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____.
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
Summary | |
Registration data |
|
General information |
02 |
Address |
04 |
Marketable securities |
05 |
Auditor information |
06 |
Share register |
07 |
Investor Relations Officer |
08 |
Shareholders’ Department |
09 |
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
1 - General information | ||
Company Name: | CPFL ENERGIA S.A. | |
Initial Company name: | 08/06/2002 | |
Type of participant: | Publicly quoted corporation | |
Previous company name: | Draft II Participações S.A | |
Date of Incorporation: | 03/20/1998 | |
CNPJ (Federal Tax ID): | 02.429.144/0001-93 | |
CVM CODE: | 1866-0 | |
Registration Date CVM: | 05/18/2000 | |
State of CVM Registration: | Active | |
Starting date of situation: | 05/18/2000 | |
Country: | Brazil | |
Country in which the | ||
marketable securities | ||
are held in custody: | Brazil | |
Foreign countries in | ||
which the marketable | ||
securities are accepted | ||
for trading | ||
Country | Date of admission | |
United States | 09/29/2004 | |
Sector of activity: | Holding (Electric Energy) | |
Description of activity: | Holdings | |
Issuer’s Category: | Category A | |
Registration Date | ||
on actual category: | 01/01/2010 | |
Issuer’s Situation: | Operational | |
Starting date | ||
of situation: | 05/18/2000 | |
Type of share control: | Private Holding | |
Date of last change of | ||
share control: | 11/30/2009 |
2
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
Date of last change of company year: | ||
Day/Month of | ||
year end: | 12/31 | |
Web address: | www.cpfl.com.br | |
Newspapers in which | ||
issuer discloses its information: | Name of paper in which issuer discloses its information FU | |
Diario Oficial do Estado de São Paulo | SP | |
Valor Econômico | SP |
3
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
2 - ADDRESS
4
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
3 - MARKETABLE SECURITIES | ||||||
Shares | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Bolsa | BM&FBOVESPA | 09/29/2004 | Novo Mercado 9/29/2004 | |||
Debentures | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Organized | ||||||
Market | CETIP | 05/18/2000 | Traditional | 05/19/2000 |
5
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
4 - AUDITOR INFORMATION | ||
Is there an auditor? | Yes | |
CVM CODE: | 385-9 | |
Type of Auditor: | Brazilian | |
INDEPENDENT ACCOUNTANT: | Deloitte Touche Tomatsu Auditores Independentes | |
CNPJ: | 49.928.567/0001-11 | |
Service Provision Period: | 03/12/2012 | |
PARTNER IN CHARGE | Service Provision Period | CPF (INDIVIDUAL TAX ID) |
Marcelo Magalhães Fernandes | 03/12/2012 | 110.931.498-17 |
6
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
5 – SHARE REGISTRER | |
Do you have service provider: | Yes |
Corporate Name: | Banco do Brasil |
CNPJ: | 00.000.000/0001-91 |
Service Provision Period: | 01/01/2011 |
Address: Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brasil, ZIP CODE: 20031-080, Telephone (021) 38083551, FAX: (021) 38086088, e-mail: [email protected] | |
7
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
6 – INVESTOR RELATIONS OFFICER | |
NAME: | Gustavo Estrella |
Director of Investor Relations | |
CPF/CNPJ: | 037.234.097-09 |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: [email protected]. | |
Start date of activity: | 02/27/2013 |
End date of activity: |
8
Registration Form – 2014 – CPFL ENERGIA S.A. Version: 3
7 – SHAREHOLDERS’ DEPARTMENT | |
Contact | Eduardo Atsushi Takeiti |
Start date of activity: | 12/13/2011 |
End date of activity: | 10/05/2014 |
Contact | Leandro José Cappa de Oliveira |
Start date of activity: | 10/06/2014 |
End date of activity: | |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: [email protected] | |
9
(Free Translation of the original in Portuguese)
QUARTERLY INFORMATION – ITR – Date: June 30, 2014 - CPFL Energia S. A
Table of Contents | |
Identification of Company | |
Capital Stock |
11 |
Cash dividend |
11 |
Parent Company Interim Financial Statements | |
Balance Sheet Assets |
12 |
Balance Sheet Liabilities |
13 |
Income Statement |
14 |
Statement of Comprehensive Income |
15 |
Cash Flow Statements |
16 |
Statement of Changes in Shareholders´ Equity | |
01/01/2014 to 09/30/2014 |
17 |
01/01/2013 to 09/30/2013 |
18 |
Statements of Added Value |
19 |
Consolidated Interim Financial Statements | |
Balance Sheet Assets |
20 |
Balance Sheet Liabilities |
21 |
Income Statement |
22 |
Statement of Comprehensive Income |
23 |
Cash Flow Statements |
24 |
Statement of Changes in Shareholders’ Equity | |
01/01/2014 to 09/30/2014 |
25 |
01/01/2013 to 09/30/2013 |
26 |
Statements of Added Value |
27 |
Comments on Performance |
28 |
Notes to the Interim Financial Statements |
37 |
Other relevant information |
109 |
Reports | |
Report on review of Interim Financial Information |
114 |
Identification of Company / Capital Stock
Number of Shares (in units) |
Closing date 06/30/2014 |
Paid in Capital | |
Common |
962,274,260 |
Preferred |
0 |
Total |
962,274,260 |
Treasury Stock | |
Common |
0 |
Preferred |
0 |
Total |
0 |
Identification of Company/ Cash dividend
Event |
Approval |
Type |
Beginning of Payment |
Type of Share |
Class of share |
Amount per Share |
|
|
|
|
|
|
|
AGM |
08/27/2014 |
Dividend |
10/01/2014 |
ON (Common shares) |
|
0.43875 |
11
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS | |||
(in thousands of Brazilian reais – R$) |
|
| |
Code |
Description |
Current Quarter 09/30/2014 |
Previous Year 12/31/2013 |
1 |
Total assets |
8,297,703 |
8,389,811 |
1.01 |
Current assets |
2,634,995 |
1,720,232 |
1.01.01 |
Cash and cash equivalents |
1,267,593 |
990,672 |
1.01.06 |
Recoverable taxes |
41,294 |
29,874 |
1.01.06.01 |
Current recoverable taxes |
41,294 |
29,874 |
1.01.08 |
Other current assets |
1,326,108 |
699,686 |
1.01.08.03 |
Others |
1,326,108 |
699,686 |
1.01.08.03.01 |
Other credits |
2,878 |
1,984 |
1.01.08.03.02 |
Dividends and interest on shareholders’ equity |
1,323,230 |
697,702 |
1.02 |
Noncurrent assets |
5,662,708 |
6,669,579 |
1.02.01 |
Noncurrent assets |
216,305 |
248,623 |
1.02.01.06 |
Deferred taxes |
173,845 |
165,798 |
1.02.01.06.02 |
Deferred taxes credits |
173,845 |
165,798 |
1.02.01.08 |
Related parties credits |
3,931 |
8,948 |
1.02.01.08.02 |
Subsidiaries credits |
3,931 |
8,948 |
1.02.01.09 |
Other noncurrent assets |
38,529 |
73,877 |
1.02.01.09.03 |
Escrow deposits |
664 |
91 |
1.02.01.09.05 |
Other credits |
10,787 |
14,389 |
1.02.01.09.07 |
Advance for future capital increase |
27,078 |
59,397 |
1.02.02 |
Investments |
5,445,493 |
6,419,924 |
1.02.02.01 |
Permanent equity interests |
5,445,493 |
6,419,924 |
1.02.02.01.02 |
Investments in subsidiares |
5,445,493 |
6,419,924 |
1.02.03 |
Property, plant and equipment |
889 |
1,000 |
1.02.04 |
Intangible assets |
21 |
32 |
1.02.04.01 |
Intangible assets |
21 |
32 |
1.02.04.01.01 |
Intangible assets |
21 |
32 |
12
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES |
|||
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
Current Quarter 09/30/2014 |
Previous Year 12/31/2013 |
2 |
Total liabilities |
8,297,703 |
8,389,811 |
2.01 |
Current liabilities |
1,795,632 |
46,245 |
2.01.01 |
Social and Labor Obligations |
- |
10 |
2.01.01.02 |
Labor Obligations |
- |
10 |
2.01.01.02.01 |
Estimated Labor Obligation |
- |
10 |
2.01.02 |
Suppliers |
606 |
1,127 |
2.01.02.01 |
National Suppliers |
606 |
1,127 |
2.01.03 |
Tax Obligations |
245 |
359 |
2.01.03.01 |
Federal Tax Obligations |
245 |
359 |
2.01.03.01.01 |
Income tax and Social Contribution |
- |
12 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
47 |
47 |
2.01.03.01.04 |
Others Federal |
198 |
300 |
2.01.04 |
Loans and financing |
1,339,652 |
12,438 |
2.01.04.02 |
Debentures |
1,339,652 |
12,438 |
2.01.04.02.01 |
Interest on debentures |
50,635 |
12,438 |
2.01.04.02.02 |
Debentures |
1,289,017 |
- |
2.01.05 |
Other Current liabilities |
455,129 |
32,311 |
2.01.05.02 |
Others |
455,129 |
32,311 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
438,056 |
15,407 |
2.01.05.02.05 |
Other payable |
17,073 |
16,904 |
2.02 |
Noncurrent liabilities |
30,127 |
1,319,667 |
2.02.01 |
Loans and financing |
- |
1,287,912 |
2.02.01.02 |
Debentures |
- |
1,287,912 |
2.02.02 |
Other liabilities |
29,573 |
31,495 |
2.02.02.02 |
Others |
29,573 |
31,495 |
2.02.02.02.04 |
Other payable |
29,573 |
31,495 |
2.02.04 |
Provisons |
554 |
260 |
2.02.04.01 |
Reserve for tax, civil and labor risks |
554 |
260 |
2.02.04.01.02 |
Reserve for labor risks |
328 |
97 |
2.02.04.01.04 |
Reserve for civil risks |
226 |
163 |
2.03 |
Shareholders’ equity |
6,471,944 |
7,023,899 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
287,673 |
287,630 |
2.03.04 |
Profit reserves |
897,419 |
1,545,178 |
2.03.04.01 |
Legal reserves |
603,352 |
603,352 |
2.03.04.02 |
Statutory reserves |
294,067 |
265,037 |
2.03.04.08 |
Additional Proposed dividend |
- |
567,802 |
2.03.04.10 |
Reserve of retained earnings for investment |
- |
108,987 |
2.03.05 |
Retained earnings / (loss) |
116,646 |
- |
2.03.08 |
Other Comprehensive Income |
376,782 |
397,667 |
2.03.08.01 |
Accumulated Comprehensive Income |
376,782 |
397,667 |
PARENT COMPANY FINANCIAL STATEMENTS - INCOME STATEMENT |
|
| |||
(in thousands of Brazilian reais – R$) |
|
| |||
|
|
|
|
| |
Code |
Description |
Current Year - Third Quarter |
YTD Current Year |
Previous Year - Third Quarter |
YTD Previous Year |
04/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 |
04/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 | ||
3.01 |
Net Operating revenues |
- |
33 |
31 |
81 |
3.03 |
Gross Operating income |
- |
33 |
31 |
81 |
3.04 |
Gross Operating income (expense) |
97,717 |
443,807 |
350,122 |
662,345 |
3.04.02 |
General and administrative |
(5,806) |
(17,123) |
(5,915) |
(16,775) |
3.04.06 |
Equity income |
103,523 |
460,930 |
356,037 |
679,120 |
3.05 |
Income before financial income and taxes |
97,717 |
443,840 |
350,153 |
662,426 |
3.06 |
Financial income / expense |
(1,929) |
(14,400) |
(444) |
(11,026) |
3.06.01 |
Financial income |
35,474 |
90,887 |
34,906 |
37,729 |
3.06.02 |
Financial expense |
(37,403) |
(105,287) |
(35,350) |
(48,755) |
3.07 |
Income before taxes |
95,788 |
429,440 |
349,709 |
651,400 |
3.08 |
Income tax and social contribution |
253 |
7,731 |
2,104 |
(14,911) |
3.08.01 |
Current |
- |
(318) |
3,524 |
(8,691) |
3.08.02 |
Deferred |
253 |
8,049 |
(1,420) |
(6,220) |
3.09 |
Net income/(loss) from continuing operations |
96,041 |
437,171 |
351,813 |
636,489 |
3.11 |
Net income/(loss) |
96,041 |
437,171 |
351,813 |
636,489 |
3.99.01.01 |
ON |
0.10 |
0.45 |
0.37 |
0.66 |
3.99.02.01 |
ON |
0.09 |
0.44 |
0.36 |
0.65 |
14
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME |
|
| |||
(in thousands of Brazilian reais – R$) |
|
| |||
Code |
Description |
Current Year - Third Quarter |
YTD Current Year |
Previous Year - Third Quarter |
YTD Previous Year |
04/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 | ||
4.01 |
Net income/(loss) |
96,041 |
437,171 |
351,813 |
636,489 |
4.02 |
Other comprehensive income |
(1,535) |
(1,535) |
- |
502,927 |
4.02.02 |
Equity on comprehensive income of subsidiaries |
(1,535) |
(1,535) |
- |
502,927 |
4.03 |
Comprehensive income |
94,506 |
435,636 |
351,813 |
1,139,416 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD |
|||
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
YTD Current year 01/01/2014 to 09/30/2014 |
YTD Previous year 01/01/2013 to 09/30/2013 |
6.01 |
Net cash from operating activities |
864,464 |
800,437 |
6.01.01 |
Cash generated (used) from operations |
73,636 |
31,280 |
6.01.01.01 |
Net income, including income tax and social contribution |
429,441 |
651,400 |
6.01.01.02 |
Depreciation and amortization |
130 |
53 |
6.01.01.03 |
Reserve for tax, civil, labor |
460 |
208 |
6.01.01.04 |
Equity in subsidiaries |
(460,930) |
(679,120) |
6.01.01.05 |
Interest and monetary and exchange restatement |
104,535 |
58,739 |
6.01.02 |
Variation on assets and liabilities |
790,828 |
769,157 |
6.01.02.01 |
Dividend and interest on equity received |
867,738 |
792,146 |
6.01.02.02 |
Recoverable taxes |
(11,391) |
16,263 |
6.01.02.03 |
Escrow deposits |
(568) |
(26) |
6.01.02.04 |
Other operating assets |
2,707 |
(1,866) |
6.01.02.05 |
Suppliers |
(521) |
(736) |
6.01.02.06 |
Other taxes and social contributions |
(420) |
(245) |
6.01.02.07 |
Interest on debts (paid) |
(65,405) |
(14,502) |
6.01.02.08 |
Taxes and social contributions paid |
- |
(12,174) |
6.01.02.09 |
Other operating liabilities |
(1,118) |
2,814 |
6.01.02.10 |
Tax, civil and labor risks paid |
(194) |
(12,517) |
6.02 |
Net cash in investing activities |
(21,912) |
(8,011) |
6.02.01 |
Increase in property, plant and equipment |
- |
(8,011) |
6.02.02 |
Financial investments |
- |
(337) |
6.02.04 |
Intercompany loans with subsidiaries and associated companies |
5,175 |
4,710 |
6.02.05 |
Capital increase in investments |
- |
(1,489) |
6.02.06 |
Additions to intangible assets |
(9) |
- |
6.02.07 |
Advance for future capital increase |
(27,078) |
(9,342) |
6.03 |
Net cash in financing activities |
(565,631) |
683,497 |
6.03.01 |
Payments of Loans, financing and debentures , net of derivatives |
- |
(149,575) |
6.03.02 |
Payments of dividend and interest on shareholders’ equity |
(565,631) |
(454,108) |
6.03.03 |
Loans, financing and debentures obtained |
- |
1,287,180 |
6.05 |
Increase (decrease) in cash and cash equivalents |
276,921 |
1,475,923 |
6.05.01 |
Cash and cash equivalents at beginning of period |
990,672 |
141,835 |
6.05.02 |
Cash and cash equivalents at end of period |
1,267,593 |
1,617,758 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2014 TO SEPTEMBER 30, 2014 | |||||||
Code |
Description |
Capital |
Capital Reserves, |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
5.03 |
Adjusted balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
5.04 |
Capital transactions within shareholders |
- |
44 |
(567,802) |
(419,833) |
- |
(987,591) |
5.04.06 |
Dividends |
- |
- |
- |
- |
- |
- |
5.04.09 |
Approval of the proposed dividend |
- |
- |
(567,802) |
- |
- |
(567,802) |
5.04.10 |
Capital increase in subsidiaries without change in control |
- |
251 |
- |
- |
- |
251 |
5.04.11 |
Gain (loss) in participation without change in control |
- |
(207) |
- |
- |
- |
(207) |
5.04.12 |
Prescribed dividend |
- |
- |
- |
2,362 |
- |
2,362 |
5.04.13 |
Interim dividend |
- |
- |
- |
(422,195) |
- |
(422,195) |
5.05 |
Total Comprehensive Income |
- |
- |
- |
437,171 |
(1,535) |
435,636 |
5.05.01 |
Net Income |
- |
- |
- |
437,171 |
- |
437,171 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
(1,535) |
(1,535) |
5.05.02.06 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
- |
(1,535) |
(1,535) |
5.06 |
Internal Changes in Equity |
- |
- |
(79,957) |
99,307 |
(19,350) |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
29,030 |
(9,680) |
(19,350) |
- |
5.06.08 |
Realization / reversal of retained earnings |
- |
- |
(108,987) |
108,987 |
- |
- |
5.07 |
Final balances |
4,793,424 |
287,674 |
897,418 |
116,645 |
376,782 |
6,471,943 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2013 TO SEPTEMBER 30, 2013 | |||||||
|
|
|
|
|
| ||
Code |
Description |
Capital |
Capital Reserves, |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
228,322 |
1,339,287 |
56,293 |
(36,598) |
6,380,728 |
5.03 |
Adjusted balance |
4,793,424 |
228,322 |
1,339,287 |
56,293 |
(36,598) |
6,380,728 |
5.04 |
Capital transactions with the shareholders |
- |
60,090 |
(455,906) |
(360,856) |
- |
(756,672) |
5.06 |
Dividends |
- |
- |
- |
(360,856) |
- |
(360,856) |
5.04.08 |
IPO CPFL Renováveis |
- |
60,090 |
- |
- |
- |
60,090 |
5.04.09 |
Additional dividend aproved |
- |
- |
(455,906) |
- |
- |
(455,906) |
5.05 |
Total comprehensive income |
- |
- |
- |
636,489 |
502,928 |
1,139,417 |
5.05.01 |
Net income for the period |
- |
- |
- |
636,489 |
- |
636,489 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
502,928 |
502,928 |
5.05.02.03 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
- |
502,928 |
502,928 |
5.06 |
Internal changes of shareholders' equity |
- |
- |
(78,460) |
96,816 |
(18,356) |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
(78,460) |
96,816 |
(18,356) |
- |
5.07 |
Final balance |
4,793,424 |
288,412 |
804,921 |
428,742 |
447,974 |
6,763,473 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE | |||
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
YTD Current year 01/01/2014 to 09/30/2014 |
YTD Previous year 01/01/2013 to 09/30/2013 |
7.01 |
Revenues |
46 |
90 |
7.01.01 |
Sales of goods, products and services |
37 |
90 |
7.01.02 |
Other revenue |
9 |
- |
7.02 |
Inputs |
(4,534) |
(5,673) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(3,044) |
(3,405) |
7.02.04 |
Other |
(1,490) |
(2,268) |
7.03 |
Gross added value |
(4,488) |
(5,583) |
7.04 |
Retentions |
(130) |
(54) |
7.04.01 |
Depreciation and amortization |
(130) |
(54) |
7.05 |
Net added value generated |
(4,618) |
(5,637) |
7.06 |
Added value received in transfer |
551,816 |
723,561 |
7.06.01 |
Equity in subsidiaries |
460,930 |
679,120 |
7.06.02 |
Financial income |
90,886 |
44,441 |
7.07 |
Added Value to be Distributed |
547,198 |
717,924 |
7.08 |
Distribution of Added Value |
547,198 |
717,924 |
7.08.01 |
Personnel |
10,483 |
8,803 |
7.08.01.01 |
Direct Remuneration |
6,266 |
5,983 |
7.08.01.02 |
Benefits |
3,606 |
2,021 |
7.08.01.03 |
Government severance indemnity fund for employees-F.G.T.S. |
611 |
799 |
7.08.02 |
Taxes, Fees and Contributions |
(5,846) |
23,804 |
7.08.02.01 |
Federal |
(5,870) |
23,784 |
7.08.02.02 |
State |
24 |
20 |
7.08.03 |
Remuneration on third parties’ capital |
105,390 |
48,828 |
7.08.03.01 |
Interest |
105,285 |
48,733 |
7.08.03.02 |
Rental |
105 |
95 |
7.08.04 |
Remuneration on own capital |
437,171 |
636,489 |
7.08.04.02 |
Dividends |
- |
363,049 |
7.08.04.03 |
Retained profit / loss for the period |
437,171 |
273,440 |
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS | |||
(in thousands of Brazilian reais – R$) |
|
| |
|
|
|
|
Code |
Description |
Current Quarter 09/30/2014 |
Previous Year 12/31/2013 |
1 |
Total assets |
31,901,202 |
31,042,796 |
1.01 |
Current assets |
8,306,084 |
7,264,323 |
1.01.01 |
Cash and cash equivalents |
4,000,285 |
4,206,422 |
1.01.02 |
Financial Investments |
5,627 |
24,806 |
1.01.02.02 |
Financial Investments at amortized cost |
5,627 |
24,806 |
1.01.02.02.01 |
Held to maturity |
5,627 |
24,806 |
1.01.03 |
Accounts receivable |
2,420,487 |
2,007,789 |
1.01.03.01 |
Consumers |
2,420,487 |
2,007,789 |
1.01.04 |
Materials and suppliers |
23,292 |
21,625 |
1.01.06 |
Recoverable taxes |
240,021 |
262,433 |
1.01.06.01 |
Current Recoverable taxes |
240,021 |
262,433 |
1.01.08 |
Other current assets |
1,616,372 |
741,248 |
1.01.08.03 |
Other |
1,616,372 |
741,248 |
1.01.08.03.01 |
Other credits |
1,101,276 |
673,383 |
1.01.08.03.02 |
Derivatives |
17,269 |
1,842 |
1.01.08.03.03 |
Leases |
12,365 |
10,758 |
1.01.08.03.04 |
Dividends and interest on shareholders’ equity |
28,315 |
55,265 |
1.01.08.03.05 |
Financial asset of concession |
457,147 |
- |
1.02 |
Noncurrent assets |
23,595,118 |
23,778,473 |
1.02.01 |
Noncurrent assets |
6,242,147 |
6,280,045 |
1.02.01.03 |
Accounts receivable |
122,404 |
153,854 |
1.02.01.03.01 |
Consumers |
122,404 |
153,854 |
1.02.01.06 |
Deferred taxes |
1,224,714 |
1,168,706 |
1.02.01.06.02 |
Deferred taxes credits |
1,224,714 |
1,168,706 |
1.02.01.09 |
Other noncurrent assets |
4,895,029 |
4,957,485 |
1.02.01.09.03 |
Derivatives |
382,855 |
316,648 |
1.02.01.09.04 |
Escrow deposits |
1,156,776 |
1,143,179 |
1.02.01.09.05 |
Recoverable taxes |
156,890 |
173,362 |
1.02.01.09.06 |
Leases |
36,354 |
37,817 |
1.02.01.09.07 |
Financial asset of concession |
2,663,725 |
2,787,073 |
1.02.01.09.09 |
Investments at cost |
116,654 |
116,654 |
1.02.01.09.10 |
Other credits |
282,871 |
296,097 |
1.02.01.09.11 |
Due from related parties |
98,904 |
86,655 |
1.02.02 |
Investments |
1,160,714 |
1,032,681 |
1.02.02.01 |
Permanent equity interests |
1,160,714 |
1,032,681 |
1.02.02.01.04 |
Other permanent equity interests |
1,160,714 |
1,032,681 |
1.02.03 |
Property, plant and equipment |
7,707,297 |
7,717,419 |
1.02.03.01 |
Fixed assets - in service |
7,373,728 |
6,748,593 |
1.02.03.03 |
Fixed assets - in progress |
333,569 |
968,826 |
1.02.04 |
Intangible assets |
8,484,960 |
8,748,328 |
1.02.04.01 |
Intangible assets |
8,484,960 |
8,748,328 |
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES |
| ||
(in thousands of Brazilian reais – R$) |
|
| |
|
|
|
|
Code |
Description |
Current Quarter 09/30/2014 |
Previous Year 12/31/2013 |
2 |
Total liabilities |
31,901,202 |
31,042,796 |
2.01 |
Current liabilities |
7,016,565 |
4,905,531 |
2.01.01 |
Social and Labor Obligations |
106,710 |
67,633 |
2.01.01.02 |
Labor Obligations |
106,710 |
67,633 |
2.01.01.02.01 |
Estimated Labor Obligation |
106,710 |
67,633 |
2.01.02 |
Suppliers |
1,945,959 |
1,884,693 |
2.01.02.01 |
National Suppliers |
1,945,959 |
1,884,693 |
2.01.03 |
Tax Obligations |
432,988 |
318,063 |
2.01.03.01 |
Federal Tax Obligations |
185,370 |
196,884 |
2.01.03.01.01 |
Income tax and Social Contribution |
64,223 |
92,431 |
2.01.03.01.02 |
PIS (Tax on Revenue) |
18,215 |
14,256 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
84,141 |
64,778 |
2.01.03.01.04 |
Others Federal |
18,791 |
25,419 |
2.01.03.02 |
State Tax Obligations |
244,860 |
117,905 |
2.01.03.02.01 |
ICMS (Tax on Revenue) |
244,843 |
117,895 |
2.01.03.02.02 |
Others State |
17 |
10 |
2.01.03.03 |
Municipal Tax Obligations |
2,758 |
3,274 |
2.01.03.03.01 |
Others Municipal |
2,758 |
3,274 |
2.01.04 |
Loans and financing |
3,245,298 |
1,837,462 |
2.01.04.01 |
Loans and financing |
1,066,239 |
1,640,456 |
2.01.04.01.01 |
Brazilian currency |
947,758 |
1,582,742 |
2.01.04.01.02 |
Foreign Currency |
118,481 |
57,714 |
2.01.04.02 |
Debentures |
2,179,059 |
197,006 |
2.01.04.02.01 |
Debentures |
1,879,120 |
34,872 |
2.01.04.02.02 |
Interest on debentures |
299,939 |
162,134 |
2.01.05 |
Other liabilities |
1,285,610 |
797,680 |
2.01.05.02 |
Others |
1,285,610 |
797,680 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
440,465 |
21,224 |
2.01.05.02.05 |
Post-employment benefit obligation |
81,493 |
76,810 |
2.01.05.02.06 |
Regulatory charges |
44,083 |
32,379 |
2.01.05.02.07 |
Public utility |
3,911 |
3,738 |
2.01.05.02.08 |
Other payable |
715,658 |
663,529 |
2.02 |
Noncurrent liabilities |
16,677,707 |
17,338,547 |
2.02.01 |
Loans and financing |
14,590,870 |
15,183,936 |
2.02.01.01 |
Loans and financing |
8,543,751 |
7,589,540 |
2.02.01.01.01 |
Brazilian currency |
5,532,428 |
5,638,800 |
2.02.01.01.02 |
Foreign Currency |
3,011,323 |
1,950,740 |
2.02.01.02 |
Debentures |
6,047,119 |
7,594,396 |
2.02.01.02.01 |
Debentures |
6,047,119 |
7,562,219 |
2.02.01.02.02 |
Interest on debentures |
- |
32,177 |
2.02.02 |
Other payable |
545,194 |
569,469 |
2.02.02.02 |
Other |
545,194 |
569,469 |
2.02.02.02.03 |
Derivatives |
8,641 |
2,950 |
2.02.02.02.04 |
Post-employment benefit obligation |
295,642 |
350,640 |
2.02.02.02.05 |
Taxes and Contributions |
15,315 |
32,555 |
2.02.02.02.06 |
Public utility |
80,166 |
79,438 |
2.02.02.02.07 |
Other payable |
144,797 |
103,886 |
2.02.02.02.08 |
Suppliers |
633 |
|
2.02.03 |
Deferred taxes |
1,101,162 |
1,117,146 |
2.02.03.01 |
Deferred Income tax and Social Contribution |
1,101,162 |
1,117,146 |
2.02.04 |
Provisions |
440,481 |
467,996 |
2.02.04.01 |
Reserve for tax, civil and labor risks |
440,481 |
467,996 |
2.02.04.01.01 |
Reserve for tax risks |
159,401 |
174,568 |
2.02.04.01.02 |
Reserve for labor risks |
123,476 |
119,707 |
2.02.04.01.04 |
Reserve for civil risks |
143,620 |
149,735 |
2.02.04.01.05 |
Reserve for other risks |
13,984 |
23,986 |
2.03 |
Shareholders´ equity - consolidated |
8,206,930 |
8,798,718 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
287,673 |
287,630 |
2.03.04 |
Profit reserves |
897,419 |
1,545,177 |
2.03.04.01 |
Legal reserves |
603,352 |
603,352 |
2.03.04.02 |
Statutory reserve - financial asset of concession |
294,067 |
265,037 |
2.03.04.08 |
Additional Proposed dividend |
- |
567,801 |
2.03.04.10 |
Reserve of retained earnings for investment |
- |
108,987 |
2.03.05 |
Retained earnings |
116,646 |
- |
2.03.08 |
Other comprehensive income |
376,783 |
397,668 |
2.03.09 |
Noncontrolling interest |
1,734,985 |
1,774,819 |
21
CONSOLIDATED FINANCIAL STATEMENTS - INCOME STATEMENT |
|
| |||
(in thousands of Brazilian reais – R$) |
|
| |||
|
|
|
|
| |
Code |
Description |
Current Year - Third Quarter |
YTD Current Year |
Previous Year - Third Quarter |
YTD Previous Year |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 | ||
3.01 |
Net operating revenues |
4,241,976 |
12,062,968 |
3,602,115 |
10,915,884 |
3.02 |
Cost of electric energy services |
(3,305,009) |
(9,508,276) |
(2,549,443) |
(7,861,072) |
3.02.01 |
Cost of electric energy |
(2,660,857) |
(7,653,506) |
(1,948,600) |
(6,002,363) |
3.02.02 |
Operating cost |
(413,163) |
(1,216,460) |
(364,785) |
(1,103,040) |
3.02.03 |
Services rendered to third parties |
(230,989) |
(638,310) |
(236,058) |
(755,669) |
3.03 |
Gross Operating income |
936,967 |
2,554,692 |
1,052,672 |
3,054,812 |
3.04 |
Gross Operating income (expense) |
(364,642) |
(987,803) |
(252,218) |
(1,209,608) |
3.04.01 |
Sales expenses |
(93,640) |
(297,874) |
(91,304) |
(299,034) |
3.04.02 |
General and administrative |
(172,027) |
(520,905) |
(151,680) |
(753,189) |
3.04.05 |
Others |
(85,984) |
(267,037) |
(50,317) |
(232,121) |
3.04.06 |
Equity income |
(12,991) |
98,013 |
41,083 |
74,736 |
3.05 |
Income before financial income and taxes |
572,325 |
1,566,889 |
800,454 |
1,845,204 |
3.06 |
Financial income / expense |
(374,980) |
(821,929) |
(241,661) |
(800,346) |
3.06.01 |
Financial income |
170,686 |
648,172 |
182,558 |
428,682 |
3.06.02 |
Financial expense |
(545,666) |
(1,470,101) |
(424,219) |
(1,229,028) |
3.07 |
Income before taxes |
197,345 |
744,960 |
558,793 |
1,044,858 |
3.08 |
Income tax and social contribution |
(100,214) |
(328,133) |
(203,848) |
(418,679) |
3.08.01 |
Current |
(106,333) |
(398,056) |
(136,708) |
(388,071) |
3.08.02 |
Deferred |
6,119 |
69,923 |
(67,140) |
(30,608) |
3.09 |
Net income from continuing operations |
97,131 |
416,827 |
354,945 |
626,179 |
3.11 |
Net income |
97,131 |
416,827 |
354,945 |
626,179 |
3.11.01 |
Net income attributable to controlling shareholders |
96,041 |
437,171 |
351,813 |
636,489 |
3.11.02 |
Net income attributable to noncontrolling shareholders |
1,090 |
(20,344) |
3,132 |
(10,310) |
22
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME |
|
| |||
(in thousands of Brazilian reais – R$) |
|
| |||
|
|
|
| ||
Code |
Description |
Current Year - Third Quarter |
YTD Current Year |
Previous Year - Third Quarter |
YTD Previous Year |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 |
07/01/2013 to 03/30/2013 |
01/01/2013 to 09/30/2013 | ||
4.01 |
Net income |
97,131 |
416,827 |
354,945 |
626,180 |
4.02 |
Other comprehensive income |
(1,535) |
(1,535) |
- |
502,927 |
4.02.01 |
Actuarial gain |
(1,535) |
(1,535) |
- |
502,927 |
4.03 |
Comprehensive income |
95,596 |
415,292 |
354,945 |
1,129,107 |
4.03.01 |
Comprehensive income attributtable to controlling shareholders |
94,506 |
435,636 |
351,813 |
1,139,416 |
4.03.02 |
Comprehensive income attributable to non controlling shareholders |
1,090 |
(20,344) |
3,132 |
(10,309) |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD | |||
(in thousands of Brazilian reais – R$) | |||
|
|
| |
Code |
Description |
YTD Current year 01/01/2014 to 09/30/2014 |
YTD Previous year 01/01/2013 to 09/30/2013 |
6.01 |
Net cash from operating activities |
826,814 |
1,797,389 |
6.01.01 |
Cash generated from operations |
2,873,128 |
3,228,247 |
6.01.01.01 |
Net income, including income tax and social contribution |
744,960 |
1,044,858 |
6.01.01.02 |
Depreciation and amortization |
850,732 |
789,091 |
6.01.01.03 |
Reserve for tax, civil, labor and environmental risks |
100,362 |
250,806 |
6.01.01.04 |
Interest and monetary and exchange restatement |
1,171,230 |
1,031,255 |
6.01.01.05 |
Gain on pension plan |
36,123 |
51,363 |
6.01.01.06 |
Losses on disposal of noncurrent assets |
31,170 |
31,503 |
6.01.01.07 |
Deferred taxes - PIS and COFINS |
(23,253) |
33,463 |
6.01.01.08 |
Other |
(1,188) |
6,041 |
6.01.01.09 |
Provision for doubtful accounts |
61,005 |
64,603 |
6.01.01.10 |
Equity income |
(98,013) |
(74,736) |
6.01.02 |
Variation on assets and liabilities |
(2,046,314) |
(1,430,858) |
6.01.02.01 |
Consumers, Concessionaires and Licensees |
(436,314) |
189,782 |
6.01.02.02 |
Recoverable Taxes |
52,720 |
19,340 |
6.01.02.03 |
Leases |
(144) |
2,757 |
6.01.02.04 |
Escrow deposits |
46,583 |
73,744 |
6.01.02.05 |
Other operating assets |
(48,821) |
(51,084) |
6.01.02.06 |
Suppliers |
61,894 |
(121,078) |
6.01.02.07 |
Taxes and social contributions paid |
(435,396) |
(426,408) |
6.01.02.08 |
Other taxes and social contributions |
121,389 |
(92,852) |
6.01.02.09 |
Employee Pension Plans |
(86,439) |
(62,717) |
6.01.02.10 |
Interest paid on debt |
(961,497) |
(710,258) |
6.01.02.11 |
Regulator charges |
11,704 |
(77,446) |
6.01.02.12 |
Tax, civil and labor risks paid |
(127,037) |
(105,393) |
6.01.02.13 |
Other operating liabilities |
87,159 |
13,676 |
6.01.02.14 |
Dividend and interest on equity received |
40,374 |
66,940 |
6.01.02.15 |
Receivables - Resources provided by the Energy Development Account - CDE / CCEE |
(390,858) |
(247,951) |
6.01.02.16 |
Payable - Resources provided by the CDE |
18,369 |
98,090 |
6.02 |
Net cash in investing activities |
(829,808) |
(1,357,443) |
6.02.01 |
Acquisition of property, plant and equipment |
(245,099) |
(728,402) |
6.02.02 |
Marketable Securities, Deposits and Escrow Deposits |
22,183 |
51,417 |
6.02.03 |
Other |
- |
(7,802) |
6.02.04 |
Acquisition of intangible assets |
(508,691) |
(632,184) |
6.02.05 |
Sale of noncurrent assets |
14,758 |
43,511 |
6.02.08 |
Intercompany loans with subsidiaries and associated companies |
950 |
(83,983) |
6.02.09 |
Price paid in business combination net of cash acquired |
(68,464) |
- |
6.02.10 |
Capital increase in investments |
(45,445) |
- |
6.03 |
Net cash in financing activities |
(203,143) |
2,530,528 |
6.03.01 |
Loans, financing and debentures obtained |
2,791,289 |
5,518,422 |
6.03.02 |
Payments of Loans, financing and debentures , net of derivatives |
(2,407,300) |
(2,842,441) |
6.03.03 |
Dividend and interest on shareholders’ equity paid |
(588,038) |
(475,281) |
6.03.04 |
Capital increase by noncontrolling shareholders |
906 |
329,828 |
6.05 |
Increase (decrease) in cash and cash equivalents |
(206,137) |
2,970,474 |
6.05.01 |
Cash and cash equivalents at beginning of period |
4,206,422 |
2,435,034 |
6.05.02 |
Cash and cash equivalents at end of period |
4,000,285 |
5,405,508 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2014 TO SEPTEMBER 30, 2014 | |||||||||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
1,774,819 |
8,798,717 |
5.03 |
Adjusted opening balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
1,774,819 |
8,798,717 |
5.04 |
Capital transactions within shareholders |
- |
44 |
(567,802) |
(419,833) |
- |
(987,591) |
(19,452) |
(1,007,043) |
5.04.09 |
Additional dividend aproved |
- |
- |
(567,802) |
- |
- |
(567,802) |
(16,617) |
(584,419) |
5.04.10 |
Capital increase in subsidiaries with no change in control |
- |
251 |
- |
- |
- |
251 |
656 |
906 |
5.04.11 |
Gain (loss) in participation with, no change in control |
- |
(207) |
- |
- |
- |
(207) |
207 |
- |
5.04.12 |
Interim dividend |
- |
- |
- |
(422,195) |
- |
(422,195) |
(2,382) |
(424,576) |
5.04.13 |
Prescribed dividend |
- |
- |
- |
2,362 |
- |
2,362 |
- |
2,362 |
5.04.14 |
Redemption of capital reserve of non-controlling shareholders |
- |
- |
- |
- |
- |
- |
(1,316) |
(1,316) |
5.05 |
Total comprehensive income |
- |
- |
- |
437,171 |
(1,535) |
435,636 |
(20,344) |
415,292 |
5.05.01 |
Net income |
- |
- |
- |
437,171 |
- |
437,171 |
(20,344) |
416,827 |
5.05.02 |
Total comprehensive income |
- |
- |
- |
- |
(1,535) |
(1,535) |
- |
(1,535) |
5.05.02.06 |
Comprehensive income - Actuarial loss |
- |
- |
- |
- |
(1,535) |
(1,535) |
- |
(1,535) |
5.06 |
Internal changes of shareholders equity |
- |
- |
(79,957) |
99,307 |
(19,350) |
- |
(37) |
(37) |
5.06.07 |
Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
(37) |
(37) |
5.06.08 |
Statutory reserve for the period |
- |
- |
29,030 |
(29,030) |
- |
- |
- |
- |
5.06.09 |
Realization/reversal of earnings retained investment |
- |
- |
(108,987) |
108,987 |
- |
- |
- |
- |
5.06.10 |
Realization of deemed cost of fixed assets |
- |
- |
- |
29,318 |
(29,318) |
- |
- |
- |
5.06.11 |
Tax on deemed cost realization |
- |
- |
- |
(9,968) |
9,968 |
- |
- |
- |
5.07 |
Ending balance |
4,793,424 |
287,674 |
897,418 |
116,645 |
376,782 |
6,471,943 |
1,734,986 |
8,206,929 |
25
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2013 TO SEPTEMBER 30, 2013 | |||||||||
|
|
|
|
|
|
|
| ||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
228,322 |
1,339,287 |
56,293 |
(36,598) |
6,380,728 |
1,510,401 |
7,891,129 |
5.03 |
Adjusted opening balance |
4,793,424 |
228,322 |
1,339,287 |
56,293 |
(36,598) |
6,380,728 |
1,510,401 |
7,891,129 |
5.04 |
Capital transactions within shareholders |
- |
60,090 |
(455,906) |
(360,857) |
- |
(756,673) |
255,639 |
(501,034) |
5.04.08 |
IPO CPFL Renováveis |
- |
60,090 |
- |
- |
- |
60,090 |
269,739 |
329,829 |
5.04.09 |
Additional dividend aproved |
- |
- |
(455,906) |
- |
- |
(455,906) |
(11,799) |
(467,705) |
5.04.10 |
Prescribed dividend |
- |
- |
- |
2,192 |
- |
2,192 |
(2,301) |
2,192 |
5.04.11 |
Interim dividend |
- |
- |
- |
(363,049) |
- |
(363,049) |
- |
(365,350) |
5.05 |
Total comprehensive income |
- |
- |
- |
636,489 |
502,928 |
1,139,417 |
(10,309) |
1,129,108 |
5.05.01 |
Net income |
- |
- |
- |
636,489 |
- |
636,489 |
(10,309) |
626,180 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
502,928 |
502,928 |
- |
502,928 |
5.05.02.06 |
Comprehensive income - Actuarial gain |
- |
- |
- |
- |
502,928 |
502,928 |
- |
502,928 |
5.06 |
Internal changes of shareholders equity |
- |
- |
(78,460) |
96,816 |
(18,356) |
- |
(36) |
(36) |
5.06.01 |
Statutory reserve for the period |
- |
- |
(78,460) |
78,460 |
- |
- |
- |
|
5.06.04 |
Realization of deemed cost of fixed assets |
- |
- |
- |
27,813 |
(27,813) |
- |
- |
- |
5.06.05 |
Tax on deemed cost realization |
- |
- |
- |
(9,457) |
9,457 |
- |
- |
- |
5.06.07 |
Other transactions within noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
(36) |
(36) |
5.07 |
Ending balance |
4,793,424 |
288,412 |
804,921 |
428,741 |
447,974 |
6,763,472 |
1,755,695 |
8,519,167 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE | |||
(in thousands of Brazilian reais – R$) | |||
|
| ||
Code |
Description |
YTD Current Year 01/01/2014 to 09/30/2014 |
YTD Previous Year 01/01/2013 to 09/30/2013 |
7.01 |
Revenues |
16,197,673 |
15,176,081 |
7.01.01 |
Sales of goods, products and services |
15,361,154 |
13,707,890 |
7.01.02 |
Other revenue |
636,053 |
753,092 |
7.01.02.01 |
Revenue from construction of infrastructure distribution |
636,053 |
753,092 |
7.01.03 |
Revenues related to the construction of own assets |
261,471 |
779,702 |
7.01.04 |
Allowance for doubtful accounts |
(61,005) |
(64,603) |
7.02 |
Inputs |
(10,099,613) |
(9,068,356) |
7.02.01 |
Cost of sales |
(8,477,234) |
(6,683,136) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(1,315,212) |
(1,853,011) |
7.02.04 |
Other |
(307,167) |
(532,209) |
7.03 |
Gross added value |
6,098,060 |
6,107,725 |
7.04 |
Retentions |
(851,184) |
(790,471) |
7.04.01 |
Depreciation and amortization |
(632,159) |
(567,526) |
7.04.02 |
Other |
(219,025) |
(222,945) |
7.04.02.01 |
Intangible concession asset - amortization |
(219,025) |
(222,945) |
7.05 |
Net added value generated |
5,246,876 |
5,317,254 |
7.06 |
Added value received in transfer |
747,739 |
518,300 |
7.06.01 |
Equity result |
98,013 |
74,736 |
7.06.02 |
Financial income |
649,726 |
443,564 |
7.07 |
Added Value to be Distributed |
5,994,615 |
5,835,554 |
7.08 |
Distribution of Added Value |
5,994,615 |
5,835,554 |
7.08.01 |
Personnel |
597,844 |
572,151 |
7.08.01.01 |
Direct Remuneration |
371,083 |
345,473 |
7.08.01.02 |
Benefits |
196,597 |
198,640 |
7.08.01.03 |
Government severance indemnity fund for employees- F.G.T.S. |
30,164 |
28,038 |
7.08.02 |
Taxes, Fees and Contributions |
3,481,883 |
3,335,052 |
7.08.02.01 |
Federal |
1,212,504 |
1,223,440 |
7.08.02.02 |
State |
2,256,319 |
2,102,419 |
7.08.02.03 |
Municipal |
13,060 |
9,193 |
7.08.03 |
Remuneration on third parties’ capital |
1,498,061 |
1,302,171 |
7.08.03.01 |
Interest |
1,465,023 |
1,269,098 |
7.08.03.02 |
Rental |
33,038 |
33,073 |
7.08.04 |
Remuneration on own capital |
416,827 |
626,180 |
7.08.04.02 |
Dividends |
313,208 |
363,049 |
7.08.04.03 |
Retained Earnings / Loss for the Period |
103,619 |
263,131 |
27
COMMENTS ON PERFORMANCE
The comments on performance are expressed in thousands of Brazilian reais, unless otherwise indicated.
