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

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2014

Commission File Number 32297


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

 
Rua Gomes de Carvalho, 1510, 14º andar, cj 1402
CEP 04547-005 - Vila Olímpia, São Paulo – SP
Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

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

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

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

Yes _______ No ___X____

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

.


 

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

 

Company Address: Rua Gomes de Carvalho, 1510,  14º– Cj 2 Vila Olímpia, São Paulo, SP, Brazil, ZIP CODE: 04547-005, TELEPHONE: (019) 3756-6083, FAX: (019) 3756-6089,  E-MAIL: [email protected]

 

Company Mailing 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]

 

 

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
(Reais/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

 

13


 

 

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

 

15


 

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

 

16


 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2014 TO SEPTEMBER 30, 2014
(in thousands of Brazilian reais – R$)

               

Code

Description

Capital

Capital Reserves,
options and treasury shares

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

 

 

 

17


 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2013 TO SEPTEMBER 30, 2013
(in thousands of Brazilian reais – R$)

   

 

 

 

 

 

 

Code

Description

Capital

Capital Reserves,
options and treasury shares

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

 

18


 

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

 

 

19


 

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

 

 

20


 

 

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)

 

 

23


 

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

 

24


 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2014 TO SEPTEMBER 30, 2014
(in thousands of Brazilian reais – R$)

                   

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
(in thousands of Brazilian reais – R$)

   

 

 

 

 

 

 

 

 

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

 

26


 

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

 

The accompanying notes are an integral part of these interim financial information.

 

 

38


 

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

 

The accompanying notes are an integral part of these interim financial information.

 

39


 

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)

 

 

The accompanying notes are an integral part of these interim financial information.

 

40


 

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
100%

 

Interior of São Paulo

 

234

 

4,097

 

30 years

 

November 2027

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

 

Publicly-quoted corporation

 

Direct
100%

 

Interior of São Paulo

 

27

 

1,608

 

30 years

 

October 2028

Rio Grande Energia S.A. ("RGE")

 

Publicly-quoted corporation

 

Direct
100%

 

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
100%

 

Interior of São Paulo and Paraná

 

27

 

201

 

16 years

 

July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo

 

7

 

55

 

16 years

 

July 2015

Companhia Jaguari de Energia ("CPFL Jaguari")

 

Private corporation

 

Direct
100%

 

Interior of São Paulo

 

2

 

38

 

16 years

 

July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo

 

5

 

81

 

16 years

 

July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo and Minas Gerais

 

4

 

44

 

16 years

 

July 2015

 

                   

Installed power (MW)

Energy generation
(conventional and renewable sources)

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of plants / type of energy

 

Total

 

CPFL participation

                         

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

 

Publicly-quoted corporation

 

Direct
100%

 

São Paulo, Goiás and Minas Gerais

 

1 Hydroelectric, 2 SHPs (*) e 1 Thermal

 

694

 

694

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

 

Private corporation

 

Indirect
65%

 

Rio Grande do Sul

 

3 Hydroelectric

 

360

 

234

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

 

Private corporation

 

Indirect
51%

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

855

 

436

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

 

Private corporation

 

Indirect
48,72%

 

Santa Catarina

 

1 Hydroelectric

 

880

 

429

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

 

Publicly-quoted corporation

 

Indirect
25,01%

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

690

 

173

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

 

Private corporation

 

Indirect
57.13%

 

Paraíba

 

2 Thermals

 

342

 

195

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

 

Private corporation

 

Indirect
59,93% (b)

 

Tocantins

 

1 Hydroelectric

 

903

 

63

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

 

Publicly-quoted corporation

 

Indirect
58.84%

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras")

 

Limited company

 

Direct
100%

 

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
100%

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

 

Limited company

 

Commercialization and provision of energy services

 

Indirect
100%

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

 

Private corporation

 

Energy commercialization

 

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited company

 

Energy commercialization

 

Direct
100%

             

Services

 

Company Type

 

Core activity

 

Equity Interest

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

 

Private corporation

 

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

 

Direct
100%

NECT Serviços Administrativos Ltda ("Nect")

 

Limited company

 

Provision of administrative services

 

Direct
100%

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

 

Limited company

 

Provision of telephone answering services

 

Direct
100%

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

 

Limited company

 

Billing and collection services

 

Direct
100%

CPFL Telecom S.A ("CPFL Telecom")

 

Private corporation

 

Telecommunication services

 

Direct
100%

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

 

Private corporation

 

Energy transmission

 

Indirect
100%

             

Other

 

Company Type

 

Core activity

 

Equity Interest

CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna")

 

Limited company

 

Venture capital company

 

Direct
100%

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

 

Limited company

 

Venture capital company

 

Direct
100%

Chapecoense Geração S.A. ("Chapecoense") (d)

 

Private corporation

 

Venture capital company

 

Indirect
51%

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

 

Private corporation

 

Venture capital company

 

Indirect
99.95%

CPFL Participações S.A ("CPFL Participação")

 

Private corporation

 

Venture capital company

 

Direct
100%

 

(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 
(note 10)

 

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
Assignment of Receivables

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
Pledge of shares and Reserve Account of SPE
Assignment of receivables

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
(b)The agreement has no restrictive covenants
(c)The indirect subsidiary Rosa dos Ventos, purchased in February 2014, owned these operations, which are consolidated in the Company's financial statements as from March 2014.
(d)The outstanding balance of the promissory notes issued by the indirectly owned subsidiaries Atlântica I, Atlântica II, Atlântica IV and Atlântica V was settled in January 2014, using funds from a new issue under the same conditions.

                         
 
 
                         
                         

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
Disability

 

Mercer
Disability

Expected turnover rate:

0.3 / (Service
time + 1)

 

0.3 / (Service
time + 1)

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
R$ thousand

 

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
R$ thousand

 

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 (*)

         

ibase

 
 

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%
( ) fulfill from 0 to 50% (X) fulfill from 76 to 100%

( ) do not have targets ( ) fulfill from 51 to 75%
( ) fulfill from 0 to 50% (X) fulfill from 76 to 100%

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
and managers

( ) all
employees

( ) directors

(X) directors
and managers

( ) all
employees

Health and safety standards at the workplace were decided upon by:

( ) directors
and managers

( ) all
employees

(X) all + Cipa

( ) directors
and managers

( ) all
employees

(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
get involved

( ) follows the
OIT rules

(X) motivates
and follows OIT

( ) does not
get involved

( ) follows the
OIT rules

(X) motivates
and follows OIT

The private pension plan contemplates:

( ) directors

( ) directors
and managers

(X) all
employees

( ) directors

( ) directors
and managers

(X) all
employees

The profit / income sharing contemplates:

( ) directors

( ) directors
and managers

(X) all
employees

( ) directors

( ) directors
and managers

(X) all
employees

In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company:

( ) are not
considered

( ) are
suggested

(X) are
required

( ) are not
considered

( ) are
suggested

(X) are
required

Regarding the participation of employees in voluntary work programs, the company:

( ) does not
get involved

( ) supports

(X) organizes
and motivates

( ) does not
get involved

( ) supports

(X) organizes
and motivates

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
25% third parties 1.7% retained

57.2% government 9.8% employees 6.2% shareholders
22.3% third parties 4.5% retained

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

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 10, 2014
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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