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, 2016
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 – 2016 – CPFL Energia S.A. Version: 1

Summary

Registration data

1 . General information 2
2 . Address 3
3 . Securities 4
4 . Auditor information 5
5 . Share register 6
6 . Investor relations officer 7
7 . Shareholders’ department 8

 

1

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

1.     General information

 

 

Company name: CPFL ENERGIA S.A.
Date of adoption of company name: 08/06/2002
Type: publicly-held Corporation
Previous company name: Draft II Participações S.A
Date of incorporation: 03/20/1998
CNPJ (Corporate Taxpayer ID): 02.429.144/0001-93
CVM code: 1866-0
CVM registration date: 05/18/2000
CVM registration status: Active
Status starting date: 05/18/2000
Country: Brazil
Country in which the securities  
Are held in custody: Brazil
Other countries in which the securities can be traded

 

 

Country Date of admission
United States 09/29/2004
 
Sector of activity: Holding company (Electric Energy)
Description of activity: Holding company
Issuer’s category: Category A
Date of registration in the current category: 01/01/2010
Issuer’s status: Operating
Status starting date: 05/18/2000
Type of ownership control: Private Holding
Date of last change in ownership control: 11/30/2009
Date of last change of fiscal year:  
Month/day of the end of fiscal year: 12/31
Issuer´s web address: www.cpfl.com.br
Newspaper or media where issuer discloses its information:

 

Newspaper or media

FU

Diário Oficial do Estado de São Paulo

SP

Valor Econômico

SP

www.cpfl.com.br/ri

SP

www.portalneo1.net

SP

www.valor.com.br/valor-ri

SP

2

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

2.     Address

 

Mail Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brazil, zip code 13088-140

Telephone (019) 3756-6083, Fax (019) 3756-6089, E-mail: [email protected]

 

Registered Office 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]

 

3

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

3.     Securities

Share trading  
Trading mkt Stock exchange
Managing entity BM&FBOVESPA
Start date 09/29/2004
End date  
Trading segment New Market
Start date 9/29/2004
End date  

 

Debenture trading  
Trading mkt Organized market
Managing entity CETIP
Start date 05/18/2000
End date  
Trading segment Traditional
Start date 05/19/2000
End date  

 

4

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

4.     Auditor information

Does the issuer have an auditor?    Yes
CVM code:    385-9
Type of auditor:   Brazilian firm
Independent auditor:    Deloitte Touche Tomatsu Auditores Independentes
CNPJ (Corporate Taxpayer ID):   49.928.567/0001-11
Period of service: 03/12/2012
Partner in charge  Marcelo Magalhães Fernandes
Period of service 03/12/2012
CPF (Individual Taxpayer ID) 110.931.498-17

 

5

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

5.     Share register

Does the company have a service provider: Yes
Corporate name:  Banco do Brasil 
CNPJ:    00.000.000/0001-91
Period of service:   01/01/2011

Address:

Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brazil, zip code: 20031-080, Telephone (021) 38083551, Fax: (021) 38086088, e-mail: [email protected]

6

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

6.     Investor relations officer

Name: Gustavo Estrella
Investor Relations Officer
CPF/CNPJ:    037.234.097-09

Address:

Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brazil, zip code 13088-140

Telephone (019) 3756-6083, Fax (019) 3756-6089, email: [email protected].

 

Date when the officer assumed the position:                 02/27/2013

Date when the officer left the position:

 

7

 


 
 

Registration Form – 2016 – CPFL Energia S.A.                                                          Version: 1

 

7.     Shareholders’ department

Contact Leandro José Cappa de Oliveira
Date when the officer assumed the position: 10/06/2014
Date when the officer left the position: 

                                                                             

 

 

Address:

Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brazil, zip code 13088-140

Telephone (019) 3756-6083, email: [email protected]

 

8

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

Table of Contents  
Company Data  
Capital Composition 1
Cash dividend 2
Individual financial statements  
Statement of Financial Position - Assets 3
Statement of Financial Position - Liabilities and Equity 4
Statement of Income 5
Statement of Comprehensive Income 6
Statement of Cash Flows – Indirect Method 7
Statement of Changes in Equity  
01/01/2016 to 09/30/2016 8
01/01/2015 to 09/30/2015 9
Statements of Value Added 10
Consolidated Interim Financial Statements  
Statement of Financial Position - Assets 11
Statement of Financial Position - Liabilities and Equity 12
Statement of Income 13
Statement of Comprehensive Income 14
Statement of Cash Flows - Indirect Method 15
Statement of Changes in Equity  
01/01/2016 to 09/30/2016 16
01/01/2015 to 09/30/2015 17
Statements of Value Added 18
Comments on performance 24
Notes to Interim financial statements 27
Other relevant information 91
Reports  
Independent Auditor’s Report - Unqualified 94

 

9

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

Capital Composition

Number of Shares

(In units)

Closing Date

09/30/2016

Paid-in capital

 

Common

1,017,914,746

Preferred

0

Total

1,017,914,746

Treasury Stock

0

Common

0

Preferred

0

Total

0

 

 

1

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Company Data

Cash dividends

Event

Approval

Description

Beginning of payment

Type of share

Class of share

Amount per share

(Reais/share)

 

 

 

 

 

 

 

 

 

 

2

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Financial Position – Assets

 

(in thousands of Brazilian reais – R$)

 

 

       

Code

Description

Current Year 09/30/2016

Previous Year 12/31/2015

1

Total assets

8,122,327

8,948,469

1.01

Current assets

1,224,914

1,795,763

1.01.01

Cash and cash equivalents

461,727

424,192

1.01.06

Recoverable taxes

75,507

72,885

1.01.06.01

Current recoverable taxes

75,507

72,885

1.01.08

Other current assets

687,680

1,298,686

1.01.08.03

Others

687,680

1,298,686

1.01.08.03.01

Other credits

1,088

943

1.01.08.03.02

Dividends and interest on shareholders’ equity

686,592

1,227,590

1.01.08.03.03

Derivatives

-

70,153

1.02

Noncurrent assets

6,897,413

7,152,706

1.02.01

Noncurrent assets

290,314

211,432

1.02.01.06

Deferred taxes

157,053

140,389

1.02.01.06.02

Deferred taxes credits

157,053

140,389

1.02.01.08

Related parties credits

53,305

2,814

1.02.01.08.02

Subsidiaries credits

53,305

2,814

1.02.01.09

Other noncurrent assets

79,956

68,229

1.02.01.09.03

Escrow deposits

727

630

1.02.01.09.05

Other credits

8,209

14,919

1.02.01.09.07

Advance for future capital increase

71,020

52,680

1.02.02

Investments

6,605,832

6,940,036

1.02.02.01

Permanent equity interests

6,605,832

6,940,036

1.02.02.01.01

Investments in subsidiaries

6,605,832

6,940,036

1.02.03

Property, plant and equipment

1,243

1,215

1.02.03.01

PP&E - in service

892

947

1.02.03.03

PP&E - in progress

351

268

1.02.04

Intangible assets

24

23

1.02.04.01

Intangible assets

24

23

 

3

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

Current Year 09/30/2016

Previous Year 12/31/2015

2

Total liabilities

8,122,327

8,948,469

2.01

Current liabilities

23,763

1,206,708

2.01.02

Trade payables

745

1,157

2.01.02.01

National Trade payables

745

1,157

2.01.03

Tax Obligations

612

747

2.01.03.01

Federal Tax Obligations

612

747

2.01.03.01.02

PIS (Tax on Revenue)

45

63

2.01.03.01.03

COFINS (Tax on Revenue)

276

391

2.01.03.01.04

Others Federal

291

293

2.01.04

Loans and financing

-

973,252

2.01.04.01

Loans and financing

-

973,252

2.01.04.01.01

Brazilian currency

-

330,164

2.01.04.01.02

Foreign Currency

-

643,088

2.01.05

Other Current liabilities

22,406

231,552

2.01.05.02

Others

22,406

231,552

2.01.05.02.01

Dividends and interest on capital payable

6,081

212,531

2.01.05.02.04

Derivatives

-

981

2.01.05.02.05

Other payable

16,325

18,040

2.02

Noncurrent liabilities

64,030

67,565

2.02.02

Other Noncurrent liabilities

63,151

65,930

2.02.02.02

Others

63,151

65,930

2.02.02.02.04

Other payable

63,151

65,930

2.02.04

Provisions

879

1,635

2.02.04.01

Civil, Labor, Social and Tax Provisions

879

1,635

2.02.04.01.02

Labor and tax provisions

384

1,209

2.02.04.01.04

Civil provisions

495

426

2.03

Shareholders’ equity

8,034,534

7,674,196

2.03.01

Capital

5,741,284

5,348,312

2.03.02

Capital reserves

468,302

468,082

2.03.04

Profit reserves

1,418,366

1,672,481

2.03.04.01

Legal reserves

694,058

694,058

2.03.04.02

Statutory reserves

724,308

978,423

2.03.05

Retained earnings

644,988

-

2.03.08

Other comprehensive income

- 238,406

185,321

2.03.08.01

Accumulated comprehensive income

- 238,406

185,321

 

4

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of income

 

(in thousands of Brazilian reais – R$)

 

 

 

 

           

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous Year - Third Quarter

YTD Previous Year

07/01/2016 to 09/30/2016

01/01/2016 to 09/30/2016

07/01/2015 to 09/30/2015

01/01/2015 to 09/30/2015

3.01

Net Operating revenues

-

1,713

1

1,157

3.03

Gross Operating income

-

1,713

1

1,157

3.04

Gross Operating income (expense)

215,150

741,018

262,689

587,347

3.04.02

General and administrative

(16,083)

(37,025)

(8,161)

(23,422)

3.04.06

Equity income

231,233

778,043

270,850

610,769

3.05

Income before financial income and taxes

215,150

742,731

262,690

588,504

3.06

Financial income / expense

19,631

24,392

5,714

(16,232)

3.06.01

Financial income

25,320

61,707

24,099

49,674

3.06.02

Financial expense

(5,689)

(37,315)

(18,385)

(65,906)

3.07

Income before taxes

234,781

767,123

268,404

572,272

3.08

Income tax and social contribution

(3,216)

(4,398)

(791)

(11,509)

3.08.01

Current

8,100

(21,062)

(95)

(7,751)

3.08.02

Deferred

(11,316)

16,664

(696)

(3,758)

3.09

Net income from continuing operations

231,565

762,725

267,613

560,763

3.11

Net income

231,565

762,725

267,613

560,763

 

 

5

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual 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

07/01/2016 to 09/30/2016

01/01/2016 to 09/30/2016

07/01/2015 to 06/30/2015

01/01/2015 to 09/30/2015

4.01

Net income

231,565

762,725

267,613

560,763

4.02

Other comprehensive income

-

(404,363)

121,420

121,419

4.02.02

Equity on comprehensive income of subsidiaries

-

(404,363)

121,420

121,419

4.03

Comprehensive income

231,565

358,362

389,033

682,182

 

 

6

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Cash Flows – Indirect Method

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

Current year
01/01/2016 to 09/30/2016

Previous Year
01/01/2015 to 09/30/2015

6.01

Net cash from operating activities

1,250,966

589,246

6.01.01

Cash generated (used) from operations

15,210

26,055

6.01.01.01

Net income, including income tax and social contribution

767,123

572,272

6.01.01.02

Depreciation and amortization

148

123

6.01.01.03

Provision for tax, civil and labor risks

260

1,452

6.01.01.04

Share of profit (loss) of investees

(778,043)

(610,770)

6.01.01.05

Interest on debts, inflation adjusment and exchange rate changes

25,722

62,978

6.01.02

Variation on assets and liabilities

1,235,756

563,191

6.01.02.01

Dividend and interest on shareholders’ equity received

1,300,253

607,349

6.01.02.02

Recoverable taxes

7,170

5,388

6.01.02.03

Escrow deposits

(64)

(116)

6.01.02.04

Other operating assets

7,362

574

6.01.02.05

Trade payables

(412)

(334)

6.01.02.06

Other taxes and social contributions

(135)

344

6.01.02.07

Interest on debts (paid)

(45,470)

(36,858)

6.01.02.08

Income tax and social contribution paid

(27,117)

(9,368)

6.01.02.09

Other operating liabilities

(4,771)

(3,539)

6.01.02.10

Tax, civil and labor risks paid

(1,060)

(249)

6.02

Net cash in investing activities

(115,617)

(72,131)

6.02.01

Acquisition of property, plant and equipment

(572)

(535)

6.02.02

Securities

(400)

-

6.02.04

Loans to subsidiaries and associates

(43,624)

11,095

6.02.05

Capital increase in investments

-

(10)

6.02.06

Purchases of intangible assets

-

(11)

6.02.07

Advance for future capital increase

(71,021)

(82,670)

6.03

Net cash in financing activities

(1,097,814)

(460,154)

6.03.01

Loans, financing and debentures obtained

(888,408)

(1,290,000)

6.03.02

Payments of dividend and interest on shareholders’ equity

(204,695)

(151)

6.03.03

Loans, financing and debentures obtained

-

829,997

6.03.04

Derivative instruments paid

(4,711)

-

6.05

Increase (decrease) in cash and cash equivalents

37,535

56,961

6.05.01

Cash and cash equivalents at beginning of period

424,192

799,775

6.05.02

Cash and cash equivalents at end of period

461,727

856,736

 

7

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Changes in Equity – from January 1, 2016 to September 30, 2016

 

(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

5,348,312

468,082

1,672,481

-

185,320

7,674,195

5.03

Adjusted balance

5,348,312

468,082

1,672,481

-

185,320

7,674,195

5.04

Capital transactions with shareholders

392,972

220

(392,972)

1,756

-

1,976

5.04.01

Capital increase

392,972

-

-

-

-

-

5.04.10

Capital increase in subsidiaries with no change in control

-

220

-

-

-

220

5.04.12

Prescribed dividend

-

-

-

1,756

-

1,756

5.05

Total comprehensive income

-

-

-

762,725

(404,362)

358,363

5.05.01

Net income for the period

-

-

-

762,725

-

762,725

5.05.02

Other comprehensive income

-

-

-

-

(404,362)

(404,362)

5.06

Internal changes in Shareholders' equity

-

-

138,858

(119,493)

(19,365)

-

5.06.05

Equity on comprehensive income of subsidiaries

-

-

-

19,365

(19,365)

-

5.06.08

Changes in statutory reserve for the period

-

-

138,858

(138,858)

-

-

5.07

Ending Balances

5,741,284

468,302

1,418,367

644,988

(238,407)

8,034,534

 

8

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Changes in Equity – from January 1, 2015 to September 30, 2015

 

(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 Balances

4,793,424

468,082

1,536,136

-

145,893

6,943,535

5.03

Adjusted balance

4,793,424

468,082

1,536,136

-

145,893

6,943,535

5.04

Capital transactions with shareholders

554,888

-

(554,888)

3,135

-

3,135

5.04.01

Capital increase

554,888

-

(554,888)

-

-

-

5.04.12

Prescribed dividend

-

-

-

3,135

-

3,135

5.05

Total Comprehensive Income

-

-

-

560,763

121,419

682,182

5.05.01

Net income for the period

-

-

-

560,763

-

560,763

5.05.02

Other comprehensive income: actuarial gain (loss)

-

-

-

-

121,419

121,419

5.06

Internal changes in Shareholders' equity

-

-

166,448

(146,778)

(19,670)

-

5.06.05

Equity on comprehensive income of subsidiaries

-

-

-

19,670

(19,670)

-

5.06.08

Changes in statutory reserve in the year

-

-

166,448

(166,448)

-

-

5.07

Ending Balances

5,348,312

468,082

1,147,696

417,120

247,642

7,628,852

 

9

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Individual Financial Statements

Statement of Value Added

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year
01/01/2016 to 09/30/2016

Previous Year
01/01/2015 to 09/30/2015

7.01

Revenues

2,459

1,821

7.01.01

Sales of goods, products and services

1,888

1,274

7.01.02

Revenues related to construction of own assets

571

547

7.02

Inputs

(9,034)

(8,305)

7.02.02

Material-Energy-Outsourced services-Other

(7,269)

(6,128)

7.02.04

Other

(1,765)

(2,177)

7.03

Gross added value

(6,575)

(6,484)

7.04

Retentions

(148)

(123)

7.04.01

Depreciation and amortization

(148)

(123)

7.05

Net added value generated

(6,723)

(6,607)

7.06

Added value received in transfer

844,015

667,429

7.06.01

Equity in subsidiaries

778,043

610,769

7.06.02

Financial income

65,972

56,660

7.07

Added Value to be Distributed

837,292

660,822

7.08

Distribution of Added Value

837,292

660,822

7.08.01

Personnel

24,985

13,095

7.08.01.01

Direct Remuneration

14,583

7,281

7.08.01.02

Benefits

9,338

5,047

7.08.01.03

Government severance indemnity fund for employees-F.G.T.S.

1,064

767

7.08.02

Taxes, Fees and Contributions

12,668

25,534

7.08.02.01

Federal

12,636

25,512

7.08.02.02

State

32

22

7.08.03

Remuneration on third parties’ capital

36,914

61,431

7.08.03.01

Interest

36,877

61,321

7.08.03.02

Rental

37

110

7.08.04

Remuneration on own capital

762,725

560,762

7.08.04.03

Retained profit / loss for the period

762,725

560,762

 

 

10

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of Financial Position – Assets

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year 09/30/2016

Previous Year 12/31/2015

1

Total assets

37,552,701

40,532,471

1.01

Current assets

10,364,766

12,508,652

1.01.01

Cash and cash equivalents

5,344,665

5,682,802

1.01.02

Financial Investments

53,147

23,633

1.01.02.02

Financial Investments at amortized cost

53,147

23,633

1.01.02.02.01

Held to maturity

53,147

23,633

1.01.03

Accounts receivable

3,540,804

3,174,918

1.01.03.01

Consumers

3,540,804

3,174,918

1.01.06

Recoverable taxes

376,849

475,211

1.01.06.01

Current Recoverable taxes

376,849

475,211

1.01.08

Other current assets

1,049,301

3,152,088

1.01.08.03

Other

1,049,301

3,152,088

1.01.08.03.01

Other credits

674,212

959,554

1.01.08.03.02

Derivatives

111,761

627,493

1.01.08.03.04

Dividends and interest on shareholders’ equity

13,424

91,392

1.01.08.03.05

Financial asset of concession

10,563

9,630

1.01.08.03.06

Sector financial asset

239,341

1,464,019

1.02

Noncurrent assets

27,187,935

28,023,819

1.02.01

Noncurrent assets

7,121,194

8,392,634

1.02.01.03

Accounts receivable

141,040

128,946

1.02.01.03.01

Consumers

141,040

128,946

1.02.01.06

Deferred taxes

578,360

334,886

1.02.01.06.02

Deferred taxes credits

578,360

334,886

1.02.01.08

Related parties

46,292

84,265

1.02.01.08.01

Related parties credits

46,292

84,265

1.02.01.09

Other noncurrent assets

6,355,502

7,844,537

1.02.01.09.03

Derivatives

664,538

1,651,260

1.02.01.09.04

Escrow deposits

499,126

1,227,527

1.02.01.09.05

Recoverable taxes

166,102

167,159

1.02.01.09.07

Financial asset of concession

4,222,894

3,597,474

1.02.01.09.09

Investments at cost

116,654

116,654

1.02.01.09.10

Other credits

635,276

594,518

1.02.01.09.11

Sector financial asset

50,912

489,945

1.02.02

Investments

1,440,262

1,247,631

1.02.02.01

Permanent equity interests

1,440,262

1,247,631

1.02.02.01.01

Investments in subsidiaries

1,440,262

1,247,631

1.02.03

Property, plant and equipment

9,663,465

9,173,217

1.02.03.01

PP&E - in service

8,972,954

8,499,051

1.02.03.03

PP&E - in progress

690,511

674,166

1.02.04

Intangible assets

8,963,014

9,210,337

1.02.04.01

Intangible assets

8,963,014

9,210,337

 

11

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year 09/30/2016

Previous Year 12/31/2015

2

Total liabilities

37,552,701

40,532,471

2.01

Current liabilities

7,157,696

9,524,873

2.01.01

Social and Labor Obligations

133,527

79,924

2.01.01.02

Labor Obligations

133,527

79,924

2.01.01.02.01

Estimated Labor Obligation

133,527

79,924

2.01.02

Trade payables

1,943,657

3,161,210

2.01.02.01

National Trade payables

1,943,657

3,161,210

2.01.03

Tax Obligations

671,487

653,342

2.01.03.01

Federal Tax Obligations

280,843

265,126

2.01.03.01.01

Income tax and Social Contribution

126,299

43,249

2.01.03.01.02

PIS (Tax on Revenue)

22,165

33,199

2.01.03.01.03

COFINS (Tax on Revenue)

102,579

159,317

2.01.03.01.04

Others Federal

29,800

29,361

2.01.03.02

State Tax Obligations

386,671

384,151

2.01.03.02.01

ICMS (Tax on Revenue)

386,664

384,151

2.01.03.02.02

Others State

7

-

2.01.03.03

Municipal Tax Obligations

3,973

4,065

2.01.03.03.01

Others Municipal

3,973

4,065

2.01.04

Loans and financing

3,038,189

3,640,314

2.01.04.01

Loans and financing

1,531,693

2,949,922

2.01.04.01.01

Brazilian currency

1,089,466

1,287,278

2.01.04.01.02

Foreign Currency

442,227

1,662,644

2.01.04.02

Debentures

1,506,496

690,392

2.01.04.02.01

Debentures

1,275,079

458,165

2.01.04.02.02

Interest on debentures

231,417

232,227

2.01.05

Other liabilities

1,370,836

1,990,083

2.01.05.02

Others

1,370,836

1,990,083

2.01.05.02.01

Dividends and interest on capital payable

8,211

221,855

2.01.05.02.04

Derivatives

4,548

981

2.01.05.02.05

Sector financial liability

317,091

-

2.01.05.02.06

Public utility

9,941

9,457

2.01.05.02.07

Other payable

737,258

904,971

2.01.05.02.08

Regulatory charges

284,841

852,017

2.01.05.02.09

Post-employment benefit obligation

8,946

802

2.02

Noncurrent liabilities

19,941,335

20,877,460

2.02.01

Loans and financing

16,370,726

18,092,904

2.02.01.01

Loans and financing

11,238,437

11,712,865

2.02.01.01.01

Brazilian currency

6,434,730

6,438,701

2.02.01.01.02

Foreign Currency

4,803,707

5,274,164

2.02.01.02

Debentures

5,132,289

6,380,039

2.02.01.02.01

Debentures

5,106,400

6,363,552

2.02.01.02.02

Interest on debentures

25,889

16,487

2.02.02

Other payable

1,612,250

782,427

2.02.02.02

Other

1,612,250

782,427

2.02.02.02.03

Trade payables

633

633

2.02.02.02.04

Post-employment benefit obligation

857,031

474,318

2.02.02.02.05

Derivatives

129,299

33,205

2.02.02.02.06

Sector financial liability

357,164

-

2.02.02.02.07

Public utility

87,666

83,124

2.02.02.02.08

Other payable

180,457

191,147

2.02.03

Deferred taxes

1,345,092

1,432,594

2.02.03.01

Deferred Income tax and Social Contribution

1,345,092

1,432,594

2.02.04

Provisions

613,267

569,535

2.02.04.01

Civil, Labor, Social and Tax Provisions

613,267

569,535

2.02.04.01.01

Tax Provisions

265,405

184,362

2.02.04.01.02

Labor and pension provisions

145,627

171,990

2.02.04.01.04

Civil provisions

181,056

194,530

2.02.04.01.05

Others

21,179

18,653

2.03

Shareholders´ equity - consolidated

10,453,670

10,130,138

2.03.01

Capital

5,741,284

5,348,312

2.03.02

Capital reserves

468,302

468,082

2.03.04

Profit reserves

1,418,366

1,672,481

2.03.04.01

Legal reserves

694,058

694,058

2.03.04.02

Statutory reserve

724,308

978,423

2.03.05

Retained earnings

644,988

-

2.03.08

Other comprehensive income

(238,407)

185,321

2.03.09

Shareholders Non-controlling interest

2,419,137

2,455,942

 

12

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of income

 

(in thousands of Brazilian reais – R$)

       
           

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous Year - Third Quarter

YTD Previous Year

07/01/2016 to 09/30/2016

01/01/2016 to 09/30/2016

07/01/2015 to 09/30/2015

01/01/2015 to 09/30/2015

3.01

Net Operating revenues

4,737,375

13,402,846

4,967,172

15,419,789

3.02

Cost of electric energy services

(3,657,687)

(10,403,455)

(3,878,610)

(12,520,681)

3.02.01

Cost of electric energy

(2,770,513)

(7,963,080)

(3,140,041)

(10,349,581)

3.02.02

Operating cost

(562,184)

(1,622,816)

(486,029)

(1,402,773)

3.02.03

Services rendered to third parties

(324,990)

(817,559)

(252,540)

(768,327)

3.03

Gross Operating income

1,079,688

2,999,391

1,088,562

2,899,108

3.04

Gross Operating income (expense)

(321,483)

(1,012,431)

(322,802)

(1,107,543)

3.04.01

Sales expenses

(123,680)

(387,775)

(118,385)

(349,785)

3.04.02

General and administrative

(192,069)

(607,198)

(182,980)

(621,666)

3.04.05

Others

(74,560)

(218,402)

(65,041)

(261,077)

3.04.06

Equity income

68,826

200,944

43,604

124,985

3.05

Income before financial income and taxes

758,205

1,986,960

765,760

1,791,565

3.06

Financial income / expense

(371,453)

(802,415)

(346,537)

(900,024)

3.06.01

Financial income

335,467

1,141,838

420,914

1,037,481

3.06.02

Financial expense

(706,920)

(1,944,253)

(767,451)

(1,937,505)

3.07

Income before taxes

386,752

1,184,545

419,223

891,541

3.08

Income tax and social contribution

(117,480)

(442,691)

(139,002)

(378,770)

3.08.01

Current

(219,493)

(771,290)

(71,801)

(270,456)

3.08.02

Deferred

102,013

328,599

(67,201)

(108,314)

3.09

Net income from continuing operations

269,272

741,854

280,221

512,771

3.11

Net income

269,272

741,854

280,221

512,771

3.11.01

Net income attributable to controlling shareholders

231,565

762,725

267,613

560,763

3.11.02

Net income attributable to noncontrolling shareholders

37,707

(20,871)

12,608

(47,992)

 

 

13

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

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

 

 

07/01/2016 to 09/30/2016

01/01/2016 to 09/30/2016

07/01/2015 to 06/30/2015

01/01/2015 to 09/30/2015

4.01

Consolidated profit for the period

269,272

741,854

280,221

512,771

4.02

Other comprehensive income

-

(404,363)

121,419

121,419

4.02.01

Actuarial gains (losses), net of tax effects

-

(404,363)

121,419

121,419

4.03

Consolidated comprehensive income

269,272

337,491

401,640

634,190

4.03.01

Comprehensive income attributable to controlling shareholders

231,565

358,362

389,033

682,182

4.03.02

Comprehensive income attributable to non controlling shareholders

37,707

(20,871)

12,607

(47,992)

 

 

14

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of Cash Flows – Indirect Method

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

YTD Current Year
01/01/2016 to 09/30/2016

YTD previous year
01/01/2015 to 09/30/2015

6.01

Net cash from operating activities

2,757,232

400,897

6.01.01

Cash generated from operations

3,751,617

3,241,548

6.01.01.01

Net income, including income tax and social contribution

1,184,545

891,541

6.01.01.02

Depreciation and amortization

936,569

952,579

6.01.01.03

Reserve for tax, civil, labor and environmental risks

180,905

185,740

6.01.01.04

Interest and monetary and exchange restatement

1,446,963

1,160,977

6.01.01.05

Private pension plan

51,483

49,036

6.01.01.06

Loss (gain) on disposal of noncurrent assets

32,272

27,704

6.01.01.07

Deferred taxes - PIS and COFINS

(8,933)

4,834

6.01.01.08

Other

(1,269)

13

6.01.01.09

Allowance for doubtful accounts

130,026

94,109

6.01.01.10

Equity income

(200,944)

(124,985)

6.01.02

Variation on assets and liabilities

(994,385)

(2,840,651)

6.01.02.01

Consumers, Concessionaires and Licensees

(507,596)

(1,177,907)

6.01.02.02

Recoverable Taxes

113,288

42,877

6.01.02.04

Escrow deposits

755,342

27,270

6.01.02.05

Sector financial asset

2,174,407

(1,271,800)

6.01.02.06

Dividend and interest on shareholders’ equity received

86,282

14,041

6.01.02.07

Receivables - Eletrobras

101,456

(320,945)

6.01.02.08

Concession financial asset (transmission)

(38,005)

(37,322)

6.01.02.09

Other operating assets

125,267

(40,229)

6.01.02.10

Trade payables

(1,217,552)

(121,336)

6.01.02.11

Regulatory charges

(567,176)

1,435,125

6.01.02.12

Tax, civil and labor risks paid

(175,232)

(142,956)

6.01.02.13

Payables - CDE

(37,509)

32,562

6.01.02.14

Income tax and social contribution paid

(687,539)

(252,969)

6.01.02.15

Sector financial liability

247,857

(22,941)

6.01.02.16

Interest paid on debts and debentures

(1,229,949)

(1,183,201)

6.01.02.17

Other taxes and social contributions

(65,534)

162,021

6.01.02.18

Other liabilities with post-employment benefit obligation

(64,990)

(99,731)

6.01.02.19

Other operating liabilities

(7,202)

116,790

6.02

Net cash in investing activities

(1,628,855)

(1,025,619)

6.02.01

Purchases of property, plant and equipment

(845,229)

(312,699)

6.02.02

Securities, pledges and restricted deposits

(114,050)

(114,598)

6.02.04

Purchases of intangible assets

(714,457)

(618,693)

6.02.05

Sale of noncurrent assets

-

9,833

6.02.07

Sale of interest in investees

-

10,454

6.02.08

Loans to subsidiaries and associates

44,881

84

6.03

Net cash in financing activities

(1,466,514)

300,641

6.03.01

Borrowings and debentures obtained

2,290,437

4,178,163

6.03.02

Borrowings and debentures paid

(3,766,909)

(3,737,144)

6.03.03

Payments of dividend and interest on shareholders’ equity

(228,045)

(761)

6.03.04

Capital increase by noncontrolling shareholders

247

-

6.03.05

Business combination payment

(18,752)

(47,941)

6.03.06

Derivative instruments paid

256,508

(91,676)

6.05

Increase (decrease) in cash and cash equivalents

(338,137)

(324,081)

6.05.01

Cash and cash equivalents at beginning of period

5,682,802

4,357,455

6.05.02

Cash and cash equivalents at end of period

5,344,665

4,033,374

 

15

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of Changes in Equity – from January 1, 2016 to September 30, 2016

 

(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

5,348,312

468,082

1,672,481

-

185,320

7,674,195

2,455,943

10,130,138

5.03

Adjusted opening balances

5,348,312

468,082

1,672,481

-

185,320

7,674,195

2,455,943

10,130,138

5.04

Capital transactions within shareholders

392,972

220

(392,972)

1,756

-

1,976

(15,883)

(13,907)

5.04.01

Capital increase

392,972

-

(392,972)

-

-

-

-

-

5.04.09

Dividend proposal approved

-

-

-

-

-

-

(16,129)

(16,129)

5.04.10

Capital increase in subsidiaries with no change in control

-

220

-

-

-

220

246

466

5.04.13

Prescribed dividend

-

-

-

1,756

-

1,756

-

1,756

5.05

Total comprehensive income

-

-

-

762,725

(404,363)

358,362

(20,871)

337,491

5.05.01

Net income for the period

-

-

-

762,725

-

762,725

(20,871)

741,854

5.05.02

Other comprehensive income

-

-

-

-

(404,363)

(404,363)

-

(404,363)

5.06

Internal changes of shareholders equity

-

-

138,858

(119,493)

(19,365)

-

(53)

(53)

5.06.07

Other changes in non-controlling shareholders

-

-

-

-

-

-

(53)

(53)

5.06.08

Changes in statutory reserve in the period

-

-

138,858

(138,858)

-

-

-

-

5.06.10

Realization of deemed cost of fixed assets

-

-

-

29,341

(29,341)

-

-

-

5.06.11

Tax on deemed cost realization

-

-

-

(9,976)

9,976

-

-

-

5.07

Ending balance

5,741,284

468,302

1,418,367

644,988

(238,408)

8,034,533

2,419,136

10,453,669

 

16

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Financial Statements

Statement of Changes in Equity – from January 1, 2015 to September 30, 2015

 

(in thousands of Brazilian reais – R$)

               
                   

Code

Description

Capital

Capital
Reserves,
options and
treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders´ equity

Noncontrolling Shareholders’ Equity

Consolidated Shareholders’ Equity

5.01

Opening balance

4,793,424

468,082

1,536,136

-

145,893

6,943,535

2,453,794

9,397,329

5.03

Adjusted opening balance

4,793,424

468,082

1,536,136

-

145,893

6,943,535

2,453,794

9,397,329

5.04

Capital transactions within shareholders

554,888

-

- 554,888

3,135

-

3,135

1,444

4,579

5.04.01

Capital increase

554,888

-

- 554,888

-

-

-

-

-

5.04.09

Dividend proposal approved

-

-

-

-

-

-

1,444

1,444

5.04.13

Prescribed dividend

-

-

-

3,135

-

3,135

-

3,135

5.05

Total comprehensive income

-

-

-

560,763

121,419

682,182

- 47,992

634,190

5.05.01

Net income

-

-

-

560,763

-

560,763

- 47,992

512,771

5.05.02

Other comprehensive income: actuarial gain (loss)

-

-

-

-

121,419

121,419

-

121,419

5.06

Internal changes of shareholders equity

-

-

166,448

- 146,778

- 19,670

-

-

-

5.06.08

Statutory reserve for the period

-

-

166,448

- 166,448

-

-

-

-

5.06.10

Realization of deemed cost of fixed assets

-

-

-

29,803

- 29,803

-

-

-

5.06.11

Tax on deemed cost realization

-

-

-

- 10,133

10,133

-

-

-

5.07

Ending balance

5,348,312

468,082

1,147,696

417,120

247,642

7,628,852

2,407,246

10,036,098

 

 

17

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Consolidated Interim Financial Statements

Statement of Value Added

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

Current Year
01/01/2016 to 09/30/2016

Previous Year
01/01/2015 to 09/30/2015

7.01

Revenues

22,745,528

25,575,065

7.01.01

Sales of goods, products and services

21,174,624

24,566,165

7.01.02

Other revenue

816,950

767,769

7.01.02.01

Revenue from construction of infrastructure distribution

816,950

767,769

7.01.03

Revenues related to the construction of own assets

883,981

335,240

7.01.04

Allowance for doubtful accounts

(130,027)

(94,109)

7.02

Inputs

(11,426,738)

(13,420,680)

7.02.01

Cost of sales

(8,846,195)

(11,461,732)

7.02.02

Material-Energy-Outsourced services-Other

(2,189,095)

(1,552,995)

7.02.04

Other

(391,448)

(405,953)

7.03

Gross added value

11,318,790

12,154,385

7.04

Retentions

(938,521)

(953,434)

7.04.01

Depreciation and amortization

(752,249)

(719,861)

7.04.02

Other

(186,272)

(233,573)

7.04.02.01

Intangible concession asset - amortization

(186,272)

(233,573)

7.05

Net added value generated

10,380,269

11,200,951

7.06

Added value received in transfer

1,421,805

1,200,745

7.06.01

Equity in subsidiaries

200,942

124,985

7.06.02

Financial income

1,220,863

1,075,760

7.07

Added Value to be Distributed

11,802,074

12,401,696

7.08

Distribution of Added Value

11,802,074

12,401,696

7.08.01

Personnel

748,895

676,438

7.08.01.01

Direct Remuneration

463,889

416,616

7.08.01.02

Benefits

246,535

226,078

7.08.01.03

Government severance indemnity fund for employees- F.G.T.S.

