10,708

43.3%

 

Operating Revenue (without RGE Sul) (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Gross Operating Revenue

           

Revenue with Energy Sales (Captive + TUSD)

  5,288

  5,648

-6.4%

  16,087

  18,375

-12.4%

Short-term Electric Energy

633

158

301.0%

  1,259

258

388.6%

Revenue from Building the Infrastructure of the Concession

485

299

62.1%

  1,134

782

44.9%

Sectoral Financial Assets and Liabilities

  1,056

  (558)

-

954

(1,752)

-

CDE Resources - Low-income and Other Tariff Subsidies

273

430

-36.5%

837

925

-9.5%

Adjustments to the Concession's Financial Asset

  7

  45

-84.2%

  78

197

-60.7%

Other Revenues and Income

  74

  64

15.1%

207

200

3.2%

Total

  7,815

  6,087

28.4%

  20,555

  18,985

8.3%

 

 

 

 

 

 

 

Deductions from the Gross Operating Revenue

 

 

 

 

 

 

ICMS Tax

(1,012)

(1,086)

-6.8%

(3,169)

(3,573)

-11.3%

PIS and COFINS Taxes

  (677)

  (532)

27.3%

(1,793)

(1,671)

7.3%

CDE Sector Charge

  (674)

  (789)

-14.5%

(2,060)

(2,466)

-16.5%

R&D and Energy Efficiency Program

(47)

(33)

43.2%

  (116)

(97)

19.8%

PROINFA

(38)

(31)

22.3%

  (115)

(80)

44.0%

Tariff Flags and Others

  (176)

(0)

139734.1%

  (418)

  (377)

10.9%

Others

(5)

(4)

3.6%

(14)

(13)

1.7%

Total

(2,628)

(2,474)

6.2%

(7,685)

(8,278)

-7.2%

 

 

 

 

 

 

 

Net Operating Revenue

  5,187

  3,613

43.6%

  12,870

  10,708

20.2%

 

In 3Q17, gross operating revenue amounted to R$ 9,256 million, an increase of 52.1% (R$ 3,168 million), due to the following factors:

·         Acquisition of RGE Sul (R$ 1,446 million);

·         Variation of R$ 1,614 million) in the Sectoral Financial Assets/Liabilities, from a sectoral financial liability of R$ 558 million in 3Q16 to a sectoral financial asset of R$ 1,056 million in 3Q17;

·         Increase of 301.0% (R$ 475 million) in Short-term Electric Energy;

·         Increase of 62.1% (R$ 186 million) in revenue from building the infrastructure of the concession;

 


Página 32 de 65


 
 

 

 

·

Increase of 15.1% (R$ 10 million) in Other Revenues and Income;

Partially offset by:

·

Reduction of 6.4% (R$ 360 million) in the revenue with energy sales (captive + free clients), due to: (i) the negative average tariff adjustment in the distribution companies for the period between 3Q16 and 3Q17 (highlight for the average reductions of 24.21% in CPFL Piratininga in October 2016 and of 10.50% in CPFL Paulista in April 2017); partially offset by (ii) the increase of 3,2% in the sales volume within the concession area, disregarding the volumes of RGE Sul; and (iii) the adoption of the yellow tariff flag in July and September 2017 and of the red tariff flag (level 1) in the month of August 2017, compared to green tariff flag applied in the months of July, August and September 2016;
 

·

Reduction of 36.5% (R$ 157 million) in tariff subsidies (CDE resources), mainly discounts in TUSD (for special consumers) and low-income subsidies, in addition to discounts granted to consumers that obtained an injunction to disoblige the payment of specific components of CDE;
 

·

Reduction of 84.2% (R$ 38 million) in the adjustments to the Concession´s Financial Asset, due to: (i) lower inflation (IPCA of 0.59% in 3Q17 and of 1.04% in 3Q16); and (ii) the reduction in concession’s financial asset observed in the distributors which have gone through the concession renewal process at the end of 2015 (CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari, and CPFL Mococa)2.

Deductions from the gross operating revenue were R$ 3,116 million in 3Q17, representing an increase of 25.9% (R$ 642 million), due to the following factors:

·

Acquisition of RGE Sul (R$ 488 million);
 

·

Increase of R$ 176 million in tariff flags approved by the CCEE;
 

·

Increase of 27.3% in PIS and COFINS taxes (R$ 145 million);
 

·

Increase of 43.2% in the R&D and Energy Efficiency Program (R$ 14 million);
 

·

Increase of 22.3% in the PROINFA (R$ 7 million);

Partially offset by the following factors:

·

Reduction of 14.5% in the CDE sector charge (R$ 114 million), due to the adoption of CDE System Usage quotas in lower amount than 2016, partially offset by the increase in CDE Energy quotas and in the CDE charges in order to cover ACR Account loans;
 

·

Reduction of 6.8% in ICMS tax (R$ 74 million).

Net operating revenue reached R$ 6,140 million in 3Q17, representing an increase of 69.9% (R$ 2,527 million).

 

10.1.1.4) Cost of Electric Energy

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

 


2 In order to calculate the split between the intangible asset and concession’s financial asset, it must be considered the useful life of assets. The portion of the useful life that will occur by the end of the concession is classified as an intangible asset and the residual value is classified as concession’s financial asset, referring to the compensation that the distributor will receive when the assets are reversed to the Grantor.

 


Página 33 de 65


 
 

 

Cost of Electric Energy (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

596

462

28.8%

  1,764

  1,513

16.6%

Energy Purchased in the Spot Market/PROINFA

  89

  64

39.5%

243

141

72.5%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

  3,690

  1,797

105.3%

  8,532

  4,942

72.7%

PIS and COFINS Tax Credit

  (403)

  (215)

87.7%

 (972)

  (610)

59.3%

Total

  3,971

  2,108

88.4%

  9,567

  5,985

59.8%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

472

179

163.5%

928

548

69.2%

Itaipu Transmission Charges

  66

  13

395.8%

  97

  39

149.7%

Connection Charges

  28

  19

50.9%

  82

  52

59.7%

Charges for the Use of the Distribution System

  12

  8

41.4%

  32

  25

30.0%

System Service Usage Charges - ESS

(76)

  85

-

  (224)

282

-

Reserve Energy Charges - EER

-

  6

-100.0%

-

107

-100.0%

PIS and COFINS Tax Credit

(48)

(29)

66.0%

(88)

(97)

-9.9%

Total

455

281

61.9%

828

955

-13.4%

 

 

 

 

 

 

 

Cost of Electric Energy

  4,427

  2,390

85.2%

  10,395

  6,941

49.8%

             
             

Cost of Electric Energy (without RGE Sul) (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

497

462

7.4%

  1,469

  1,513

-2.9%

Energy Purchased in the Spot Market/PROINFA

  82

  64

29.5%

193

141

36.9%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

  3,128

  1,797

74.0%

  7,240

  4,942

46.5%

PIS and COFINS Tax Credit

  (343)

  (215)

59.6%

  (823)

  (610)

35.0%

Total

  3,364

  2,108

59.6%

  8,079

  5,985

35.0%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

384

179

114.2%

756

548

37.8%

Itaipu Transmission Charges

  55

  13

313.3%

  81

  39

108.1%

Connection Charges

  18

  19

-1.8%

  54

  52

4.0%

Charges for the Use of the Distribution System

  12

  8

41.4%

  32

  25

30.0%

System Service Usage Charges - ESS

(76)

  85

-

  (224)

282

-

Reserve Energy Charges - EER

  13

  6

133.5%

  32

107

-70.2%

PIS and COFINS Tax Credit

(38)

(29)

31.2%

(68)

(97)

-30.6%

Total

369

281

31.2%

662

955

-30.6%

 

 

 

 

 

 

 

Cost of Electric Energy

  3,733

  2,390

56.2%

  8,741

  6,941

25.9%

 

The cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 4,427 million in 3Q17, representing an increase of 85.2% (R$ 2,037 million):

·      The cost of electric power purchased for resale was R$ 3,971 million in 3Q17, representing an increase of 88.4% (R$ 1,863 million), due to the following factors:

(i)            Acquisition of RGE Sul (R$ 607 million);
 

(ii)           Increase of 74.0% (R$ 1,331 million) in the cost of energy purchased in the regulated environment and bilateral contracts, due to the increase of 85.4% in the average purchase price (from R$ 181.57/MWh in 3Q16 to R$ 336.67/MWh in 3Q17), partially offset by the reduction of 6.1% (608 GWh) in the volume of purchased energy;
 

(iii)          Increase of 7.4% (R$ 34 million) in the cost of energy from Itaipu, due to the increase of 10.8% in the average purchase price (from R$ 180.93/MWh in 3Q16 to R$ 200.53/MWh in 3Q17), partially offset by the reduction of 3.1% (79 GWh) in the volume of purchased energy;
 

(iv)         Increase of R$ 19 million in the cost of energy purchased in the short term and Proinfa, mainly due to the higher average PLD (from R$ 116.01/MWh in 3Q16 to R$ 436.20/MWh in 3Q17, in the Southeast/Midwest submarket, and from R$ 112.05/MWh in 3Q16 to R$ 436.20/MWh in 3Q17, in the South submarket), despite the reduction in the average purchase price of Proinfa (from R$ 308.22/MWh in 3Q16 to R$ 246.10/MWh in 3Q17);

 


 


Página 34 de 65


 
 

 

Partially offset by:

(v)          Increase of 59.6% (R$ 128 million) in PIS and Cofins tax credit (cost reducer), generated from the energy purchase.

 

·      Charges for the use of the transmission and distribution system reached R$ 455 million in 3Q17, representing an increase of 61.9% (R$ 174 million), due to the following factors:

(i)            Acquisition of RGE Sul (R$ 86 million);

(ii)           Increase of 114.2% (R$ 205 million) in charges for basic network;

(iii)          Increase of 313.3% (R$ 42 million) in the Itaipu transmission charges;

(iv)         Increase of 133.5% (R$ 7 million) in the Energy Reserve Charges – EER;

(v)          Increase of 41.4% (R$ 3 million) in the usage of the distribution system charges;

Partially offset by:

(vi)         Variation of R$ 160 million in the System Service Usage Charges – ESS, from an expense of R$ 85 million in 3Q16 to a revenue of R$ 76 million in 3Q17;

(vii)        Increase of 31.2% (R$ 9 million) in PIS and Cofins tax credit (cost reducer), generated from the charges.

 

10.1.1.5) Operating Costs and Expenses

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item.

Operating costs and expenses reached R$ 1,145 million in 3Q17, compared to R$ 934 million in 3Q16, an increase of 51.4% (R$ 481 million), due to the following factors:

 

PMSO

PMSO reached R$ 600 million in 3Q17, an increase of 27.8% (R$ 130 million), compared to R$ 470 million in 3Q16. Disregarding the acquisition of RGE Sul, PMSO would increase 11.2% (R$ 52 million).