Analysis of Results
CPFL Energia (Parent Company)
The drop in net income in the quarter was R$ 255,772, compared with the same quarter of 2013 (profit of R$ 96,041 in 2014 and R$ 351,813 in 2013), primarily due to an decrease of R$ 252,514 in income from equity in subsidiaries.
28
COMMENTS ON CONSOLIDATED PERFORMANCE
Consolidated | |||||||||||
3rd Quarter |
Nine months | ||||||||||
2014 |
2013 |
% |
2014 |
2013 |
% | ||||||
Operating revenues |
5,611,467 |
4,717,699 |
18.9% |
15,997,208 |
14,460,982 |
10.6% | |||||
Electricity sales to final consumers (*) |
3,941,503 |
3,411,350 |
15.5% |
11,409,432 |
10,405,400 |
9.6% | |||||
Electricity sales to wholesaler´s |
909,123 |
577,403 |
57.5% |
2,270,563 |
1,870,595 |
21.4% | |||||
Revenue from construction of concession infrastructure |
230,253 |
235,266 |
-2.1% |
636,053 |
753,092 |
-15.5% | |||||
Other operating revenues (*) |
530,588 |
493,680 |
7.5% |
1,681,161 |
1,431,895 |
17.4% | |||||
Deductions from operating revenues |
(1,369,492) |
(1,115,584) |
22.8% |
(3,934,240) |
(3,545,098) |
11.0% | |||||
Net operating revenue |
4,241,976 |
3,602,115 |
17.8% |
12,062,968 |
10,915,884 |
10.5% | |||||
Cost of eletric energy |
(2,660,856) |
(1,948,600) |
36.6% |
(7,653,506) |
(6,002,363) |
27.5% | |||||
Electricity purchased for resale |
(2,577,963) |
(1,774,160) |
45.3% |
(7,239,007) |
(5,508,908) |
31.4% | |||||
Electricity network usage charges |
(82,893) |
(174,440) |
-52.5% |
(414,499) |
(493,456) |
-16.0% | |||||
Operating cost/expense |
(995,803) |
(894,142) |
11.4% |
(2,940,586) |
(3,143,052) |
-6.4% | |||||
Personnel |
(213,360) |
(185,638) |
14.9% |
(625,537) |
(548,591) |
14.0% | |||||
Employee pension plans |
(12,045) |
(10,302) |
16.9% |
(36,123) |
(51,363) |
-29.7% | |||||
Materials |
(31,318) |
(24,718) |
26.7% |
(88,122) |
(79,278) |
11.2% | |||||
Outside services |
(127,021) |
(113,840) |
11.6% |
(372,590) |
(358,532) |
3.9% | |||||
Depreciation and amortization |
(213,407) |
(189,727) |
12.5% |
(631,706) |
(566,145) |
11.6% | |||||
Intangible of concession amortization |
(73,541) |
(73,525) |
0.0% |
(219,025) |
(222,946) |
-1.8% | |||||
Costs related to infrastructure construction |
(230,253) |
(235,266) |
-2.1% |
(636,053) |
(753,092) |
-15.5% | |||||
Other |
(94,858) |
(61,125) |
55.2% |
(331,429) |
(563,105) |
-41.1% | |||||
Income from electric energy service |
585,316 |
759,372 |
-22.9% |
1,468,876 |
1,770,468 |
-17.0% | |||||
Financial income (expense) |
(374,980) |
(241,661) |
55.2% |
(821,929) |
(800,345) |
2.7% | |||||
Income |
170,686 |
182,558 |
-6.5% |
648,172 |
428,682 |
51.2% | |||||
Expense |
(545,666) |
(424,219) |
28.6% |
(1,470,101) |
(1,229,028) |
19.6% | |||||
Interest in subsidiaries, associates and joint ventures |
(12,991) |
41,083 |
-131.6% |
98,013 |
74,736 |
31.1% | |||||
Income before taxes |
197,345 |
558,793 |
-64.7% |
744,960 |
1,044,859 |
-28.7% | |||||
Social Contribution |
(29,428) |
(55,656) |
-47.1% |
(91,283) |
(113,079) |
-19.3% | |||||
Income Tax |
(70,786) |
(148,192) |
-52.2% |
(236,849) |
(305,600) |
-22.5% | |||||
Net income |
97,131 |
354,945 |
-72.6% |
416,827 |
626,180 |
-33.4% | |||||
Net income attributable to the shareholders of the company |
96,041 |
351,813 |
-72.7% |
437,171 |
636,489 |
-31.3% | |||||
Net income/(loss) attributable to the non controlling interests |
1,090 |
3,132 |
-65.2% |
(20,344) |
(10,309) |
97.3% | |||||
EBITDA |
859,568 |
1,064,636 |
-19.3% |
2,418,507 |
2,635,224 |
-8.2% | |||||
(*) The reclassification of revenue from network usage charge - TUSD was not taken into acount in presentation of the comments on consolidated perfomance. | |||||||||||
Net income for the period and EBITDA reconciliation |
|
|
|
|
|
|
|
|
|
|
|
Net income |
97,131 |
354,945 |
416,827 |
626,180 |
|
||||||
Depreciation and amortization |
286,948 |
263,253 |
850,732 |
789,091 |
|
||||||
Amortization of value-added of assets |
295 |
929 |
886 |
929 |
|
||||||
Financial income (expense) |
374,980 |
241,661 |
821,929 |
800,345 |
|
||||||
Social contribution |
29,428 |
55,656 |
91,283 |
113,079 |
|
||||||
Income tax |
70,786 |
148,192 |
236,849 |
305,600 |
|
||||||
EBITDA |
859,568 |
1,064,636 |
2,418,507 |
2,635,224 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
Gross Operating Revenue
The Gross Operating Revenue in the 3rd quarter of 2014 was R$ 5,611,467, up 18.9% (R$ 893,768) compared with the same quarter of the previous year.
The main factors in this change were:
· Increase of 15.5% (R$ 530,153) in the supply of electric energy, due to an increase of 17.9% in the average tariffs charged as a result of tariff adjustments, offset by the reduction of 2.0% in the volume of energy billed and not billed;
· Increase of 57.5% (R$ 331,720) in the energy supplied, caused mainly by:
o Increase of R$ 261,894 in sales of current electric energy in the Electric Energy Commercialization Chamber (“CCEE”) mainly as a result (i) of the increase in the average price (R$ 190,707) and of energy sold of 443 GWh (R$ 46,510), and (ii) additional revenue of R$ 24,677 in the 3rd quarter for the subsidiary CPFL Geração, due to the mitigation of the effects of the GSF;
29
o Increase of 8.1% (R$ 8,941) sold to Furnas due the increase of 8.1% in the tariff adjustment:
o Increase of 14.3% (R$ 60,885) in sales to Other concessionaires and licensees, mainly due to the increase in the sales revenue of CPFL Renováveis (biomass and wind power).
· Increase of 7.5% (R$ 36,908) in other operating revenues, due mainly (i) to accounting for the low income subsidy and discounts on tariffs reimbursed by funds from the CDE (R$ 20,801) and (ii) revenue resulting from the Tariff for the Use of the Distribution System – TUSD free consumers (R$ 19,141).
· Drop of 2.1% (R$ 5,012) in revenue from construction of the concession infrastructure due to the decline in investments in the quarter, with no impact on the net profit.
Ø Quantity of Energy Sold
The quantity of energy billed to final consumers in the 3rd quarter of 2014 increased by 3.1% in relation to the same period of the previous year. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 3.7%.
The residential category, which accounts for 38.1% of the total captive market, recorded growth of 4.4%. If the effect of fewer days in the previous year were to be excluded, the growth would be 3.3%. Performance was boosted by the increase in new consumer units and the residential stocks of electrical appliances, due to the maintenance of high income levels and low unemployment.
The commercial category, which accounts for 20.3% of the total captive market, recorded an increase of 5.5%. If the effect of migration of customers to the Free Market and fewer days in the previous year were to be excluded, the growth would be 6.4%. We draw attention to the cumulative retail sales, which grew by 2.9% in the 12 months ended in August 2014.
The industrial category, which represents 21.0% of the total captive market, reported a drop of 2.3% If the effect of migration of customers to the Free Market and more days in the previously year were to be excluded, the drop would be 1.6%. This performance is a direct consequence of Brazilian industrial activity which, year-to-date (to August 2014) dropped by -3.1%, reinforcing the signs of deceleration of the economy. CPFL Brasil recorded a result of -10.1%, which is also a reflection of the Brazilian industrial scenario.
Energy sales by the commercialization and generation segment were down 2.3% on the same period of the previous year, mainly due to the decrease in sales under bilateral agreements and free clients in the commercialization segment. In spite of an increase in the client portfolio, there was no significant growth in consumption by these clients in view of the relative stagnation of the industrial segment and the difficulties caused by the adverse energy scenario. Similarly, uncertainties about the economic and energy scenarios inhibited trade in the commercialization segment, particularly in respect of short-term agreements, and reduced the amount traded in bilateral agreements; offset by increased sales by CPFL Renováveis, due to the start-up of the biomass plant Alvorada and of the Atlântica, Campo dos Ventos II and Macacos I complexes, besides the finalization of the acquisition of Rosa dos Ventos.
30
Ø Tariffs
In the 3rd quarter of 2014, the supply tariffs increased by an average of 17.9%. This was largely due to the net effect of the distributors' tariff increases, mainly:
· RGE: 22.77% from June 2014 (in 2013, a negative percentage of 10.64%);
· CPFL Piratininga: 6.91% from October 2013;
· CPFL Paulista: 17.23% from April 2014.
Deductions from Operating Revenue
Deductions from Operating Revenue in the 3rd quarter of 2014 amounted to R$ 1,369,492, up 22.8% (R$ 253,907) on the same quarter of 2013, largely due to:
· An increase of 20.1% (R$ 129,091) in ICMS, largely as a result of the up of 18.1% in the supply billed;
· Increase of 24.0% (R$ 90,278) in PIS and COFINS, largely as a result of the increase in the calculation base for these taxes.
· Increase of 36.1% (R$ 33,961) in sector charges, mainly caused by an increase of R$ 34,898 in the Energy Development Account due to ratification of the new quota for 2014.
Cost of Electric Energy
The cost of electric energy in the quarter totaled R$ 2,660,856, up 36.6% (R$ 712,256) on the same period of the previous year, mainly due to:
· An increase of 45.3% (R$ 803,803) in electric energy purchased for resale, due to:
o an increase of 33.0% (R$ 677,216) in the average price related to higher output by the thermoelectric plants: greater involuntary exposure, an increase in the settlement price “PLD” and increases in contract prices;
o A rise in energy cost due to the effects of Ceran's GSF (R$ 56,419);
o increase of 2.5% (R$ 49,805) in energy purchased, due to the rise in sales;
o decrease of 9.5% (R$ 20,363) due to lower reimbursement of costs by the CDE for hydrological risk and involuntary exposure for the distribution subsidiaries.
· Decrease of 52.5% (R$ 91,547) in transmission and distribution network usage charges, mainly due to: (i) drop of R$ 173,344 in System Service Charges due to recording of credit of (R$ 209,457) for the financial excess of the Energy Reserve Account ("CONER"), partially offset by (i) an increase of R$ 65,261 in basic network charges and (ii) up of R$ 2,597 in reserve energy charges.
A significant portion of these cost increases is not included in the distributors’ tariffs and will be passed on in the next tariff increase (see further comments about the impact of regulatory assets and liabilities at the end of the Comments on Performance).
Operating Costs and Expenses
Without taking into consideration the costs related to infrastructure construction, operating costs and expenses in the quarter amounted to R$ 765,550, up 16.2% (R$ 106,673) on the same period of the previous year. This was mainly due to:
· Personnel: an increase of 14.9% (R$ 27,721), mainly due to (i) effects of the collective agreement and increase in the workforce (R$ 17,037), and (ii) drop in capitalization of personnel costs in investment from January 2014, in accordance with ANEEL's new methodology (R$ 10,685);
31
· Material: an increase of 26.7% (R$ 6,600), largely due to (i) replacement of line and grid maintenance material (R$ 3,511), (ii) equipment and uniforms (R$ 1,253) and (iii) fleet maintenance material (R$ 828);
· Outsourced Services: an increase of 11.6% (R$ 13,181), mainly for (i) consultancy costs on the transaction between CPFL Renováveis and DESA (R$ 7,560), (ii) contract services
(R$ 2,209) and (iii) line and grid maintenance (R$ 1,660);
· Depreciation and Amortization: an increase of 12.5% (R$ 23,680), mainly due to (i) an increase of R$ 13,648 for the subsidiary CPFL Renováveis due to the companies that started operations; and (ii) an increase of R$ 10,129 in amortization of the intangible distribution infrastructure asset, mainly due to additions to the intangible assets base in the period;
· Other Expenses: increase of 55.2% (33,734), mainly due to the gain recorded in 2013 on disposal of properties and vehicles (R$ 37,896), offset by the reduction in legal and court expenses (R$ 6,068).
Financial Income (Expense)
The Net Financial Expense in the quarter was R$ 374,980, compared with R$ 241,661 in the same period of 2013, a drop of R$ 133,319 in net expense. This variation is mainly due to:
· A decrease of 6.5% (R$ 11,871) in financial income, mainly due to (i) reduction of adjustment in the estimated cash flow of the financial assets of concession (R$ 20,824) and (ii) reduction of monetary and exchange restatement (R$ 4,154), partially offset by the following increases (i) restatement of court deposits (R$ 7,169), (ii) restatement of tax credits (R$ 3,652) and (iii) income from short-term cash investments (R$ 2,340);
· Increase of 28.6% (R$ 121,447) in financial expense, mainly due to (i) an increase of R$ 93,446 in debt charges and monetary and exchange restatement as a result of the increased debt and rise in indicators, (ii) increase in R$ 16,437 in exchange variations for Itaipu, (iii) reduction of R$ 15,018 in the interest capitalized, (iv) premium of R$ 9,255 paid on early settlement of debentures, (v) discounts of R$ 4,510 on contractual agreements, (vi ) fines and penalties of R$ 6,533, partially offset by adjustment of R$ 16,544 in the estimated cash flow of the financial assets of concession.
Interest in subsidiaries, associates and joint ventures
Changes in equity income relate to income from equity in joint ventures, as shown below:
|
|
3rd quarter 2014 |
|
3rd quarter 2013 |
Epasa |
|
(3,452) |
|
670 |
Baesa |
|
4,876 |
|
1,957 |
Campos Novos |
|
3,739 |
|
16,172 |
Chapecoense |
|
(17,858) |
|
23,213 |
Amortization of value-added of assets |
|
(295) |
|
(929) |
Total |
|
(12,991) |
|
41,083 |
32
· Chapecoense: decrease of R$ 41,071, mainly as a result of the higher cost of energy purchased, due to seasonal effects (R$ 45.256).
· Campos Novos: decrease of R$ 12,433, mainly as a result of the higher cost of energy purchased, due to seasonal effects.
Social Contribution and Income Tax
Taxes on income in the 3rd quarter of 2014 were R$ 100,214, down by 50.8% (R$103,634) in relation to the expense and recorded in the same quarter of 2013, primarily due to the effects of changes in income before taxes.
Net Income and EBITDA
As a result of the above factors, net income for the quarter was R$ 97,131, 72.6% (R$ 257,814) less than for the same period of 2013 (profit of R$ 354,945).
EBITDA (net income excluding the effects of depreciation, amortization, financial income (expense), social contribution and income tax) for the 3rd quarter of 2014 was R$ 859,568, or 19.3% (R$ 205,067) lower than in the same quarter of 2013.
Regulatory Assets and Liabilities
Regulatory Assets and Liabilities are not accounted for, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and International Financial Reporting Standards (IFRS). If they were recorded, there would be a positive impact on EBITDA of R$ 52 million (and a negative impact of R$ 135 million in the same quarter of 2013) and R$ 45 million on Net Income (and negative impact of R$ 83 million in the same quarter of 2013). The amounts relating to the deferral of regulatory assets and liabilities will be passed on to the tariffs in the next tariff readjustment, through the financial components. The amounts relating to amortization of these are reflected in the tariffs of each period.
33
COMMENTS ON THE PERFORMANCE OF SUBSIDIARIES/ASSOCIATES
Subsidiary/Associate: Companhia Paulista de Força e Luz - CPFL
The subsidiary Companhia Paulista de Força e Luz - CPFL is a publicly quoted corporation, and its individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2014, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: CPFL Geração de Energia S.A.
The subsidiary CPFL Geração de Energia S/A is a publicly quoted corporation, and its individual and consolidated comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2014, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: Companhia Piratininga de Força e Luz
The subsidiary Companhia Piratininga de Força e Luz is a publicly quoted corporation, and its comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2014, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: Rio Grande Energia S.A.
The subsidiary Rio Grande Energia S/A is a publicly quoted corporation, and its individual and consolidated comments on performance are provided in its Interim Financial Statements - ITR, at September 30, filed with the CVM – Comissão de Valores Mobiliários.
34
Subsidiary/Associate: CPFL Commercialization Brasil S.A.
Consolidated | |||||||||||
2nd Quarter |
1st Semester | ||||||||||
2014 |
2013 |
% |
2014 |
2013 |
% | ||||||
Operating revenues |
645,517 |
456,453 |
41.4% |
1,730,966 |
1,618,610 |
6.9% | |||||
Electricity sales to final consumers |
231,366 |
235,582 |
-1.8% |
687,398 |
683,061 |
0.6% | |||||
Electricity sales to wholesaler´s |
414,148 |
220,531 |
87.8% |
1,036,485 |
934,212 |
10.9% | |||||
Other operating revenues |
4 |
340 |
-98.9% |
7,082 |
1,337 |
429.6% | |||||
Deductions from operating revenues |
(72,054) |
(55,455) |
29.9% |
(197,464) |
(188,424) |
4.8% | |||||
Net operating revenue |
573,463 |
400,998 |
43.0% |
1,533,501 |
1,430,186 |
7.2% | |||||
Cost of eletric energy |
(505,867) |
(380,476) |
33.0% |
(1,323,970) |
(1,374,864) |
-3.7% | |||||
Electricity purchased for resale |
(505,867) |
(377,876) |
33.9% |
(1,327,451) |
(1,371,426) |
-3.2% | |||||
Electricity network usage charges |
- |
(2,600) |
-100.0% |
3,480 |
(3,438) |
-201.2% | |||||
Operating cost/expense |
(10,114) |
(9,812) |
3.1% |
(29,237) |
(29,774) |
-1.8% | |||||
Personnel |
(5,533) |
(5,709) |
-3.1% |
(16,654) |
(16,234) |
2.6% | |||||
Materials |
(41) |
(53) |
-22.9% |
(122) |
(183) |
-33.2% | |||||
Outside services |
(1,727) |
(1,887) |
-8.5% |
(5,073) |
(6,160) |
-17.6% | |||||
Depreciation and amortization |
(1,118) |
(896) |
24.7% |
(3,335) |
(2,845) |
17.2% | |||||
Other |
(1,696) |
(1,268) |
33.8% |
(4,053) |
(4,353) |
-6.9% | |||||
Income from electric energy service |
57,483 |
10,710 |
436.7% |
180,294 |
25,548 |
605.7% | |||||
Financial income (expense) |
1,231 |
422 |
191.7% |
4,283 |
5,347 |
-19.9% | |||||
Income |
8,804 |
6,271 |
40.4% |
25,633 |
21,265 |
20.5% | |||||
Expense |
(7,573) |
(5,849) |
29.5% |
(21,350) |
(15,919) |
34.1% | |||||
Income before taxes |
58,714 |
11,131 |
427.5% |
184,577 |
30,895 |
497.4% | |||||
Social contribution |
(5,341) |
(1,051) |
408.4% |
(16,752) |
(2,899) |
477.9% | |||||
Income tax |
(14,842) |
(2,928) |
406.8% |
(46,598) |
(8,198) |
468.4% | |||||
Net income |
38,531 |
7,153 |
438.7% |
121,227 |
19,798 |
512.3% | |||||
Net income attributable to the shareholders of the company |
38,531 |
7,153 |
438.7% |
121,227 |
19,798 |
512.3% | |||||
EBITDA |
58,600 |
11,606 |
404.9% |
183,629 |
28,393 |
546.7% | |||||
Net income for the period and EBITDA reconciliation |
|
|
|
|
|
|
|
|
|
|
|
Net income |
38,531 |
7,153 |
121,227 |
19,798 |
|
||||||
Depreciation and amortization |
1,118 |
896 |
3,335 |
2,845 |
|
||||||
Financial income (expense) |
(1,231) |
(422) |
(4,283) |
(5,347) |
|
||||||
Social contribution |
5,341 |
1,051 |
16,752 |
2,899 |
|
||||||
Income tax |
14,842 |
2,928 |
46,598 |
8,198 |
|
||||||
EBITDA |
58,600 |
11,606 |
183,629 |
28,393 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
Gross Revenue
Gross Revenue for the 3rd quarter of was R$ 645,517, up R$ 189,064 (41.4%) in relation to the same quarter of 2013. The increase is mainly due to the parent company's energy supply transactions, which were up by R$ 193,617 as a result of:
· Bilateral Agreements: increase of R$ 33,143 due to the increase of 50% (R$ 95,596) in the average price, partially offset by the drop in sales of 342 GWh (R$ 62,453); and
· Sales in the CCEE: up R$ 160,474, explained by the increase of 127 GWh (R$ 81,852) in the volume sold and of 268% (R$ 78,622) in the average price.
Cost of Electric Energy
The cost of electric energy in the 3rd quarter of 2014 was R$ 505,867, up R$ 125,391 (33%) on the same quarter of 2013. The increase is mainly explained by the parent company's transactions in relation to bilateral agreements, which were up by R$ 127,336 on account of the increase of 48% (R$ 180,702) in the average price, partially offset by the reduction of 312 GWh (R$ 53,416) in the amount acquired.
35
Financial income (expense)
The financial income (expense) in the 3rd quarter of 2014 was net income of R$ 1,231, up R$ 809 (191.7%) on the same quarter of 2013. The positive result of the parent company's operations was due to: (i) an increase of R$ 3,001 in revenue from short-term cash investments; (ii) a drop of R$ 1,160 in revenue from restatement of the advance energy purchase agreement due to receipt of the energy contracted, and (iii) an increase of R$ 1,420 in debt charges/restatement of debenture debts, mainly due to the increase of 2.64% in the CDI in the 3rd quarter of 2014, as against 2.08% in 3Q13.
Net Income for the period and EBITDA
Net financial income in the 3rd quarter of 2014 was R$ 38,531, up R$ 31,378 on the same quarter of 2013.
EBITDA (net Income before financial income (expense), income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2014 was R$ 58,600 up on the R$ 11,606 recorded in the same quarter of 2013 (unaudited).
36
NOTES TO THE INTERIM FINANCIAL STATEMENTS
CPFL ENERGIA S.A.
NOTES TO THE INTERIM FINANCIAL STATEMENTS
AT SEPTEMBER 30, 2014
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
CPFL ENERGIA S.A. | ||||||||
Balance Sheets as of September 30, 2014 and December 31, 2013 | ||||||||
(in thousands of Brazilian reais) | ||||||||
Parent company |
Consolidated | |||||||
ASSETS |
Note |
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | |||
CURRENT ASSETS |
||||||||
Cash and cash equivalents |
5 |
1,267,593 |
990,672 |
4,000,285 |
4,206,422 | |||
Consumers, concessionaires and licensees |
6 |
- |
- |
2,420,487 |
2,007,789 | |||
Dividends and interest on shareholders´ equity receivable |
11 |
1,323,230 |
697,702 |
28,315 |
55,265 | |||
Financial investments |
- |
- |
5,627 |
24,806 | ||||
Recoverable taxes |
7 |
41,294 |
29,874 |
240,021 |
262,433 | |||
Derivatives |
32 |
- |
- |
17,269 |
1,842 | |||
Materials and supplies |
- |
- |
23,292 |
21,625 | ||||
Leases |
- |
- |
12,365 |
10,757 | ||||
Financial asset of concession |
9 |
- |
- |
457,147 |
- | |||
Other credits |
10 |
2,878 |
1,984 |
1,101,275 |
673,383 | |||
TOTAL CURRENT ASSETS |
2,634,995 |
1,720,232 |
8,306,084 |
7,264,323 | ||||
NONCURRENT ASSETS |
||||||||
Consumers, concessionaires and licensees |
6 |
- |
- |
122,404 |
153,854 | |||
Loans to subsidiaries, associates and joint ventures |
30 |
3,931 |
8,948 |
98,904 |
86,655 | |||
Escrow deposits |
20 |
664 |
92 |
1,156,776 |
1,143,179 | |||
Recoverable taxes |
7 |
- |
- |
156,890 |
173,362 | |||
Derivatives |
32 |
- |
- |
382,855 |
316,648 | |||
Deferred taxes credits |
8 |
173,845 |
165,798 |
1,224,714 |
1,168,706 | |||
Advances for future capital increase |
27,078 |
59,397 |
- |
- | ||||
Leases |
- |
- |
36,354 |
37,817 | ||||
Financial asset of concession |
9 |
- |
- |
2,663,725 |
2,787,073 | |||
Investment at cost |
- |
- |
116,654 |
116,654 | ||||
Other credits |
10 |
10,788 |
14,389 |
282,872 |
296,096 | |||
Investment |
11 |
5,445,493 |
6,419,924 |
1,160,714 |
1,032,681 | |||
Property, plant and equipment |
12 |
889 |
1,000 |
7,707,297 |
7,717,419 | |||
Intangible assets |
13 |
21 |
32 |
8,484,962 |
8,748,328 | |||
TOTAL NONCURRENT ASSETS |
5,662,708 |
6,669,579 |
23,595,118 |
23,778,473 | ||||
TOTAL ASSETS |
8,297,703 |
8,389,811 |
31,901,202 |
31,042,796 |
The accompanying notes are an integral part of these interim financial information.
37
CPFL ENERGIA S.A. | |||||||||
Balance Sheets as of September 30, 2014 and December 31, 2013 | |||||||||
(in thousands of Brazilian reais) | |||||||||
Parent company |
Consolidated | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
Note |
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
|
December 31, 2013 | |||
CURRENT LIABILITIES |
|||||||||
Suppliers |
14 |
606 |
1,127 |
1,945,959 |
1,884,693 | ||||
Accrued interest on debts |
15 |
- |
- |
79,094 |
125,829 | ||||
Accrued interest on debentures |
16 |
50,635 |
12,438 |
299,939 |
162,134 | ||||
Loans and financing |
15 |
- |
- |
987,145 |
1,514,626 | ||||
Debentures |
16 |
1,289,017 |
- |
1,879,120 |
34,872 | ||||
Post-employment benefit obligation |
17 |
- |
- |
81,493 |
76,810 | ||||
Regulatory charges |
18 |
- |
- |
44,083 |
32,379 | ||||
Taxes and social contributions payable |
19 |
245 |
359 |
432,988 |
318,063 | ||||
Dividends and Interest on Equity |
438,056 |
15,407 |
440,465 |
21,224 | |||||
Accrued liabilities |
- |
10 |
106,710 |
67,633 | |||||
Public Utilities |
21 |
- |
- |
3,911 |
3,738 | ||||
Other accounts payable |
22 |
17,072 |
16,904 |
715,659 |
|
663,529 | |||
TOTAL CURRENT LIABILITIES |
1,795,631 |
46,246 |
7,016,566 |
4,905,531 | |||||
NONCURRENT LIABILITIES |
|||||||||
Suppliers |
14 |
- |
- |
633 |
- | ||||
Accrued interest on debts |
15 |
- |
- |
48,589 |
43,396 | ||||
Accrued interest on debentures |
16 |
- |
- |
- |
32,177 | ||||
Loans and financing |
15 |
- |
- |
8,495,162 |
7,546,144 | ||||
Debentures |
16 |
- |
1,287,912 |
6,047,119 |
7,562,219 | ||||
Post-employment benefit obligation |
17 |
- |
- |
295,642 |
350,640 | ||||
Taxes and social contributions payable |
19 |
- |
- |
15,315 |
32,555 | ||||
Deferred taxes debits |
8 |
- |
- |
1,101,162 |
1,117,146 | ||||
Reserve for tax, civil and labor risks |
20 |
554 |
260 |
440,481 |
467,996 | ||||
Derivatives |
32 |
- |
- |
8,641 |
2,950 | ||||
Public utilities |
21 |
- |
- |
80,166 |
79,438 | ||||
Other accounts payable |
22 |
29,573 |
31,495 |
144,796 |
103,886 | ||||
TOTAL NONCURRENT LIABILITIES |
30,127 |
1,319,667 |
16,677,707 |
|
17,338,547 | ||||
SHAREHOLDERS' EQUITY |
23 |
||||||||
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
4,793,424 | |||||
Capital reserves |
287,673 |
287,630 |
287,673 |
287,630 | |||||
Profit reserves |
603,352 |
603,352 |
603,352 |
603,352 | |||||
Reserve of retained earnings for investment |
- |
108,987 |
- |
108,987 | |||||
Statutory reserve - financial asset of concession |
294,067 |
265,037 |
294,067 |
265,037 | |||||
Dividend |
- |
567,802 |
- |
567,802 | |||||
Other comprehensive income |
376,782 |
397,668 |
376,782 |
397,668 | |||||
Retained earnings |
116,646 |
- |
116,646 |
- | |||||
6,471,944 |
7,023,899 |
6,471,944 |
7,023,899 | ||||||
Net equity attributable to noncontrolling shareholders |
- |
- |
1,734,985 |
1,774,819 | |||||
TOTAL SHAREHOLDERS' EQUITY |
6,471,944 |
7,023,899 |
8,206,930 |
8,798,718 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
8,297,703 |
8,389,811 |
31,901,202 |
|
31,042,796 |
CPFL ENERGIA S.A. | ||||||||||||||||
Statement of income for the periods ended on September 30, 2014 and 2013 | ||||||||||||||||
(in thousands of Brazilian reais, except for Earnings per share) | ||||||||||||||||
Parent company |
Consolidated | |||||||||||||||
2014 |
2013 |
|
2014 |
2013 | ||||||||||||
STATEMENT OF INCOME |
Note |
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||||||
NET OPERATING REVENUE |
25 |
- |
33 |
31 |
81 |
4,241,976 |
12,062,968 |
3,602,115 |
10,915,884 | |||||||
COST OF ELECTRIC ENERGY SERVICES |
||||||||||||||||
Cost of electric energy |
26 |
- |
- |
- |
- |
(2,660,856) |
(7,653,506) |
(1,948,600) |
(6,002,363) | |||||||
Operating cost |
27 |
- |
- |
- |
- |
(413,163) |
(1,216,460) |
(364,785) |
(1,103,040) | |||||||
Services rendered to third parties |
27 |
- |
- |
- |
- |
(230,989) |
(638,310) |
(236,057) |
(755,668) | |||||||
|
|
|
|
|
|
|
| |||||||||
GROSS OPERATING INCOME |
- |
33 |
31 |
81 |
936,967 |
2,554,692 |
1,052,672 |
3,054,812 | ||||||||
|
|
|||||||||||||||
Operating expenses |
27 |
|||||||||||||||
Sales expenses |
- |
- |
- |
- |
(93,640) |
(297,875) |
(91,304) |
(299,034) | ||||||||
General and administrative expenses |
(5,806) |
(17,123) |
(5,915) |
(16,775) |
(172,027) |
(520,905) |
(151,680) |
(753,189) | ||||||||
Other operating expense |
- |
- |
- |
- |
(85,984) |
(267,037) |
(50,317) |
(232,122) | ||||||||
|
|
|
|
|
|
|
| |||||||||
INCOME FROM ELECTRIC ENERGY SERVICE |
(5,806) |
(17,090) |
(5,884) |
(16,694) |
585,316 |
1,468,876 |
759,371 |
1,770,468 | ||||||||
INTEREST IN SUBSIDIARIES, ASSOCIATES AND JOINT VENTURES |
11 |
103,523 |
460,930 |
356,037 |
679,120 |
(12,991) |
98,013 |
41,083 |
74,736 | |||||||
|
|
|||||||||||||||
FINANCIAL INCOME (EXPENSE) |
28 |
|||||||||||||||
Income |
35,474 |
90,887 |
34,906 |
37,729 |
170,686 |
648,172 |
182,558 |
428,682 | ||||||||
Expense |
(37,403) |
(105,286) |
(35,350) |
(48,755) |
(545,666) |
(1,470,101) |
(424,219) |
(1,229,028) | ||||||||
(1,929) |
(14,400) |
(444) |
(11,026) |
(374,980) |
(821,929) |
(241,661) |
(800,345) | |||||||||
INCOME BEFORE TAXES |
95,788 |
429,441 |
349,709 |
651,400 |
197,345 |
744,960 |
558,793 |
1,044,858 | ||||||||
Social contribution |
8 |
67 |
2,741 |
1,048 |
(2,542) |
(29,428) |
(91,283) |
(55,656) |
(113,079) | |||||||
Income tax |
8 |
186 |
4,990 |
1,055 |
(12,370) |
(70,786) |
(236,849) |
(148,192) |
(305,600) | |||||||
253 |
7,731 |
2,104 |
(14,912) |
(100,214) |
(328,133) |
(203,848) |
(418,679) | |||||||||
NET INCOME |
96,041 |
437,171 |
351,813 |
636,489 |
97,131 |
416,827 |
354,945 |
626,180 | ||||||||
Net income attributable to controlling shareholders |
96,041 |
437,171 |
351,813 |
636,489 | ||||||||||||
Net income/(loss) attributable to noncontrolling shareholders |
1,090 |
(20,344) |
3,132 |
(10,309) | ||||||||||||
Earnings per share attributable to controlling shareholders - basic |
24 |
0.10 |
0.45 |
0.37 |
0.66 |
0.10 |
0.45 |
0.37 |
0.66 | |||||||
Earnings per share attributable to controlling shareholders - diluted |
24 |
0.09 |
0.44 |
0.36 |
0.65 |
0.09 |
0.44 |
0.36 |
0.65 |
CPFL Energia S.A. | ||||||||
Statement of comprehensive income for the periods ended on September 30, 2104 and 2013 | ||||||||
(In thousands of Brazilian reais – R$) | ||||||||
Parent company | ||||||||
2014 |
2013 | |||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||||
Net income |
96,041 |
437,171 |
351,813 |
636,489 | ||||
Other comprehensive income: |
||||||||
Items that will not be reclassified subsequently to profit or loss: |
||||||||
Equity on comprehensive income of subsidiaries |
(1,535) |
(1,535) |
- |
502,927 | ||||
Comprehensive income of the period - parent company |
94,506 |
435,636 |
351,813 |
1,139,416 | ||||
Consolidated | ||||||||
2014 |
2013 | |||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||||
Net income |
97,131 |
416,827 |
354,945 |
626,180 | ||||
Other comprehensive income: |
||||||||
Items that will not be reclassified subsequently to profit or loss: |
||||||||
- Actuarial gain/(loss) |
(1,535) |
(1,535) |
- |
502,927 | ||||
Comprehensive income of the period - consolidated |
95,596 |
415,292 |
354,945 |
1,129,107 | ||||
Comprehensive income attributable to controlling shareholders |
94,506 |
435,636 |
351,813 |
1,139,416 | ||||
Comprehensive income attributable to non controlling shareholders |
1,090 |
(20,344) |
3,132 |
(10,309) |
CPFL Energia S.A. | ||||||||||||||||||||||||||
Statement of changes in shareholders' equity for the period ended on September 30, 2014 | ||||||||||||||||||||||||||
(in thousands of Brazilian Reais) | ||||||||||||||||||||||||||
Net equity attributable to |
||||||||||||||||||||||||||
Profit reserves |
Other comprehensive income |
noncontrolling shareholders |
||||||||||||||||||||||||
Capital |
Capital reserves |
Legal reserve |
Earnings retained for investment |
Statutory reserve financial asset of concession |
Dividend |
Deemed Cost |
Post-employment benefit obligation |
Retained earnings |
Total |
Other comprehensive income |
Other equity |
Total Shareholders' equity | ||||||||||||||
Balance at December 31, 2013 |
4,793,424 |
287,630 |
603,352 |
108,987 |
265,036 |
567,802 |
509,665 |
(111,999) |
- |
7,023,899 |
18,490 |
1,756,328 |
8,798,718 | |||||||||||||
Total comprehensive income |
||||||||||||||||||||||||||
Net income for the period |
- |
- |
- |
- |
- |
- |
- |
- |
437,171 |
437,171 |
- |
(20,344) |
416,827 | |||||||||||||
Comprehensive income - Actuarial loss |
- |
- |
- |
- |
- |
- |
- |
(1,535) |
- |
(1,535) |
- |
- |
(1,535) | |||||||||||||
Internal changes of shareholders'equity |
||||||||||||||||||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
- |
(29,318) |
- |
29,318 |
- |
(1,690) |
1,690 |
- | |||||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
- |
9,968 |
- |
(9,968) |
- |
575 |
(575) |
- | |||||||||||||
- Realization/reversal of earnings retained investment |
- |
- |
- |
(108,987) |
- |
- |
- |
- |
108,987 |
- |
- |
- |
- | |||||||||||||
- Statutory reserve for the period |
- |
- |
- |
- |
29,030 |
- |
- |
- |
(29,030) |
- |
- |
- |
- | |||||||||||||
- Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(37) |
(37) | |||||||||||||
Capital transactions with the shareholders |
||||||||||||||||||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
- |
2,362 |
2,362 |
- |
- |
2,362 | |||||||||||||
- Interim dividend |
- |
- |
- |
- |
- |
- |
- |
- |
(422,195) |
(422,195) |
- |
(2,382) |
(424,576) | |||||||||||||
- Additional dividend aproved |
- |
- |
- |
- |
- |
(567,802) |
- |
- |
- |
(567,802) |
- |
(16,617) |
(584,419) | |||||||||||||
- Redemption of capital reserve of non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(1,316) |
(1,316) | |||||||||||||
- Capital increase in subsidiaries with no change in control |
- |
251 |
- |
- |
- |
- |
- |
- |
- |
251 |
- |
656 |
906 | |||||||||||||
- Gain (loss) in participation with no change in control |
- |
(207) |
- |
- |
- |
- |
- |
- |
- |
(207) |
- |
207 |
- | |||||||||||||
Balance at September 30, 2014 |
4,793,424 |
287,673 |
603,352 |
- |
294,067 |
- |
490,315 |
(113,534) |
116,646 |
6,471,944 |
17,375 |
1,717,611 |
8,206,930 |
CPFL Energia S.A. | ||||||||||||||||||||||||||
Statement of changes in shareholders' equity for the period ended on September 30, 2013 | ||||||||||||||||||||||||||
(in thousands of Brazilian Reais) | ||||||||||||||||||||||||||
Net equity attributable to |
||||||||||||||||||||||||||
Profit reserves |
Other comprehensive income |
noncontrolling shareholders |
||||||||||||||||||||||||
Capital |
Capital reserves |
Legal reserve |
Earnings retained for investment |
Statutory reserve - financial asset of concession |
Dividend |
Deemed Cost |
Post-employment benefit obligation |
Retained earnings |
Total |
Other comprehensive income |
Other equity |
Total Shareholders' equity | ||||||||||||||
Balance at December 31, 2012 |
4,793,424 |
228,322 |
556,481 |
326,899 |
- |
455,906 |
535,627 |
(572,225) |
56,293 |
6,380,728 |
19,741 |
1,490,660 |
7,891,129 | |||||||||||||
Total comprehensive income |
||||||||||||||||||||||||||
Net income for the period |
- |
- |
- |
- |
- |
- |
- |
- |
636,489 |
636,489 |
- |
(10,309) |
626,180 | |||||||||||||
Comprehensive income - Actuarial gain |
- |
- |
- |
- |
- |
- |
- |
502,927 |
- |
502,927 |
- |
- |
502,927 | |||||||||||||
Internal changes of shareholders'equity |
||||||||||||||||||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
- |
(27,813) |
- |
27,813 |
- |
(175) |
175 |
- | |||||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
- |
9,456 |
- |
(9,456) |
- |
59 |
(59) |
- | |||||||||||||
- Transfer to statutory reserve |
- |
- |
- |
(326,899) |
326,899 |
- |
- |
- |
- |
- |
- |
- |
- | |||||||||||||
- Statutory reserve in the period |
- |
- |
- |
- |
(78,460) |
- |
- |
- |
78,460 |
- |
- |
- |
- | |||||||||||||
- Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(37) |
(37) | |||||||||||||
Capital transactions with the shareholders |
||||||||||||||||||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
- |
2,192 |
2,192 |
- |
- |
2,192 | |||||||||||||
- Interim dividend |
- |
- |
- |
- |
- |
- |
- |
- |
(363,049) |
(363,049) |
- |
(2,301) |
(365,350) | |||||||||||||
- Additional dividend aproved |
- |
- |
- |
- |
- |
(455,906) |
- |
- |
- |
(455,906) |
- |
(11,799) |
(467,705) | |||||||||||||
- IPO CPFL Renováveis |
- |
60,089 |
- |
- |
- |
- |
- |
- |
- |
60,089 |
- |
269,739 |
329,829 | |||||||||||||
Balance at September 30, 2013 |
4,793,424 |
288,411 |
556,481 |
- |
248,438 |
- |
517,270 |
(69,298) |
428,742 |
6,763,470 |
19,626 |
1,736,069 |
8,519,165 |
The accompanying notes are an integral part of these interim financial information.