38,471

33,744

7.08.02

Taxes, Fees and Contributions

8,250,029

9,227,789

7.08.02.01

Federal

4,614,222

5,805,988

7.08.02.02

State

3,622,743

3,411,510

7.08.02.03

Municipal

13,064

10,291

7.08.03

Remuneration on third parties’ capital

2,061,296

1,984,698

7.08.03.01

Interest

2,016,427

1,945,596

7.08.03.02

Rental

44,869

39,102

7.08.04

Remuneration on own capital

741,854

512,771

7.08.04.03

Retained Earnings / Loss for the Period

741,854

512,771

 

18

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

COMMENTS ON THE INDIVIDUAL PERFORMANCE

 

The comments on performance are expressed in thousands of Brazilian reais, unless otherwise indicated.

 

Analysis of Results

 

CPFL Energia (Parent Company)

 

The decrease in net income in the quarter was R$ 36,048, compared with the same quarter of 2015 (R$ 231,565 in 2016 and R$ 267,613 in 2015), primarily due to a decrease in the equity income.

 

COMMENTS ON CONSOLIDATED PERFORMANCE

 

 

 

Consolidated

 

3rd Quarter

 

Nine months

 

2016

 

2015

 

%

 

2016

 

2015

 

%

Operating revenues

7,331,552

 

8,645,047

 

-15.2%

 

21,991,574

 

25,333,935

 

-13.2%

Electricity sales to final consumers (*)

5,474,412

 

5,993,616

 

-8.7%

 

17,782,476

 

17,205,460

 

3.4%

Electricity sales to wholesaler´s (*)

1,012,962

 

811,481

 

24.8%

 

2,401,179

 

2,730,703

 

-12.1%

Revenue from construction of concession infrastructure

325,100

 

252,049

 

29.0%

 

816,950

 

767,769

 

6.4%

Other operating revenues (*)

1,077,085

 

860,087

 

25.2%

 

2,743,209

 

2,318,034

 

18.3%

Sector financial asset and liability

(558,007)

 

727,814

 

-176.7%

 

(1,752,239)

 

2,311,969

 

-175.8%

Deductions from operating revenues

(2,594,177)

 

(3,677,875)

 

-29.5%

 

(8,588,728)

 

(9,914,147)

 

-13.4%

Net operating revenue

4,737,375

 

4,967,172

 

-4.6%

 

13,402,846

 

15,419,789

 

-13.1%

Cost of electric energy

(2,770,513)

 

(3,140,041)

 

-11.8%

 

(7,963,080)

 

(10,349,581)

 

-23.1%

Electricity purchased for resale

(2,465,707)

 

(2,692,119)

 

-8.4%

 

(6,945,260)

 

(9,207,611)

 

-24.6%

Electricity network usage charges

(304,806)

 

(447,923)

 

-32.0%

 

(1,017,820)

 

(1,141,970)

 

-10.9%

Operating cost/expense

(1,277,485)

 

(1,104,974)

 

15.6%

 

(3,653,750)

 

(3,403,628)

 

7.3%

Personnel

(261,189)

 

(237,429)

 

10.0%

 

(773,357)

 

(698,886)

 

10.7%

Employee pension plans

(23,658)

 

(16,347)

 

44.7%

 

(51,483)

 

(49,036)

 

5.0%

Materials

(64,766)

 

(38,696)

 

67.4%

 

(143,821)

 

(105,822)

 

35.9%

Outside services

(156,531)

 

(142,723)

 

9.7%

 

(463,318)

 

(412,743)

 

12.3%

Depreciation and amortization

(254,202)

 

(249,397)

 

1.9%

 

(750,297)

 

(719,004)

 

4.4%

Intangible of concession amortization

(62,365)

 

(64,882)

 

-3.9%

 

(186,272)

 

(233,574)

 

-20.3%

Costs related to infrastructure construction

(324,154)

 

(251,887)

 

28.7%

 

(815,681)

 

(766,605)

 

6.4%

Other

(130,619)

 

(103,613)

 

26.1%

 

(469,521)

 

(417,957)

 

12.3%

Income from electric energy service

689,379

 

722,157

 

-4.5%

 

1,786,017

 

1,666,580

 

7.2%

Financial income (expense)

(371,453)

 

(346,537)

 

7.2%

 

(802,416)

 

(900,024)

 

-10.8%

Income

335,467

 

420,915

 

-20.3%

 

1,141,838

 

1,037,481

 

10.1%

Expense

(706,920)

 

(767,451)

 

-7.9%

 

(1,944,253)

 

(1,937,505)

 

0.3%

Interest in subsidiaries, associates and joint ventures

68,826

 

43,603

 

57.8%

 

200,944

 

124,985

 

60.8%

Income before taxes

386,752

 

419,223

 

-7.7%

 

1,184,545

 

891,541

 

32.9%

Social Contribution

(35,448)

 

(40,337)

 

-12.1%

 

(125,116)

 

(104,972)

 

19.2%

Income Tax

(82,031)

 

(98,665)

 

-16.9%

 

(317,575)

 

(273,798)

 

16.0%

Net income

269,272

 

280,221

 

-3.9%

 

741,854

 

512,771

 

44.7%

                       

Net income attributable to the shareholders of the company

231,565

 

267,613

 

-13.5%

 

762,725

 

560,763

 

36.0%

Net income/(loss) attributable to the non controlling interests

37,707

 

12,608

 

199.1%

 

(20,871)

 

(47,992)

 

-56.5%

                       

EBITDA

1,074,917

 

1,080,322

 

-0.5%

 

2,923,964

 

2,744,995

 

6.5%

                       

(*) The reclassification of revenue from network usage charge - TUSD was not taken into account in presentation of the comments on consolidated performance.

 

Net income for the period and EBITDA reconciliation

 

 

 

 

 

 

 

 

Net income

269,272

 

280,221

 

741,854

 

512,771

 

Depreciation and amortization

316,567

 

314,279

 

936,569

 

952,580

 

Amortization of value-added of assets

145

 

284

 

435

 

852

 

Financial income (expense)

371,453

 

346,537

 

802,416

 

900,024

 

Social contribution

35,448

 

40,337

 

125,116

 

104,972

 

Income tax

82,031

 

98,665

 

317,575

 

273,798

 

EBITDA

1,074,917

 

1,080,322

 

2,923,964

 

2,744,995

 

 

 

 

 

 

 

 

 

 

 

 

19

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 Gross operating revenue

The gross operating revenue in the 3rd quarter of 2016 was R$ 7,331,552, drop of 15.2%
(R$ 1,313,495) compared with the same quarter of the previous year.
        

The main factors in this change were:

·         Decrease of 8.7% (R$ 519,205) in the supply of electric energy, due to a decrease of 8.7%
(R$ 523,707) in the average tariffs charged mainly as a result of the reduction in billing for tariff flags, which were largely "red" in the third quarter of 2015.  This effect was partially offset by (i) annual tariff adjustments, (ii) extraordinary tariff adjustment, and (iii) increase of 0.1% in the volume of energy sold (R$ 4.503);

·       Increase of 24.8% (R$ 201,482) in the energy supplied, caused mainly by:

o    Increase of 120.5% (R$ 105,204) in sales of current electric energy in the Electric Energy Commercialization Chamber (“CCEE”), due to the increase in the volume of energy traded in the spot market e and re-accounting for CCEE transactions in prior;

o    Increase of 13.6% (R$ 81,666) in sales to other concessionaires and licensees, mainly due to an increase of 17.5% (R$ 105,015) in the volume sold, partially offset by a drop of 3.3% (R$ 23,349) in the average price;

o    Increase of 11.9% (R$ 14,612) for Furnas due the price increase.

·         Drop of 176.7% (R$ 1,285,822) in sector assets and liabilities, mainly due to (i) recording of a sector financial liability in the third quarter of 2016, due to a reduction in energy costs, mainly in CDE, system service charges (ESS) and reserve energy charge – EER, and tariff discounts - injunctions, and (ii) an increase in the amortization cost of ratified assets and liabilities.

·         Increase of 25.2% (R$ 216,999) in other operating income, due mainly to (i) CDE contribution - low income and other tariff discounts (R$ 178,394) and (ii) leases with no effect on profit or loss (R$ 22,085).

Quantity of energy sold

In the third quarter of 2016, 3.3% less energy was billed in the period to captive consumers, including other licensees, than in the same quarter of the previous year.

The residential category, representing 39.3% of the total market supplied by the distributors, reported a stagnation of -0.1% in the 3rd quarter of 2016 in relation to the same period of the previous year. Besides the accumulated reduction of 4.7% in income levels in 12 months (August 2016).

The commercial category, which accounts for 20.1% of the total market supplied by the distributors, reported a drop of 6.1% in the 3rd quarter of 2016 in relation to the same period of the previous year. This result reflects the performance of the main indexes, such as income levels, with an accumulated reduction of 4.7% in 12 months (August 2016), retail sales, with an accumulated drop of 6.7% in 12 months (July 2016) and the migration of customers to the Free Market.

The industrial category, which accounts for 18.2% of the total market supplied by the distributors, reported a drop of 12.3% in the 3rd quarter of 2016 in relation to the same period of the previous year, as a direct consequence of the poor results of industrial activity in Brazil, which fell by 9.3%, year-to-date (August 2016), and the migration of customers to the Free Market. In spite of the decline in industrial production, the subsidiary CPFL Brasil's sales to customers in this category rose by 36.6% in relation to the same period of the previous year. This performance reflects the subsidiary's successful strategy of boosting energy sales to free and special consumers at a time at which the scenario favors the migration of customers to the free market.

The other consumption categories (rural, public authorities, public lighting, utilities and licensees) accounted for 22.3% of the total market supplied by the distributors. These categories reported an increase of 2.2% in the 3rd quarter of 2016, compared with the same period of the previous year. The result is due to the increase in consumption by the following categories: (i) rural, due to less rainfall in July and August than in the same period of the previous year, resulting in greater use of irrigation in rural areas, and (ii) Licensees, mainly serving residential consumers.

20

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

The amount of energy sold and transported in the concession area dropped by 2.1% in comparison with the same period of the previous year, with impacts on both the supply billed (captive market) and collection of TUSD (free market). The variation per category is stagnation in the residential category (-0.1%), a drop of 3.3% in the commercial category and 4.9% in the industrial category and growth of 2.8% in the other consumption categories.

Tariffs

In the 3rd quarter of 2016 the supply tariffs drop by an average of 8.7%. This was largely due to the effect of the distributors' annual tariff adjustment and periodic tariff review, as follows:

 

   

Periodic tariff review ("RTP") and
Annual tariff adjustment ("RTA")

       

2016

 

2015

Distributor

 

Month

 

RTA / RTP

 

Average effect perceived by consumers (a)

 

RTA / RTP

 

Average effect perceived by consumers (a)

CPFL Paulista

 

April

 

9.89%

 

7.55%

 

41.45%

 

4.67% (c)

CPFL Piratininga

 

October (b)

 

-12.54%

 

-24.21%

 

56.29%

 

21.11% (c)

RGE

 

June

 

-1.48%

 

-7.51%

 

33.48%

 

-3.76% (c)

CPFL Santa Cruz

 

March

 

22.51%

 

7.15%

 

34.68%

 

27.96%

CPFL Leste Paulista

 

March

 

21.04%

 

13.32%

 

20.80%

 

24.89%

CPFL Jaguari

 

March

 

29.46%

 

13.25%

 

38.46%

 

45.70%

CPFL Sul Paulista

 

March

 

24.35%

 

12.82%

 

24.88%

 

28.38%

CPFL Mococa

 

March

 

16.57%

 

9.02%

 

23.34%

 

29.28%

 

a.     Represents the average effect perceived by consumers, as a result of elimination from the tariff base of financial components added in the annual adjustment for the previous year (Information not reviewed by the independent auditors).

b.     As mentioned in Note 35.4, the annual tariff adjustment for the subsidiary CPFL Piratininga occurred in October 2016.

c.     Perception of consumers in comparison to the extraordinary tariff review of March 2015

 

 

Deductions from operating revenue

Deductions from operating revenue in the 3rd quarter of 2016 amounted to R$ 2,594,177, decrease of 29.5% (R$ 1,083,698) on the same quarter of 2015, largely due to:

·         Decrease of 50.6%, or R$ 876,672, in sector charges, mainly caused by the reduction in (i) accounting for the effects of the tariff flag and other charges (R$ 501,034) and (ii) in the Energy Development Account - CDE (R$ 382,778);

·         Reduction of 18.0% (R$ 137,580) in PIS and COFINS, largely due to the decrease in the calculation base for these taxes (energy provision, energy supply, sector assets and liabilities and other income);

·       Decrease of 6.0% (R$ 70,372) in ICMS, largely as a result of the decrease in the supply billed.

Cost of electric energy

The cost of electric energy in the quarter totaled R$ 2,770,513, drop puff 11.8% (R$ 369,529) on the same period of the previous year, mainly due to:

·       Decrease of 8.4% (R$ 226,412) in electric energy purchased for resale, due to:

o   decrease of 41.4% (R$ 326,248) in energy purchased from Itaipu, mainly due to the lower tariff;

o   drop of 9.2% (R$ 202,468) in the average price due to the reduction in the settlement price (“PLD”);

o   Decrease in gains from the strategy of seasonality of the physical guarantee (R$ 11,295);

21

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

o   decrease in the effect of the difference between the energy generated and the physical guarantee (GSF - Generation Scaling Factor), valued at the settlement price “PLD” of Ceran, CPFL  Renováveis and Jaguari Geração (R$ 6,665) partially offset by;

o   increase of 17.1% (R$ 320,264) in the amount of energy purchased.

·         Decrease of 32.0% (R$ 143,117) in transmission and distribution network usage charges, mainly due to a decrease (R$ 90,422) in reserve energy charges, and system service charge – ESS (R$ 76,857).

 

Costs and expenses

Not considering the costs related to infrastructure construction, operating costs and expenses in the quarter amounted to R$ 953,331, increase of 11.8% (R$ 100,243) on the same period of the previous year. This was mainly due to:

·         Personnel: increase of 10% (R$ 26,070), mainly due to the effects of the collective agreement and increase in the workforce;

·         Material: increase of 67.4% (R$ 23,760) mainly due to (i) leases with no effect on profit or loss (R$ 22,085) and (ii) replacement of materials for line and grid maintenance (R$ 3,658);

·         Third party services: increase of  9.7% (R$ 13,808), mainly for (i) warning, cut-off and reconnection
(R$ 7,595), (ii) tree trimming (R$ 4,737);

·         Depreciation and amortization: an increase of 1.9% (R$ 4,805), mainly due to
 increase in amortization of intangible distribution infrastructure asset, mainly due to additions to the intangible assets base in the period;

·         Other expenses: an increase of 26.1% (R$ 27,007), mainly due to (i) an increase in losses on disposal and decommissioning of noncurrent assets (R$ 12,051) and (ii) a reduction in recovery of INSS expenses in 2015 (R$ 12,800).

Financial income (Expense)

The net financial expense in the quarter was R$ 371,453, compared with R$ 346,537 in the same period of 2015, increase of 7.2% (R$ 24,917) in net expense. This variation is mainly due to:

·         A drop of 20.3% (R$ 85,448) in financial income, mainly due to reductions in (i) income from adjustment in the estimated cash flow from the financial assets of concession (R$ 75,756), (ii) restatement of sector financial asset (R$ 60,743), (iii) reduction in measurement of the fair value of the “zero-cost collar” derivative (R$ 14,556) and (iv) restatement of escrow deposits (R$ 13,850), partially offset by in the increase in (i) income from short-term cash investments (R$ 69,375);

·         Reduction of 7.9% (R$ 60,531) in financial expense, primarily as a result of the decrease in the exchange variation on energy purchased from Itaipu (R$ 121,224), partially offset by the increase in debt charges and adjustment for inflation and exchange rate change resulting from the increase in the indexes (R$ 64,837).

 

Interest in subsidiaries, associates and joint ventures

Changes in consolidated equity income relate to income from equity in joint ventures, as shown below:

22

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

  

 

 

3rd quarter 2016

 

3rd quarter 2015

Epasa

 

10,942

 

13,806

Baesa

 

172

 

1,329

Enercan

 

31,025

 

19,528

Chapecoense

 

26,833

 

9,224

Amortization of value-added of assets

 

(145)

 

(284)

Total

 

68,826

 

43,603

 

 

·         Chapecoense/Enercan: increase of R$ 29,106, largely due to a drop of R$ 35,901 in the cost of energy purchased resulting from greater exposure of the GSF factor in the third quarter of 2015, offset by an increase of R$ 5,315 in other expenses of Chapecoense, due to amortization of the GSF premium.

 

Social Contribution and Income Tax

Taxes on income in the 3rd quarter of 2016 were R$ 117,480, decrease of 15.5% (R$ 21,522) in relation to the expense and recorded in the same quarter of 2015, 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$ 269,272, 3.9% (R$ 10,949) lower than the same period of 2015.

EBITDA (net income excluding the effects of depreciation, amortization, financial income (expense), social contribution and income tax) for the 3rd quarter of 2016 was R$ 1,074,917, or 0.5% (R$ 5,406) lower than the same quarter of 2015.

 

 

 

23

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

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, 2016, 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, 2016, 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 individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2016, 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 comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2016, filed with the CVM – Comissão de Valores Mobiliários.

 

24

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

Subsidiary/Associate: CPFL Comercialização Brasil S.A.

 

Consolidated

 

3rd Quarter

 

Nine months

 

2016

 

2015

 

%

 

2016

 

2015

 

%

Operating revenues

634,500

 

513,108

 

23.7%

 

1,672,000

 

1,494,014

 

11.9%

Electricity sales to final consumers

395,262

 

281,458

 

40.4%

 

1,049,632

 

841,882

 

24.7%

Electricity sales to wholesaler´s

216,733

 

231,629

 

-6.4%

 

573,380

 

652,103

 

-12.1%

Other operating revenues

22,505

 

21

 

106123.5%

 

48,988

 

29

 

166760.8%

Deductions from operating revenues

(74,596)

 

(59,845)

 

24.6%

 

(196,039)

 

(180,446)

 

8.6%

Net operating revenue

559,904

 

453,263

 

23.5%

 

1,475,960

 

1,313,568

 

12.4%

Cost of electric energy

(494,474)

 

(413,352)

 

19.6%

 

(1,343,612)

 

(1,193,550)

 

12.6%

Electricity purchased for resale

(494,474)

 

(413,352)

 

19.6%

 

(1,343,614)

 

(1,193,550)

 

12.6%

Operating cost/expense

(11,721)

 

(10,424)

 

12.4%

 

(33,178)

 

(29,633)

 

12.0%

Personnel

(6,240)

 

(5,695)

 

9.6%

 

(18,992)

 

(17,240)

 

10.2%

Materials

(56)

 

(57)

 

-2.2%

 

(181)

 

(147)

 

23.8%

Outside services

(1,969)

 

(1,811)

 

8.7%

 

(5,173)

 

(4,694)

 

10.2%

Depreciation and amortization

(951)

 

(1,154)

 

-17.6%

 

(2,879)

 

(3,516)

 

-18.1%

Other

(2,506)

 

(1,708)

 

46.7%

 

(5,953)

 

(4,036)

 

47.5%

Income from electric energy service

53,709

 

29,487

 

82.1%

 

99,170

 

90,385

 

9.7%

Financial income (expense)

4,607

 

673

 

584.5%

 

8,084

 

4,437

 

82.2%

Income

8,959

 

11,343

 

-21.0%

 

26,783

 

32,008

 

-16.3%

Expense

(4,352)

 

(10,670)

 

-59.2%

 

(18,699)

 

(27,571)

 

-32.2%

Income before taxes

58,316

 

30,160

 

93.4%

 

107,254

 

94,822

 

13.1%

Social contribution

(5,292)

 

(2,779)

 

90.5%

 

(9,547)

 

(8,472)

 

12.7%

Income tax

(14,585)

 

(7,581)

 

92.4%

 

(26,351)

 

(23,491)

 

12.2%

Net income

38,439

 

19,800

 

94.1%

 

71,355

 

62,860

 

13.5%

                       
                       

EBITDA

54,660

 

30,641

 

78.4%

 

102,049

 

93,901

 

8.7%

                       
                       

Net income for the period and EBITDA (*) reconciliation

 

 

 

 

 

 

 

 

 

 

 

Net income

38,439

 

19,800

     

71,355

 

62,860

 

 

Depreciation and amortization

951

 

1,154

     

2,879

 

3,516

 

 

Financial income (expense)

(4,607)

 

(673)

     

(8,084)

 

(4,437)

 

 

Social contribution

5,292

 

2,779

     

9,547

 

8,472

 

 

Income tax

14,585

 

7,581

     

26,351

 

23,491

 

 

EBITDA

54,660

 

30,641

     

102,049

 

93,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating revenue

Gross operating revenue of R$ 634,500 was recorded in the 3rd quarter of 2016, up R$ 121,392 (23.7%) on the same quarter of 2015, due mainly to (i) an increase in the amount of energy sold to free clients and concessionaires (949 GWh - R$ 176,661); and (ii) contractual indemnities for deferral of energy deliveries (R$ 22,493); partially offset by (iii) a drop in the average selling price in the period (R$ 68,758); and (iv) a decrease in gains on CCEE transactions due to the drop in the  amount of energy sold (104 GWh - R$ 8,995).

Cost of electric energy

The cost of electric energy in the 3rd quarter of 2016 was R$ 494,474, up R$ 81,122 (19.6%) on the same quarter of 2015, mainly due to bilateral agreements: increase in volume of purchases (814 GWh - R$ 118,622) with a drop of 9.5% (R$ 39,163) in the average price.

Financial income (expense)

The finance income (expense) determined in the 3rd quarter of 2016 was finance income of R$ 4,607 up to R$ 3,934 in relation to the same quarter of 2015, mainly due to (i) settlement of debentures in the first quarter of 2016 (R$ 8,819), partially offset by (ii) an increase in the expense of interest of intercompany loans (R$ 4,354).

25

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Net income for the period and EBITDA

Net income in the 3rd quarter of 2016 was R$ 38,439 up to R$ 18,639 (94.1%) on the same quarter of 2015.

EBITDA (net Income before financial income (expense), income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2016 was R$ 54,660, increase of 78.4% when compared with the same quarter of 2015 (R$ 30,641) (not reviewed by the independent auditors). 

 

 

26

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

NOTES TO INTERIM FINANCIAL STATEMENTS

 

Assets CPFL ENERGIA S.A.

NOTES TO THE INTERIM FINANCIAL STATEMENTS

FOR SEPTEMBER 30, 2016

(Amounts in thousands of Brazilian reais – R$, unless otherwise stated)

 

 

 

CPFL ENERGIA S.As

Statement of Financial Position as of September 30, 2016 and December 31, 2015

(in thousands of Brazilian reais)

 

     

Parent company

 

Consolidated

ASSETS

Note

 

September 30,
2016

 

December 31,
2015

 

September 30,
2016

 

December 31,
2015

                   

CURRENT ASSETS

                 

Cash and cash equivalents

5

 

461,727

 

424,192

 

5,344,665

 

5,682,802

Consumers, concessionaires and licensees

6

 

-

 

-

 

3,540,804

 

3,174,918

Dividends and interest on capital

12

 

686,592

 

1,227,590

 

13,424

 

91,392

Securities

   

-

 

-

 

53,147

 

23,633

Taxes recoverable

7

 

75,507

 

72,885

 

376,849

 

475,211

Derivatives

33

 

-

 

70,153

 

111,761

 

627,493

Sector financial asset

8

 

-

 

-

 

239,341

 

1,464,019

Concession financial asset

10

 

-

 

-

 

10,563

 

9,630

Other receivables

11

 

1,088

 

942

 

674,211

 

959,553

TOTAL CURRENT ASSETS

   

1,224,914

 

1,795,763

 

10,364,766

 

12,508,652

                   

NONCURRENT ASSETS

                 

Consumers, concessionaires and licensees

6

 

-

 

-

 

141,040

 

128,946

Associates, subsidiaries and parent company

31

 

53,305

 

2,814

 

46,292

 

84,265

Escrow Deposits

21

 

727

 

630

 

499,126

 

1,227,527

Taxes recoverable

7

 

-

 

-

 

166,102

 

167,159

Sector financial assets

8

 

-

 

-

 

-

 

489,945

Derivatives

33

 

-

 

-

 

664,538

 

1,651,260

Deferred tax assets

9

 

157,053

 

140,389

 

578,360

 

334,886

Advance for future capital increase

12

 

71,020

 

52,680

 

-

 

-

Concession financial asset

10

 

-

 

-

 

4,222,894

 

3,597,474

Investments at cost

   

-

 

-

 

116,654

 

116,654

Other receivables

11

 

8,209

 

14,919

 

686,187

 

594,519

Investments

12

 

6,605,832

 

6,940,036

 

1,440,262

 

1,247,631

Property, plant and equipment

13

 

1,243

 

1,215

 

9,663,465

 

9,173,217

Intangible assets

14

 

24

 

24

 

8,963,014

 

9,210,338

TOTAL NONCURRENT ASSETS

   

6,897,413

 

7,152,706

 

27,187,935

 

28,023,819

                   

TOTAL ASSETS

   

8,122,327

 

8,948,469

 

37,552,701

 

40,532,471

 

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

 

 

27

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

CPFL ENERGIA S.A.

Statement of Financial Position as of September 30, 2016 and December 31, 2015

(in thousands of Brazilian reais)

     

Parent company

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

Note

 

September 30,
2016

 

December 31,
2015

 

September 30,
2016

 

December 31,
2015

                   

CURRENT LIABILITIES

                 

Trade payables

15

 

745

 

1,157

 

1,943,658

 

3,161,210

Interest on debts

16

 

-

 

38,057

 

97,095

 

118,267

Interest on debentures

17

 

-

 

-

 

231,417

 

232,227

Borrowings

16

 

-

 

935,196

 

1,434,598

 

2,831,654

Debentures

17

 

-

 

-

 

1,275,079

 

458,165

Private pension plan

18

 

-

 

-

 

8,946

 

802

Regulatory charges

19

 

-

 

-

 

284,841

 

852,017

Taxes, fees and contributions

20

 

612

 

747

 

671,486

 

653,342

Dividends and interest on capital payable

24

 

6,081

 

212,531

 

8,211

 

221,855

Estimated payroll

   

-

 

-

 

133,527

 

79,924

Derivatives

33

 

-

 

981

 

4,548

 

981

Sector financial liability

8

 

-

 

-

 

317,091

 

-

Use of public asset

22

 

-

 

-

 

9,941

 

9,457

Other payables

23

 

16,326

 

18,041

 

737,258

 

904,971

TOTAL CURRENT LIABILITIES

   

23,764

 

1,206,708

 

7,157,697

 

9,524,873

                   

NONCURRENT LIABILITIES

                 

Trade payables

15

 

-

 

-

 

633

 

633

Interest on debts

16

 

-

 

-

 

130,813

 

120,659

Interest on debentures

17

 

-

 

-

 

25,889

 

16,487

Borrowings

16

 

-

 

-

 

11,107,624

 

11,592,206

Debentures

17

 

-

 

-

 

5,106,400

 

6,363,552

Private pension plan

18

 

-

 

-

 

857,031

 

474,318

Deferred tax liabilities

9

 

-

 

-

 

1,345,092

 

1,432,594

Provision for tax, civil and labor risks

21

 

879

 

1,635

 

613,267

 

569,534

Derivatives

33

 

-

 

-

 

129,299

 

33,205

Sector financial liability

8

 

-

 

-

 

357,164

 

-

Use of public asset

22

 

-

 

-

 

87,666

 

83,124

Provision for equity interest losses

12

 

34,247

 

33,969

 

-

 

-

Other payables

23

 

28,904

 

31,961

 

180,457

 

191,148

TOTAL NONCURRENT LIABILITIES

   

64,030

 

67,565

 

19,941,335

 

20,877,460

                   

EQUITY

24

               

Issued capital

   

5,741,284

 

5,348,312

 

5,741,284

 

5,348,312

Capital reserves

   

468,302

 

468,082

 

468,302

 

468,082

Legal reserve

   

694,058

 

694,058

 

694,058

 

694,058

Statutory reserve - concession financial asset

   

724,308

 

585,451

 

724,308

 

585,451

Statutory reserve - working capital improvement

   

-

 

392,972

 

-

 

392,972

Accumulated comprehensive income

   

(238,407)

 

185,321

 

(238,407)

 

185,321

Retained earnings

   

644,988

 

-

 

644,988

 

-

     

8,034,534

 

7,674,196

 

8,034,534

 

7,674,196

Equity attributable to noncontrolling interests

   

-

 

-

 

2,419,136

 

2,455,942

TOTAL EQUITY

   

8,034,534

 

7,674,196

 

10,453,670

 

10,130,138

                   

TOTAL LIABILITIES AND EQUITY

   

8,122,327

 

8,948,469

 

37,552,701

 

40,532,471

 

 

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

 

28

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

CPFL ENERGIA S.A.