 

 


 


Página 35 de 65


 
 

 

Reported PMSO (R$ million)

 

 3Q17

 3Q16

 Variation

9M17

9M16

 Variação

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

(215)

(167)

(48)

28.7%

(669)

(508)

(161)

31.6%

  Material

(43)

(33)

(11)

33.0%

(124)

(90)

(34)

37.6%

  Outsourced Services

(212)

(164)

(48)

29.3%

(618)

(467)

(151)

32.3%

  Other Operating Costs/Expenses

(130)

(106)

(24)

22.2%

(453)

(396)

(57)

14.4%

Allowance for doubtful accounts

(33)

(33)

  (1)

2.4%

(119)

(127)

7

-5.8%

Legal, judicial and indemnities expenses

(19)

(29)

9

-32.1%

(120)

(126)

6

-4.7%

Others

(77)

(45)

(32)

71.0%

(213)

(143)

(70)

49.2%

Total Reported PMSO

(600)

(470)

(130)

27.8%

(1,864)

(1,462)

(403)

27.5%

 

 

 

 

 

 

 

 

 

PMSO RGE Sul

 

 

 

 

 

 

 

 

  Personnel

(36)

 

 

 

(117)

 

 

 

  Material

(7)

 

 

 

(23)

 

 

 

  Outsourced Services

(31)

 

 

 

(93)

 

 

 

  Other Operating Costs/Expenses

(4)

 

 

 

(60)

 

 

 

Allowance for doubtful accounts

  (8)

 

 

 

(22)

 

 

 

Legal, judicial and indemnities expenses

  30

 

 

 

6

 

 

 

Others

(26)

 

 

 

(44)

 

 

 

Total PMSO RGE Sul

(78)

 

 

 

(294)

 

 

 

 

 

 

 

 

 

 

 

 

PMSO (-) RGE Sul

 

 

 

 

 

 

 

 

  Personnel

(179)

(167)

(12)

7.2%

(552)

(508)

(43)

8.5%

  Material

(36)

(33)

(4)

10.8%

(101)

(90)

(11)

12.0%

  Outsourced Services

(181)

(164)

(17)

10.5%

(525)

(467)

(58)

12.4%

  Other Operating Costs/Expenses

(126)

(106)

(20)

18.6%

(393)

(396)

  3

-0.7%

Allowance for doubtful accounts

(26)

(33)

7

-20.9%

(97)

(127)

  29

-23.2%

Legal, judicial and indemnities expenses

(49)

(29)

(20)

70.9%

(127)

(126)

  (0)

0.2%

Others

(51)

(45)

  (6)

13.8%

(169)

(143)

(26)

18.3%

Total PMSO  (-) RGE Sul

(522)

(470)

(52)

11.2%

(1,571)

(1,462)

(109)

7.5%

 

Personnel – increase of 28.7% (R$ 48 million), mainly due to the acquisition of RGE Sul (R$ 36 million), of the collective bargaining agreement effects (R$ 7 million) and others (R$ 5 million);

Material – increase of 33.0% (R$ 11 million), mainly due to the acquisition of RGE Sul (R$ 7 million), the replacement of material to the maintenance of lines and grid (R$ 2 million) and others (R$ 2 million);

Outsourced services – increase of 29.3% (R$ 48 million), mainly due to the following items: acquisition of RGE Sul (R$ 31 million), lines, grid and substations maintenance service (R$ 4 million), hardware/software maintenance (R$ 3 million), tree pruning (R$ 3 million), meter reading and use (R$ 2 million), machinery and equipment maintenance (R$ 2 million), collection actions (R$ 1 million), outsourced services (R$ 1 million) and Call Center (R$ 1 million);

Other operating costs/expenses – increase of 22.2% (R$ 24 million), mainly due to the following factors: acquisition of RGE Sul (R$ 4 million), legal and judicial expenses (R$ 20 million) and other expenses (R$ 7 million). These effects were partially offset by the reduction in the allowance for doubtful accounts (R$ 7 million).

 


 


Página 36 de 65


 
 

 

 

Other operating costs and expenses

Other operating costs and expenses reached R$ 814 million in 3Q17, compared to R$ 464 million in 3Q16, registering an increase of 75.4% (R$ 350 million), with the variations below:

(i)       Acquisition of RGE Sul (R$ 149 million);
 

(ii)       Increase of 62.1% (R$ 186 million) in cost of building the concession´s infrastructure. This item, which reached R$ 485 million in 3Q17, does not affect results, since it has its counterpart in “operating revenue”;
 

(iii)       Increase of 21.6% (R$ 26 million) in Depreciation and Amortization item;
 

(iv)       Increase of 10.2% (R$ 2 million) in Private Pension Fund item, due to the registration of the impacts of the 2017 actuarial report;
 

Parcialmente compensados por:
 

(v)       Reduction of 89.9% (R$ 14 million) in Amortization of Acquisition Goodwillitem.

 

10.1.1.6) EBITDA

EBITDA totaled R$ 488 million in 3Q17, registering an increase of 13.3% (R$ 57 million).

 

Conciliation of Net Income and EBITDA (R$ million)

 

 3Q17

 3Q16

 Var.

9M17

9M16

 Var.

Net income

 91

 52

75.9%

 284

 427

-33.5%

Depreciation and Amortization

 190

 142

 

 569

 422

 

Financial Results

 130

 194

 

 478

 350

 

Income Tax /Social Contribution

 77

 44

 

 235

 274

 

EBITDA

 488

 431

13.3%

 1,566

 1,473

6.4%

 

10.1.1.7) Financial Result

In the analysis presented in this report, we consider the impact of the inclusion of RGE Sul as an isolated item. However, the impacts caused by the acquisition of RGE Sul in CPFL Energia’s results (due to the reduction in Cash and increase in Indebtedness for acquisition funding, among others) were not excluded in our analyzes.

In 3Q17, the net financial result recorded a net financial expense of R$ 130 million, a reduction of 32.6% (R$ 63 million).

 


 


Página 37 de 65


 
 

 

Financial Result (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Revenues

           

Income from Financial Investments

  41

103

-59.8%

189

274

-30.9%

Additions and Late Payment Fines

  60

  56

7.8%

201

169

18.5%

Fiscal Credits Update

  5

  6

-12.5%

  7

  17

-60.5%

Judicial Deposits Update

  14

  9

51.1%

  39

  26

52.3%

Monetary and Foreign Exchange Updates

  8

  27

-68.9%

  26

  68

-61.2%

Discount on Purchase of ICMS Credit

  4

  2

93.5%

  9

  13

-31.0%

Sectoral Financial Assets Update

(1)

(6)

-81.4%

-

  51

-100.0%

PIS and COFINS - over Other Financial Revenues

(7)

(18)

-59.3%

(28)

(33)

-15.5%

Others

  9

  7

29.4%

  29

  32

-9.5%

Total

132

184

-28.5%

472

617

-23.4%

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

Debt Charges

  (144)

  (169)

-14.8%

  (492)

  (503)

-2.1%

Monetary and Foreign Exchange Updates

(73)

  (178)

-58.9%

  (322)

  (383)

-16.0%

(-) Capitalized Interest

  5

  3

59.7%

  14

  9

63.1%

Sectoral Financial Liabilities Update

(30)

(1)

2951.3%

(81)

(17)

368.1%

Others

(20)

(33)

-39.7%

(69)

(72)

-3.7%

Total

  (262)

  (378)

-30.6%

  (950)

  (966)

-1.7%

 

 

 

 

 

 

 

Financial Result

  (130)

  (194)

-32.7%

  (478)

  (350)

36.5%

             
             
             

Financial Result (without RGE Sul) (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Revenues

           

Income from Financial Investments

  38

103

-62.7%

176

274

-35.6%

Additions and Late Payment Fines

  48

  56

-13.0%

158

169

-6.7%

Fiscal Credits Update

  5

  6

-12.5%

  7

  17

-60.5%

Judicial Deposits Update

  13

  9

42.3%

  37

  26

43.2%

Monetary and Foreign Exchange Updates

  9

  27

-67.3%

  26

  68

-61.7%

Discount on Purchase of ICMS Credit

  4

  2

93.5%

  9

  13

-31.0%

Sectoral Financial Assets Update

(1)

(6)

-81.4%

-

  51

-100.0%

PIS and COFINS - over Other Financial Revenues

(7)

(18)

-

(28)

(33)

-15.5%

Others

  8

  7

15.2%

  24

  32

-23.0%

Total

116

184

-37.1%

410

617

-33.5%

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

Debt Charges

  (112)

  (169)

-33.6%

  (384)

  (503)

-23.7%

Monetary and Foreign Exchange Updates

(64)

  (178)

-64.2%

  (304)

  (383)

-20.6%

(-) Capitalized Interest

  5

  3

36.7%

  12

  9

35.3%

Sectoral Financial Liabilities Update

(25)

(1)

2403.3%

(62)

(17)

262.0%

Others

(13)

(33)

-60.9%

(56)

(72)

-22.6%

Total

  (209)

  (378)

-44.6%

  (794)

  (966)

-17.8%

 

 

 

 

 

 

 

Financial Result

(93)

  (194)

-51.8%

  (384)

  (350)

9.8%

 

The items explaining these changes are as follows:

·        Financial Revenue: reduction of 28.5% (R$ 52 million), from R$ 184 million in 3Q16 to R$ 132 million in 3Q17, mainly due to the following factors:

(i)          Reduction of 62.7% (R$ 64 million) in the income from financial investments, due to the lower average balance of investments and the fall of CDI interbank rate;

(ii)         Reduction of 67.3% (R$ 18 million) in adjustments for inflation and exchange rate changes, due to the reduction of R$ 13 million in revenues from fines, interest and monetary adjustment relating to installment payments made by consumers and the reduction of R$ 10 million in the adjustment of the balance of tariff subsidies, as determined by Aneel; partially offset by the increase of R$ 5 million in other adjustments for inflation and exchange rate changes;

 


 


Página 38 de 65


 
 

 

(iii)        Reduction of 13.0% (R$ 7 million) in late payment interest and fines;
 

(iv)       Reduction of 12.5% (R$ 1 million) in fiscal credits update;
 

Partially offset by:
 

(v)        Acquisition of RGE Sul (R$ 16 million);
 

(vi)       Reduction of 59.3% (R$ 11 million) in PIS and Cofins on financial revenues (revenue reducer);
 

(vii)      Reduction of 81.4% (R$ 5 million) in sectoral financial assets update (revenue reducer);
 

(viii)     Increase of 42.3% (R$ 4 million) in adjustments for inflation of escrow deposits;
 

(ix)       Increase of 93.5% (R$ 2 million) in the discount on purchase of ICMS credit;
 

(x)        Increase of 15.2% (R$ 1 million) in other financial revenues.

 

·        Financial Expense: reduction of 30.6% (R$ 116 million), from R$ 378 million in 3Q16 to R$ 262 million in 3Q17, mainly due to the following factors:

(i)       Reduction of 64.2% (R$ 115 million) in adjustments for inflation and exchange rate changes, due to: (a) the reduction of debt charges in foreign currency, with swap to CDI interbank rate (R$ 69 million); (b) the mark-to-market positive effect for financial operations under Law 4,131 – non-cash effect (R$ 37 million); and (c) the effect of exchange variation in Itaipu invoices (R$ 9 million);
 

(ii)       Reduction of 33.6% (R$ 57 million) in interest on debt in local currency;
 

(iii)       Reduction of 60.9% (R$ 20 million) in other financial expenses;
 

(iv)       Increase of 36.7% (R$ 1 million) in capitalized interest (expense reducer);
 

Partially offset by:
 

(v)       Acquisition of RGE Sul (R$ 53 million);
 

(vi)       Increase of R$ 24 million in the sectoral financial liabilities update.

 

10.1.1.8) Net Income

In 3Q17, a Net Income of R$ 91 million was registered, an increase of 75.9% (R$ 39 million) if compared to the Net Income of R$ 52 million observed in 3Q16.


 


Página 39 de 65


 
 

 

10.1.2) Tariff events

Reference dates

Tariff Process Dates

Disco

Date

CPFL Santa Cruz

March 22nd*

CPFL Leste Paulista

March 22nd*

CPFL Jaguari

March 22nd*

CPFL Sul Paulista

March 22nd*

CPFL Mococa

March 22nd*

CPFL Paulista

 April 8th

RGE Sul

 April 19th

RGE

 June 19th

CPFL Piratininga

October 23rd

 

Tariff Revision

Distributor

Periodicity

Next Revision

Cycle

CPFL Paulista

Every 5 years

April 2018

4th PTRC

RGE Sul

Every 5 years

April 2018

4th PTRC

RGE

Every 5 years

June 2018

4th PTRC

CPFL Piratininga

Every 4 years

October 2019

5th PTRC

CPFL Santa Cruz

Every 5 years

March 2021*

5th PTRC

CPF Leste Paulista

Every 5 years

March 2021*

5th PTRC

CPFL Jaguari

Every 5 years

March 2021*

5th PTRC

CPFL Sul Paulista

Every 5 years

March 2021*

5th PTRC

CPFL Mococa

Every 5 years

March 2021*

5th PTRC

* In the Public Hearing 038/2015, held by Aneel, the revision dates have been changed to March 22. The date previously used for the adjustments of these distributors was February 3.