41
CPFL Energia S/A | |||||||
Statement of cash flow for the periods ended on September 30, 2014 and 2013 | |||||||
(In thousands of Brazilian reais – R$) | |||||||
Parent company |
Consolidated | ||||||
September 30, 2014 |
|
September 30, 2013 |
September 30, 2014 |
|
September 30, 2013 | ||
Income, before income tax and social contribution |
429,441 |
651,400 |
744,960 |
1,044,858 | |||
Adjustment to reconcile Income to cash provided by operating activities |
|||||||
Depreciation and amortization |
130 |
53 |
850,732 |
789,091 | |||
Reserve for tax, civil and labor risks |
460 |
208 |
100,362 |
250,804 | |||
Allowance for doubtful accounts |
- |
- |
61,005 |
64,603 | |||
Interest and monetary adjustment |
104,535 |
58,739 |
1,171,230 |
1,031,257 | |||
Post-employment benefit loss |
- |
- |
36,123 |
51,363 | |||
Interest in subsidiaries, associates and joint ventures |
(460,930) |
(679,120) |
(98,013) |
(74,736) | |||
Losses on the write-off of noncurrent assets |
- |
- |
31,170 |
31,503 | |||
Deferred taxes (PIS and COFINS) |
- |
- |
(23,253) |
33,463 | |||
Other |
- |
- |
(1,188) |
6,040 | |||
73,636 |
31,280 |
2,873,128 |
3,228,246 | ||||
Decrease (increase) In operating assets |
|||||||
Consumers, concessionaires and licensees |
- |
- |
(436,314) |
189,782 | |||
Dividend and interest on equity received |
867,738 |
792,146 |
40,374 |
66,940 | |||
Recoverable taxes |
(11,391) |
16,263 |
52,720 |
19,340 | |||
Lease |
- |
- |
(144) |
2,757 | |||
Escrow deposits |
(568) |
(26) |
46,583 |
73,744 | |||
Resources provided by the Energy Development Account - CDE / CCEE |
- |
- |
(390,858) |
(247,951) | |||
Other operating assets |
2,707 |
(1,866) |
(48,821) |
(51,084) | |||
Increase (decrease) In operating liabilities |
|||||||
Suppliers |
(521) |
(736) |
61,894 |
(121,078) | |||
Other taxes and social contributions |
(420) |
(245) |
121,389 |
(92,852) | |||
Other liabilities with post-employment benefit obligation |
- |
- |
(86,439) |
(62,717) | |||
Regulatory charges |
- |
- |
11,704 |
(77,446) | |||
Reserve for tax, civil and labor risks paid |
(194) |
(12,517) |
(127,037) |
(105,393) | |||
Other liabilities - Resources provided by the CDE |
- |
- |
18,369 |
98,090 | |||
Other operating liabilities |
(1,118) |
2,814 |
87,159 |
13,677 | |||
Cash flows provided by operations |
929,869 |
827,113 |
2,223,707 |
2,934,055 | |||
Interests paid |
(65,405) |
(14,502) |
(961,497) |
(710,258) | |||
Income tax and social contribution paid |
- |
(12,174) |
(435,396) |
(426,408) | |||
Net cash from operating activities |
864,464 |
800,437 |
826,814 |
1,797,389 | |||
Investing activities |
|||||||
Price paid in business combination net of cash acquired |
- |
- |
(68,464) |
- | |||
Capital increase in investments |
- |
(1,553) |
(45,445) |
- | |||
Additions to property, plant and equipment |
- |
(337) |
(243,049) |
(728,402) | |||
Financial investments, pledges, funds and tied deposits |
- |
4,710 |
22,183 |
51,417 | |||
Additions to intangible assets |
(9) |
- |
(510,741) |
(632,184) | |||
Sale of noncurrent assets |
- |
- |
14,759 |
43,511 | |||
Advance for future capital increase |
(27,078) |
(9,342) |
- |
- | |||
Loans to subsidiaries, associates and joint ventures |
5,175 |
(1,489) |
950 |
(83,983) | |||
Other |
- |
- |
- |
(7,802) | |||
Net cash flow from investing activities |
(21,912) |
(8,011) |
(829,807) |
(1,357,443) | |||
Financing activities |
|||||||
Capital increase by noncontrolling shareholders |
- |
- |
906 |
329,828 | |||
Loans, financing and debentures obtained |
- |
1,287,180 |
2,791,289 |
5,518,422 | |||
Loans, financing and debentures, net of derivatives paid |
- |
(149,575) |
(2,407,300) |
(2,842,441) | |||
Dividend and interest on shareholders’ equity paid |
(565,631) |
(454,108) |
(588,039) |
(475,281) | |||
Net cash flow provided by (used in) financing activities |
(565,631) |
683,497 |
(203,144) |
2,530,528 | |||
Increase (decrease) in cash and cash equivalents |
276,921 |
1,475,923 |
(206,137) |
2,970,474 | |||
Opening balance of cash and cash equivalents |
990,672 |
141,835 |
4,206,422 |
2,435,034 | |||
Closing balance of cash and cash equivalents |
1,267,593 |
1,617,759 |
4,000,285 |
5,405,508 |
The accompanying notes are an integral part of these interim financial information.
42
CPFL Energia S.A. | |||||||
Added value statements of income for the periods ended on September 30, 2014 and 2013 | |||||||
(in thousands of Brazilian Reais) | |||||||
Parent company |
Consolidated | ||||||
Nine months 2014 |
Nine months 2013 |
Nine months 2014 |
Nine months 2013 | ||||
1. Revenues |
45 |
90 |
16,197,673 |
15,176,081 | |||
1.1 Operating revenues |
37 |
90 |
15,361,154 |
13,707,890 | |||
1.2 Revenue related to the construction of own assets |
9 |
- |
261,471 |
779,702 | |||
1.3 Revenue from construction of concession infrastructure |
- |
- |
636,053 |
753,092 | |||
1.4 Allowance of doubtful accounts |
- |
- |
(61,005) |
(64,603) | |||
2. (-) Inputs |
(4,534) |
(5,673) |
(10,099,613) |
(9,068,356) | |||
2.1 Electricity purchased for resale |
- |
- |
(8,477,234) |
(6,683,136) | |||
2.2 Material |
(10) |
(318) |
(625,240) |
(1,023,436) | |||
2.3 Outsourced services |
(3,034) |
(3,087) |
(689,972) |
(829,574) | |||
2.4 Other |
(1,490) |
(2,268) |
(307,166) |
(532,210) | |||
3. Gross added value (1 + 2) |
(4,488) |
(5,583) |
6,098,060 |
6,107,725 | |||
4. Retentions |
(130) |
(53) |
(851,185) |
(790,471) | |||
4.1 Depreciation and amortization |
(130) |
(53) |
(632,159) |
(567,526) | |||
4.2 Amortization of intangible assets |
- |
- |
(219,025) |
(222,945) | |||
5. Net added value generated (3 + 4) |
(4,618) |
(5,637) |
5,246,876 |
5,317,254 | |||
6. Added value received in transfer |
551,817 |
723,561 |
747,740 |
518,300 | |||
6.1 Financial Income |
90,887 |
44,441 |
649,727 |
443,564 | |||
6.2 Interest in subsidiaries, associates and joint ventures |
460,930 |
679,120 |
98,013 |
74,736 | |||
7. Added value to be distributed (5 + 6) |
547,198 |
717,924 |
5,994,615 |
5,835,555 | |||
8. Distribution of added value |
|||||||
8.1 Personnel and charges |
10,484 |
8,803 |
597,844 |
572,151 | |||
8.1.1 Direct remuneration |
6,266 |
5,983 |
371,083 |
345,473 | |||
8.1.2 Benefits |
3,606 |
2,021 |
196,597 |
198,640 | |||
8.1.3 Government severance indemnity fund for employees - F.G.T.S. |
611 |
799 |
30,164 |
28,039 | |||
8.2 Taxes, fees and contributions |
(5,846) |
23,805 |
3,481,882 |
3,335,052 | |||
8.2.1 Federal |
(5,870) |
23,784 |
1,212,504 |
1,223,440 | |||
8.2.2 Estate |
24 |
20 |
2,256,319 |
2,102,419 | |||
8.2.3 Municipal |
- |
- |
13,060 |
9,193 | |||
8.3 Interest and rentals |
105,389 |
48,828 |
1,498,062 |
1,302,172 | |||
8.3.1 Interest |
105,285 |
48,733 |
1,465,023 |
1,269,098 | |||
8.3.2 Rental |
104 |
95 |
33,038 |
33,073 | |||
8.4 Interest on capital |
437,171 |
636,489 |
416,827 |
626,180 | |||
8.4.1 Dividend (included additional proposed) |
313,208 |
363,049 |
313,208 |
363,049 | |||
8.4.2 Retained earnings |
123,963 |
273,440 |
103,619 |
263,131 | |||
547,198 |
717,924 |
5,994,615 |
5,835,555 |
The accompanying notes are an integral part of these interim financial information.
43
( 1 ) OPERATIONS
CPFL Energia S.A. (“CPFL Energia” or “Company”) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities in Brazil.
The Company’s headquarters are located at Rua Gomes de Carvalho, 1510 - 14º floor - Room 142 - Vila Olímpia - São Paulo - SP - Brasil.
The Company has direct and indirect interests in the following operational subsidiaries and joint ventures (information on the concession area, number of consumers, energy production capacity and associated data not reviewed by the independent auditors):
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 |
Interior of São Paulo |
234 |
4,097 |
30 years |
November 2027 | |||||||
Companhia Piratininga de Força e Luz ("CPFL Piratininga") |
Publicly-quoted corporation |
Direct |
Interior of São Paulo |
27 |
1,608 |
30 years |
October 2028 | |||||||
Rio Grande Energia S.A. ("RGE") |
Publicly-quoted corporation |
Direct |
Interior of Rio Grande do Sul |
255 |
1,426 |
30 years |
November 2027 | |||||||
Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz") |
Private corporation |
Direct |
Interior of São Paulo and Paraná |
27 |
201 |
16 years |
July 2015 | |||||||
Companhia Leste Paulista de Energia ("CPFL Leste Paulista") |
Private corporation |
Direct |
Interior of São Paulo |
7 |
55 |
16 years |
July 2015 | |||||||
Companhia Jaguari de Energia ("CPFL Jaguari") |
Private corporation |
Direct |
Interior of São Paulo |
2 |
38 |
16 years |
July 2015 | |||||||
Companhia Sul Paulista de Energia ("CPFL Sul Paulista") |
Private corporation |
Direct |
Interior of São Paulo |
5 |
81 |
16 years |
July 2015 | |||||||
Companhia Luz e Força de Mococa ("CPFL Mococa") |
Private corporation |
Direct |
Interior of São Paulo and Minas Gerais |
4 |
44 |
16 years |
July 2015 |
Installed power (MW) | ||||||||||||
Energy generation |
Company Type |
Equity Interest |
Location (State) |
Number of plants / type of energy |
Total |
CPFL participation | ||||||
CPFL Geração de Energia S.A. |
Publicly-quoted corporation |
Direct |
São Paulo, Goiás and Minas Gerais |
1 Hydroelectric, 2 SHPs (*) e 1 Thermal |
694 |
694 | ||||||
CERAN - Companhia Energética Rio das Antas |
Private corporation |
Indirect |
Rio Grande do Sul |
3 Hydroelectric |
360 |
234 | ||||||
Foz do Chapecó Energia S.A. |
Private corporation |
Indirect |
Santa Catarina and |
1 Hydroelectric |
855 |
436 | ||||||
Campos Novos Energia S.A. |
Private corporation |
Indirect |
Santa Catarina |
1 Hydroelectric |
880 |
429 | ||||||
BAESA - Energética Barra Grande S.A. |
Publicly-quoted corporation |
Indirect |
Santa Catarina and |
1 Hydroelectric |
690 |
173 | ||||||
Centrais Elétricas da Paraíba S.A. |
Private corporation |
Indirect |
Paraíba |
2 Thermals |
342 |
195 | ||||||
Paulista Lajeado Energia S.A. |
Private corporation |
Indirect |
Tocantins |
1 Hydroelectric |
903 |
63 | ||||||
CPFL Energias Renováveis S.A. |
Publicly-quoted corporation |
Indirect |
(c) |
(c) |
(c) |
(c) | ||||||
CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras") |
Limited company |
Direct |
São Paulo |
9 SHPs |
24 |
24 |
44
Commercialization of energy |
Company Type |
Core activity |
Equity Interest | |||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") |
Private corporation |
Energy commercialization |
Direct | |||
Clion Assessoria e Comercialização de Energia Elétrica Ltda. |
Limited company |
Commercialization and provision of energy services |
Indirect | |||
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") |
Private corporation |
Energy commercialization |
Indirect | |||
CPFL Planalto Ltda. ("CPFL Planalto") |
Limited company |
Energy commercialization |
Direct | |||
Services |
Company Type |
Core activity |
Equity Interest | |||
CPFL Serviços, Equipamentos, Industria e Comércio S.A. |
Private corporation |
Manufacturing, commercialization, rental and maintenance of electro-mechanical equipment and service provision |
Direct | |||
NECT Serviços Administrativos Ltda ("Nect") |
Limited company |
Provision of administrative services |
Direct | |||
CPFL Atende Centro de Contatos e Atendimento Ltda. ("CPFL Atende") |
Limited company |
Provision of telephone answering services |
Direct | |||
CPFL Total Serviços Administrativos Ltda. ("CPFL Total") |
Limited company |
Billing and collection services |
Direct | |||
CPFL Telecom S.A ("CPFL Telecom") |
Private corporation |
Telecommunication services |
Direct | |||
CPFL Transmissão Piracicaba S.A ("CPFL Transmissão") |
Private corporation |
Energy transmission |
Indirect | |||
Other |
Company Type |
Core activity |
Equity Interest | |||
CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna") |
Limited company |
Venture capital company |
Direct | |||
CPFL Jaguari de Geração de Energia Ltda ("Jaguari Geração") |
Limited company |
Venture capital company |
Direct | |||
Chapecoense Geração S.A. ("Chapecoense") (d) |
Private corporation |
Venture capital company |
Indirect | |||
Sul Geradora Participações S.A. ("Sul Geradora") |
Private corporation |
Venture capital company |
Indirect | |||
CPFL Participações S.A ("CPFL Participação") |
Private corporation |
Venture capital company |
Direct |
(a) SHP – Small Hydropower Plant
(b) Paulista Lajeado has a 7% participation in the installed power of Investco S.A.(5.93% interest in its capital).
(c) CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploration of generation potential sources; and (iii) commercialization of electric energy. At September 30, 2014, CPFL Renováveis had a portfolio of 103 projects, being 2,371 MW of installed capacity (1,492.6 MW operational), as follows:
· Hydropower generation: 40 SHP’s (420 MW) being 35 SHP’s operational (326.6 MW) and 5 SHP’s under preparation (93.4 MW);
· Wind power generation: 54 projects (1,579.9 MW) being 26 projects operational (794.9 MW) and 28 projects under construction/preparation (785 MW);
· Biomass power generation: 8 plants operations (370 MW);
· Solar energy generation: 1 solar plant operational (1,1 MW)
(d) The joint venture Chapecoense fully consolidates the financial statements of its direct subsidiary, Foz de Chapecó.
In relation to the concessions that close in 2015, on 26 June, 2012, the subsidiaries concerned requested extension of the concession contracts due to end in 2015, under the present conditions, reserving the right to review the request in the event of changes in the current contractual conditions. The subsidiaries confirmed the request for extension on October 10, 2012. To the date of approval of these interim financial statements, Management is not aware of the terms of the renewal. On January 17, 2014, in Official Circular 01/2014-DR/ANEEL, ANEEL advised the distributors that it is analyzing the applications for extension of the concessions. The Granting Power has the final decision on approval of these requests.
45
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS
2.1 Basis of preparation
The individual (Parent Company) interim financial statements prepared in accordance with generally accepted accounting principles in Brazil, based on the guidelines provided by the Brazilian Committee on Accounting Pronouncements (Comitê de Pronunciamentos Contábeis - CPC) in particular, CPC 21(R1) – Interim Financial Statements and diverge from of the Separate Interim Financial Statements which, under International Financial Reporting Standards – IFRS, must account for investments in subsidiaries, associates, and joint ventures at cost or fair value.
The consolidated financial statements were prepared in accordance with the Accounting Policies Adopted in Brazil and with the IFRS, issued by the International Accounting Standard Board – IASB were prepared and are presented in accordance with CPC 21(R1) and IAS 34.
The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the National Electric Energy Agency (Agência Nacional de Energia Elétrica – ANEEL), when these are not in conflict with the accounting policies adopted in Brazil and/or IFRS.
The accounting policies adopted in preparing these Interim Financial Statements are consistent with those adopted in December 31, 2013, and should be read together with those statements.
The consolidated financial statements were authorized for issue by the Board of Directors on October 31, 2014.
2.2 Basis of measurement
The interim financial statements have been prepared on the historic cost basis except for the following material items recorded in the balance sheets: i) derivative financial instruments measured at fair value, ii) financial instruments measured at fair value through profit or loss, iii) available-for-sale financial assets measured at fair value.
2.3 Use of estimates and judgments
The preparation of the interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses.
By definition, the accounting estimates are rarely the same as the actual results. Accordingly, Company Management reviews the estimates and assumptions on an ongoing basis, based on previous experience and other relevant factors. Adjustments resulting from revisions to accounting estimates are recognized in the period in which the estimates are revised and applied prospectively.
Information about assumptions and estimate that are subject to a greater degree of uncertainty and involve the risk of resulting in a material adjustment if these assumptions and estimates suffer significant changes in subsequent periods is included in the following accounts:
· Note 6 – Consumers, concessionaire and licensees;
· Note 8 – Deferred tax credits and debits;
· Note 9 – Financial asset of concession;
46
· Note 10 – Other Credits (Allowance for doubtful accounts);
· Note 12 – Property, plant and equipment and recognition of impairment losses;
· Note 13 – Intangible assets and recognition of impairment losses;
· Note 17 – Post-employment Benefit Obligation;
· Note 20 – Reserve for tax, civil and labor risks and escrow deposits;
· Note 22 – Other accounts payable (Provision to environmental costs);
· Note 25 – Net operating revenues;
· Note 26 – Cost of electric energy;
· Note 32 – Financial instruments;
· Leasing.
2.4 Functional currency and presentation currency
The Company’s functional currency is the Brazilian Real, and the individual and consolidated financial statements are presented in thousands of reais. Figures are rounded only after addition of the amounts. Consequently, when added, the amounts shown in thousands of reais may not tally with the rounded totals.
2.5 Basis of consolidation:
(i) Business combinations
The Company measures goodwill as the fair value of the consideration transferred including the recognized amount of any non-controlling interest in the acquiree, less the recognized amount of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date.
(ii) Subsidiaries
The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. Associates and joint ventures are accounted for using the equity method of accounting from the moment significant influence or joint control, respectively, is established.
The accounting policies of subsidiaries, associates and joint ventures taken into consideration for consolidation and/or equity method of accounting, as applicable, are aligned with the Company's accounting policies.
Subsidiaries and joint ventures, as well associates, are accounted by equity method in the parent company interim financial statements. Joint ventures and associates are accounted by equity method in the consolidated financial statements.
The consolidated financial statements include the balances and transactions of the Company and its subsidiaries. The balances and transactions of assets, liabilities, income and expenses have been fully consolidated with the balances and transactions of assets, liabilities, income and expenses of owned subsidiaries. Prior to consolidation in the Company's financial statements, the financial statements of the subsidiaries CPFL Geração, CPFL Brasil, CPFL Jaguari Geração and CPFL Renováveis are fully consolidated with those of their subsidiaries.
Intra-group balances and transactions, and any income and expenses derived from these transactions, are eliminated in preparing the consolidated financial statements. Unrealized gains arising from transactions with investees are eliminated to the extent of the Company’s interest in the investee. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
47
In the case of subsidiaries, the portion relating to non-controlling shareholders is stated in equity and stated in profit or loss and comprehensive income in each period presented.
Balances of joint ventures, as well our interest in each of them are described in note 11.
(iii) Acquisition of non-controlling interest
Acquisition of non-controlling interest is accounted for as transaction between equity holders and therefore no gain or goodwill is recognized as a result of transaction.
2.6 Segment information
An operating segment is a component of the Company (i) that engages in operating activities from which it may earn revenues and incur expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which discrete financial information is available.
Company Management bases strategic decisions on reports, segmenting the business: (i) electric energy distribution activities (“Distribution”); (ii) electric energy generation activities from conventional sources (“Generation”); (iii) electric energy generation activities from renewable sources; (iv) energy commercialization (Renewable”); (v) service activities (“Service”); and (vi) other activities not listed in the previous items.
Presentation of the operating segments includes items directly attributable to them, such as allocations required, including intangible assets.
2.7 Information on corporate interests
The interests directly or indirectly held by the Company in the subsidiaries and jointly-controlled entities are described in Note 1. Except for the (i) companies ENERCAN, BAESA, Chapecoense and EPASA which as from January 1, 2013 are accounted for using the equity method (note 3) of accounting and not consolidated proportionally and are 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.
At September 30, 2014 and December 31, 2013, and for the quarters and nine months ended in September 30, 2013 and 2014, the non-controlling interests stated in the interim or annual consolidated statements refer to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.
2.8 Value added statements
The Company prepared individual and consolidated value added statements (“DVA”) in conformity with technical pronouncement CPC 09 - Value Added Statement, and these are presented as an integral part of the financial statements in accordance with generally accepted accounting principles in Brazil and as complementary information to the financial statements in accordance with IFRS, as the statement is neither provided for nor mandatory in accordance with IFRS.
( 3 ) SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES
The interim financial statements of the Company and its subsidiaries were prepared based on the same accounting policies as described in Notes 3.1 to 3.17, disclosed in the financial statements for the year ended December 31, 2013.
48
( 4 ) DETERMINATION OF FAIR VALUES
A number of the Group’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and / or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.
Accordingly, the Company measures fair value in accordance with IFRS 13/CPC 46, which define fair value as an estimate of the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, under current market conditions.
- Property, plant and equipment and intangible assets
The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The fair value is the estimated amount for which a property could be exchanged on the date of valuation between knowledgeable and willing parties under normal market conditions. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate. The fair values of intangible assets are calculated using quoted prices in an active market. Where there is no active market, the fair value is what the Company would have paid for the intangible assets, on the acquisition date, in an arm’s length transaction between knowledgeable, willing parties based on the best information available.
- Financial instruments
Financial instruments measured at fair values were valued based on quoted prices in an active market, or, if such prices were not available, assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained from the site of “BM&FBovespa S.A” and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 32).
Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government regarding the assets of the distribution concessionaires when the concession contract is over. The methodology adopted for marking these assets to market is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, involves assessing the replacement price for the distribution infrastructure, in accordance with criteria established by the regulatory body (“ANEEL”).. This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.
Provisional Measure n. 579 of September 11, 2012, converted into Law 12783 of January 11, 2013, established that, for concession contracts that expire by 2017, calculation of the amount of compensation due on reversal of the assets will be based on the replacement value method, according to regulatory criteria to be established the granting authority. In the case of concessions terms that expire after 2017, Management believes that, as under Law 12783/2013, compensation will be based at least on valuation of the assets using the new replacement value model.
Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the regulatory authority and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in conformity with the Tariff Review process.
49
( 5 ) CASH AND CASH EQUIVALENTS
Parent company |
Consolidated | ||||||
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | ||||
Bank balances |
2,566 |
936 |
70,307 |
132,130 | |||
Short-term financial investments |
1,265,027 |
989,737 |
3,929,978 |
4,074,292 | |||
Overnight investment (a) |
- |
- |
8,491 |
46,809 | |||
Bank deposit certificates (b) |
- |
- |
511,897 |
377,556 | |||
Repurchase agreements with debentures (b) |
- |
- |
2,171 |
8,970 | |||
Investment funds (c) |
1,265,027 |
989,737 |
3,407,421 |
3,640,957 | |||
Total |
1,267,593 |
990,672 |
4,000,285 |
4,206,422 |
a) Current account balances, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 20% of the variation in the Interbank Deposit Certificate - CDI.
b) Short-term investments in Bank Deposit Certificates - CDB and secured debentures conducted with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest equivalent, on average, to 101% of the CDI.
c) Amounts invested in Exclusive Funds, with daily liquidity and interest equivalent, on average, to 101% of the Interbank Deposit Certificate - CDI, in investments subject to floating rates tied to the CDI linked to federal government bonds, CDBs, financial bills and secured debentures of major financial institutions, with low credit risk.
50
( 6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES
In the consolidated financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at September 30, 2014 and December 31, 2013:
Consolidated | |||||||||
Past due |
Total | ||||||||
Amounts coming due |
until 90 days |
> 90 days |
September 30, 2014 |
December 31, 2013 | |||||
Current |
|||||||||
Consumer classes |
|||||||||
Residential |
335,454 |
227,011 |
39,396 |
601,862 |
500,623 | ||||
Industrial |
134,721 |
45,502 |
30,116 |
210,338 |
179,953 | ||||
Commercial |
148,462 |
38,144 |
12,308 |
198,914 |
173,828 | ||||
Rural |
39,584 |
6,624 |
1,159 |
47,367 |
35,023 | ||||
Public administration |
37,350 |
5,785 |
311 |
43,446 |
33,906 | ||||
Public lighting |
30,229 |
3,805 |
9,561 |
43,595 |
38,134 | ||||
Public utilities |
45,488 |
6,897 |
980 |
53,365 |
41,182 | ||||
Billed |
771,289 |
333,767 |
93,832 |
1,198,888 |
1,002,649 | ||||
Unbilled |
689,152 |
- |
- |
689,152 |
627,852 | ||||
Financing of consumers' debts |
52,511 |
8,727 |
62,355 |
123,593 |
128,782 | ||||
Free energy |
4,413 |
- |
- |
4,413 |
4,161 | ||||
CCEE transactions |
244,301 |
- |
- |
244,301 |
21,313 | ||||
Concessionaires and licensees |
273,134 |
- |
- |
273,134 |
324,535 | ||||
Other |
18,479 |
- |
- |
18,479 |
24,254 | ||||
Total |
2,053,279 |
342,494 |
156,187 |
2,551,959 |
2,133,546 | ||||
Allowance for doubtful accounts |
(131,471) |
(125,758) | |||||||
Total |
2,420,487 |
2,007,789 | |||||||
Non current |
|||||||||
Financing of consumers' debts |
99,110 |
- |
- |
99,110 |
120,042 | ||||
CCEE transactions |
41,301 |
- |
- |
41,301 |
41,301 | ||||
Total |
140,411 |
- |
- |
140,411 |
161,343 | ||||
Allowance for doubtful accounts |
(18,008) |
(7,489) | |||||||
Total |
122,404 |
153,854 |
Allowance for doubtful accounts
Changes in the allowance for doubtful accounts are shown below:
Consumers, concessionaires and licensees |
Other Credits |
Total | |||
At December 31, 2013 |
(133,247) |
(13,152) |
(146,398) | ||
Allowance for doubtful accounts |
(92,204) |
(1,356) |
(93,560) | ||
Recovery of revenue |
32,546 |
9 |
32,555 | ||
Write-off of accounts receivable and provisioned |
43,425 |
1,013 |
44,439 | ||
At September 30, 2014 |
(149,479) |
(13,486) |
(162,964) | ||
Current |
(131,471) |
(13,486) |
(144,956) | ||
Noncurrent |
(18,008) |
- |
(18,008) |
51
( 7 ) RECOVERABLE TAXES
Parent company |
Consolidated | ||||||
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | ||||
Current |
|||||||
Prepayments of social contribution - CSLL |
- |
393 |
4,673 |
3,054 | |||
Prepayments of income tax - IRPJ |
- |
1,301 |
10,789 |
5,767 | |||
IRRF on interest on equity |
423 |
14,091 |
423 |
14,537 | |||
Income tax and social contribution to be offset |
30,834 |
807 |
44,986 |
14,731 | |||
Withholding tax - IRRF |
9,974 |
13,218 |
68,889 |
106,627 | |||
ICMS to be offset |
- |
- |
70,096 |
77,559 | |||
Social Integration Program - PIS |
- |
- |
6,450 |
6,783 | |||
Contribution for Social Security financing- COFINS |
42 |
42 |
29,778 |
30,123 | |||
National Social Security Institute - INSS |
1 |
1 |
2,217 |
2,279 | |||
Other |
20 |
20 |
1,720 |
972 | |||
Total |
41,294 |
29,874 |
240,021 |
262,433 | |||
Noncurrent |
|||||||
Social contribution to be offset - CSLL |
- |
- |
45,543 |
42,848 | |||
Income tax to be offset - IRPJ |
- |
- |
9,108 |
11,851 | |||
ICMS to be offset |
- |
- |
89,221 |
99,777 | |||
Social Integration Program - PIS |
- |
- |
2,157 |
3,073 | |||
Contribution for Social Security financing- COFINS |
- |
- |
9,483 |
14,116 | |||
Other |
- |
- |
1,377 |
1,698 | |||
Total |
- |
- |
156,890 |
173,362 |
( 8 ) DEFERRED TAXES
8.1- Breakdown of tax credits and debits:
Parent company |
Consolidated | ||||||
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | ||||
Social contribution credit/(debit) |
|||||||
Tax losses carryforwards |
43,918 |
41,245 |
50,388 |
47,660 | |||
Tax benefit of merged goodwill |
- |
- |
110,974 |
121,820 | |||
Deductible temporary differences |
662 |
511 |
(162,816) |
(185,861) | |||
Subtotal |
44,580 |
41,756 |
(1,453) |
(16,381) | |||
Income tax credit / (debit) |
|||||||
Tax losses carryforwards |
128,232 |
123,429 |
146,101 |
141,113 | |||
Tax benefit of merged goodwill |
- |
- |
380,060 |
416,418 | |||
Deductible temporary differences |
1,034 |
612 |
(454,434) |
(519,615) | |||
Subtotal |
129,265 |
124,042 |
71,727 |
37,917 | |||
PIS and COFINS credit/(debit) |
|||||||
Deductible temporary differences |
- |
- |
53,278 |
30,025 | |||
Total |
173,845 |
165,798 |
123,551 |
51,560 | |||
Total tax credit |
173,845 |
165,798 |
1,224,714 |
1,168,706 | |||
Total tax debit |
- |
- |
(1,101,162) |
(1,117,146) |
The estimate of recovery of the deferred tax credits recorded in noncurrent assets, derived from temporary non-deductible differences and tax benefit of the merged goodwill and tax loss carry forwards, is based on the projections of future profit or loss, approved by the Board of Directors and reviewed by the Audit Committee. A breakdown of which is provided in the financial statements of December 31, 2013. To reflect adequately the effective tax rate on net income, deferred tax credits on losses are registered monthly for the companies with positive projections, in accordance with the above-mentioned studies.
52
8.2 - Tax benefit of merged goodwill:
Refers to the tax credit calculated on the goodwill derived from the acquisitions of subsidiaries, as shown in the following table, which has been merged and is recognized in accordance with CVM Instructions nº 319/99 and nº 349/01 and ICPC 09(R1) – Individual, Separate and Consolidated Financial Statements and Application of the Equity Method. The benefit is realized in proportion to amortization of the merged goodwill that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concession, as shown in Note 13.
Consolidated | |||||||
September 30, 2014 |
December 31, 2013 | ||||||
Social contribution |
Income tax |
Social contribution |
Income tax | ||||
CPFL Paulista |
63,599 |
176,663 |
68,938 |
191,495 | |||
CPFL Piratininga |
15,055 |
51,667 |
16,148 |
55,414 | |||
RGE |
29,208 |
120,621 |
31,342 |
129,436 | |||
CPFL Santa Cruz |
1,091 |
3,431 |
1,757 |
5,525 | |||
CPFL Leste Paulista |
525 |
1,604 |
939 |
2,863 | |||
CPFL Sul Paulista |
799 |
2,502 |
1,386 |
4,332 | |||
CPFL Jaguari |
440 |
1,350 |
824 |
2,516 | |||
CPFL Mococa |
258 |
790 |
485 |
1,499 | |||
CPFL Geração |
- |
21,421 |
- |
23,282 | |||
CPFL Serviços |
- |
12 |
- |
57 | |||
Total |
110,974 |
380,060 |
121,820 |
416,418 |
8.3 – Accumulated balances on deductible temporary differences:
Consolidated | |||||||||||
September 30, 2014 |
December 31, 2013 | ||||||||||
Social contribution |
Income tax |
PIS/COFINS |
Social contribution |
Income tax |
PIS/COFINS | ||||||
Deductible temporary differences |
|||||||||||
Reserve for tax, civil and labor |
26,363 |
73,230 |
- |
32,746 |
90,959 |
- | |||||
Private pension fund |
1,925 |
5,348 |
- |
2,004 |
5,566 |
- | |||||
Allowance for doubtful accounts |
14,897 |
41,381 |
- |
13,379 |
37,163 |
- | |||||
Free energy provision |
5,995 |
16,654 |
- |
5,429 |
15,081 |
- | |||||
Research and development and energy efficiency programs |
12,727 |
35,354 |
- |
11,471 |
31,864 |
- | |||||
Reserves related to personnel |
1,711 |
4,754 |
- |
3,522 |
9,785 |
- | |||||
Depreciation rate difference |
7,160 |
19,889 |
- |
7,212 |
20,033 |
- | |||||
Recognition of the concession - adjustment of intangible assets (IFRS / CPC) |
(1,629) |
(4,525) |
- |
(1,798) |
(4,995) |
- | |||||
Recognition of the concession - adjustment of financial asset (IFRS / CPC) |
(40,155) |
(111,541) |
(132) |
(36,093) |
(100,258) |
(22) | |||||
Reversal of regulatory assets and liabilities (IFRS / CPC) |
51,043 |
141,787 |
53,410 |
27,218 |
75,605 |
30,046 | |||||
Actuarial losses (IFRS / CPC) |
33,603 |
93,341 |
- |
33,178 |
92,464 |
- | |||||
Other adjustments (IFRS / CPC) |
15,320 |
42,420 |
- |
13,758 |
38,081 |
- | |||||
Accelerated depreciation |
(16) |
(45) |
- |
(9) |
(26) |
- | |||||
Other |
7,639 |
19,183 |
- |
4,719 |
9,606 |
- | |||||
Deductible temporary differences - comprehensive income: |
|||||||||||
Property, plant and equipment - deemed cost adjustments (IFRS/CPC) |
(62,642) |
(174,007) |
- |
(65,079) |
(180,774) |
- | |||||
Deductible temporary differences - Business combination - CPFL Renováveis |
- |
||||||||||
Deferred taxes - asset: |
|||||||||||
Fair value of property, plant and equipment (negative value added of assets) |
25,948 |
72,077 |
- |
27,050 |
75,138 |
- | |||||
Deferred taxes - liability: |
|||||||||||
Value added derived from determination of deemed cost |
(6,600) |
(18,334) |
- |
(6,970) |
(19,360) |
- | |||||
Value added of assets received from the former ERSA |
(90,289) |
(250,804) |
- |
(93,120) |
(258,667) |
- | |||||
Intangible asset - exploitation right/authorization in indirect subsidiaries acquired |
(155,067) |
(430,739) |
- |
(155,471) |
(431,863) |
- | |||||
Other temporary differences |
(10,750) |
(29,855) |
- |
(9,006) |
(25,016) |
- | |||||
Total |
(162,816) |
(454,434) |
53,278 |
(185,861) |
(519,615) |
30,025 |
53
8.4 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and nine months ended September 30, 2014 and 2013:
|
Parent company |
Consolidated | |||||||||||||
|
Social contribution |
Social contribution | |||||||||||||
|
2014 |
|
2013 |
|
2014 |
|
2013 | ||||||||
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
Income/(loss) before taxes |
95,788 |
|
429,441 |
|
349,709 |
|
651,400 |
|
197,345 |
|
744,960 |
|
558,793 |
|
1,044,858 |
Adjustments to reflect effective rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in subsidiaries |
(103,523) |
|
(460,930) |
|
(356,037) |
|
(679,120) |
|
12,991 |
|
(98,013) |
|
(41,083) |
|
(74,736) |
Amortization of intangible asset acquired |
(6,295) |
|
(18,885) |
|
(7,009) |
|
(21,028) |
|
23,275 |
|
69,841 |
|
25,781 |
|
77,343 |
Tax incentives - PIIT(*) |
- |
|
- |
|
- |
|
- |
|
(2,418) |
|
(6,635) |
|
(2,226) |
|
(5,997) |
Effect of presumed profit system |
- |
|
- |
|
- |
|
- |
|
(23,740) |
|
(35,728) |
|
(11,549) |
|
(41,100) |
Adjustment of escess and surplus revenue of reactive |
- |
|
- |
|
- |
|
- |
|
23,273 |
|
74,066 |
|
21,600 |
|
50,934 |
Interest on shareholders’ equity |
- |
|
- |
|
- |
|
72,450 |
|
- |
|
- |
|
- |
|
- |
Other permanent additions, net |
1,594 |
|
5,395 |
|
2,228 |
|
4,543 |
|
18,547 |
|
43,464 |
|
11,122 |
|
21,656 |
Calculation base |
(12,436) |
|
(44,979) |
|
(11,109) |
|
28,245 |
|
249,273 |
|
791,956 |
|
562,438 |
|
1,072,957 |
Statutory rate |
9% |
|
9% |
|
9% |
|
9% |
|
9% |
|
9% |
|
9% |
|
9% |
Tax credit/(debit) result |
1,119 |
|
4,048 |
|
1,000 |
|
(2,542) |
|
(22,435) |
|
(71,276) |
|
(50,619) |
|
(96,566) |
Tax credit recorded/(not recorded) |
(1,052) |
|
(1,308) |
|
48 |
|
- |
|
(6,993) |
|
(20,007) |
|
(5,036) |
|
(16,512) |
Total |
67 |
|
2,741 |
|
1,048 |
|
(2,542) |
|
(29,428) |
|
(91,283) |
|
(55,656) |
|
(113,079) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
- |
|
(84) |
|
666 |
|
(1,914) |
|
(31,445) |
|
(111,896) |
|
(39,113) |
|
(107,766) |
Deferred |
67 |
|
2,825 |
|
383 |
|
(628) |
|
2,017 |
|
20,612 |
|
(16,543) |
|
(5,313) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent company |
Consolidated | |||||||||||||
|
Income tax |
Income tax | |||||||||||||
|
2014 |
|
2013 |
|
2014 |
|
2013 | ||||||||
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
|
3rd quarter |
|
Nine months |
Income/(loss) before taxes |
95,788 |
|
429,441 |
|
349,709 |
|
651,400 |
|
197,345 |
|
744,960 |
|
558,793 |
|
1,044,858 |
Adjustments to reflect effective rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in subsidiaries |
(103,523) |
|
(460,930) |
|
(356,037) |
|
(679,120) |
|
12,991 |
|
(98,013) |
|
(41,083) |
|
(74,736) |
Amortization of intangible asset acquired |
- |
|
- |
|
- |
|
- |
|
29,866 |
|
89,612 |
|
32,171 |
|
98,371 |
Tax incentives - PIIT(*) |
- |
|
- |
|
- |
|
- |
|
(2,418) |
|
(6,635) |
|
(2,226) |
|
(5,997) |
Effect of presumed profit system |
- |
|
- |
|
- |
|
- |
|
(37,372) |
|
(66,339) |
|
(20,014) |
|
(63,475) |
Adjustment of escess and surplus revenue of reactive |
- |
|
- |
|
- |
|
- |
|
23,273 |
|
74,066 |
|
21,600 |
|
50,934 |
Interest on shareholders’ equity |
- |
|
- |
|
- |
|
72,450 |
|
- |
|
- |
|
- |
|
- |
Tax incentive - Exploitation profit |
- |
|
- |
|
- |
|
- |
|
(29,404) |
|
(32,388) |
|
(15,660) |
|
(23,132) |
Other permanent additions, net |
1,594 |
|
5,395 |
|
2,152 |
|
4,748 |
|
17,467 |
|
28,222 |
|
7,767 |
|
12,253 |
Calculation base |
(6,141) |
|
(26,095) |
|
(4,176) |
|
49,478 |
|
211,747 |
|
733,486 |
|
541,348 |
|
1,039,075 |
Statutory rate |
25% |
|
25% |
|
25% |
|
25% |
|
25% |
|
25% |
|
25% |
|
25% |
Tax credit/(debit) result |
1,535 |
|
6,524 |
|
1,044 |
|
(12,370) |
|
(52,937) |
|
(183,372) |
|
(135,337) |
|
(259,770) |
Tax credit recorded/(not recorded) |
(1,349) |
|
(1,534) |
|
11 |
|
- |
|
(17,851) |
|
(53,477) |
|
(12,857) |
|
(45,830) |
Total |
186 |
|
4,990 |
|
1,055 |
|
(12,370) |
|
(70,786) |
|
(236,849) |
|
(148,192) |
|
(305,600) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
- |
|
(234) |
|
2,858 |
|
(6,777) |
|
(74,888) |
|
(286,161) |
|
(97,595) |
|
(280,306) |
Deferred |
186 |
|
5,223 |
|
(1,803) |
|
(5,593) |
|
4,102 |
|
49,311 |
|
(50,597) |
|
(25,294) |
(*)Technical Innovation Incentive Program
54
( 9 ) FINANCIAL ASSET OF CONCESSION
|
Distribuition |
|
Transmission |
|
Consolidated |
As of December 31, 2013 (noncurrent) |
2,771,593 |
|
15,480 |
|
2,787,073 |
|
|
|
|
|
|
Additions |
278,458 |
|
19,811 |
|
298,269 |
Spin-off generation activity on the distribuition |
(5,542) |
|
- |
|
(5,542) |
Change in the expectation of cash flow |
48,777 |
|
- |
|
48,777 |
Income from financial asset measured at amortized cost |
- |
|
1,194 |
|
1,194 |
Disposal |
(8,898) |
|
- |
|
(8,898) |
|
|
|
|
|
|
As of June 30, 2014 (noncurrent) |
3,084,387 |
|
36,485 |
|
3,120,872 |
Current |
457,147 |
|
- |
|
457,147 |
Noncurrent |
2,627,240 |
|
36,485 |
|
2,663,725 |
The amount refers to the financial asset corresponding to the right established in the concession contracts of the energy distributors (measured at fair value) and transmitters (measured at amortized cost) to receive payment (i) on reversal of the assets to the granting authority at the end of the concession, and (ii) the transmitter's right to receive cash throughout the concession through permitted annual income ("RAP").