Statement of income for the periods ended on September 30, 2016 and 2015

(in thousands of Brazilian reais, except for earnings per share)

     

Parent company

 

Consolidated

     

2016

 

2015

 

2016

 

2015

 

Note

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Net operating revenue

26

 

-

 

1,713

 

1

 

1,157

 

4,737,375

 

13,402,846

 

4,967,172

 

15,419,789

Cost of electric energy services

                               

Cost of electric energy

27

 

-

 

-

 

-

 

-

 

(2,770,513)

 

(7,963,080)

 

(3,140,041)

 

(10,349,581)

Operating cost

28

 

-

 

-

 

-

 

-

 

(562,184)

 

(1,622,816)

 

(486,029)

 

(1,402,773)

Services rendered to third parties

28

 

-

 

-

 

-

 

-

 

(324,990)

 

(817,558)

 

(252,540)

 

(768,327)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating income

   

-

 

1,713

 

1

 

1,157

 

1,079,688

 

2,999,391

 

1,088,562

 

2,899,108

Operating expenses

28

                               

Sales expenses

   

-

 

-

 

-

 

-

 

(123,680)

 

(387,775)

 

(118,385)

 

(349,785)

General and administrative expenses

   

(16,083)

 

(37,025)

 

(8,161)

 

(23,422)

 

(192,069)

 

(607,198)

 

(182,980)

 

(621,666)

Other operating expense

   

-

 

-

 

-

 

-

 

(74,560)

 

(218,402)

 

(65,041)

 

(261,077)

Income from electric energy service

   

(16,083)

 

(35,312)

 

(8,160)

 

(22,265)

 

689,379

 

1,786,017

 

722,157

 

1,666,580

                                   

Equity in subsidiaries

12

 

231,233

 

778,043

 

270,850

 

610,769

 

68,826

 

200,944

 

43,603

 

124,985

Finance income (expense)

29

                               

Income

   

25,321

 

61,706

 

24,099

 

49,674

 

335,467

 

1,141,838

 

420,915

 

1,037,481

Expense

   

(5,689)

 

(37,315)

 

(18,385)

 

(65,906)

 

(706,920)

 

(1,944,253)

 

(767,451)

 

(1,937,505)

     

19,631

 

24,391

 

5,714

 

(16,232)

 

(371,453)

 

(802,416)

 

(346,537)

 

(900,024)

Income before taxes

   

234,781

 

767,123

 

268,404

 

572,272

 

386,752

 

1,184,545

 

419,223

 

891,541

Social contribution

9

 

(198)

 

120

 

(10)

 

(1,455)

 

(35,448)

 

(125,116)

 

(40,337)

 

(104,972)

Income tax

9

 

(3,017)

 

(4,517)

 

(781)

 

(10,055)

 

(82,031)

 

(317,575)

 

(98,665)

 

(273,798)

     

(3,216)

 

(4,397)

 

(790)

 

(11,509)

 

(117,480)

 

(442,691)

 

(139,002)

 

(378,770)

                                   

Net income

   

231,565

 

762,725

 

267,613

 

560,763

 

269,272

 

741,854

 

280,221

 

512,771

                                   

Net income (loss) attributable to controlling shareholders

                   

231,565

 

762,725

 

267,613

 

560,763

Net income (loss) attributable to noncontrolling shareholders

                   

37,707

 

(20,871)

 

12,608

 

(47,992)

Earnings per share attributable to controlling shareholders - basic - R$

25

 

0.23

 

0.75

 

0.26

 

0.55

 

0.23

 

0.75

 

0.26

 

0.55

Earnings per share attributable to controlling shareholders - diluted - R$

25

 

0.22

 

0.74

 

0.25

 

0.54

 

0.22

 

0.74

 

0.25

 

0.54

 

 

 

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

 

29

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

CPFL Energia S.A.

Statement of comprehensive income for the periods ended on September 30, 2016 and 2015

(In thousands of Brazilian reais – R$)

   

Parent company

   

2016

 

2015

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Net income

 

231,565

 

762,725

 

267,613

 

560,763

                 

Other comprehensive income

               

Items that will not be reclassified subsequently to profit or loss:

               

Equity on comprehensive income of subsidiaries

 

-

 

(404,363)

 

121,419

 

121,419

                 

Comprehensive income of the period- parent company

 

231,565

 

358,362

 

389,033

 

682,182

                 
   

Consolidated

   

2016

 

2015

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Net income

 

269,272

 

741,854

 

280,221

 

512,771

                 

Other comprehensive income

               

Items that will not be reclassified subsequently to profit or loss:

               

- Actuarial gain/(loss)

 

-

 

(404,363)

 

121,419

 

121,419

                 

Comprehensive income of the period - consolidated

 

269,272

 

337,491

 

401,641

 

634,190

Comprehensive income attributable to controlling shareholders

 

231,565

 

358,362

 

389,033

 

682,182

Comprehensive income attributable to non controlling shareholders

 

37,707

 

(20,871)

 

12,608

 

(47,992)

 

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

 

 

30

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

CPFL Energia S.A.

Statement of changes in shareholders' equity for the period ended on September 30, 2016

(In thousands of Brazilian reais – R$)

         

Profit reserves

 

Accumulated comprehensive income

         

Net equity attributable to noncontrolling shareholders

 
         

 

 

Statutory reserve

 

 

 

 

         

 

 

 

   
 

Issued capital

 

Capital reserves

 

Legal reserve

 

Concession financial asset

 

Working capital improvement

 

Deemed Cost

 

Post-employment benefit obligation

 

Retained earnings

 

Total

 

Accumulated comprehensive income

 

Other equity

Total Shareholders' equity

Balance at December 31, 2015

5,348,312

 

468,082

 

694,058

 

585,451

 

392,972

 

457,491

 

(272,171)

 

-

 

7,674,196

 

15,320

 

2,440,623

 

10,130,138

                                               

Total comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

(404,363)

 

762,725

 

358,362

 

-

 

(20,871)

 

337,491

Net income for the period

-

 

-

 

-

 

-

 

-

 

-

 

-

 

762,725

 

762,725

 

-

 

(20,871)

 

741,854

Other comprehensive income: actuarial gain (loss)

-

 

-

 

-

 

-

 

-

 

-

 

(404,363)

 

-

 

(404,363)

 

-

 

-

 

(404,363)

                                               

Internal changes of shareholders' equity

-

 

-

 

-

 

138,858

 

-

 

(19,365)

 

-

 

(119,493)

 

-

 

(1,311)

 

1,259

 

(53)

Realization of deemed cost of fixed assets

-

 

-

 

-

 

-

 

-

 

(29,341)

 

-

 

29,341

 

-

 

(1,987)

 

1,987

 

-

Tax on deemed cost realization

-

 

-

 

-

 

-

 

-

 

9,976

 

-

 

(9,976)

 

-

 

675

 

(675)

 

-

Changes in statutory reserve for the period

-

 

-

 

-

 

138,858

 

-

 

-

 

-

 

(138,858)

 

-

 

-

 

-

 

-

Other changes in non-controlling shareholders

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(53)

 

(53)

                                               

Capital transactions with the shareholders

392,972

 

220

 

-

 

-

 

(392,972)

 

-

 

-

 

1,756

 

1,976

 

-

 

(15,882)

 

(13,907)

Capital increase

392,972

 

-

 

-

 

-

 

(392,972)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Prescribed dividend

-

 

-

 

-

 

-

 

-

 

-

 

-

 

1,756

 

1,756

 

-

 

-

 

1,756

Dividend proposal approved

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

     

-

 

(16,129)

 

(16,129)

Capital increase in subsidiaries with no change in control

-

 

220

 

-

 

-

 

-

 

-

 

-

 

-

 

220

 

-

 

247

 

467

                                               

Balance at September 30, 2016

5,741,284

 

468,082

 

694,058

 

724,308

 

-

 

438,126

 

(676,534)

 

644,988

 

8,034,534

 

14,009

 

2,405,128

 

10,453,670

 

 

CPFL Energia S.A.

Statement of changes in shareholders' equity for the period ended on September 30, 2015 and December 31, 2014

(in thousands of Brazilian Reais)

                                               
                                     

Net equity attributable to

   
         

Profit reserves

 

Other comprehensive income

         

noncontrolling shareholders

   
         

 

 

Statutory reserve

                 

 

 

 

   
 

Capital

 

Capital reserves

 

Legal reserve

 

Financial asset of concession

 

Working capital improvement

 

Deemed Cost

 

Post-employment benefit obligation

 

Retained earnings

 

Total

 

Other comprehensive income

 

Other equity

 

Total Shareholders' equity

Balance at December 31, 2014 (*)

4,793,424

 

468,082

 

650,811

 

330,437

 

554,888

 

483,610

 

(337,718)

 

-

 

6,943,535

 

17,003

 

2,436,791

 

9,397,329

                                               

Total comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

121,419

 

560,763

 

682,182

 

-

 

(47,992)

 

634,190

Net income for the year

-

 

-

 

-

 

-

 

-

 

-

 

-

 

560,763

 

560,763

 

-

 

(47,992)

 

512,771

Other comprehensive income: actuarial gain (loss)

-

 

-

 

-

 

-

 

-

 

-

 

121,419

 

-

 

121,419

 

-

 

-

 

121,419

                                               

Internal changes of shareholders' equity

-

 

-

 

-

 

166,448

 

-

 

(19,670)

 

-

 

(146,778)

 

-

 

(1,246)

 

1,246

 

-

- Realization of deemed cost of fixed assets

-

 

-

 

-

 

-

 

-

 

(29,803)

 

-

 

29,803

 

-

 

(1,888)

 

1,888

 

-

- Tax on deemed cost realization

-

 

-

 

-

 

-

 

-

 

10,133

 

-

 

(10,133)

 

-

 

642

 

(642)

 

-

- Statutory reserve for the period

-

 

-

 

-

 

166,448

 

-

 

-

 

-

 

(166,448)

 

-

 

-

 

-

 

-

                                               

Capital transactions with the shareholders

554,888

 

-

 

-

 

-

 

(554,888)

 

-

 

-

 

3,135

 

3,135

 

-

 

1,444

 

4,579

- Capital increase

554,888

 

-

 

-

 

-

 

(554,888)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

- Prescribed dividend

-

 

-

 

-

 

-

 

-

 

-

 

-

 

3,135

 

3,135

 

-

 

-

 

3,135

- Dividend proposal approved

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

1,444

 

1,444

                                               

Balance at September 30, 2015

5,348,312

 

468,082

 

650,811

 

496,885

 

-

 

463,940

 

(216,298)

 

417,120

 

7,628,852

 

15,757

 

2,391,489

 

10,036,096

 

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

31

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

CPFL Energia S/A

Statement of cash flow for the periods ended on September 30, 2016 and 2015

(In thousands of Brazilian reais – R$)

                 
   

Parent company

 

Consolidated

   

September 30, 2016

 

September 30, 2015

 

September 30, 2016

 

September 30, 2015

                 

Income, before income tax and social contribution

 

767,123

 

572,272

 

1,184,545

 

891,541

Adjustment to reconcile Income to cash provided by operating activities

               

Depreciation and amortization

 

148

 

123

 

936,569

 

952,579

Provision for tax, civil and labor risks

 

261

 

1,452

 

180,905

 

185,740

Allowance for doubtful accounts

 

-

 

-

 

130,026

 

94,109

Interest and monetary adjustment

 

25,722

 

62,978

 

1,446,963

 

1,160,977

Post-employment benefit loss (gain)

 

-

 

-

 

51,483

 

49,036

Interest in subsidiaries, associates and joint ventures

 

(778,043)

 

(610,769)

 

(200,944)

 

(124,985)

Loss (gain) on the write-off of noncurrent assets

 

-

 

-

 

32,272

 

27,704

Deferred taxes (PIS and COFINS)

 

-

 

-

 

(8,933)

 

4,834

Other

 

-

 

-

 

(1,269)

 

13

   

15,210

 

26,056

 

3,751,617

 

3,241,548

Decrease (increase) in operating assets

               

Consumers, concessionaires and licensees

 

-

 

-

 

(507,596)

 

(1,177,907)

Dividend and interest on equity received

 

1,300,253

 

607,349

 

86,282

 

14,041

Taxes recoverable

 

7,170

 

5,388

 

113,288

 

42,877

Escrow deposits

 

(64)

 

(116)

 

755,342

 

27,270

Sector financial asset

 

-

 

-

 

2,174,407

 

(1,271,800)

Receivables - Eletrobras

 

-

 

-

 

101,456

 

(320,945)

Concession financial asset (transmission)

 

-

 

-

 

(38,005)

 

(37,322)

Other operating assets

 

7,362

 

574

 

125,267

 

(40,229)

                 

Increase (decrease) in operating liabilities

               

Trade payables

 

(412)

 

(334)

 

(1,217,552)

 

(121,336)

Other taxes and social contributions

 

(135)

 

344

 

(65,534)

 

162,021

Other liabilities with post-employment benefit obligation

 

-

 

-

 

(64,990)

 

(99,731)

Regulatory charges

 

-

 

-

 

(567,176)

 

1,435,125

Tax, civil and labor risks paid

 

(1,060)

 

(249)

 

(175,232)

 

(142,956)

Sector financial liability

 

-

 

-

 

247,857

 

(22,941)

Payables - CDE

 

-

 

-

 

(37,509)

 

32,562

Other operating liabilities

 

(4,771)

 

(3,540)

 

(7,202)

 

116,790

Cash flows provided by (used in) operations

 

1,323,553

 

635,472

 

4,674,720

 

1,837,067

Interests on borrowings and debentures paid

 

(45,470)

 

(36,858)

 

(1,229,949)

 

(1,183,201)

Income tax and social contribution paid

 

(27,117)

 

(9,368)

 

(687,539)

 

(252,969)

Net cash provided by (used in) operating activities

 

1,250,966

 

589,246

 

2,757,232

 

400,897

                 

Investing activities

               

Capital increase in investments

 

-

 

(10)

 

-

 

-

Sale of interest in investees

 

-

 

-

 

-

 

10,454

Additions to property, plant and equipment

 

(572)

 

(535)

 

(845,229)

 

(312,699)

Financial investments, pledges, funds and tied deposits

 

(400)

 

-

 

(114,050)

 

(114,598)

Additions to intangible assets

 

-

 

(11)

 

(714,457)

 

(618,693)

Sale of noncurrent assets

 

-

 

-

 

-

 

9,833

Advance for future capital increase

 

(71,020)

 

(82,670)

 

-

 

-

Loans to subsidiaries and associates

 

(43,624)

 

11,095

 

44,881

 

84

   

 

 

 

 

 

 

 

Net cash flow provided by (used in) investing activities

 

(115,616)

 

(72,131)

 

(1,628,855)

 

(1,025,619)

                 

Financing activities

               

Capital increase by noncontrolling shareholders

 

-

 

-

 

247

 

-

Borrowings and debentures obtained

 

-

 

829,997

 

2,290,437

 

4,178,163

Borrowings and debentures paid

 

(888,408)

 

(1,290,000)

 

(3,766,909)

 

(3,737,144)

Derivative instruments paid

 

(4,711)

 

-

 

256,508

 

(91,676)

Business combination payment

 

-

 

-

 

(18,752)

 

(47,941)

Dividend and interest on shareholders’ equity paid

 

(204,695)

 

(151)

 

(228,045)

 

(761)

Net cash flow provided by (used in) financing activities

 

(1,097,814)

 

(460,154)

 

(1,466,514)

 

300,641

Increase (decrease) in cash and cash equivalents

 

37,535

 

56,961

 

(338,137)

 

(324,081)

Opening balance of cash and cash equivalents

 

424,192

 

799,775

 

5,682,802

 

4,357,455

Closing balance of cash and cash equivalents

 

461,727

 

856,736

 

5,344,665

 

4,033,374

 

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

32

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

CPFL Energia S/A

Added value statements of income for the semesters ended on September 30, 2016 and 2015

(in thousands of Brazilian Reais)

 

Parent company

 

Consolidated

 

Nine months 2016

 

Nine months 2015

 

Nine months 2016

 

Nine months 2015

1. Revenues

2,459

 

1,821

 

22,745,528

 

25,575,065

1.1 Operating revenues

1,888

 

1,274

 

21,174,624

 

24,566,165

1.2 Revenue related to the construction of own assets

572

 

547

 

883,981

 

335,240

1.3 Revenue from construction of concession infrastructure

-

 

-

 

816,950

 

767,769

1.4 Allowance of doubtful accounts

-

 

-

 

(130,026)

 

(94,109)

               

2. (-) Inputs

(9,034)

 

(8,305)

 

(11,426,738)

 

(13,420,679)

2.1 Electricity purchased for resale

-

 

-

 

(8,846,195)

 

(11,461,733)

2.2 Material

(608)

 

(562)

 

(1,276,465)

 

(762,096)

2.3 Outsourced services

(6,661)

 

(5,566)

 

(912,630)

 

(790,899)

2.4 Other

(1,765)

 

(2,176)

 

(391,448)

 

(405,952)

               

3. Gross added value (1 + 2)

(6,575)

 

(6,484)

 

11,318,790

 

12,154,385

               

4. Retentions

(148)

 

(123)

 

(938,522)

 

(953,434)

4.1 Depreciation and amortization

(148)

 

(123)

 

(752,249)

 

(719,861)

4.2 Amortization of intangible assets of concession

-

 

-

 

(186,272)

 

(233,574)

               

5. Net added value generated (3 + 4)

(6,723)

 

(6,607)

 

10,380,269

 

11,200,951

               

6. Added value received in transfer

844,015

 

667,429

 

1,421,808

 

1,200,747

6.1 Financial Income

65,972

 

56,660

 

1,220,863

 

1,075,762

6.2 Interest in subsidiaries, associates and joint ventures

778,043

 

610,769

 

200,944

 

124,985

               

7. Added value to be distributed (5 + 6)

837,292

 

660,822

 

11,802,074

 

12,401,696

               

8. Distribution of added value

             

8.1 Personnel and charges

24,985

 

13,095

 

748,895

 

676,438

8.1.1 Direct remuneration

14,583

 

7,281

 

463,889

 

416,616

8.1.2 Benefits

9,338

 

5,047

 

246,535

 

226,078

8.1.3 Government severance indemnity fund for employees - F.G.T.S.

1,064

 

766

 

38,471

 

33,743

8.2 Taxes, fees and contributions

12,668

 

25,534

 

8,250,030

 

9,227,789

8.2.1 Federal

12,636

 

25,512

 

4,614,222

 

5,805,988

8.2.2 Estate

33

 

21

 

3,622,743

 

3,411,510

8.2.3 Municipal

-

 

-

 

13,064

 

10,291

8.3 Lenders and lessors

36,914

 

61,431

 

2,061,296

 

1,984,698

8.3.1 Interest

36,877

 

61,321

 

2,016,427

 

1,945,596

8.3.2 Rental

37

 

109

 

44,868

 

39,102

8.4 Interest on capital

762,725

 

560,763

 

741,854

 

512,771

8.4.2 Retained earnings

762,725

 

560,763

 

741,854

 

512,771

 

837,292

 

660,822

 

11,802,074

 

12,401,696

 

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

 

 

33

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 1 )  OPERATIONS

 

CPFL Energia S.A. (“CPFL Energia” or “Company”) is a publicly-held corporation incorporated for the principal purpose of operating as a holding company, with equity interests in other companies primarily engaged in electric energy distribution, generation and commercialization activities in Brazil.

The Company’s registered office is located at Rua Gomes de Carvalho, 1510 - 14º andar - Sala 142 - Vila Olímpia - São Paulo - SP - Brazil.

The Company has direct and indirect interests in the following subsidiaries and joint ventures (information on the concession area, number of consumers, energy production capacity and related data are not reviewed by the independent auditors):

 

Energy distribution

 

Company type

 

Equity interest

 

Location (state)

 

Number of municipalities

 

Approximate number of consumers (in thousands)

 

Concession period

 

End of the concession

                             

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

 

Publicly-held corporation

 

Direct
100%

 

Interior of São Paulo

 

234

 

4,291

 

30 years

 

November 2027

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

 

Publicly-held corporation

 

Direct
100%

 

Interior and coast of São Paulo

 

27

 

1,689

 

30 years

 

October 2028

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

 

Publicly-held corporation

 

Direct
100%

 

Interior of Rio Grande do Sul

 

255

 

1,460

 

30 years

 

November 2027

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

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo and Paraná

 

27

 

209

 

30 years

 

July 2045

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

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo

 

7

 

58

 

30 years

 

July 2045

Companhia Jaguari de Energia ("CPFL Jaguari")

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo

 

2

 

40

 

30 years

 

July 2045

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

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo

 

5

 

84

 

30 years

 

July 2045

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

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo and Minas Gerais

 

4

 

47

 

30 years

 

July 2045

 

 

                   

Installed power (MW)

Energy generation
(conventional and renewable sources)

 

Company type

 

Equity interest

 

Location (state)

 

Number of plants / type of energy

 

Total

 

CPFL share

                         

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

 

Publicly-held corporation

 

Direct
100%

 

São Paulo and Goiás

 

3 Hydropower (a)

 

1,295

 

688

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

 

Privately-held corporation

 

Indirect
65%

 

Rio Grande do Sul

 

3 Hydropower

 

360

 

234

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

 

Privately-held corporation

 

Indirect
51%

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydropower

 

855

 

436

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

 

Privately-held corporation

 

Indirect
48,72%

 

Santa Catarina

 

1 Hydropower

 

880

 

429

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

 

Publicly-held corporation

 

Indirect
25,01%

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydropower

 

690

 

173

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

 

Privately-held corporation

 

Indirect
53.34%

 

Paraíba

 

2 Thermal

 

342

 

182

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

 

Privately-held corporation

 

Indirect
59.93% (b)

 

Tocantins

 

1 Hydropower

 

903

 

63

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

 

Publicly-held corporation

 

Indirect
51.61%

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras")

 

Limited liability company

 

Direct
100%

 

São Paulo and Minas Gerais

 

6 micro hydroelectric plant

 

4

 

4

 

 

Energy commercialization

 

Company type

 

Core activity

 

Equity interest

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

 

Privately-held corporation

 

Energy commercialization

 

Direct
100%

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

 

Limited liability company

 

Commercialization and provision of energy services

 

Indirect
100%

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

 

Privately-held corporation

 

Energy commercialization

 

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited liability company

 

Energy commercialization

 

Direct
100%

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

 

Privately-held corporation

 

Energy commercialization

 

Indirect
100%

 

34

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

Provision of services

 

Company type

 

Core activity

 

Equity interest

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

 

Privately-held corporation

 

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

 

Direct
100%

NECT Serviços Administrativos Ltda ("Nect")

 

Limited liability company

 

Provision of administrative services

 

Direct
100%

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

 

Limited liability company

 

Provision of call center services

 

Direct
100%

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

 

Limited liability company

 

Collection services

 

Direct
100%

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

 

Privately-held corporation

 

Energy efficiency management

 

Direct
100%

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

 

Limited liability company

 

Provision of IT services

 

Direct
100%

CPFL GD S.A ("CPFL GD")

 

Privately-held corporation

 

Provision of maintenance services for energy generation companies

 

Indirect
100%

             

Others

 

Company type

 

Core activity

 

Equity interest

CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna")

 

Limited liability company

 

Holding company

 

Direct
100%

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

 

Limited liability company

 

Holding company

 

Direct
100%

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

 

Privately-held corporation

 

Holding company

 

Indirect
51%

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

 

Privately-held corporation

 

Holding company

 

Indirect
99.95%

CPFL Telecom S.A ("CPFL Telecom")

 

Privately-held corporation

 

Telecommunication services

 

Direct
100%

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

 

Privately-held corporation

 

Energy transmission services

 

Indirect
100%

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

 

Privately-held corporation

 

Energy transmission services

 

Indirect
100%

 

 

a)     CPFL Geração has 51.54% of the assured energy and output of the Serra da Mesa SHP, for which Furnas holds the concession. The Cariobinha and Carioba thermoelectric plant ventures are currently deactivated pending a decision by the Mines and Energy Ministry concerning early termination of the concessions, and are not included in the table.

 

b)    Paulista Lajeado has a 7% share in the installed power of Investco S.A. (5.94% interest in total capital).

 

c)     CPFL Renováveis has operations in the states of São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul and its main activities are: (i) holding investments in companies of the renewable energy segment; (ii) identification, development, and exploration of generation potentials; and (iii) sale of electric energy. At September 30, 2016, CPFL Renováveis had a portfolio of 126 projects with installed capacity of 2,930,8 MW (1,977,8 MW in operation), as follows:

 

·       Hydropower generation: 47 small hydropower plants - SHP’s (557.7MW) with 39 SHPs in operation (423 MW) and 8 SHPs under development (134.7MW);

·       Wind power generation: 70 projects (1,977.7 MW) with 39 projects in operation (1,130.0 MW) and 31 projects under construction/development (847.7 MW);

·       Biomass power generation: 8 plants in operation (394.3 MW); 

·       Solar power generation: 1 solar plant in operation (1.1 MW).

 

d)    The joint venture Chapecoense has as its direct subsidiary Foz do Chapecó and fully consolidates its interim financial statements. 

 

( 2 )  PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

2.1  Basis of presentation

These individual (parent company) and consolidated interim financial statements have been prepared and are presented in conformity with International Standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board – IASB, and also based on the standards issued by the Brazilian Securities Commission (Comissão de Valores Mobiliários – CVM) applicable to Quarterly Financial Information (ITR), in accordance with Technical Pronouncement CPC 21 (R1) - Demonstração Intermediária.

35

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the Brazilian Electricity Regulatory Agency (Agência Nacional de Energia Elétrica – ANEEL), when these do not conflict with the accounting practices adopted in Brazil and/or international Financial Reporting Standards. The accounting policies adopted in preparing these individuals and consolidated Interim Financial Statements are consistent with those adopted in December 31, 2015, except for the change of practice in relation to Intangible Assets (Note 3), and should be read together with those statements.

The consolidated interim Management states that all material information of the financial statements is disclosed and corresponds to what is used in the Company's management.

The financial statements were approved by Management and authorized for issue on November 7, 2016.

 

2.2  Basis of measurement

The financial statements have been prepared on the historical cost basis except for the following items recorded in the statements of income: i) derivative financial instruments measured at fair value, ii) financial instruments measured at fair value through profit or loss, and iii) available-for-sale financial assets measured at fair value. The classification of the fair value measurement in the level 1, 2 or 3 categories (depending on the degree of observance of the variables used) is presented in note 33 – Financial Instruments.

 

2.3  Use of estimates and judgments

The preparation of the interim financial statements requires the Company’s 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, the Company’s 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 on a prospective basis.

The main accounts that require the adoption of estimates and assumptions, which are subject to a greater degree of uncertainty and may result in a material adjustment if these estimates and assumptions suffer significant changes in subsequent periods, are:

·         Note 6 – Consumers, concessionaires and licensees;

·         Note 8 – Sector financial asset and liability;

·         Note 9 – Deferred tax assets and liabilities;

·         Note 10 – Concession financial asset;

·         Note 11 – Other receivables (Allowance for doubtful debts);

·         Note 13 – Property, plant and equipment and impairment;

·         Note 14 – Intangible assets and impairment;

·         Note 18 – Private pension plan;

·         Note 21 – Provision for tax, civil and labor risks and escrow deposits;

·         Note 23 – Other payables (Provision for socio environmental costs)

·         Note 26 – Net operating revenue;

·         Note 27 – Cost of electric energy; and

·         Note 33 – Financial instruments.

 

36

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

2.4  Functional currency and presentation currency

The Company’s functional currency is the Brazilian Real, and the interim individual and consolidated financial statements are presented in thousands of reais.  Figures are rounded only after sum-up of the amounts.  Consequently, when summed up, the amounts stated in thousands of reais may not tally with the rounded totals.

2.5  Segment information

An operating segment is a component of the Company (i) that engages in operating activities from which it earns revenues and incurs 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 individual financial information is available.

The Company’s management uses reports to make strategic decisions, segmenting the business into: (i) electric energy distribution activities (“Distribution”); (ii) electric energy generation from conventional sources activities (“Generation”); (iii) electric energy generation activities from renewable sources (“Renewables”); (iv) energy commercialization activities (“Commercialization”); (v) service activities (“Services”); and (vi) other activities not listed in the previous items.

The presentation of the operating segments includes items directly attributable to them, as well as any allocations required, including intangible assets.

2.6  Information on equity interests

The Company's equity interests in direct and indirect subsidiaries and joint ventures are described in note 1. Except for (i) the companies ENERCAN, BAESA, Chapecoense and EPASA, which use the equity method of accounting, and (ii) the investment stated at cost by the subsidiary Paulista Lajeado in Investco S.A., all other entities are fully consolidated.

At September 30, 2016 and December, 31 2015, and quarters and  nine months ended in September 30, 2016 and 2015 noncontrolling interests recognized in the interim financial statements refer to the interests held by third parties in subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.

2.7  Statement of value added

The Company has prepared the individual and consolidated statements of value added (“DVA”) in conformity with technical pronouncement CPC 09 - Statement of Value Added, which are presented as an integral part of the financial statements in accordance with accounting practices adopted in Brazil and as supplementary 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 SIGNIFICANT ACCOUNTING POLICIES

 

The significant accounting policies used in preparing the Company’s interim financial statements were prepared based on the same accounting policies as described in Notes 3.1 to 3.18, disclosed in financial statements for the year ended in December 31, 2015.

In relation to the accounting policies to intangible assets, described in Note 3.5 of the December 31, 2015 financial statements, and in accordance with the changes to IAS 16/CPC 27 and IAS 38/CPC 04 (R1), until that date the portion derived from business combinations corresponding to the right to explore the concession was amortized over the remaining term of the respective exploration rights, on a straight-line basis or based on the net projected profit curve of the concessionaires, as applicable. From January 1, 2016 the Company will amortize the intangible concession assets prospectively on a straight-line basis over the remaining period of the concessions, in all cases. Accordingly, there was a reduction of R$ 18,450 in amortization of intangible concession assets expense for the nine months ended in September 30, 2016 (R$ 6,150 for the third quarter of 2016).

 

37

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 4 )  DETERMINATION OF FAIR VALUES

 

A number of the Company’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 on 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 defines the fair value as the price estimate for an unforced transaction for the sale of the 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 of these assets is the estimated value for which an asset could be exchanged on the valuation date between knowledgeable interested parties in an unforced transaction between market participants on the measurement date. 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.

- Financial instruments

Financial instruments measured at fair values are 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, when available, from the BM&FBOVESPA S.A – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”) and “Associação Brasileira das Entidades dos Mercados Financeiros e de Capitais – ANBIMA” (note 33), and also includes the debtor's credit rating.

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 at the end of the concession agreement. The methodology adopted for marking these assets to fair value 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 granting authority (“ANEEL”). This valuation basis is used for pricing the tariff, which is adjusted annually up to the next tariff review, based on the parameter of the main inflation indices.

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 granting authority and uses the Extended Consumer Price Index (“IPCA”) as the best estimates for adjusting the original base to the fair value at subsequent dates, in accordance with the tariff review process.

 

( 5 )  CASH AND CASH EQUIVALENTS

 

 

Parent company

Consolidated

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Bank balances

729

 

311

 

65,193

 

148,224

Short-term financial investments

460,998

 

423,881

 

5,279,472

 

5,534,578

Overnight investment (a)

-

 

-

 

9,681

 

26,914

Bank certificates of deposit (b)

-

 

-

 

1,910,785

 

1,255,666

Repurchase agreements secured on debentures (b)

-

 

-

 

503

 

433,693

Investment funds (c)

460,998

 

423,881

 

3,358,503

 

3,818,305

Total

461,727

 

424,192

 

5,344,665

 

5,682,802

 

a)   Current account balances, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 15% of the variation in the Interbank Certificate of Deposit – (CDI).

38

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

b)   Short-term investments in Bank Certificates of Deposit (CDB) and repurchase agreements secured on debentures with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest equivalent, on average, to 101.7% of the CDI.

c)   Exclusive Fund investments, with daily liquidity and interest equivalent, on average, of 100.3% of the CDI, 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.