 

Annual tariff adjustments occurred in March 2017

 

CPFL Santa Cruz

CPFL Leste Paulista

CPFL         Jaguari

CPFL Sul Paulista

CPFL       Mococa

Ratifying Resolution

2,211

2,210

2,213

2,209

2,212

Adjustment

-1.28%

0.77%

2.05%

1.63%

1.65%

Parcel A

0.88%

1.26%

3.26%

0.44%

2.78%

Parcel B

0.48%

1.92%

0.62%

0.53%

0.67%

Financial Components

-2.65%

-2.41%

-1.83%

0.66%

-1.80%

Effect on consumer billings

-10.37%

-3.28%

-8.41%

-4.15%

-2.56%

Date of entry into force

3/22/2017

3/22/2017

3/22/2017

3/22/2017

3/22/2017

 

 


Página 40 de 65


 
 

 

Annual tariff adjustments occurred in April, June and October 2017

 

CPFL Paulista

RGE Sul

RGE

Piratininga

Ratifying Resolution

2,217

2,218

2,252

2,314

Adjustment

-0.80%

-0.20%

3.57%

7.69%

Parcel A

1.37%

2.32%

2.17%

6.78%

Parcel B

0.76%

0.63%

0.20%

-0.45%

Financial Components

-2.93%

-3.15%

1.21%

1.37%

Effect on consumer billings

-10.50%

-6.43%

5.00%

17.28%

Date of entry into force

4/8/2017

4/19/2017

6/19/2017

10/23/2017

 

10.1.3) Operating Performance of Distribution

SAIDI and SAIFI

Below we are presenting the results achieved by the distribution companies with regard to the main indicators that measure the quality and reliability of their supply of electric energy. The SAIDI (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year. The SAIFI (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year.

 

SAIDI and SAIFI Indexes1

Distributor

SAIDI (hours)

SAIFI (interruptions)

2013

2014

2015

2016

1Q17

2Q17

3Q17

ANEEL1

2013

2014

2015

2016

1Q17

2Q17

3Q17

ANEEL1

CPFL Paulista

7.14

6.93

7.76

7.62

7.33

7.23

7.37

7.50

4.73

4.88

4.89

5.00

4.89

4.94

5.10

6.53

CPFL Piratininga

7.44

6.98

7.24

6.97

8.82

7.45

7.22

6.93

4.58

4.19

4.31

3.80

4.28

4.56

4.52

6.04

RGE

17.35

18.77

15.98

14.44

14.43

13.88

14.42

12.15

9.04

9.14

8.33

7.56

7.82

7.57

7.85

9.10

RGE Sul

14.07

17.75

19.11

19.45

17.34

16.24

16.34

11.38

7.39

8.87

8.42

9.41

8.84

8.36

8.23

9.10

CPFL Santa Cruz

6.97

6.74

8.46

5.65

5.38

5.23

5.09

9.25

6.82

5.29

6.34

4.09

3.79

3.88

3.76

8.76

CPFL Jaguari

5.92

5.41

6.93

7.10

7.81

7.26

6.33

8.00

5.43

4.32

4.61

6.13

7.34

6.95

5.47

8.00

CPFL Mococa

4.86

6.88

7.04

10.56

10.30

9.73

6.07

10.19

4.93

7.31

5.92

6.63

6.33

6.04

6.02

8.79

CPFL Leste Paulista

7.58

8.48

7.92

8.01

8.19

8.44

8.02

9.79

6.33

6.30

5.67

5.73

5.69

6.45

6.20

8.49

CPFL Sul Paulista

9.08

9.69

11.51

15.20

12.62

11.11

10.05

10.45

6.71

7.03

9.47

11.76

9.98

9.50

8.92

8.72

1) Regulatory Agency (ANEEL) Limit – 2017.
 

In 2016, CPFL Piratininga and CPFL Mococa were impacted by energy disconnections originated from the Transmission company (External Supply), in a volume higher than the historical, but in recent periods the SAIDI indicator is showing an improving trend of results.

RGE Sul’s and CPFL Sul Paulista’s SAIDIs registered an improvement  in 3Q17 indicators, when compared to 2016 demonstrating the effectiveness of maintenance and improvement works, and also because, in 9M17, we have more favorable weather conditions than in 2016, when we were still suffering the effects of what was considered the strongest El Niño of the last 15 years.

The SAIFI indicator was kept below regulatory limits in all companies (except CPFL Sul Paulista, but with a tendency to enter the target until the end of 2017), reflecting the effectiveness of the maintenance performed and the constant investments in improvements and modernization carried out by CPFL.

 


 


Página 41 de 65


 
 

 

Losses

Find below the performance of CPFL distribution companies throughout the last quarters:

12M Accumulated Losses1

Technical Losses

Non-Technical Losses

Total Losses

4Q16

1Q17

2Q17

3Q17

ANEEL2

4Q16

1Q17

2Q17

3Q17

ANEEL2

4Q16

1Q17

2Q17

3Q17

ANEEL2

CPFL Energia

6.30%

6.31%

6.34%

6.36%

6.39%

3.00%

2.92%

2.64%

2.81%

1.81%

9.31%

9.23%

8.97%

9.16%

8.20%

CPFL Paulista

6.22%

6.17%

6.21%

6.18%

6.32%

3.36%

3.49%

3.24%

3.35%

1.98%

9.58%

9.66%

9.45%

9.53%

8.30%

CPFL Piratininga

5.14%

5.31%

5.37%

5.45%

5.52%

2.16%

2.20%

2.07%

2.08%

1.45%

7.30%

7.52%

7.44%

7.53%

6.97%

RGE

7.32%

7.37%

7.39%

7.44%

7.28%

2.72%

2.50%

1.77%

1.91%

1.81%

10.04%

9.87%

9.16%

9.35%

9.09%

RGE Sul

6.83%

6.70%

6.66%

6.73%

6.75%

3.85%

3.02%

3.00%

3.59%

2.20%

10.67%

9.72%

9.67%

10.33%

8.95%

CPFL Santa Cruz

8.65%

8.68%

9.07%

8.97%

7.76%

1.17%

1.31%

0.21%

0.93%

0.51%

9.82%

9.98%

9.28%

9.90%

8.27%

CPFL Jaguari

3.40%

3.39%

3.47%

3.54%

4.28%

1.23%

1.01%

0.16%

0.29%

0.41%

4.63%

4.40%

3.64%

3.83%

4.69%

CPFL Mococa

7.50%

7.34%

7.42%

7.65%

8.17%

2.80%

3.18%

3.04%

3.08%

0.57%

10.29%

10.52%

10.46%

10.73%

8.74%

CPFL Leste Paulista

8.39%

8.39%

8.34%

8.16%

7.99%

2.49%

2.18%

1.69%

1.46%

0.82%

10.88%

10.57%

10.03%

9.62%

8.81%

CPFL Sul Paulista

8.35%

8.25%

8.24%

8.25%

5.94%

1.74%

1.97%

1.62%

1.81%

0.22%

10.08%

10.22%

9.86%

10.05%

6.16%

1) The figures above were adequate to a better comparison with the regulatory losses trajectory defined by the Regulatory Agency (ANEEL). In CPFL Piratininga, RGE and RGE Sul, high-voltage customers were disregarded.

2) Regulatory targets for losses are defined in the periodic tariff revision (RTP) process. CPFL Paulista, RGE and RGE Sul are on the 3rd PTRC and other distributors are in 4th PTRC.

 

The consolidated losses index of CPFL Energia, already considering RGE Sul in the historical series, was of 9.16% in 3Q17, compared to 8.98% in 3Q16, an increase of 0.18 p.p. Disregarding RGE Sul, the consolidated losses index of CPFL Energia would be of 8.98% in 3Q17, compared to 8.84% in 3Q16, an increase of 0.14 p.p.

Find below how was performance of losses in low voltage market:

 

 

12-month Accumulated Losses - LV1

Non-technical Losses / LV

4Q16

1Q17

2Q17

3Q17

ANEEL2

CPFL Paulista

7.91%

8.23%

7.65%

7.93%

4.61%

CPFL Piratininga

6.10%

6.21%

5.85%

5.89%

3.90%

RGE

6.71%

6.18%

4.36%

4.73%

4.41%

RGE Sul

9.23%

7.15%

7.11%

8.54%

4.91%

CPFL Santa Cruz

2.36%

2.64%

0.42%

1.88%

0.98%

CPFL Jaguari

4.93%

4.10%

0.66%

1.17%

1.60%

CPFL Mococa

4.94%

5.64%

5.42%

5.52%

0.98%

CPFL Leste Paulista

4.48%

3.96%

3.07%

2.65%

1.46%

CPFL Sul Paulista

3.76%

4.27%

3.48%

3.89%

0.46%

1) Regulatory targets for losses are defined in the periodic tariff revision (RTP) process. CPFL Paulista, RGE and RGE Sul are on the 3rd PTRC and other distributors are in 4th PTRC.

 


 


Página 42 de 65


 
 

 

10.2) Commercialization and Services Segments

10.2.1) Commercialization Segment

 

Consolidated Income Statement - Commercialization (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Net Operating Revenue

 986

 561

75.9%

 1,478

 2,370

-37.6%

EBITDA(1)

 42

 55

-23.9%

 104

 117

-11.6%

Net Income

 26

 39

-34.3%

 73

 61

20.0%

Note:

(1)     EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization.

 

Operating Revenue

In 3Q17, net operating revenue reached R$ 986 million, representing an increase of 75.9% (R$ 425 million).

 

EBTIDA

In 3Q17, EBITDA totaled R$ 42 million, compared to R$ 55 million in 3Q16, a decrease of 23.9% (R$ 13 million).

 

Net Income

In 3Q17, net income amounted to R$ 26 million, compared to R$ 39 million in 3Q16, a decrease of 34.3% (R$ 13 million).

 

10.2.2) Services Segment

Consolidated Income Statement - Services (R$ Million)

 

3Q17

3Q16

Var.

9M17

9M16

Var.

Net Operating Revenue

 164

 118

38.9%

 387

 298

29.9%

EBITDA(1)

 21

 24

-15.0%

 61

 61

-0.5%

Net Income

 13

 18

-28.0%

 38

 41

-7.2%

Note:

(1)     EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization.

 

Operating Revenue

In 3Q17, net operating revenue reached R$ 164 million, representing an increase of 38.9% (R$ 46 million).

 

EBITDA

In 3Q17, EBITDA totaled R$ 21 million, compared to R$ 24 million in 3Q16, a decrease of 15%.

 


 


Página 43 de 65


 
 

 

Net Income

In 3Q17, net income amounted to R$ 13 million, compared to R$ 18 million in 3Q16, a decrease of 28.0% (R$ 5 million).

 

10.3) Conventional Generation Segment

10.3.1) Economic-Financial Performance

Nota:

(1)     EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization.

 

10.3.1.1) Operating Revenue

In 3Q17, Gross Operating Revenue reached R$ 322 million, an increase of 13.9% (R$ 39 million) in relation to 3Q16.

The variation in the gross operating revenue is mainly due to the following factors:

 

Net Operating Revenue reached R$ 293 million, registering an increase of 14.2% (R$ 36 million) in relation to 3Q16.

 

10.3.1.2) Cost of Electric Power

In 3Q17, the cost of electric power reached R$ 49 million, an increase of 113.0% (R$ 26 million), when compared to the same period of the previous year, due mainly to the following factors:

·         Increase of 153.0% (R$ 25 million) in the cost with Electric Energy Purchased for Resale, mainly due to the following factors:

 

 


 


Página 44 de 65


 
 

 

               (i)       Increase of R$ 21 million in the energy costs from the plants of Rio das Antas Complex (Ceran), due to the increase in the volume of energy purchased in 150%, together with an increase in price of purchased energy (higher average PLD);

              (ii)       In CPFL Geração, increase in the cost of energy from Barra Grande HPP (Baesa) (R$ 9 million) due to the increase in the energy purchase average price in 60%.

 

·         Increase of 13.0% in the cost with Charges for the Use of the Transmission and Distribution System (R$ 1 million).