For the energy distribution, in accordance with the current tariff model, remuneration for this asset is recognized in profit or loss on billing to the consumers and it is realized on receipt of the electric energy bills. Additionally, the difference to adjust the balance to its expected cash flows is recorded against the financial income/expense account in profit or loss for the period, (financial income of R$ 48,777 in the nine months of 2014 and a financial expense of R$ 113,115 in the nine months of 2013) in accordance with the new replacement amount (“VNR” methodology).
For the energy transmitter, remuneration for this asset is recognized in accordance with the internal rate of return, which takes into account the investment made and the allowed annual income (“RAP”)to be received during the remaining term of the concession. Financial income of R$ 1,194 in relation to the concession revenue, set against other operating income, since this is a component of the allowed annual income to make the network available to ONS (National System Operator).
The amount of R$ 5,542 refers to the spin-off of generation assets of the distributors CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, as per the provisions of Decree 7805/12 and Law 12783/13. These assets were transferred to CPFL Centrais Geradoras, without effects on the consolidated financial statement.
55
( 10 ) OTHER CREDITS
|
|
Consolidated | ||||||||||||||||
|
|
Current |
|
Noncurrent | ||||||||||||||
|
|
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | |||||||||||||
|
|
|
|
|
|
|
|
| ||||||||||
Advances - Fundação CESP |
|
10,387 |
|
9,113 |
|
- |
|
- | ||||||||||
Advances to suppliers |
|
31,955 |
|
17,159 |
|
- |
|
- | ||||||||||
Pledges, funds and tied deposits |
|
6,372 |
|
7,695 |
|
178,620 |
|
174,538 | ||||||||||
Orders in progress |
|
253,331 |
|
273,496 |
|
- |
|
- | ||||||||||
Outside services |
|
9,167 |
|
6,929 |
|
- |
|
- | ||||||||||
Advance to energy purchase agreements |
|
4,262 |
|
14,614 |
|
30,066 |
|
30,981 | ||||||||||
Collection agreements |
|
76,660 |
|
61,771 |
|
- |
|
- | ||||||||||
Prepaid expenses |
|
46,034 |
|
39,207 |
|
5,331 |
|
1,359 | ||||||||||
Receivables from resources provided by the energy development account - CDE |
561,401 |
|
170,543 |
|
- |
|
- | |||||||||||
Receivables - business combination |
|
- |
|
- |
|
13,950 |
|
13,950 | ||||||||||
Advances to employees |
|
20,505 |
|
11,097 |
|
- |
|
- | ||||||||||
Allowance for doubtful accounts (Note 6) |
|
(13,486) |
|
(12,930) |
|
- |
|
(221) | ||||||||||
Other |
|
94,687 |
|
74,689 |
|
54,906 |
|
75,488 | ||||||||||
Total |
|
1,101,275 |
|
673,383 |
|
282,872 |
|
296,096 | ||||||||||
|
|
|
|
|
|
|
|
| ||||||||||
Receivables from Resources provided by the Energy Development Account – CDE/CCEE – refer to: (i) low income subsidies totaling R$ 13,624 (R$ 11,808 in December 31, 2013); (ii) other tariff discounts granted to consumers amounting to R$ 374,224 (R$ 70,254 in December 31, 2013); and (iii) R$ 173,553 mainly related to involuntary exposure and CCEAR account - Electric Energy Sales in the Regulated Environment Agreement (R$ 88,481 in December 31, 2013).
( 11 ) INVESTMENTS
|
Parent company |
|
Consolidated | |||||||||
|
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | ||||||||
Permanent equity interests - equity method |
|
|
|
|
|
|
| |||||
By equity method of the subsidiary |
4,545,485 |
|
5,430,352 |
|
1,147,484 |
|
1,018,565 | |||||
Value-added of assets, net |
893,953 |
|
983,518 |
|
13,230 |
|
14,116 | |||||
Goodwill |
6,054 |
|
6,054 |
|
- |
|
- | |||||
Total |
5,445,493 |
|
6,419,924 |
|
1,160,714 |
|
1,032,681 | |||||
|
|
|
|
|
|
|
| |||||
56
11.1 - Permanent Equity Interests – equity method:
The main information on the investments in direct permanent equity interests is as follows:
September 30, 2014 |
September 30, 2014 |
December 31, 2013 |
Nine months 2014 |
Nine months 2013 | |||||||||||||
Investment |
Number of shares (thousand) |
Total assets |
Capital |
Shareholders' equity |
Profit or loss for the period |
Shareholders equity interest |
Equity in subsidiaries | ||||||||||
CPFL Paulista |
241,264 |
7,457,231 |
241,264 |
601,485 |
181,567 |
601,485 |
1,186,113 |
181,567 |
468,681 | ||||||||
CPFL Piratininga |
53,081,259 |
2,705,110 |
156,610 |
325,255 |
8,256 |
325,255 |
384,609 |
8,256 |
43,186 | ||||||||
CPFL Santa Cruz |
371,772 |
389,146 |
67,580 |
107,209 |
23,166 |
107,209 |
100,369 |
23,166 |
(3,881) | ||||||||
CPFL Leste Paulista |
892,772 |
183,549 |
25,392 |
40,292 |
9,027 |
40,292 |
60,578 |
9,027 |
533 | ||||||||
CPFL Sul Paulista |
454,958 |
194,794 |
22,751 |
44,393 |
11,018 |
44,393 |
51,432 |
11,018 |
3,101 | ||||||||
CPFL Jaguari |
209,294 |
161,258 |
17,292 |
24,614 |
872 |
24,614 |
23,261 |
872 |
913 | ||||||||
CPFL Mococa |
117,199 |
137,323 |
14,002 |
24,367 |
8,137 |
24,367 |
34,145 |
8,137 |
10,383 | ||||||||
RGE |
807,169 |
3,457,996 |
934,472 |
1,221,396 |
75,530 |
1,221,396 |
1,254,557 |
75,530 |
86,786 | ||||||||
CPFL Geração |
205,487,717 |
5,839,325 |
1,039,619 |
1,924,448 |
86,224 |
1,924,448 |
2,116,833 |
86,224 |
139,040 | ||||||||
CPFL Jaguari Geração (*) |
40,108 |
44,060 |
40,108 |
39,963 |
621 |
39,963 |
48,356 |
621 |
4,871 | ||||||||
CPFL Brasil |
2,999 |
649,183 |
2,999 |
50,009 |
121,227 |
50,009 |
35,246 |
121,227 |
19,798 | ||||||||
CPFL Planalto (*) |
630 |
1,784 |
630 |
1,136 |
1,741 |
1,136 |
(115) |
1,741 |
(1,242) | ||||||||
CPFL Serviços |
1,528,988 |
161,480 |
66,620 |
72,344 |
6,349 |
72,344 |
77,078 |
6,349 |
1,222 | ||||||||
CPFL Atende (*) |
13,991 |
25,899 |
13,991 |
15,284 |
4,532 |
15,284 |
13,746 |
4,532 |
43 | ||||||||
Nect (*) |
2,059 |
21,263 |
2,059 |
5,286 |
6,640 |
5,286 |
5,999 |
6,640 |
3,648 | ||||||||
CPFL Total (*) |
19,005 |
59,070 |
19,005 |
21,805 |
7,715 |
21,805 |
20,893 |
7,715 |
1,688 | ||||||||
CPFL Jaguariuna (*) |
189,660 |
2,692 |
2,966 |
2,586 |
34 |
2,586 |
2,512 |
34 |
(334) | ||||||||
CPFL Telecom |
9,377 |
76,280 |
9,377 |
2,284 |
(5,763) |
2,284 |
(1,311) |
(5,763) |
(1,184) | ||||||||
CPFL Centrais Geradoras |
20,430 |
27,044 |
20,430 |
21,321 |
3,602 |
21,321 |
16,041 |
3,602 |
238 | ||||||||
CPFL Participações |
10 |
- |
- |
7 |
- |
7 |
10 |
(3) |
- | ||||||||
Subtotal - By shareholders' equity of the subsidiary |
4,545,485 |
5,430,352 |
550,494 |
777,491 | |||||||||||||
Amortization of added value on assets |
- |
- |
(89,564) |
(98,370) | |||||||||||||
Total |
4,545,485 |
5,430,352 |
460,930 |
679,120 | |||||||||||||
(*) numebr of quotas |
Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. Amortization of the fair value adjustments (added value) of net assets of R$ 89,564 (R$ 98,371 in the nine months of 2013) is classified in the parent company’s income statement under “income from equity in subsidiaries”, in accordance with ICPC 09.
The changes in investments in subsidiaries in the parent company in the period are shown below:
Investment |
Investment as of December 31, 2013 |
Capital increase /payment of capital |
Equity in subsidiary (profit or loss) |
|
Equity in subsidiary (Other comprehensive income) |
|
Movement of capital in subsidiaries without a change in control |
Dividend and Interest on shareholders’ equity receivable |
Corporate restructuring |
Investment as of September 30, 2014 | ||||||
CPFL Paulista |
1,186,113 |
- |
181,567 |
- |
- |
(766,195) |
- |
601,485 | ||||||||
CPFL Piratininga |
384,609 |
50,000 |
8,256 |
- |
- |
(117,610) |
- |
325,255 | ||||||||
CPFL Santa Cruz |
100,369 |
- |
23,166 |
- |
- |
(16,326) |
- |
107,209 | ||||||||
CPFL Leste Paulista |
60,578 |
- |
9,027 |
- |
- |
(28,324) |
(989) |
40,292 | ||||||||
CPFL Sul Paulista |
51,432 |
- |
11,018 |
- |
- |
(16,623) |
(1,435) |
44,393 | ||||||||
CPFL Jaguari |
23,261 |
- |
872 |
- |
- |
1,393 |
(912) |
24,614 | ||||||||
CPFL Mococa |
34,145 |
- |
8,137 |
- |
- |
(15,796) |
(2,119) |
24,367 | ||||||||
RGE |
1,254,557 |
- |
75,530 |
(1,535) |
- |
(107,156) |
- |
1,221,396 | ||||||||
CPFL Geração |
2,116,833 |
- |
86,224 |
- |
44 |
(278,653) |
- |
1,924,448 | ||||||||
CPFL Jaguari Geração |
48,356 |
- |
621 |
- |
- |
(9,014) |
- |
39,963 | ||||||||
CPFL Brasil |
35,246 |
- |
121,227 |
- |
- |
(106,464) |
- |
50,009 | ||||||||
CPFL Planalto |
(115) |
- |
1,741 |
- |
- |
(490) |
- |
1,136 | ||||||||
CPFL Serviços |
77,078 |
- |
6,349 |
- |
- |
(11,084) |
- |
72,344 | ||||||||
CPFL Atende |
13,746 |
- |
4,532 |
- |
- |
(2,993) |
- |
15,284 | ||||||||
Nect |
5,999 |
- |
6,640 |
- |
- |
(7,353) |
- |
5,286 | ||||||||
CPFL Total |
20,893 |
- |
7,715 |
- |
- |
(6,803) |
- |
21,805 | ||||||||
CPFL Jaguariuna |
2,512 |
40 |
34 |
- |
- |
- |
- |
2,586 | ||||||||
CPFL Telecom |
(1,311) |
9,357 |
(5,763) |
- |
- |
- |
- |
2,284 | ||||||||
CPFL Centrais Geradoras |
16,041 |
- |
3,602 |
- |
- |
(3,776) |
5,454 |
21,321 | ||||||||
CPFL Participações |
10 |
- |
(3) |
- |
- |
- |
- |
7 | ||||||||
5,430,352 |
59,397 |
550,494 |
(1,535) |
44 |
(1,493,266) |
- |
4,545,485 | |||||||||
57
In the financial statements, the investment balances correspond to the interest in the entities accounted for by the equity method:
Investment in joint ventures |
September 30, 2014 |
December 31, 2013 |
Nine months 2014 |
Nine months 2013 | ||||
Shareholders equity interest |
Equity in subsidiaries | |||||||
Baesa |
165,739 |
153,175 |
12,563 |
3,142 | ||||
Enercan |
432,517 |
391,728 |
54,213 |
46,153 | ||||
Chapecoense |
441,308 |
390,822 |
50,486 |
39,699 | ||||
EPASA |
107,920 |
82,839 |
(18,364) |
(13,329) | ||||
Net residual value of set up of assets |
13,230 |
14,116 |
(886) |
(929) | ||||
1,160,714 |
1,032,681 |
98,013 |
74,736 | |||||
11.2 – Value-added of assets (net) and goodwill
Net adjustment to fair value (added value) of assets refers mainly to the right to the concession, acquired through business combinations. The goodwill relates mainly to the acquisition of investments, based on projections of future income.
In the consolidated financial statements these amounts are classified under Intangible Assets (Note 13).
11.3 – Dividends and Interest on shareholders’ equity receivable
Parent company | |||||||||||
Dividends |
Interest on shareholders´ equity |
Total | |||||||||
Investment |
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | |||||
CPFL Paulista |
755,625 |
389,872 |
10,570 |
34,879 |
766,195 |
424,752 | |||||
CPFL Piratininga |
26,874 |
117,816 |
- |
11,267 |
26,874 |
129,083 | |||||
CPFL Santa Cruz |
27,388 |
19,764 |
1,873 |
3,916 |
29,261 |
23,681 | |||||
CPFL Leste Paulista |
37,178 |
10,323 |
2,409 |
940 |
39,587 |
11,263 | |||||
CPFL Sul Paulista |
36,099 |
21,095 |
3,784 |
2,165 |
39,883 |
23,260 | |||||
CPFL Jaguari |
10,029 |
11,422 |
723 |
723 |
10,752 |
12,145 | |||||
CPFL Mococa |
31,290 |
15,919 |
1,590 |
1,166 |
32,881 |
17,085 | |||||
RGE |
82,117 |
- |
50,077 |
25,039 |
132,194 |
25,039 | |||||
CPFL Geração |
116,460 |
- |
- |
- |
116,460 |
- | |||||
CPFL Centrais Geradoras |
2,764 |
- |
- |
- |
2,764 |
- | |||||
CPFL Jaguari Geração |
4,039 |
4,709 |
- |
- |
4,039 |
4,709 | |||||
CPFL Brasil |
84,660 |
- |
- |
- |
84,660 |
- | |||||
CPFL Planalto |
490 |
5,101 |
- |
- |
490 |
5,101 | |||||
CPFL Serviços |
17,182 |
9,080 |
4,583 |
1,601 |
21,765 |
10,681 | |||||
CPFL Atende |
2,993 |
1,389 |
- |
624 |
2,993 |
2,013 | |||||
Nect |
7,353 |
7,696 |
- |
- |
7,353 |
7,696 | |||||
CPFL Total |
5,077 |
792 |
- |
404 |
5,077 |
1,196 | |||||
1,247,619 |
614,978 |
75,611 |
82,725 |
1,323,230 |
697,702 | ||||||
11.4 – Business combinations
Rosa dos Ventos Geração e Comercialização de Energia S.A. - RDV
On June 18, 2013, the subsidiary CPFL Renováveis signed a contract for acquisition of 100% of the assets of the Canoa Quebrada wind farms, with installed capacity of 10.5 MW, and
Lagoa do Mato, with installed capacity of 3.2 MW, located on the coast of the State of Ceará. Both are operating commercially, and there is a contract with Eletrobrás, through PROINFA (Incentive Program for Alternative Sources of Electric Energy) for all the energy generated by these farms (physical information and energetic capacity measures not reviewed by the independent auditors).
58
On February 27, 2014 was concluded the Rosa dos Ventos acquisition. The total purchase price is R$103,358, which includes: (i) the amount of R$ 70,296 paid to the seller; (ii) price adjustment of R$ 634 and (iii) assumption of Rosa dos Ventos’ net debt of R$32,428. The subsidiary CPFL Renováveis also added the amount of R$ 634, as an adjustment of the acquisition price.
11.4.1 Additional information about acquisition
a) Considerations
|
|
Rosa dos Ventos | ||
|
|
February 28, 2014 | ||
|
| |||
Consideration transferred or to be transferred in cash and cash equivalents by the acquirer | ||||
Transferred or to be transferred cash directly to shareholders |
|
70,296 | ||
Price adjustment paid to the sellers accordingly to contractual clause |
634 | |||
Total consideration |
|
70,930 | ||
b) Assets acquired and liabilities recognized on the acquisition date
In the acquisition of Rosa dos Ventos, the total amount of the considerations transferred (paid) was allocated at fair value to the assets acquired and liabilities assumed, including the intangible assets related to the right to operate the authorization, which will be amortized over the remaining period of the authorization tied to operation of the wind farms. The average term for Rosa dos Ventos is estimated at 18 years. Consequently, as the total amount paid was allocated to identified assets and liabilities, no residual amount was allocated to goodwill for this transaction.
The initial allocation of the amount paid is based on CPFL Renováveis Management estimates and it is still pending finalization of the economic/financial valuation report. The subsidiary's management expects the economic/financial valuation report will be concluded by de end of December 2014.
The subsidiary's management does not expect the amount allocated as the right to operate the acquisition to be tax-deductible and has therefore recorded deferred income tax and social contribution for the difference between the amount allocated to the assets and liabilities and their corresponding tax bases.
59
The initial accounting for the Rosa dos Ventos acquisition was made using 28 February 2014 as reference. Since the economic/financial valuation report has not been finalized, we show below the best estimate of the acquisition of Rosa do Ventos at fair value:
Rosa dos | ||
Ventos | ||
February 28, 2014 | ||
Current assets |
||
Cash and cash equivalents |
2,466 | |
Other current assets |
6,601 | |
Noncurrent assets |
||
Fiduciary investments |
4,253 | |
Property, plant and equipment |
51,735 | |
Intangible |
65,117 | |
Current liabilities |
3,033 | |
Noncurrent liabilities |
||
Loans, Financings and Debentures |
32,934 | |
Deferred taxes on exploitation rights |
22,020 | |
Allowance for demobilization |
1,255 | |
Net assets acquired |
70,930 | |
To be transferred |
70,930 | |
c) Outflow of net cash on acquisition of the subsidiary
Rosa dos Ventos | ||
February 28, 2014 | ||
To be transferred in cash |
70,930 | |
Less: Balance of cash and cash equivalent acquired |
(2,466) | |
Net cash |
68,464 | |
d) Financial information on the net operating revenue and net income of the subsidiary acquired included in the consolidated interim financial information the nine months of 2014:
|
|
Net operating revenue |
Net income | |
Rosa dos Ventos - from March 1, 2014 to September 30, 2014. |
9,330 |
|
4,358 | |
|
|
9,330 |
|
4,358 |
|
|
|
|
60
e) Combined financial information on the net operating income and profit for the nine months of 2014 if the acquisition had occurred at the beginning on January 1, 2014.
|
|
Net operating revenue |
Net income | ||
Consolidated CPFL Energia - historical |
|
12,062,968 |
|
416,827 | |
Pro forma adjustment (i) |
|
2,929 |
|
706 | |
Total |
|
12,065,897 |
|
417,533 | |
|
|
|
|
| |
(i) The pro forma adjustments to the net operating income took into account the addition of the net operating income of the subsidiary Rosa dos Ventos for the period in which it was not controlled, consequently not consolidated by the Company (January 1 to February 28, 2014).
The pro forma adjustments of the net profit took into account: (i) addition of the profit or loss of the subsidiary Rosa dos Ventos for the period in which it was not consolidated by the Company; and (ii) inclusion of amortization of the right to operate, net of tax effects, as if Rosa dos Ventos had been acquired on January 1, 2014.
The Company's consolidated information for the nine-month period ended September 30, 2014 includes 7 (seven) months of operations of the subsidiary Rosa dos Ventos.
11.5 – Interest of non-controlling shareholders and joint ventures
Disclosure of interests in subsidiaries, as per IFRS 12 and CPC 45, is as follows:
11.5.1 – Changes in the interest on non-controlling shareholders
CERAN |
CPFL Renováveis |
Paulista Lajeado |
Total | |||||
At December 31, 2013 |
216,331 |
1,480,864 |
77,624 |
1,774,819 | ||||
Equity interests and voting capital |
35.00% |
41.16% |
40.07% |
|||||
Net equity attributable to noncontrolling shareholders |
21,029 |
(41,854) |
481 |
(20,344) | ||||
Other movements |
- |
(485) |
(6) |
(491) | ||||
Dividends |
(11,900) |
- |
(7,099) |
(18,999) | ||||
At September 30, 2014 |
225,460 |
1,438,524 |
71,001 |
1,734,985 | ||||
Equity interests and voting capital |
35.00% |
41.17% |
(*) |
40.07% |
||||
(*) Up to February 28, 2014, the participation of non-controlling shareholders was 41.16%.
61
11.5.2 – Summarized financial information for each of the Company's subsidiaries listing the interest of non-controlling shareholders
The summarized financial information at September 30, 2014 and December 31, 2013 and for the nine months ended at September 30, 2014 and 2013 of subsidiaries in which there are non-controlling interests are as follows:
September 30, 2014 |
December 31, 2013 | |||||||||||
|
CERAN |
CPFL Renováveis |
Paulista Lajeado |
CERAN |
CPFL Renováveis |
Paulista Lajeado | ||||||
Current assets |
149,268 |
919,172 |
12,008 |
110,430 |
1,040,470 |
26,529 | ||||||
Cash and cash equivalents |
107,985 |
641,601 |
1,993 |
73,686 |
731,055 |
14,657 | ||||||
Noncurrent assets |
1,058,985 |
8,401,499 |
116,752 |
1,090,695 |
8,454,767 |
116,739 | ||||||
Current liabilities |
117,181 |
657,985 |
24,758 |
96,831 |
1,082,806 |
24,241 | ||||||
Financial liabilities |
105,551 |
522,498 |
8,031 |
64,921 |
986,721 |
1,577 | ||||||
Noncurrent liabilities |
446,903 |
5,186,871 |
- |
486,207 |
4,834,189 |
- | ||||||
Financial liabilities |
446,903 |
4,230,354 |
- |
486,207 |
3,842,990 |
- | ||||||
Shareholders' equity |
644,170 |
3,475,815 |
104,002 |
618,087 |
3,578,242 |
119,027 | ||||||
Controlling shareholders´ interest |
644,170 |
3,463,071 |
104,002 |
618,087 |
3,564,362 |
119,027 | ||||||
Non-controlling shareholders´ interest |
- |
12,744 |
- |
- |
13,880 |
- | ||||||
Nine months 2014 |
Nine months 2013 | |||||||||||
CERAN |
CPFL Renováveis |
Paulista Lajeado |
CERAN |
CPFL Renováveis |
Paulista Lajeado | |||||||
Net operating revenue |
256,942 |
878,265 |
34,447 |
200,751 |
684,494 |
49,752 | ||||||
Depreciation and amortization |
(33,017) |
(312,037) |
(5) |
(35,407) |
(262,080) |
(5) | ||||||
Interest income |
8,605 |
63,136 |
606 |
4,057 |
29,646 |
390 | ||||||
Interest expense |
(30,622) |
(298,711) |
- |
(34,028) |
(218,824) |
- | ||||||
Social contribution and income tax |
(30,267) |
(15,263) |
(1,325) |
(24,290) |
(10,320) |
(5,032) | ||||||
Net income |
60,083 |
(102,118) |
1,201 |
49,255 |
(82,804) |
9,579 | ||||||
Net income attributable to controlling shareholders |
60,083 |
(102,298) |
1,201 |
49,255 |
(82,756) |
9,579 | ||||||
Net income attributable to noncontrolling shareholders |
- |
180 |
- |
- |
(48) |
- |
62
11.5.3 – Joint venture
Summarized financial information of the joint venture at September 30, 2014 and December 31, 2013 and for the nine months ended at September 30, 2014 and 2013 are as follows:
September 30, 2014 |
December 31, 2013 | |||||||||||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa |
Enercan |
Baesa |
Chapecoense |
Epasa | ||||||||
Current assets |
147,330 |
87,145 |
209,369 |
325,933 |
97,961 |
58,980 |
144,018 |
171,387 | ||||||||
Cash and cash equivalents |
58,452 |
35,529 |
90,037 |
72,208 |
21,483 |
36,010 |
44,924 |
19,173 | ||||||||
Noncurrent assets |
1,259,796 |
1,223,418 |
3,264,004 |
643,255 |
1,296,035 |
1,267,818 |
3,200,402 |
644,508 | ||||||||
Current liabilities |
123,039 |
135,825 |
395,086 |
454,777 |
136,414 |
131,196 |
274,679 |
279,753 | ||||||||
Financial liabilities |
89,730 |
127,561 |
304,405 |
323,379 |
88,969 |
125,372 |
206,968 |
158,049 | ||||||||
Noncurrent liabilities |
396,381 |
511,939 |
2,212,976 |
325,510 |
453,592 |
583,045 |
2,303,424 |
374,763 | ||||||||
Financial liabilities |
356,738 |
500,638 |
2,212,335 |
324,366 |
416,513 |
573,781 |
2,295,940 |
374,696 | ||||||||
Shareholders' equity |
887,706 |
662,798 |
865,310 |
188,901 |
803,990 |
612,557 |
766,317 |
161,379 | ||||||||
Nine months 2014 |
Nine months 2013 | |||||||||||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa |
Enercan |
Baesa |
Chapecoense |
Epasa | ||||||||
Net operating revenue |
375,117 |
274,614 |
639,705 |
868,151 |
346,665 |
213,461 |
490,488 |
385,108 | ||||||||
Depreciation and amortization |
(40,271) |
(38,008) |
(99,101) |
(24,248) |
(36,904) |
(38,982) |
(99,946) |
(24,223) | ||||||||
Interest income |
11,420 |
5,110 |
19,535 |
1,245 |
12,282 |
3,011 |
7,495 |
647 | ||||||||
Interest expense |
(30,879) |
(25,304) |
(102,702) |
(26,457) |
(34,405) |
(30,317) |
(105,421) |
(28,284) | ||||||||
Social contribution and income tax |
(56,934) |
(25,673) |
(51,091) |
15,785 |
(48,581) |
(6,123) |
(39,920) |
12,858 | ||||||||
Net income |
111,267 |
50,242 |
98,993 |
(31,335) |
94,731 |
12,563 |
77,841 |
(25,269) | ||||||||
Equity Interests and voting capital |
48.72% |
25.01% |
51.00% |
57.13% (*) |
48.72% |
25.01% |
51.00% |
52.75% | ||||||||
(*) Up to February 28, 2014, the interest of the direct subsidiary CPFL Geração was 52.75%.
Although it holds a share interest of more than 50% in the entities Epasa and Chapecoense, the subsidiary CPFL Geração controls these investments jointly with other shareholders. Analysis of the classification of the type of investment is based on the Shareholders' Agreement for each venture.
The loans obtained from the BNDES by the joint ventures ENERCAN, BAESA and Chapecoense establish restrictions on payment of dividends to the subsidiary CPFL Geração in excess of the mandatory minimum of 25% without the prior consent of the BNDES.
11.5.4 – Joint venture operations
Through its fully-owned subsidiary CPFL Geração, the Company holds part of the assets of the Serra da Mesa hydropower plant, located on the Tocantins River, in Goias State. The concession and operation of the hydropower plant belong to Furnas Centrais Elétricas S.A. In order to maintain these assets operating jointly with Furnas (joint-venture), CPFL Geração as assured of a 51.54% interest in the installed power of 1,275 MW (657 MW) and the guaranteed mean energy of 671 MW (mean 345.4 MW) until 2028 (physical information and energetic capacity measures not reviewed by the independent auditors).
11.6 – Capital increase in the joint venture Epasa
An Extraordinary General Meeting (EGM) held on January 31, 2014 by the jointly controlled subsidiary EPASA approved a capital increase of R$ 65,000. An amount of R$ 34,288 was subscribed and paid up by the subsidiary CPFL Geração in proportion to its interest in EPASA's capital.
The other shareholders were offered the option to exercise the preference to subscribe shares to be issued within 30 days of signing of the Notice to Shareholders, published on February 1, 2014. At the same EGM, the subsidiary CPFL Geração stated its interest in subscribing the remaining shares, should the other shareholders not exercise the right to preference within the stipulated period. After this period, the shareholders Eletricidade do Brasil S.A. and OZ&M Incorporação e Participação Ltda. partially exercised the share subscription rights granted to them, subscribing and paying up the amounts of R$ 14,000 and R$ 1,000, respectively.
63
In accordance with the Notice to Shareholders, Eletricidade do Brasil S.A. expressed its interest in subscribing the remaining shares, within the period stipulated in the Notice to Shareholders published on March 12, 2014. On March 21, 2014, Eletricidade do Brasil S.A and the subsidiary CPFL Geração, paid up the remaining shares, at R$ 4,556 and R$ 11,157, respectively. Through the subsidiary CPFL Geração, the Company now holds 57.13% of the capital of the jointly controlled subsidiary EPASA. The change of R$ 2,002 in corporate interest was registered in the investment and income of the subsidiary CPFL Geração, and consequently, also of the Company.
The other shareholders are assured by the Shareholders Agreement of the right to exercise the option to purchase any remaining shares within 12 months from the date on which the remaining shares are paid up, in order to recompose their diluted interest.
11.7 - Association between CPFL Renováveis and Dobrevê Energia S.A. - (“DESA”)
As disclosed in our Financial Statement of December 31, 2013, on February 17, 2014, the indirect subsidiary CPFL Renováveis and its parent company CPFL Geração signed an association agreement, whereby the terms and conditions have been established to the association between DESA and CPFL Renováveis. The association was authorized by ANEEL on April 24, 2014 and approved by the Administrative Council for Economic Defense - CADE on May 6, 2014.
The objective of the Association was to consolidate the experience of both groups in the renewable energy sector to achieve gains of scale and increase synergy by combining the operations, which are now structured more efficiently for businesses development.
The details of this operation are described on Note 35.4.
64
( 12 ) PROPERTY, PLANT AND EQUIPMENT
Consolidated | |||||||||||||||
Land |
Reservoirs, dams and water mains |
Buildings, construction and improvements |
Machinery and equipment |
Vehicles |
Furniture and fittings |
In progress |
Total | ||||||||
As of December 31, 2013 |
115,946 |
986,527 |
1,318,394 |
4,291,334 |
22,661 |
13,731 |
968,826 |
7,717,419 | |||||||
Historic cost |
126,820 |
1,375,993 |
1,718,629 |
5,671,053 |
29,928 |
24,277 |
968,826 |
9,915,527 | |||||||
Accumulated depreciation |
(10,874) |
(389,466) |
(400,235) |
(1,379,719) |
(7,267) |
(10,545) |
- |
(2,198,107) | |||||||
Additions |
16 |
19 |
466 |
2,155 |
- |
1 |
251,061 |
253,718 | |||||||
Disposals |
(1,772) |
- |
(12,718) |
(14,347) |
(472) |
(571) |
- |
(29,881) | |||||||
Provision to environmental costs |
- |
- |
9,193 |
- |
- |
- |
- |
9,193 | |||||||
Transfers |
750 |
809 |
185,534 |
685,655 |
13,536 |
62 |
(886,347) |
- | |||||||
Transfers to/from other assets - cost |
(5) |
163 |
(1,914) |
(2,921) |
- |
(3,167) |
(324) |
(8,168) | |||||||
Depreciation |
(3,138) |
(35,307) |
(48,242) |
(202,869) |
(3,103) |
(1,882) |
- |
(294,540) | |||||||
Disposal of depreciation |
- |
- |
- |
272 |
243 |
471 |
- |
986 | |||||||
Reclassification and transfers to/from other assets - depreciation |
- |
- |
(20) |
(547) |
- |
1,570 |
- |
1,003 | |||||||
Business combination |
- |
- |
7,818 |
43,510 |
- |
58 |
349 |
51,735 | |||||||
Spin-off generation activity on the distribuition - cost |
- |
- |
460 |
6,089 |
- |
204 |
- |
6,754 | |||||||
Spin-off generation activity on the distribuition - depreciation |
- |
- |
(32) |
(866) |
- |
(28) |
- |
(926) | |||||||
As of September 30, 2014 |
111,797 |
952,211 |
1,458,940 |
4,807,465 |
32,866 |
10,449 |
333,569 |
7,707,297 | |||||||
Historic cost |
125,810 |
1,376,983 |
1,907,469 |
6,391,196 |
42,993 |
20,864 |
333,569 |
10,198,883 | |||||||
Accumulated depreciation |
(14,012) |
(424,773) |
(448,529) |
(1,583,731) |
(10,127) |
(10,415) |
- |
(2,491,587) | |||||||
Average depreciation rate |
3.86% |
3.40% |
3.45% |
4.62% |
12.38% |
11.10% |
In accordance with CPC 20 (R1) and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to the qualifying property, plant and equipment. In the consolidated statements R$ 10,668 was capitalized for the nine months of 2014 (R$ 39,105 in the nine months of 2013) at the rate of 8.45% p.a. (7.57% p.a. in 2013)
In the interim consolidated financial statement the depreciation amounts are recorded on income and loss at “Depreciation and amortization” (Note 27)
65
( 13 ) INTANGIBLE ASSETS
Consolidated | |||||||||||||
Goodwill |
Concession right |
Outros ativos intangíveis |
Total | ||||||||||
Acquired in business combinations |
Distribution infrastructure - operational |
Distribution infrastructure - in progress |
Public utilities |
||||||||||
As of December 31, 2013 |
6,115 |
4,312,381 |
3,763,197 |
574,131 |
31,582 |
60,922 |
8,748,328 | ||||||
Historical cost |
6,152 |
6,811,237 |
9,310,710 |
574,131 |
35,840 |
156,023 |
16,894,093 | ||||||
Accumulated amortization |
(37) |
(2,498,856) |
(5,547,513) |
- |
(4,258) |
(95,100) |
(8,145,764) | ||||||
Additions |
- |
618 |
- |
507,176 |
- |
8,385 |
516,179 | ||||||
Amortization |
- |
(219,025) |
(328,674) |
- |
(1,065) |
(7,829) |
(556,592) | ||||||
Transfer - intangible assets |
- |
- |
302,254 |
(302,254) |
- |
- |
- | ||||||
Transfer - financial asset |
- |
- |
765 |
(279,223) |
- |
- |
(278,458) | ||||||
Disposal and transfer - other assets |
- |
- |
(19,241) |
2,770 |
- |
7,144 |
(9,327) | ||||||
Business combination |
- |
64,762 |
- |
- |
- |
355 |
65,117 | ||||||
Spin-off generation activity on the distribuition |
- |
- |
(299) |
- |
- |
13 |
(286) | ||||||
As of September 30, 2014 |
6,115 |
4,158,735 |
3,718,003 |
502,600 |
30,517 |
68,991 |
8,484,962 | ||||||
Historical cost |
6,152 |
6,879,862 |
9,430,618 |
502,600 |
35,840 |
172,099 |
17,027,172 | ||||||
Accumulated amortization |
(37) |
(2,721,127) |
(5,712,615) |
- |
(5,323) |
(103,108) |
(8,542,210) |
In the consolidated statements, amortization is recorded in profit or loss, under the following headings: (i) “depreciation and amortization” for amortization of the intangible assets related to Distribution Infrastructure, Use of Public Utilities and Other Intangible Assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through a business combination (Note 27).
In accordance with CPC 20 (R1) and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to qualifying intangible assets. During the nine months of 2014, R$ 5,439 was capitalized in the interim consolidated financial statements (R$ 6,937 in the nine months of 2013) at a rate of 7.50% p.a. (8.79% p.a. in 2013).
66
13.1 Intangible assets acquired in business combinations
The following table shows the breakdown of the intangible asset of exploitation rights of the concession acquired in business combinations:
Consolidated | |||||||||||
September 30, 2014 |
December 31, 2013 |
Annual amortization rate | |||||||||
Historic cost |
Accumulated amortization |
Net value |
Net value |
2014 |
2013 | ||||||
Intangible asset - acquired in business combinations |
|||||||||||
Intangible asset acquired, not merged |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
304,861 |
(168,581) |
136,281 |
147,933 |
5.10% |
6.03% | |||||
CPFL Piratininga |
39,065 |
(20,238) |
18,826 |
20,192 |
4.66% |
4.85% | |||||
RGE |
3,150 |
(1,341) |
1,809 |
1,943 |
5.70% |
5.86% | |||||
CPFL Geração |
54,555 |
(28,381) |
26,174 |
28,170 |
4.88% |
4.83% | |||||
CPFL Santa Cruz |
9 |
(7) |
2 |
3 |
16.22% |
16.40% | |||||
CPFL Leste Paulista |
3,333 |
(2,676) |
657 |
1,091 |
17.36% |
17.45% | |||||
CPFL Sul Paulista |
7,288 |
(5,813) |
1,475 |
2,434 |
17.53% |
16.94% | |||||
CPFL Jaguari |
5,213 |
(4,251) |
962 |
1,710 |
19.13% |
16.49% | |||||
CPFL Mococa |
9,110 |
(7,670) |
1,440 |
2,638 |
17.53% |
18.96% | |||||
CPFL Jaguari Geração |
7,896 |
(2,677) |
5,219 |
5,616 |
6.71% |
7.07% | |||||
434,480 |
(241,635) |
192,845 |
211,730 |
||||||||
Subsidiaries |
|||||||||||
CPFL Renováveis |
3,202,770 |
(388,831) |
2,813,939 |
2,850,857 |
4.07% |
4.11% | |||||
Outros |
15,096 |
(13,984) |
1,112 |
1,083 |
|||||||
3,217,866 |
(402,815) |
2,815,051 |
2,851,940 |
||||||||
Subtotal |
3,652,346 |
(644,450) |
3,007,896 |
3,063,670 |
|||||||
Intangible asset acquired and merged – Deductible |
|||||||||||
Subsidiaries |
|||||||||||
RGE |
1,120,266 |
(813,787) |
306,480 |
321,225 |
1.75% |
1.89% | |||||
CPFL Geração |
426,450 |
(283,199) |
143,251 |
155,698 |
3.89% |
3.66% | |||||
Subtotal |
1,546,716 |
(1,096,985) |
449,731 |
476,923 |
|||||||
Intangible asset acquired and merged – Reassessed |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
1,074,026 |
(631,249) |
442,778 |
479,952 |
4.61% |
5.39% | |||||
CPFL Piratininga |
115,762 |
(59,973) |
55,788 |
59,836 |
4.66% |
4.85% | |||||
RGE |
310,128 |
(138,223) |
171,905 |
184,700 |
5.50% |
5.65% | |||||
CPFL Santa Cruz |
61,685 |
(54,084) |
7,601 |
12,241 |
10.03% |
10.14% | |||||
CPFL Leste Paulista |
27,034 |
(23,348) |
3,685 |
6,615 |
14.45% |
14.47% | |||||
CPFL Sul Paulista |
38,168 |
(32,614) |
5,554 |
9,662 |
14.35% |
14.02% | |||||
CPFL Mococa |
15,124 |
(13,327) |
1,797 |
3,390 |
14.05% |
14.85% | |||||
CPFL Jaguari |
23,600 |
(20,500) |
3,100 |
5,813 |
15.33% |
14.28% | |||||
CPFL Jaguari Geração |
15,275 |
(6,374) |
8,901 |
9,578 |
5.91% |
6.23% | |||||
Subtotal |
1,680,801 |
(979,693) |
701,108 |
771,788 |
|||||||
Total |
6,879,862 |
(2,721,127) |
4,158,735 |
4,312,381 |
|||||||
For the balances relating to the subsidiary CPFL Renováveis, amortization is recorded for the remaining terms of the respective exploration authorizations, using the straight line method. For the other balances, the amortization rates for intangible assets acquired through business combinations are based on the projected income curves of the concessionaires for the remainder of the concession term, and these projections are reviewed annually.