 

( 6 )  CONSUMERS, CONCESSIONAIRES AND LICENSEES

 

In the consolidated interim financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at September 30, 2016 and December 31, 2015:

 

   

Consolidated

   

Amounts

 

Past due

 

Total

   

coming due

 

until 90 days

 

> 90 days

 

September 30, 2016

 

December 31, 2015

Current

                   

Consumer classes

                   

Residential

 

510,007

 

361,998

 

61,908

 

933,912

 

793,826

Industrial

 

265,952

 

79,255

 

65,994

 

411,201

 

365,420

Commercial

 

210,206

 

64,261

 

31,689

 

306,155

 

263,259

Rural

 

56,665

 

11,032

 

2,314

 

70,012

 

64,257

Public administration

 

54,514

 

18,776

 

4,466

 

77,756

 

79,953

Public lighting

 

46,210

 

12,587

 

4,746

 

63,542

 

78,204

Public utilities

 

65,403

 

17,385

 

10,229

 

93,018

 

80,706

Billed

 

1,208,957

 

565,294

 

181,346

 

1,955,596

 

1,725,625

Unbilled

 

1,001,033

 

-

 

-

 

1,001,033

 

881,307

Financing of consumers' debts

 

123,499

 

21,450

 

43,435

 

188,385

 

197,035

CCEE transactions

 

158,853

 

669

 

9

 

159,531

 

169,561

Concessionaires and licensees

 

351,921

 

21,961

 

6,664

 

380,546

 

331,105

Other

 

24,852

 

-

 

-

 

24,852

 

10,770

   

2,869,115

 

609,374

 

231,454

 

3,709,943

 

3,315,403

Allowance for doubtful debts

             

(169,140)

 

(140,485)

Total

             

3,540,804

 

3,174,918

                     

Non current

                   

Financing of consumers' debts

 

110,364

 

-

 

-

 

110,364

 

101,585

Free energy

 

5,265

 

-

 

-

 

5,265

 

4,768

CCEE transactions

 

41,301

 

-

 

-

 

41,301

 

41,301

   

156,930

 

-

 

-

 

156,930

 

147,654

Allowance for doubtful debts

             

(15,890)

 

(18,708)

Total

             

141,040

 

128,946

 

Allowance for doubtful debts

Movements in the allowance for doubtful debts are shown below:

39

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consumers, concessionaires and licensees

 

Other
receivables
(note 11)

 

Total

As of December 31, 2015

(159,193)

 

(14,441)

 

(173,634)

Allowance - recognition (reversal)

(186,197)

 

(871)

 

(187,068)

Recovery of revenue

56,607

 

434

 

57,041

Write-off of accrued receivables

103,752

 

2,844

 

106,596

As of September 30, 2016

(185,030)

 

(12,033)

 

(197,064)

           

Current

(169,140)

 

(12,033)

 

(181,173)

Noncurrent

(15,890)

 

-

 

(15,890)

 

 

( 7 )  TAXES RECOVERABLE

 
 

Parent company

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Current

             

Prepayments of social contribution - CSLL

4,845

 

-

 

7,837

 

35,019

Prepayments of income tax - IRPJ

1,210

 

2,171

 

6,014

 

76,920

Withholding income tax - IRRF on interest on capital

1,807

 

10,776

 

1,807

 

11,150

Income tax and social contribution to be offset

46,621

 

42,456

 

112,549

 

100,658

Withholding income tax - IRRF

20,717

 

16,996

 

124,354

 

125,392

State VAT - ICMS to be offset

-

 

-

 

69,253

 

63,450

Social Integration Program - PIS

50

 

74

 

7,883

 

8,543

Contribution for Social Security financing - COFINS

256

 

411

 

35,342

 

40,126

National Social Security Institute - INSS

-

 

-

 

7,877

 

12,660

Other

-

 

-

 

3,932

 

1,292

Total

75,507

 

72,885

 

376,849

 

475,211

               

Noncurrent

             

Social contribution to be offset - CSLL

-

 

-

 

54,782

 

57,439

Income tax to be offset - IRPJ

-

 

-

 

10,037

 

23,765

State VAT - ICMS to be offset

-

 

-

 

95,378

 

81,584

Social Integration Program - PIS

-

 

-

 

120

 

350

Contribution for Social Security Funding - COFINS

-

 

-

 

555

 

1,613

National Social Security Institute - INSS

-

 

-

 

1,874

 

-

Other

-

 

-

 

3,356

 

2,409

Total

-

 

-

 

166,102

 

167,159

 

 

40

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 8 )  SECTOR FINANCIAL ASSETS AND LIABILITIES

 

The breakdown and changes for the period in the balances of sector financial asset and liability are as follows:   

     

Operating revenue

 

Finance income or expense

 

Receipt

   
 

As of December 31, 2015

 

Constitution

 

Realization

 

Monetary adjustment

 

Tariff flag
(note 26.4)

 

As of September 30,2016

Parcel "A"

                     

CVA (*)

                     

CDE (**)

517,232

 

(532,362)

 

(256,355)

 

6,184

 

-

 

(265,300)

Electric energy cost

6,091

 

18,513

 

(299,146)

 

(71,503)

 

(400,331)

 

(746,376)

ESS and EER (***)

(274,209)

 

(86,587)

 

313,853

 

(37,933)

 

(269,256)

 

(354,133)

Proinfa

(6,148)

 

49,313

 

(6,710)

 

4,741

 

-

 

41,196

Basic network charges

96,474

 

3,499

 

(76,361)

 

(2,085)

 

-

 

21,527

Pass-through from Itaipu

1,320,695

 

(169,129)

 

(561,688)

 

165,490

 

-

 

755,368

Transmission from Itaipu

15,469

 

6,338

 

(9,367)

 

1,599

 

-

 

14,040

Neutrality of industry charges

190,273

 

169,542

 

(88,819)

 

13,216

 

-

 

284,212

Overcontracting

144,705

 

(71,188)

 

28,639

 

(34,903)

 

(438)

 

66,815

Other financial components

(56,618)

 

(147,292)

 

(36,934)

 

(11,420)

 

-

 

(252,263)

                       

Total

1,953,964

 

(759,353)

 

(992,886)

 

33,386

 

(670,025)

 

(434,916)

                       

Current assets

1,464,019

                 

239,341

Noncurrent assets

489,945

                 

-

Current liabilities

-

                 

(317,091)

Noncurrent liabilities

-

                 

(357,164)

 

(*) Deferred tariff costs and gains variations from Parcel “A” items

(**) Energy development account

(***) System service charge (ESS) and reserve energy charge (EER)

 

 

The details of the nature of each sector financial asset and liability are provided in Note 8 to the December 31, 2015 financial statements.

 

41

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 9 )  DEFERRED TAX ASSETS AND LIABILITIES

9.1    Breakdown of tax credits and debits

 

 

Parent company

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Social contribution credit/(debit)

             

Tax losses carryforwards

44,620

 

46,602

 

85,036

 

152,200

Tax benefit of merged goodwill

-

 

-

 

88,322

 

93,467

Nondeductible temporary differences

807

 

(5,918)

 

(388,252)

 

(547,066)

Subtotal

45,427

 

40,684

 

(214,894)

 

(301,399)

               

Income tax credit / (debit)

             

Tax losses carryforwards

109,385

 

116,438

 

232,089

 

417,600

Tax benefit of merged goodwill

-

 

-

 

302,845

 

323,421

Nondeductible temporary differences

2,241

 

(16,733)

 

(1,077,546)

 

(1,519,170)

Subtotal

111,626

 

99,705

 

(542,611)

 

(778,150)

               

PIS and COFINS credit/(debit)

             

Nondeductible temporary differences

-

 

-

 

(9,226)

 

(18,159)

               

Total

157,053

 

140,389

 

(766,732)

 

(1,097,708)

               

Total tax credit

157,053

 

140,389

 

578,360

 

334,886

Total tax debit

-

 

-

 

(1,345,092)

 

(1,432,594)

 

 

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, 2015. 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.

 

9.2    Tax benefit of merged goodwill

Refers to the tax credit calculated on the goodwill derived from the acquisition of subsidiaries, as shown in the following table, which had been incorporated and is recognized in accordance with CVM Instructions No. 319/1999 and No. 349/2001 and ICPC 09 (R2) - Individual Interim financial statements, Separate Interim financial statements, Consolidated Interim financial statements and Application of the Equity Method. The benefit is realized proportionally to the tax amortization of the merged goodwill that gave rise to it, in conformity with CPC 27 and CPC 04 (R1) - Clarification of acceptable depreciation and amortization methods, during the remaining concessions period, as shown in note 14.

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

Social contribution

 

Income tax

 

Social contribution

 

Income tax

CPFL Paulista

51,654

 

143,482

 

55,123

 

153,119

CPFL Piratininga

12,509

 

42,932

 

13,286

 

45,597

RGE

24,159

 

99,769

 

25,058

 

106,324

CPFL Geração

-

 

16,662

 

-

 

18,380

Total

88,322

 

302,845

 

93,467

 

323,421

 

 

42

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

9.3    Accumulated balances on nondeductible temporary differences

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

Social contribution

 

Income tax

 

PIS/COFINS

 

Social contribution

 

Income tax

 

PIS/COFINS

Nondeductible temporary differences

                     

Provision for tax, civil and labor risks

35,694

 

99,139

 

-

 

33,806

 

93,906

 

-

Private pension fund

1,620

 

4,501

 

-

 

1,867

 

5,185

 

-

Allowance for doubtful debts

17,994

 

49,984

 

-

 

15,680

 

43,556

 

-

Free energy supply

7,508

 

20,856

 

-

 

6,897

 

19,158

 

-

Research and development and energy efficiency programs

17,834

 

49,539

 

-

 

16,060

 

44,612

 

-

Personnel-related provisions

2,045

 

5,682

 

-

 

2,578

 

7,161

 

-

Depreciation rate difference

6,349

 

17,635

 

-

 

6,797

 

18,880

 

-

Derivatives

(54,680)

 

(151,889)

 

-

 

(219,524)

 

(609,788)

 

-

Recognition of concession - adjustment of intangible asset (IFRS/CPC)

(8,227)

 

(22,852)

 

-

 

(9,031)

 

(25,085)

 

-

Recognition of concession - adjustment of financial asset (IFRS/CPC)

(93,071)

 

(257,402)

 

(5,646)

 

(73,241)

 

(202,271)

 

(18,450)

Actuarial losses (IFRS/CPC)

26,352

 

73,198

 

-

 

26,351

 

73,199

 

-

Financial instruments (IFRS/CPC)

(10,744)

 

(29,844)

 

-

 

(8,542)

 

(23,726)

 

-

Accelerated depreciation

(59)

 

(165)

 

-

 

(34)

 

(95)

 

-

Others

3,939

 

10,758

 

(3,580)

 

3,828

 

9,920

 

291

Nondeductible temporary differences - accumulated comprehensive income

                     

Property, plant and equipment - adjustment of deemed cost (IFRS/CPC)

(56,034)

 

(155,651)

 

-

 

(58,484)

 

(162,456)

 

-

Actuarial losses (IFRS/CPC)

10,463

 

29,065

 

-

 

10,464

 

29,064

 

-

Nondeductible temporary differences - Business combination - CPFL Renováveis

                     

Deferred taxes - asset:

                     

Fair value of property, plant and equipment (negative value added of assets)

23,140

 

64,277

 

-

 

24,248

 

67,355

 

-

Deferred taxes - liability:

                     

Value added derived from determination of deemed cost

(27,887)

 

(77,463)

 

-

 

(29,132)

 

(80,922)

 

-

Value added of assets received from the former ERSA

(84,014)

 

(233,374)

 

-

 

(86,495)

 

(240,264)

 

-

Intangible asset - exploration right/authorization in indirect subsidiaries acquired

(186,066)

 

(516,850)

 

-

 

(193,927)

 

(538,685)

 

-

Other temporary differences

(20,408)

 

(56,689)

 

-

 

(17,233)

 

(47,874)

 

-

Total

(388,252)

 

(1,077,546)

 

(9,226)

 

(547,066)

 

(1,519,170)

 

(18,159)

 

9.4    Reconciliation of the income tax and social contribution amounts recognized in the statements of profit or loss for the quarters and In the nine months ended in September 30, 2016 and 2015:

 

 

Parent company

 

Consolidated

 

Social contribution

 

Social contribution

 

2016

 

2015

 

2016

 

2015

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Income before taxes

234,781

 

767,123

 

268,404

 

572,272

 

386,752

 

1,184,545

 

419,223

 

891,541

Adjustments to reflect effective rate:

                             

Equity in subsidiaries

(231,233)

 

(778,043)

 

(270,850)

 

(610,769)

 

(68,826)

 

(200,944)

 

(43,603)

 

(124,985)

Amortization of intangible asset acquired

(3,382)

 

(10,146)

 

(4,938)

 

(18,239)

 

12,162

 

36,486

 

17,019

 

67,465

Tax incentives - PIIT (*)

-

 

-

 

-

 

-

 

(2,306)

 

(2,556)

 

(2,587)

 

(5,712)

Effect of presumed profit regime

-

 

-

 

-

 

-

 

(98,114)

 

(117,191)

 

(85,192)

 

(73,558)

Adjustment of revenue from excess demand and excess reactive power

-

 

-

 

-

 

-

 

27,545

 

90,011

 

27,070

 

87,754

Interest on capital

-

 

12,048

 

-

 

62,339

 

-

 

-

 

-

 

-

Other permanent additions (exclusions), net

2,038

 

7,690

 

6,695

 

9,764

 

234

 

2,544

 

(4,933)

 

25,905

Tax base

2,204

 

(1,328)

 

(690)

 

15,368

 

257,447

 

992,895

 

326,997

 

868,411

Statutory rate

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

Tax credit/(debit)

(198)

 

120

 

62

 

(1,383)

 

(23,170)

 

(89,361)

 

(29,430)

 

(78,157)

Tax credit recorded (not recorded)

-

 

-

 

(72)

 

(72)

 

(12,279)

 

(35,756)

 

(10,907)

 

(26,815)

Total

(198)

 

120

 

(10)

 

(1,455)

 

(35,448)

 

(125,116)

 

(40,337)

 

(104,972)

                               

Current

2,601

 

(4,623)

 

74

 

(974)

 

(63,029)

 

(213,352)

 

(23,097)

 

(78,435)

Deferred

(2,799)

 

4,743

 

(83)

 

(481)

 

27,580

 

88,236

 

(17,240)

 

(26,537)

                               
                               
 

Parent company

 

Consolidated

 

Income tax

 

Income tax

 

2016

 

2015

 

2016

 

2015

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Income before taxes

234,781

 

767,123

 

268,404

 

572,272

 

386,752

 

1,184,545

 

419,223

 

891,541

Adjustments to reflect effective rate:

                             

Equity in subsidiaries

(231,233)

 

(778,043)

 

(270,850)

 

(610,769)

 

(68,826)

 

(200,944)

 

(43,603)

 

(124,985)

Amortization of intangible asset acquired

-

 

-

 

-

 

-

 

15,689

 

47,067

 

22,241

 

86,556

Tax incentives - PIIT (*)

-

 

-

 

-

 

-

 

(2,306)

 

(2,556)

 

(2,587)

 

(5,712)

Effect of presumed profit regime

-

 

-

 

-

 

-

 

(117,838)

 

(161,477)

 

(99,262)

 

(113,350)

Adjustment of revenue from excess demand and excess reactive power

-

 

-

 

-

 

-

 

27,545

 

90,011

 

27,070

 

87,648

Interest on capital

-

 

12,048

 

-

 

62,339

 

-

 

-

 

-

 

-

Tax incentive - operating profit

-

 

-

 

-

 

-

 

(45,045)

 

(59,056)

 

(36,200)

 

(46,528)

Other permanent additions (exclusions), net

8,520

 

16,940

 

3,893

 

14,700

 

(4,371)

 

(24,542)

 

(13,910)

 

22,249

Tax base

12,068

 

18,068

 

1,447

 

38,543

 

191,600

 

873,048

 

272,972

 

797,419

Statutory rate

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

Tax credit/(debit)

(3,017)

 

(4,517)

 

(362)

 

(9,636)

 

(47,900)

 

(218,262)

 

(68,243)

 

(199,356)

Tax credit recorded (not recorded)

-

 

-

 

(419)

 

(419)

 

(34,132)

 

(99,313)

 

(30,422)

 

(74,442)

Total

(3,017)

 

(4,517)

 

(781)

 

(10,055)

 

(82,031)

 

(317,575)

 

(98,665)

 

(273,798)

                               

Current

5,500

 

(16,438)

 

(168)

 

(6,777)

 

(156,464)

 

(557,938)

 

(48,704)

 

(192,021)

Deferred

(8,517)

 

11,921

 

(613)

 

(3,278)

 

74,432

 

240,363

 

(49,961)

 

(81,777)

 

(*) Technologic innovation program

43

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 10 )     FINANCIAL ASSET OF CONCESSION

 

 

Distribution

 

Transmission

 

Consolidated

As of December 31, 2015

3,483,713

 

123,391

 

3,607,104

Current

-

 

9,630

 

9,630

Noncurrent

3,483,713

 

113,761

 

3,597,474

           

Additions

390,747

 

35,205

 

425,952

Adjustment of expected cash flow

209,683

 

-

 

209,683

Adjustment - financial asset measured at amortized cost

-

 

11,171

 

11,171

Cash inputs - RAP

-

 

(7,103)

 

(7,103)

Disposals

(13,350)

 

-

 

(13,350)

 

         

As of September 30, 2016

4,070,793

 

162,664

 

4,233,457

Current

-

 

10,563

 

10,563

Noncurrent

4,070,793

 

152,101

 

4,222,894

 

 

The amount refers to the financial asset corresponding to the right established in the concession agreements of the energy distributors (measured at fair value) and transmitters (measured at amortized cost) to receive cash (i) by compensation upon the return 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 allowed annual revenue ("RAP").

For energy distributors, according to the current tariff model, the remuneration for this asset is recognized in profit or loss upon billing to consumers and the realization occurs upon receipt of the electric energy bills. Additionally, the difference to adjust the balance to its expected cash flows is recognized against a finance income and/or cost account in the statement of profit or loss for the period, based on the fair value (new replacement value - “VNR”) (finance income of R$ 209,683 in the nine months ended in September 30, 2016 and R$ 262,644 in the nine months ended in September 30, 2015).

For the energy transmitters, the remuneration for this asset is recognized according to the internal rate of return, which takes into account the investment made, the allowed annual revenue (“RAP”) to be received during the remaining concession period and by compensation upon the return of the assets to the granting authority at the end of the concession. The adjustment of R$ 11,171, (R$ 8,120 in the nine months ended in September 30, 2015) is recognized against other operating income.

 

44

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 11 )   OTHER RECEIVABLES

  

 

Consolidated

 

Current

 

Noncurrent

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Advances - Fundação CESP

11,958

 

10,567

 

-

 

-

Advances to suppliers

9,795

 

10,666

 

-

 

-

Pledges, funds and restricted deposits

20,050

 

649

 

504,827

 

433,014

Orders in progress

160,429

 

274,605

 

-

 

-

Services rendered to third parties

9,040

 

6,987

 

-

 

-

Energy pre-purchase agreements

-

 

-

 

29,518

 

31,375

Collection agreements

1,145

 

90,451

 

-

 

-

Prepaid expenses

74,258

 

61,602

 

24,111

 

19,579

GSF Renegotiation

10,255

 

8,724

 

27,284

 

29,392

Receivables - Eletrobras

240,325

 

341,781

 

-

 

-

Receivables - business combination

-

 

-

 

13,950

 

13,950

Advances to employees

25,790

 

12,509

 

-

 

-

Indemnities for claims

-

 

49,937

 

-

 

-

Leases

21,721

 

12,883

 

50,912

 

34,504

Other

101,478

 

90,653

 

35,585

 

34,685

(-) Allowance for doubtful debts (Note 6)

(12,033)

 

(12,460)

 

-

 

(1,981)

Total

674,211

 

959,553

 

686,187

 

594,519

 

 

Renegotiation of GSF - Refers to the premium paid in advance by the subsidiaries Ceran, CPFL Jaguari Geração (Paulista Lajeado)  and CPFL Renováveis in relation to transfer of the hydrological risk to the Tariff Flag Resources Centralizing Account (“CCRBT”), amortized on a straight-line basis against other operating costs.

Receivables – Eletrobrás: refer to: (i) low income subsidies totaling R$ 15,262 (R$ 18,190 at December 31, 2015), (ii) other tariff discounts granted to consumers amounting to R$ 106,601 (R$ 323,591 as of December 31, 2015), and (iii) tariff discounts - injunctions amounting to R$ 118,462 (Note 26.3).

On May 2015, the distribution subsidiaries obtained preliminary injunctions authorizing non-payment of amounts owed for Energy Development Account (CDE) quotas up to the limit of the balances receivable from Eletrobrás relating to the CDE injection. In the nine months ended in September 30 2016 the subsidiaries carried out matching of accounts of the accounts receivable by way of CDE injection and the CDE accounts payable (note 19) the amount of R$ 428,387.

 

( 12 )   INVESTMENTS

 

 

Parent company

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Permanent equity interests - equity method

             

By equity method of the subsidiary

5,891,468

 

6,178,637

 

1,428,897

 

1,235,832

Value-added of assets, net

708,310

 

755,345

 

11,365

 

11,799

Goodwill

6,054

 

6,054

 

-

 

-

Total

6,605,832

 

6,940,036

 

1,440,262

 

1,247,631

 

 

12.1 Permanent equity interests – equity method

The main information on investments in direct permanent equity interests is as follows:

45

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

  

       

September 30, 2016

 

September 30, 2016

 

December 31, 2015

 

Nine months 2016

 

Nine months 2015

Investment

 

Number of shares (thousand)

 

Total assets

 

Capital

 

Shareholders' equity

 

Profit or loss for the period

 

Shareholders equity interest

 

Equity in subsidiaries

CPFL Paulista

 

880,653

 

8,949,770

 

905,948

 

1,026,842

 

235,118

 

1,026,842

 

1,352,393

 

235,118

 

221,667

CPFL Piratininga

 

53,096,770

 

3,581,628

 

235,556

 

407,545

 

112,604

 

407,545

 

537,670

 

112,604

 

150,216

CPFL Santa Cruz

 

371,772

 

409,146

 

74,862

 

134,658

 

17,209

 

134,658

 

131,149

 

17,209

 

24,563

CPFL Leste Paulista

 

892,772

 

167,889

 

29,212

 

48,606

 

6,485

 

48,606

 

46,301

 

6,485

 

7,887

CPFL Sul Paulista

 

454,958

 

184,527

 

28,492

 

56,286

 

5,846

 

56,286

 

55,233

 

5,846

 

9,501

CPFL Jaguari

 

209,294

 

133,715

 

20,632

 

28,690

 

6,422

 

28,690

 

28,521

 

6,422

 

1,687

CPFL Mococa

 

117,199

 

109,622

 

16,004

 

30,687

 

5,905

 

30,687

 

29,205

 

5,905

 

4,086

RGE

 

1,019,790

 

4,165,992

 

1,213,180

 

1,577,784

 

79,132

 

1,577,784

 

1,580,807

 

79,132

 

91,861

CPFL Geração

 

205,492,020

 

6,785,688

 

1,043,922

 

2,278,726

 

259,217

 

2,278,726

 

2,169,922

 

259,217

 

83,872

CPFL Jaguari Geração (*)

 

40,108

 

43,754

 

40,108

 

43,606

 

3,498

 

43,606

 

42,729

 

3,498

 

581

CPFL Brasil

 

2,999

 

458,195

 

2,999

 

76,348

 

71,355

 

76,348

 

51,779

 

71,355

 

62,860

CPFL Planalto (*)

 

630

 

2,433

 

630

 

1,294

 

1,668

 

1,294

 

2,003

 

1,668

 

1,364

CPFL Serviços

 

1,480,835

 

173,828

 

50,143

 

44,816

 

(5,328)

 

44,816

 

7,117

 

(5,328)

 

(12,190)

CPFL Atende (*)

 

13,991

 

24,683

 

13,991

 

15,798

 

4,412

 

15,798

 

17,373

 

4,412

 

5,857

Nect (*)

 

2,059

 

26,733

 

2,059

 

7,135

 

10,264

 

7,135

 

16,087

 

10,264

 

14,549

CPFL Total (*)

 

19,005

 

31,161

 

19,005

 

23,590

 

8,837

 

23,590

 

19,930

 

8,837

 

8,383

CPFL Jaguariuna (*)

 

3,156

 

2,596

 

3,156

 

2,489

 

(87)

 

2,489

 

2,496

 

(87)

 

(77)

CPFL Telecom

 

55,420

 

60,910

 

55,420

 

(34,247)

 

(19,278)

 

(34,247)

 

(33,969)

 

(19,278)

 

(10,279)

CPFL Centrais Geradoras (*)

 

16,128

 

16,024

 

16,128

 

15,733

 

(684)

 

15,733

 

19,972

 

(684)

 

5,019

CPFL ESCO

 

48,164

 

100,305

 

48,164

 

60,478

 

4,670

 

60,478

 

66,038

 

4,670

 

27,573

AUTHI (*)

 

2,610

 

27,213

 

2,610

 

10,359

 

17,813

 

10,359

 

1,913

 

17,813

 

(1,689)

Subtotal - By subsidiary's equity

             

5,857,221

 

6,144,668

 

825,078

 

697,293

Amortization of added value on assets

                     

-

 

-

 

(47,035)

 

(86,523)

Total

                     

5,857,221

 

6,144,668

 

778,043

 

610,769

                                     

Investment

                     

5,891,468

 

6,178,637

       

Provision for equity interest losses

                     

(34,247)

 

(33,969)

       

(*) number of quotas

                                   

 

 

Fair value adjustments (value added) of net assets acquired in business combinations are classified under Investments in the parent company’s statement of income. The amortization of the fair value adjustments (value added) of net assets of R$ 47,035 (R$ 86,523 in the nine months ended in September 30 2015) is classified in the parent company’s statement of profit or loss in line item “equity in subsidiaries”, in conformity with ICPC 09 (R2).

The movements, in the parent company, in investments in subsidiaries, in the period are as follows:

 

Investment

 

Investment as of December 31, 2015

 

Capital increase /payment of capital

 

Equity in subsidiary (profit or loss)

 

Equity in subsidiary (Other comprehensive income)

 

Dividend and Interest on shareholders’ equity receivable

 

Investment as of September 30, 2016

CPFL Paulista

 

1,352,393

 

-

 

235,118

 

(277,013)

 

(283,656)

 

1,026,842

CPFL Piratininga

 

537,670

 

-

 

112,604

 

(102,326)

 

(140,404)

 

407,545

CPFL Santa Cruz

 

131,149

 

-

 

17,209

 

-

 

(13,700)

 

134,658

CPFL Leste Paulista

 

46,301

 

-

 

6,485

 

-

 

(4,180)

 

48,606

CPFL Sul Paulista

 

55,233

 

-

 

5,846

 

-

 

(4,794)

 

56,285

CPFL Jaguari

 

28,521

 

-

 

6,422

 

-

 

(6,254)

 

28,689

CPFL Mococa

 

29,205

 

-

 

5,905

 

-

 

(4,423)

 

30,687

RGE

 

1,580,807

 

-

 

79,132

 

(16,936)

 

(65,218)

 

1,577,784

CPFL Geração

 

2,169,922

 

220

 

259,217

 

(8,088)

 

(142,544)

 

2,278,726

CPFL Jaguari Geração

 

42,729

 

-

 

3,498

 

-

 

(2,621)

 

43,606

CPFL Brasil

 

51,779

 

-

 

71,355

 

-

 

(46,786)

 

76,348

CPFL Planalto

 

2,003

 

-

 

1,668

 

-

 

(2,377)

 

1,294

CPFL Serviços

 

7,117

 

43,026

 

(5,328)

 

-

 

-

 

44,816

CPFL Atende

 

17,373

 

-

 

4,412

 

-

 

(5,987)

 

15,798

Nect

 

16,087

 

-

 

10,264

 

-

 

(19,216)

 

7,135

CPFL Total

 

19,930

 

-

 

8,837

 

-

 

(5,177)

 

23,590

CPFL Jaguariuna

 

2,496

 

80

 

(87)

 

-

 

-

 

2,489

CPFL Telecom

 

(33,969)

 

19,000

 

(19,278)

 

-

 

-

 

(34,247)

CPFL Centrais Geradoras

 

19,972

 

-

 

(684)

 

-

 

(3,555)

 

15,733

CPFL ESCO

 

66,038

 

-

 

4,670

 

-

 

(10,230)

 

60,478

AUTHI

 

1,912

 

2,600

 

17,813

 

-

 

(11,968)

 

10,359

   

6,144,668

 

64,926

 

825,078

 

(404,363)

 

(773,090)

 

5,857,221

 

 

46

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

In the consolidated, the investment balances correspond to the interest in the joint ventures accounted for by the equity method:

 

Investment in joint ventures

 

September 30, 2016

 

December 31, 2015

 

Nine months 2016

 

Nine months 2015

 

Shareholders equity interest

 

Equity in subsidiaries

                 

Baesa

 

174,521

 

166,150

 

8,371

 

1,886

Enercan

 

557,222

 

473,148

 

84,074

 

43,753

Chapecoense

 

514,021

 

449,049

 

64,972

 

29,479

EPASA

 

183,133

 

147,485

 

43,962

 

50,719

Fair value adjustments of assets, net

 

11,365

 

11,799

 

(435)

 

(852)

   

1,440,262

 

1,247,631

 

200,944

 

124,985

 

12.2 Fair value adjustments and goodwill

Fair value adjustments (value added) refer basically to the right to the concession, acquired through business combinations. The goodwill refers mainly to acquisitions of investments and is based on projections of future profits.

In the consolidated interim financial statements, these amounts are classified as Intangible Assets (note 14).

 

12.3 Dividends and interest on capital receivable

At September 30, 2016 and December, 31 2015, the Company has the following amounts receivable from the subsidiaries below, relating to dividends and interest on capital:

 

 

Parent company

 

Dividends

 

Interest on Shareholders´ Equity

 

Total

Subsidiaries

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

CPFL Paulista

163,210

 

612,585

 

-

 

52,383

 

163,210

 

664,968

CPFL Piratininga

72,080

 

172,239

 

-

 

27,084

 

72,080

 

199,323

CPFL Santa Cruz

8,805

 

19,527

 

4,160

 

7,517

 

12,965

 

27,044

CPFL Leste Paulista

2,454

 

3,220

 

1,466

 

2,102

 

3,921

 

5,322

CPFL Sul Paulista

8,641

 

3,848

 

1,986

 

1,986

 

10,627

 

5,834

CPFL Jaguari

6,115

 

1,152

 

-

 

-

 

6,115

 

1,152

CPFL Mococa

3,318

 

2,499

 

939

 

1,234

 

4,257

 

3,733

RGE

24,672

 

67,815

 

-

 

64,073

 

24,672

 

131,888

CPFL Geração

246,077

 

103,532

 

-

 

-

 

246,077

 

103,532

CPFL Centrais Geradoras

-

 

1,185

 

-

 

-

 

-

 

1,185

CPFL Jaguari Geração

-

 

1,667

 

-

 

-

 

-

 

1,667

CPFL Brasil

86,020

 

41,176

 

1,650

 

1,601

 

87,671

 

42,777

CPFL Planalto

1,005

 

458

 

-

 

-

 

1,005

 

458

CPFL Serviços

-

 

12,026

 

-

 

-

 

-

 

12,026

CPFL Atende

1,953

 

-

 

554

 

-

 

2,507

 

-

Nect Serviços

10,600

 

4,539

 

-

 

-

 

10,600

 

4,539

CPFL Total

4,930

 

5,589

 

-

 

-

 

4,930

 

5,589

CPFL ESCO

9,565

 

9,565

 

16,325

 

6,354

 

25,891

 

15,919

AUTHI

10,064

 

634

 

-

 

-

 

10,064

 

634

 

659,510

 

1,063,256

 

27,081

 

164,334

 

686,592

 

1,227,590

 

At the consolidated financial statements, the balance of dividends and interest on capital receivable at September 30, 2016 is R$ 13,424 (R$ 91,392 at December 31, 2015) related to joint ventures.

 

47

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

12.4 Noncontrolling interests and joint ventures

The disclosure of interests in subsidiaries, in accordance with IFRS 12 and CPC 45, is as follows:

12.4.1    Movements in noncontrolling interests

 

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

Total

As of December 31, 2015

 

234,271

 

2,148,490

 

73,182

 

2,455,942

Equity Interests and voting capital

 

35.00%

 

48.39%

 

40.07%

   
                 

Net equity attributable to noncontrolling shareholders

 

30,295

 

(53,616)

 

2,449

 

(20,871)

Dividends

 

-

 

(16,129)

 

-

 

(16,129)

Other movements

 

-

 

247

 

(53)

 

194

As of September 30, 2016

 

264,566

 

2,078,992

 

75,578

 

2,419,136

Equity Interests and voting capital

 

35.00%

 

48.39%

 

40.07%

   

 

 

12.4.2    Summarized financial information of subsidiaries that have interests of noncontrolling shareholders

Summarized financial information on subsidiaries that have interests of noncontrolling shareholders at September 30, 2016 and December 31, 2015 and in the nine months ended in September 30, 2016 and 2015 are as follows:

  

   

September 30, 2016

 

December 31, 2015

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Current assets

 

259,883

 

969,734

 

29,536

 

203,205

 

1,296,420

 

39,916

Cash and cash equivalents

 

208,185

 

515,631

 

20,208

 

154,845

 

871,503

 

30,907

Noncurrent assets

 

942,491

 

11,137,826

 

123,057

 

997,049

 

10,607,682

 

126,147

                         

Current liabilities

 

86,273

 

1,268,801

 

4,491

 

128,920

 

1,174,865

 

16,515

Borrowings and debentures

 

55,432

 

835,928

 

34

 

62,279

 

854,042

 

392

Other financial liabilities

 

14,798

 

68,431

 

254

 

39,068

 

75,716

 

6,496

Noncurrent liabilities

 

360,196

 

6,668,085

 

35,272

 

401,988

 

6,425,440

 

40,908

Borrowings and debentures

 

272,530

 

5,428,098

 

35,086

 

318,864

 

5,150,530

 

40,908

Other financial liabilities

 

87,666

 

633

 

-

 

83,124

 

633

 

-

Equity

 

755,904

 

4,170,674

 

112,830

 

669,346

 

4,303,797

 

108,639

Equity attributable to controlling shareholders

 

755,904

 

4,052,784

 

112,830

 

669,346

 

4,176,063

 

108,639

Equity attributable to noncontrolling shareholders

 

-

 

117,890

 

-

 

-

 

127,734

 

-

                         
   

Nine months 2016

 

Nine months 2015

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Net operating revenue

 

223,603

 

1,144,731

 

22,840

 

218,502

 

1,061,929

 

23,516

Operating cost and expense

 

(43,106)

 

(421,107)

 

(20,958)

 

(76,234)

 

(432,627)

 

(22,832)

Depreciation and amortization

 

(33,995)

 

(406,679)

 

(2)

 

(34,539)

 

(397,162)

 

(6)

Interest income

 

20,459

 

81,576

 

2,071

 

11,429

 

86,399

 

1,384

Interest expense

 

(27,936)

 

(435,558)

 

(1,093)

 

(30,282)

 

(387,909)

 

(861)

Income tax expense

 

(44,732)

 

(39,837)

 

254

 

(19,985)

 

(27,257)

 

(286)

Profit (loss)

 

86,558

 

(117,461)

 

6,112

 

41,908

 

(131,360)

 

578

Attributable to controlling shareholders

 

86,558

 

(123,705)

 

6,112

 

41,908

 

(132,651)

 

578

Attributable to nocontrolling shareholders

 

-

 

6,244

 

-

 

-

 

1,291

 

-

 

 

48

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

12.4.3    Joint ventures

Summarized financial information on joint ventures at September 30, 2016 and December 31, 2015 and in the nine months ended in September 30, 2016 and 2015 are as follows:

 

   

September 30, 2016

 

December 31, 2015

   

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Current assets

 

344,217

 

51,727

 

361,688

 

155,187

 

292,133

 

105,198

 

356,493

 

305,371

Cash and cash equivalents

 

227,653

 

15,809

 

197,949

 

29,811

 

112,387

 

75,097

 

239,192

 

120,307

Noncurrent assets

 

1,188,449

 

1,134,658

 

3,039,601

 

574,260

 

1,253,002

 

1,174,604

 

3,079,957

 

600,413

                                 

Current liabilities

 

139,917

 

115,765

 

333,166

 

126,969

 

264,721

 

188,077

 

447,142

 

336,794

Borrowings and debentures

 

86,950

 

87,627

 

137,079

 

35,451

 

86,724

 

111,422

 

136,322

 

57,269

Other financial liabilities

 

8,356

 

23,262

 

76,862

 

28,450

 

81,121

 

70,793

 

115,360

 

122,921

Noncurrent liabilities

 

249,098

 

372,701

 

2,060,238

 

259,141

 

309,317

 

427,284

 

2,108,820

 

292,490

Borrowings and debentures

 

173,988

 

83,764

 

1,320,608

 

227,186

 

240,336

 

155,826

 

1,404,553

 

251,913

Other financial liabilities

 

26,302

 

276,925

 

737,079

 

28,204

 

24,759

 

260,042

 

703,556

 

40,381

Equity

 

1,143,651

 

697,920

 

1,007,885

 

343,337

 

971,097

 

664,442

 

880,488

 

276,500

                                 
   

Nine months 2016

 

Nine months 2015

   

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Net operating revenue

 

419,061

 

181,441

 

579,724

 

367,658

 

383,750

 

344,816

 

535,632

 

709,604

Operating cost and expense

 

(103,861)

 

(50,212)

 

(118,546)

 

(220,713)

 

(171,018)

 

(211,212)

 

(188,203)

 

(542,485)

Depreciation and amortization

 

(40,349)

 

(38,776)

 

(96,030)

 

(24,554)

 

(40,258)

 

(41,501)

 

(98,841)

 

(24,288)

Interest income

 

22,477

 

7,695

 

24,695

 

8,460

 

10,526

 

4,965

 

17,955

 

8,011

Interest expense

 

(27,360)

 

(16,233)

 

(94,599)

 

(17,815)

 

(45,025)

 

(17,328)

 

(99,596)

 

(22,846)

Income tax expense

 

(88,951)

 

(17,387)

 

(64,447)

 

(21,081)

 

(45,561)

 

(3,839)

 

(30,004)

 

(22,666)

Profit (loss)

 

172,554

 

33,478

 

127,396

 

82,418

 

89,799

 

7,541

 

57,802

 

95,056

Equity Interests and voting capital

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

Although holding more than 50% in Epasa and Chapecoense, the subsidiary CPFL Geração controls these investments jointly with other shareholders. The analysis of the classification of the type of investment is based on the Shareholders' Agreement of each joint venture.