 

10.3.1.3) Operating Costs and Expenses

In 3Q17, operating costs and expenses reached R$ 56 million, compared to R$ 54 million in 3Q16, an increase of 3.1% (R$ 2 million), due to the variations in:

     (i)       PMSO item, that reached R$ 24 million in 3Q17, compared to R$ 22 million in 3Q16, registering an increase of 7.6% (R$ 2 million). The table below lists the main variation in PMSO:

 

PMSO (R$ million)

 

3Q17

3Q16

Variation

9M17

9M16

Variation

 

%

%

PMSO

 

 

 

 

 

 

  Personnel

 (8.7)

 (8.0)

8.1%

 (28.6)

 (27.2)

4.9%

  Material

 (2.5)

 (0.7)

272.3%

 (3.7)

 (2.1)

76.6%

  Outsourced Services

 (4.7)

 (4.7)

0.4%

 (19.6)

 (14.9)

31.5%

  Other Operating Costs/Expenses

 (8.3)

 (9.1)

-8.6%

 (26.9)

 (31.2)

-13.7%

        GSF Risk Premium

 (1.8)

 (4.1)

-56.3%

 (5.4)

 (5.4)

               -  

        Others

 (6.5)

 (4.9)

31.6%

 (21.5)

 (25.8)

-16.5%

Total PMSO

 (24.1)

 (22.4)

7.6%

 (78.8)

 (75.4)

4.5%

 

This variation is explained mainly by the following factors:

                      i.        Increase of 8.1% (R$ 1 million) in Personnel expenses, mainly due to Collective labor agreement – wages and benefits;

                     ii.        Increase of R$ 2 million in expenses with Material in the controlled company Ceran, due to an increase in expenses with material for plant maintenance;

Partially offset by:

                    iii.        Reduction of 8.6% (R$ 1 million) in Other Operating Costs/Expenses.

 

    (ii)       Maintenance of Depreciation and Amortization.


 

 


Página 45 de 65


 
 

 

10.3.1.4) Equity Income 

 

Equity Income (R$ Million)
  3Q17  3Q16  Var. R$  Var. %  9M17  9M16  Var. R$  Var. % 
Projects                 
Barra Grande HPP  9  0  8  100.0%  12  8  4  46.6% 
Campos Novos HPP  26  31  (5)  -15.1%  89  84  5  5.7% 
Foz do Chapecó HPP  34  27  7  27.8%  94  65  29  45.1% 
Epasa TPP  21  11  10  91.2%  58  44  14  31.4% 
Total  90  69  21  30.8%  253  201  52  25.8% 

 

In 3Q17, Equity Income result reached R$ 90 million, compared to R$ 69 million in 3Q16, an increase of 30.8% (R$ 21 million).

 

Equity Income (R$ Million)
BAESA  3Q17  3Q16  Var. R$  Var. %  9M17  9M16  Var. R$  Var. % 
Net Revenue  31  13  18  135.2%  61  45  15  33.5% 
Operating Costs / Expenses  (14)  (6)  (9)  143.2%  (29)  (13)  (16)  128.6% 
Deprec. / Amortization  (3)  (3)  0  -0.2%  (10)  (10)  0  -2.0% 
Net Financial Result  (1)  (1)  0  -41.5%  (3)  (4)  1  -31.5% 
Income Tax  (5)  (0)  (5)  4024.3%  (7)  (4)  (2)  54.8% 
Net Income  9  0  8  4922.9%  12  8  4  46.6% 
 
Equity Income (R$ Million)
ENERCAN  3Q17  3Q16  Var. R$  Var. %  9M17  9M16  Var. R$  Var. % 
Net Revenue  71  69  2  2.2%  212  204  7  3.6% 
Operating Costs / Expenses  (27)  (15)  (12)  79.0%  (65)  (51)  (15)  28.8% 
Deprec. / Amortization  (6)  (7)  0  -2.0%  (19)  (20)  0  -1.9% 
Net Financial Result  (1)  (4)  3  -63.7%  (8)  (13)  5  -40.0% 
Income Tax  (14)  (16)  2  -13.4%  (46)  (43)  (3)  5.9% 
Net Income  26  31  (5)  -15.1%  89  84  5  5.7% 
 
Equity Income (R$ Million)
FOZ DO CHAPECO  3Q17  3Q16  Var. R$  Var. %  9M17  9M16  Var. R$  Var. % 
Net Revenue  106  104  2  2.0%  313  296  18  6.0% 
Operating Costs / Expenses  (20)  (22)  2  -7.5%  (62)  (60)  (2)  3.1% 
Deprec. / Amortization  (16)  (16)  0  -1.0%  (49)  (49)  0  -0.9% 
Net Financial Result  (15)  (16)  1  -7.8%  (44)  (48)  4  -7.9% 
Income Tax  (18)  (13)  (4)  33.1%  (51)  (33)  (18)  56.3% 
Net Income  34  27  7  27.8%  94  65  29  45.1% 
 
Equity Income (R$ Million)
EPASA  3Q17  3Q16  Var. R$  Var. %  9M17  9M16  Var. R$  Var. % 
Net Revenue  130  51  79  154.9%  283  196  87  44.5% 
Operating Costs / Expenses  (97)  (30)  (67)  224.8%  (191)  (118)  (73)  62.3% 
Deprec. / Amortization  (4)  (4)  0  -0.1%  (13)  (13)  0  -0.5% 
Net Financial Result  (3)  (3)  0  -13.8%  (8)  (10)  2  -17.4% 
Income Tax  (5)  (3)  (3)  93.4%  (13)  (11)  (2)  16.8% 
Net Income  21  11  10  91.2%  58  44  14  31.4% 

 

 


 


Página 46 de 65


 
 

 

10.3.1.5) EBITDA

In 3Q17, EBITDA was of R$ 310 million, compared to R$ 280 million in 3Q16, an increase of 10.8% (R$ 30 million).

 

Conciliation of Net Income and EBITDA (R$ million)
  3Q17   3Q16  Var.  9M17  9M16  Var. 
Net Income  175  113  54.4%  449  344  30.4% 
Depreciation and Amortization  31  31    92  93   
Financial Result  64  113    266  284   
Income Tax /Social Contribution  41  22    97  74   
EBITDA  310  280  10.8%  904  795  13.7% 

 

10.3.1.6) Financial Result

 

Financial Result (Adjusted - R$ Million)
   3Q17  3Q16  Var.  9M17  9M16  Var. 
Revenues             
Income from Financial Investments  11  30  -61.8%  67  62  7.1% 
Fiscal Credits Update  0  1  -58.8%  0  3  -82.1% 
Monetary and Foreign Exchange Updates  12  2  716.1%  23  62  -62.2% 
PIS and COFINS - over Other Financial Revenues  (1)  (2)  -59.4%  (3)  (3)  -2.4% 
Others  2  4  -58.6%  2  8  -74.2% 
Total  25  35  -28.0%  89  132  -32.0% 
 
Expenses             
Debt Charges  (76)  (124)  -38.6%  (288)  (357)  -19.3% 
Monetary and Foreign Exchange Updates  (11)  (20)  -43.4%  (60)  (37)  62.0% 
Use of Public Asset  (1)  (4)  -75.0%  (5)  (12)  -62.6% 
Others  (1)  (1)  -36.8%  (3)  (9)  -68.3% 
Total  (89)  (149)  -40.2%  (355)  (415)  -14.4% 
 
Financial Result  (64)  (113)  -44.0%  (266)  (284)  -6.3% 

 

In 3Q17, the financial result was a net expense of R$ 64 million, representing a decrease of 44.0% (R$ 50 million), compared to net financial expenses of R$ 113 million registered in 3Q16.

·         Financial Revenues moved from R$ 35 million in 3Q16 to R$ 25 million in 3Q17, a decrease of 28.0% (R$ 10 million), due to:

ü  Decrease of 61.8% (R$ 19 million) in income from financial investments;

ü  Reduction of 58.6% (R$ 3 million) in other effects (R$ 3 million);

ü  Increase of R$ 11 million in monetary and foreign exchange updates, from a revenue of R$ 2 million in 3Q16 to a revenue of R$ 12 million in 3Q17, due to the gain with the zero-cost collar derivative3;

 


3 In 2015, subsidiary CPFL Geração contracted US$ denominated put and call options, involving the same financial institution as counterpart, and which on a combined basis are characterized as an operation usually known as zero-cost collar. The contracting of this operation does not involve any kind of speculation, inasmuch as it is aimed at minimizing any negative impacts on future revenues of the joint venture ENERCAN, which has electric energy sale agreements with annual restatement of part of the tariff based on the variation in the US$. In addition, according to Management’s view, the scenario was favorable for contracting this type of financial instrument, considering the high volatility implicit in dollar options and the fact that there was no initial cost for same.

 



Página 47 de 65

 


 
 

 

·         Financial Expenses moved from R$ 149 million in 3Q16 to R$ 89 million in 3Q17, a decrease of 40.2% (R$ 60 million), due to:

ü  Reduction of 38.6% (R$ 48 million) in debt charges, mainly due to the reduction in the CDI interbank rate;

ü  Reduction of 43.4% (R$ 9 million) in monetary and foreign exchange updates;

ü  Reduction of 75.0% (R$ 3 million) in expenses of the Use of Public Asset (UBP).

 

10.3.1.7) Net Income

In 3Q17, net income was of R$ 175 million, compared to a net income of R$ 113 million in 3Q16, an increase of 54.4%.

 

 

10.4) CPFL Renováveis

10.4.1) Economic-Financial Performance

 

Consolidated Income Statement - CPFL Renováveis (100% Participation - R$ Million) 
  3Q17  3Q16  Var. %  9M17  9M16  Var. % 
Gross Operating Revenue  631  539  17.1%  1,504  1,233  22.0% 
Net Operating Revenue  597  508  17.6%  1,416  1,169  21.1% 
Cost of Electric Pow er  (82)  (59)  38.4%  (219)  (143)  53.3% 
Operating Costs & Expenses  (265)  (242)  9.6%  (791)  (704)  12.3% 
EBIT  250  206  21.1%  406  322  26.0% 
EBITDA (1)  408  345  18.2%  867  729  19.0% 
Financial Income (Expense)  (120)  (132)  -8.7%  (376)  (394)  -4.4% 
Income Before Taxes  130  75  73.6%  29  (72)  0.0% 
Net Income  106  52  104.2%  (21)  (112)  -81.5% 
Note:             
(1) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization. 

 

 

10.4.1.1) Variations in the Income Statement of CPFL Renováveis

In 3Q17, CPFL registered an EBITDA 18.2% higher compared to 3Q16. The variations in the Income Statement are mainly due to the factors below:

·         Commercial start-up of Pedra Cheirosa Complex wind farms in June 2017 (48.3 MW);

·         Commercial start-up of Campo dos Ventos and São Benedito Complexes wind farms, gradually, over 2016 (231.0 MW);

·         Seasonalization of the energy sales contracts and the energy sales strategy in the Compensation Mechanism of Surpluses and Deficits (MCSD).

 

10.4.1.2) Operating Revenue

Gross Operating Revenue reached R$ 631 million in 3Q17, representing an increase of 17.1% (R$ 92 million).

Net Operating Revenue reached R$ 597 million in 3Q17, representing an increase of 17.6% (R$ 89 million). This increase is mainly due to the following factors:

 

 



Página 48 de 65


 
 

 

 

     Wind Source (R$ 74 million):

(i)    Commercial start-up of the Campo dos Ventos, São Benedito and Pedra Cheirosa wind complexes, partially offset by the lower volume of energy generated mainly in the farms of Ceará;

(ii)   Positive effect in 3Q17 of the new energy decontracting auction through MCSD, since the free market contract price was higher than the contract price in the regulated market for the eight wind farms that participated in this auction. In addition, the energy surplus of some of these farms in 3Q17 was settled to PLD.

 

Biomass Source (R$ 9 million):

(iii)  As from 1Q17, biomass revenue (excluding plants with an energy sale agreement in the regulated market – Bio Pedra, Bio Ester and Bio Formosa) started being recognized based on the seasonal adjustment of the physical guarantee of agreements, while a portion of biomass generation in 2016 was recognized based on generation.

 

10.4.1.3) Cost of Electric Power

In 3Q17, Cost of Electric Power was of R$ 82 million, representing an increase of 38.4% (R$ 23 million). This increase is due to the following factors:

·         Increase of 61.3% in the cost with Electric Energy Purchased for Resale, mainly due to the purchase of energy to meet the exposure in the spot market and hedge;

·         Acknowledgment of contractual indemnity and one-year and four-year verifications of energy sales contracts that occurred in 2016 but didn’t occurred in 2017.

 

10.4.1.4) Operating Costs and Expenses

In 3Q17, Operating Costs and Expenses reached R$ 265 million, representing an increase of 9.6% (R$ 23 million). The main factors were:

·         PMSO item, which reached R$ 107 million, an increase of 3.7% (R$ 4 million).