67
( 14 ) SUPPLIERS
Consolidated | |||
September 30, 2014 |
December 31, 2013 | ||
Current |
|||
System service charges |
1,819 |
61,880 | |
Energy purchased |
1,545,908 |
1,300,598 | |
Electricity network usage charges |
124,697 |
91,603 | |
Materials and services |
174,167 |
338,524 | |
Free energy |
99,368 |
92,088 | |
Total |
1,945,959 |
1,884,693 | |
Noncurrent |
|||
Materials and services |
633 |
- |
( 15 ) ACCRUED INTEREST ON LOANS AND FINANCING AND LOANS AND FINANCING
Consolidated | ||||||||||||||||
September 30, 2014 |
December 31, 2013 | |||||||||||||||
Interest - Current and Noncurrent |
Principal |
|
Total |
Interest - Current and Noncurrent |
Principal |
|
Total | |||||||||
Current |
Noncurrent |
Current |
Noncurrent |
|||||||||||||
Measured at cost |
||||||||||||||||
Brazilian currency |
||||||||||||||||
Power increases |
- |
- |
- |
- |
6 |
1,229 |
- |
1,235 | ||||||||
Investment |
15,009 |
577,310 |
4,091,798 |
4,684,117 |
24,555 |
872,818 |
4,071,441 |
4,968,814 | ||||||||
Property income |
17 |
1,274 |
4,761 |
6,053 |
27 |
1,364 |
5,717 |
7,108 | ||||||||
Financial institutions |
101,891 |
262,853 |
1,388,664 |
1,753,408 |
128,752 |
560,121 |
1,520,231 |
2,209,104 | ||||||||
Other |
700 |
38,944 |
15,417 |
55,061 |
674 |
40,658 |
19,063 |
60,395 | ||||||||
Total at Cost |
117,617 |
880,381 |
5,500,641 |
6,498,639 |
154,013 |
1,476,190 |
5,616,452 |
7,246,656 | ||||||||
Measured at fair value |
||||||||||||||||
Foreign currency |
||||||||||||||||
Financial institutions |
10,066 |
107,401 |
2,955,253 |
3,072,719 |
15,213 |
42,307 |
1,906,739 |
1,964,259 | ||||||||
Mark to Market |
- |
1,014 |
59,190 |
60,204 |
- |
194 |
44,001 |
44,195 | ||||||||
Total at fair value |
10,066 |
108,415 |
3,014,443 |
3,132,923 |
15,213 |
42,501 |
1,950,740 |
2,008,454 | ||||||||
Fundraising |
- |
(1,650) |
(19,922) |
(21,572) |
- |
(4,066) |
(21,048) |
(25,114) | ||||||||
Total |
127,683 |
987,145 |
8,495,162 |
9,609,990 |
169,226 |
1,514,626 |
7,546,144 |
9,229,996 | ||||||||
68
Consolidated |
||||||||||
Measured at amortized cost |
September 30, 2014 |
December 31, 2013 |
Annual interest |
Amortization |
Collateral | |||||
Brazilian currency |
||||||||||
Power increases |
||||||||||
CPFL Renováveis |
||||||||||
BNDES |
- |
1,235 |
TJLP + 3.1% to 4.3% |
75 monthly installments from September 2007 |
CPFL Energia guarantee and Promissory Note | |||||
Investment |
||||||||||
CPFL Paulista |
||||||||||
FINEM IV |
16,026 |
64,103 |
TJLP + 3.28% to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
111,996 |
137,195 |
TJLP + 2.12% to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
7,565 |
8,874 |
Fixed rate 8% |
90 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
47,818 |
53,481 |
Fixed rate 5.5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
257,665 |
284,373 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
12,293 |
12,684 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
221,396 |
204,849 |
Fixed rate 2,5% |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINAME |
44,367 |
50,706 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
FINEM III |
6,680 |
26,719 |
TJLP + 3.28% to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
60,320 |
73,892 |
TJLP + 2.12% to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
2,439 |
2,861 |
Fixed rate 8% |
90 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
24,867 |
27,812 |
Fixed rate 5.5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
75,309 |
80,513 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
3,229 |
3,288 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
55,095 |
48,237 |
Fixed rate 2,5% |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINAME |
21,038 |
24,044 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
FINEM IV |
10,201 |
40,805 |
TJLP + 3.28 to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
67,792 |
83,046 |
TJLP + 2.12 to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
18,343 |
20,516 |
Fixed rate 5.5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
137,653 |
157,318 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
1,301 |
1,420 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
81,409 |
73,013 |
Fixed rate 2,5% |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINAME |
10,557 |
12,065 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
FINAME |
301 |
345 |
Fixed rate 10,0% |
90 monthly installments from May 2012 |
Fiduciary alienation of assets | |||||
CPFLSanta Cruz |
||||||||||
Bank credit note - Unibanco |
1,487 |
3,159 |
TJLP + 2.9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM |
10,005 |
- |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,763 |
- |
SELIC + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
6,412 |
- |
TJLP + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Bank credit note - Unibanco |
1,636 |
2,688 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM |
2,313 |
- |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
1,002 |
- |
SELIC + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,325 |
- |
TJLP + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Bank credit note - Unibanco |
1,772 |
2,911 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM |
1,669 |
- |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
1,154 |
- |
SELIC + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,678 |
- |
TJLP + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Bank credit note - Unibanco |
728 |
1,547 |
TJLP + 2,9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
Bank credit note - Santander |
2,034 |
2,136 |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
606 |
607 |
UMBNDES + 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
FINEM |
2,614 |
- |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
911 |
- |
SELIC + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,114 |
- |
TJLP + 2,19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Bank credit note - Unibanco |
912 |
1,824 |
TJLP + 2,9% |
54 monthly installments from January 2011 |
CPFL Energia guarantee and receivables | |||||
Bank credit note - Santander |
2,617 |
2,747 |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
1,935 |
1,358 |
UMBNDES +1.99% to 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
4,334 |
2,305 |
TJLP + 2,99% |
96 monthly installments from October 2015 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
FINAME |
1,688 |
1,701 |
Fixed rate 2.5% to 5.5% |
96 monthly installments from April 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
356 |
- |
Fixed rate 6% |
72 monthly installments from April 2016 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
1,326 |
1,258 |
Fixed rate 6% to 10% |
90 monthly installments from May 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
15,244 |
11,699 |
Fixed rate 2.5% to 5.5% |
114 monthly installments from February 2013 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
77 |
87 |
TJLP + 4,2% |
90 monthly installments from May 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
2,863 |
- |
Fixed rate 6% |
90 monthly installments from November 2014 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
59 |
- |
Fixed rate 6% |
96 monthly installments from June 2016 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
CERAN |
||||||||||
BNDES |
372,435 |
409,365 |
TJLP + 3,69%to5% |
168 monthly installments from December 2005 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
BNDES |
52,209 |
54,956 |
UMBNDES + 5% (1) |
168 monthly installments from February 2006 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CPFL Transmissão |
||||||||||
FINAME |
10,416 |
4,667 |
Fixed rate 3,0% |
96 monthly installments from July 2015 |
CPFL Energia guarantee | |||||
CPFL Renováveis |
||||||||||
FINEM I |
328,979 |
352,830 |
TJLP + 1,95% |
168 monthly installments from October 2009 |
PCH Holding a joint debtor, Letters of guarantee | |||||
FINEM II |
29,449 |
31,997 |
TJLP + 1,90%, |
144 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM III |
575,656 |
605,263 |
TJLP + 1,72% |
192 monthly installments from May 2013 |
CPFL Energia guarantee, plegde of shares, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM V |
104,552 |
113,106 |
TJLP + 2,8%to3,4% |
143 monthly installments from December 2011 |
PCH Holding 2 and CPFL Renováveis debtor solidarity. | |||||
FINEM VI |
75,149 |
76,673 |
TJLP + 2,05% |
192 monthly installments from October 2013 |
CPFL Renováveis pledge of shares, pledge of receivables | |||||
FINEM VII |
181,254 |
194,041 |
TJLP - 1,92 % |
156 monthly installments from October 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM VIII |
48,446 |
50,811 |
TJLP + 2,02% |
192 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM IX |
41,429 |
46,994 |
TJLP + 2,15% |
120 monthly installments from May 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM X |
902 |
1,108 |
TJLP |
84 monthly installments from October 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM XI |
129,511 |
138,101 |
TJLP + 1,87%to1,9% |
168 monthly installments from January 2012 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM XII |
340,251 |
336,782 |
TJLP + 2,18% |
192 monthly installments from July 2014 |
CPFL Energia guarantee, fiduciary alienation of assets, joint fiduciary assignment of credit rights and pledge of shares | |||||
FINEM XIII |
298,079 |
- |
TJLP + 2,02%to2,18% |
192 monthly installments from November 2014 |
Pledge of shares and equipaments, fiduciary alienation. | |||||
FINAME I |
170,188 |
190,396 |
Fixed rate 5.5% |
108 monthly installments from January 2012 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINAME II |
27,402 |
31,168 |
Fixed rate 4.5% |
102 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINAME III |
119,170 |
129,659 |
Fixed rate 2.5% |
108 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
FINEP I |
2,506 |
2,506 |
Fixed rate 3.5% |
61 installments from October 2014 |
Bank Garantee | |||||
BNB |
119,659 |
133,192 |
Fixed rate 9.5% to 10% |
168 monthly installments from January 2009 |
Fiduciary alienation | |||||
BNB (f) |
174,095 |
175,695 |
Fixed rate 10% |
222 monthly installments from May 2010 |
CPFL Energia guarantee | |||||
BNB |
33,014 |
- |
Fixed rate 9.5% |
228 monthly installments from July 2009 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
NIB |
75,212 |
79,109 |
IGPM + 8,63% |
Interest and principal quarterly paid started in June 2011 until September 2023 |
No guarantee | |||||
Bridge BNDES II |
- |
84,507 |
TJLP + 3,02 % |
1 installment in February 2014 |
Pledge of SPE shares | |||||
Bridge BNDES III |
- |
194,242 |
TJLP + 3,02 % |
1 installment in February 2014 |
Pledge of SPE shares | |||||
CPFL Brasil |
||||||||||
FINEP |
2,862 |
3,461 |
Fixed rate 5% |
81 monthly installments from August 2011 |
Receivables | |||||
69
Purchase of assets |
||||||||||
CPFL Serviços |
||||||||||
FINAME |
- |
146 |
TJLP + 2,15% |
36 monthly installments from March 2011 |
Fiduciary alienation of assets | |||||
FINAME |
4,463 |
4,911 |
Fixed rate 2.5% to 8.7% |
96 monthly installments from April 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
FINAME |
1,589 |
2,051 |
TJLP + 1,72% |
60 monthly installments from May 2012 |
CPFL Energia guarantee | |||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
Banco do Brasil - Law 8727 |
- |
4,648 |
IGP-M + 7.42% |
240 monthly installments from May 1994 |
Receivables (CPFL Paulista and São Paulo Government) | |||||
Banco do Brasil - Working capital |
108,396 |
105,124 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (a) |
71,806 |
133,334 |
98.50% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (b) |
- |
95,704 |
99.00% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
282,839 |
261,334 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
Banco do Brasil - Working capital (a) |
6,604 |
12,263 |
98.5% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (b) |
- |
12,282 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
49,780 |
45,995 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
Banco do Brasil - Working capital (a) |
31,050 |
57,656 |
98.5% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (b) |
- |
35,338 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz |
||||||||||
Banco do Brasil - Working capital (b) |
- |
4,340 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
37,335 |
34,496 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Banco do Brasil - Working capital (b) |
- |
11,156 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
7,790 |
8,140 |
100.0% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
27,205 |
- |
CDI + 0,1% |
12 semiannual installments from October 2014 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
7,703 |
- |
CDI + 0,27% |
12 semiannual installments from march 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Banco do Brasil - Working capital (b) |
- |
5,982 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
23,759 |
21,952 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Banco do Brasil - Working capital (b) |
- |
3,755 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
3,281 |
3,031 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
16,288 |
16,615 |
100.0% of CDI |
14 Semi-annual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
14,658 |
- |
CDI + 0,1% |
12 semiannual installments from October 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Banco do Brasil - Working capital (b) |
- |
1,908 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (d) |
21,496 |
19,861 |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
5,285 |
5,392 |
100.0% of CDI |
14 Semi-annual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
15,000 |
- |
CDI + 0,27% |
12 semiannual installments from March 2015 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
Banco IBM - Working capital |
7,025 |
7,325 |
CDI + 0,10% |
11 semiannual installments from June 2013 |
CPFL Energia guarantee | |||||
CPFL Geração |
||||||||||
Banco do Brasil - Working capital |
618,901 |
628,828 |
107.0% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Renováveis |
||||||||||
Banco Safra |
28,507 |
27,713 |
CDI+ 0.4% |
Annual installment until 2014 |
No guarantee | |||||
HSBC (e) |
331,264 |
350,329 |
CDI + 0.5% |
8 annual installment from June 2013 |
Shares alienation | |||||
Banco do Brasil - Promissory Note |
- |
144,428 |
108.5% of CDI |
1 installment in January 2014 |
Shares alienation | |||||
Banco Itaú - Promissory Note |
- |
150,175 |
105% of CDI |
Semi-annual until June 2014 |
No guarantee | |||||
CPFL Telecom |
||||||||||
Banco IBM - Working capital |
37,438 |
- |
CDI + 0,18% |
12 semiannual installments from August 2014 |
CPFL Energia guarantee | |||||
Other |
||||||||||
Eletrobrás |
||||||||||
CPFL Paulista |
5,790 |
6,918 |
RGR + 6%to6,5% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Piratininga |
276 |
390 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
RGE |
10,268 |
11,834 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Santa Cruz |
1,744 |
2,173 |
RGR + 6% |
monthly installments from January 2007 |
Receivables and promissory notes | |||||
CPFL Leste Paulista |
800 |
961 |
RGR + 6% |
monthly installments from February 2008 |
Receivables and promissory notes | |||||
CPFL Sul Paulista |
874 |
1,072 |
RGR + 6% |
monthly installments from August 2007 |
Receivables and promissory notes | |||||
CPFL Jaguari |
45 |
58 |
RGR + 6% |
monthly installments from June 2007 |
Receivables and promissory notes | |||||
CPFL Mococa |
236 |
275 |
RGR + 6% |
monthly installments from January 2008 |
Receivables and promissory notes | |||||
Other |
35,029 |
36,713 |
||||||||
Subtotal Brazilian Currency - Cost |
6,498,639 |
7,246,656 |
||||||||
Foreign Currency |
||||||||||
Measured at fair value |
||||||||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
Bank of America Merrill Lynch |
247,181 |
238,318 |
US$ + 3,69 % (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
369,178 |
352,685 |
US$ + Libor 3 months + 1.48% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
110,379 |
- |
US$+Libor 3 months+1.70% (4) |
1 installment in September 2018 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi (b) |
122,677 |
- |
US$+Libor 3 months+0.80% (3) |
4 semiannual installments from September 2017 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
122,667 |
117,821 |
US$ + Libor 6 months + 1.77% (2) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
122,745 |
- |
US$+Libor 3 months + 1.35% (4) |
1 installment in March 2019 |
CPFL Energia guarantee and promissory notes | |||||
Mizuho Bank (c) |
183,924 |
- |
US$+Libor 3 months+1.55% (3) |
3 semiannual installments from March 2018 |
CPFL Energia guarantee and promissory notes | |||||
Morgan Stanley |
122,688 |
117,843 |
US$ + Libor 6 months + 1.75% (2) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
59,469 |
57,299 |
US$ + 3,3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Piratininga |
||||||||||
Citibank |
19,656 |
18,878 |
US$ + Libor 6 months + 1.69%(2) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
153,644 |
- |
US$ + Libor 6 monthss + 1.14% (2) |
1 installment in January 2017 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
122,745 |
- |
US$ + Libor 3 months + 1.35% (4) |
1 installment in March 2019 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
110,599 |
106,348 |
US$ + 2.58% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
77,674 |
74,840 |
US$ + 3.3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Sumitomo (b) |
123,025 |
- |
US$ + Libor 3 months + 1.35% (3) |
1 installment in April 2018 |
CPFL Energia guarantee and promissory notes | |||||
RGE |
||||||||||
Bank of Tokyo-Mitsubishi |
44,229 |
42,252 |
US$ + Libor 3 months + 0.82%(3) |
1 installment in April 2018 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
201,289 |
192,298 |
US$ + Libor 3 months + 0.83%(3) |
1 installment in May 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
36,847 |
- |
US$ + Libor 3 months + 1.25%(4) |
2 annual installments from May 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
173,013 |
164,567 |
US$ + Libor 6 months + 1.45% (3) |
1 installment in April 2017 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
115,681 |
111,235 |
US$ + 2.64% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Santa Cruz |
||||||||||
J.P. Morgan |
23,737 |
22,813 |
US$ + 2.38% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
21,918 |
20,805 |
USD + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes |
70
CPFL Leste Paulista |
||||||||||
Citibank |
- |
11,226 |
US$ + Libor 6 months + 1.52%(2) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
30,191 |
29,037 |
US$ + 2.695% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Sul Paulista |
||||||||||
Citibank |
- |
11,226 |
US$ + Libor 6 months + 1.52%(2) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
12,462 |
11,977 |
US$ + 2.38% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
24,110 |
22,885 |
US$ + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
12,680 |
12,195 |
US$ + 2.695% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Jaguari |
||||||||||
Citibank |
- |
10,284 |
US$ + Libor 6 months + 1.57%(2) |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
33,973 |
32,247 |
US$ + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
15,699 |
15,099 |
US$ + 2.695% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Mococa |
||||||||||
Citibank |
- |
9,822 |
US$ + Libor 6 months + 1.52%(2) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
13,284 |
12,776 |
US$ + 2.695% (2) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Geração |
||||||||||
Citibank |
- |
147,482 |
US$ + Libor 6 months + 1.69% (2) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
HSBC |
245,356 |
- |
US$+Libor 3 months + 1.30% (3) |
1 installment in March 2017 |
CPFL Energia guarantee and promissory notes | |||||
Mark to market |
60,204 |
44,195 |
||||||||
Total Foreign Currency - fair value |
3,132,923 |
2,008,454 |
||||||||
Fundraising costs(*) |
(21,572) |
(25,114) |
||||||||
Total - Consolidated |
9,609,990 |
9,229,996 |
||||||||
The subsdiaries hold swaps converting the operating cost of currency variation to interest tax variation in reais, corresponding to : |
||||||||||
(1) 176,19% of CDI |
(3) 104,1% to 109% of CDI |
|||||||||
(2) 99% to 104% of CDI |
(4) 109,1% to 109,5% of CDI |
|||||||||
Efective rate: |
||||||||||
(a) 106% to 106,99% of CDI |
(d) 109,47% of CDI |
|||||||||
(b) 107% to 107,99% of CDI |
(e) CDI + 0,73% |
|||||||||
(c) 108,49% of CDI |
(f) Fixed rate 10,57% |
(*) In accordance with CPC 08/IAS 39, this refers to the fundraising costs attributable to issuance of the respective debts.
In accordance with CPCs 38 and 39 and IAS 32 and 39, the Company and its subsidiaries classified their debts, as segregated in the tables above, as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit and loss.
The objective of classification of financial liabilities measured at fair value is to compare the effects of recognition of income and expense derived from marking hedge derivatives to market, tied to the loans and financing, in order to obtain more relevant and consistent accounting information. At September 30, 2014, the total balance of the loans and financing measured at fair value was R$ 3,132,923 (R$ 2,008,454 at December 31, 2013).
Changes in the fair values of these loans and financing are recognized in the financial income (expense) of the subsidiaries. Losses of R$ 60,204 (R$ 44,195 at December 31, 2013), on marking the debts to market, less the gains of R$ 14,019 (R$ 18,080 at December 31, 2013), of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (Note 32), results in a total net loss of R$ 46,185 (R$ 26,114 at December 31, 2013).
71
The maturities of the principal non-current balances of loans and financing are scheduled as follows:
Maturity |
Consolidated |
From October 1, 2015 |
144,386 |
2016 |
1,938,933 |
2017 |
1,315,615 |
2018 |
1,526,751 |
2019 |
1,541,293 |
2020 to 2024 |
1,418,969 |
2025 to 2029 |
532,698 |
2030 to 2034 |
17,326 |
Subtotal |
8,435,972 |
Mark to market |
59,191 |
Total |
8,495,162 |
Main additions in the period:
72
Brazilian currency | ||||||||||||
R$ thousand |
| |||||||||||
Company |
Bank / credit line |
Total approved |
Nine months of 2014 released |
Released net of fundraising costs |
Interest |
Destination of the resources | ||||||
Investment |
||||||||||||
CPFL Paulista |
FINEM VI (a) (b) |
790,000 |
26,969 |
26,969 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Piratininga |
FINEM V (a) (b) |
220,000 |
12,442 |
12,442 |
Monthly |
Subsidiary's investment plan | ||||||
RGE |
FINEM VI (a) (b) |
274,997 |
8,354 |
8,354 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Santa Cruz |
FINEM (b) |
25,360 |
19,050 |
19,050 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Leste Paulista |
FINEM (b) |
13,045 |
5,600 |
5,600 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Sul Paulista |
FINEM (b) |
12,280 |
5,460 |
5,460 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Jaguari |
FINEM (b) |
10,398 |
5,600 |
5,600 |
Monthly |
Subsidiary's investment plan | ||||||
CPFL Serviços |
FINAME (b) |
8,029 |
8,029 |
8,029 |
Monthly |
Acquisition of electrical equipment and vehicules | ||||||
CPFL Transmissão |
FINAME (b) |
23,824 |
5,740 |
5,740 |
Monthly |
Acquisition of electrical equipment | ||||||
CPFL Renováveis |
BNB (b) |
(c) |
(c) |
(c) |
(c) |
(c) | ||||||
CPFL Renováveis |
FINEM XIII |
379,948 |
296,144 |
296,144 |
Monthly |
Subsidiary's investment plan | ||||||
Financial Institutions |
||||||||||||
CPFL Leste Paulista |
Bank credit note - Banco IBM (b) |
33,746 |
33,746 |
33,746 |
Semiannual |
Reinforce working capital | ||||||
CPFL Mococa |
Banco IBM (b) |
15,000 |
15,000 |
15,000 |
Semiannual |
Reinforce working capital | ||||||
CPFL Jaguari |
Bank credit note - Banco IBM (b) |
13,986 |
13,986 |
13,986 |
Semiannual |
Reinforce working capital | ||||||
CPFL Renováveis |
Banco do Brasil - Promissory Note (b) |
138,000 |
138,000 |
138,000 |
(d) |
(d) | ||||||
CPFL Telecom |
Bank credit note - Banco IBM (b) |
37,989 |
37,989 |
37,989 |
Semiannual |
Reinforce working capital | ||||||
(a)The outstanding balance was cancelled | ||||||||||||
Foreign currency | ||||||||||||
R$ thousand |
| |||||||||||
Company |
Bank / credit line |
Total approved |
Nine months of 2014 released |
Released net of fundraising costs |
Interest |
Destination of the resources | ||||||
Instituições Financeiras: |
||||||||||||
CPFL Paulista |
Bank of America Merrill Lynch - Law 4131/62 |
106,020 |
106,020 |
106,020 |
Quartely |
Extend the debt profile | ||||||
CPFL Paulista |
Banco Tokyo-Mitsubishi - Law 4131/62 |
117,400 |
117,400 |
116,226 |
Quartely |
Extend the debt profile | ||||||
CPFL Paulista |
Citibank - Law 4131/62 |
117,250 |
117,250 |
117,250 |
Quartely |
Extend the debt profile | ||||||
CPFL Paulista |
Mizuho Bank - Law 4131/62 |
174,900 |
174,900 |
173,413 |
Quartely |
Extend the debt profile | ||||||
CPFL Piratininga |
Citibank - Law 4131/62 |
151,875 |
151,875 |
151,875 |
Semmiannual |
Extend the debt profile | ||||||
CPFL Piratininga |
Citibank - Law 4131/62 |
117,250 |
117,250 |
117,250 |
Quartely |
Extend the debt profile | ||||||
CPFL Piratininga |
Sumitomo - Law 4131/62 |
110,275 |
110,275 |
109,448 |
Quartely |
Reinforce working capital | ||||||
RGE |
Citibank - Law 4131/62 |
33,285 |
33,285 |
33,285 |
Quartely |
Reinforce working capital | ||||||
CPFL Geração |
HSBC - Law 4131/62 |
232,520 |
232,520 |
232,520 |
Quartely |
Extend the debt profile |
73
Prepayment
CPFL Geração – Citibank - The maturity of the subsidiary CPFL Geração's foreign currency debt to Citibank, originally scheduled for August 2016, was settled in 2014.
RESTRICTIVE COVENANTS
The loan and financing agreements are subject to certain restrictive covenants and include clauses that require the Company and/or its subsidiaries to maintain certain financial ratios within pre-established parameters. Some loans contracted in 2014 have the clauses related to financial indicators, which are calculated half yearly in accordance with the Financial Statement of the company:
Foreign currency loans - Citibank, Tokyo – Mitsubishi Bank, Bank of America Merrill Lynch, Mizuho, Sumitomo and HSBC (Law 4.131) – half yearly measured based on Company’ financial statements
· Net indebtedness to adjusted EBITDA – maximum of 3.75; and
· Adjusted EBITDA to Net Financial Income - minimum of 2.25.
For purposes of determining covenants, the definition of EBITDA takes into consideration inclusion of the main regulatory assets and liabilities, it also takes into account proportional consolidation of its subsidiaries, associates and joint ventures (for both EBITDA and assets and liabilities) based on the interest directly or indirectly held by CPFL Energia.
FINEM XIII – CPFL Renováveis
· Maintaining the Debt Service Coverage Ratio (cash balance for the previous year + cash generation for the current year) / debt service charge for the current year) at 1.3 or more during the effective term of the contract;
The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2013.
Company Management monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. Company Management believes that all the restrictive covenants and clauses for which the indicators are measured half yearly or annually have been adequately complied with in accordance with the latest base periods, September 30, 2014 and December 31, 2013, respectively.
( 16 ) ACCRUED INTEREST ON DEBENTURES AND DEBENTURES
74
Consolidated | |||||||||||||||||
September 30, 2014 |
December 31, 2013 | ||||||||||||||||
Current and noncurrent interest |
Current |
Noncurrent |
Total |
Current and noncurrent interest |
Current |
Noncurrent |
Total | ||||||||||
Parent Company |
|||||||||||||||||
4th Issue |
Single series |
50,635 |
1,290,000 |
- |
1,340,635 |
12,438 |
- |
1,290,000 |
1,302,438 | ||||||||
50,635 |
1,290,000 |
- |
1,340,635 |
12,438 |
- |
1,290,000 |
1,302,438 | ||||||||||
CPFL Paulista |
|||||||||||||||||
6th Issue |
Single series |
18,507 |
- |
660,000 |
678,507 |
31,674 |
- |
660,000 |
691,674 | ||||||||
7th Issue |
Single series |
8,974 |
- |
505,000 |
513,974 |
20,173 |
- |
505,000 |
525,173 | ||||||||
27,481 |
- |
1,165,000 |
1,192,481 |
51,847 |
- |
1,165,000 |
1,216,847 | ||||||||||
CPFL Piratininga |
|||||||||||||||||
3rd Issue |
Single series |
14,666 |
260,000 |
- |
274,666 |
6,331 |
- |
260,000 |
266,331 | ||||||||
6th Issue |
Single series |
3,085 |
- |
110,000 |
113,085 |
5,279 |
- |
110,000 |
115,279 | ||||||||
7th Issue |
Single series |
4,176 |
235,000 |
239,176 |
9,388 |
235,000 |
244,388 | ||||||||||
21,927 |
260,000 |
345,000 |
626,927 |
20,998 |
- |
605,000 |
625,998 | ||||||||||
RGE |
|||||||||||||||||
6th Issue |
Single series |
14,021 |
- |
500,000 |
514,021 |
23,995 |
- |
500,000 |
523,995 | ||||||||
7th Issue |
Single series |
3,021 |
- |
170,000 |
173,021 |
6,791 |
- |
170,000 |
176,791 | ||||||||
17,042 |
- |
670,000 |
687,042 |
30,786 |
- |
670,000 |
700,786 | ||||||||||
CPFL Santa Cruz |
|||||||||||||||||
1st Issue |
Single series |
2,450 |
- |
65,000 |
67,450 |
416 |
- |
65,000 |
65,416 | ||||||||
CPFL Brasil |
|||||||||||||||||
2nd Issue |
Single series |
9,141 |
- |
228,000 |
237,141 |
1,948 |
- |
228,000 |
229,948 | ||||||||
CPFL Geração |
|||||||||||||||||
3rd Issue |
Single series |
14,892 |
264,000 |
- |
278,892 |
6,429 |
- |
264,000 |
270,429 | ||||||||
4th Issue |
Single series |
- |
- |
- |
- |
5,809 |
- |
680,000 |
685,809 | ||||||||
5th Issue |
Single series |
43,778 |
- |
1,092,000 |
1,135,778 |
9,329 |
- |
1,092,000 |
1,101,329 | ||||||||
6th Issue |
Single series |
5,667 |
- |
460,000 |
465,667 |
16,254 |
- |
460,000 |
476,254 | ||||||||
7th Issue |
Single series |
32,153 |
- |
635,000 |
667,153 |
- |
- |
- |
- | ||||||||
8th Issue |
Single series |
1,777 |
- |
71,277 |
73,055 |
- |
- |
- |
- | ||||||||
98,268 |
264,000 |
2,258,277 |
2,620,545 |
37,821 |
- |
2,496,000 |
2,533,821 | ||||||||||
CPFL Renováveis |
|||||||||||||||||
1st Issue - SIIF |
1st to 12nd series |
2,148 |
36,187 |
488,520 |
526,855 |
814 |
34,872 |
489,858 |
525,544 | ||||||||
1st Issue - PCH Holding 2 |
Single series |
51,325 |
8,700 |
149,492 |
209,517 |
32,177 |
- |
158,193 |
190,370 | ||||||||
1st Issue - Renováveis |
Single series |
19,385 |
21,500 |
408,500 |
449,385 |
5,065 |
- |
430,000 |
435,065 | ||||||||
2nd Issue - Renováveis |
Single series |
139 |
- |
300,000 |
300,139 |
- |
- |
- |
- | ||||||||
72,997 |
66,387 |
1,346,512 |
1,485,896 |
38,056 |
34,872 |
1,078,051 |
1,150,979 | ||||||||||
Fund raising costs(*) |
- |
(1,268) |
(30,670) |
(31,938) |
- |
- |
(34,832) |
(34,832) | |||||||||
Total |
299,939 |
1,879,120 |
6,047,119 |
8,226,178 |
194,311 |
34,872 |
7,562,219 |
7,791,402 | |||||||||
(*) In accordance with CPC 08/IAS 39, this refers to the fundraising costs attributable to issuance of the respective debts.
75
Consolidated | ||||||||||
Issued |
Annual Remuneration |
Annual Effective rate |
Amortization Conditions |
Collateral | ||||||
Parent Company |
||||||||||
4th Issue |
Single series |
129.000 |
CDI + 0,40% |
CDI + 0,51% |
1 installment in May 2015 |
Unsecured | ||||
CPFL Paulista |
||||||||||
6th Issue |
Single series |
660 |
CDI + 0,8% (2) |
CDI + 0,87% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
50,500 |
CDI + 0,83% (3) |
CDI + 0,89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Piratininga |
||||||||||
3rd Issue |
Single series |
260 |
107% of CDI |
108,23% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
110 |
CDI + 0,8% (2) |
CDI + 0,91% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
23,500 |
CDI + 0,83% (2) |
CDI + 0,89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
RGE |
||||||||||
6th Issue |
Single series |
500 |
CDI + 0,8% (2) |
CDI + 0,88% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
17,000 |
CDI + 0,83% (3) |
CDI + 0,88% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Santa Cruz |
||||||||||
1st Issue |
Single series |
650 |
CDI + 1,4% |
CDI + 1,52% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Brasil |
||||||||||
2nd Issue |
Single series |
2,280 |
CDI + 1,4% |
CDI + 1,48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Geração |
||||||||||
3rd Issue |
Single series |
264 |
107% of CDI |
108,23% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
4th Issue |
Single series |
6.800 |
CDI + 1,4% |
CDI + 1,49% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
10,920 |
CDI + 1,4% |
CDI + 1,48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
46,000 |
CDI + 0,75% (1) |
CDI + 0,75% |
3 annual instalments from August 2018 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
63,500 |
CDI + 1,06% |
CDI + 1,11% |
1 installment in April 2019 |
CPFL Energia guarantee | ||||
8th Issue |
Single series |
1 |
IPCA + 5,86% (1) |
103,33% of CDI |
1 installment in April 2019 |
CPFL Energia guarantee | ||||
CPFL Renováveis |
||||||||||
1st Issue - SIIF |
1st to 12nd Series |
432,299,666 |
TJLP + 1% |
TJLP + 1% + 0,6% |
39 consecutive semi-annual installments from 2009 |
Fiduciary alienation | ||||
1st Issue - PCH Holding 2 |
Single series |
1,581 |
CDI + 1,6% |
CDI + 1,8% |
9 annual installments from June 2015 |
CPFL Renováveis guarantee | ||||
1st Issue - Renováveis |
Single series |
43,000 |
CDI + 1,7% |
CDI + 1,82% |
Annual installments from May 2015 |
BVP and PCH Holding fiduciary assigment of dividends | ||||
2st Issue - Renováveis |
Single series |
300,000 |
114,0% of CDI |
115,43% of CDI |
5 annual instalments from June 2017 |
Unsecured | ||||
The Company and its subsidiaries hold swaps that convert the prefixed component of interest on the operation to interest rate variation in reais, corresponding to: |
||||||||||
(1) 100.15% to 106.9% of CDI |
(3) 108% to 108.1% of CDI |
|||||||||
(2) 107% to 107.9% of CDI |
The maturities of the non-current balance of debentures are scheduled as follows:
Maturity |
Consolidated | |
From October 1, 2015 |
18,093 | |
2016 |
87,887 | |
2017 |
1,186,496 | |
2018 |
1,620,261 | |
2019 |
1,776,785 | |
2020 to 2024 |
1,230,625 | |
2025 to 2029 |
126,971 | |
Total |
6,047,119 | |
Main additions in the period:
CPFL Geração - 7th and 8th issues
The 7th and 8th single series of guaranteed unsecured debentures, not convertible into shares, were issued in May 2014, as described below:
(i) 7th issue: 63,500 debentures were issued, with a total value of R$ 635,000 (R$ 633,440 net of issuance costs). The funds will be used to refinance the subsidiary's debts. Interest will be paid half-yearly and the principal will be amortized in a single installment at maturity;
(ii) 8th issue: One (1) debenture was issued, with a total value of R$ 70,000 (R$ 68,873 net of issuance costs). The funds will be invested in one of the subsidiary's projects. Interest will be paid annually and the principal will be amortized in a single installment at maturity;
76
CPFL Renováveis – 2nd issue
In 2014, a single series of 300,000 registered, book-entry, unsecured debentures, with a unit value of R$ 1,000 (one thousand reais), amounting to a total of R$ 300,000 (R$ 298,700 net of issuance costs) were subscribed and paid up by the subsidiary CPFL Renováveis. The principal will be paid annually from March 2017, with half-yearly interest from September 2014. The funds will be used to reinforce the working capital and for the investment plan of the subsidiary.
RESTRICTIVE COVENANTS
The debentures are subject to certain restrictive covenants, including clauses that require the Company and its subsidiaries to maintain certain financial ratios within pre-established parameters, calculated half-yearly. The details of these are shown in the December 31, 2013 financial statements.
Debenture issues in 2014 are subject to restrictive clauses in relation to the following financial ratios:
CPFL Geração - 7th and 8th issues
· Net indebtedness to adjusted EBITDA – maximum of 3.75; and
· Adjusted EBITDA to Net Financial Income - minimum of 2.25.
The ratios will be measured, half yearly in the Company, from June 2015.
CPFL Renováveis – 2nd issue
Maintaining a Net Debt/EBITDA ratio of 6.0 or less in 2014, 5.6 in 2015, 4.6 in 2016 and 3.75 from 2017. The ratios will be measured yearly.
For purposes of determining covenants, the definition of EBITDA takes into consideration inclusion of the main regulatory assets and liabilities, it also takes into account proportional consolidation of its subsidiaries, associates and joint ventures (for both EBITDA and assets and liabilities) based on the interest directly or indirectly held by CPFL Energia.
The details of the restrictive covenants for the other debentures are presented in the December 31, 2013 Financial Statements.
Company Management monitors these ratios systematically and constantly to ensure that the conditions are complied with. Company Management believes that all the restrictive covenants and clauses for which the indicators are measured half yearly or annually have been adequately complied with in accordance with the latest base periods, September 30, 2014 and December 31, 2013, respectively.
( 17 ) POST-EMPLOYMENT BENEFIT OBLIGATION
The subsidiaries sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I - CPFL Paulista
77
The plan currently in force for the employees of the subsidiary CPFL Paulista through Fundação CESP is a Mixed Benefit Plan, in the form, to October 31, 1997, of a Defined Benefit Plan (Proportional Supplementary Defined Benefit – BSPS), and after that date, adoption of a mixed variable contribution model for scheduled retirement and a defined benefit plan for benefits for risk (disability and death).
As a result of the Retirement Plan modification occurred in October 1997, a commitment calculated at the time by the external actuaries of Fundação CESP, was established by the subsidiary CPFL Paulista, which will be settled until 2027. Such commitment is annually adjusted at 6% p.a. and monetarily restated at the IGP-DI rate (FGV). At the end of each year, after appraisal by external actuaries, the balance of the commitment is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the commitment at September 30, 2014 is
R$ 827,665 (R$ 840,602 at December 31, 2013). The premises and methodology used to calculate this commitment are in accordance with the standards of the National Complementary Welfare Superintendency - PREVIC and may not be consistent with those used for the actuarial liability in accordance with IAS 19 (2011). Therefore differs from the carrying amount of the post-employment benefit obligation, that is recorded by the subsidiary, in accordance with CPC 23 (R1) / IAS 19.
The subsidiary’s managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
II - CPFL Piratininga
The plan currently in force for the employees of the subsidiary CPFL Piratininga through Fundação CESP is a Supplementary Retirement and Benefit Plan (Plano de Suplementação de Aposentadorias e Pensão), in the form, to March 31, 1998, of a Defined Benefit Plan (Proportional Supplementary Defined Benefit – BSPS), and after that date, adoption of a Defined Benefit Plan and a variable contribution plan.
As a result of the Retirement Plan modification in September 1997, Eletropaulo Metropolitana El. São Paulo S.A. (Bandeirante’s predecessor) by the external actuaries of Fundação CESP, was established by the subsidiary CPFL Piratininga, which will be settled up to 2026. Such commitment is annually adjusted at 6% p.a. and monetarily restated at the IGP-DI rate (FGV). At the end of each year, after appraisal by external actuaries, the balance of the commitment is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the commitment at September 30, 2014 is R$ 212,231 (R$ 217,011 at December 31, 2013). The premises and methodology used to calculate this commitment are in accordance with the standards of the National Complementary Welfare Superintendency - PREVIC and may not be consistent with those used for the actuarial liability in accordance with IAS 19 (2011). Therefore which differs from the carrying amount of the post-employment benefit obligation, that is recorded by the subsidiary, which is in accordance with CPC 33 (R1) / IAS 19.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
III - RGE
A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, less the presumed Social Security benefit, with a Segregated Net Asset managed by ELETROCEEE. Only those whose work contracts were transferred from CEEE to RGE are entitled to this benefit. A defined benefit private pension plan was set up in January 2006 with Bradesco Vida e Previdência for employees admitted from 1997.
IV - CPFL Santa Cruz
The benefits plan of the subsidiary CPFL Santa Cruz, managed by BB Previdência - Fundo de Pensão do Banco do Brasil, is a defined contribution plan.
78
V - CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa e CPFL Jaguari
In December 2005, the companies joined the CMSPREV private pension plan, managed by IHPREV Pension Fund. The plan is structured as a defined contribution plan.
VI - CPFL Geração
The employees of the subsidiary CPFL Geração belong to the same pension plan as CPFL Paulista.