The borrowings from the BNDES obtained by the joint ventures ENERCAN, BAESA and Chapecoense establish restrictions on the payment of dividends to subsidiary CPFL Geração above the mandatory minimum dividend of 25% without the prior consent of the BNDES.

 

12.4.4    Jointly controlled operation

Through its wholly-owned subsidiary CPFL Geração, the Company holds part of the assets of the Serra da Mesa hydropower plant, located on the Tocantins River, in Goiás 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 operation), CPFL Geração was assured 51.54% of the installed power of 1,275 MW (657 MW) and the assured energy of mean 671 MW (mean 345.4 MW) until 2028 (information on energy capacity measures not audited by the independent auditors).

 

12.5Advance for future capital increase

At September 30, 2016 the balances of advance for future capital increase mainly refer to advances to the subsidiaries CPFL Serviços (R$ 46,000) and CPFL Telecom (R$ 25,000), approved in June 2016 and September 2015 respectively.

 

49

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 13 )   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, 2015

176,807

 

1,376,246

 

1,075,982

 

5,824,089

 

36,230

 

9,696

 

674,166

 

9,173,217

Historic cost

198,141

 

1,965,641

 

1,516,228

 

7,878,838

 

52,947

 

22,323

 

674,166

 

12,308,285

Accumulated depreciation

(21,334)

 

(589,395)

 

(440,246)

 

(2,054,749)

 

(16,717)

 

(12,627)

 

-

 

(3,135,068)

                               

Additions

-

 

67

 

77

 

77

 

-

 

-

 

888,577

 

888,797

Disposals

-

 

-

 

-

 

(4,218)

 

(1,220)

 

(214)

 

(46)

 

(5,698)

Transfers

3,851

 

50,808

 

161,023

 

626,835

 

18,286

 

434

 

(861,236)

 

-

Reclassification - cost

(58)

 

(3,042)

 

(24,770)

 

35,347

 

(12)

 

100

 

-

 

7,565

Transfers from/to other assets - cost

-

 

3

 

1

 

(2,355)

 

(167)

 

(516)

 

(10,947)

 

(13,983)

Depreciation

(5,589)

 

(55,974)

 

(39,117)

 

(275,970)

 

(6,100)

 

(1,295)

 

-

 

(384,045)

Write-off of depreciation

-

 

-

 

-

 

3,224

 

480

 

88

 

-

 

3,792

Reclassification - depreciation

(1,212)

 

107

 

(5,380)

 

(1,100)

 

7

 

12

 

-

 

(7,565)

Transfers from/to other assets - depreciation

-

 

3

 

(46)

 

1,186

 

149

 

96

 

-

 

1,389

As of September 30, 2016

173,798

 

1,368,217

 

1,167,770

 

6,207,115

 

47,653

 

8,400

 

690,511

 

9,663,465

Historic cost

201,934

 

2,013,476

 

1,652,557

 

8,515,702

 

69,834

 

22,125

 

690,511

 

13,166,139

Accumulated depreciation

(28,136)

 

(645,259)

 

(484,787)

 

(2,308,587)

 

(22,181)

 

(13,725)

 

-

 

(3,502,674)

                               

Average depreciation rate

3.86%

 

3.72%

 

3.19%

 

4.35%

 

12.32%

 

9.89%

       

 

In accordance with IAS 23 / CPC 20 (R1), the interest on borrowings taken by subsidiaries to finance the works is capitalized during the construction phase. In the consolidated, in the nine months ended in September 30, 2016, R$ 43,568 was capitalized at a rate of 11.53% (R$ 20,416 in the nine months ended in September 30, 2015 at a rate of 11.05%) (Note 29).

The amounts stated under "Reclassification - cost" and “Reclassification – depreciation” mainly relate to the subsidiary CPFL Renováveis and refer to transfers for amendments of fixed asset groups, they do not alter the amount of depreciation expense registered in the period, as there was no change to their useful lives.

In the consolidated, depreciation expenses are recognized in the statement of profit or loss in line item “depreciation and amortization” (note 28).

50

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 14 )   INTANGIBLE ASSETS

 

 

Consolidated

 

Goodwill

 

Concession right

 

Other intangible assets

 

Total

   

Acquired in business combinations

 

Distribution infrastructure - operational

 

Distribution infrastructure - in progress

 

Public utilities

   

As of December 31, 2015

6,115

 

4,355,546

 

4,249,182

 

499,627

 

28,743

 

71,125

 

9,210,338

Historical cost

6,152

 

7,441,902

 

10,348,857

 

499,627

 

35,840

 

192,626

 

18,525,004

Accumulated amortization

(37)

 

(3,086,356)

 

(6,099,675)

 

-

 

(7,097)

 

(121,500)

 

(9,314,665)

                           

Additions

-

 

-

 

-

 

718,062

 

-

 

5,259

 

723,321

Amortization

-

 

(186,272)

 

(357,851)

 

-

 

(1,065)

 

(8,890)

 

(554,078)

Transfer - intangible assets

-

 

-

 

361,894

 

(361,894)

 

-

 

-

 

-

Transfer - financial asset

-

 

-

 

(2,262)

 

(388,484)

 

-

 

-

 

(390,747)

Disposal and transfer - other assets

-

 

-

 

(27,046)

 

-

 

-

 

1,225

 

(25,821)

                           

As of September 30, 2016

6,115

 

4,169,274

 

4,223,917

 

467,310

 

27,678

 

68,719

 

8,963,014

Historical cost

6,152

 

7,236,860

 

10,574,363

 

467,310

 

35,840

 

195,720

 

18,516,245

Accumulated amortization

(37)

 

(3,067,586)

 

(6,350,446)

 

-

 

(8,162)

 

(127,000)

 

(9,553,231)

 

In the consolidated the amortization of intangible assets is recognized in the statement of profit or loss in the following line items: (i) “depreciation and amortization” for amortization of distribution infrastructure intangible assets, use of public asset and other intangible assets; and (ii) “amortization of concession intangible asset” for amortization of the intangible asset acquired in business combination (note 28).

In accordance with IAS 23 / CPC 20 (R1), the interest on borrowings taken by subsidiaries is capitalized for qualifying intangible assets. In the nine months ended in September 30 2016 R$ 8,864 was capitalized
(R$ 8,373 in the nine months ended in September 30 2015) at a rate of
7.59% p.a. (7.50% p.a. in the nine months ended in September 30 2015).

 

51

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

14.1     Intangible asset acquired in business combinations

The breakdown of the intangible asset related to the right to operate the concessions acquired in business combinations is as follows:

 

Consolidated

September 30, 2016

 

December 31, 2015

 

Annual amortization rate

Historic cost

 

Accumulated amortization

 

Net value

 

Net value

 

2016

 

2015

Intangible asset - acquired in business combinations

                     

Intangible asset acquired, not merged

                     

Parent Company

                     

CPFL Paulista

304,861

 

(194,522)

 

110,340

 

117,829

 

3.28%

 

4.78%

CPFL Piratininga

39,065

 

(23,422)

 

15,643

 

16,614

 

3.31%

 

4.50%

RGE

3,150

 

(1,660)

 

1,490

 

1,590

 

4.24%

 

5.51%

CPFL Geração

54,555

 

(33,182)

 

21,373

 

22,757

 

3.38%

 

5.04%

CPFL Jaguari Geração

7,896

 

(3,515)

 

4,381

 

4,584

 

3.41%

 

6.36%

409,527

 

(256,300)

 

153,227

 

163,373

       
                     

Subsidiares

                     

CPFL Renováveis

3,764,809

 

(683,604)

 

3,081,205

 

3,195,215

 

4.02%

 

4.35%

RGE

618

 

(135)

 

483

 

516

       

3,765,427

 

(683,738)

 

3,081,689

 

3,195,731

       
                     

Subtotal

4,174,954

 

(940,038)

 

3,234,915

 

3,359,104

       
                     

Intangible asset acquired and merged - Deductible

                     

Subsidiares

                     

RGE

1,120,266

 

(856,435)

 

263,831

 

281,551

 

2.11%

 

1.79%

CPFL Geração

426,450

 

(311,005)

 

115,444

 

122,919

 

2.34%

 

3.80%

Subtotal

1,546,716

 

(1,167,441)

 

379,275

 

404,470

       
                     

Intangible asset acquired and merged - Reassessed

                     

Parent Company

                     

CPFL Paulista

1,074,026

 

(714,410)

 

359,616

 

383,770

 

3.00%

 

4.34%

CPFL Piratininga

115,762

 

(69,407)

 

46,354

 

49,232

 

3.31%

 

4.50%

RGE

310,128

 

(168,488)

 

141,640

 

151,153

 

4.09%

 

5.32%

CPFL Jaguari Geração

15,275

 

(7,802)

 

7,473

 

7,818

 

3.01%

 

5.61%

Subtotal

1,515,190

 

(960,107)

 

555,083

 

591,972

       
                     

Total

7,236,860

 

(3,067,586)

 

4,169,274

 

4,355,546

       

 

As mentioned in Note 3, from January 1, 2016, in line with the changes to IAS 16/CPC 27 and IAS 38/CPC 04 (R1), the Company will amortize intangible assets acquired in business combinations prospectively on a straight-line basis over the remaining period of the concessions.

 

52

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 15 )   TRADE PAYABLES

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

Current

     

System service charges

51,362

 

203,961

Energy purchased

1,396,022

 

2,402,823

Electricity network usage charges

98,517

 

106,940

Materials and services

270,010

 

331,809

Free energy

127,747

 

115,676

Total

1,943,658

 

3,161,210

       

Noncurrent

     

Materials and services

633

 

633

 

 

( 16 )   INTEREST ON DEBTS AND BORROWINGS

  

   

Consolidated

   

September 30, 2016

 

December 31, 2015

   

Interest - current and noncurrent

 

Principal

 

Total

 

Interest - current and noncurrent

 

Principal

 

Total

     

Current

 

Noncurrent

     

Current

 

Noncurrent

 

Measured at cost

                               

Local currency

                               

Investment

 

18,062

 

741,856

 

4,781,410

 

5,541,328

 

17,775

 

693,058

 

4,970,715

 

5,681,549

Rental assets

 

27

 

938

 

4,240

 

5,205

 

17

 

687

 

3,434

 

4,138

Financial Institutions

 

193,467

 

246,523

 

1,529,974

 

1,969,964

 

179,656

 

382,411

 

1,350,746

 

1,912,812

Other

 

815

 

21,433

 

7,840

 

30,088

 

764

 

134,960

 

10,002

 

145,726

Total at cost

 

212,372

 

1,010,750

 

6,323,463

 

7,546,585

 

198,212

 

1,211,115

 

6,334,897

 

7,744,225

                                 

Measured at fair value

                               

Foreign currency

                               

Financial Institutions

 

15,536

 

427,971

 

4,898,860

 

5,342,367

 

40,714

 

1,651,199

 

5,560,517

 

7,252,430

Mark to market

 

-

 

(1,250)

 

(82,186)

 

(83,436)

 

-

 

(29,269)

 

(282,980)

 

(312,249)

Total at fair value

 

15,536

 

426,721

 

4,816,674

 

5,258,931

 

40,714

 

1,621,930

 

5,277,536

 

6,940,180

                                 

Borrowing costs (*)

 

-

 

(2,873)

 

(32,514)

 

(35,387)

 

-

 

(1,391)

 

(20,227)

 

(21,618)

                                 

Total

 

227,908

 

1,434,598

 

11,107,624

 

12,770,130

 

238,926

 

2,831,654

 

11,592,206

 

14,662,787

 

(*) In accordance with IAS 39 / CPC 08, this refers to the fundraising costs attributable to issuance of the respective debts

 

53

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

   

Consolidated

         

Measured at amortized cost

 

September 30, 2016

 

December 31, 2015

 

Annual interest

 

Amortization

 

Collateral

Local currency

                   

Investment

                   

CPFL Paulista

                   

FINEM V

 

45,461

 

70,293

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

4,073

 

5,384

 

Fixed rate 8% (c)

 

90 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM V

 

32,718

 

38,386

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

161,865

 

197,145

 

TJLP + 2.06% to 3.08% (e) (f)

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

9,282

 

10,412

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

170,297

 

191,022

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VII

 

59,781

 

63,777

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

74,512

 

65,304

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

138,410

 

130,774

 

TJLP + 2.12% to 2.66% (c) (d)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

27,465

 

33,808

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

           

FINEM IV

 

24,485

 

37,859

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM IV

 

1,313

 

1,736

 

Fixed rate 8% (c)

 

90 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM IV

 

17,014

 

19,962

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM V

 

47,309

 

57,621

 

TJLP + 2.06% to 3.08% (e) (f)

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM V

 

2,438

 

2,735

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM V

 

42,379

 

47,536

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

42,230

 

39,605

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VI

 

68,649

 

69,054

 

TJLP + 2.12% to 2.66% (c) (d)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VI

 

29,165

 

30,463

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

13,024

 

16,031

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

RGE

 

 

 

 

           

FINEM V

 

27,518

 

42,549

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

12,551

 

14,725

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

86,474

 

105,322

 

TJLP + 2.06% to 3.08% (e) (f)

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

982

 

1,102

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

62,620

 

70,240

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VII

 

40,795

 

43,522

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

66,217

 

59,348

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

84,946

 

76,728

 

TJLP + 2.12% to 2.66% (d)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

6,535

 

8,045

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

FINAME

 

183

 

227

 

Fixed rate 10.0%

 

90 monthly installments from May 2012

 

Liens on assets

FINAME

 

613

 

715

 

Fixed rate 10.0%

 

66 monthly installments from October 2015

 

Liens on assets

CPFL Santa Cruz

 

 

 

 

           

FINEM

 

9,395

 

10,306

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

3,468

 

3,663

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

6,394

 

7,382

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

CPFL Leste Paulista

 

 

 

 

           

FINEM

 

3,510

 

3,850

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,271

 

1,343

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

2,346

 

2,709

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

CPFL Sul Paulista

 

 

 

 

           

FINEM

 

2,493

 

2,734

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,776

 

1,876

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

3,294

 

3,803

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

CPFL Jaguari

 

 

 

 

           

Bank credit note - Santander

 

1,526

 

1,710

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

Bank credit note - Santander

 

589

 

808

 

UMBNDES + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

FINEM

 

2,503

 

2,745

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,320

 

1,394

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

2,448

 

2,826

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

CPFL Mococa

 

 

 

 

           

Bank credit note - Santander

 

1,963

 

2,200

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

Bank credit note - Santander

 

758

 

1,039

 

UMBNDES + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

Bank credit note - Santander

 

1,442

 

1,932

 

UMBNDES +1.99%

 

96 monthly installments from October 2015

 

CPFL Energia guarantee

Bank credit note - Santander

 

4,216

 

4,619

 

TJLP + 2.99% (f)

 

96 monthly installments from October 2015

 

CPFL Energia guarantee

CPFL Serviços

 

 

 

 

           

FINAME

 

1,350

 

1,509

 

Fixed rate 2.5% to 5.5%

 

96 monthly installments from August 2014

 

CPFL Energia guarantee and liens on equipment

FINAME

 

327

 

357

 

Fixed rate 6%

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

717

 

864

 

Fixed rate 7.7% to 10%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and liens on equipment

FINAME

 

11,730

 

13,049

 

Fixed rate 2.5% to 5.5%

 

114 monthly installments from February 2013

 

CPFL Energia guarantee and liens on equipment

FINAME

 

50

 

60

 

TJLP + 4.2%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and liens on equipment

FINAME

 

2,351

 

2,659

 

Fixed rate 6%

 

90 monthly installments from October 2014

 

CPFL Energia guarantee and liens on equipment

FINAME

 

105

 

108

 

Fixed rate 6%

 

96 monthly installments from July 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

5,949

 

6,496

 

Fixed rate 6%

 

114 monthly installments from June 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

823

 

1,002

 

TJLP + 2.2% to 3.2% (c)

 

56 monthly installments from July 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

4,071

 

4,006

 

Fixed rate 9.5% to 10% (c)

 

66 monthly installments from October 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,666

 

-

 

Fixed rate 6% to 10% (e)

 

66 monthly installments from April 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

4,860

 

-

 

TJLP + 3.5% (e)

 

48 monthly installments from july 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,117

 

-

 

SELIC + 3.9% (k)

 

48 monthly installments from july 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

976

 

-

 

SELIC + 3.86% (k)

 

48 monthly installments from july 2017

 

CPFL Energia guarantee and liens on equipment

 

54

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

CERAN

 

 

 

 

           

BNDES

 

277,365

 

312,150

 

TJLP + 3.69% to 5%

 

168 monthly installments from December 2005

 

Pledge of shares, credit and concession rights, revenues and CPFL Energia guarantee

BNDES

 

50,597

 

68,993

 

UMBNDES + 5% (1)

 

168 monthly installments from February 2006

 

Pledge of shares, credit and concession rights, revenues and CPFL Energia guarantee

CPFL Transmissão

 

 

 

 

           

FINAME

 

17,518

 

19,466

 

Fixed rate 3.0%

 

96 monthly installments from July 2015

 

CPFL Energia guarantee

CPFL Telecom

 

 

 

 

           

FINAME

 

7,611

 

7,610

 

Fixed rate 6.0% (b)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

7,751

 

7,018

 

SELIC + 3.12% (h)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

21,781

 

21,544

 

TJLP + 2.12% to 3.12% (c)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

476

 

-

 

TJLP (l)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

CPFL Renováveis

 

 

 

 

           

FINEM I

 

269,300

 

290,445

 

TJLP + 1.95%

 

168 monthly installments from October 2009

 

PCH Holding a joint and several debtor, letters of guarantee

FINEM II

 

22,988

 

25,308

 

TJLP + 1.90%.

 

144 monthly installments from June 2011

 

CPFL Energia guarantee, liens on assets and assignment of credit rights

FINEM III

 

504,055

 

528,528

 

TJLP + 1.72%

 

192 monthly installments from May 2013

 

CPFL Energia guarantee, pledge of shares, liens on assets, assignment of credit rights

FINEM V

 

82,949

 

90,678

 

TJLP + 2.8% to 3.4%

 

143 monthly installments from December 2011

 

PCH Holding 2 and CPFL Renováveis as joint and several debtors.

FINEM VI

 

75,914

 

79,457

 

TJLP + 2.05%

 

192 monthly installments from October 2013

 

Pledge of CPFL Renováveis shares, assignment of receivables

FINEM VII

 

143,060

 

156,737

 

TJLP + 1.92 %

 

156 monthly installments from October 2010

 

Pledge of shares, assignment of rights, liens on machinery and equipment

FINEM IX

 

26,985

 

32,289

 

TJLP + 2.15%

 

120 monthly installments from May 2010

 

Pledge of shares of subsidiary and liens on machinery and equipment

FINEM X

 

305

 

528

 

TJLP

 

84 monthly installments from October 2010

 

Pledge of shares, assignment of rights, liens on machinery and equipment

FINEM XI

 

108,176

 

115,676

 

TJLP + 1.87% to 1.9%

 

168 monthly installments from January 2012

 

CPFL Energia guarantee, pledge of shares, liens on assets, assignment of credit rights

FINEM XII

 

321,857

 

335,894

 

TJLP + 2.18%

 

192 monthly installments from July 2014

 

CPFL Energia guarantee, liens on assets, joint assignment of credit rights, pledge of shares

FINEM XIII

 

322,792

 

296,891

 

TJLP + 2.02% to 2.18%

 

192 monthly installments from November 2014

 

Pledge of shares and machinery and equipment of SPE , assignment of rights

FINEM XIV

 

-

 

11,599

 

TJLP + 3.50%

 

120 monthly installments from June 2007

 

Liens on machinery and equipment , assignment of receivables, pledge of grantor rights - ANEEL, pledge of shares

FINEM XV

 

28,290

 

31,227

 

TJLP + 3.44%

 

139 monthly installments from September 2011

 

Assignment of receivables, pledge of grantor rights - ANEEL, pledge of shares

FINEM XVI

 

6,938

 

8,500

 

Fixed rate 5.50%

 

101 monthly installments from September 2011

 

Assignment of receivables, pledge of grantor rights - ANEEL, pledge of shares

FINEM XVII

 

468,000

 

490,786

 

TJLP + 2.18%

 

192 monthly installments from January 2013

 

Liens on machinery and equipment, assignment of receivables, pledge of grantor rights - ANEEL, pledge of shares and reserve account

FINEM XVIII

 

14,913

 

18,481

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

CPFL Energia guarantee, liens on assets , assignment of credit rights

FINEM XIX

 

30,013

 

31,381

 

TJLP + 2.02%

 

192 monthly installments from January 2014

 

CPFL Energia guarantee, liens on assets, joint assignment of credit rights, pledge of shares

FINEM XX

 

46,507

 

52,091

 

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

FINEM XXI

 

40,900

 

42,765

 

TJLP + 2.02%

 

192 monthly installments from January 2014

 

CPFL Energia guarantee, liens on assets, joint assignment of credit rights, pledge of shares

FINEM XXII

 

40,915

 

45,828

 

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

FINEM XXIII

 

1,873

 

2,305

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

CPFL Energia guarantee, liens on assets , assignment of credit rights

FINEM XXIV

 

116,300

 

136,528

 

Fixed rate 5.5%

 

108 monthly installments from January 2012

 

CPFL Energia guarantee, liens on assets, joint assignment of credit rights

FINEM XXV

 

81,799

 

79,010

 

TJLP + 2.18%

 

192 monthly installments from June 2015

 

Pledge of shares and grantor rights, liens on assets and assignment of credit rights

FINEM XXVI

 

462,198

 

270,768

 

TJLP + 2.75%

 

192 monthly installments from July 2017

 

Pledge of shares and grantor rights, liens on assets and assignment of credit rights

FINEM XXVII

 

70,657

 

-

 

TJLP + 2,02%

 

162 monthly installments from November 2016

 

Pledge of shares of the intervening parties, assignment of credit rights, pledge of incidental rights authorized by ANEEL and SPE Reserve Account

FINAME IV

 

2,974

 

3,327

 

Fixed rate 2.5%

 

96 monthly installments from February 2015

 

Pledge of CPFL Renováveis shares,
pledge of shares and reserve account of SPE,
assignment of receivables

FINEP I

 

1,520

 

1,890

 

Fixed rate 3.5%

 

61 monthly installments from October 2014

 

Bank guarantee

FINEP II

 

10,444

 

10,383

 

TJLP - 1.00%

 

85 monthly installments from June 2017

 

Guarantee

FINEP III

 

5,517

 

6,374

 

TJLP + 3.00%

 

73 monthly installments from July 2015

 

Guarantee

BNB I

 

102,300

 

108,835

 

Fixed rate 9.5% to 10%

 

168 monthly installments from January 2009

 

Liens

BNB II

 

160,056

 

165,324

 

Fixed rate 10% (J)

 

222 monthly installments from May 2010

 

CPFL Energia guarantee

BNB III

 

29,474

 

30,837

 

Fixed rate 9.5%

 

228 monthly installments from July 2009

 

Guarantee, liens on assets, assignment of credit rights

NIB

 

70,154

 

72,739

 

IGPM + 8.63%

 

50 quarterly installments from June 2011

 

No guarantee

Banco do Brasil

 

-

 

31,014

 

Fixed rate 10.00%

 

132 monthly installment from June 2010

 

Shareholders support, pledge of shares and grantor rights, assignment of receivables, performance bond, guarantee and civil liability

CPFL Brasil

 

 

 

 

           

FINEP

 

-

 

1,864

 

Fixed rate 5%

 

81 monthly installments from August 2011

 

Receivables

Purchase of assets

 

 

 

 

           

CPFL ESCO

 

 

 

 

           

FINAME

 

3,082

 

3,544

 

Fixed rate 4.5% to 8.7%

 

96 monthly installments from March 2012

 

CPFL Energia guarantee

FINAME

 

104

 

117

 

Fixed rate 6%

 

72 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

249

 

261

 

TJLP + 2.70%

 

48 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

227

 

216

 

SELIC + 2.70%

 

48 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

125

 

-

 

Fixed rate 9.5%

 

48 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

679

 

-

 

Fixed rate 9.5% (e)

 

48 monthly installments from February 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

738

 

-

 

TJLP + 3.50% (e)

 

48 monthly installments from August 2017

 

CPFL Energia guarantee and liens on equipment

Financial institutions

                   

CPFL Energia

                   

Santander - Working capital

 

-

 

331,343

 

86.40% of CDI

 

1 installment in January 2016

 

No guarantee

CPFL Paulista

                   

Banco do Brasil - Working capital

 

367,882

 

331,549

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Piratininga

                   

Banco do Brasil - Working capital

 

64,747

 

58,353

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Santa Cruz

                   

Banco do Brasil - Working capital

 

48,560

 

43,764

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - Working capital

 

7,540

 

7,637

 

CDI + 0.27% (f)

 

12 semiannual installments from June 2015

 

CPFL Energia guarantee

CPFL Leste Paulista

                   

Banco IBM - Working capital

 

5,958

 

6,587

 

100.0% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

Banco IBM - Working capital

 

23,179

 

23,790

 

CDI + 0.1%

 

12 semiannual installments from October 2014

 

CPFL Energia guarantee

Banco IBM - Working capital

 

16,219

 

17,268

 

CDI + 0.27%

 

12 semiannual installments from March 2015

 

CPFL Energia guarantee

Banco IBM - Working capital

 

6,746

 

8,052

 

CDI + 1.33 (f)

 

12 semiannual installments from June 2015

 

CPFL Energia guarantee

 

55

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

CPFL Sul Paulista

         

Banco do Brasil - Working capital

30,902

27,850

104.90% of CDI (f)

2 annual installments from July 2017

CPFL Energia guarantee

Banco IBM - Working capital

8,038

8,914

CDI + 0.27% to 1.33 (f)

12 semiannual installments from June 2015

CPFL Energia guarantee

Banco IBM - Working capital

6,545

-

CDI + 1.27% (g)

semiannual installments from February 2017

CPFL Energia guarantee

CPFL Jaguari

         

Banco do Brasil - Working capital

4,267

3,846

104.90% of CDI (f)

2 annual installments from July 2017

CPFL Energia guarantee

Banco IBM - Working capital

12,458

13,266

100.0% of CDI

14 semiannual installments from December 2012

CPFL Energia guarantee

Banco IBM - Working capital

12,495

12,825

CDI + 0.1%

12 semiannual installments from October 2014

CPFL Energia guarantee

CPFL Mococa

         

Banco do Brasil - Working capital

27,959

25,198

104.90% of CDI (f)

2 annual installments from July 2017

CPFL Energia guarantee

Banco IBM - Working capital

4,042

4,305

100.0% of CDI

14 semiannual installments from December 2012

CPFL Energia guarantee

Banco IBM - Working capital

12,860

14,663

CDI + 0.27%

12 semiannual installments from March 2015

CPFL Energia guarantee

CPFL Serviços

         

Banco IBM - Working capital

4,482

5,111

CDI + 0.10%

11 semiannual installments from June 2013

CPFL Energia guarantee

CPFL Geração

         

Banco do Brasil - Working capital

619,296

642,124

109.5% of CDI

1 installment in March 2019

CPFL Energia guarantee

CPFL Renováveis

         

HSBC

259,460

290,679

CDI + 0.5% (i)

8 annual installment from June 2013

Pledge of shares

Safra

201,627

-

105% of CDI

14 installment from August 2016

Redeemable preferred shares structure

Banking credit notes -BCN- Banco BBM

46,548

-

CDI + 3.30%

1 installment in January 2017

No guarantee

Banking credit notes -BCN- Banco ABC

46,171

-

CDI + 3.80%

1 installment in December 2017

No guarantee

Banco ABC / promissory notes

101,558

-

CDI + 3.80%

Semiannual installments from February 2017

No guarantee

CPFL Telecom

         

Banco IBM - Working capital

30,425

35,689

CDI + 0.18%

12 semiannual installments from August 2014

CPFL Energia guarantee

Others

         

Eletrobrás

         

CPFL Paulista

3,036

3,931

RGR + 6% to 6.5%

monthly installments from August 2006

Receivables and promissory notes

CPFL Piratininga

-

88

RGR + 6%

monthly installments from August 2006

Receivables and promissory notes

RGE

6,131

7,658

RGR + 6%

monthly installments from August 2006

Receivables and promissory notes

CPFL Santa Cruz

600

1,029

RGR + 6%

monthly installments from January 2007

Receivables and promissory notes

CPFL Leste Paulista

372

532

RGR + 6%

monthly installments from February 2008

Receivables and promissory notes

CPFL Sul Paulista

345

544

RGR + 6%

monthly installments from August 2007

Receivables and promissory notes

CPFL Jaguari

11

24

RGR + 6%

monthly installments from June 2007

Receivables and promissory notes

CPFL Mococa

130

170

RGR + 6%

monthly installments from January 2008

Receivables and promissory notes

Others

19,463

131,751

     

Subtotal local currency - Cost

7,546,585

7,744,225

     

Foreign Currency

         

Measured at fair value

         

Financial Institutions

         

CPFL Energia

         

Santander

-

293,660

US$ + 1.547% (3)

1 installment in February 2016

No guarantee

Bradesco

-

154,665

US$ + 1.72% (2) (f)

1 installment in June 2016

No guarantee

Santander

-

197,044

US$ + 1.918% (3)

1 installment in September 2016

No guarantee

CPFL Paulista

         

Bank of America Merrill Lynch

323,778

397,324

US$+Libor 3 months+1.35% (3) (f)

1 installment in october 2018

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

145,099

175,750

US$+Libor 3 months+1.70% (4)

1 installment in September 2018

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

161,493

195,524

US$ + Libor 3 months + 0.88% (3) (g)

1 installment in February 2020

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

161,308

195,380

US$+Libor 3 months+0.80% (3) (f)

4 semiannual installments from September 2017

CPFL Energia guarantee and promissory notes

BNP Paribas

72,601

85,991

Euro + 1.6350% (3)

1 installment in January 2018

CPFL Energia guarantee and promissory notes

Citibank

-

195,502

US$+Libor 3 months + 1.35% (4)

1 installment in March 2019

CPFL Energia guarantee and promissory notes

Citibank

-

227,397

US$ + Libor 3 months + 1.44% (3)

1 installment in January 2020

CPFL Energia guarantee and promissory notes

HSBC

279,652

338,504

US$ + Libor 3 months + 1.30% (3)

1 installment in January 2018

CPFL Energia guarantee and promissory notes

J.P. Morgan

129,850

156,381

US$ + 2.28% to 2.32% (3)