The table below shows a summary of the main variations in PMSO:

 

PMSO (R$ million)

3Q17  3Q16  Variation  9M17  9M16  Variation 
R$ MM  %   R$ MM   % 
Reported PMSO                 
Personnel  (26)  (23)  (3)  14.7%  (72)  (64)  (8)  12.6% 
Material  (9)  (2)  (7)  306.8%  (17)  (7)  (10)  140.6% 
Outsourced Services  (46)  (47)  1  -2.6%  (147)  (133)  (14)  10.6% 
Other Operating Costs/Expenses  (26)  (31)  5  (0.2)  (94)  (94)  (0)  0.2% 
GSF Risk Premium  (1)  (1)  1  -  (1)  (1)  -  - 
Others  (25)  (30)  5  -15.5%  (93)  (93)  (0)  0.2% 
Total PMSO  (107)  (104)  (4)  3.7%  (329.7)  (297.6)  (32)  10.8% 

 

This variation is explained mainly by the following factors:

                  (i)       Personnel: Increase of 14.7% (R$ 3 million), as a result of the higher number of employees. In 3Q17, 45 ex-employees from Suzlon were hired to continue O&M operations of wind turbines of Ceará’s wind farms.

 


Página 49 de 65


 
 

 

 

10.4.1.5) EBITDA

In 3Q17, EBITDA was of R$ 408 million, compared to R$ 345 million in 3Q16, an increase of 18.2% (R$ 63 million). These results are basically due to the higher net revenue resulting mainly from the start-up of new assets and the seasonalization of energy sales contracts, the strategy to sell energy in the MCSD and the maintenance of generation costs. This result was partially offset by the write-off of accounts receivable from Suzlon and the write-off of assets from biomass totaling R$ 8 million in 3Q17.

 

Conciliation of Net Income and EBITDA (R$ million)
    3Q17   3Q16  Var.  9M17  9M16  Var. 
Net income    106  52  104.2%  (21)  (112)  -81.5% 
Amortization    158  138    462  407   
Financial Results    120  132    376  394   
Income Tax /Social Contribution    24  23    50  40   
EBITDA    408  345  18.2%  867  729  19.0% 

 

10.4.1.6) Financial Result

 

Financial Result (Adjusted - R$ Million)
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Revenues             
Income from Financial Investments  33  26  23.2%  100  82  22.1% 
Late payment interest and fines  0  1  -89.8%  1  3  -67.4% 
Judicial Deposits Update  0  0  8.1%  0  1  -41.8% 
Monetary and Foreign Exchange Updates  0  1  -87.7%  0  2  -77.3% 
PIS and COFINS - over Other Financial Revenues  (1)  (1)  -15.4%  (4)  (4)  -6.2% 
Others  3  6  -44.1%  10  15  -36.0% 
Total  35  33  5.2%  107  98  9.4% 
Expenses             
Debt Charges      -7.8%      -0.7% 
  (139)  (151)    (432)  (436)   
Monetary and Foreign Exchange Updates  (17)  (22)  -24.9%  (53)  (63)  -15.7% 
(-) Capitalized Interest  28  44  -36.3%  28  44  -36.3% 
Others  (2)  (7)  -65.7%  (26)  (37)  -29.7% 
Total  (130)  (137)  -4.5%  (483)  (491)  -1.6% 
Financial Result  (95)  (103)  -7.7%  (376)  (394)  -4.4% 

 

In 3Q17, net Financial Result was an expense of R$ 95 million, representing a decrease of 7.7% (R$ 8 million) compared to 3Q16.

The main factor that affected the financial revenue (increase of R$ 3 million) was:

            (i)        Higher average cash balance in the period (R$ 1,562 million in 3Q17 vs. R$ 953 million in 3Q16), partially offset by the lower interest rate (CDI Interbank Rate).

The main factor that affected the financial expense (decrease of R$ 7 million) was:

           (ii)        The accelerated growth in the Company's assets portfolio is naturally associated with long-term debt, which, as new capacity comes into operation or the acquisitions are consolidated in CPFL Renováveis, increase its financial expenses, affecting its net results. On the other hand, the growth of the portfolio also provides an increase in the generation of operational cash and value for the Companies.

 



Página 50 de 65


 
 

 

 

10.4.1.7) Net Income

In 3Q17, Net Income was of R$ 106 million, compared to a Net Income of R$ 52 million in 3Q16, an increase of 104.2% (R$ 54 million), due to the higher net revenue in the period, partially offset by the higher energy generation cost due basically to the higher operating portfolio and the write-offs in the period as already mentioned.

 

 

10.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% participation) totaled 2,103 MW of operating installed capacity and 30 MW of capacity under construction. The operational power plants comprises 39 Small Hydroelectric Power Plants – SHPPs (423 MW), 45 wind farms (1,309 MW), 8 biomass thermoelectric power plants (370 MW) and 1 solar power plant (1 MW). Still under construction there is 1 SHPP (30 MW).

Additionally, CPFL Renováveis owns wind, solar and SHPP projects under development totaling 2,224 MW, representing a total portfolio of 2,564 MW.

The table below illustrates the overall portfolio of assets (100% participation) in operation, construction and development, and its installed capacity on this date:

 

CPFL Renováveis - Portfolio (100% participation)
In MW  SHPP  Biomass  Wind  Solar  Total 
Operating  423  370  1,309  1  2,103 
Under construction  30  -  -  -  30 
Under development  242  -  1,982  340  2,564 
Total  695  370  3,291  341  4,697 

 

Boa Vista II SHPP

The Boa Vista II SHPP, project located in the State of Minas Gerais, is scheduled to start operating in 1Q20. The installed capacity is of 29.9 MW and the physical guarantee is of 14.8 average-MW. Energy was sold through a long-term contract in the 2015 A-5 new energy auction (price: R$ 233.59/MWh – September 2017).

 

 

 



Página 51 de 65


 
 

 

11) ATTACHMENTS

11.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

 

Consolidated

ASSETS  09/30/2017  12/31/2016  09/30/2016 
 
CURRENT       
Cash and Cash Equivalents  3,832,155  6,164,997  5,344,665 
Consumers, Concessionaries and Licensees  4,644,672  3,765,893  3,540,804 
Dividend and Interest on Equity  106,237  73,328  13,424 
Recoverable Taxes  372,859  403,848  376,849 
Derivatives  389,732  163,241  111,761 
Sectoral Financial Assets  5,449  -  239,341 
Concession Financial Assets  11,437  10,700  10,563 
Other Credits  935,255  797,181  727,358 
TOTAL CURRENT  10,297,796  11,379,187  10,364,766 
 
NON-CURRENT       
Consumers, Concessionaries and Licensees  242,650  203,185  141,040 
Affiliates, Subsidiaries and Parent Company  9,157  47,631  46,292 
Judicial Deposits  837,526  550,072  499,126 
Recoverable Taxes  232,379  198,286  166,102 
Sectoral Financial Assets  348,157  -  - 
Derivatives  261,942  641,357  664,538 
Deferred Taxes  979,110  922,858  578,360 
Concession Financial Assets  6,287,650  5,363,144  4,222,894 
Investments at Cost  116,654  116,654  116,654 
Other Credits  809,785  766,253  686,187 
Investments  1,042,445  1,493,753  1,440,262 
Property, Plant and Equipment  9,841,148  9,712,998  9,663,465 
Intangible  10,487,077  10,775,613  8,963,014 
TOTAL NON-CURRENT  31,495,681  30,791,805  27,187,935 
 
TOTAL ASSETS  41,793,477  42,170,992  37,552,701 

 

 



Página 52 de 65


 
 

 

11.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

  Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY  09/30/2017  12/31/2016  09/30/2016 
 
CURRENT       
Suppliers  4,148,059  2,728,130  1,943,658 
Loans and Financing  3,767,294  1,875,648  1,531,693 
Debentures  1,610,575  1,547,275  1,506,497 
Employee Pension Plans  80,091  33,209  8,946 
Regulatory Charges  452,279  366,078  284,841 
Taxes, Fees and Contributions  698,712  681,544  671,486 
Dividend and Interest on Equity  5,418  232,851  8,211 
Accrued Liabilities  171,492  131,707  133,527 
Derivatives  4,464  6,055  4,548 
Sectoral Financial Liabilities  384,115  597,515  317,091 
Public Utilities  11,936  10,857  9,941 
Other Accounts Payable  973,025  807,623  737,258 
TOTAL CURRENT  12,307,461  9,018,492  7,157,697 
 
NON-CURRENT       
Suppliers  126,394  129,781  633 
Loans and Financing  8,006,258  11,168,394  11,238,437 
Debentures  6,436,820  7,452,672  5,132,289 
Employee Pension Plans  1,014,736  1,019,233  857,031 
Taxes, Fees and Contributions  21,107  26,814  - 
Deferred Taxes  1,267,570  1,324,134  1,345,092 
Reserve for Tax, Civil and Labor Risks  948,448  833,276  613,267 
Derivatives  117,130  112,207  129,299 
Sectoral Financial Liabilities  76,902  317,406  357,164 
Public Utilities  82,153  86,624  87,666 
Other Accounts Payable  293,538  309,292  180,457 
TOTAL NON-CURRENT  18,391,056  22,779,832  19,941,335 
 
SHAREHOLDERS' EQUITY       
Capital  5,741,284  5,741,284  5,741,284 
Capital Reserve  468,014  468,014  468,302 
Legal Reserve  739,102  739,102  694,058 
Statutory Reserve - Concession Financial Assets  760,976  702,928  724,308 
Statutory Reserve - Strengthening of Working Capital  545,505  545,505  - 
Dividend  -  7,820  - 
Other Comprehensive Income  (253,927)  (234,633)  (238,407) 
Retained Earnings  684,579  -  644,988 
  8,685,534  7,970,021  8,034,534 
Non-Controlling Shareholders' Interest  2,409,425  2,402,648  2,419,136 
TOTAL SHAREHOLDERS' EQUITY  11,094,960  10,372,668  10,453,670 
 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  41,793,477  42,170,992  37,552,701 

 



Página 53 de 65


 
 

 

11.3) Income Statement – CPFL Energia

(R$ thousands)

 

 

Consolidated
  3Q17  3Q16  Variation  9M17  9M16  Variation 
OPERATING REVENUES             
Electricity Sales to Final Customers  6,110,261  5,474,412  11.6%  18,807,612  17,782,476  5.8% 
Electricity Sales to Distributors  2,117,043  1,012,962  109.0%  4,521,967  2,401,179  88.3% 
Revenue from building the infrastructure  602,337  325,100  85.3%  1,480,699  816,950  81.2% 
Update of concession's financial asset  10,399  45,439  -77.1%  91,713  197,461  -53.6% 
Sectorial financial assets and liabilities  1,244,970  (558,007)  -  1,049,284  (1,752,239)  - 
Other Operating Revenues  988,179  1,077,085  -8.3%  3,008,810  2,743,209  9.7% 
  11,073,189  7,376,991  50.1%  28,960,086  22,189,035  30.5% 
DEDUCTIONS FROM OPERATING REVENUES  (3,289,243)  (2,594,177)  26.8%  (9,674,812)  (8,588,728)  12.6% 
NET OPERATING REVENUES  7,783,946  4,782,814  62.7%  19,285,274  13,600,307  41.8% 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (4,772,758)  (2,465,707)  93.6%  (11,311,684)  (6,945,260)  62.9% 
Electricity Network Usage Charges  (473,326)  (304,806)  55.3%  (893,571)  (1,017,820)  -12.2% 
  (5,246,084)  (2,770,513)  89.4%  (12,205,255)  (7,963,080)  53.3% 
OPERATING COSTS AND EXPENSES             
Personnel  (329,180)  (261,189)  26.0%  (998,342)  (773,357)  29.1% 
Material  (69,451)  (64,765)  7.2%  (182,008)  (143,821)  26.6% 
Outsourced Services  (173,821)  (156,531)  11.0%  (548,210)  (463,318)  18.3% 
Other Operating Costs/Expenses  (153,834)  (130,619)  17.8%  (542,572)  (469,521)  15.6% 
Allowance for Doubtful Accounts  (32,818)  (34,161)  -3.9%  (118,885)  (130,026)  -8.6% 
Legal and judicial expenses  (14,077)  (29,258)  -51.9%  (127,700)  (138,227)  -7.6% 
Others  (106,940)  (67,201)  59.1%  (295,987)  (201,268)  47.1% 
Cost of building the infrastructure  (598,698)  (324,154)  84.7%  (1,478,990)  (815,681)  81.3% 
Employee Pension Plans  (28,483)  (23,658)  20.4%  (85,426)  (51,483)  65.9% 
Depreciation and Amortization  (313,328)  (254,202)  23.3%  (926,776)  (750,297)  23.5% 
Amortization of Concession's Intangible  (71,293)  (62,365)  14.3%  (215,526)  (186,272)  15.7% 
  (1,738,088)  (1,277,483)  36.1%  (4,977,850)  (3,653,749)  36.2% 
EBITDA1  1,274,571  1,120,356  13.8%  3,497,613  3,121,425  12.1% 
INCOME FROM ELECTRIC ENERGY SERVICE  799,774  734,818  8.8%  2,102,168  1,983,477  6.0% 
FINANCIAL REVENUES (EXPENSES)             
Financial Revenues  205,553  286,311  -28.2%  708,896  932,155  -24.0% 
Financial Expenses  (548,953)  (703,203)  -21.9%  (1,906,602)  (1,932,031)  -1.3% 
  (343,400)  (416,892)  -17.6%  (1,197,706)  (999,876)  19.8% 
EQUITY ACCOUNTING             
Equity Accounting  90,176  68,971  30.7%  253,143  201,379  25.7% 
Assets Surplus Value Amortization  (145)  (145)  0.0%  (435)  (435)  0.0% 
  90,031  68,826  30.8%  252,709  200,944  25.8% 
INCOME BEFORE TAXES ON INCOME  546,404  386,752  41.3%  1,157,171  1,184,545  -2.3% 
Social Contribution  (44,521)  (35,448)  25.6%  (113,385)  (125,116)  -9.4% 
Income Tax  (111,686)  (82,031)  36.1%  (298,296)  (317,575)  -6.1% 
NET INCOME  390,198  269,272  44.9%  745,490  741,854  0.5% 
Controlling Shareholders' Interest  331,813  231,566  43.3%  721,173  762,725  -5.4% 
Non-Controlling Shareholders' Interest  58,385  37,707  54.8%  24,318  (20,871)  - 
 