With the modification of the Retirement Plan, at that point maintained by CPFL Paulista, in October 1997, a commitment was recognized by the subsidiary CPFL Geração, calculated by the external actuaries of Fundação CESP to be settled to 2027. Such commitment is annually adjusted at 6% p.a. and monetarily restated at the IGP-DI rate (FGV). At the end of each year, after appraisal by external actuaries, the balance of the commitment is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the commitment at September 30, 2014 is
R$ 17,046 (R$ 17,310 at December 31, 2013). The premises and methodology used to calculate this commitment are in accordance with the standards of the National Complementary Welfare Superintendency - PREVIC and may not be consistent with those used for the actuarial liability in accordance with IAS 19 (2011). Therefore which differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 03 (R1) / IAS 19.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
VII - Changes in the defined benefit plans
The changes in the period in the net actuarial liability in accordance with CPC 33 (R1) are as follows:
|
|
|
|
|
|
|
|
| |
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total | |||||
Net actuarial liabilities at of December 31, 2013 |
364,085 |
44,895 |
- |
3,046 |
412,026 | ||||
Expense (income) recognized in income statement |
30,274 |
5,984 |
57 |
(192) |
36,123 | ||||
Sponsors' contributions transferred during the period |
(64,772) |
(18,947) |
(1,339) |
(5,180) |
(90,238) | ||||
Actuarial loss |
- |
- |
- |
2,326 |
2,326 | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
1,282 |
- |
1,282 | ||||
Net actuarial liabilities at of September 30, 2014 |
329,586 |
31,932 |
- |
- |
361,518 | ||||
Other contributions |
15,038 |
460 |
69 |
51 |
15,618 | ||||
Total liabiliy |
344,623 |
32,392 |
69 |
51 |
377,135 | ||||
Current |
81,493 | ||||||||
Noncurrent |
295,642 |
The income and expense recognized as operating cost in the actuary’s report are shown below:
79
Nine months 2014 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidado | |||||
Service cost |
870 |
2,952 |
114 |
(33) |
3,903 | ||||
Interest on actuarial obligations |
303,694 |
78,069 |
6,939 |
20,811 |
409,513 | ||||
Expected return on plan assets |
(274,290) |
(75,036) |
(7,095) |
(20,971) |
(377,392) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
99 |
- |
99 | ||||
Total expense/(income) |
30,274 |
5,984 |
57 |
(192) |
36,123 | ||||
Nine months 2013 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidado | |||||
Service cost |
1,150 |
4,774 |
129 |
343 |
6,396 | ||||
Interest on actuarial obligations |
284,383 |
74,387 |
6,535 |
19,241 |
384,546 | ||||
Expected return on plan assets |
(249,133) |
(66,017) |
(6,273) |
(18,223) |
(339,646) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
67 |
- |
67 | ||||
Total expense |
36,400 |
13,144 |
458 |
1,361 |
51,363 |
The principal assumptions taken into consideration in the actuarial calculation were those considered in the December 31, 2013 and 2012 financial statements, as follows:
December 31, 2013 |
December 31, 2012 | ||
Nominal discount rate for actuarial liabilities: |
11.72% p.a. |
8.78% p.a. | |
Nominal Return Rate on Assets: |
11.72% p.a. |
8.78% p.a. | |
Estimated Rate of nominal salary increase: |
7.10% p.a. |
6.69% p.a. | |
Estimated Rate of nominal benefits increase: |
0.0% p .a. |
0.0% p.a. | |
Estimated long-term inflation rate (basis for establishing nominal rates above) |
5.00% p.a. |
4.6% p.a. | |
General biometric mortality table: |
AT-83 |
AT-83 | |
Biometric table for the onset of disability: |
Mercer |
Mercer | |
Expected turnover rate: |
0.3 / (Service |
0.3 / (Service | |
Likelihood of reaching retirement age: |
100% when a beneficiary of the Plan first becomes eligible |
100% when a beneficiary of the Plan first becomes eligible | |
( 18 ) REGULATORY CHARGES
Consolidated | |||
September 30, 2014 |
December 31, 2013 | ||
Fee for the use of water resources |
2,058 |
1,590 | |
Global reverse fund - RGR |
15,993 |
15,983 | |
ANEEL inspection fee |
1,462 |
1,869 | |
Energy development account - CDE |
24,570 |
12,937 | |
Total |
44,083 |
32,379 | |
80
( 19 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE
Consolidated | |||
September 30, 2014 |
December 31, 2013 | ||
Current |
|||
ICMS (State VAT) |
244,842 |
117,895 | |
PIS (Tax on Revenue) |
14,115 |
10,156 | |
COFINS (Tax on Revenue) |
65,255 |
45,892 | |
IRPJ (Corporate Income Tax) |
48,145 |
62,771 | |
CSLL (Social Contribution Tax) |
16,079 |
29,659 | |
PIS (REFIS) |
4,100 |
4,100 | |
COFINS (REFIS) |
18,886 |
18,886 | |
Other |
21,567 |
28,704 | |
Total |
432,988 |
318,063 | |
Noncurrent |
|||
PIS (REFIS) |
2,732 |
5,807 | |
COFINS (REFIS) |
12,584 |
26,748 | |
Total |
15,315 |
32,555 | |
81
( 20 ) PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS
Consolidated | |||||||
September 30, 2014 |
December 31, 2013 | ||||||
Provision for tax, civil and labor risks |
Escrow Deposits |
Provision for tax, civil and labor risks |
Escrow Deposits | ||||
Labor |
|||||||
Various |
123,476 |
88,187 |
119,707 |
80,516 | |||
Civil |
|||||||
Various |
143,620 |
137,766 |
149,735 |
174,961 | |||
Tax |
|||||||
FINSOCIAL |
27,074 |
76,609 |
25,682 |
73,633 | |||
Income Tax |
117,698 |
822,402 |
128,332 |
779,899 | |||
Other |
14,629 |
31,606 |
20,555 |
33,785 | |||
159,401 |
930,618 |
174,568 |
887,318 | ||||
Other |
13,985 |
205 |
23,985 |
384 | |||
Total |
440,481 |
1,156,776 |
467,996 |
1,143,179 |
The changes in the provisions for tax, civil and labor risks are shown below:
Consolidated | |||||||||||
December 31, 2013 |
Addition |
Reversal |
Payment |
Monetary Restatement |
September 30, 2014 | ||||||
Labor |
119,707 |
56,628 |
(22,632) |
(41,450) |
11,222 |
123,476 | |||||
Civil |
149,735 |
80,500 |
(20,289) |
(83,391) |
17,065 |
143,620 | |||||
Tax |
174,568 |
5,879 |
(26,058) |
(2,196) |
7,208 |
159,401 | |||||
Other |
23,985 |
- |
(10,000) |
- |
- |
13,985 | |||||
467,996 |
143,007 |
(78,979) |
(127,037) |
35,494 |
440,481 | ||||||
In 2014, the subsidiary CPFL Renováveis wrote off the receivable of R$ 10,000 in relation to the compensation arising from assessment of the fair value of contingent liabilities identified in the business combination of the indirectly-controlled subsidiary Bons Ventos, as a result of the maturity established in the sale agreement for the subsidiary.
The provisions for tax, civil and labor risks were based on assessment of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the external legal advisers and the Management of the Company and its subsidiaries.
Details of the provisions for tax, civil and labor risks and escrow deposits are presented in the financial statements of December 31, 2013.
Possible losses - the Company and its subsidiaries are parties to other suits and risks in which Management, supported by its external legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases. Consequently, no provision has been established for these suits. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. The claims relating to possible losses, at September 30, 2014, were as follows: (i) R$ 387,827 labor (R$ 244,277 at December 31, 2013) related mainly to workplace accidents, risk premium, overtime, etc; (ii) R$ 409,924 civil, related mainly to bodily injury, environmental impacts and tariff increases (R$ 413,850 at December 31, 2013); (iii) R$ 2,893,302 tax, related mainly to Income tax, ICMS, FINSOCIAL, PIS and COFINS (R$ 2,704,881 at December 31, 2013), one of the main issues is the deductibility of the expense recognized in 1997 in relation to the pension plan for employees of the subsidiary CPFL Paulista with Fundação CESP of R$ 1,000,098 (estimated), involving an escrow deposit of R$ 683,365; and (iv) R$ 28,842 regulatory at September 30, 2014 (R$ 27,628 at December 31, 2013).
82
The regulatory possible loss mainly relates to collection of the system service charge – ESS, in accordance with CNPE Resolution nº 03, of March 6, 2013, in which the subsidiaries and jointly-controlled subsidiaries of the Company obtained, through the Brazilian Association of Independent Producers of Electric Energy (Associação Brasileira dos Produtores Independentes de Energia Elétrica – APINE) and the Brazilian Clean Energy Generation Association (Associação Brasileira de Geração de Energia Limpa - ABRAGEL), an injunction suspending collection of the above-mentioned charge, leading the Company’s legal advisers to qualify the risk of loss as possible. The total risk amount is R$ 16,844, mainly related to the indirect subsidiaries CPFL Renováveis (R$ 11,631), Ceran (R$ 4,212) and Paulista Lajeado (R$ 911).
Based on the opinion of their external legal advisers, Management of the Company and its subsidiaries consider that the registered amounts represent recent forecast.
( 21 ) USE OF PUBLIC UTILITIES
Consolidated | |||||
Companies |
September 30, 2014 |
December 31, 2013 |
Number of remaining installments | ||
CERAN |
84,076 |
83,176 |
258 | ||
Current |
3,911 |
3,738 |
|||
Noncurrent |
80,166 |
79,438 |
83
( 22 ) OTHER ACCOUNTS PAYABLE
Consolidated | ||||||||
Current |
Noncurrent | |||||||
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 | |||||
Consumers and concessionaires |
54,485 |
43,804 |
- |
- | ||||
Energy efficiency program - PEE |
241,936 |
218,419 |
23,515 |
11,537 | ||||
Research & Development - P&D |
109,648 |
164,180 |
19,763 |
4,842 | ||||
National scientific and technological development fund - FNDCT |
1,859 |
1,966 |
- |
- | ||||
Energy research company - EPE |
929 |
982 |
- |
- | ||||
Fund of reversal |
- |
- |
17,750 |
17,750 | ||||
Advances |
75,964 |
34,879 |
6,023 |
- | ||||
Provision for socio-environmental costs and decommissioning of assets |
- |
- |
44,590 |
34,471 | ||||
Payroll |
7,449 |
17,639 |
- |
- | ||||
Profit sharing |
31,447 |
36,601 |
4,171 |
4,171 | ||||
Collections agreement |
88,336 |
73,240 |
- |
- | ||||
Guarantees |
- |
- |
27,211 |
29,133 | ||||
Tariff discounts - CDE |
27,615 |
9,246 |
- |
- | ||||
Account payable - bussiness combination |
10,623 |
10,477 |
- |
- | ||||
Other |
65,367 |
52,095 |
1,774 |
1,981 | ||||
Total |
715,659 |
663,529 |
144,796 |
103,886 | ||||
( 23 ) SHAREHOLDERS’ EQUITY
The shareholders’ interest in the Company’s equity at September 30, 2014 and December 31, 2013 are shown below:
Number of shares | ||||||||
September 30, 2014 |
December 31, 2013 | |||||||
Shareholders |
Common shares |
Interest % |
Common shares |
Interest % | ||||
BB Carteira Livre I FIA |
288,569,602 |
29.99 |
288,569,602 |
29.99 | ||||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
477,700 |
0.05 |
487,700 |
0.05 | ||||
Camargo Correa S.A. |
837,860 |
0.09 |
837,860 |
0.09 | ||||
ESC Energia S.A. |
234,092,930 |
24.33 |
234,092,930 |
24.33 | ||||
Bonaire Participações S.A. |
1,200,000 |
0.12 |
6,308,790 |
0.66 | ||||
Energia São Paulo FIA |
141,929,430 |
14.75 |
136,820,640 |
14.22 | ||||
Fundação Petrobras de Seguridade Social - Petros |
1,759,900 |
0.18 |
1,759,900 |
0.18 | ||||
Fundação Sistel de Seguridade Social |
19,500 |
0.00 |
19,500 |
0.00 | ||||
BNDES Participações S.A. |
64,842,768 |
6.74 |
64,842,768 |
6.74 | ||||
Antares Holdings Ltda. |
16,039,720 |
1.67 |
16,039,720 |
1.67 | ||||
Brumado Holdings Ltda. |
34,502,100 |
3.59 |
34,502,100 |
3.59 | ||||
Members of the Board of Directors |
800 |
0.00 |
- |
- | ||||
Members of Executive Board |
102,300 |
0.01 |
102,350 |
0.01 | ||||
Other shareholders |
177,899,650 |
18.49 |
177,890,400 |
18.49 | ||||
Total |
962,274,260 |
100.00 |
962,274,260 |
100.00 | ||||
Details of the items included in shareholders’ equity are described in the financial statements of December 31, 2013.
23.1 - Change in capital - controlling shareholder
On June 28, 2014, the shareholder Bonaire Participações S.A. issued a Notice to Shareholders to communicate the approval of a reduction of R$ 206,541 in its capital, with no cancellation of shares. The shareholders were reimbursed as follows: (i) R$ 171,339 in cash, (ii) R$ 35,202 by delivery of 5,108,790 (five million, one hundred and eight thousand seven hundred and ninety) Company´s common shares not tied to the Company's shareholders' agreement, which were held by Bonaire.
The period for creditors to oppose this transaction started on June 30, 2014 and ended on August 29, 2014.
84
23.2 - Dividends:
As decided in the AGM/EGM held on April 29, 2014, the Company registered a dividend payable of R$ 567,802 in relation to the second half-year of 2013, of which R$ 565,631 had been paid by September 30, 2014. Additionally, pursuant to the bylaws and based on profit and loss for the first semester of 2014, on August 27, 2014, Company Management approved the declaration of an interim dividend of R$ 422,195, attributing a value of R$ 0.438746730 to each share, payable on October 1, 2014.
( 24 ) EARNINGS PER SHARE
Earnings per share – basic and diluted
Basic and diluted earnings (loss) per share for the quarters and nine months ended at September 30, 2014 and 2013 are calculated by dividing the net income attributable to controlling shareholders by the average weighted number of common shares outstanding in the periods presented. Specifically in the case of diluted earnings per share, the dilutive effects of potential convertible notes are taken into account, as shown below:
3rd quarter 2014 |
Nine months 2014 |
3rd quarter 2013 |
Nine months 2014 | ||||
Numerator |
|||||||
Net income attributable to controlling shareholders |
96,041 |
437,171 |
351,813 |
636,489 | |||
Denominator |
|||||||
Weighted average shares outstanding during the year |
962,274,260 |
962,274,260 |
962,274,260 |
962,274,260 | |||
Net income per share - basic |
0.10 |
0.45 |
0.37 |
0.66 | |||
Numerator |
|||||||
Net income attributable to controlling shareholders |
96,041 |
437,171 |
351,813 |
636,489 | |||
Dilutive effect of convertible debentures of subsidiary CPFL Renováveis (*) |
(9,190) |
(10,142) |
(7,623) |
(8,927) | |||
Net income attributable to the Controlling Shareholders |
86,851 |
427,030 |
344,190 |
627,561 | |||
Denominator |
|||||||
Weighted average shares outstanding during the year |
962,274,260 |
962,274,260 |
962,274,260 |
962,274,260 | |||
Net income per share - diluted |
0.09 |
0.44 |
0.36 |
0.65 |
(*) Proportional to the Company’s percentage interest in each period in the subsidiary
The dilutive effect of the numerator in calculation of diluted earnings (losing) per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly controlled entity CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would be converted into common shares of the subsidiary at the beginning of each year.
85
( 25 ) OPERATING REVENUE
Consolidated | ||||||||
2014 |
2013 | |||||||
Revenue from Eletric Energy Operations |
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||
Consumer class |
||||||||
Residential |
1,626,033 |
4,761,547 |
1,349,604 |
4,305,308 | ||||
Industrial |
995,438 |
2,818,314 |
912,176 |
2,696,738 | ||||
Commercial |
834,907 |
2,497,042 |
681,932 |
2,202,560 | ||||
Rural |
134,368 |
359,405 |
104,459 |
308,975 | ||||
Public administration |
117,728 |
341,688 |
99,190 |
300,986 | ||||
Public lighting |
83,343 |
229,456 |
68,830 |
215,838 | ||||
Public services |
147,162 |
416,478 |
119,455 |
362,129 | ||||
(-) Adjustment of excess and surplus revenue of reactive |
(19,425) |
(60,716) |
(17,548) |
(40,581) | ||||
Billed |
3,919,553 |
11,363,213 |
3,318,098 |
10,351,953 | ||||
Unbilled (net) |
21,949 |
46,217 |
93,252 |
53,704 | ||||
Emergency charges - ECE/EAEE |
1 |
1 |
1 |
(256) | ||||
Reclassification to network usage charge - TUSD - captive consumers |
(1,355,686) |
(3,991,469) |
(1,176,830) |
(4,067,933) | ||||
Electricity sales to final consumers |
2,585,817 |
7,417,962 |
2,234,521 |
6,337,468 | ||||
Furnas Centrais Elétricas S.A. |
119,506 |
358,323 |
110,565 |
327,951 | ||||
Other concessionaires and licensees |
485,880 |
1,194,153 |
424,995 |
1,367,455 | ||||
Current electric energy |
303,737 |
718,086 |
41,843 |
175,189 | ||||
Electricity sales to wholesaler´s |
909,123 |
2,270,563 |
577,403 |
1,870,595 | ||||
Revenue due to network usage charge - TUSD - captive consumers |
1,355,686 |
3,991,469 |
1,176,830 |
4,067,933 | ||||
Revenue due to network usage charge - TUSD - free consumers |
246,682 |
728,299 |
227,541 |
737,485 | ||||
(-) Adjustment of revenue surplus and excess responsive |
(3,848) |
(13,351) |
(4,048) |
(10,348) | ||||
Revenue from construction of concession infrastructure |
230,253 |
636,053 |
235,266 |
753,092 | ||||
Resources provided by the Energy Development Account - CDE |
194,061 |
569,358 |
173,260 |
451,404 | ||||
Other revenue and income |
93,693 |
396,854 |
96,926 |
253,353 | ||||
Other operating revenues |
2,116,527 |
6,308,683 |
1,905,775 |
6,252,919 | ||||
Total gross revenues |
5,611,467 |
15,997,208 |
4,717,699 |
14,460,982 | ||||
|
|
|
| |||||
Deductions from operating revenues |
||||||||
ICMS |
(772,607) |
(2,253,542) |
(643,516) |
(2,090,531) | ||||
PIS |
(83,299) |
(234,007) |
(67,184) |
(203,902) | ||||
COFINS |
(383,701) |
(1,078,243) |
(309,537) |
(939,344) | ||||
ISS |
(1,927) |
(5,229) |
(1,341) |
(3,762) | ||||
Global reversal reserve - RGR |
(593) |
(1,769) |
(562) |
(295) | ||||
Fuel consumption account - CCC |
- |
- |
- |
(34,432) | ||||
Energy development account - CDE |
(73,711) |
(197,866) |
(38,812) |
(116,437) | ||||
Research and development and energy efficiency programs |
(29,267) |
(88,733) |
(28,601) |
(83,910) | ||||
PROINFA |
(24,387) |
(74,839) |
(26,022) |
(72,709) | ||||
Emergency charges - ECE/EAEE |
(1) |
(1) |
(1) |
255 | ||||
IPI |
- |
(10) |
(9) |
(32) | ||||
(1,369,492) |
(3,934,240) |
(1,115,584) |
(3,545,098) | |||||
Net revenue |
4,241,976 |
12,062,968 |
3,602,115 |
10,915,884 | ||||
Consolidated | |||||||
2014 |
2013 | ||||||
Revenue from eletric energy operations - in GWh (*) |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||
Consumer class |
|||||||
Residential |
3,964 |
12,325 |
3,798 |
11,477 | |||
Industrial |
3,551 |
10,524 |
3,722 |
10,999 | |||
Commercial |
2,162 |
6,973 |
2,052 |
6,541 | |||
Rural |
598 |
1,718 |
552 |
1,525 | |||
Public administration |
302 |
949 |
295 |
911 | |||
Public lighting |
412 |
1,213 |
403 |
1,184 | |||
Public services |
462 |
1,402 |
453 |
1,363 | |||
Billed |
11,451 |
35,103 |
11,275 |
34,001 | |||
Own comsuption |
8 |
25 |
8 |
26 | |||
Electricity sales to final consumers |
11,459 |
35,128 |
11,283 |
34,027 | |||
Furnas Centrais Elétricas S.A. |
763 |
2,263 |
763 |
2,263 | |||
Other concessionaires and licensees |
2,519 |
6,840 |
2,479 |
8,058 | |||
Current electric energy |
796 |
1,718 |
353 |
826 | |||
Electricity sales to wholesaler´s |
4,078 |
10,821 |
3,596 |
11,148 | |||
(*) Information not reviewed by the independent auditors |
86
Consolidated | |||
Number of consumers (*) |
September 30, 2014 |
September 30, 2013 | |
Consumer class |
|||
Residential |
6,691,946 |
6,467,170 | |
Industrial |
57,602 |
58,659 | |
Commercial |
486,163 |
491,627 | |
Rural |
246,361 |
245,614 | |
Public Administration |
50,408 |
49,160 | |
Public Lighting |
9,874 |
9,487 | |
Public Services |
8,172 |
7,908 | |
Total |
7,550,526 |
7,329,625 | |
(*) Information not reviewed by the independent auditors |
In accordance with ANEEL’s Order 4,097 of December 30, 2010, concerning the basic procedures for preparation of the financial statements, the energy distribution subsidiaries reclassified part of the amount related to revenue from under the heading “Electricity sales to final consumers”, Commercialization activities, to “Other operating revenues”, Distribution activities, under the heading “Revenue from Network Usage Charge - TUSD captive consumers”.
25.1 - Adjustment of surplus and excess reactive power
The tariff regulation procedure (Proret), approved by ANEEL Resolution n° 463 of November 22, 2011, determined that income received as a result of excess demand and surplus reactive power, from the contractual tariff review date for the 3rd periodic tariff review cycle, should be accounted for as special obligations and would be amortized from the next tariff review.
In accordance with ANEEL Order nº 4991, of December 29, 2011, relating to the basic procedures for preparation of the financial statements, the electric energy subsidiaries adjusted income from adjustment of excess and surplus reactive power, reducing the accounts of “Electric energy supply” and “Tariff for the Use of the Distribution System – TUSD free consumers” as a reduction of intangible assets (“Special Obligations”).
On February 7, 2012, the Brazilian Association of Electric Energy Distributors (Associação Brasileira de Distribuidores de Energia Elétrica - ABRADEE) succeeded in suspending the effects of Resolution 463. Consequently, the request for advance final relief was granted and the order to account for income from excess demand and surplus reactive power as special obligations was suspended. The suspensive effect applied for by ANEEL in its interlocutory appeal was granted in June 2012 and the advance relief originally granted in favor of ABRADEE was suspended. The subsidiaries are awaiting the court’s decision on the final treatment of this income. At September 30, 2014, a provision for these amounts is registered under Special Obligations, in accordance with CPC 25 and IAS 37, and shown net in the intangible asset of concession.
87
25.2 Periodic Tariff Review (“RTP”) and Annual Tariff Adjustment (“RTA”)
The details of the tariff adjustments of the distributors are shown below:
2014 |
2013 | |||||||||
Company |
Month |
Annual Tariff Review - RTA |
Effect perceived by consumers (a) |
Annual Tariff Review - RTA |
Effect perceived by consumers (a) | |||||
CPFL Paulista |
April |
17.18% |
17.23% |
5.48% |
6.18% | |||||
CPFL Piratininga |
October (b) |
19.73% |
22.43% |
7.42% |
6.91% | |||||
RGE |
June |
21.82% |
22.77% |
-10.32% |
-10.64% | |||||
CPFL Santa Cruz |
February |
14.86% |
26.00% |
9.32% |
-0.94% | |||||
CPFL Leste Paulista |
February |
-7.67% |
-5.32% |
6.48% |
3.36% | |||||
CPFL Jaguari |
February |
-3.73% |
3.70% |
2.71% |
2.68% | |||||
CPFL Sul Paulista |
February |
-5.51% |
43.00% |
2.27% |
2.21% | |||||
CPFL Mococa |
February |
-2.07% |
-9.53% |
7.00% |
5.10% |
(a) Represents the average effect perceived by consumers as a result of elimination from the tariff base of financial components added in the previous tariff adjustment (not reviewed by the independent auditors).
(b) As mentioned in Note 35.1, the annual tariff adjustment for the subsidiary CPFL Piratininga occurred in October 2014.
25.3 Extraordinary Tariff Review (“RTE”)
In order to encompass the effects of Provisional Measure 579/2012, (converted into Law 12783 in January 2013) – Extension of the concessions and other topics of interest, ANEEL ratified the result of the 2013 Extraordinary Tariff Review (“RTE”), applied for consumption from January 24, 2013. The extraordinary review encompassed the electric energy quotas of the generation plants that renewed their concession contracts. The total energy produced by these plants was divided into quotas for the distributors. The effects of the elimination of the Global Reversal Reserve - RGR and Fuel Consumption Account - CCC, the reduction in the Energy Development Account - CDE and the decrease in the transmission costs were also computed. This RTE has no impact on the net profit or loss. ANEEL ratified the result of the 2013 extraordinary review for the distribution subsidiaries with the following resolutions. The average effects for the distributors’ consumers were:
Distributors |
Resolution n° |
Consumer's perception (*) | ||
CPFL Paulista |
1,433 |
-20.42% | ||
CPFL Piratininga |
1,424 |
-26.70% | ||
RGE |
1,411 |
-22.81% | ||
CPFL Santa Cruz |
1,452 |
-23.72% | ||
CPFL Jaguari |
1,450 |
-25.33% | ||
CPFL Mococa |
1,451 |
-24.38% | ||
CPFL Leste Paulista |
1,449 |
-26.42% | ||
CPFL Sul Paulista |
1,453 |
-23.83% |
(*)Information not reviewed by the independent auditors
25.4 – Resources provided by the Energy Development Account - CDE
88
Provisional Measure 579, of September 11, 2012 (converted into Law 12783 of January 11, 2013) determined that the resources related to the low income subsidy, as well as other tariff discounts should be fully subsidized by resources from the CDE. Income of R$ 569,382 was recorded in the nine months of 2014 (R$ 451,404 in the nine months of 2013), R$ 57,174 for the low income subsidy (R$ 52,005 in the nine months of 2013) and R$ 512,208 for other tariff discounts
(R$ 399,399 in the nine months of 2013), set against accounts receivable – Resources provided by the CDE/CCEE (Note 10) and payable accounts - Resources provided by the CDE (Note 22).
( 26 ) COST OF ELECTRIC ENERGY
2014 |
2013 | |||||
Electricity purchased for resale |
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||
Itaipu Binacional |
345,929 |
1,018,014 |
347,926 |
959,185 | ||
Current Electric Energy |
143,957 |
2,359,607 |
180,113 |
521,590 | ||
PROINFA |
66,849 |
198,699 |
56,954 |
176,764 | ||
Energy purchased of bilateral contracts and through action in the regulated market |
2,477,523 |
6,561,024 |
1,592,942 |
5,125,278 | ||
Resources provided by the energy development account - CDE/CCEE |
(205,400) |
(2,180,110) |
(225,763) |
(720,870) | ||
Credit of PIS and COFINS |
(250,895) |
(718,227) |
(178,012) |
(553,197) | ||
Subtotal |
2,577,963 |
7,239,007 |
1,774,160 |
5,508,749 | ||
Electricity Network Usage Charge |
||||||
Basic Network Charges |
211,696 |
506,516 |
146,435 |
411,282 | ||
Transmission from Itaipu |
10,491 |
27,798 |
8,900 |
26,027 | ||
Connection Charges |
11,205 |
33,699 |
10,935 |
33,467 | ||
Charges of Use of the Distribution System |
8,283 |
24,197 |
6,879 |
22,115 | ||
System Service Charges - ESS |
(152,096) |
(151,320) |
153,670 |
474,767 | ||
Reserve Energy charges |
- |
10,898 |
(2,597) |
33,161 | ||
Resources provided by the energy development account - CDE |
- |
(12) |
(132,422) |
(460,059) | ||
Credit of PIS and COFINS |
(6,687) |
(37,278) |
(17,360) |
(47,145) | ||
Subtotal |
82,893 |
414,499 |
174,440 |
493,615 | ||
Total |
2,660,856 |
7,653,506 |
1,948,600 |
6,002,363 |
Consolidated | |||||||
2014 |
2013 | ||||||
Electricity purchased for resale - in GWh (*) |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||
Itaipu Binacional |
2,630 |
7,783 |
2,740 |
8,039 | |||
Current Electric Energy |
446 |
4,115 |
713 |
2,202 | |||
PROINFA |
267 |
749 |
261 |
734 | |||
Energy purchased of bilateral contracts and through action in the regulated market |
11,108 |
31,293 |
10,386 |
32,261 | |||
Total |
14,451 |
43,940 |
|
14,100 |
|
43,236 | |
(*) Information not reviewed by the independent auditors |
26.1 Resources provided by the CDE/CCEE – Law 12783/2013, Decree 7945/2013, 8203/2014 and 8221/2014
As mentioned in Note 27.1 to the December 31, 2013 financial statements, the Law 12783/2013 and Decree 7945/2013, amended by Decree 8203/2014 and further Decree 8221/2014, which made certain changes in relation to contracting of energy and the objectives of the Energy Development Account - CDE sector charge and also introduced (i) the passthrough of CDE funds to the distribution concessionaires in relation to hydrological risk, involuntary exposure, energy security - ESS and CVA ESS and Energy costs for the period of 2013 and January 2014, and (ii) passthrough to the distribution concessionaires of costs related to involuntary exposure and output of the thermoelectric plants through the Electric Energy Commercialization Chamber - CCEE from February 2014. Additionally, Order 3998 of September 30, 2014 included the hydrological risk of the renewed energy quotas as involuntary exposure, from July 2014.
In the nine months of 2014 a total amount of R$ 2,180,122 was recognized as a result of these regulations (R$ 1,180,929 in the nine months of 2013).
The effects of these items were registered as a reduction of the cost of electric energy under resources provided by the CDE/CCEE, set against other credits under “Receivables from resources provided by the Energy Development Account - CDE/CCEE” (Note 10), in accordance with CPC 07 / IAS 20 Government Grants and Assistance.
89
The following table summarizes the resources provided by the CDE/CCEE per distributor controlled by the Company, recognized in the nine months of 2014 and 2013.
Nine months 2014 | |||||||||||||
Electricity purchased for resale |
Electricity network usage charge |
Total | |||||||||||
Involuntary exposure |
Quotas and hydrological risk |
Electricity purchased - regulated market |
Electricity purchased - tariff review (*) |
System service charges - ESS |
System service charges - ESS - tariff review (*) |
||||||||
CPFL Paulista |
726,024 |
(6,241) |
236,075 |
- |
6 |
- |
955,864 | ||||||
CPFL Piratininga |
390,313 |
(357) |
318,252 |
- |
2 |
- |
708,210 | ||||||
CPFL Santa Cruz |
61,393 |
(17) |
19,751 |
- |
1 |
- |
81,128 | ||||||
CPFL Leste Paulista |
6,576 |
(8) |
- |
- |
- |
- |
6,568 | ||||||
CPFL Sul Palista |
6 |
(7) |
200 |
- |
- |
- |
199 | ||||||
CPFL Jaguari |
142 |
(48) |
320 |
- |
- |
- |
414 | ||||||
CPFL Mococa |
- |
(5) |
- |
- |
- |
- |
(5) | ||||||
RGE |
389,209 |
(98) |
38,630 |
- |
3 |
- |
427,744 | ||||||
Total |
1,593,573 |
(6,781) |
593,318 |
- |
12 |
- |
2,180,122 | ||||||
Nine months 2013 | |||||||||||||
Electricity purchased for resale |
Electricity network usage charge |
Total | |||||||||||
Involuntary exposure |
Quotas and hydrological risk |
Electricity purchased - regulated market |
Electricity purchased - tariff review (*) |
System service charges - ESS |
System service charges - ESS - tariff review (*) |
||||||||
CPFL Paulista |
122,407 |
18,111 |
- |
327,252 |
215,365 |
44,207 |
727,343 | ||||||
CPFL Piratininga |
53,721 |
1,175 |
- |
166,938 |
88,160 |
(122) |
309,872 | ||||||
CPFL Santa Cruz |
8,682 |
(9) |
- |
- |
15,116 |
- |
23,790 | ||||||
CPFL Leste Paulista |
- |
0 |
- |
- |
5,891 |
- |
5,891 | ||||||
CPFL Sul Palista |
- |
(2) |
- |
- |
3,617 |
- |
3,615 | ||||||
CPFL Jaguari |
97 |
167 |
- |
- |
4,542 |
- |
4,805 | ||||||
CPFL Mococa |
- |
(2) |
- |
- |
2,590 |
- |
2,588 | ||||||
RGE |
20,172 |
9 |
- |
2,153 |
72,138 |
8,553 |
103,024 | ||||||
Total |
205,078 |
19,449 |
- |
496,343 |
407,420 |
52,638 |
1,180,929 | ||||||
(*) In the tariff review of April 2013 for the subsidiary CPFL Paulista, through Order 1144/2013, ANEEL granted full coverage of the positive balances of CVA calculated on energy purchased and the ESS charge for 2012, as well as positive amounts of the CVA for energy purchased in the availability auction, in the accrual period of January 2013.
In addition to the CDE contributions, the distribution subsidiaries are receiving, via the CCEE, the financial excess of the Energy Reserve Account - CONER, regulated by REN 613/2014. The amount of R$ 206,975 is registered under "System service charge – ESS" in 2014.
90
( 27 ) OPERATING COSTS AND EXPENSES
Parent company | |||||||
Operating Expenses | |||||||
General | |||||||
2014 |
2013 | ||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||
Personnel |
4,313 |
12,340 |
4,408 |
10,934 | |||
Materials |
6 |
10 |
14 |
19 | |||
Outside Services |
650 |
3,025 |
658 |
3,049 | |||
Depreciation and Amortization |
43 |
130 |
18 |
53 | |||
Other: |
795 |
1,618 |
817 |
2,721 | |||
Leases and Rentals |
36 |
104 |
32 |
95 | |||
Publicity and Advertising |
23 |
151 |
343 |
1,013 | |||
Legal, Judicial and Indemnities |
390 |
556 |
349 |
1,018 | |||
Donations, Contributions and Subsidies |
292 |
622 |
126 |
500 | |||
Other |
54 |
186 |
(33) |
94 | |||
Total |
5,806 |
17,123 |
5,915 |
16,775 | |||
91
Consolidated | |||||||||||||||||||||||
3rd quarter |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Services rendered to third parties |
Operating expenses |
Total | |||||||||||||||||||||
Operating costs |
Sales |
General |
Other |
||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 | ||||||||||||
Personnel |
129,918 |
110,089 |
1 |
- |
28,083 |
28,314 |
55,358 |
47,235 |
- |
- |
213,360 |
185,638 | |||||||||||
Employee pension plans |
12,045 |
10,302 |
- |
- |
- |
- |
- |
- |
- |
- |
12,045 |
10,302 | |||||||||||
Materials |
28,160 |
21,451 |
72 |
284 |
1,267 |
1,145 |
1,819 |
1,837 |
- |
- |
31,318 |
24,718 | |||||||||||
Outside services |
43,013 |
45,560 |
666 |
510 |
25,798 |
24,683 |
57,544 |
43,087 |
- |
- |
127,021 |
113,840 | |||||||||||
Depreciation and amortization |
186,595 |
165,747 |
- |
- |
7,927 |
8,214 |
18,886 |
15,767 |
- |
- |
213,407 |
189,727 | |||||||||||
Costs related to infrastructure construction |
- |
- |
230,253 |
235,266 |
- |
- |
- |
- |
- |
- |
230,253 |
235,266 | |||||||||||
Other |
13,434 |
11,635 |
(3) |
(3) |
30,565 |
28,947 |
38,419 |
43,754 |
85,984 |
50,317 |
168,399 |
134,650 | |||||||||||
Collection charges |
- |
- |
- |
- |
13,800 |
12,805 |
- |
- |
- |
- |
13,800 |
12,805 | |||||||||||
Allowance for doubtful accounts |
- |
- |
- |
- |
14,773 |
14,029 |
- |
- |
- |
- |
14,773 |
14,029 | |||||||||||
Leases and rentals |
7,233 |
6,297 |
- |
- |
- |
4 |
2,566 |
3,610 |
- |
- |
9,800 |
9,910 | |||||||||||
Publicity and advertising |
185 |
131 |
- |
- |
8 |
35 |
4,199 |
4,179 |
- |
- |
4,391 |
4,345 | |||||||||||
Legal, judicial and indemnities |
- |
- |
- |
- |
- |
- |
28,869 |
34,937 |
- |
- |
28,869 |
34,937 | |||||||||||
Donations, contributions and subsidies |
- |
- |
- |
- |
1,645 |
1,993 |
945 |
585 |
- |
- |
2,590 |
2,577 | |||||||||||
Inspection fee |
- |
- |
- |
- |
- |
- |
- |
- |
4,815 |
7,059 |
4,815 |
7,059 | |||||||||||
Loss/(Gain) on disposal and decommissioning and other on noncurrent assets |
- |
- |
- |
- |
- |
- |
- |
- |
7,629 |
(30,268) |
7,629 |
(30,268) | |||||||||||
Intangible of concession amortization |
- |
- |
- |
- |
- |
- |
- |
- |
73,541 |
73,525 |
73,541 |
73,525 | |||||||||||
Financial compensation for water resources utilization |
3,396 |
3,292 |
- |
- |
- |
- |
- |
- |
- |
- |
3,396 |
3,292 | |||||||||||
Other |
2,619 |
1,916 |
(3) |
(3) |
339 |
82 |
1,840 |
443 |
- |
- |
4,796 |
2,438 | |||||||||||
Total |
413,163 |
364,785 |
230,989 |
236,057 |
93,640 |
91,304 |
172,027 |
151,680 |
85,984 |
50,317 |
995,803 |
894,143 | |||||||||||
Consolidated | |||||||||||||||||||||||
Nine months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Services rendered to third parties |
Operating expenses |
Total | |||||||||||||||||||||
Operating costs |
Sales |
General |
Other |
||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 |
2014 |
2013 | ||||||||||||
Personnel |
386,720 |
320,925 |
2 |
- |
81,546 |
81,324 |
157,269 |
146,342 |
- |
- |
625,537 |
548,591 | |||||||||||
Employee pension plans |
36,123 |
51,363 |
- |
- |
- |
- |
- |
- |
- |
- |
36,123 |
51,363 | |||||||||||
Materials |
78,853 |
69,978 |
523 |
1,079 |
3,333 |
3,116 |
5,412 |
5,105 |
- |
- |
88,121 |
79,277 | |||||||||||
Outside services |
121,762 |
131,560 |
1,739 |
1,504 |
81,399 |
78,252 |
167,691 |
147,217 |
- |
- |
372,591 |
358,532 | |||||||||||
Depreciation and amortization |
552,410 |
497,714 |
- |
- |
24,154 |
25,206 |
55,143 |
43,225 |
- |
- |
631,706 |
566,145 | |||||||||||
Costs related to infrastructure construction |
- |
- |
636,053 |
753,092 |
- |
- |
- |
- |
- |
- |
636,053 |
753,092 | |||||||||||
Other |
40,592 |
31,502 |
(7) |
(7) |
107,443 |
111,135 |
135,391 |
411,299 |
267,037 |
232,122 |
550,455 |
786,052 | |||||||||||
Collection charges |
- |
- |
- |
- |
40,370 |
39,184 |
- |
- |
- |
- |
40,370 |
39,184 | |||||||||||
Allowance for doubtful accounts |
- |
- |
- |
- |
61,005 |
64,603 |
- |
- |
- |
- |
61,005 |
64,603 | |||||||||||
Leases and rentals |
21,929 |
19,435 |
- |
- |
- |
10 |
9,697 |
9,022 |
- |
- |
31,625 |
28,467 | |||||||||||
Publicity and advertising |
560 |
247 |
- |
- |
90 |
189 |
11,230 |
9,806 |
- |
- |
11,880 |
10,242 | |||||||||||
Legal, judicial and indemnities |
- |
- |
- |
- |
- |
- |
108,304 |
366,346 |
- |
- |
108,304 |
366,346 | |||||||||||
Donations, contributions and subsidies |
- |
- |
- |
- |
4,890 |
6,040 |
2,985 |
2,745 |
- |
- |
7,875 |
8,785 | |||||||||||
Inspection fee |
- |
- |
- |
- |
- |
- |
- |
- |
16,041 |
21,182 |
16,041 |
21,182 | |||||||||||
Loss/(Gain) on disposal and decommissioning and other on noncurrent assets |
- |
- |
- |
- |
- |
- |
- |
- |
31,170 |
(12,008) |
31,170 |
(12,008) | |||||||||||
Intangible of concession amortization |
- |
- |
- |
- |
- |
- |
- |
- |
219,025 |
222,946 |
219,025 |
222,946 | |||||||||||
Financial compensation for water resources utilization |
9,916 |
7,791 |
- |
- |
- |
- |
- |
- |
- |
- |
9,916 |
7,791 | |||||||||||
Other |
8,186 |
4,029 |
(7) |
(7) |
1,089 |
1,111 |
3,175 |
23,379 |
800 |
2 |
13,243 |
28,514 | |||||||||||
Total |
1,216,460 |
1,103,040 |
638,310 |
755,668 |
297,875 |
299,034 |
520,905 |
753,189 |
267,037 |
232,122 |
2,940,586 |
3,143,053 | |||||||||||
92
( 28 ) FINANCIAL INCOME AND EXPENSES
Parent company |
Consolidated | ||||||||||||||
2014 |
2013 |
2014 |
2013 | ||||||||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||||||
Financial Income |
|||||||||||||||
Income from financial investments |
34,189 |
86,666 |
33,900 |
39,595 |
114,279 |
322,483 |
111,939 |
206,254 | |||||||
Arrears of interest and fines |
- |
- |
- |
2 |
36,035 |
108,056 |
33,722 |
110,276 | |||||||
Restatement of tax credits |
- |
1,456 |
227 |
1,133 |
6,057 |
15,903 |
2,405 |
6,813 | |||||||
Restatement of escrow deposits |
7 |
7 |
125 |
448 |
16,039 |
56,991 |
8,870 |
26,992 | |||||||
Monetary and exchange adjustment |
- |
- |
- |
- |
1,050 |
45,138 |
5,204 |
22,559 | |||||||
Adjustment to expected cash flow (note 9) |
- |
- |
- |
- |
(20,824) |
48,777 |
- |
- | |||||||
Discount on purchase of ICMS credit |
- |
- |
- |
- |
1,212 |
3,359 |
5,788 |
14,752 | |||||||
PIS and COFINS on insterest on shareholders' equity |
- |
- |
- |
(6,702) |
- |
- |
- |
(6,702) | |||||||
Other |
1,278 |
2,756 |
653 |
3,254 |
16,839 |
47,466 |
14,630 |
47,739 | |||||||
Total |
35,474 |
90,887 |
34,906 |
37,729 |
170,686 |
648,172 |
182,558 |
428,682 | |||||||
Financial Expense |
|||||||||||||||
Debt charges |
(37,371) |
(105,013) |
(35,231) |
(48,138) |
(396,355) |
(1,135,388) |
(371,300) |
(923,209) | |||||||
Monetary and exchange variations |
(32) |
(28) |
(126) |
(584) |
(96,307) |
(226,275) |
(27,916) |
(101,189) | |||||||
Adjustment to expected cash flow (note 9) |
- |
- |
- |
- |
- |
- |
(16,544) |
(113,115) | |||||||
Interest and fines on taxes |
- |
- |
- |
- |
- |
- |
485 |
(60,007) | |||||||
(-) Capitalized borrowing costs |
- |
- |
- |
- |
2,009 |
16,286 |
17,028 |
46,042 | |||||||
Public utilities |
- |
- |
- |
- |
(553) |
(7,495) |
(2,785) |
(7,686) | |||||||
Other |
(1) |
(245) |
7 |
(33) |
(54,461) |
(117,229) |
(23,187) |
(69,863) | |||||||
Total |
(37,403) |
(105,286) |
(35,350) |
(48,755) |
(545,666) |
(1,470,101) |
(424,219) |
(1,229,028) | |||||||
Net financial income (expense) |
(1,929) |
(14,400) |
(444) |
(11,026) |
(374,980) |
(821,929) |
(241,661) |
(800,345) | |||||||
Interest was capitalized at an average rate of 8.42% p.a. in the nine months of 2014 (7.82% in the nine months of 2013) on qualifying assets, in accordance with CPC 20 (R1) and IAS 23.