1 installment in December 2017

CPFL Energia guarantee and promissory notes

J.P. Morgan

113,435

138,255

US$ + 2.36% to 2.39% (3)

1 installment in January 2018

CPFL Energia guarantee and promissory notes

J.P. Morgan

81,078

98,891

US$ + 2.74% (3)

1 installment in January 2019

CPFL Energia guarantee and promissory notes

J.P. Morgan

48,500

59,080

US$ + 2.2% (3)

1 installment in February 2018

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

484,895

587,094

US$ + Libor 3 months + 1.40% (3)

1 installment in February 2018

CPFL Energia guarantee and promissory notes

Mizuho Bank

241,811

292,895

US$+Libor 3 months+1.55% (3) (f)

3 semiannual installments from March 2018

CPFL Energia guarantee and promissory notes

Morgan Stanley

-

196,502

US$ + Libor 6 months + 1.75% (3)

1 installment in September 2016

CPFL Energia guarantee and promissory notes

Scotiabank

-

95,502

US$ + 3.3125% (3)

1 installment in July 2016

CPFL Energia guarantee and promissory notes

Syndicated loan - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

215,698

-

US$ + Libor 3 months + 2.7% (4)

5 semiannual installments from May 2019

CPFL Energia guarantee and promissory notes

CPFL Piratininga

         

Bank of America Merrill Lynch

-

48,964

US$ + Libor 3 months + 1.15% (3)

1 installment in July 2016

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

-

97,849

US$ + Libor 3 months + 1.15% (3)

1 installment in August 2016

CPFL Energia guarantee and promissory notes

BNP Paribas

199,654

236,474

Euro + 1.6350% (3)

1 installment in January 2018

CPFL Energia guarantee and promissory notes

Citibank

202,231

244,778

US$ + Libor 3 months + 1.41% (3)

2 annual installments from January 2019

CPFL Energia guarantee and promissory notes

Citibank

161,410

195,502

US$ + Libor 3 months + 1.35% (4)

1 installment in March 2019

CPFL Energia guarantee and promissory notes

Santander

-

177,268

US$ + 2.58% (3)

1 installment in July 2016

CPFL Energia guarantee and promissory notes

Scotiabank

-

124,737

US$ + 3.3125% (3)

1 installment in July 2016

CPFL Energia guarantee and promissory notes

Scotiabank

53,360

64,980

US$ + 2.08% (3)

1 installment in August 2017

CPFL Energia guarantee and promissory notes

Sumitomo

161,875

195,938

US$ + Libor 3 months + 1.35% (3) (f)

1 installment in April 2018

CPFL Energia guarantee and promissory notes

Syndicated loan - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

215,698

-

US$ + Libor 3 months + 2.7% (4)

5 semiannual installments from May 2019

CPFL Energia guarantee and promissory notes

RGE

         

Bank of Tokyo-Mitsubishi

58,189

70,439

US$ + Libor 3 months + 0.82%(3)

1 installment in April 2018

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

264,787

320,602

US$ + Libor 3 months + 0.83%(3)

1 installment in May 2018

CPFL Energia guarantee and promissory notes

Citibank

-

58,683

US$ + Libor 3 months + 1.25%(4)

2 annual installments from May 2018

CPFL Energia guarantee and promissory notes

Citibank

-

274,426

US$ + Libor 6 months + 1.45% (3)

1 installment in April 2017

CPFL Energia guarantee and promissory notes

HSBC

44,000

53,260

US$ + Libor 3 months + 1.30% (3)

1 installment in October 2017

CPFL Energia guarantee and promissory notes

J.P. Morgan

196,253

239,453

US$ + 2.78% (3)

1 installment in February 2018

CPFL Energia guarantee and promissory notes

J.P. Morgan

-

139,466

US$ + 1.35% (3)

1 installment in February 2016

CPFL Energia guarantee and promissory notes

Syndicated loan - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

215,698

-

US$ + Libor 3 months + 2.7% (4)

5 semiannual installments from May 2019

CPFL Energia guarantee and promissory notes

CPFL Santa Cruz

         

Santander

-

34,679

US$ + 2.544% (3)

1 installment in June 2016

CPFL Energia guarantee and promissory notes

Scotiabank

16,237

-

US$ + 3.37% (4) (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

CPFL Sul Paulista

         

Santander

-

38,147

US$ + 2.544% (3)

1 installment in June 2016

CPFL Energia guarantee and promissory notes

Scotiabank

16,237

-

US$ + 3.37% (4) (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

CPFL Leste Paulista

         

Scotiabank

16,237

-

US$ + 3.37% (4) (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

CPFL Jaguari

         

Santander

-

53,752

US$ + 2.544% (3)

1 installment in June 2016

CPFL Energia guarantee and promissory notes

Scotiabank

16,237

-

US$ + 3.37% (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

CPFL Geração

         

HSBC

322,562

390,757

US$+Libor 3 months + 1.30% (3)

1 installment in March 2017

CPFL Energia guarantee and promissory notes

CCB-China Construction Bank

96,860

-

US$+Libor 3 months + 1.60% + 1.4% fee (4)

1 installment in June 2019

CPFL Energia guarantee and promissory notes

Scotiabank

115,281

-

US$ + 3.37% (4) (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

Citibank

387,064

-

US$+Libor 3 months + 1.41% (3) (f)

3 annual installments from September 2018

CPFL Energia guarantee and promissory notes

CCB China

32,263

-

US$ + 3.37% (4) (g)

1 installment in July 2019

CPFL Energia guarantee and promissory notes

CPFL Serviços

         

J.P. Morgan

12,238

14,760

US$ + 1.75% (3)

1 installment in October 2016

CPFL Energia guarantee and promissory notes

Paulista Lajeado

         

Banco Itaú

35,094

42,862

US$ + 3.196% (4)

1 installment in March 2018

CPFL Energia guarantee and promissory notes

CPFL Brasil

         

Scotiabank

43,705

53,317

US$ + 2.779% (3)

1 installment in August 2018

CPFL Energia guarantee and promissory notes

           

Mark to market

(83,436)

(312,249)

     
           

Total Foreign Currency - fair value

5,258,930

6,940,180

     
           

Borrowing costs(*)

(35,387)

(21,618)

     
           

Total - Consolidated

12,770,130

14,662,787

     
           

The subsidiaries hold swaps converting the operating cost of currency variation to interest rate variation in reais. corresponding to :

 

(1) 143.85% of CDI

(3) 99% to 109% of CDI

     

(2) 95.2% of CDI

(4) 109.1% to 119% of CDI

     
           

Effective rate:

         

(a) 30% to 40% of CDI

(e) 80.1% to 90% of CDI

(i) CDI + 0.73%

   

(b) 40.1% to 50% of CDI

(f) 100.1% to 110% of CDI

(J) Fixed rate 10.57%

   

(c) 60.1% to 70% of CDI

(g) 110.1% to 120% of CDI

(k) 130.01% a 140% of CDI

   

(d) 70.1% to 80% of CDI

(h) 120.1% to 130% of CDI

(l) 50.1% a 60% of CDI

   

 

56

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 (*) In accordance with IAS 39 / CPC 08, this refers to the fundraising costs attributable to issuance of the respective debts

 (**) Syndicated transaction - foreign currency financial loans, with a group of financial institutions as counterparty.

(***) Modification of the loan conditions in the quarter in accordance with the addendum to the contract.

 

In conformity with CPC 38 and 39 and IAS 32 and 39, the Company and its subsidiaries classified their debts 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 as financial liabilities of borrowings measured at fair value is to compare the effects of recognition of income and expense derived from marking derivatives to market, tied to the borrowings, in order to obtain more relevant and consistent accounting information. At September 30, 2016, the total balance of the borrowings measured at fair value was R$ 5,258,931 (R$ 6,940,180 at December 31, 2015).

Changes in the fair values of these borrowings are recognized in the finance income/expense of the Company and its subsidiaries. In September 30, 2016 the accumulated gains of R$ 83,436 (R$ 312,249 at December 31, 2015) on marking the borrowings to market, less losses of R$ 4,484 (R$ 184,518 at December 31, 2015) of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (note 33), resulted in a total net gain of R$ 78,952 (R$ 127,731 at December 31, 2015).

 

The maturities of the principal of borrowings are scheduled as follows:

  

Maturity

 

Consolidated

From October 1, 2017

 

420,303

2018

 

3,968,893

2019

 

2,595,561

2020

 

1,342,590

2021

 

685,426

2022 to 2026

 

1,524,106

2027 to 2031

 

607,293

2032 to 2036

 

45,636

Subtotal

 

11,189,808

Mark to market

 

(82,186)

Total

 

11,107,624

 

 

57

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

Main borrowings in the period:

 

R$ thousand

Company

 

Bank / credit line

 

Total approved

 

Released in 2016

 

Released net of fundraising costs

 

Interest

 

Utilization

Local currency:

                       

Investment:

                       

CPFL Paulista

 

FINEM VII

 

427,716

 

27,075

 

26,421

 

Quarterly

 

Subsidiary's investment plan

CPFL Piratininga

 

FINEM VI

 

194,862

 

7,866

 

7,586

 

Quarterly

 

Subsidiary's investment plan

RGE

 

FINEM VII

 

266,790

 

21,125

 

20,740

 

Quarterly

 

Subsidiary's investment plan

CPFL Serviços

 

FINAME (a)

 

12,277

 

9,009

 

9,009

 

Quarterly

 

Purchase of machinery and equipment

CPFL Esco

 

FINAME (a)

 

1,543

 

1,525

 

1,525

 

Quarterly

 

Purchase of machinery and equipment

CPFL Renováveis

 

FINEM XIII

 

379,948

 

38,873

 

38,873

 

Monthly

 

Subsidiary's investment plan

CPFL Renováveis

 

FINEM XXVII

 

69,103

 

67,628

 

67,628

 

Monthly

 

Subsidiary's investment plan

CPFL Renováveis

 

FINEM XXVI

 

764,109

 

168,028

 

166,675

 

Monthly

 

Subsidiary's investment plan

                         

Financial institutions:

                       

CPFL Sul Paulista

 

Banco IBM / CCB

 

6,459

 

6,459

 

6,459

 

Semiannual

 

Working capital improvement

CPFL Renováveis - Alto Irani

 

Banco Safra / redeemable preferred shares of the subsidiary Alto Irani (a)

 

75,000

 

75,000

 

73,416

 

Semiannual

 

Subsidiary's investment plan

CPFL Renováveis - Plano Alto

 

Banco Safra / redeemable preferred shares of the subsidiary Plano Alto (a)

 

55,000

 

55,000

 

53,838

 

Semiannual

 

Subsidiary's investment plan

CPFL Renováveis parent company

 

Banco BBM/BCN (a)

 

44,000

 

44,000

 

44,000

 

Bullet

 

Working capital improvement

CPFL Renováveis parent company

 

Banco ABC/BCN (a)

 

44,000

 

44,000

 

44,000

 

Bullet

 

Subsidiary's investment plan

CPFL Renováveis

 

Banco ABC/promissory notes (a)

 

100,000

 

100,000

 

99,294

 

Semiannual

 

Working capital improvement

CPFL Renováveis: Figueirópolis

 

Banco Safra / redeemable preferred shares of the subsidiary Figueirópolis (a)

 

70,000

 

70,000

 

68,521

 

Semiannual

 

Subsidiary's investment plan

       

2,510,807

 

735,586

 

727,985

       

Foreign currency

                       

Financial institutions:

                       

CPFL Paulista

 

Syndicated loan : Bank of America Merrill Lynch, Citibank, HSBC e EDC / Law 4.131

 

236,127

 

236,127

 

232,458

 

Quarterly

 

Working capital improvement

CPFL Piratininga

 

Syndicated loan : Bank of America Merrill Lynch, Citibank, HSBC e EDC / Law 4.131

 

236,127

 

236,127

 

232,461

 

Quarterly

 

Working capital improvement

RGE

 

Syndicated loan : Bank of America Merrill Lynch, Citibank, HSBC e EDC / Law 4.131

 

236,127

 

236,127

 

232,461

 

Quarterly

 

Working capital improvement

CPFL Santa Cruz

 

Scotiabank / Law 4.131

 

16,484

 

16,484

 

16,484

 

Semiannual

 

Working capital improvement

CPFL Leste Paulista

 

Scotiabank / Law 4.131

 

16,484

 

16,484

 

16,484

 

Semiannual

 

Working capital improvement

CPFL Sul Paulista

 

Scotiabank / Law 4.131

 

16,484

 

16,484

 

16,484

 

Semiannual

 

Working capital improvement

CPFL Jaguari

 

Scotiabank / Law 4.131

 

16,484

 

16,484

 

16,484

 

Semiannual

 

Working capital improvement

CPFL Geração

 

Scotiabank / Law 4.131

 

117,036

 

117,036

 

117,036

 

Semiannual

 

Working capital improvement

CPFL Geração

 

Citibank / Law 4.131

 

397,320

 

397,320

 

397,320

 

Quarterly

 

Working capital improvement

CPFL Geração

 

CCB China / Law 4.131 (a)

 

32,617

 

32,617

 

32,617

 

Quarterly

 

Working capital improvement

CPFL Geração

 

CCB China / Law 4.131 (a)

 

104,454

 

104,454

 

104,454

 

Quarterly

 

Working capital improvement

       

1,425,744

 

1,425,744

 

1,414,744

       
                         
       

6,447,358

 

2,896,918

 

2,870,714

       
                         

(a) the agreement has no restrictive covenants

 

Restrictive covenants

Borrowings 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. The loan contracts also include non-financial restrictive clauses, complied with in accordance with the latest assessment period.

 

Some loans contracted or with releases in 2016 have the clauses related to financial indicators, as follow:

 

FINEM VI and VII - CPFL Paulista, CPFL Piratininga and RGE

Maintenance, by the subsidiaries, of the following ratios:

·         Net indebtedness divided by EBITDA – maximum of 3.5

58

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

·         Net indebtedness divided by the sum of net indebtedness and Shareholder’s Equity – maximum of 0.90

 

CPFL Renováveis (calculated in indirect subsidiary CPFL Renováveis and its subsidiaries, except when mentioned in each specific item)

FINEM XIII

·         Maintaining the Debt Service Coverage Ratio (ICSD) at 1.3 or more.

 

FINEM XXVI

 

·         Maintaining the Debt Service Coverage Ratio (ICSD) at 1.3 or more in the subsidiaries covered by the contract.

·         Maintaining the annual ICSD recorded in the consolidated financial statements for the subsidiary Turbina 16 at 1.3 or more.

 

FINEM XXVII

·         Maintaining the ICSD at 1.2 or more;

·         Equity ratio (ICP), defined as the ratio of Equity to Total Assets, at 39.5% or more;

 

Syndicated loan - Bank of America Merrill Lynch, Citibank, HSBC, EDC (Law 4.131) – CPFL Paulista, CPFL Piratininga and RGE

Maintaining the following ratios in the Company's consolidated financial statements

·         Net indebtedness divided by EBITDA – maximum of 3.75;

·         EBITDA divided by financial income (expense) - minimum of 2.25.

 

Scotiabank and Citibank (Law 4.131) – CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Geração

Maintaining the following ratios in the Company's consolidated financial statements

·         Net indebtedness divided by EBITDA – maximum of 3.75;

·         EBITDA divided by financial income (expense) - minimum of 2.25.

 

The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2015.

 

The Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the Management of the Company and of its subsidiaries, all the restrictive covenants and clauses that are measured half-yearly and annually are adequately complied with in accordance with the latest assessment period, at June 30, 2016 and December 31, 2015, respectively.

 

 

59

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 17 )   DEBENTURES AND INTERESTS ON DEBENTURES

 

                                   
     

Consolidated

     

September 30, 2016

 

December 31, 2015

 

Issue

 

Current and noncurrent interest

 

Current

 

Noncurrent

 

Total

 

Current and noncurrent interest

 

Current

 

Noncurrent

 

Total

CPFL Paulista

                                 

6th Issue

Single series

 

23,532

 

198,000

 

462,000

 

683,532

 

47,292

 

-

 

660,000

 

707,292

7th Issue

Single series

 

11,096

 

-

 

505,000

 

516,096

 

29,546

 

-

 

505,000

 

534,546

     

34,628

 

198,000

 

967,000

 

1,199,628

 

76,838

 

-

 

1,165,000

 

1,241,838

                                   

CPFL Piratininga

                                 

6th Issue

Single series

 

3,922

 

33,000

 

77,000

 

113,922

 

7,882

 

-

 

110,000

 

117,882

7th Issue

Single series

 

5,163

 

-

 

235,000

 

240,163

 

13,749

 

-

 

235,000

 

248,749

     

9,085

 

33,000

 

312,000

 

354,085

 

21,631

 

-

 

345,000

 

366,631

                                   

RGE

                                 

6th Issue

Single series

 

17,827

 

150,000

 

350,000

 

517,827

 

35,828

 

-

 

500,000

 

535,828

7th Issue

Single series

 

3,735

 

-

 

170,000

 

173,735

 

9,946

 

-

 

170,000

 

179,946

     

21,563

 

150,000

 

520,000

 

691,563

 

45,774

 

-

 

670,000

 

715,774

                                   

CPFL Santa Cruz

                                 

1st Issue

Single series

 

3,085

 

32,500

 

32,500

 

68,085

 

568

 

-

 

65,000

 

65,568

                                   

CPFL Brasil

                                 

2nd Issue

Single series

 

-

 

-

 

-

 

-

 

2,794

 

-

 

228,000

 

230,794

                                   

CPFL Geração

                                 

5th Issue

Single series

 

55,815

 

546,000

 

546,000

 

1,147,815

 

13,382

 

-

 

1,092,000

 

1,105,382

6th Issue

Single series

 

7,193

 

-

 

460,000

 

467,193

 

23,531

 

-

 

460,000

 

483,531

7th Issue

Single series

 

41,581

 

-

 

635,000

 

676,581

 

16,770

 

-

 

635,000

 

651,770

8th Issue

Single series

 

2,124

 

-

 

85,164

 

87,287

 

3,153

 

-

 

80,024

 

83,177

     

106,713

 

546,000

 

1,726,164

 

2,378,877

 

56,835

 

-

 

2,267,024

 

2,323,859

CPFL Renováveis

                                 

1st Issue - SIIF (*)

1st to 12th series

 

2,106

 

40,997

 

473,374

 

516,477

 

788

 

38,965

 

467,577

 

507,329

1st Issue - PCH Holding 2

Single series

 

663

 

8,701

 

132,091

 

141,455

 

616

 

8,701

 

140,792

 

150,109

1st Issue - Renováveis

Single series

 

20,436

 

43,000

 

322,500

 

385,936

 

6,579

 

43,000

 

365,500

 

415,079

2nd Issue - Renováveis

Single series

 

359

 

30,000

 

270,000

 

300,359

 

11,894

 

-

 

300,000

 

311,894

3rd Issue - Renováveis

Single series

 

16,843

 

-

 

296,000

 

312,843

 

4,589

 

-

 

296,000

 

300,589

1st Issue - DESA

Single series

 

1,721

 

17,500

 

8,750

 

27,971

 

862

 

17,500

 

17,500

 

35,862

2nd Issue - DESA

Single series

 

25,889

 

-

 

65,000

 

90,889

 

16,487

 

-

 

65,000

 

81,487

1st Issue - T-16

Single series

 

-

 

-

 

-

 

-

 

1,810

 

277,200

 

-

 

279,010

1st Issue - Campos dos Ventos V

Single series

 

-

 

-

 

-

 

-

 

374

 

42,000

 

-

 

42,374

1st Issue - Santa Úrsula

Single series

 

1,492

 

30,800

 

-

 

32,292

 

275

 

30,800

 

-

 

31,075

1st Issue - Pedra Cheirosa I

Single series

 

4,427

 

52,200

 

-

 

56,627

 

-

 

-

 

-

 

-

1st Issue - Pedra Cheirosa II

Single series

 

4,054

 

47,800

 

-

 

51,854

 

-

 

-

 

-

 

-

1st Issue - Boa Vista II

Single series

 

4,241

 

50,000

 

-

 

54,241

 

-

 

-

 

-

 

-

     

82,231

 

320,997

 

1,567,715

 

1,970,944

 

44,274

 

458,165

 

1,652,369

 

2,154,808

                                   

Borrowing costs (**)

   

-

 

(5,418)

 

(18,979)

 

(24,397)

 

-

 

-

 

(28,842)

 

(28,842)

                                   
     

257,306

 

1,275,079

 

5,106,400

 

6,638,785

 

248,714

 

458,165

 

6,363,552

 

7,070,430

(*) These debentures can be converted into shares and, therefore, are considered in the calculation of the dilutive effect for earnings per share (note 25)

(**) In accordance with CPC 08/IAS 39, this refers to borrowings costs attributable to issuance of the respective debt instruments.

60

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Issue

Quantity issued

 

Annual Remuneration

 

Annual effective rate

 

Amortization conditions

 

Collateral

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

                   

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

                   

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 12th series

432,299,666

 

TJLP + 1%

 

TJLP + 1% + 0.6%

 

39 semi-annual installments from 2009

 

Liens

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

 

Assignment of dividends of BVP and PCH Holding

2nd Issue - Renováveis

Single series

300,000

 

114.0% of CDI

 

115.43% of CDI

 

5 annual instalments from June 2017

 

Unsecured

3rd Issue - Renováveis

Single series

29,600

 

117.25% of CDI

 

120.64% of CDI

 

1 installment in May 2020

 

Unsecured

1st Issue - DESA

Single series

20

 

CDI + 1.75%

 

CDI + 1.75%

 

3 semi-annual installments from May de 2016

 

Unsecured

2nd Issue - DESA

Single series

65

 

CDI + 1.34%

 

CDI + 1.34%

 

3 semi-annual installments from April de 2018

 

Unsecured

1st Issue - T-16

Single series

27,720

 

112.75% of CDI

 

116.94% of CDI

 

1 installment in December 2016

 

CPFL Renováveis guarantee

1st Issue - Campos dos Ventos V

Single series

4,200

 

112.75% of CDI

 

116.94% of CDI

 

1 installment in December 2016

 

CPFL Renováveis guarantee

1st Issue - Santa Úrsula

Single series

3,080

 

112.75% of CDI

 

116.94% of CDI

 

1 installment in December 2016

 

CPFL Renováveis guarantee

1st Issue - Pedra Cheirosa I

Single series

5,220

 

CDI + 2.85%

 

CDI + 2.85%

 

1 installment in September 2017

 

CPFL Renováveis guarantee

1st Issue - Pedra Cheirosa II

Single series

4,780

 

CDI + 2.85%

 

CDI + 2.85%

 

1 installment in September 2017

 

CPFL Renováveis guarantee

1st Issue - Boa Vista II

Single series

5,000

 

CDI + 2.85%

 

CDI + 2.85%

 

1 installment in September 2017

 

CPFL Renováveis guarantee

                     

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

                 

(2) 107% to 107.9% of CDI

                   

 

 The maturities of the debentures recognized in noncurrent liabilities are scheduled as follows:

 

Maturity

Consolidated

From October 1, 2017

29,072

2018

1,650,606

2019

1,915,662

2020

666,799

2021

445,823

2022 to 2026

316,841

2027 to 2031

81,597

Total

5,106,400

 

 

Main borrowings during the period

 

         

R$ thousand

 
 

Company

 

Issue

 

Quantity issued

 

Released in 2016

 

Released net of borrowing costs

 

Interest

 

Utilization

CPFL Renováveis - Pedra Cheirosa I

 

1st issue

 

5,220

 

52,200

 

51,602

 

Single payment

 

Subsidiary's investment plan

CPFL Renováveis - Pedra Cheirosa II

 

1st issue

 

4,780

 

47,800

 

47,251

 

Single payment

 

Subsidiary's investment plan

CPFL Renováveis - Boa Vista I!

 

1st issue

 

5,000

 

50,000

 

49,426

 

Single payment

 

Subsidiary's investment plan

           

150,000

 

148,279

       

 

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. The loan contracts also include non-financial restrictive clauses, complied with in accordance with the latest assessment.

61

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

The debentures issued in 2016 contain no restrictive clauses that require the Company or its subsidiaries to maintain financial ratios.The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2015.

 

The Management of the Company and its subsidiaries monitor those ratios systematically and constantly for the conditions to be fulfilled. In the opinion of the Management of the Company and of its subsidiaries, all the restrictive covenants and clauses that are measured half-yearly and annually are adequately complied with in accordance with the latest assessment period, at June 30, 2016 and December 31, 2015 respectively.

 

 

( 18 )   PRIVATE PENSION PLAN

 

The subsidiaries sponsor supplementary retirement and pension plans for their employees as described in Note 19 to the December 31, 2015 financial statements.

 

 

18.1     Movements in the defined benefit plans:

The movements in the period in the net actuarial liability are as follows:

 

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Total

                   

Net actuarial liability at December 31, 2015

437,670

 

10,308

 

10,277

 

-

 

458,255

Expenses (income) recognized in the statement of profit or loss

45,319

 

5,060

 

1,160

 

(56)

 

51,483

Sponsors' contributions transferred during the year

(47,969)

 

(11,465)

 

(1,000)

 

(7,421)

 

(67,855)

Actuarial loss (gain): effect of changes in financial assumptions

277,013

 

102,326

 

8,088

 

16,936

 

404,363

Net actuarial liability at September 30, 2016

712,033

 

106,229

 

18,525

 

9,459

 

846,246

Other contributions

18,013

 

1,246

 

351

 

120

 

19,730

Total liability

730,046

 

107,475

 

18,876

 

9,579

 

865,976

                   

Current

               

8,946

Noncurrent

               

857,031

 

In the first semester of 2016, due to the change in the Brazilian macroeconomic scenario in comparison with December 31, 2015, the actuarial reports were updated to the base date of June 30, 2016 and the balances of liabilities and other comprehensive income were adjusted at that date to reflect the new reports. 

62

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

The income and expense recognized as operating cost are shown below:

 

 

Nine months 2016

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

Service cost

604

 

2,248

 

55

 

35

 

2,942

Interest on actuarial obligations

348,598

 

89,839

 

8,333

 

26,078

 

472,848

Expected return on plan assets

(303,882)

 

(87,027)

 

(7,228)

 

(26,689)

 

(424,827)

Interest on the effect of asset ceiling

-

 

-

 

-

 

520

 

520

Total expense (income)

45,319

 

5,060

 

1,160

 

(56)

 

51,483

                   
                   
 

Nine months 2015

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

                   

Service cost

954

 

2,910

 

141

 

19

 

4,024

Interest on actuarial obligations

315,237

 

81,999

 

7,314

 

17,378

 

421,928

Expected return on plan assets

(275,656)

 

(76,893)

 

(7,116)

 

(17,252)

 

(376,917)

Total expense (income)

40,535

 

8,016

 

340

 

145

 

49,036

 

As mentioned above, due to the changes in the Brazilian macroeconomic scenario, the actuarial reports were updated to June 2016. The estimated income and expense to be recorded in the fourth quarter of 2016, based on the most recent actuarial reports, is shown below:

 

 

4th quarter 2016 - estimated

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

                   

Service cost

224

 

994

 

21

 

25

 

1,263

Interest on actuarial obligations

119,274

 

31,319

 

2,852

 

9,134

 

162,577

Expected return on plan assets

(100,302)

 

(28,581)

 

(2,356)

 

(8,944)

 

(140,182)

Total expense (income)

19,195

 

3,732

 

517

 

215

 

23,658

 

The main assumptions taken into consideration in the actuarial calculation, based on the actuarial reports as at June 30, 2016, December 31, 2015 and 2014, were as follows:

   

 

June 30, 2016

 

December 31, 2015

 

December 31, 2014

           

Nominal discount rate for actuarial liabilities:

11.25% p.a.

 

12.67% p.a.

 

11.46% p.a.

Nominal Return Rate on Assets:

11.25% p.a.

 

12.67% p.a.

 

11.46% p.a.

Estimated Rate of nominal salary increase:

6.79% p.a.

 

6.79% p.a.

 

8.15% p.a.

Estimated Rate of nominal benefits increase:

0.00% p.a.

 

0.00% p.a.

 

0.00% p.a.

Estimated long-term inflation rate (basis for determining the nominal rates above)

5.00% p.a.

 

5.00% p.a.

 

5.00% p.a.

General biometric mortality table:

AT-2000 (-10)

 

AT-2000 (-10)

 

AT-2000 (-10)

Biometric table for the onset of disability:

Low light

 

Low light

 

Low light

Expected turnover rate:

ExpR_2012**

 

ExpR_2012**

 

ExpR_2012*

Likelihood of reaching retirement age:

100% on first eligibility for a full benefit

 

100% on first eligibility for a full benefit

 

100% on first eligibility for a full benefit

(*) FUNCESP experience

         

(**) FUNCESP experience, with aggravation of 40%

         

 

 

63

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 19 )   REGULATORY CHARGES

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

Fee for the use of water resources

2,132

 

2,482

Global reversal reserve - RGR

17,469

 

17,446

ANEEL inspection fee

1,520

 

1,764

Energy development account - CDE

262,882

 

526,199

Tariff flags and other

838

 

304,127

Total

284,841

 

852,017

 

 

Energy development account – CDE: refer to the (i) annual CDE quota for the year 2016 in the amount of R$ 143,017 (R$ 401,347 at December 31, 2015); (ii) quota intended for return of the CDE injection for the period from January 2013 to January 2014 in the amount of R$ 36,699 (R$ 45,618 at December 31, 2015); and (iii) quota intended for return of the injection into the Regulated Contracting Environment (ACR) account for the period from February to December 2014, in the amount of R$ 83,166 (R$ 79,231 at December 31, 2015). The subsidiaries conducted matching of accounts between the amount of CDE payable and the accounts receivable – Eletrobrás (note 11) the amount of R$ 428,387 in the nine months ended in September 30, 2016.

Tariff flags and other: refer basically to the amount to be passed on to the Account Centralizing Tariff Flag Resources (“CCRBT”) (note 26.5). As a result of the improved hydrological conditions, the tariff flag charges were suspended after April, leaving only rebilling.

 

 

( 20 )   TAXES, FEES AND CONTRIBUTIONS

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

Current

     

ICMS (State VAT)

386,664

 

384,151

PIS (tax on revenue)

22,164

 

33,199

COFINS (tax on revenue)

102,579

 

159,317

IRPJ (corporate income tax)

91,943

 

30,751

CSLL (social contribution on net income)

34,356

 

12,498

Other

33,780

 

33,427

Total

671,486

 

653,342

 

 

 

64

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 21 )   PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS

 

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

Provision for tax, civil and labor risks

 

Escrow Deposits

 

Provision for tax, civil and labor risks

 

Escrow Deposits

Labor

145,627

 

81,162

 

171,989

 

78,345

               

Civil

181,056

 

110,381

 

194,530

 

112,909

               

Tax

             

FINSOCIAL

31,775

 

89,283

 

29,917

 

84,092

Income Tax

146,295

 

147,798

 

138,524

 

886,271

Other

87,335

 

69,866

 

15,920

 

63,600

 

265,405

 

306,948

 

184,362

 

1,033,964

               

Other

21,179

 

635

 

18,654

 

2,310

               

Total

613,267

 

499,126

 

569,534

 

1,227,527

 

The movements in the provision for tax, civil and labor risks are shown below:

 

 

Consolidated

 

December 31, 2015

 

Addition

 

Reversal

 

Payment

 

Monetary restatement

 

September 30, 2016

Labor

171,989

 

92,199

 

(47,714)

 

(85,443)

 

14,596

 

145,627

Civil

194,530

 

78,552

 

(33,643)

 

(83,891)

 

25,508

 

181,056

Tax

184,362

 

70,310

 

(3,695)

 

(840)

 

15,268

 

265,405

Other

18,654

 

12,026

 

(5,900)

 

(5,059)

 

1,458

 

21,179

 

569,534

 

253,088

 

(90,952)

 

(175,232)

 

56,830

 

613,267

 

The provision for tax, civil and labor risks was based on the assessment of the risks of losing the lawsuits to which the Company and its subsidiaries are parties, where the likelihood of loss is probable in the opinion of the external legal counselors and the Management of the Company and its subsidiaries.

The additions to provisions for tax risks in the nine months ended in September 30, 2016 largely refer to challenges by certain subsidiaries in relation to PIS and COFINS on financial income, the balances of which were previously classified in Taxes Payable.

Details of the provisions for tax, civil and labor risks and escrow deposits are presented in the financial statements of December 31, 2015.

Possible losses

 

The Company and its subsidiaries are parties to other lawsuits in which Management, supported by its external legal counselors, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases, therefore no allowances were registered. 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, 2016 and December 31, 2015, were as follows:

65

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consolidated

   
 

September 30, 2016

 

December 31, 2015

 

Main claims

           

Labor

622,693

 

659,636

 

Workplace accidents, hazardous duty premium, overtime, etc

Civil

782,586

 

697,242

 

Bodily injury, environmental impacts, tariff increases, etc

Tax

4,118,792

 

3,600,368

 

ICMS, FINSOCIAL, PIS and COFINS, Income tax, etc

Regulatory

91,080

 

71,514

 

Collection of the system service charge - ESS, established in the CNPE Resolution 3, etc

Total

5,615,151

 

5,028,760

   
           

 

 

Tax - in addition to the above-mentioned cases, there is a dispute concerning to the deductibility of the expense recognized in 1997 in relation to the commitment assumed for the pension plan of the employees of the subsidiary CPFL Paulista with Fundação CESP in the estimated amount of R$ 1,118,898. In January 2016, the subsidiary obtained court decisions authorizing the replacement of the escrow deposits related to this case by financial guarantees (letter of guarantee and performance bond); the withdrawals on behalf of the subsidiary occurred in 2016.  There is an appeal by the Office of Attorney-General of the National Treasury in both cases, with no suspensive effect, are awaiting judgment by the Federal Regional Court.