Note: (1) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization, according to CVM Instruction no. 527/12. 

 



Página 54 de 65


 
 

 

11.4) Cash Flow – CPFL Energia

(R$ thousands)

 

Consolidated
  3Q17    Last 12M 
Beginning Balance  4,316,090  5,344,665 
 
Net Income Before Taxes  546,404  1,353,173 
 
Depreciation and Amortization  384,075  1,496,898 
Interest on Debts and Monetary and Foreign Exchange Restatements  538,437  2,253,232 
Consumers, Concessionaries and Licensees  (756,662)  (734,282) 
Sectoral Financial Assets  (235,259)  59,032 
Accounts Receivable - Resources Provided by the CDE/CCEE  4,651  67,527 
Suppliers  1,357,951  1,854,725 
Sectoral Financial Liabilities  (942,645)  (587,222) 
Accounts Payable - CDE  6,591  (27,551) 
Interest on Debts and Debentures Paid  (426,555)  (1,702,513) 
Income Tax and Social Contribution Paid  (108,116)  (555,333) 
Others  451,358  499,883 
  273,826  2,624,396 
 
Total Operating Activities  820,230  3,977,569 
 
Investment Activities     
Value Paid in Business Combination, Net of the Acquired Cash  -  (1,496,675) 
Acquisition of Property, Plant and Equipment, and Intangibles  (537,306)  (2,555,134) 
Others  101,538  47,892 
Total Investment Activities  (435,768)  (4,003,917) 
 
Financing Activities     
Loans and Debentures  558,579  3,029,485 
Principal Amortization of Loans and Debentures, Net of Derivatives  (1,419,112)  (4,257,484) 
Dividend and Interest on Equity Paid  (7,877)  (253,407) 
Others  13  (4,756) 
Total Financing Activities  (868,397)  (1,486,162) 
 
Cash Flow Generation  (483,935)  (1,512,510) 
 
Ending Balance - 09/30/2017  3,832,155    3,832,155 

 

 



Página 55 de 65


 
 

 

11.5) Income Statement – Conventional Generation Segment

(R$ thousands)

 

                         


 

 

Conventional Generation
  3Q17  3Q16  Var.  9M17  9M16  Var. 
OPERATING REVENUE             
Eletricity Sales to Distributors  295,019  278,203  6.0%  870,522  807,409  7.8% 
Other Operating Revenues  27,166  4,737  473.5%  41,341  8,239  401.8% 
  322,185  282,940  13.9%  911,862  815,648  11.8% 
 
DEDUCTIONS FROM OPERATING REVENUE  (29,116)  (26,270)  10.8%  (81,639)  (75,262)  8.5% 
NET OPERATING REVENUE  293,069  256,669  14.2%  830,223  740,387  12.1% 
 
COST OF ELETRIC ENERGY SERVICES             
Eletricity Purchased for Resale  (41,873)  (16,540)  153.2%  (78,761)  (51,788)  52.1% 
Eletricity Network Usage Charges  (6,748)  (6,283)  7.4%  (19,912)  (17,962)  10.9% 
  (48,621)  (22,823)  113.0%  (98,674)  (69,751)  41.5% 
OPERATING COSTS AND EXPENSES             
Personnel  (8,686)  (8,038)  8.1%  (28,578)  (27,239)  4.9% 
Material  (2,480)  (666)  272.3%  (3,742)  (2,119)  76.6% 
Outsourced Services  (4,694)  (4,676)  0.4%  (19,550)  (14,871)  31.5% 
Other Operating Costs/Expenses  (8,278)  (9,059)  -8.6%  (26,924)  (31,181)  -13.7% 
Employee Pension Plans  (517)  (517)  0.0%  (1,550)  (1,160)  33.6% 
Depreciation and Amortization  (28,378)  (28,400)  -0.1%  (84,869)  (85,516)  -0.8% 
Amortization of Concession's Intangible  (2,492)  (2,492)  0.0%  (7,475)  (7,475)  0.0% 
  (55,524)  (53,847)  3.1%  (172,688)  (169,561)  1.8% 
 
EBITDA  309,969  279,861  10.8%  904,348  795,445  13.7% 
 
EBIT  188,925  179,999  5.0%  558,861  501,075  11.5% 
 
FINANCIAL INCOME (EXPENSE)             
Financial Income  25,259  35,093  -28.0%  89,450  131,604  -32.0% 
Financial Expenses  (88,780)  (148,514)  -40.2%  (355,279)  (415,278)  -14.4% 
  (63,521)  (113,421)  -44.0%  (265,829)  (283,674)  -6.3% 
 
EQUITY ACCOUNTING             
Equity Accounting  90,175  68,971  30.7%  253,143  201,379  25.7% 
Assets Surplus Value Amortization  (145)  (145)  0.0%  (435)  (435)  0.0% 
  90,031  68,826  30.8%  252,709  200,944  25.8% 
 
INCOME BEFORE TAXES ON INCOME  215,434  135,404  59.1%  545,741  418,345  30.5% 
 
Social Contribution  (10,892)  (5,871)  85.5%  (25,744)  (19,702)  30.7% 
Income Tax  (29,773)  (16,333)  82.3%  (71,178)  (54,487)  30.6% 
 
NET INCOME (LOSS)  174,768  113,200  54.4%  448,818  344,156  30.4% 

 

 



Página 56 de 65


 
 

 

11.6) Income Statement – CPFL Renováveis

(R$ thousands)

 

 

Consolidated (100% Participation)
  3Q17  3Q16  Var.  Var. %  9M17  9M16  Var.  Var. % 
OPERATING REVENUES                 
Eletricity Sales to Final Consumers  5,534  22,934  (17,400)  -75.9%  35,358  68,410  (33,052)  -48.3% 
Eletricity Sales to Distributors  624,623  513,531  111,092  21.6%  1,464,220  1,153,072  311,148  27.0% 
Other Operating Revenues  956  2,700  (1,744)  -64.6%  4,392  11,445  (7,053)  -61.6% 
  631,113  539,165  91,948  17.1% 1,503,969   1,232,927  271,043  22.0% 
 
DEDUCTIONS FROM OPERATING REVENUES  (34,055)  (31,560)  (2,496)  7.9%  (88,182)  (63,967)  (24,215)  37.9% 
NET OPERATING REVENUES  597,057  507,605  89,452  17.6% 1,415,787   1,168,959  246,827  21.1% 
 
COST OF ELETRIC ENERGY SERVICES                 
Eletricity Purchased for Resale  (58,512)  (36,276)  (22,235)  61.3%  (148,164)  (81,784)  (66,380)  81.2% 
Eletricity Netw ork Usage Charges  (23,296)  (22,834)  (461)  2.0%  (70,700)  (60,988)  (9,712)  15.9% 
  (81,808)  (59,111)  (22,697)  38.4%  (218,864)  (142,772)  (76,092)  53.3% 
OPERATING COSTS AND EXPENSES                 
Personnel  (25,925)  (22,600)  (3,324)  14.7%  (71,863)  (63,811)  (8,052)  12.6% 
Material  (2,524)  (1,148)  (1,376)  119.9%  (16,715)  (6,948)  (9,768)  140.6% 
Outsourced Services  (54,582)  (43,428)  (11,153)  25.7%  (147,087)  (132,996)  (14,091)  10.6% 
Other Operating Costs/Expenses  (42,270)  (36,726)  (5,545)  15.1%  (93,999)  (93,849)  (150)  0.2% 
Depreciation and Amortization  (114,236)  (97,029)  (17,207)  17.7%  (345,223)  (292,670)  (52,553)  18.0% 
Amortization of Concession's Intangible  (38,625)  (37,932)  (692)  1.8%  (116,307)  (114,010)  (2,297)  2.0% 
  (275,265)  (237,139)  (38,126)  16.1%  (791,194)  (704,283)  (86,911)  12.3% 
 
EBITDA (1)  407,791  344,895  62,896  18.2%  867,259  728,584  138,675  19.0% 
 
EBIT  249,955  206,474  43,481  21.1%  405,729  321,905  83,825  26.0% 
 
FINANCIAL INCOME (EXPENSE)                 
Financial Income  35,217  33,487  1,730  5.2%  106,957  97,742  9,215  9.4% 
Financial Expenses  (155,432)  (165,223)  9,791  -5.9%  (483,358)  (491,636)  8,278  -1.7% 
  (120,215)  (131,736)  11,521  -8.7%  (376,401)  (393,895)  17,494  -4.4% 
 
INCOME BEFORE TAXES ON INCOME  129,740  74,738  55,002  73.6%  29,328  (71,990)  101,318  -140.7% 
 
Social Contribution  (9,240)  (10,347)  1,107  -10.7%  (18,390)  (17,345)  (1,045)  6.0% 
Income Tax  (14,771)  (12,620)  (2,151)  17.0%  (31,654)  (22,493)  (9,162)  40.7% 
 
NET INCOME  105,729  51,772  53,957  104.2%  (20,716)  (111,827)  91,112  -81.5% 

 

 

 



Página 57 de 65


 
 

 

11.7) Income Statement – Distribution Segment

(R$ thousands)

                     

     

            

 

Consolidated
  3Q17  3Q16  Variation  9M17  9M16  Variation 
OPERATING REVENUE             
Electricity Sales to Final Customers  5,607,720  5,056,216  10.9%  17,374,687  16,664,433  4.3% 
Electricity Sales to Distributors  856,716  217,629  293.7%  1,743,980  458,873  280.1% 
Revenue from building the infrastructure  596,755  299,165  99.5%  1,433,943  782,162  83.3% 
Adjustments to the concession´s financial asset  10,399  45,439  -77.1%  91,713  197,461  -53.6% 
Sectoral financial assets and liabilities  1,244,970  (558,007)  -  1,049,284  (1,752,239)  - 
Other Operating Revenues  939,068  1,026,504  -8.5%  2,895,483  2,634,439  9.9% 
  9,255,628  6,086,946  52.1%  24,589,090  18,985,129  29.5% 
 