In the nine months of 2014, the line monetary and exchange restatement includes the effects of losses of R$ 1,784 (gain of R$ 244,382 on the third quarter of 2014) and gain of R$ 181,588 in the nine months of 2013 (R$ 58,191 on the third quarter of 2013) on derivative instruments (Note 32).
( 29 ) SEGMENT INFORMATION
The Company’s operating segments are based on the internal financial information and management structure and are separated by type of business: electric energy distribution, conventional generation, renewable generation, commercialization and services rendered.
Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Average prices used between segments are based on similar market transactions. Note 1 shows the subsidiaries in accordance with their areas of operation and provides further information about each subsidiary and its business area and segments.
93
The segregated information by operating segment is shown below, in accordance with the criteria established by Company Management:
Distribution |
Generation (conventional sources) |
Generation (Renewable sources) |
Commercialization |
Services |
Other (*) |
Elimination |
Total | ||||||||
Nine months 2014 |
|||||||||||||||
Net revenue |
9,479,425 |
572,661 |
669,601 |
1,255,503 |
85,745 |
33 |
- |
12,062,968 | |||||||
(-) Intersegment revenues |
13,491 |
294,135 |
302,033 |
279,849 |
136,360 |
- |
(1,025,868) |
- | |||||||
Income from electric energy service |
734,395 |
402,205 |
142,152 |
182,060 |
25,132 |
(17,069) |
- |
1,468,876 | |||||||
Financial income |
388,009 |
64,207 |
70,831 |
22,074 |
12,166 |
90,885 |
- |
648,172 | |||||||
Financial expense |
(671,752) |
(269,272) |
(395,863) |
(21,350) |
(6,576) |
(105,288) |
- |
(1,470,101) | |||||||
Income before taxes |
450,653 |
295,153 |
(182,879) |
182,784 |
30,722 |
(31,472) |
- |
744,960 | |||||||
Income tax and social contribution |
(208,292) |
(5,115) |
(47,951) |
(63,635) |
(10,870) |
7,731 |
- |
(328,133) | |||||||
Net Income |
242,361 |
290,038 |
(230,831) |
119,149 |
19,851 |
(23,741) |
- |
416,827 | |||||||
Total assets (**) |
15,528,353 |
4,606,865 |
9,298,520 |
583,576 |
383,086 |
1,500,801 |
- |
31,901,202 | |||||||
Capital expenditures and other intangible assets |
502,356 |
5,230 |
174,327 |
2,520 |
69,339 |
18 |
753,790 | ||||||||
Depreciation and amortization |
(431,481) |
(97,486) |
(312,037) |
(3,340) |
(6,176) |
(212) |
- |
(850,732) | |||||||
Nine months 2013 |
|||||||||||||||
Net revenue |
8,647,486 |
446,325 |
523,020 |
1,246,881 |
52,091 |
81 |
- |
10,915,884 | |||||||
(-) Intersegment revenues |
11,674 |
243,387 |
200,133 |
187,866 |
80,407 |
- |
(723,467) |
- | |||||||
Income from electric energy service |
1,225,022 |
410,440 |
125,453 |
24,493 |
2,082 |
(17,021) |
- |
1,770,468 | |||||||
Financial income |
301,952 |
23,055 |
34,132 |
21,476 |
10,389 |
37,678 |
- |
428,682 | |||||||
Financial expense |
(692,832) |
(157,230) |
(311,215) |
(15,929) |
(3,059) |
(48,762) |
- |
(1,229,028) | |||||||
Income before taxes |
834,141 |
351,000 |
(151,630) |
30,040 |
9,412 |
(28,105) |
- |
1,044,858 | |||||||
Income tax and social contribution |
(319,656) |
(31,453) |
(37,229) |
(11,484) |
(3,945) |
(14,912) |
- |
(418,679) | |||||||
Net Income |
514,484 |
319,547 |
(188,859) |
18,556 |
5,467 |
(43,016) |
- |
626,180 | |||||||
Total assets (**) |
15,263,417 |
4,515,880 |
9,470,564 |
342,516 |
243,612 |
1,206,806 |
- |
31,042,796 | |||||||
Capital expenditures and other intangible assets |
626,288 |
6,267 |
707,237 |
2,811 |
17,645 |
337 |
- |
1,360,586 | |||||||
Depreciation and amortization |
(423,912) |
(97,491) |
(262,080) |
(2,845) |
(2,710) |
(53) |
- |
(789,091) |
(*) Other: refers mainly to assets, liabilities and transaction recorded in CPFL Energia that are not related to identified segments.
(**) Intangible assets, net of amortization, recorded in CPFL Energia, was allocated to the respective segments.
(***) The amounts for the total assets refer to December 31, 2013.
( 30 ) RELATED PARTY TRANSACTIONS
The Company’s controlling shareholders are as follows:
· ESC Energia S.A.
Controlled by the Camargo Corrêa group, which operates in a number of segments, including construction, cement, footwear, textiles, aluminum and highway concessions.
· Energia São Paulo Fundo de Investimento em Ações
Controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS, and (d) Fundação SABESP de Seguridade Social - SABESPREV.
· Bonaire Participações S.A.
Controlled by Energia São Paulo Fundo de Investimento em Ações.
· Fundo BB Carteira Livre I - Fundo de Investimento em Ações
Fund controlled by PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil.
The direct and indirect participations in operating subsidiaries are described in Note 1.
Controlling shareholders, subsidiaries and associated companies, jointly-controlled entities under common control and that in some way exercise significant influence over the Company are considered to be related parties.
The main transactions are listed below:
a) Bank deposits and short-term investments – refer mainly to bank deposits and short-term financial investments with the Banco do Brasil, as mentioned in note 5. The Company and its subsidiaries also have Exclusive Investment Funds, managed by BB DTVM, among others.
94
b) Loans and Financing and Debentures – relate to funds raised from the Banco do Brasil in accordance with notes 15 and 16. The Company also guarantees certain loans raised by its subsidiaries, as mentioned in notes 15 and 16.
c) Other Financial Transactions – the amounts in relation to Banco do Brasil are bank costs and collection expenses.
d) Energy purchased, energy sales and charges – Refers to energy purchased or sold by distribution, comercialization and generation subsidiaries through short or long-term agreements and tariffs for the use of the distribution system (TUSD). Such transactions, when performed at the free Market, are made under conditions considered by the Company as being similar to market conditions at the time of the negotiation, in accordance with internal policies established in advance by Company Management. When performed at the regulated market, are in accordance with the rules established by the sector.
e) Intangible assets, Property, plant and equipment, Materials and Service – refer to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy.
f) Advances – advances for investments in research and development.
g) Intercompany loan - refers to the agreement with: (i) the subsidiary EPASA, with contractual terms of 113.5% of the CDI, with maturity on January, 2017; (ii) contracts with a non-controlling shareholder of the subsidiary CPFL Renováveis, maturing by November 2014, at interest of 8% p.a. + IGP-M.
Certain subsidiaries have supplementary retirement plans operated by Fundação CESP, offered to the employees of the subsidiaries. These plans hold investments in Company’s shares (Note 17).
To ensure that commercial transactions with related parties are conducted under normal market conditions, the Company set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, responsible for analyzing the main transactions with related parties.
The subsidiaries CPFL Paulista and CPFL Geração renegotiated with the joint ventures BAESA, ENERCAN and Foz do Chapecó the original maturities of June to September 2014 for the energy purchase invoices to January 2015.
The total remuneration of key management personnel in the nine months of 2014, in accordance with CVM Decision 560/2008, was R$ 24,003 (R$ 25,337 in the nine months of 2013). This amount comprises R$ 23,294 in respect of short-term benefits (R$ 28,350 in the nine months of 2013) and R$ 709 for post-employment benefits (R$ 662 in the nine months of 2013) and recorded by the accrual method. A provision of R$ 3,675 for other long-term benefits was reversed in 2013.
95
Transactions between related parties involving controlling shareholders, entities under common control or with significant influence and jointly-controlled subsidiaries:
Consolidated | |||||||||||||||
ASSET |
LIABILITY |
INCOME |
EXPENSE | ||||||||||||
September 30, 2014 |
December 31, 2013 |
September 30, 2014 |
December 31, 2013 |
Nine months 2014 |
Nine months 2013 |
Nine months 2014 |
Nine months 2013 | ||||||||
Bank deposits and short-term investments |
|||||||||||||||
Banco do Brasil S.A. |
126,330 |
115,968 |
- |
- |
9,075 |
4,281 |
1 |
- | |||||||
Loans and financing, debentures and derivatives contracts |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
1,255,246 |
1,638,769 |
- |
- |
133,943 |
98,579 | |||||||
Other financial transactions |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
- |
- |
- |
1,224 |
4,688 |
4,521 | |||||||
JBS S/A |
- |
- |
- |
- |
- |
78 |
- |
- | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
- |
- |
- |
- |
2,528 |
212 | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
- |
- |
- |
- |
5,151 |
551 | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
- |
- |
4,078 |
432 | |||||||
Advances |
|||||||||||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
835 |
862 |
- |
- |
- |
- | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
1,183 |
1,222 |
- |
- |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
1,374 |
1,496 |
- |
- |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
- |
- |
532 |
549 |
- |
- |
- |
- | |||||||
Energy purchase and sale and charges |
|||||||||||||||
Afluente Transmissão de Energia Elétrica S.A. |
- |
- |
40 |
24 |
- |
- |
935 |
845 | |||||||
Arizona 1 Energia Renovável S.A |
- |
- |
- |
- |
- |
- |
617 |
- | |||||||
Baguari I Geração de Energia Elétrica S.A. |
- |
- |
6 |
5 |
- |
- |
187 |
173 | |||||||
Braskem S.A |
- |
- |
- |
- |
694 |
18,654 |
- |
- | |||||||
Caetite 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
565 |
454 | |||||||
Caetité 3 Energia Renovável S.A. |
- |
- |
- |
5 |
- |
- |
571 |
418 | |||||||
Calango 1 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
682 |
- | |||||||
Calango 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
584 |
- | |||||||
Calango 3 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
682 |
- | |||||||
Calango 4 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
633 |
- | |||||||
Calango 5 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
673 |
- | |||||||
Companhia de Eletricidade do Estado da Bahia – COELBA |
632 |
728 |
- |
- |
9,454 |
3,783 |
- |
- | |||||||
Companhia Energética de Pernambuco - CELPE |
688 |
545 |
- |
- |
5,649 |
3,113 |
- |
- | |||||||
Companhia Energética do Rio Grande do Norte - COSERN |
229 |
223 |
- |
191 |
1,703 |
1,435 |
717 |
822 | |||||||
Energética Águas da Pedra S.A. |
- |
- |
113 |
120 |
- |
- |
2,904 |
2,673 | |||||||
Estaleiro Atlântico Sul S.A. |
- |
- |
- |
- |
5,221 |
3,932 |
- |
- | |||||||
Fras-le |
- |
- |
- |
- |
- |
6 |
- |
- | |||||||
Goiás Sul Geração de Enegia S.A. |
- |
- |
- |
- |
- |
- |
115 |
106 | |||||||
Mel 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
460 |
376 | |||||||
NC ENERGIA S.A. |
- |
- |
- |
- |
1,837 |
16,996 |
- |
- | |||||||
Rio PCH I S.A. |
- |
- |
208 |
220 |
- |
- |
5,470 |
5,094 | |||||||
SE Narandiba S.A. |
- |
- |
- |
- |
- |
- |
92 |
97 | |||||||
Serra do Facão Energia S.A. - SEFAC |
- |
- |
632 |
547 |
- |
- |
14,876 |
13,712 | |||||||
Tavex Brasil S.A |
- |
- |
- |
- |
1,252 |
8,264 |
- |
- | |||||||
ThyssenKrupp Companhia Siderúrgica do Atlântico |
210 |
- |
387 |
178 |
6,775 |
345 |
4,348 |
4,695 | |||||||
Vale Energia S.A. |
7,133 |
6,960 |
- |
- |
65,068 |
68,028 |
5,445 |
- | |||||||
VALE S.A. |
- |
- |
- |
- |
- |
- |
- |
1,419 | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
53,768 |
29,568 |
- |
- |
68,523 |
53,559 | |||||||
Foz do Chapecó Energia S.A. |
1,384 |
- |
103,662 |
111,019 |
12,598 |
3,947 |
232,420 |
219,997 | |||||||
ENERCAN - Campos Novos Energia S.A. |
558 |
544 |
98,314 |
103,252 |
4,976 |
7,769 |
164,505 |
159,015 | |||||||
EPASA - Centrais Elétricas da Paraiba |
- |
2 |
31,702 |
17,094 |
22,986 |
78,820 |
152,194 |
59,665 | |||||||
Intangible assets, Property, plant and equipment, Materials and Service |
|||||||||||||||
Banco do Brasil S A |
- |
- |
- |
- |
- |
- |
122 |
122 | |||||||
Barrocão Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
67 |
- |
- | ||||||||
Boa Vista Empreendimento Imobiliário SPE Ltda. |
- |
2 |
- |
- |
- |
52 |
- |
- | |||||||
Cia.de Saneamento Básico do Estado de São Paulo - SABESP |
106 |
85 |
42 |
36 |
311 |
736 |
1 |
15 | |||||||
Companhia Energética do Rio Grande do Norte - COSERN |
- |
- |
- |
- |
- |
- |
86 |
48 | |||||||
Concessionária do Sistema Anhanguera - Bandeirante S.A. |
- |
- |
- |
- |
- |
- |
11 |
- | |||||||
Estaleiro Atlântico Sul S.A. |
1 |
- |
- |
- |
9 |
- |
- |
- | |||||||
Ferrovia Centro-Atlântica S.A. |
4 |
507 |
- |
- |
9 |
- |
- |
- | |||||||
HM 11 Empreendimento Imobiliário SPE Ltda |
- |
- |
- |
- |
24 |
9 |
- |
- | |||||||
HM 12 Empreendimento Imobiliário SPE Ltda |
- |
- |
- |
- |
- |
9 |
- |
- | |||||||
HM 25 Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
- |
63 |
- |
- | |||||||
Hortolândia 4A Empreendimento Imobiliário SPE Ltda |
- |
- |
- |
- |
- |
41 |
- |
- | |||||||
Indústrias Romi S.A. |
4 |
4 |
- |
- |
34 |
32 |
- |
- | |||||||
Itaúsa |
- |
- |
- |
- |
- |
- |
- |
477 | |||||||
Jaguariúna III Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
- |
56 |
- |
- | |||||||
JBS S/A |
- |
- |
- |
- |
2,221 |
- |
- |
- | |||||||
LUPATECH |
- |
- |
- |
- |
- |
- |
- |
3 | |||||||
Renovias Concessionária S.A. |
- |
- |
- |
- |
- |
- |
- |
6 | |||||||
Rodovias Integradas do Oeste - SP Vias |
- |
26 |
16 |
28 |
- |
- |
- |
- | |||||||
SAMM - Sociedade de Atividades em Multimídia Ltda. |
23 |
306 |
- |
- |
207 |
236 |
- |
- | |||||||
TOTVS S.A. |
- |
- |
14 |
42 |
- |
- |
48 |
2,191 | |||||||
BAESA – Energética Barra Grande S.A. |
- |
66 |
- |
- |
1,087 |
1,012 |
- |
- | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
- |
- |
1,195 |
1,110 |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
1,087 |
1,012 |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraíba S.A. |
215 |
- |
- |
- |
508 |
59 |
- |
- | |||||||
Intercompany loans |
|||||||||||||||
EPASA - Centrais Elétricas da Paraíba S.A. |
92,006 |
86,655 |
- |
- |
7,746 |
4,398 |
- |
- | |||||||
Noncontrolling shareholders - CPFL Renováveis |
6,898 |
6,862 |
- |
- |
608 |
273 |
- |
- | |||||||
Dividends and Interest on shareholders´ equity |
|||||||||||||||
BAESA – Energética Barra Grande S.A. |
- |
48 |
- |
- |
- |
- |
- |
- | |||||||
Chapecoense Geração S.A. |
- |
21,744 |
- |
- |
- |
- |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
13,423 |
16,054 |
- |
- |
- |
- |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
14,891 |
14,891 |
- |
- |
- |
- |
- |
- |
( 31 ) RISK MANAGEMENT
The business of the Company and its subsidiaries mainly comprises the generation, commercialization and distribution of electric energy. As public utilities concessionaires, the operations and/or tariffs of its principal subsidiaries are regulated by ANEEL.
96
Risk management structure:
The Board of Directors is responsible for directing the way the business is run, which includes monitoring of business risks, exercised by means of the corporate risk management model used by the Company. The responsibilities of the Executive Board are to develop the mechanisms for measuring the impact of the exposure and probability of its occurrence, supervising the implementation of risk mitigation measures and informing the Board of Directors. It is assisted in this process by: i) the Corporate Risk Management Committee, whose mission is to assist in identifying the main business risks, analyzing measurement of the impact and probability and assessing the mitigation measures used; ii) the Risk Management, Internal Control and Consolidated Processes Division, responsible for developing the Corporate Risk Management model for the CPFL Group in respect of strategy (policy, direction and risk maps), processes (planning, measurement, monitoring and reporting), systems and governance.
The risk management policy was established to identify, analyze and treat the risks faced by the Company and its subsidiaries, and includes reviewing the model adopted whenever necessary to reflect changes in market conditions and in the Group’s activities, with a view to developing an environment of disciplined and constructive control.
In its supervisory role, the Company’s Board of Directors also counts on the support of the Management Procedures Committee to provide guidance for the Internal Auditing work and in preparing proposals for improvements. The Internal Auditing team conducts both periodic and “ad hoc” reviews in order to ensure alignment of the procedures to directives and strategies set by the shareholders and management.
The Fiscal Council’s responsibilities include certifying that Management has the means to identify and prevent, through the use of an appropriated information system, (a) the main risks to which the Company is exposed, (b) the probability that these will materialize and (c) the measures and plans adopted.
The main market risk factors affecting the businesses are as follows:
Exchange rate risk: This risk derives from the possibility that the subsidiaries might incur losses and cash constraints due to fluctuations in currency exchange rates, increasing the balances of liabilities denominated in foreign currency. The exposure in relation to funds raised in foreign currency is largely covered by contracting swap operations, which allow the Company and its subsidiaries to exchange the original risks of the operation for the cost of the variation in the CDI. This risk is quantified in Note 32. The Company’s subsidiaries’ operations are also exposed to exchange variations on the purchase of electric energy from Itaipu. The compensation mechanism - CVA protects the companies against possible losses. However, the compensation only comes into effect as a result of consumption and the consequent billing of energy after the next tariff adjustment in which such losses have been considered.
Interest Rate Risk: This risk derives from the possibility that the Company and its subsidiaries might incur losses due to fluctuations in interest rates that increase financial expenses on loans, financing and debentures. The subsidiaries have tried to increase the proportion of pre-indexed loans or loans tied to indexes with lower rates and little fluctuation in the short and long term. The quantification of this risk is presented in note 32.
Credit Risk: This risk arises from the possibility of the subsidiaries incurring losses resulting from difficulties in collecting amounts billed to customers. This risk is evaluated by the subsidiaries as low, as it is spread over the number of customers and in view of the collection policy and cancellation of supply to defaulting consumers.
Risk of Energy Shortages: The energy sold by the subsidiaries is primarily generated by hydropower plants. A prolonged period of low rainfall could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of water levels and resulting in losses due to the increased cost of energy purchased or a reduction in revenue due to the introduction of comprehensive electric energy saving programs or other rationing programs, as in 2001. The hydrological situation in the Southeast, Mid-West and Northeast regions, are unfavorable on 2014. Consequently, the current energy scenario for the Interconnected System requires attention and monitoring, especially during the wet season of these regions, which begins on November.
97
Risk of Acceleration of Debts: The Company has loans and financing agreements and debentures with restrictive clauses (covenants) normally applicable to these kinds of arrangement, involving compliance with economic and financial ratios. These covenants are monitored and do not restrict the capacity to operate normally, if met at the contractual intervals or if prior agreement is obtained from the creditors for failure to meet.
Regulatory risk: The electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in accordance with the periodic tariff review methodology established for the tariff cycle. Once the methodology has been ratified, ANEEL establishes tariffs to be charged by the distributor to the final consumers. In accordance with Law 8.987/1995, the fixed tariffs should insure the economic and financial balance of the concession contract at the time of the tariff review, which could result in lower increases than those expected by the electric energy distributors, albeit offset in subsequent periods by other adjustments.
Risk Management for Financial instruments
The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly have procedures in place to control and follow-up on the transactions and balances of financial instruments, in order to monitor the risks and current rates in comparison with market conditions.
Risk management controls: In order to manage the risks inherent to the financial instruments and to monitor the procedures established by Management, the Company and its subsidiaries use the MAPS software system to calculate the mark to market, stress testing and duration of the instruments, and assess the risks to which the Company and its subsidiaries are exposed. Historically, the financial instruments contracted by the Company and its subsidiaries supported by these tools have produced adequate risk mitigation results. It must be stressed that the Company and its subsidiaries routinely contract derivatives, only in the event of exposure that Management regards as a risk and with the appropriate levels of approval. The Company and its subsidiaries do not enter into transactions involving exotic or speculative derivatives. Furthermore, the Company meets the requirements of the Sarbanes-Oxley Law, and therefore has internal control policies focused on achieving a strict control environment to minimize the exposure to risks.
98
( 32 ) FINANCIAL INSTRUMENTS
The main financial instruments, classified in accordance with the group’s accounting practices, are:
Consolidated | |||||||||||||||
September 30, 2014 |
December 31, 2013 | ||||||||||||||
Note |
Category |
Measurement |
Level (*) |
Accounting balance |
|
Fair value |
Accounting balance |
|
Fair value | ||||||
Asset |
|||||||||||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 1 |
1,870,662 |
1,870,662 |
2,105,618 |
2,105,618 | |||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 2 |
2,129,623 |
2,129,623 |
2,100,804 |
2,100,804 | |||||||
Financial investments |
(a) |
(2) |
Level 1 |
5,627 |
5,627 |
24,806 |
24,806 | ||||||||
Derivatives |
32 |
(a) |
(2) |
Level 2 |
400,125 |
400,125 |
318,490 |
318,490 | |||||||
Financial asset of concession - distribution |
9 |
(b) |
(2) |
Level 3 |
3,084,387 |
3,084,387 |
2,771,593 |
2,771,593 | |||||||
7,490,424 |
7,490,424 |
7,321,312 |
7,321,312 | ||||||||||||
Liability |
|||||||||||||||
Loans and financing - principal and interest |
15 |
(c) |
(1) |
Level 2 |
6,480,187 |
5,711,973 |
7,221,542 |
6,416,990 | |||||||
Loans and financing - principal and interest |
15 (**) |
(a) |
(2) |
Level 2 |
3,129,803 |
3,129,803 |
2,008,454 |
2,008,454 | |||||||
Debentures - principal and interest |
16 |
(c) |
(1) |
Level 2 |
8,226,178 |
8,106,899 |
7,791,402 |
7,859,140 | |||||||
Derivatives |
32 |
(a) |
(2) |
Level 2 |
8,641 |
8,641 |
2,950 |
2,950 | |||||||
17,844,808 |
16,957,316 |
17,024,348 |
16,287,534 | ||||||||||||
(*) Refers to the hierarchy for determination of fair value | |||||||||||||||
(**) As a result of the initial designation of this financial liability, the financial statements showed a loss of R$ 16,009 in the nine months of 2014 (gain of R$ 23,087 in the nine months of 2013) | |||||||||||||||
|
|||||||||||||||
Category: |
Measurement: |
||||||||||||||
(a) - Measured at fair value through profit or loss |
(1) - Measured at amortized cost |
||||||||||||||
(b) - Available for sale |
(2) - Mensured at fair value |
||||||||||||||
(c) - Other finance liabilities |
|||||||||||||||
(d) - Loans and receivables |
|||||||||||||||
(e) - Held to maturity |
The financial instruments for which the recorded amounts approximate to their fair values at the date of these interim financial statements, due to the nature of these financial instruments, are:
· Financial assets: (i) consumers, concessionaires and licensees, (ii) leases, (iii) receivable from associates, subsidiaries and parent company, (iv) financial asset of concession - transmission, (v) receivables from resources provided by CDE/CCEE ,(vi) pledges, funds and tied deposits, (vii) services rendered to third parties, (viii) Collection agreements.
· Financial liabilities: (i) suppliers, (ii) regulatory charges, (iii) public utility, (iv) consumers and concessionaires, (v) Nacional scientific and technological development fund - FNDCT, (vi) energy research company - EPE, (vii) collection agreement, (viii) reversal fund, (iv) Business combination and (x) tariff discount CDE.
a) Valuation of financial instruments
As mentioned in note 4, the fair value of a security relates to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph, in Brazilian Reais.
CPC 40 (R1) and IFRS 7 require classification at three levels for measurement of the fair value of financial instruments, based on observable and unobservable information in relation to valuation of a financial instrument at the measurement date.
CPC 40 (R1) and IFRS 7 also define observable information as market data obtained from independent sources and unobservable information that reflects market assumptions.
The three levels of fair value are:
· Level 1: quoted prices in an active market for identical instruments;
· Level 2: observable information other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);
· Level 3: inputs for the instruments that are not based on observable market data.
Since the distribution subsidiaries have classified their financial asset of concession as available-for-sale, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. In Note 9 are describe the changes and the respective gains (losses) in net income, for the period, was R$ 48,777, with no effect on equity, as well the main assumptions used.
99
The Company recognizes in “Investments at cost” in the financial statements the 5,93% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A. (“Investco”), in the form of 28,154 common shares and 18,593 preferred shares. Since Investco’s shares are not quoted on the stock exchange and the main objective of its operations is to generate electric energy for commercialization by the shareholders who hold the concession, the Company opted to recognize the investment at cost.
b) Derivatives
The Company and its subsidiaries have the policy of using derivatives to reduce their risks of variations in exchange and interest rates, without any speculative purposes. The Company and its subsidiaries have exchange rate derivatives compatible with the exchange rate risks net exposure, including all the assets and liabilities tied to exchange rates.
The derivative instruments entered into by the Company and its subsidiaries are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodical adjustments. As the majority of the derivatives entered into by the subsidiaries (Note 15) have terms fully aligned with the debts protected, and in order to obtain more relevant and consistent accounting information through the recognition of income and expenses, these debts were designated at fair value, for accounting purposes. Other debts with different terms from their respective derivatives contracted as a hedge continue to be recorded at amortized cost. Furthermore, the Company and its subsidiaries do not adopt hedge accounting for derivative operations.
At September 30, 2014, the Company and its subsidiaries had the following swap operations:
100
Market values (accouting balance) |
||||||||||||||||||
Company / strategy / counterparts |
Assets |
Liabilities |
Fair value, net |
Values at cost, net |
Gain/(Loss) on marking to market |
Currecy / index |
Maturity range |
Notional |
Negotiation market | |||||||||
Derivatives for protection of debts designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Bank of America Merrill Lynch |
95,042 |
- |
95,042 |
86,960 |
8,082 |
dollar |
July 2016 |
156,700 |
over the counter | |||||||||
Citibank |
38,425 |
- |
38,425 |
36,710 |
1,715 |
dollar |
September 2016 |
85,750 |
over the counter | |||||||||
Morgan Stanley |
38,596 |
- |
38,596 |
36,974 |
1,622 |
dollar |
September 2016 |
85,475 |
over the counter | |||||||||
Scotiabank |
10,190 |
- |
10,190 |
9,283 |
908 |
dollar |
July 2016 |
49,000 |
over the counter | |||||||||
Bank of America Merrill Lynch |
22,175 |
- |
22,175 |
20,933 |
1,242 |
dollar |
July 2016 |
340,380 |
over the counter | |||||||||
Citibank |
3,650 |
- |
3,650 |
4,626 |
(975) |
dollar |
March 2019 |
117,250 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
2,958 |
- |
2,958 |
4,628 |
(1,670) |
dollar |
March 2019 |
117,400 |
over the counter | |||||||||
Bank of America Merrill Lynch |
5,277 |
- |
5,277 |
4,222 |
1,055 |
dollar |
September 2018 |
106,020 |
over the counter | |||||||||
Bank of America Merrill Lynch |
6,950 |
- |
6,950 |
5,966 |
984 |
dollar |
March 2019 |
116,600 |
over the counter | |||||||||
J.P.Morgan |
3,473 |
- |
3,473 |
2,983 |
490 |
dollar |
March 2019 |
58,300 |
over the counter | |||||||||
226,736 |
- |
226,736 |
213,284 |
13,452 |
||||||||||||||
CPFL Piratininga |
||||||||||||||||||
Citibank |
- |
(313) |
(313) |
(909) |
597 |
dollar |
January 2017 |
151,875 |
over the counter | |||||||||
Citibank |
6,923 |
- |
6,923 |
6,687 |
236 |
dollar |
August 2016 |
12,840 |
over the counter | |||||||||
Scotiabank |
13,310 |
- |
13,310 |
12,124 |
1,185 |
dollar |
July 2016 |
64,000 |
over the counter | |||||||||
Santander |
7,838 |
- |
7,838 |
7,802 |
36 |
dollar |
July 2016 |
100,000 |
over the counter | |||||||||
Citibank |
3,650 |
- |
3,650 |
4,626 |
(975) |
dollar |
March 2019 |
117,250 |
over the counter | |||||||||
HSBC |
5,355 |
- |
5,355 |
5,081 |
274 |
dollar |
April 2018 |
55,138 |
over the counter | |||||||||
J.P.Morgan |
5,395 |
- |
5,395 |
5,083 |
312 |
dollar |
April 2018 |
55,138 |
over the counter | |||||||||
42,470 |
(313) |
42,158 |
40,494 |
1,664 |
||||||||||||||
CPFL Santa Cruz |
||||||||||||||||||
J.P.Morgan |
3,400 |
- |
3,400 |
3,237 |
163 |
dolar |
July 2015 |
20,000 |
over the counter | |||||||||
Santander |
1,297 |
- |
1,297 |
1,305 |
(8) |
dolar |
June 2016 |
20,000 |
over the counter | |||||||||
4,697 |
- |
4,697 |
4,542 |
154 |
||||||||||||||
CPFL Leste Paulista |
||||||||||||||||||
Scotiabank |
4,744 |
- |
4,744 |
4,541 |
202 |
dollar |
July 2015 |
25,000 |
over the counter | |||||||||
CPFL Sul Paulista |
||||||||||||||||||
J.P.Morgan |
1,785 |
- |
1,785 |
1,700 |
85 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Scotiabank |
1,992 |
- |
1,992 |
1,907 |
85 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Santander |
1,426 |
- |
1,426 |
1,436 |
(9) |
dollar |
June 2016 |
22,000 |
over the counter | |||||||||
5,204 |
- |
5,204 |
5,043 |
161 |
||||||||||||||
CPFL Jaguari |
||||||||||||||||||
Scotiabank |
2,467 |
- |
2,467 |
2,362 |
105 |
dollar |
July 2015 |
13,000 |
over the counter | |||||||||
Santander |
2,010 |
- |
2,010 |
2,023 |
(13) |
dollar |
June 2016 |
31,000 |
over the counter | |||||||||
4,476 |
- |
4,476 |
4,384 |
92 |
||||||||||||||
CPFL Mococa |
||||||||||||||||||
Scotiabank |
2,087 |
- |
2,087 |
1,998 |
89 |
dollar |
July 2015 |
11,000 |
over the counter | |||||||||
CPFL Geração |
||||||||||||||||||
HSBC |
12,982 |
- |
12,982 |
11,965 |
1,017 |
dollar |
March 2017 |
232,520 |
over the counter | |||||||||
RGE |
||||||||||||||||||
Citibank |
38,978 |
- |
38,978 |
38,112 |
866 |
dollar |
April 2017 |
128,590 |
over the counter | |||||||||
J.P.Morgan |
20,164 |
- |
20,164 |
19,041 |
1,123 |
dollar |
July 2016 |
94,410 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
6,294 |
- |
6,294 |
7,183 |
(889) |
dollar |
April 2018 |
36,270 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
27,658 |
- |
27,658 |
31,137 |
(3,479) |
dollar |
May 2018 |
168,346 |
over the counter | |||||||||
Citibank |
2,690 |
- |
2,690 |
3,122 |
(433) |
dollar |
May 2019 |
33,285 |
over the counter | |||||||||
95,784 |
- |
95,784 |
98,596 |
(2,812) |
||||||||||||||
|
||||||||||||||||||
Subtotal |
399,180 |
(313) |
398,867 |
384,848 |
14,019 |
|||||||||||||
Derivatives for protection of debts not designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
795 |
- |
795 |
1,084 |
(290) |
dollar |
October 2014 to December 2014 |
41,307 |
over the counter | |||||||||
Exchange price index |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Santander |
75 |
- |
75 |
(168) |
243 |
IPCA |
April 2019 |
35,235 |
over the counter | |||||||||
J.P.Morgan |
75 |
- |
75 |
(168) |
243 |
IPCA |
April 2019 |
35,235 |
over the counter | |||||||||
150 |
- |
150 |
(335) |
485 |
||||||||||||||
Hedge interest rate variation (1) |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Bank of America Merrill Lynch |
- |
(2,347) |
(2,347) |
(15) |
(2,332) |
CDI |
July 2019 |
660,000 |
over the counter | |||||||||
J.P.Morgan |
- |
(1,172) |
(1,172) |
(0) |
(1,172) |
CDI |
February 2021 |
300,000 |
over the counter | |||||||||
Votorantin |
- |
(364) |
(364) |
1 |
(365) |
CDI |
February 2021 |
100,000 |
over the counter | |||||||||
Santander |
- |
(377) |
(377) |
1 |
(378) |
CDI |
February 2021 |
105,000 |
over the counter | |||||||||
- |
(4,260) |
(4,260) |
(13) |
(4,247) |
||||||||||||||
CPFL Piratininga |
||||||||||||||||||
J.P.Morgan |
- |
(391) |
(391) |
(2) |
(389) |
CDI |
July 2019 |
110,000 |
over the counter | |||||||||
Votorantim |
- |
(423) |
(423) |
4 |
(427) |
CDI |
February 2021 |
135,000 |
over the counter | |||||||||
Santander |
- |
(300) |
(300) |
3 |
(303) |
CDI |
February 2021 |
100,000 |
over the counter | |||||||||
- |
(1,114) |
(1,114) |
5 |
(1,119) |
||||||||||||||
RGE |
||||||||||||||||||
HSBC |
- |
(1,778) |
(1,778) |
(11) |
(1,767) |
CDI |
July 2019 |
500,000 |
over the counter | |||||||||
Votorantim |
- |
(695) |
(695) |
(1) |
(694) |
CDI |
February 2021 |
170,000 |
over the counter | |||||||||
- |
(2,474) |
(2,474) |
(12) |
(2,461) |
||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
- |
(480) |
(480) |
30 |
(510) |
CDI |
August 2020 |
460,000 |
over the counter | |||||||||
|
|
|
|
|
||||||||||||||
Subtotal |
945 |
(8,328) |
(7,384) |
758 |
(8,142) |
|||||||||||||
Total |
400,125 |
(8,641) |
391,484 |
385,607 |
5,877 |
|||||||||||||
Current |
17,269 |
- |
||||||||||||||||
Noncurrent |
382,855 |
(8,641) |
||||||||||||||||
For further details of terms and information about debts and debentures, see notes 15 and 16 |
||||||||||||||||||
(¹) The interest rate hedge swaps have half-yearly validity, so the notional value reduces in accordance with amortization of the debt. |
101
Certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments (Note 15).
The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected debts. For the quarters and nine months ended September 30, 2014 and 2013, the derivatives resulted in the following impacts on profit or loss, recorded as “Financial expenses – monetary and exchange variations” (Note 28):
Gain (Loss) | ||||||||||
2014 |
2013 |
| ||||||||
Company |
Hedged risk / transaction |
3rd quarter |
Nine months |
3rd quarter |
9 meses | |||||
CPFL Energia |
Interest rate variation |
- |
- |
72 |
292 | |||||
CPFL Energia |
Mark to market |
- |
- |
(72) |
(429) | |||||
CPFL Paulista |
Interest rate variation |
(11) |
86 |
548 |
620 | |||||
CPFL Paulista |
Exchange variation |
124,685 |
(231) |
32,391 |
119,226 | |||||
CPFL Paulista |
Mark to market |
(8,721) |
(1,882) |
(5,796) |
(23,870) | |||||
CPFL Piratininga |
Interest rate variation |
10 |
63 |
174 |
199 | |||||
CPFL Piratininga |
Exchange variation |
50,102 |
(1,839) |
28,068 |
57,375 | |||||
CPFL Piratininga |
Mark to market |
(3,936) |
1,418 |
(13,762) |
(17,894) | |||||
RGE |
Interest rate variation |
(13) |
29 |
378 |
585 | |||||
RGE |
Exchange variation |
48,301 |
(1,797) |
8,591 |
32,697 | |||||
RGE |
Mark to market |
(4,210) |
1,122 |
629 |
(6,363) | |||||
CPFL Geração |
Interest rate variation |
75 |
254 |
96 |
96 | |||||
CPFL Geração |
Exchange variation |
23,445 |
3,776 |
4,337 |
13,608 | |||||
CPFL Geração |
Mark to market |
(1,872) |
(124) |
(1,317) |
(1,494) | |||||
CPFL Santa Cruz |
Exchange variation |
3,876 |
(342) |
746 |
1,061 | |||||
CPFL Santa Cruz |
Mark to market |
(248) |
187 |
(23) |
(201) | |||||
CPFL Leste Paulista |
Exchange variation |
3,099 |
(551) |
784 |
2,505 | |||||
CPFL Leste Paulista |
Mark to market |
(179) |
9 |
(60) |
(227) | |||||
CPFL Sul Paulista |
Exchange variation |
4,663 |
(848) |
1,049 |
1,878 | |||||
CPFL Sul Paulista |
Mark to market |
(309) |
166 |
(46) |
(287) | |||||
CPFL Jaguari |
Exchange variation |
4,472 |
(1,032) |
1,022 |
1,167 | |||||
CPFL Jaguari |
Mark to market |
(321) |
221 |
(32) |
(217) | |||||
CPFL Mococa |
Exchange variation |
1,572 |
(455) |
450 |
1,433 | |||||
CPFL Mococa |
Mark to market |
(96) |
(14) |
(35) |
(170) | |||||
244,382 |
(1,784) |
58,191 |
181,588 | |||||||
c) Sensitivity Analysis
In compliance with CVM Instruction n° 475/08, the Company and its subsidiaries performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising variations in exchange and interest rates.