Additionally, in August 2016, the subsidiary CPFL Renováveis received a deficiency and penalty notice for R$ 285,537 in relation to collection of withholding tax - IRRF on interest on capital gain incurred for persons resident and/or domiciled abroad, as a result of the sale of Jantus SL in December 2011. Company management and its external legal consultants classified the chances of success as possible.

As regards labor contingencies, the Company informs, as mentioned in Note 22 to the financial statements at December 31, 2015, that discussions are in course concerning the possibility of changing the inflation adjustment index adopted by the Labor Court. There has been no change in the status of the discussion since then and the risk is still classified as possible.

Based on the opinion of their external legal advisers, Management of the Company and its subsidiaries consider that the registered amounts represent best estimate.

 

( 22 )   USE OF PUBLIC ASSET           

 

   

Consolidated

Subsidiary

 

September 30, 2016

 

December 31, 2015

 

Number of remaining installments

 

Interest rates

CERAN

 

97,607

 

92,581

 

234

 

IGP-M + 9.6% p.a.

                 

Current

 

9,941

 

9,457

       

Noncurrent

 

87,666

 

83,124

       

 

 

66

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 23 )   OTHER PAYABLES

 

 

Consolidated

 

Current

 

Noncurrent

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Consumers and concessionaires

52,143

 

53,959

 

-

 

-

Energy efficiency program - PEE

225,649

 

295,745

 

35,014

 

35,597

Research & Development - P&D

76,526

 

84,943

 

29,023

 

36,426

National scientific and technological development fund - FNDCT

1,942

 

4,115

 

-

 

-

Energy research company - EPE

978

 

2,065

 

-

 

-

Reversion fund

-

 

-

 

17,750

 

17,750

Advances

213,431

 

141,228

 

8,106

 

10,041

Tariff discounts - CDE

17,241

 

54,749

 

-

 

-

Provision for socio environmental costs

8,989

 

-

 

56,308

 

53,378

Payroll

10,833

 

13,136

 

-

 

-

Profit sharing

38,812

 

49,227

 

3,935

 

5,099

Collections agreement

53,635

 

130,282

 

-

 

-

Guarantees

-

 

-

 

26,343

 

28,531

Business combination

11,929

 

29,935

 

-

 

-

Other

25,148

 

45,587

 

3,979

 

4,326

Total

737,258

 

904,971

 

180,457

 

191,148

 

Advances: refer mainly to advances from customers in relation to advance billing by the subsidiary CPFL Renováveis, prior to provision of the energy or service.

 

 

67

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 24 )   EQUITY

 

The shareholders’ interest in the Company’s equity at September 30, 2016 and December 31, 2015 is shown below:

 

   

Number of shares

   

September 30, 2016

 

December 31, 2015

Shareholders

 

Common shares

 

Interest %

 

Common shares

 

Interest %

BB Carteira Livre I FIA

 

73,008,816

 

7.17%

 

262,698,037

 

26.45%

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

226,778,743

 

22.28%

 

29,756,032

 

3.00%

Camargo Correa S.A.

 

5,897,311

 

0.58%

 

26,764

 

0.00%

ESC Energia S.A.

 

234,086,204

 

23.00%

 

234,086,204

 

23.57%

Bonaire Participações S.A.

 

1,259,386

 

0.12%

 

1,238,334

 

0.12%

Energia São Paulo FIA

 

150,146,050

 

14.75%

 

146,463,379

 

14.75%

Fundação Petrobras de Seguridade Social - Petros

 

1,861,658

 

0.18%

 

1,816,119

 

0.18%

BNDES Participações S.A.

 

68,592,097

 

6.74%

 

66,914,177

 

6.74%

Antares Holdings Ltda.

 

16,967,165

 

1.67%

 

16,552,110

 

1.67%

Brumado Holdings Ltda.

 

36,497,075

 

3.59%

 

35,604,273

 

3.59%

Members of the Executive Board

 

34,250

 

0.00%

 

105,672

 

0.01%

Other shareholders

 

202,785,991

 

19.92%

 

197,753,114

 

19.91%

Total

 

1,017,914,746

 

100.00%

 

993,014,215

 

100.00%

 

24.1        Capital increase approval

On April 8, 2016, the company disclosed to its shareholders and to the market in general, in a Relevant Fact, that its controlling shareholders had signed an instrument releasing shareholders from the shareholders' agreement in relation to the shares they will receive in connection with the share bonus process.

An Extraordinary General Meeting held on April 29, 2016 approved an increase in the capital of CPFL Energia to reinforce the Company's capital structure, through integralization of the amount of R$ 392,972 from the Statutory - Working Capital Reserve, by issuing 24,900,531 common shares, distributed as a bonus to the shareholders, free of charge, pursuant to Law 6404/76, Article 169.

 

24.2Share transfer between ESC Energia S.A. and Camargo Corrêa S.A.

On March 16, 2016, Extraordinary General Meetings of ESC Energia S.A. (“ESC”) and Camargo Corrêa S.A. (“CCSA”) approved the transfer of 5,870,000 of the Company's common shares held by ESC to CCSA. An Extraordinary General Meetings of ESC held on June 28, 2016 approved an increase in the capital of ESC, paid up by CCSA with the transfer of 124 of the Company's common shares.

The change in shareholding structure was registered with the bank responsible for the Company's book-issue shares (Banco do Brasil) on July 15, 2016. There will be no change in the Company's controlling block as a result of this transaction.

 

68

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

24.3 Share transfer between BB CL I FIA and Caixa de Previdência dos Funcionários do Banco do Brasil (Previ)

On September 22, 2016, the Company announced to the market that it had received, on that date, confirmation of the share transfer whereby BB CL I FIA transferred to Previ all its shares in the Company, tied to the Control Block and totaling R$ 196,276,558.  As from the transfer date, Previ started to exercise its rights and obligations under the Shareholders' Agreement.

 

 

24.4 Share transfer between Bonaire Participações S.A. (“Bonaire”) and Energia São Paulo Fundo de Investimento em Ações (“Energia SP FIA”)

On September 23, 2016, the Company announced to the market that it had received, on that date, confirmation of the share transfer whereby Bonaire transferred 10,000 common shares issued by the Company and tied to the Control Block to Energia SP FIA. As from the transfer date, SP FIA holds 150,146,050 common shares in the Company, of which 112,196,990 are tied to the Shareholders' Agreement. In turn, Bonaire is no longer a part of the Company's control block, which Energia SP FIA has now joined.

 

24.5 Dividends

In accordance with the decision of the EGM of April 29, 2016 to declare the minimum mandatory dividend, the Company registered R$ 205,423 in dividends payable, of which R$ 204,695 were paid by September 30, 2016.

 

 

Details of the items included in shareholders’ equity are described in the financial statements of December 31, 2015.

 

 

( 25 )   EARNINGS PER SHARE

 

Earnings per share – basic and diluted

The calculation of the basic and diluted earnings per share for the quarters and in the nine months ended in September 30, 2016 and 2015 was based on the profit attributable to controlling shareholders and the weighted average number of common shares outstanding during the reporting periods. For diluted earnings per share, the calculation considered the dilutive effects of instruments convertible into shares, as shown below:

69

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

   

2016

 

2015

 
   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

Numerator

                 

Profit attributable to controlling shareholders

 

231,565

 

762,725

 

267,613

 

560,763

 

Denominator

                 

Weighted average number of shares held by shareholders

 

1,017,914,746

(**)

1,017,914,746

(**)

1,017,914,746

(**)

1,017,914,746

(**)

Earnings per share - basic

                 
   

0.23

 

0.75

 

0.26

 

0.55

 
                   

Numerator

                 

Profit attributable to controlling shareholders

 

231,565

 

762,725

 

267,613

 

560,763

 

Dilutive effect of convertible debentures of subsidiary CPFL Renováveis (*)

 

(7,179)

 

(7,179)

 

(8,109)

 

(9,297)

 

Profit attributable to controlling shareholders

 

224,386

 

755,546

 

259,504

 

551,466

 
                   
                   

Denominator

 

1,017,914,746

(**)

1,017,914,746

(**)

1,017,914,746

(**)

1,017,914,746

(**)

Weighted average number of shares held by shareholders

                 

Earnings per share - diluted

 

0.22

 

0.74

 

0.25

 

0.54

 

 (*) Proportional to the percentage of the Company’s equity interest in the subsidiary in the respective periods.

(**) Considers the event that occurred on April 29, 2016, related to the capital increase through issue of 24,900,531 shares (note 24.1). In accordance with CPC 41/IAS 33, when there is an increase in the number of shares without an increase in resources, the number of shares is adjusted as if the event had occurred at the beginning of the oldest period presented.

The dilutive effect of the numerator in the calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirect subsidiary CPFL Renováveis. The calculation of the effects was based on the assumption that these debentures would have been converted into common shares of the subsidiary at the beginning of each period.

70

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

( 26 )   NET OPERATING REVENUE

 

 

Consolidated

 

2016

 

2015

Revenue from Electric Energy Operations

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Consumer class

             

Residential

2,304,438

 

7,611,526

 

2,436,370

 

7,143,389

Industrial

1,295,120

 

3,963,933

 

1,435,735

 

4,076,963

Commercial

1,196,170

 

4,023,477

 

1,283,248

 

3,802,990

Rural

191,310

 

552,378

 

207,657

 

545,181

Public administration

154,934

 

495,974

 

172,381

 

505,307

Public lighting

139,861

 

428,024

 

152,119

 

394,125

Public services

214,077

 

665,123

 

235,353

 

643,284

(-) Transfers of revenues from excess demand and excess reactive power

(15,654)

 

(51,277)

 

(22,212)

 

(70,995)

Billed

5,480,257

 

17,689,157

 

5,900,651

 

17,040,242

Unbilled (net)

(5,845)

 

93,319

 

92,965

 

165,215

Other consumer charges / Emergency Charges - ECE/EAEE

-

 

-

 

-

 

3

(-) Transfers of revenues related to network usage charge of the captive consumers

(2,064,321)

 

(6,700,140)

 

(2,083,257)

 

(5,811,271)

Electricity sales to final consumers

3,410,091

 

11,082,336

 

3,910,359

 

11,394,189

               

Furnas Centrais Elétricas S.A.

137,893

 

396,271

 

123,281

 

362,185

Other concessionaires and licensees

682,584

 

1,683,927

 

600,918

 

1,633,991

(-) Transfers of revenues related to network usage charge of the captive consumers

(11,773)

 

(37,721)

 

(12,157)

 

(34,250)

Spot market energy

192,485

 

320,981

 

87,281

 

734,527

Electricity sales to wholesaler´s

1,001,189

 

2,363,458

 

799,324

 

2,696,453

               

Revenue due to Network Usage Charge - TUSD - Captive Consumers

2,076,094

 

6,737,861

 

2,095,414

 

5,845,521

Revenue due to Network Usage Charge - TUSD - Free Consumers

531,631

 

1,506,994

 

532,612

 

1,420,249

(-) Transfers of revenues from excess demand and excess reactive power

(4,124)

 

(12,671)

 

(4,859)

 

(16,759)

Revenue from construction of concession infrastructure

325,100

 

816,950

 

252,049

 

767,769

Sector financial asset and liability

(558,007)

 

(1,752,239)

 

727,814

 

2,311,969

Energy development account - CDE - low-income and other tariff discounts

430,363

 

925,383

 

251,969

 

661,261

Other revenues and income

119,215

 

323,502

 

80,365

 

253,282

Other operating revenues

2,920,272

 

8,545,780

 

3,935,365

 

11,243,293

Total gross revenues

7,331,552

 

21,991,574

 

8,645,047

 

25,333,935

Deductions from operating revenues

             

ICMS

(1,103,749)

 

(3,619,844)

 

(1,174,121)

 

(3,409,243)

PIS

(111,639)

 

(341,665)

 

(136,124)

 

(395,455)

COFINS

(514,251)

 

(1,573,816)

 

(627,346)

 

(1,821,893)

ISS

(2,817)

 

(7,719)

 

(1,928)

 

(5,830)

Global reversal reserve - RGR

(2,142)

 

(3,527)

 

(636)

 

(1,893)

Energy development account - CDE

(788,646)

 

(2,465,988)

 

(1,171,424)

 

(2,740,100)

Research and development and energy efficiency
programs

(33,494)

 

(99,783)

 

(37,631)

 

(116,167)

PROINFA

(30,732)

 

(79,641)

 

(21,004)

 

(68,914)

Tariff flags and other

(125)

 

(377,223)

 

(501,159)

 

(1,337,281)

IPI

(40)

 

(124)

 

-

 

(3)

FUST and FUNTEL

(10)

 

(27)

 

(7)

 

(17)

Other

(6,532)

 

(19,370)

 

(6,497)

 

(17,350)

 

(2,594,177)

 

(8,588,728)

 

(3,677,875)

 

(9,914,147)

Net revenue

4,737,375

 

13,402,846

 

4,967,172

 

15,419,789

 

71

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consolidated

 

2016

 

2015

Revenue from electric energy operations - in GWh (*)

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Consumer class

             

Residential

3,755

 

12,023

 

3,761

 

12,071

Industrial

3,312

 

9,546

 

3,142

 

9,574

Commercial

2,184

 

7,121

 

2,089

 

6,847

Rural

593

 

1,624

 

559

 

1,604

Public administration

288

 

913

 

297

 

933

Public lighting

432

 

1,277

 

417

 

1,228

Public services

446

 

1,349

 

449

 

1,346

Billed

11,010

 

33,853

 

10,713

 

33,602

Own consumption

7

 

24

 

8

 

24

Electricity sales to final consumers

11,017

 

33,877

 

10,720

 

33,627

               

Furnas Centrais Elétricas S.A.

763

 

2,272

 

763

 

2,263

Other concessionaires and licensees

3,509

 

8,934

 

2,987

 

8,095

Spot market energy

2,973

 

4,737

 

849

 

2,567

Electricity sales to wholesaler´s

7,245

 

15,943

 

4,599

 

12,925

 

 

 

Consolidated

 

Number of Consumers (*)

 

September 30, 2016

 

September 30, 2015

Consumer class

     

Residential

7,036,187

 

6,870,146

Industrial

54,242

 

56,015

Commercial

467,295

 

476,009

Rural

247,832

 

244,146

Public administration

52,005

 

51,226

Public lighting

10,843

 

10,249

Public services

8,580

 

8,322

Total

7,877,828

 

7,716,113

(*) Information not reviewed by the independent auditors

     

 

26.1     Adjustment of revenues from excess demand and excess reactive power

The information on accounting and background is provided in Note 27.1 to the December 31, 2015 financial statements. 

 

26.2     Periodic tariff revision (“RTP”) e Annual adjustment (“RTA”):

 

       

2016

 

2015

Subsidiary

 

Month

 

RTA / RTP

 

Effect perceived by consumers (a)

 

RTA / RTP

 

Effect perceived by consumers (a)

CPFL Paulista

 

April

 

9.89%

 

7.55%

 

41.45%

 

4.67% (c)

CPFL Piratininga

 

October (b)

 

-12.54%

 

-24.21%

 

56.29%

 

21.11% (c)

RGE

 

June

 

-1.48%

 

-7.51%

 

33.48%

 

-3.76% (c)

CPFL Santa Cruz

 

March

 

22.51%

 

7.15%

 

34.68%

 

27.96%

CPFL Leste Paulista

 

March

 

21.04%

 

13.32%

 

20.80%

 

24.89%

CPFL Jaguari

 

March

 

29.46%

 

13.25%

 

38.46%

 

45.70%

CPFL Sul Paulista

 

March

 

24.35%

 

12.82%

 

24.88%

 

28.38%

CPFL Mococa

 

March

 

16.57%

 

9.02%

 

23.34%

 

29.28%

 

a)     Represents the average effect perceived by consumers, as a result of elimination from the tariff base of financial components added in the annual adjustment for the previous year (not reviewed by the independent auditors).

72

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

b)     As mentioned in Note 35.4, the annual tariff adjustment for the subsidiary CPFL Piratininga occurred in October 2016.

c)     Perception of consumers in comparison to the extraordinary tariff review of March 2015.

 

 

26.3     CDE contribution - low income, other tariff subsidies and tariff discounts - injunctions

26.3.1    CDE contribution - low income, other tariff subsidies

Law 12,783 of January 11, 2013 determined that the amounts related to the low-income subsidy, as well as other tariff discounts shall be fully subsidized by amount from the CDE.

Income of R$ 739,110 was recognized in the nine months  ended September 30, 2016 (R$ 661,261 in the in the nine months  ended September 30, 2015), of which (i) R$ 70,912 for the low-income subsidy (R$ 48,593 in the nine months  ended September 30, 2015) and (ii) R$ 668,198 for other tariff discounts (R$ 612,668 in the nine months  ended September 30, 2015), against other receivables in line item “Receivables –Eletrobrás” (note 11) and “Tariff discounts – CDE” (note 23).

26.3.2    Tariff discounts – injunctions

On July, 2015, the Associação Brasileira de Grandes Consumidores Industriais de Energia Elétrica (“ABRACE”) obtained an injunction that released its associates from paying specific items of the Energy Development Account - CDE charge. There was no change in the obligation to pay the CDE quota and the distributors bore the cost of this income deficit. In the tariff process subsequent to the injunction decision, ANEEL granted a financial component in the tariff for recovery of the income.

However, the decision of the ANEEL board was overturned as per Order 1576/2016, which repealed Order 2792/2015, and the distributors were told to deduct all the effects of the injunctions from payment of the monthly CDE quotas. Accordingly, it was established that Eletrobrás will be held responsible for this cost.

As a result of the new procedure established in Order 1576/2016, it was necessary to:

(i)             register income under CDE contribution - low income, other tariff subsidies and tariff discounts - injunctions, set against trade accounts receivable - Eletrobrás (Note 11) totaling R$ 186,272; and

(ii)            register a sector financial liability (Note 8) against revenue from sector financial assets and liabilities amounting to R$ 209,250, which will be reimbursed to consumers in the next tariff process.

26.4     Tariff flags

The Tariff Flag implementation system is described in Note 27.5 to the December 31, 2015 financial statements.

In the nine months ended September 30, 2016, the distribution subsidiaries billed their consumers the amount of R$ 377,223 (R$ 1,337,281 in the nine months ended September 30, 2015), recorded in line item "Tariff flags and others”. In the nine months ended September 30, 2016 were ratified by the ANEEL, R$ 670,025 for the months of November 2015 to May 2016 (R$ 690,452 in the nine months ended September 30, 2015) that was used to offset part of the sector’s financial assets (note 8), R$ 10,316 (R$ 141,503 in the nine months ended September 30, 2105) was passed on to the Account Centralizing Tariff Flags Resources (“CCRBT”), created by means of Decree No. 8,401/2015 and administered by the CCEE, and R$ 772 continues outstanding, recorded under liabilities – regulatory fees (note 19).

 

26.5     Energy development account – CDE

By means of Ratification Resolutions Nos. 2,077 of June 7, 2016, 2,018 of February 2, 2016, and 1,857 of February 27, 2015, the ANEEL established the definitive annual quotas of the CDE. This quota comprises: (i) annual quota of the CDE – Usage account; and (ii) CDE quota – Energy, related to part of the CDE contributions received by the electric energy distribution concessionaires in the period from January 2013 to January 2014, which should be paid by consumers and passed on to the CDE in five years as from the 2015 RTE. In addition, by means of Ratification Resolution No. 1,863 of March 31, 2015, the ANEEL established another quota intended for amortization of the ACR account, with payment and transfer to the CDE for an average period of five years as from the ordinary tariff process (RTA or Periodic tariff review - RTP) for the year 2015.

73

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 27 )   COST OF ELECTRIC ENERGY

 

 

Consolidated

 

2016

 

2015

Electricity Purchased for Resale

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Itaipu Binacional

462,469

 

1,513,184

 

788,717

 

2,062,039

Spot market / PROINFA

80,271

 

169,722

 

146,753

 

931,436

Energy purchased through auction in the regulated market and bilateral contracts

2,168,998

 

5,960,300

 

2,028,996

 

7,139,727

PIS and COFINS credit

(246,031)

 

(697,945)

 

(272,348)

 

(925,591)

Subtotal

2,465,707

 

6,945,260

 

2,692,119

 

9,207,611

               

Electricity network usage charge

             

Basic network charges

198,405

 

602,168

 

197,997

 

642,664

Transmission from Itaipu

13,386

 

38,799

 

13,101

 

38,736

Connection charges

22,142

 

57,487

 

15,017

 

38,409

Charges for use of the distribution system

9,272

 

28,179

 

8,062

 

29,326

System service charges - ESS

84,763

 

281,672

 

161,620

 

407,081

Reserve energy charges

5,538

 

106,925

 

95,960

 

95,960

PIS and COFINS credit

(28,700)

 

(97,410)

 

(43,833)

 

(110,206)

Subtotal

304,806

 

1,017,820

 

447,923

 

1,141,970

               

Total

2,770,513

 

7,963,080

 

3,140,041

 

10,349,581

 

 

 

Consolidated

 

2016

 

2015

Electricity Purchased for Resale - in GWh (*)

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Itaipu Binacional

2,556

 

7,603

 

2,579

 

7,669

Spot market / PROINFA

461

 

1,631

 

647

 

3,384

Energy purchased through auction in the regulated market and bilateral contracts

13,073

 

36,808

 

10,912

 

32,558

Total

16,090

 

46,042

 

14,138

 

43,612

(*) Information not reviewed by the independent auditors

             

 

27.1 Generating Scaling Factor (“GSF”) and renegotiation of the hydrologic risk from 2015

The detailed record related to the Generating Scaling Factor - GSF in 2015 are provided in Note 28.2 of the December 31, 2015 financial statements. The generators that adhered to the renegotiation should terminate the lawsuits against the grantor of the concessions, and pay a risk premium related to the transfer of the GSF risk to the CCRBT.

In 2015, the subsidiaries Ceran, CPFL Jaguari Geração (Paulista Lajeado) and CPFL Renováveis and the joint ventures ENERCAN and Chapecoense signed on to the renegotiations of their ACR contracts and canceled their lawsuits.

In 2016, the joint venture Baesa signed on to the renegotiation of its ACR contracts, thus terminating its participation in the lawsuit filed by the Brazilian Association of Independent Electric Energy Producers - APINE. For the Company, the net effect was R$ 5,102, net of tax effect, recognized as income from equity in subsidiaries.

74

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 28 )   OPERATING COSTS AND EXPENSES

  

 

Parent company

 

Operating expense

 

General

 

2016

 

2015

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Personnel

12,391

 

28,345

 

5,230

 

15,411

Materials

18

 

62

 

21

 

50

Third party services

2,740

 

6,645

 

1,534

 

5,537

Depreciation and amortization

46

 

148

 

43

 

123

Others

888

 

1,825

 

1,333

 

2,302

Leases and rentals

12

 

37

 

38

 

109

Publicity and advertising

189

 

350

 

44

 

91

Legal, judicial and indemnities

276

 

406

 

1,052

 

1,585

Donations, contributions and subsidies

-

 

-

 

-

 

46

Other

410

 

1,031

 

199

 

471

Total

16,083

 

37,025

 

8,161

 

23,422

 

  

75

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consolidated

 

3rd quarter

         

Services Rendered to Third Parties

 

Operating Expenses

 

Total

 

Operating costs

   

Sales

 

General

 

Other

 
 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

Personnel

160,273

 

147,233

 

-

 

-

 

32,061

 

32,523

 

68,855

 

57,673

 

-

 

-

 

261,189

 

237,429

Private pension plans

23,658

 

16,347

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

23,658

 

16,347

Materials

59,038

 

34,134

 

211

 

175

 

2,121

 

1,371

 

3,396

 

3,016

 

-

 

-

 

64,766

 

38,696

Third party services

66,425

 

49,687

 

627

 

482

 

36,662

 

32,655

 

52,817

 

59,910

 

-

 

-

 

156,531

 

142,734

Depreciation and amortization

228,852

 

224,240

 

-

 

-

 

979

 

5,415

 

24,371

 

19,742

 

-

 

-

 

254,202

 

249,397

Cost of infrastructure construction

-

 

-

 

324,154

 

251,887

 

-

 

-

 

-

 

-

 

-

 

-

 

324,154

 

251,887

Others

23,938

 

14,388

 

(2)

 

(4)

 

51,857

 

46,420

 

42,631

 

42,639

 

74,560

 

65,041

 

192,984

 

168,484

Collection fees

-

 

-

 

-

 

-

 

16,205

 

14,226

 

-

 

-

 

-

 

-

 

16,205

 

14,226

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

34,161

 

31,644

 

-

 

-

 

-

 

-

 

34,161

 

31,644

Leases and rentals

9,909

 

7,527

 

-

 

-

 

-

 

2

 

3,885

 

3,864

 

-

 

-

 

13,794

 

11,393

Publicity and advertising

60

 

89

 

-

 

-

 

-

 

11

 

3,971

 

3,102

 

-

 

-

 

4,031

 

3,202

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

-

 

-

 

29,258

 

47,595

 

-

 

-

 

29,258

 

47,595

Donations, contributions and subsidies

22

 

-

 

-

 

-

 

3

 

5

 

69

 

-

 

-

 

-

 

94

 

5

Loss (gain) on disposal, retirement and other noncurrent assets

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

12,290

 

239

 

12,290

 

239

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

62,365

 

64,882

 

62,365

 

64,882

Amortization of premium paid - GSF

2,400

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,400

 

-

Financial compensation for use of water resources

2,936

 

4,040

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,936

 

4,040

Others

8,612

 

2,733

 

(2)

 

(4)

 

1,489

 

533

 

5,449

 

(11,922)

 

(95)

 

(80)

 

15,453

 

(8,740)

Total

562,184

 

486,029

 

324,990

 

252,540

 

123,680

 

118,385

 

192,069

 

182,980

 

74,560

 

65,041

 

1,277,483

 

1,104,974

 

76

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consolidated

 

Nine months

         

Services Rendered to Third Parties

 

Operating Expenses

 

Total

 

Operating costs

   

Sales

 

General

 

Other

 
 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

Personnel

485,120

 

437,818

 

1

 

-

 

93,951

 

93,470

 

194,285

 

167,602

 

-

 

-

 

773,357

 

698,886

Private pension plans

51,483

 

49,036

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

51,483

 

49,036

Materials

124,936

 

94,824

 

471

 

464

 

5,331

 

3,395

 

13,083

 

7,139

 

-

 

-

 

143,821

 

105,822

Third party services

199,037

 

138,408

 

1,414

 

1,265

 

105,282

 

93,840

 

157,586

 

179,228

 

-

 

-

 

463,319

 

412,743

Depreciation and amortization

676,204

 

637,831

 

-

 

-

 

2,635

 

20,975

 

71,458

 

60,199

 

-

 

-

 

750,297

 

719,004

Cost of infrastructure construction

-

 

-

 

815,681

 

766,605

 

-

 

-

 

-

 

-

 

-

 

-

 

815,681

 

766,605

Others

86,037

 

44,860

 

(8)

 

(7)

 

180,576

 

138,105

 

170,785

 

207,497

 

218,403

 

261,077

 

655,793

 

651,531

Collection fees

-

 

-

 

-

 

-

 

47,519

 

42,603

 

-

 

-

 

-

 

-

 

47,519

 

42,603

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

130,026

 

94,109

 

-

 

-

 

-

 

-

 

130,026

 

94,109

Leases and rentals

28,386

 

23,210

 

-

 

-

 

-

 

-

 

12,682

 

12,592

 

-

 

-

 

41,068

 

35,802

Publicity and advertising

103

 

157

 

-

 

-

 

16

 

34

 

9,312

 

7,508

 

-

 

-

 

9,431

 

7,699

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

-

 

-

 

138,227

 

197,169

 

-

 

-

 

138,227

 

197,169

Donations, contributions and subsidies

36

 

-

 

-

 

-

 

6

 

16

 

127

 

223

 

-

 

-

 

169

 

239

Loss (gain) on disposal, retirement and other noncurrent assets

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

32,272

 

27,704

 

32,272

 

27,704

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

186,272

 

233,574

 

186,272

 

233,574

Amortization of premium paid - GSF

7,200

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

7,200

 

-

Financial compensation for use of water resources

9,909

 

10,250

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

9,909

 

10,250

Others

40,403

 

11,243

 

(8)

 

(7)

 

3,009

 

1,342

 

10,438

 

(9,995)

 

(141)

 

(202)

 

53,701

 

2,381

Total

1,622,816

 

1,402,773

 

817,558

 

768,327

 

387,775

 

349,785

 

607,198

 

621,666

 

218,402

 

261,077

 

3,653,749

 

3,403,628

 

77

 


 
 

(Free Translation of the original in Portuguese)

Standard Financial Statements – ITR – Date: September 30, 2016 - CPFL Energia S. A

 

 

( 29 )   FINANCE INCOME (EXPENSE)

  

 

Parent company

 

Consolidated

 

2016

 

2015

 

2016

 

2015

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Financial income

                             

Income from financial investments

21,251

 

48,516

 

20,520

 

48,774

 

186,959

 

484,733

 

117,584

 

331,804

Late payment interest and fines

460

 

464

 

2

 

3

 

58,088

 

174,934

 

56,540

 

151,868

Adjustment for inflation of tax credits

1,569

 

5,419

 

3,251

 

3,334

 

9,528

 

27,078

 

4,903

 

12,016

Adjustment for inflation of escrow deposits

12

 

34

 

10

 

25

 

9,287

 

26,835

 

23,137

 

61,440

Adjustment for inflation and exchange rate changes

-

 

1

 

-

 

-

 

29,647

 

131,639

 

41,044

 

79,839

Adjustment of expected cash flow (note 10)

-

 

-

 

-

 

-

 

49,156

 

209,683

 

124,912

 

262,644

Discount on purchase of ICMS credit

-

 

-

 

-

 

-

 

1,808

 

13,454

 

1,880

 

9,504

Adjustments to the sector financial asset (note 8)

-

 

-

 

-

 

-

 

(5,944)

 

50,643

 

54,799

 

97,902

PIS and COFINS on other finance income

(1,248)

 

(3,109)

 

(1,219)

 

(1,219)

 

(22,882)

 

(44,915)

 

(19,277)

 

(19,277)

PIS and COFINS on interest on capital

(14)

 

(1,156)

 

-

 

(5,766)

 

(14)

 

(1,156)

 

-

 

(5,766)

Other

3,290

 

11,537

 

1,536

 

4,523

 

19,835

 

68,910

 

15,391

 

55,507

Total

25,321

 

61,706

 

24,099

 

49,674

 

335,467

 

1,141,838

 

420,915

 

1,037,481

                               

Finance expense

                             

Interest on debts

(1,772)

 

(10,885)

 

(11,568)

 

(48,455)

 

(447,606)

 

(1,315,996)

 

(440,368)

 

(1,266,015)

Adjustment for inflation and exchange rate changes

(3,916)

 

(25,959)

 

(5,519)

 

(12,776)

 

(226,964)

 

(515,106)

 

(290,587)

 

(561,883)

(-) Capitalized interest

-

 

-

 

-

 

-

 

18,493

 

52,432

 

19,026

 

28,790

Adjustments to the sector financial liability

-

 

-

 

-

 

-

 

(996)

 

(17,257)

 

461

 

(1,348)

Use of public asset

-

 

-

 

-

 

-

 

(4,120)

 

(12,470)

 

(3,412)

 

(10,152)

Others

(1)

 

(470)

 

(1,299)

 

(4,676)

 

(45,727)

 

(135,856)

 

(52,571)

 

(126,897)

Total

(5,689)

 

(37,315)

 

(18,385)

 

(65,906)

 

(706,920)

 

(1,944,253)

 

(767,451)

 

(1,937,505)

                               

Finance expense (income), net

19,631

 

24,391

 

5,714

 

(16,232)

 

(371,453)

 

(802,416)

 

(346,537)

 

(900,024)

 

 

Interest was capitalized at an average rate of 10.87% p.a. in the nine months ended September 30, 2016 (10.02% p.a. in the nine months ended September 30, 2015) on qualifying assets, in accordance with CPC 20 (R1) and IAS 23.

In line items of Adjustment for inflation and exchange rate changes, the expense includes the effects of losses of R$ 1,345,605 in the nine months  ended September 30, 2016 (gain of R$ 1,788,264 in the nine months  ended September 30, 2015) on derivative instruments (note 33).

 

( 30 )   SEGMENT INFORMATION

The segregation of the Company’s operating segments is based on the internal financial information and management structure and is made by type of business: electric energy distribution, electric energy generation (conventional and renewable sources), electric energy commercialization and services rendered activities.

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. Prices charged between segments are based on similar market transactions. Note 1 presents the subsidiaries in accordance with their areas of operation and provides further information on each subsidiary and its business area and segment.