DEDUCTIONS FROM OPERATING REVENUE  (3,115,715)  (2,474,009)  25.9%  (9,245,722)  (8,277,624)  11.7% 
NET OPERATING REVENUE  6,139,913  3,612,937  69.9%  15,343,368  10,707,505  43.3% 
 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (3,971,264)  (2,108,341)  88.4%  (9,567,184)  (5,985,341)  59.8% 
Electricity Network Usage Charges  (455,297)  (281,266)  61.9%  (827,600)  (955,223)  -13.4% 
  (4,426,561)  (2,389,607)  85.2%  (10,394,784)  (6,940,564)  49.8% 
OPERATING COSTS AND EXPENSES             
Personnel  (215,344)  (167,303)  28.7%  (668,968)  (508,292)  31.6% 
Material  (43,344)  (32,585)  33.0%  (123,980)  (90,090)  37.6% 
Outsourced Services  (211,655)  (163,632)  29.3%  (618,187)  (467,273)  32.3% 
Other Operating Costs/Expenses  (130,064)  (106,427)  22.2%  (453,144)  (395,992)  14.4% 
Allowance for Doubtful Accounts  (33,301)  (32,534)  2.4%  (119,392)  (126,696)  -5.8% 
Legal and Judicial Expenses  (19,478)  (28,698)  -32.1%  (120,396)  (126,276)  -4.7% 
Others  (77,285)  (45,196)  71.0%  (213,356)  (143,020)  49.2% 
Cost of building the infrastructure  (596,755)  (299,165)  99.5%  (1,433,943)  (782,162)  83.3% 
Employee Pension Plans  (27,966)  (23,141)  20.8%  (83,876)  (50,323)  66.7% 
Depreciation and Amortization  (163,336)  (120,964)  35.0%  (468,780)  (358,680)  30.7% 
Amortization of Concession's Intangible  (14,067)  (5,918)  137.7%  (44,710)  (17,753)  151.8% 
Amortization of goodwill derived from acquisition  (12,254)  (15,035)  -18.5%  (55,837)  (45,104)  23.8% 
  (1,414,784)  (934,170)  51.4%  (3,951,424)  (2,715,668)  45.5% 
 
EBITDA (IFRS)(1)  488,225  431,076  13.3%  1,566,486  1,472,809  6.4% 
 
EBIT  298,568  289,160  3.3%  997,160  1,051,273  -5.1% 
 
FINANCIAL INCOME (EXPENSE)             
Financial Income  131,887  184,370  -28.5%  472,228  616,666  -23.4% 
Financial Expenses  (262,318)  (378,026)  -30.6%  (949,827)  (966,444)  -1.7% 
Interest on Equity             
  (130,431)  (193,656)  -32.6%  (477,599)  (349,777)  36.5% 
 
INCOME BEFORE TAXES ON INCOME  168,137  95,504  76.1%  519,560  701,496  -25.9% 
Social Contribution  (20,910)  (12,318)  69.7%  (62,718)  (74,891)  -16.3% 
Income Tax  (56,455)  (31,594)  78.7%  (172,622)  (199,480)  -13.5% 
 
Net Income (IFRS)  90,772  51,591  75.9%  284,221  427,124  -33.5% 
 
Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12. 

 

 



Página 58 de 65


 
 

 

11.8) Income Statement – Distribution Segment (without RGE Sul)

(R$ thousands)

 

 

Consolidated (without RGE Sul)
  3Q17  3Q16  Variation  9M17  9M16  Variation 
OPERATING REVENUE             
Electricity Sales to Final Customers  4,743,469  5,056,216  -6.2%  14,483,259  16,664,433  -13.1% 
Electricity Sales to Distributors  706,051  217,629  224.4%  1,460,119  458,873  218.2% 
Revenue from building the infrastructure  485,090  299,165  62.1%  1,133,596  782,162  44.9% 
Adjustments to the concession´s financial asset  7,195  45,439  -84.2%  77,578  197,461  -60.7% 
Sectoral financial assets and liabilities  1,055,555  (558,007)  -  953,823  (1,752,239)  - 
Other Operating Revenues  812,317  1,026,504  -20.9%  2,449,404  2,634,439  -7.0% 
  7,809,678  6,086,946  28.3%  20,557,779  18,985,129  8.3% 
 
DEDUCTIONS FROM OPERATING REVENUE  (2,627,910)  (2,474,009)  6.2%  (7,684,839)  (8,277,624)  -7.2% 
NET OPERATING REVENUE  5,181,767  3,612,937  43.4%  12,872,940  10,707,505  20.2% 
 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (3,363,898)  (2,108,341)  59.6%  (8,078,953)  (5,985,341)  35.0% 
Electricity Network Usage Charges  (368,992)  (281,266)  31.2%  (662,470)  (955,223)  -30.6% 
  (3,732,890)  (2,389,607)  56.2%  (8,741,422)  (6,940,564)  25.9% 
OPERATING COSTS AND EXPENSES             
Personnel  (179,366)  (167,303)  7.2%  (551,708)  (508,292)  8.5% 
Material  (36,096)  (32,585)  10.8%  (100,942)  (90,090)  12.0% 
Outsourced Services  (180,735)  (163,632)  10.5%  (525,033)  (467,273)  12.4% 
Other Operating Costs/Expenses  (126,222)  (106,427)  18.6%  (393,025)  (395,992)  -0.7% 
Allowance for Doubtful Accounts  (25,744)  (32,534)  -20.9%  (97,315)  (126,696)  -23.2% 
Legal and Judicial Expenses  (49,041)  (28,698)  70.9%  (126,539)  (126,276)  0.2% 
Others  (51,437)  (45,196)  13.8%  (169,171)  (143,020)  18.3% 
Cost of building the infrastructure  (485,090)  (299,165)  62.1%  (1,133,596)  (782,162)  44.9% 
Employee Pension Plans  (25,499)  (23,141)  10.2%  (76,498)  (50,323)  52.0% 
Depreciation and Amortization  (147,141)  (120,964)  21.6%  (401,733)  (358,680)  12.0% 
Amortization of Concession's Intangible  (5,918)  (5,918)  0.0%  (17,753)  (17,753)  0.0% 
Amortization of goodwill derived from acquisition  (1,520)  (15,035)  -89.9%  (24,421)  (45,104)  -45.9% 
  (1,187,586)  (934,170)  27.1%  (3,224,709)  (2,715,668)  18.7% 
 
EBITDA(1)  415,871  431,076  -3.5%  1,350,716  1,472,809  -8.3% 
 
EBIT  261,292  289,160  -9.6%  906,808  1,051,273  -13.7% 
 
FINANCIAL INCOME (EXPENSE)             
Financial Income  116,055  184,370  -37.1%  409,906  616,666  -33.5% 
Financial Expenses  (209,373)  (378,026)  -44.6%  (793,984)  (966,444)  -17.8% 
Interest on Equity             
  (93,318)  (193,656)  -51.8%  (384,078)  (349,777)  9.8% 
 
INCOME BEFORE TAXES ON INCOME  167,975  95,504  75.9%  522,730  701,496  -25.5% 
Social Contribution  (17,691)  (12,318)  43.6%  (58,047)  (74,891)  -22.5% 
Income Tax  (47,486)  (31,594)  50.3%  (159,591)  (199,480)  -20.0% 
 
Net Income  102,797  51,591  99.3%  305,092  427,124  -28.6% 
 
Note: (1) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12. 

 

 



Página 59 de 65


 
 

 

11.9) Income Statement – Distribution Segment

(R$ thousands)

 

 

Summary of Income Statement by Distribution Company (R$ Thousands)
 
CPFL PAULISTA
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  4,136,870  3,135,238  31.9%  10,766,617  9,812,205  9.7% 
Net Operating Revenue  2,772,410  1,859,113  49.1%  6,745,874  5,556,540  21.4% 
Cost of Electric Power  (2,034,871)  (1,255,263)  62.1%  (4,702,400)  (3,679,409)  27.8% 
Operating Costs & Expenses  (619,707)  (460,609)  34.5%  (1,652,704)  (1,341,159)  23.2% 
EBIT  117,832  143,242  -17.7%  390,769  535,972  -27.1% 
EBITDA(1)  178,287  197,205  -9.6%  564,955  695,544  -18.8% 
Financial Income (Expense)  (45,808)  (110,611)  -58.6%  (184,717)  (161,016)  14.7% 
Income Before Taxes  72,025  32,631  120.7%  206,052  374,957  -45.0% 
Net Income  42,664  17,278  146.9%  118,256  235,118  -49.7% 
 
CPFL PIRATININGA
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  1,756,570  1,389,336  26.4%  4,637,887  4,382,355  5.8% 
Net Operating Revenue  1,162,416  797,071  45.8%  2,899,796  2,364,473  22.6% 
Cost of Electric Power  (894,263)  (553,388)  61.6%  (2,086,446)  (1,612,643)  29.4% 
Operating Costs & Expenses  (202,389)  (179,594)  12.7%  (581,694)  (506,317)  14.9% 
EBIT  65,764  64,089  2.6%  231,655  245,513  -5.6% 
EBITDA(1)  89,825  87,260  2.9%  303,678  314,617  -3.5% 
Financial Income (Expense)  (24,247)  (38,380)  -36.8%  (89,976)  (63,504)  41.7% 
Income Before Taxes  41,518  25,709  61.5%  141,680  182,009  -22.2% 
Net Income  26,053  15,178  71.7%  87,908  112,604  -21.9% 
 
RGE
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  1,487,270  1,217,718  22.1%  4,005,395  3,739,686  7.1% 
Net Operating Revenue  953,510  738,902  29.0%  2,475,450  2,151,237  15.1% 
Cost of Electric Power  (621,658)  (453,206)  37.2%  (1,522,039)  (1,288,232)  18.1% 
Operating Costs & Expenses  (267,597)  (212,754)  25.8%  (717,678)  (632,125)  13.5% 
EBIT  64,256  72,942  -11.9%  235,733  230,879  2.1% 
EBITDA(1)  103,947  111,420  -6.7%  355,166  345,261  2.9% 
Financial Income (Expense)  (23,116)  (42,084)  -45.1%  (90,717)  (106,944)  -15.2% 
Income Before Taxes  41,140  30,859  33.3%  145,016  123,936  17.0% 
Net Income  26,149  19,744  32.4%  91,850  79,132  16.1% 
 
CPFL SANTA CRUZ
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  186,488  150,478  23.9%  504,773  454,599  11.0% 
Net Operating Revenue  128,936  96,429  33.7%  334,247  276,054  21.1% 
Cost of Electric Power  (84,456)  (59,034)  43.1%  (199,410)  (159,779)  24.8% 
Operating Costs & Expenses  (34,454)  (27,870)  23.6%  (94,690)  (83,871)  12.9% 
EBIT  10,026  9,525  5.3%  40,147  32,403  23.9% 
EBITDA(1)  15,414  14,221  8.4%  54,360  46,302  17.4% 
Financial Income (Expense)  (1,954)  (1,995)  -2.1%  (8,180)  (7,661)  6.8% 
Income Before Taxes  8,072  7,530  7.2%  31,967  24,742  29.2% 
Net Income  7,157  4,739  51.0%  22,219  17,209  29.1% 
 
Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization. 
 