If the risk exposure is considered active, the risk to be taken into account is a reduction in the pegged indexes, resulting in a negative impact on the income of the Company and its subsidiaries. Similarly, if the risk exposure is considered a liability, the risk is of an increase in the pegged indexes and the consequent negative effect on income. The Company and its subsidiaries therefore quantify the risks in terms of the net exposure of the variables (dollar, CDI, IGP-M, TJLP and IPCA), as shown below:
102
c.1) Exchange rates variation
If the level of net exchange rate exposure at September 30, 2014 is maintained, the simulation of the consolidated effects by type of financial instrument for three different scenarios would be:
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Exchange depreciation of 10,2%* |
Exchange depreciation of 25%** |
Exchange depreciation of 50%** | |||||
Financial liability instruments |
(3,187,674) |
(326,701) |
(1,205,294) |
(2,083,888) | ||||||
Derivatives - plain vanilla swap |
3,185,693 |
326,498 |
1,204,545 |
2,082,593 | ||||||
(1,981) |
dollar apprec. |
(203) |
(749) |
(1,295) | ||||||
Total (increase)/decrease |
(1,981) |
(203) |
(749) |
(1,295) | ||||||
(1) Exchange rate at September 30, 2014: R$ 2.45. | ||||||||||
(*) In accordance with exchange graphs contained in information provided by the BM&F. Exchange rate used: R$ 2.70 |
||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of exchange appreciation are related to the information provided by the BM&F. |
c.2) Variation in interest rates
Assuming that (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at September 30, 2014 is maintained, and (ii) the respective accumulated annual indexes for the last 12 months remain stable (CDI 10.32% p.a.; IGP-M 3.54% p.a.; TJLP 5% p.a. and IPCA 6.75% p.a.), the effects on the Company’s financial statements for the next 12 months would be a net financial expense of R$ 955,840 (CDI R$ 761,825; IGP-M R$ 2,663; and TJLP
R$ 191,365 and IPCA income of R$ 13). The risk to which the instruments are exposed is evaluated based on the net position. In the event of fluctuations in the indexes in accordance with the three scenarios described, the effect on the net financial expense would as follows:
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Scenario I* |
Raising/drop index by 25%** |
Raising/drop index by 50%** | |||||
Financial asset instruments |
4,902,868 |
76,485 |
222,100 |
367,715 | ||||||
Financial liability instruments |
(9,417,444) |
(146,912) |
(426,610) |
(706,308) | ||||||
Derivatives - plain vanilla swap |
(2,867,449) |
(44,732) |
(129,895) |
(215,059) | ||||||
(7,382,026) |
CDI apprec. |
(115,160) |
(334,406) |
(553,652) | ||||||
Financial liability instruments |
(75,212) |
IGP-M apprec. |
(2,068) |
(3,251) |
(4,434) | |||||
Financial liability instruments |
(3,827,302) |
TJLP apprec. |
- |
(47,841) |
(95,683) | |||||
Financial liability instruments |
(73,055) |
(314) |
997 |
2,309 | ||||||
Derivatives - plain vanilla swap |
73,240 |
315 |
(1,000) |
(2,314) | ||||||
185 |
drop in the IPCA |
1 |
(3) |
(6) | ||||||
Total (increase)/decrease |
(11,284,355) |
(117,227) |
(385,501) |
(653,774) | ||||||
(*) The CDI, IGP-M, TJLP and IPCA indexes considered of 11.88%, 6.29%, 5% and 7.18%, respectively, were obtained from information available in the market. | ||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of raising index were applied to scenario I indexes. |
103
( 33 ) REGULATORY ASSETS AND LIABILITIES
The Company has the following assets and liabilities for regulatory purposes, which are not recorded in the interim financial statements.
Consolidated | |||||||||||
September 30, 2014 |
June 30, 2014 |
December 31, 2013 |
September 30, 2013 |
June 30, 2013 |
December 31, 2012 | ||||||
Assets |
|||||||||||
Consumers, Concessionaires and Licensees |
|||||||||||
Discounts TUSD (*) and Irrigation |
1,795 |
2,301 |
16,821 |
28,167 |
39,513 |
65,534 | |||||
1,795 |
2,301 |
16,821 |
28,167 |
39,513 |
65,534 | ||||||
Deferred Costs Variations |
|||||||||||
CVA (**) |
1,151,731 |
810,102 |
547,402 |
498,567 |
694,043 |
897,364 | |||||
1,151,731 |
810,102 |
547,402 |
498,567 |
694,043 |
897,364 | ||||||
Prepaid Expenses |
|||||||||||
Overcontracting |
324,767 |
303,593 |
170,084 |
101,460 |
66,543 |
74,885 | |||||
Low income consumers' subsidy - losses |
- |
- |
- |
- |
- |
2,064 | |||||
Neutrality of the sector charges |
9,731 |
3,506 |
- |
6,540 |
5,497 |
2,850 | |||||
Tariff adjustment |
19,145 |
28,056 |
13,309 |
1,523 |
2,663 |
2,696 | |||||
Other financial components |
17,387 |
20,505 |
41,608 |
54,186 |
68,250 |
92,582 | |||||
371,030 |
355,660 |
225,001 |
163,709 |
142,953 |
175,078 | ||||||
Liabilities |
|||||||||||
Deferred Gains Variations |
|||||||||||
Parcel "A" |
(1,454) |
(1,454) |
(1,454) |
(1,454) |
(1,454) |
(1,443) | |||||
CVA (**) |
(715,434) |
(474,889) |
(330,266) |
(300,008) |
(298,582) |
(373,784) | |||||
(716,889) |
(476,343) |
(331,720) |
(301,462) |
(300,037) |
(375,227) | ||||||
Other Accounts Payable |
|||||||||||
Replacement reibursement in PTR (***) |
(85,935) |
(102,768) |
(138,621) |
(154,987) |
(177,032) |
(242,987) | |||||
Discounts TUSD and Irrigation (*) |
0 |
- |
(193) |
(323) |
(453) |
(363) | |||||
Tariff adjustment |
(27,337) |
(23,286) |
(16,692) |
(0) |
- |
- | |||||
Overcontracting |
(7,387) |
(9,737) |
(29,928) |
(29,762) |
(40,346) |
(28,919) | |||||
Low income consumers' subsidy - Gains |
(0) |
- |
(5) |
(7,124) |
(10,587) |
(22,813) | |||||
Neutrality of the sector charges |
(18,820) |
(28,692) |
(34,745) |
(50,569) |
(58,064) |
(66,985) | |||||
Other financial components |
(120,569) |
(53,471) |
(29,393) |
(16,378) |
(21,521) |
(4,254) | |||||
(260,048) |
(217,954) |
(249,576) |
(259,143) |
(308,003) |
(366,321) | ||||||
Total net |
547,619 |
473,766 |
207,928 |
129,838 |
268,470 |
396,428 | |||||
(*) Network Usage Charge - TUSD |
|||||||||||
(**) Deferred Tariff Costs and Gains Variations from Parcel "A" itens - ("CVA") |
|||||||||||
(***) Periodic tariff review |
( 34 ) NON CASH TRANSACTIONS
Parent company |
Consolidated | ||||||
September 30, 2014 |
September 30, 2013 |
September 30, 2014 |
September 30, 2013 | ||||
Transactions resulting from business combinations |
|||||||
Loans, financing and debentures |
- |
- |
(34,894) |
- | |||
Property, plant and eqiupment acquired through business combination |
- |
- |
49,685 |
- | |||
Intangible asset acquired in business combination, net of tax effects |
- |
- |
44,662 |
- | |||
Other net assets acquired through business combination |
- |
- |
11,477 |
- | |||
- |
- |
70,930 |
- | ||||
Cash acquired in the business combination |
- |
- |
(2,466) |
- | |||
Acquisition price paid |
- |
- |
68,464 |
- | |||
Corporate restructuring |
|||||||
Settlement of debentures by controlled CPFL Brazil |
- |
- |
- |
(1,092,000) | |||
Issue of debentures by controlled CPFL Geração |
- |
- |
- |
1,092,000 | |||
Other transactions |
|||||||
Capital increase in subsidiaries with advance for future capital increase |
59,397 |
- |
- |
- | |||
Provision for socio-environmental costs capitalized in property, plant and equipment |
- |
- |
9,193 |
1,279 | |||
Interest capitalized in property, plant and equipment |
- |
- |
10,668 |
39,105 | |||
Interest capitalized in intangible of the concession - distribution infraestruture |
- |
- |
5,439 |
6,937 | |||
Transfer from financial concession asset and intangible to property, plant and equipment as result of Spin-off generation activity on the distribuition |
- |
- |
5,828 |
- | |||
Transfer between property, plant and equipament and other assets |
- |
- |
7,165 |
11,346 | |||
Realization of noncontrolling's capital reserve against to receivables |
- |
- |
1,316 |
- |
104
( 35 ) RELEVANT FACTS AND SUBSEQUENT EVENT
35.1 – Annual Tariff Adjustment – CPFL Piratininga
On October 23, 2014, ANEEL published Resolution 1810, fixing the annual tariff adjustments of CPFL Piratininga from October 23, 2014. The tariffs increased by 19.73%, on average, of which 15.81% relates to the annual economic adjustment and 3.92% to the pertinent financial components. The average effect perceived by consumers is a 22.43% tariff increase. With Order 4073, ANEEL also amended the 2013 tariff adjustment index from 7.42% to 7.58%, in accordance with the administrative appeal filed by the subsidiary. The financial effect is included in the 2014 annual tariff adjustment.
35.2 – Approval of fundraising – CPFL Telecom
An EGM held by the subsidiary CPFL Telecom on September 29, 2014 approved a fundraising transaction with the BNDES for a total amount of up to R$ 95,333, to be used in the subsidiary's investments plan. The transaction will be guaranteed by the Company
35.3 - Law 12973 of May 13, 2014
Publication of this Law introduced important changes in the regulations relating to Corporate income tax - IRPJ, Social Contribution on Net Income - CSSL, Employees’ profit participation program/Public Service Employee Savings Program (PIS/Pasep) and Contribution for Social Security Financing - Cofins regulations, including revocation of the Transitional Tax System (RTT) from January 1, 2014, for those early adopting the measures, and January 1, 2015 for those that are not early adopting the Law.
The managements of the Company and its subsidiaries have assessed the impacts of the Law and will only apply the articles in 2015, and are not opting for the early adoption.
This option was stated in the Declaration of Federal Contributions and Taxes - DCTF related to the month of August, which was filed in October.
35.4 Association between CPFL Renováveis and Dobrevê Energia S.A. – (DESA acquisition)
As described on Note 11.7, on February 2014, the subsidiaries CPFL Renováveis and CPFL Geração signed an association agreement, whereby the merger of WF2 Holding AS (“WF2”), wholly owner of the DESA’s shares on the incorporation date, by CPFL Renováveis. Arrow - Fundo de Investimentos e Participações (“FIP Arrow”) held all shares of WF2.
On October 1, 2014 the association was concluded, as follows.
The shareholders of both CPFL Renováveis, and WF2 approved the Protocol and Justification for Merger and the Termination of the Association Agreement in Extraordinary General Meetings held on September 30, 2014, or which the approvals come into effect on October 1, 2014. Consequently, on October 1, 2014, FIP Arrow contributed in CPFL Renováveis the net assets of WF2 as a capital increase, in turn CPFL Renováveis issued to FIP Arrow 61,752,782 new ordinary shares, whereby FIP Arrow became a shareholder of CPFL Renováveis, with an interest of 12.27%.
After the capital increase, the subsidiary CPFL Renováveis merged with WF2, which is now terminated, and CPFL Renováveis, now holds 100% of WF2's interest in DESA. Consequently, DESA is now controlled by CPFL Renováveis.
105
The exchange ratio of the shares of 100% of WF2 by 12.27% of CPFL Renováveis (after the new ordinary shares issued) was freely negotiated and agreed by the parties and reflects the best valuation of WF2 and CPFL Renováveis
The association of CPFL Renováveis and DESA, resulted in a business combination pursuant to CPC 15 (RI) – Combinação de Negócios and IFRS 3 (R) – “Business Combinations”, whereby CPFL Renováveis obtained control of DESA and paid it through the issuance of new shares. As a result of this shares issuance, the Shareholders’ Equity of CPFL Renováveis increased by R$ 833,633, representing the fair value of the shares issued, and which was transferred to WF2 in the acquisition date.
As a result of the transaction described above, and through its subsidiary CPFL Geração, the Company’s interest in CPFL Renováveis was diluted from 58.83% to 51.61% and it computed a variation of R$ 180,284 in its equity interest (from non-controlling to controlling shareholders), which was recognized as an equity transaction, in accordance with ICPC 09 (R1) and IFRS 10, i.e. a transaction with the partners as owners, and accounted for directly in Shareholders’ Equity in the capital reserve, as follows:
Before capital increase |
After capital increase |
||||||||||||||
Shareholders' equity attributable to: |
Number of shares |
Shareholders' equity percentage (1) |
Interest |
Number of shares |
Shareholders' equity percentage (2) |
Interest |
Interest increase | ||||||||
CPFL Energia - controlling shareholder |
259,748,799 |
58.83% |
2,037,299 |
259,748,799 |
51.61% |
2,217,584 |
180,284 | ||||||||
Non-controlling shareholder |
181,781,079 |
41.17% |
1,425,772 |
243,533,861 |
48.39% |
2,079,150 |
653,379 | ||||||||
441,529,878 |
100% |
3,463,071 |
503,282,660 |
100% |
4,296,734 |
833,663 | |||||||||
(1) |
Interest on September 30, 2014 | ||||||||||||||
(2) |
Interest on October, 2014 |
Since the Association’s closing date was October 1, 2014, the above amounts are not registered at September 30, 2014.
35.4.1 Additional information about the association (DESA acquisition)
a) Assets acquired and liabilities recognized on the acquisition date
On the acquisition date, the total amount paid (fair value of the shares issued by CPFL Renováveis) was allocated to the assets acquired and liabilities assumed, including the intangible assets related to the right to operate the authorization, which will be amortized over the remaining period of the authorization tied to operation of the wind farms and SHP. The average term is estimated at 25 years. Consequently, as the total amount paid was allocated to identified assets and liabilities, no residual amount was allocated to goodwill for this transaction.
The subsidiary's management does not expect the amount allocated as the right to operate the acquisition to be tax-deductible and has therefore recorded deferred income tax and social contribution for the difference between the amount allocated to the assets and liabilities and their corresponding tax bases.
The allocation of the amount paid is based on internal analysis produced by the Management of the subsidiary CPFL Renováveis, which finalization of the economic/financial assessment report is pending. The subsidiary's management expects the economic/financial assessment report will be ended by March 2015. This allocation and, consequently, the initial accounting for the acquisition was provisionally made in October 1, 2014, for all items show below, based on the Management’s best estimate:
106
WF2 | |
consolidated | |
October 1, 2014 | |
Current asset |
|
Cash and cash equivalents |
139,293 |
Other current assets |
17,366 |
Noncurrent assets |
|
Property, plant and equipment |
1,299,277 |
Intangible - exploitation right |
700,706 |
Other noncurrent assets |
90,964 |
Current liabilities |
|
Loans, financings and debentures |
186,752 |
Other current liabilities |
37,634 |
Noncurrent liabilities |
|
Loans, financings and debentures |
789,241 |
Deferred taxes |
251,758 |
Payable for acquisition of assets |
92,185 |
Net assets acquired |
890,036 |
(-) Noncontrolling shareholders |
(56,373) |
Fair value of shares issued |
833,663 |
b) Outflow of net cash on the association
No cash payment was made, considering that the acquisition happened by the share exchange, only the cash of WF2 (R$139,293) was incorporated.
c) Additional information
The Company’s consolidated statements for the nine-month period ended September 30, 2014 do not include the results of the consolidated operations of WF2, as these are only taken into consideration from October 1, 2014.
107
Additionally, considering that the initial accounting for this business combination was not concluded on the authorization date of these interim financial statements, the pro forma information of the net income and of the income or loss for the period of the acquiree are not available for disclosure.
108
OTHER RELEVANT INFORMATION
| ||||||||||||
SHAREHOLDING STRUCTURE |
3rd quarter 2014 |
|
| |||||||||
CPFL ENERGIA S/A |
|
|
|
|
|
|
|
Per units shares |
Date of last change |
| ||
1 - SHAREHOLDERS OF THE COMPANY |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
668,886,922 |
69.51% |
100.00% |
- |
0.00% |
0.00% |
668,886,922 |
69.51% |
|
| |
1.1 Esc Energia S.A. |
15.146.011/0001-51 |
234,092,930 |
24.33% |
100.00% |
- |
0.00% |
0.00% |
234,092,930 |
24.33% |
25-Mar-13 |
| |
1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I |
73.899.742/0001-74 |
288,569,602 |
29.99% |
100.00% |
- |
0.00% |
0.00% |
288,569,602 |
29.99% |
26-Dec-12 |
| |
1.3 Bonaire Participações S.A. |
33.754.482/0001-24 |
6,308,790 |
0.66% |
100.00% |
- |
0.00% |
0.00% |
6,308,790 |
0.66% |
9-Apr-12 |
| |
1.4 Energia São Paulo FIA |
02.178.371/0001-93 |
136,820,640 |
14.22% |
100.00% |
- |
0.00% |
0.00% |
136,820,640 |
14.22% |
25-Mar-13 |
| |
1.5 Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
33.754.482/0001-24 |
477,700 |
0.21% |
100.00% |
- |
0.00% |
0.00% |
477,700 |
0.21% |
8-Sep-14 |
| |
1.6 Camargo Correa S.A. |
01.098.905/0001-09 |
837,860 |
0.37% |
100.00% |
- |
0.00% |
0.00% |
837,860 |
0.37% |
25-Mar-13 |
| |
1.7 Fundação Petrobras de Seguridade Social - Petros |
34.053.942/0001-50 |
1,759,900 |
0.77% |
100.00% |
- |
0.00% |
0.00% |
1,759,900 |
0.77% |
7-Jun-13 |
| |
1.8 Fundação Sistel de Seguridade Social |
00.493.916/0001-20 |
19,500 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
19,500 |
0.01% |
26-Sep-13 |
| |
Noncontrolling shareholders |
|
293,387,338 |
128.43% |
100.00% |
- |
0.00% |
0.00% |
293,387,338 |
128.43% |
|
| |
1.9 BNDES Participações S.A. |
00.383.281/0001-09 |
64,842,768 |
28.38% |
100.00% |
- |
0.00% |
0.00% |
64,842,768 |
28.38% |
30-Nov-13 |
| |
1.10 Board of Directors |
|
800 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
800 |
0.00% |
30-Apr-14 |
| |
1.11 Executive officers |
|
102,300 |
0.04% |
100.00% |
- |
0.00% |
0.00% |
102,300 |
0.04% |
31-Jan-14 |
| |
1.12 Other shareholders |
|
228,441,470 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
228,441,470 |
100.00% |
|
| |
Total |
|
962,274,260 |
421.23% |
100.00% |
- |
0.00% |
0.00% |
962,274,260 |
421.23% |
|
| |
2 - Entity: 1.1 Esc Energia S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
1,108,804,612 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,108,804,612 |
100.00% |
|
||
1.1.1 VBC Energia S.A. |
00.095.147/0001-02 |
554,402,306 |
50.00% |
100.00% |
- |
0.00% |
0.00% |
554,402,306 |
50.00% |
28-Nov-13 |
| |
1.1.2 Átila Holdings S/A |
07.305.671/0001-00 |
554,402,306 |
50.00% |
100.00% |
- |
0.00% |
0.00% |
554,402,306 |
50.00% |
28-Nov-13 |
| |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
Total |
|
1,108,804,612 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,108,804,612 |
100.00% |
|
| |
3 - Entity: 1.1.1 VBC ENERGIA S/A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
3,840,605 |
88.55% |
98.39% |
62,981 |
100.00% |
1.61% |
3,903,586 |
88.71% |
|
| |
1.1.1.1 Camargo Corrêa Energia S.A. |
04.922.357/0001-88 |
1,937,959 |
44.68% |
97.63% |
47,018 |
74.65% |
2.37% |
1,984,977 |
45.11% |
28-Nov-13 |
| |
1.1.1.2 Camargo Corrêa S.A. |
01.098.905/0001-09 |
1,902,646 |
43.87% |
99.17% |
15,963 |
25.35% |
0.83% |
1,918,609 |
43.60% |
28-Nov-13 |
| |
Noncontrolling shareholders |
|
496,670 |
11.45% |
100.00% |
- |
0.00% |
0.00% |
496,670 |
11.29% |
|
| |
1.1.1.3 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
02.372.232/0001-04 |
496,665 |
11.45% |
100.00% |
- |
0.00% |
0.00% |
496,665 |
11.29% |
28-Nov-13 |
| |
1.1.1.4 Other shareholders |
|
5 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
5 |
0.00% |
|
| |
Total |
|
4,337,275 |
100.00% |
98.57% |
62,981 |
100.00% |
1.43% |
4,400,256 |
100.00% |
|
| |
4- Entity: 1.1.2 Átila Holdings S/A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
821,452,787 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
821,452,787 |
100.00% |
|
| |
1.1.2.1 Construções e Comércio Camargo Corrêa S.A. |
61.522.512/0001-02 |
380,575,180 |
46.33% |
100.00% |
- |
0.00% |
0.00% |
380,575,180 |
46.33% |
31-Aug-11 |
| |
1.1.2.2 Camargo Corrêa S.A |
01.098.905/0001-09 |
440,877,607 |
53.67% |
100.00% |
- |
0.00% |
0.00% |
440,877,607 |
53.67% |
1-Sep-09 |
| |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
Total |
|
821,452,787 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
821,452,787 |
100.00% |
|
| |
5 - Entity: 1.1.1.1 Camargo Corrêa Energia S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
2,360,886 |
100.00% |
77.41% |
689,071 |
100.00% |
22.59% |
3,049,957 |
100.00% |
|
| |
1.1.1.1.1 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
02.372.232/0001-04 |
2,360,886 |
100.00% |
77.41% |
689,071 |
100.00% |
22.59% |
3,049,957 |
100.00% |
30-Apr-12 |
| |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
4 |
0.00% |
100.00% |
4 |
0.00% |
|
| |
1.1.1.1.2 Other shareholders |
|
- |
0.00% |
0.00% |
4 |
0.00% |
100.00% |
4 |
0.00% |
|
| |
Total |
|
2,360,886 |
100.00% |
77.41% |
689,075 |
100.00% |
22.59% |
3,049,961 |
100.00% |
|
| |
6 - Entity: 1.1.1.2 Camargo Corrêa S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
48,943 |
99.99% |
34.46% |
93,099 |
100.00% |
65.54% |
142,042 |
100.00% |
|
| |
1.1.1.2.1 Participações Morro Vermelho S.A. |
03.987.192/0001-60 |
48,943 |
99.99% |
34.46% |
93,099 |
100.00% |
65.54% |
142,042 |
100.00% |
30-Apr-12 |
| |
Noncontrolling shareholders |
|
3 |
0.01% |
75.00% |
1 |
0.00% |
25.00% |
4 |
0.00% |
|
| |
1.1.1.2.2 Other shareholders |
|
3 |
0.01% |
75.00% |
1 |
0.00% |
25.00% |
4 |
0.00% |
|
| |
Total |
|
48,946 |
100.00% |
34.46% |
93,100 |
100.00% |
65.54% |
142,046 |
100.00% |
|
| |
7 - Entity: 1.1.1.3 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
1,058,326,174 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,058,326,174 |
100.00% |
|
| |
1.1.1.3.1 Camargo Corrêa S.A. |
01.098.905/0001-09 |
1,058,326,174 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,058,326,174 |
100.00% |
2-May-13 |
| |
Noncontrolling shareholders |
|
4 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
4 |
0.00% |
|
| |
1.1.1.3.2 Other shareholders |
|
4 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
4 |
0.00% |
|
| |
Total |
|
1,058,326,178 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,058,326,178 |
100.00% |
|
| |
8 - Entity: 1.1.2.1 Construções e Comércio Camargo Corrêa S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
527,213 |
100.00% |
85.73% |
87,780 |
100.00% |
14.27% |
614,993 |
100.00% |
|
| |
1.1.2.1.1 Camargo Corrêa Construções e Participações S.A. |
11.196.609/0001-02 |
527,213 |
100.00% |
85.73% |
87,780 |
100.00% |
14.27% |
614,993 |
100.00% |
30-Apr-14 |
| |
Noncontrolling shareholders |
|
1 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
0.00% |
|
| |
1.1.2.1.2 Other shareholders |
|
1 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
0.00% |
|
| |
Total |
|
527,214 |
100.00% |
85.73% |
87,780 |
100.00% |
14.27% |
614,994 |
100.00% |
|
| |
9 - Entity: 1.1.1.2.1 Participações Morro Vermelho S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
2,249,991 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
2,249,991 |
33.33% |
|
| |
1.1.1.2.1.1 RCABON Empreendimentos e Participações S.A |
09.594.448/0001-55 |
749,997 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
749,997 |
11.11% |
2-May-12 |
| |
1.1.1.2.1.2 RCNON Empreendimentos e Participações S.A |
09.594.570/0001-21 |
749,997 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
749,997 |
11.11% |
2-May-12 |
| |
1.1.1.2.1.3 RCPODON Empreendimentos e Participações S.A |
09.594.541/0001-60 |
749,997 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
749,997 |
11.11% |
2-May-12 |
| |
Noncontrolling shareholders |
|
9 |
0.00% |
0.00% |
4,500,000 |
100.00% |
100.00% |
4,500,009 |
66.67% |
|
| |
1.1.1.2.1.4 RCABPN Empreendimentos e Participações S.A |
09.594.459/0001-35 |
- |
0.00% |
0.00% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
1-Oct-08 |
| |
1.1.1.2.1.5 RCNPN Empreendimentos e Participações S.A |
09.594.480/0001-30 |
- |
0.00% |
0.00% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
1-Oct-08 |
| |
1.1.1.2.1.6 RCPODPN Empreendimentos e Participações S.A |
09.594.468/0001-26 |
- |
0.00% |
0.00% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
1-Oct-08 |
| |
1.1.1.2.1.7 RRRPN Empreendimentos e Participações S.A |
09.608.284/0001-78 |
- |
0.00% |
0.00% |
5,760 |
0.13% |
100.00% |
5,760 |
0.09% |
1-Oct-08 |
| |
1.1.1.2.1.8 Other shareholders |
|
9 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
9 |
0.00% |
|
| |
Total |
|
2,250,000 |
100.00% |
33.33% |
4,500,000 |
100.00% |
66.67% |
6,750,000 |
100.00% |
|
| |
10 - Entity: 1.1.2.1.1 Camargo Corrêa Construções e Participações S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
| |
Controlling shareholders |
|
2,398,357,921 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
2,398,357,921 |
100.00% |
|
| |
1.1.2.1.1.1 Camargo Corrêa S.A. |
01.098.905/0001-09 |
2,398,357,921 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
2,398,357,921 |
100.00% |
15-Oct-13 |
| |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
1.1.2.1.1.2 Other shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
| |
Total |
|
2,398,357,921 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
2,398,357,921 |
100.00% |
|
| |
(continue) |
|
109
11 - Entity: 1.1.1.2.1.1 RCABON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
749,850 |
100.00% |
99.99% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
| |
1.1.1.2.1.1.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
749,850 |
100.00% |
99.99% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
1-Oct-08 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
110 |
73.33% |
100.00% |
110 |
0.01% |
| |
1.1.1.2.1.1.2 Other shareholders |
|
- |
0.00% |
0.00% |
110 |
73.33% |
100.00% |
110 |
0.01% |
| |
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
| |
12 - Entity: 1.1.1.2.1.2 RCNON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
749,850 |
100.00% |
99.99% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
| |
1.1.1.2.1.2.1 Renata de Camargo Nascimento |
535.804.608-97 |
749,850 |
100.00% |
99.99% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
1-Oct-08 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
110 |
73.33% |
100.00% |
110 |
0.01% |
| |
1.1.1.2.1.2.2 Other shareholders |
|
- |
0.00% |
0.00% |
110 |
73.33% |
100.00% |
110 |
0.01% |
| |
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
| |
13 - Entity: 1.1.1.2.1.3 RCPODON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
749,850 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
749,850 |
99.98% |
| |
1.1.1.2.1.3.1 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
749,850 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
749,850 |
99.98% |
1-Oct-08 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
150 |
100.00% |
100.00% |
150 |
0.02% |
| |
1.1.1.2.1.3.2 Other shareholders |
|
- |
0.00% |
0.00% |
150 |
100.00% |
100.00% |
150 |
0.02% |
| |
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
| |
14 - Entity: 1.1.1.2.1.4 RCABPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
1,499,890 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
| |
1.1.1.2.1.4.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
1,499,890 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
1-Oct-08 | |
Noncontrolling shareholders |
|
110 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
110 |
0.01% |
| |
1.1.1.2.1.4.2 Other shareholders |
|
110 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
110 |
0.01% |
| |
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
| |
15 - Entity: 1.1.1.2.1.5 RCNPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
1,499,890 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
| |
1.1.1.2.1.5.1 Renata de Camargo Nascimento |
535.804.608-97 |
1,499,890 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
1-Oct-08 | |
Noncontrolling shareholders |
|
110 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
110 |
0.01% |
| |
1.1.1.2.1.5.2 Other shareholders |
|
110 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
110 |
0.01% |
| |
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
| |
16 - Entity: 1.1.1.2.1.6 RCPODPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
1,499,850 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,850 |
99.99% |
| |
1.1.1.2.1.6.1 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
1,499,850 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,850 |
99.99% |
1-Oct-08 | |
Noncontrolling shareholders |
|
150 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
150 |
0.01% |
| |
1.1.1.2.1.6.2 Other shareholders |
|
150 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
150 |
0.01% |
| |
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
| |
17 - Entity: 1.1.1.2.1.7 RRRPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
5,940 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,940 |
100.00% |
| |
1.1.1.2.1.7.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
1,980 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
1-Oct-08 | |
1.1.1.2.1.7.2 Renata de Camargo Nascimento |
535.804.608-97 |
1,980 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
1-Oct-08 | |
1.1.1.2.1.7.3 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
1,980 |
33.33% |
100.00% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
1-Oct-08 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
Total |
|
5,940 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,940 |
100.00% |
| |
18 - Entity: 1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
130,163,541 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
| |
1.2.1 Caixa de Previdência dos Funcionários do Banco do Brasil - PREVI |
33.754.482/0001-24 |
130,163,541 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
3-Nov-09 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
Total |
|
130,163,541 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
| |
19 - Entity: 1.3 Bonaire Participações S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
66,728,877 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
66,728,877 |
100.00% |
| |
1.3.1 Energia São Paulo Fundo de Investimento em Ações |
02.178.371/0001-93 |
66,728,877 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
66,728,877 |
100.00% |
21-Jul-14 | |
Noncontrolling shareholders |
|
1 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
0.00% |
| |
1.3.2 Other shareholders |
|
1 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
0.00% |
| |
Total |
|
66,728,878 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
66,728,878 |
100.00% |
| |
20 - Entity: 1.4 Energia São Paulo Fundo de Investimento em Ações |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
796,479,768 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
796,479,768 |
100.00% |
| |
1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114 |
07.792.436/0001-00 |
353,528,507 |
44.39% |
100.00% |
- |
0.00% |
0.00% |
353,528,507 |
44.39% |
16-Nov-04 | |
1.4.2 Fundação Petrobras de Seguridade Social - Petros |
34.053.942/0001-50 |
181,405,069 |
22.78% |
100.00% |
- |
0.00% |
0.00% |
181,405,069 |
22.78% |
16-Nov-04 | |
1.4.3 Fundação Sabesp de Seguridade Social - Sabesprev |
65.471.914/0001-86 |
4,823,881 |
0.61% |
100.00% |
- |
0.00% |
0.00% |
4,823,881 |
0.61% |
16-Nov-04 | |
1.4.4 Fundação Sistel de Seguridade Social |
00.493.916/0001-20 |
256,722,311 |
32.23% |
100.00% |
- |
0.00% |
0.00% |
256,722,311 |
32.23% |
16-Nov-04 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
Total |
|
796,479,768 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
796,479,768 |
100.00% |
| |
21 - Entity: 1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114 |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
353,528,507 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
353,528,507 |
100.00% |
| |
1.4.1.1 Fundação CESP |
62.465.117/0001-06 |
353,528,507 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
353,528,507 |
100.00% |
16-Nov-04 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
Total |
|
353,528,507 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
353,528,507 |
100.00% |
| |
22 - Entity: 1.9 BNDES Participações S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
| |
Controlling shareholders |
|
1 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
100.00% |
| |
1.9.1 Banco Nacional de Desenv. Econômico e Social ( 1 ) |
33.657.248/0001-89 |
1 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
100.00% |
15-Dec-09 | |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
|
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
| |
Total |
|
1 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
100.00% |
| |
( 1 ) State agency - Federal Government Number of shares is expressed in units. |
110
Quartely Social Report (Nine Months) 2014 /2013 (*) |
| |||||
Company: CPFL ENERGIA S.A. |
||||||
1 - Basis for Calculation |
Nine months of 2014 Value (R$ thousand) |
Nine months of 2013 Value (R$ thousand) | ||||
Net Revenues (NR) |
12,062,968 |
10,915,884 | ||||
Operating Result (OR) |
744,960 |
1,044,859 | ||||
Gross Payroll (GP) |
512,655 |
489,749 | ||||
2 - Internal Social Indicators |
Value (thousand) |
% of GP |
% of NR |
Value (thousand) |
% of GP |
% of NR |
Food |
44,355 |
8.65% |
0.37% |
40,648 |
8.30% |
0.37% |
Mandatory payroll taxes |
138,941 |
27.10% |
1.15% |
134,042 |
27.37% |
1.23% |
Private pension plan |
27,057 |
5.28% |
0.22% |
26,830 |
5.48% |
0.25% |
Health |
28,753 |
5.61% |
0.24% |
25,958 |
5.30% |
0.24% |
Occupational safety and health |
2,201 |
0.43% |
0.02% |
2,303 |
0.47% |
0.02% |
Education |
1,544 |
0.30% |
0.01% |
1,762 |
0.36% |
0.02% |
Culture |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Trainning and professional development |
5,286 |
1.03% |
0.04% |
8,684 |
1.77% |
0.08% |
Day-care / allowance |
729 |
0.14% |
0.01% |
713 |
0.15% |
0.01% |
Profit / income sharing |
41,424 |
8.08% |
0.34% |
31,533 |
6.44% |
0.29% |
Others |
5,005 |
0.98% |
0.04% |
3,861 |
0.79% |
0.04% |
Total - internal social indicators |
295,295 |
57.60% |
2.45% |
276,334 |
56.42% |
2.53% |
3 - External Social Indicators |
Value (thousand) |
% of OR |
% of NR |
Value (thousand) |
% of OR |
% of NR |
Education |
70 |
0.01% |
0.00% |
890 |
0.09% |
0.01% |
Culture |
6,148 |
0.83% |
0.05% |
8,297 |
0.79% |
0.08% |
Health and sanitation |
343 |
0.05% |
0.00% |
634 |
0.06% |
0.01% |
Sport |
0 |
0.00% |
0.00% |
153 |
0.01% |
0.00% |
War on hunger and malnutrition |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Others |
5,092 |
0.68% |
0.04% |
2,556 |
0.24% |
0.02% |
Total contributions to society |
11,653 |
1.56% |
0.10% |
12,530 |
1.20% |
0.11% |
Taxes (excluding payroll taxes) |
3,381,993 |
454.06% |
28.04% |
3,237,409 |
309.84% |
29.66% |
Total - external social indicators |
3,393,646 |
455.62% |
28.14% |
3,249,939 |
311.04% |
29.77% |
4 - Environmental Indicators |
Value (thousand) |
% of OR |
% of NR |
Value (thousand) |
% of OR |
% of NR |
Investments relalated to company production / operation |
24,079 |
3.23% |
0.20% |
31,734 |
3.04% |
0.29% |
Investments in external programs and/or projects |
38,615 |
5.18% |
0.32% |
40,742 |
3.90% |
0.37% |
Total environmental investments |
62,694 |
8.42% |
0.52% |
72,476 |
6.94% |
0.66% |
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company: |
( ) do not have targets ( ) fulfill from 51 to 75% |
( ) do not have targets ( ) fulfill from 51 to 75% | ||||
5 - Staff Indicators |
Nine months of 2014 |
Nine months of 2013 | ||||
Nº of employees at the end of period |
8,921 |
8,386 | ||||
Nº of employees hired during the period |
1,804 |
1,388 | ||||
Nº of outsourced employees |
ND |
ND | ||||
Nº of interns |
185 |
226 | ||||
Nº of employees above 45 years age |
2,100 |
1,989 | ||||
Nº of women working at the company |
2,062 |
1,906 | ||||
% of management position occupied by women |
8.72% |
10.04% | ||||
Nº of Afro-Brazilian employees working at the company |
1,593 |
1,224 | ||||
% of management position occupied by Afro-Brazilian employees |
1.22% |
2.17% | ||||
Nº of employees with disabilities |
272 |
278 | ||||
6 - Relevant information regarding the exercise of corporate citizenship |
Nine months of 2014 |
Nine months of 2013 | ||||
Ratio of the highest to the lowest compensation at company |
24.43 |
23.83 | ||||
Total number of work-related accidents |
40 |
20 | ||||
Social and environmental projects developed by the company were decided upon by: |
( ) directors |
(X) directors |
( ) all |
( ) directors |
(X) directors |
( ) all |
Health and safety standards at the workplace were decided upon by: |
( ) directors |
( ) all |
(X) all + Cipa |
( ) directors |
( ) all |
(X) all + Cipa |
Regarding the liberty to join a union, the right to a collective negotiation and the internal representation of the employees, the company: |
( ) does not |
( ) follows the |
(X) motivates |
( ) does not |
( ) follows the |
(X) motivates |
The private pension plan contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
The profit / income sharing contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company: |
( ) are not |
( ) are |
(X) are |
( ) are not |
( ) are |
(X) are |
Regarding the participation of employees in voluntary work programs, the company: |
( ) does not |
( ) supports |
(X) organizes |
( ) does not |
( ) supports |
(X) organizes |
Total number of customer complaints and criticisms: |
in the company |
in Procon |
in the Courts |
in the company (**) |
in Procon (**) |
in the Courts |
1,414,838 |
1,043 |
4,317 |
1,298,605 |
744 |
4,813 | |
% of complaints and criticisms attended to or resolved: |
in the company |
in Procon |
in the Courts |
in the company (**) |
in Procon (**) |
in the Courts |
100% |
100% |
35.5% |
100% |
100% |
7.2% | |
Total value-added to distribute (R$ 000): |
Nine months of 2014 |
5,994,615 |
|
Nine months of 2013 |
5,835,555 |
|
Value-Added Distribution (VAD): |
58.1% government 10% employees 5.2% shareholders |
57.2% government 9.8% employees 6.2% shareholders | ||||
7 - Other information |
|
|
|
|
|
|
Responsible: Sergio Luiz Felice, phone: 55-19-3756-8018, [email protected] |
||||||
(*) Information not reviewed by the independent auditors |
||||||
111
Shareholders of CPFL Energia S/A holding more than 5% of the shares of the same type and class, as of September 30, 2014: | ||||||||
Shareholders |
Common shares |
Interest - % |
||||||
ESC Energia S.A. |
234,092,930 |
24.33 |
||||||
BB Carteira Livre I FIA |
288,569,602 |
29.99 |
||||||
Bonaire Participações S.A. |
6,308,790 |
0.66 |
||||||
Energia São Paulo FIA |
136,820,640 |
14.22 |
||||||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
477,700 |
0.05 |
||||||
Camargo Correa S.A. |
837,860 |
0.09 |
||||||
Fundação Petrobras de Seguridade Social - Petros |
1,759,900 |
0.18 |
||||||
Fundação Sistel de Seguridade Social |
19,500 |
0.00 |
||||||
BNDES Participações S.A. |
64,842,768 |
6.74 |
||||||
Other shareholders |
228,544,570 |
23.75 |
||||||
Total |
962,274,260 |
100.00 |
||||||
Quantity and characteristic of secutiries held by directly or indirectly Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of Sptember 30, 2014 and 2013: | ||||||||
September 30, 2014 |
September 30, 2013 | |||||||
Acionistas |
Common shares |
Interest - % |
Common shares |
Interest - % | ||||
Controlling shareholders |
668,886,922 |
69.51 |
668,896,922 |
69.51 | ||||
Administrator |
- |
- |
- |
- | ||||
Members of the Executive Officers |
102,300 |
0.01 |
102,350 |
0.01 | ||||
Members of the Board of Directors |
800 |
0.00 |
- |
- | ||||
Fiscal Council Members |
- |
- |
- |
- | ||||
Other shareholders |
293,284,238 |
30.48 |
293,274,988 |
30.48 | ||||
Total |
962,274,260 |
100.00 |
962,274,260 |
100.00 | ||||
Outstanding shares - free float |
293,284,238 |
30.48 |
293,274,988 |
30.48 |
The Company is committed to arbitration in the Market Arbitratoin Chamber, in accordance with the
Arbitration Clause in Article 44 of the Company’s By-Laws.
112
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Board of Directors and Shareholders of
CPFL Energia S.A.
São Paulo - SP
Introduction
We have reviewed the accompanying individual and consolidated interim financial information
of CPFL Energia S.A. (“CPFL Energia” or “Company”), identified as Parent Company and Consolidated, respectively, included in the Interim Financial Information Form (“ITR”), for the quarter ended September 30, 2014, which comprises the balance sheets as of September 30, 2014, and related statements of income, comprehensive income for the three-month and nine-month periods then ended, changes in shareholders' equity and cash flows for the nine-month period then ended, including the explanatory notes.
Management is responsible for the preparation of these individual interim financial information
in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Reporting and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information (“ITR”). Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International standards on review
of interim financial information statement (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the individual interim financial information
Based on our review, nothing has come to our attention that causes us to believe that
the accompanying individual interim financial information included in the Interim Financial Information Form referred to above is not prepared, in all material respects, in accordance
with technical pronouncement CPC 21 (R1) applicable to the preparation of Interim Financial Information (“ITR”) and presented in accordance with the standards issued by the Brazilian Exchange and Securities Commission (“CVM”).
Conclusion on the consolidated interim financial information
113
Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information included in the Interim Financial Information Form referred to above is not prepared, in all material respects, in accordance
with technical pronouncement CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (“ITR”) and presented in accordance with the standards issued by the Brazilian Securities Commission (“CVM”).
Emphases of matter
Founds Transferred from Energy Development Account - CDE
As mentioned in note 26.1, the Company and its subsidiaries recorded as a reduction of cost of energy purchased, founds transferred directly from the Energy Development Account (“CDE”) and through the Chamber of Electric Energy Commercialization (“CCEE”) concerning to the three-month and nine-month periods ended September 30, 2014. Our conclusion is not modified due to this matter.
Other matters
Statements of value added
We have also reviewed the individual and consolidated statements of value added (“DVA”)
for the nine-month period ended September 30, 2014, prepared under Management's responsibility, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information (ITR) and is considered as supplemental information for IFRSs that do not require the presentation of DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that there are not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.
Campinas, October 31, 2014
DELOITTE TOUCHE TOHMATSU |
Marcelo Magalhães Fernandes |
Auditores Independentes |
Engagement Partner |
|
|
The sheets related to the Interim Financial Information (ITR) reviewed by us are marked for identification purposes only.
114
CPFL ENERGIA S.A. | ||
|
By: |
/S/ GUSTAVO ESTRELLA
|
Name: Title: |
Gustavo Estrella Chief Financial Officer and Head of Investor Relations |
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.