 

 



Página 60 de 65


 
 

 

 

Summary of Income Statement by Distribution Company (R$ Thousands)
 
CPFL LESTE PAULISTA
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  60,296  46,211  30.5%  154,980  133,813  15.8% 
Net Operating Revenue  42,781  30,746  39.1%  105,423  84,719  24.4% 
Cost of Electric Power  (23,870)  (15,563)  53.4%  (53,685)  (43,233)  24.2% 
Operating Costs & Expenses  (13,630)  (10,066)  35.4%  (36,553)  (28,219)  29.5% 
EBIT  5,280  5,117  3.2%  15,185  13,267  14.5% 
EBITDA(1)  7,445  6,859  8.6%  20,490  18,444  11.1% 
Financial Income (Expense)  (218)  (973)  -77.6%  (2,762)  (3,992)  -30.8% 
Income Before Taxes  5,062  4,144  22.2%  12,423  9,274  33.9% 
Net Income  4,070  2,666  52.7%  8,709  6,485  34.3% 
 
CPFL SUL PAULISTA
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  74,342  58,890  26.2%  197,466  181,497  8.8% 
Net Operating Revenue  51,573  37,406  37.9%  131,855  110,909  18.9% 
Cost of Electric Power  (28,519)  (19,355)  47.3%  (67,740)  (58,658)  15.5% 
Operating Costs & Expenses  (17,837)  (14,313)  24.6%  (46,960)  (39,013)  20.4% 
EBIT  5,216  3,738  39.5%  17,154  13,237  29.6% 
EBITDA(1)  10,177  6,087  67.2%  23,665  20,183  17.2% 
Financial Income (Expense)  904  (961)  -194.1%  (3,179)  (4,215)  -24.6% 
Income Before Taxes  6,120  2,777  120.4%  13,975  9,022  54.9% 
Net Income  4,912  1,780  175.9%  9,852  5,846  68.5% 
 
CPFL JAGUARI
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  66,419  56,276  18.0%  181,459  181,638  -0.1% 
Net Operating Revenue  42,133  32,183  30.9%  109,333  101,720  7.5% 
Cost of Electric Power  (28,969)  (23,443)  23.6%  (72,434)  (68,622)  5.6% 
Operating Costs & Expenses  (8,739)  (7,038)  24.2%  (27,454)  (19,906)  37.9% 
EBIT  4,425  1,702  160.0%  9,444  13,192  -28.4% 
EBITDA(1)  5,676  2,838  100.0%  12,691  16,565  -23.4% 
Financial Income (Expense)  422  (578)  -173.1%  (3,002)  (2,688)  11.7% 
Income Before Taxes  4,847  1,124  331.3%  6,442  10,505  -38.7% 
Net Income  3,121  565  452.5%  3,871  6,422  -39.7% 
 
CPFL MOCOCA
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Gross Operating Revenue  41,423  32,800  26.3%  109,203  99,337  9.9% 
Net Operating Revenue  28,009  21,088  32.8%  70,963  61,853  14.7% 
Cost of Electric Power  (16,283)  (10,357)  57.2%  (37,268)  (29,988)  24.3% 
Operating Costs & Expenses  (8,199)  (6,892)  19.0%  (21,871)  (19,953)  9.6% 
EBIT  3,526  3,839  -8.2%  11,824  11,912  -0.7% 
EBITDA(1)  5,098  5,186  -1.7%  15,710  15,892  -1.1% 
Financial Income (Expense)  (674)  (784)  -14.0%  (2,916)  (3,265)  -10.7% 
Income Before Taxes  2,852  3,055  -6.6%  8,908  8,647  3.0% 
Net Income  2,333  1,966  18.7%  6,157  5,905  4.3% 
 
Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization. 

 

 

 



Página 61 de 65


 
 

 

 

 

Summary of Income Statement by Distribution Company (R$ Thousands)
 
RGE SUL
  3Q17  3Q16  Var.  9M17  9M16  Var.
Gross Operating Revenue  1,445,950  -  0.0%  4,031,311    -  0.0% 
Net Operating Revenue  958,145  -  0.0%  2,470,428    -  0.0% 
Cost of Electric Power  (693,671)  -  0.0%  (1,653,362)    -  0.0% 
Operating Costs & Expenses  (227,198)  -  0.0%  (726,715)    -  0.0% 
EBIT  37,276  -  0.0%  90,352    -  0.0% 
EBITDA(1)  72,354  -  0.0%  215,771    -  0.0% 
Financial Income (Expense)  (37,114)  -  0.0%  (93,522)    -  0.0% 
Income Before Taxes  162  -  0.0%  (3,170)    -  0.0% 
Net Income  (12,025)  -  0.0%  (20,871)    -  0.0% 
 
Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization. 
   

 

 

 


Página 62 de 65


 
 

 

11.10) Sales within the Concession Area by Distributor (In GWh)

 

CPFL Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  2,158  2,069  4.3%  6,762  6,650  1.7% 
Industrial  2,784  2,691  3.5%  8,021  7,910  1.4% 
Commercial  1,239  1,229  0.8%  4,056  4,075  -0.5% 
Others  1,128  1,084  4.0%  3,211  3,102  3.5% 
Total  7,308  7,073  3.3%  22,050  21,737  1.4% 
 
CPFL Piratininga
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  915  855  7.1%  2,903  2,840  2.2% 
Industrial  1,594  1,564  2.0%  4,654  4,737  -1.8% 
Commercial  557  549  1.4%  1,801  1,800  0.1% 
Others  284  271  5.1%  852  835  2.0% 
Total  3,351  3,238  3.5%  10,210  10,212  0.0% 
 
RGE
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  656  646  1.4%  1,981  1,960  1.1% 
Industrial  879  855  2.8%  2,540  2,459  3.3% 
Commercial  318  317  0.6%  1,028  1,044  -1.5% 
Others  688  660  4.3%  2,162  2,076  4.1% 
Total  2,540  2,477  2.6%  7,711  7,539  2.3% 
 
CPFL Santa Cruz
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  89  85  4.4%  271  266  1.6% 
Industrial  53  52  1.9%  158  157  0.7% 
Commercial  37  35  6.4%  120  118  1.7% 
Others  98  91  7.7%  278  265  5.1% 
Total  276  262  5.3%  827  806  2.6% 
 
CPFL Jaguari
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  22  21  3.8%  68  67  1.6% 
Industrial  92  94  -1.8%  284  288  -1.5% 
Commercial  13  12  8.9%  41  38  7.9% 
Others  10  9  2.8%  29  28  0.3% 
Total  138  137  0.3%  421  421  -0.1% 
 
CPFL Mococa
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  19  18  3.6%  58  56  2.2% 
Industrial  17  16  6.8%  50  48  3.8% 
Commercial  7  7  -3.1%  22  23  -3.0% 
Others  17  17  2.0%  47  46  2.0% 
Total  60  58  3.3%  176  173  1.9% 
 
CPFL Leste Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  25  25  1.7%  76  75  1.2% 
Industrial  22  21  3.5%  66  63  5.3% 
Commercial  10  10  -0.8%  33  33  -0.9% 
Others  39  35  10.9%  92  85  8.3% 
Total  96  91  5.4%  266  255  4.3% 
 
CPFL Sul Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  37  36  3.3%  110  109  1.3% 
Industrial  45  46  -2.4%  135  139  -3.0% 
Commercial  13  13  2.4%  43  42  1.0% 
Others  24  23  4.7%  71  69  3.3% 
Total  119  117  1.3%  359  359  0.0% 
 
RGE Sul (*)
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  617  -  0.0%  2,029  -  0.0% 
Industrial  734  -  0.0%  2,122  -  0.0% 
Commercial  284  -  0.0%  959  -  0.0% 
Others  410  -  0.0%  1,617  -  0.0% 
Total  2,045  -  0.0%  6,727  -  0.0% 
 
Note: (*) Considers sales within the concession area from 3Q17 and 9M17.     

 

 


Página 63 de 65


 
 

 

11.11) Sales to the Captive Market by Distributor (in GWh)

 

CPFL Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  2,158  2,069  4.3%  6,762  6,650  1.7% 
Industrial  678  811  -16.4%  2,061  2,553  -19.3% 
Commercial  963  1,073  -10.2%  3,183  3,619  -12.0% 
Others  1,089  1,054  3.4%  3,094  3,004  3.0% 
Total  4,888  5,006  -2.4%  15,100  15,827  -4.6% 
 
CPFL Piratininga
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  915  855  7.1%  2,903  2,840  2.2% 
Industrial  305  429  -28.9%  935  1,352  -30.8% 
Commercial  406  475  -14.5%  1,356  1,586  -14.5% 
Others  245  247  -0.7%  742  782  -5.2% 
Total  1,872  2,006  -6.7%  5,936  6,560  -9.5% 
 
RGE
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  656  646  1.4%  1,981  1,960  1.1% 
Industrial  312  351  -10.9%  909  1,061  -14.3% 
Commercial  293  298  -1.6%  947  988  -4.1% 
Others  683  659  3.7%  2,149  2,076  3.5% 
Total  1,944  1,954  -0.5%  5,987  6,085  -1.6% 
 
CPFL Santa Cruz
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  89  85  4.4%  271  266  1.6% 
Industrial  21  36  -40.8%  75  117  -35.7% 
Commercial  34  35  -2.9%  111  117  -5.9% 
Others  98  91  7.7%  278  265  5.1% 
Total  242  246  -2.0%  734  765  -4.0% 
 
CPFL Jaguari
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  22  21  3.8%  68  67  1.6% 
Industrial  45  70  -35.8%  149  212  -29.8% 
Commercial  13  12  5.2%  40  38  6.1% 
Others  10  9  2.8%  29  28  0.3% 
Total  90  113  -20.7%  286  346  -17.3% 
 
CPFL Mococa
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  19  18  3.6%  58  56  2.2% 
Industrial  8  9  -19.2%  24  27  -11.5% 
Commercial  6  7  -6.6%  21  23  -5.3% 
Others  17  17  2.0%  47  46  2.0% 
Total  50  51  -2.5%  149  152  -1.4% 
 
CPFL Leste Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  25  25  1.7%  76  75  1.2% 
Industrial  7  7  -3.7%  22  21  3.5% 
Commercial  10  10  -0.8%  33  33  -0.9% 
Others  39  35  10.9%  92  85  8.3% 
Total  81  77  5.0%  222  213  3.9% 
 
CPFL Sul Paulista
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  37  36  3.3%  110  109  1.3% 
Industrial  19  24  -18.4%  66  72  -7.6% 
Commercial  13  13  2.4%  43  42  1.0% 
Others  24  23  4.7%  71  69  3.3% 
Total  93  95  -1.9%  290  292  -0.4% 
 
RGE Sul (*)
  3Q17  3Q16  Var.  9M17  9M16  Var. 
Residential  617  -  0.0%  2,029  -  0.0% 
Industrial  235  -  0.0%  697  -  0.0% 
Commercial  250  -  0.0%  849  -  0.0% 
Others  408  -  0.0%  1,614  -  0.0% 
Total  1,510  -  0.0%  5,190  -  0.0% 
 
Note: (*) Considers sales to the captive market from 3Q17 and 9M17.       

 



Página 64 de 65


 
 

 

11.12) Reconciliation of Net Debt/EBITDA Pro Forma ratio of CPFL Energia for purposes of financial covenants calculation

(R$ million)

 

 

Net debt - Generation projects                     
September-17 Majority-controlled subsidiaries
(fully consolidated)
Investees accounted for under the equity method Total
CERAN CPFL
Renováveis 
Lajeado Subtotal Enercan Baesa Chapeco-
ense 
Epasa Subtotal
Borrowings and debentures  271  6,577  35  6,883  639  84  1,341  229  2,293  9,176 
(-) Cash and cash equivalents  (326)  (945)  (15)  (1,286)  (151)  (11)  (125)  (22)  (309)  (1,595) 
Net Debt  (55)  5,632  20  5,597  488  74  1,216  207  1,984  7,582 
CPFL stake (%)  65%  52%  59.93%  -  48.72%  25.01%  51%  53.34%  -  - 
Net Debt in generation projects  (36)  2,906  12  2,883  238  18  620  111  987  3,869 
 
Reconciliation                     
CPFL Energia                
Gross Debt    19,291                 
(-) Cash and cash equivalents    (3,832)                 
Net Debt (IFRS)    15,459                 
(-) Fully consolidated projects    (5,597)                 
(+) Proportional consolidation    3,869                 
Net Debt (Pro Forma)    13,731                 

 

EBITDA - Generation projects                     
3Q17 Majority-controlled subsidiaries
(fully consolidated)
Investees accounted for under the equity method Total
CERAN CPFL
Renováveis 
Lajeado Subtotal Enercan Baesa Chapeco-
ense 
Epasa Subtotal
Net operating revenue  315  1,870  38  2,223  580  300  824  712  2,417  4,640 
Operating cost and expense  (95)  (733)  (18)  (846)  (167)  (142)  (144)  (466)  (918)  (1,764) 
EBITDA  220  1,137  20  1,377  413  159  681  246  1,499  2,875 
CPFL stake (%)  65%  51.60%  59.93%  -  48.72%  25.01%  51%  53.34%  -  - 
Proportional EBITDA  143  587  12  741  201  40  347  131  719  1,461 
 
Reconciliation                     
CPFL Energia - 3Q17 LTM                
Net income    883                 
Amortization    1,497                 
Financial Results    1,652                 
Income Tax /Social Contribution    470                 
EBITDA    4,502                 
(-) Equity income    (363)                 
(-) EBITDA - Fully consolidated projects    (1,377)                 
(+) Proportional EBITDA    1,461                 
(+) RGE Sul - Jul-16 to Oct-17¹    12                 
EBITDA Pro Forma    4,235                 
 
Net Debt / EBITDA Pro Forma    3.242x                 

Notes: 1) In accordance with financial covenants calculation in cases of assets acquired by the Company.

 



Página 65 de 65

 

 
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.
Date: November 14, 2017
 
CPFL ENERGIA S.A.
 
By:  
 /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.