The information segregated by segment is presented below, in accordance with the criteria established by the Company’s Management:

78

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Distribution

 

Generation (conventional source)

 

Generation (renewable source)

 

Commercialization

 

Services

 

Other (*)

 

Elimination

 

Total

Nine months 2016

                             

Net operating revenue

10,493,292

 

436,358

 

934,182

 

1,427,923

 

68,225

 

42,866

     

13,402,846

(-) Intersegment revenues

16,752

 

304,028

 

229,817

 

50,015

 

229,907

 

6,330

 

(836,850)

 

-

Income from electric energy service

853,812

 

501,075

 

316,945

 

100,937

 

51,129

 

(37,881)

     

1,786,017

Finance income

826,349

 

131,604

 

97,742

 

25,317

 

6,845

 

53,981

     

1,141,838

Finance expense

(978,619)

 

(415,278)

 

(491,636)

 

(11,208)

 

(3,765)

 

(43,746)

     

(1,944,253)

Profit (loss) before taxes

701,543

 

418,345

 

(76,950)

 

115,045

 

54,209

 

(27,647)

     

1,184,545

Income tax and social contribution

(274,371)

 

(74,189)

 

(39,837)

 

(36,169)

 

(13,158)

 

(4,967)

     

(442,691)

Profit (loss) for the period

427,171

 

344,156

 

(116,787)

 

78,877

 

41,051

 

(32,614)

     

741,854

Total assets (**)

18,371,153

 

5,403,027

 

12,072,265

 

409,247

 

351,861

 

945,148

     

37,552,701

Purchases of PP&E and intangible assets

709,200

 

11,728

 

802,228

 

2,490

 

31,312

 

2,728

     

1,559,686

Depreciation and amortization

(421,536)

 

(92,991)

 

(406,679)

 

(2,879)

 

(9,933)

 

(2,549)

     

(936,569)

                               

Nine months 2015 (***)

                             

Net operating revenue

12,739,346

 

436,812

 

881,921

 

1,280,422

 

80,130

 

1,157

     

15,419,789

(-) Intersegment revenues

16,765

 

283,277

 

265,727

 

34,789

 

170,429

 

-

 

(770,987)

 

-

Income from electric energy service

963,609

 

381,407

 

232,140

 

91,833

 

19,926

 

(22,336)

     

1,666,580

Finance income

746,902

 

76,720

 

99,046

 

28,478

 

38,314

 

48,021

     

1,037,481

Finance expense

(989,772)

 

(412,611)

 

(435,250)

 

(27,572)

 

(6,410)

 

(65,891)

     

(1,937,505)

Profit (loss) before taxes

720,740

 

170,501

 

(104,064)

 

92,740

 

51,831

 

(40,206)

     

891,541

Income tax and social contribution

(281,137)

 

(14,750)

 

(27,257)

 

(32,179)

 

(11,938)

 

(11,509)

     

(378,770)

Profit (loss) for the period

439,602

 

155,752

 

(131,321)

 

60,561

 

39,893

 

(51,715)

     

512,771

Total assets (**)

22,138,086

 

4,575,230

 

11,868,943

 

714,781

 

317,845

 

917,586

     

40,532,471

Purchases of PP&E and intangible assets

612,642

 

2,574

 

287,131

 

1,219

 

27,274

 

548

     

931,388

Depreciation and amortization

(441,426)

 

(99,089)

 

(397,162)

 

(3,521)

 

(11,244)

 

(136)

     

(952,579)

 

 

(*) Others – refer basically to assets and transactions which are not related to any of the identified segments.

(**) Intangible assets, net of amortization, were allocated to their respective segments. 

(***) The amounts for the total assets refer to December 31, 2015.

 

( 31 )   RELATED PARTY TRANSACTIONS

 

The Company’s controlling shareholders are as follows:

·   ESC Energia S.A.

Company controlled by the Camargo Corrêa group, with operations in diversified segments, such as construction, cement, textiles, aluminum and highway concessions, among others.

·   Energia São Paulo Fundo de Investimento em Ações

Company 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, by September 23, 2016, when it transferred its shares to its parent company, Energia São Paulo Fundo de Investimento em Ações. (Note 24.2)

·   BB Carteira Livre I - Fundo de Investimento em Ações, by September 22, 2016, when it transferred its shares to its parent company, PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil. (Note 24.3)

 

The direct and indirect interest in operating subsidiaries are described in note 1.

Controlling shareholders, associates companies, joint ventures and entities under common control that in some way exercise significant influence over the Company are considered to be related parties.

 

The main transactions are listed below:

a)    Bank balances and short-term investments refer mainly to bank balances and short-term investments with financial institutions, as mentioned in note 5. The Company and its subsidiaries also have an Exclusive Investment Fund.

 

79

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

b)    Borrowings, Debentures and Derivatives - refer to borrowings from financial institutions under the conditions described in notes 16 and 17. The Company is also the guarantor of certain borrowings raised by its subsidiaries and joint ventures, as described in notes 16 and 17.

 

c)     Other Financial Transactions – the expense amounts are bank costs, collection and bookkeeping expenses.

 

d)    Purchase and sale of energy and charges - refer basically to energy purchased or sold by distribution, commercialization and generation subsidiaries through short or long-term agreements and tariffs for the use of the distribution system (TUSD). Such transactions, when conducted in the free market, are carried out under conditions considered by the Company as similar to market conditions at the time of the trading, according to internal policies previously established by the Company’s management. When conducted in the regulated market, the prices charged are set through mechanisms established by the regulatory authority.

 

e)     Intangible assets, Property, plant and equipment, Materials and Service – refer to the purchase of equipment, cables and other materials for use in distribution and generation activities and contracting of services such as construction and information technology consultancy.

 

f)     Advances – refer to advances for investments in research and development.

 

g)    Intragroup loans – refer to (i) contracts with the joint venture EPASA, under contractual conditions of 113.5% of the CDI, maturing in January 2017; (ii) contracts with the non-controlling shareholder of the subsidiary CPFL Renováveis, with maturity defined for the date of distribution of earnings of the indirect subsidiary to its shareholders and remuneration of 8% p.a. + IGP-M (General Market Price Index).

 

Certain subsidiaries have supplementary retirement plan maintained with Fundação CESP and offered to the employees of the subsidiaries. These plans hold investments in Company’s shares (note 18).

To ensure that commercial transactions with related parties are conducted under usual 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 for payment in January and July 2017, with the joint ventures BAESA, Enercan and Ceran the extension of the original maturities of the energy purchase bills, previously from august 2016 to September 2016.

The total compensation of key management personnel in the nine months  ended September 30, 2016, in accordance with CVM Decision 560/2008, was R$ 41,764 (R$ 34,434 in the nine months  ended September 30, 2015). This amount comprises R$ 40,805 in respect of short-term benefits (R$ 33,662 in the nine months ended September 30, 2015), R$ 836 for post-employment benefits (R$ 772 in the nine months ended September 30, 2015) and R$ 123 for other long-term benefits (no corresponding amounts in the nine months ended September 30, 2015), recognized on an accrual basis.

Transactions between related parties involving controlling shareholders, entities under common control or with significant influence and joint ventures are as follows:

80

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

 

Consolidated

 

ASSET

 

LIABILITY

 

INCOME

 

EXPENSES

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

 

Nine months 2016

 

Nine months 2015

 

Nine months 2016

 

Nine months 2015

Bank balances and short-term investments

                             

Banco Bradesco S.A.(**)

3,050,091

 

4,097,770

 

1

 

1

 

200,564

 

-

 

539

 

-

Banco do Brasil S.A.

39,797

 

126,036

 

-

 

-

 

1,302

 

19,892

 

1

 

1

                               

Borrowings (*), debentures (*) and derivatives (*)

                             

Banco Bradesco S.A.(**)

-

 

-

 

864,223

 

667,335

 

15,732

 

-

 

50,103

 

-

Banco do Brasil S.A.

-

 

-

 

3,810,616

 

3,727,087

 

-

 

-

 

349,777

 

181,323

Banco BNP Paribas Brasil S.A (**)

29,018

 

58,478

 

-

 

322,465

 

-

 

-

 

43,305

 

-

                               

Other financial transactions

                             

Banco Bradesco S.A.(**)

36

 

1,344

 

1,275

 

1,259

 

50

 

-

 

10,194

 

-

Banco do Brasil S.A.

-

 

-

 

798

 

879

 

156

 

-

 

4,781

 

4,510

BAESA – Energética Barra Grande S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

4,866

Foz do Chapecó Energia S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,211

ENERCAN - Campos Novos Energia S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,669

                               

Advances

                             

BAESA – Energética Barra Grande S.A.

-

 

-

 

763

 

790

 

-

 

-

 

-

 

-

Foz do Chapecó Energia S.A.

-

 

-

 

1,081

 

1,120

 

-

 

-

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

-

 

-

 

1,333

 

1,377

 

-

 

-

 

-

 

-

EPASA - Centrais Elétricas da Paraiba

-

 

-

 

486

 

503

 

-

 

-

 

-

 

-

                               

Energy purchase and sale and charges

                             

Afluente Transmissão de Energia Elétrica S.A.

-

 

-

 

28

 

27

 

-

 

-

 

891

 

1,153

Aliança Geração de Energia S.A

-

 

-

 

1,230

 

1,364

 

3

 

-

 

38,479

 

22,086

Arizona 1 Energia Renovável S.A

-

 

-

 

-

 

-

 

-

 

-

 

720

 

657

Baguari I Geração de Energia Elétrica S.A.

-

 

-

 

6

 

6

 

-

 

-

 

217

 

198

BRF Brasil Foods

-

 

-

 

-

 

-

 

14,152

 

-

 

-

 

-

Braskem S.A.

-

 

-

 

-

 

-

 

-

 

-

 

16,023

 

-

Caetite 2 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

662

 

602

Caetité 3 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

668

 

608

Calango 1 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

799

 

727

Calango 2 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

681

 

622

Calango 3 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

799

 

727

Calango 4 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

742

 

674

Calango 5 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

788

 

716

Companhia de Eletricidade do Estado da Bahia – COELBA

386

 

655

 

-

 

-

 

14,440

 

10,858

 

-

 

46

Companhia Energética de Pernambuco - CELPE

417

 

587

 

-

 

-

 

7,295

 

5,241

 

183

 

206

Companhia Energética do Ceará - COELCE

   

-

 

-

 

-

 

-

 

1,720

 

-

 

-

Companhia Energética do Rio Grande do Norte - COSERN

103

 

227

 

-

 

-

 

2,262

 

1,860

 

1,035

 

-

Companhia Hidrelétrica Teles Pires S.A.

-

 

-

 

1,550

 

1,548

 

41

 

-

 

40,633

 

16,160

ELEB Equipamentos Ltda

-

 

-

 

-

 

-

 

2,228

 

-

 

-

 

-

Embraer

-

 

-

 

-

 

-

 

5,816

 

19,105

 

-

 

-

Energética Águas da Pedra S.A.

-

 

-

 

115

 

130

 

4

 

-

 

3,674

 

3,111

Estaleiro Atlântico Sul S.A.

-

 

-

 

-

 

-

 

5,958

 

14,594

 

-

 

-

Goiás Sul Geração de Enegia S.A.

-

 

-

 

-

 

-

 

-

 

-

 

133

 

122

Itapebi Geração de Energia S.A

-

 

-

 

-

 

-

 

3

 

-

 

-

 

-

Mel 2 Energia Renovável S.A.

-

 

-

 

-

 

-

 

-

 

-

 

533

 

474

NC ENERGIA S.A.

-

 

-

 

-

 

-

 

19,505

 

4,033

 

9

 

-

Norte Energia S.A.

1

 

1

 

22,316

 

-

 

11

 

-

 

27,279

 

-

Rio PCH I S.A.

-

 

-

 

216

 

242

 

-

 

-

 

6,878

 

5,859

Santista Jeanswear S/A

-

 

-

 

-

 

-

 

9,944

 

-

 

-

 

-

Santista Work Solution S/A

-

 

-

 

-

 

-

 

1,605

 

-

 

-

 

-

SE Narandiba S.A.

-

 

-

 

-

 

-

 

-

 

-

 

100

 

131

Serra do Facão Energia S.A. - SEFAC

-

 

-

 

578

 

576

 

-

 

-

 

17,963

 

15,573

Tavex Brasil S.A

-

 

-

 

-

 

-

 

-

 

3,424

 

-

 

-

Termopernambuco S.A.

-

 

-

 

-

 

-

 

5

 

-

 

-

 

-

ThyssenKrupp Companhia Siderúrgica do Atlântico

-

 

-

 

-

 

-

 

19,380

 

27,367

 

5,705

 

5,155

Vale Energia S.A.

8,400

 

7,843

 

-

 

-

 

76,732

 

69,085

 

-

 

695

BAESA – Energética Barra Grande S.A.

-

 

-

 

17,238

 

88,441

 

-

 

60,079

 

50,573

 

85,308

Foz do Chapecó Energia S.A.

-

 

-

 

34,222

 

142,596

 

468

 

3,875

 

264,616

 

242,658

ENERCAN - Campos Novos Energia S.A.

915

 

667

 

105,840

 

140,496

 

6,478

 

21,514

 

209,243

 

177,882

EPASA - Centrais Elétricas da Paraiba

-

 

-

 

10,425

 

19,807

 

-

 

15,251

 

63,494

 

125,118

                               

Intangible assets, property, plant and equipment, materials and service

                             

Aliança Geração de Energia S.A

-

 

-

 

-

 

-

     

1

 

-

 

-

Banco Bradesco S.A.(**)

-

 

-

 

-

 

2

 

-

 

-

 

-

 

-

Banco do Brasil S A

-

 

-

 

-

 

-

     

44

 

-

 

128

Brasil veículos Companhia de Seguros

-

 

-

 

-

 

-

 

2

 

-

 

-

 

-

Brasilprev Seguros e Previdência S.A.

-

 

-

 

17

 

-

 

-

 

-

 

-

 

-

Centro de Gestão de Meios de Pagamento S.A. - CGMP

-

 

-

 

-

 

-

 

-

 

-

 

2,699

 

-

Companhia de Saneamento Básico do Estado de São Paulo - SABESP

2

 

65

 

43

 

42

 

167

 

779

 

33

 

30

Companhia Brasileira de Soluções e Serviços CBSS - Alelo (**)

-

 

-

 

-

 

-

 

-

 

-

 

1,768

 

-

Companhia de Eletricidade do Estado da Bahia – COELBA

-

 

-

 

-

 

-

 

-

 

6

 

-

 

50

Companhia Energética do Rio Grande do Norte - COSERN

-

 

-

 

-

 

-

 

-

 

1

 

-

 

-

Companhia Hidrelétrica Teles Pires S.A

-

 

-

 

-

 

-

 

-

 

8

 

-

 

-

Companhia Energética de Pernambuco - CELPE

-

 

-

 

-

 

-

 

-

 

3

 

-

 

-

Concessionária Auto Raposo Tavares S.A. - CART

-

 

-

 

-

 

-

 

-

 

-

 

15

 

-

Concessionária de Rodovias do Oeste de São Paulo – ViaOeste S.A.

-

 

-

 

-

 

-

 

-

 

-

 

6

 

-

Concessionária do Sistema Anhanguera - Bandeirante S.A. (**)

-

 

-

 

-

 

-

 

-

 

-

 

3

 

-

Embraer

-

 

-

 

-

 

-

 

7

 

-

 

-

 

-

Energética Águas da Pedra S.A.

-

 

-

 

-

 

-

 

-

 

1

 

-

 

-

Estaleiro Atlântico Sul S.A.

-

 

-

 

-

 

-

 

10

 

10

 

-

 

-

Ferrovia Centro-Atlântica S.A.

14

 

-

 

-

 

-

 

-

 

-

 

-

 

-

HM 14 Empreendimento Imobiliário SPE Ltda

-

 

14

 

-

 

-

 

-

 

-

 

-

 

-

HM 02 Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

 

45

 

-

 

-

 

-

Indústrias Romi S.A.

4

 

-

 

-

 

-

 

39

 

56

 

-

 

-

InterCement Brasil S.A

-

 

-

 

-

 

-

 

43

 

26

 

-

 

-

Instituto CCR

-

 

-

 

-

 

-

 

-

 

-

 

19

 

-

Itapebi Geração de Energia S.A

-

 

-

 

-

 

-

 

-

 

1

 

-

 

-

Investco S.A

-

 

-

 

1,755

 

-

 

-

 

-

 

15,381

 

-

Logum Logística S.A.

-

 

-

 

-

 

-

 

702

 

-

 

-

 

-

Mapfre Seguros Gerais S.A. (**)

-

 

-

 

-

 

-

 

60

 

-

 

56

 

-

NC Energia S.A.

-

 

-

 

-

 

-

 

6

 

-

 

-

 

-

Rodovias Integradas do Oeste S.A.

-

 

-

 

-

 

12

 

-

 

-

 

-

 

-

SAMM - Sociedade de Atividades em Multimídia Ltda.

93

 

-

 

4

 

-

 

845

 

-

 

-

 

-

Tavex Brasil S.A

-

 

-

 

-

 

-

 

-

 

21

 

-

 

-

Termopernambuco S.A.

-

 

-

 

-

 

-

 

-

 

1

 

-

 

-

ThyssenKrupp Companhia Siderúrgica do Atlântico

-

 

-

 

-

 

-

 

-

 

1

 

-

 

-

TOTVS S.A.

-

 

-

 

-

 

3

 

-

 

-

 

44

 

32

Ultrafértil S.A

13

 

-

 

-

 

-

 

14

 

845

 

-

 

-

Vale Energia S.A.

-

 

-

 

-

 

-

 

-

 

3

 

-

 

-

Vale Fertilizantes S.A

-

 

39

 

-

 

-

 

147

 

-

 

-

 

-

BAESA – Energética Barra Grande S.A.

-

 

-

 

-

 

-

 

1,236

 

1,001

 

-

 

-

Foz do Chapecó Energia S.A.

-

 

-

 

-

 

-

 

1,406

 

1,099

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

-

 

-

 

-

 

-

 

1,309

 

1,001

 

-

 

-

EPASA - Centrais Elétricas da Paraíba S.A.

1,520

 

1,104

     

-

 

427

 

505

 

-

 

-

                               

Intragroup loans

                             

EPASA - Centrais Elétricas da Paraíba S.A.

37,394

 

76,586

 

-

 

-

 

6,834

 

10,212

 

-

 

-

Noncontrolling shareholders - CPFL Renováveis

8,898

 

7,680

 

-

 

-

 

1,099

 

965

 

-

 

-

                               

Dividends and interest on capital

                             

BAESA – Energética Barra Grande S.A.

-

 

20

 

-

 

-

 

-

 

-

 

-

 

-

Chapecoense Geração S.A.

-

 

28,417

 

-

 

-

 

-

 

-

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

13,424

 

30,905

 

-

 

-

 

-

 

-

 

-

 

-

EPASA - Centrais Elétricas da Paraiba

-

 

29,933

 

-

 

-

 

-

 

-

 

-

 

-

                               

(*) Includes the mark to market value

                             

(**) Related parties since December 31, 2015

                             

 

81

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

 

( 32 )      RISK MANAGEMENT

 

The risk management structure and the main market risk factors affecting the Company's business are disclosed in Note 34 to the financial statements for the year ended in December 31, 2015.

 

( 33 )   FINANCIAL INSTRUMENTS

 

The main financial instruments, classified in accordance with the Company’s accounting practices, are:

  

                 

Consolidated

                 

September 30, 2016

 

December 31, 2015

 

Note

 

Category

 

Measurement

 

Level (*)

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

                               

Asset

                             

Cash and cash equivalent

5

 

(a)

 

(2)

 

Level 1

 

4,088,235

 

4,088,235

 

4,353,488

 

4,353,488

Cash and cash equivalent

5

 

(a)

 

(2)

 

Level 2

 

1,256,430

 

1,256,430

 

1,329,314

 

1,329,314

Securities

   

(a)

 

(2)

 

Level 1

 

53,147

 

53,147

 

23,633

 

23,633

Derivatives

33

 

(a)

 

(2)

 

Level 2

 

719,581

 

719,581

 

2,269,932

 

2,269,933

Derivatives - zero-cost collar

33

 

(a)

 

(2)

 

Level 3

 

56,718

 

56,718

 

8,820

 

8,820

Concession financial asset - distribution

10

 

(b)

 

(2)

 

Level 3

 

4,070,793

 

4,070,793

 

3,483,713

 

3,483,713

                 

10,244,904

 

10,244,904

 

11,468,900

 

11,468,900

                               

Liability

                             

Borrowings - principal and interest

16

 

(c)

 

(1)

 

Level 2 (***)

 

7,524,196

 

6,684,166

 

7,725,978

 

6,499,746

Borrowings - principal and interest

16 (**)

 

(a)

 

(2)

 

Level 2

 

5,245,934

 

5,245,934

 

6,936,808

 

6,936,808

Debentures - Principal and interest

17

 

(c)

 

(1)

 

Level 2 (***)

 

6,638,785

 

6,505,368

 

7,070,430

 

6,105,830

Derivatives

33

 

(a)

 

(2)

 

Level 2

 

133,847

 

133,847

 

31,745

 

31,745

Derivatives - Zero-cost collar

33

 

(a)

 

(2)

 

Level 3

 

-

 

-

 

2,440

 

2,440

                 

19,542,762

 

18,569,315

 

21,767,402

 

19,576,570

(*) Refers to the hierarchy for determination of fair value

             

(**) As a result of the initial designation of this financial liability, the consolidated financial statements reported a loss of R$ 228,814 in the nine months of 2016 (gain of R$ 499,695 in the nine months of 2015)

(***) Only for disclosure purposes, according to CPC 40 (R1) / IFRS 7

                     

Key

               

Category:

     

Measurement:

                 

(a) - Measured at fair value through profit or loss

   

(1) - Measured at amortized cost

           

(b) - Available for sale

     

(2) - Measured at fair value

               

(c) - Other finance liabilite

 

 

 

The financial instruments for which the carrying amounts approximate the fair values at the end of the reporting period, due to their nature, are:

·       Financial assets: (i) consumers, concessionaires and licensees, (ii) leases, (iii) associates, subsidiaries and parent company, (iv) receivables – Eletrobrás, (v) concession financial asset - transmission, (vi) pledges, funds and restricted deposits, (vii) services rendered to third parties, (viii) Collection agreements and (ix) sector financial asset;

 

·       Financial liabilities: (i) trade payables, (ii) regulatory charges, (iii) use of public asset, (iv) consumers and concessionaires, (v) Nacional scientific and technological development fund - FNDCT, (vi) energy research company - EPE, (vii) collection agreement, (viii) reversal fund, (ix) payables for business combination, (x) tariff discount CDE and (xi) sector financial liability.

In addition, in the nine months ended September 30, 2016 there were no transfers between hierarchical levels of fair value.

 

a) Valuation of financial instruments

As mentioned in note 4, the fair value of a security corresponds to its maturity value (redemption value) adjusted to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest curve, in Brazilian reais.

82

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

CPC 40 (R1) and IFRS 7 requires the classification in a three-level hierarchy for fair value measurement of financial instruments, based on observable and unobservable inputs related to the valuation of a financial instrument at the measurement date.

CPC 40 (R1) and IFRS 7 also defines observable inputs as market data obtained from independent sources and unobservable inputs that reflects market assumptions.

The three levels of the fair value hierarchy are:

· Level 1: quoted prices in an active market for identical instruments;

· Level 2: observable inputs 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.

 

As the distribution subsidiaries have classified their concession financial asset as available-for-sale, the relevant factors for fair value measurement are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes between years and the respective gains (losses) in profit for the nine months ended September 30, 2016 of R$ 209.683 (R$ 262,644 in the nine months ended September 30, 2015), and the main assumptions are described in note 10.

Additionally, the main assumptions used in the fair value measurement of the zero-cost collar derivative, the fair value hierarchy of which is Level 3, are disclosed in note 33 b.1.

The Company recognizes in “Investments at cost” in the financial statements the 5.94% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A. (“Investco”), in the form of 28,154,140 common shares and 18,593,070 preferred shares. As Investco’s shares are not traded on the stock exchange and the main objective of its operations is to generate electric energy for commercialization by the shareholders holding 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 fluctuations 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 rate changes.

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. Furthermore, in 2015 subsidiary CPFL Geração contracted a zero-cost collar derivative (see item b.1 below).

As a large part of the derivatives entered into by the subsidiaries have their terms fully aligned with the hedged debts, 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 (note 16). Other debts with terms different from the derivatives contracted as a hedge continue to be recognized at amortized cost. Furthermore, the Company and its subsidiaries do not adopt hedge accounting for derivative instruments.

At September 30, 2016, the Company and its subsidiaries had the following swap transactions, all traded on the over-the-counter market:

83

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

   

Fair values (carrying amounts)

                   

Company / strategy / counterparts

 

Assets

 

Liabilities

 

Fair value, net

 

Values at cost, net

 

Gain (loss) on marking to market

 

Currency / index

 

Maturity range

 

Notional

Derivatives to hedge debts designated at fair value

                           

Exchange rate hedge

                               

CPFL Paulista

                               

Bank of Tokyo-Mitsubishi

 

41,933

 

-

 

41,933

 

43,014

 

(1,080)

 

dollar

 

March 2019

 

117,400

Bank of America Merrill Lynch

 

39,145

 

-

 

39,145

 

38,842

 

303

 

dollar

 

September 2018

 

106,020

Bank of America Merrill Lynch

 

44,690

 

-

 

44,690

 

44,416

 

274

 

dollar

 

March 2019

 

116,600

J.P.Morgan

 

22,344

 

-

 

22,344

 

22,208

 

136

 

dollar

 

March 2019

 

58,300

J.P.Morgan

 

11,141

 

-

 

11,141

 

11,134

 

7

 

dollar

 

December 2017

 

51,470

J.P.Morgan

 

9,685

 

-

 

9,685

 

9,661

 

25

 

dollar

 

December 2017

 

53,100

J.P.Morgan

 

4,507

 

-

 

4,507

 

4,422

 

85

 

dollar

 

January 2018

 

27,121

HSBC

 

9,032

 

-

 

9,032

 

8,769

 

263

 

dollar

 

January 2018

 

54,214

HSBC

 

38,091

 

-

 

38,091

 

36,851

 

1,240

 

dollar

 

January 2018

 

173,459

J.P.Morgan

 

11,485

 

-

 

11,485

 

11,023

 

462

 

dollar

 

January 2018

 

67,938

J.P.Morgan

 

11,725

 

-

 

11,725

 

11,363

 

362

 

dollar

 

January 2019

 

67,613

BNP Paribas

 

7,738

 

-

 

7,738

 

6,777

 

961

 

euro

 

January 2018

 

63,896

Bank of Tokyo-Mitsubishi

 

10,362

 

-

 

10,362

 

16,443

 

(6,080)

 

dollar

 

February 2020

 

142,735

J.P.Morgan

 

6,644

 

-

 

6,644

 

6,634

 

10

 

dollar

 

February 2018

 

41,100

Bank of America Merrill Lynch

 

74,569

 

-

 

74,569

 

72,307

 

2,262

 

dollar

 

February 2018

 

405,300

Bank of America Merrill Lynch

 

-

 

(18,880)

 

(18,880)

 

(16,089)

 

(2,791)

 

dollar

 

October 2018

 

329,500

HSBC

 

-

 

(6,094)

 

(6,094)

 

(6,050)

 

(44)

 

dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(5,407)

 

(5,407)

 

(6,021)

 

614

 

dollar

 

May 2021

 

59,032

Citibank

 

-

 

(11,142)

 

(11,142)

 

(12,053)

 

911

 

dollar

 

May 2021

 

118,063

   

343,092

 

(41,522)

 

301,570

 

303,651

 

(2,081)

           
                                 

CPFL Piratininga

                               

Citibank

 

41,663

 

-

 

41,663

 

43,051

 

(1,388)

 

dollar

 

March 2019

 

117,250

HSBC

 

24,417

 

-

 

24,417

 

24,171

 

246

 

dollar

 

April 2018

 

55,138

J.P.Morgan

 

24,438

 

-

 

24,438

 

24,174

 

264

 

dollar

 

April 2018

 

55,138

Citibank

 

25,972

 

-

 

25,972

 

28,218

 

(2,245)

 

dollar

 

January 2020

 

169,838

BNP Paribas

 

21,280

 

-

 

21,280

 

18,637

 

2,643

 

euro

 

January 2018

 

175,714

Scotiabank

 

-

 

(3,255)

 

(3,255)

 

(3,236)

 

(19)

 

dollar

 

August 2017

 

55,440

HSBC

 

-

 

(6,094)

 

(6,094)

 

(6,050)

 

(44)

 

dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(7,857)

 

(7,857)

 

(9,020)

 

1,163

 

dollar

 

May 2021

 

88,548

Citibank

 

-

 

(8,434)

 

(8,434)

 

(9,043)

 

610

 

dollar

 

May 2021

 

88,548

   

137,771

 

(25,639)

 

112,131

 

110,902

 

1,229

           
                                 

CPFL Geração

                               

HSBC

 

89,986

 

-

 

89,986

 

88,928

 

1,058

 

dollar

 

March 2017

 

232,520

Votorantim

 

-

 

(6,702)

 

(6,702)

 

(8,325)

 

1,622

 

dollar

 

June 2019

 

104,454

Scotiabank

 

-

 

(5,788)

 

(5,788)

 

(5,598)

 

(189)

 

dollar

 

July 2019

 

117,036

Bradesco

 

-

 

(668)

 

(668)

 

(506)

 

(162)

 

dollar

 

September 2019

 

32,636

Citibank

 

-

 

(19,064)

 

(19,064)

 

(12,030)

 

(7,034)

 

dollar

 

September 2019

 

397,320

   

89,986

 

(32,222)

 

57,764

 

62,468

 

(4,705)

           
                                 

RGE

                               

Bank of Tokyo-Mitsubishi

 

20,496

 

-

 

20,496

 

20,946

 

(449)

 

dollar

 

April 2018

 

36,270

Bank of Tokyo-Mitsubishi

 

91,920

 

-

 

91,920

 

93,951

 

(2,031)

 

dollar

 

May 2018

 

168,346

HSBC

 

10,714

 

-

 

10,714

 

10,412

 

303

 

dollar

 

October 2017

 

32,715

J.P.Morgan

 

22,750

 

-

 

22,750

 

21,685

 

1,065

 

dollar

 

February 2018

 

171,949

HSBC

 

-

 

(6,094)

 

(6,094)

 

(6,050)

 

(44)

 

dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(10,306)

 

(10,306)

 

(12,018)

 

1,711

 

dollar

 

May 2021

 

118,063

Citibank

 

-

 

(5,726)

 

(5,726)

 

(6,034)

 

308

 

dollar

 

May 2021

 

59,032

   

145,881

 

(22,127)

 

123,754

 

122,891

 

863

           

CPFL Jaguari

                               

Scotiabank

 

-

 

(815)

 

(815)

 

(789)

 

(27)

 

dollar

 

October 2016

 

16,484

                                 

CPFL Sul Paulista

                               

Scotiabank

 

-

 

(815)

 

(815)

 

(789)

 

(27)

 

dollar

 

October 2016

 

16,484

                                 

CPFL Leste Paulista

                               

Scotiabank

 

-

 

(815)

 

(815)

 

(789)

 

(27)

 

dollar

 

October 2016

 

16,484

                                 

CPFL Santa Cruz

                               

Scotiabank

 

-

 

(815)

 

(815)

 

(789)

 

(27)

 

dollar

 

October 2016

 

16,484

                                 

CPFL Serviços

                               

J.P.Morgan

 

2,851

 

-

 

2,851

 

2,665

 

186

 

dollar

 

October 2016

 

9,000

                                 

CPFL Paulista Lajeado

                               

Itaú

 

-

 

(28)

 

(28)

 

(87)

 

59

 

dollar

 

March 2018

 

35,000

                                 

CPFL Brasil

                               

Itaú

 

-

 

(2,562)

 

(2,562)

 

(2,634)

 

71

 

dollar

 

August 2018

 

45,360

                                 

Subtotal (a)

 

719,581

 

(127,362)

 

592,219

 

596,703

 

(4,484)

           
                                 

Derivatives to hedge debts not designated at fair value

                       

Exchange rate hedge

                               

CPFL Geração

                               

Votorantim

 

-

 

(1,293)

 

(1,293)

 

(322)

 

(971)

 

dollar

 

December 2016

 

35,624

                                 

Price index hedge

                               

CPFL Geração

                               

Santander

 

-

 

(397)

 

(397)

 

6,333

 

(6,730)

 

IPCA

 

April 2019

 

35,235

J.P.Morgan

 

-

 

(397)

 

(397)

 

6,333

 

(6,730)

 

IPCA

 

April 2019

 

35,235

   

-

 

(794)

 

(794)

 

12,666

 

(13,460)

           
                                 

Interest rate hedge (1)

                               

CPFL Paulista

                               

Bank of America Merrill Lynch

 

-

 

(1,376)

 

(1,376)

 

(411)

 

(965)

 

CDI

 

July 2019

 

660,000

J.P.Morgan

 

-

 

(621)

 

(621)

 

(113)

 

(509)

 

CDI

 

February 2021

 

300,000

Votorantim

 

-

 

(189)

 

(189)

 

(36)

 

(153)

 

CDI

 

February 2021

 

100,000

Santander

 

-

 

(195)

 

(195)

 

(38)

 

(157)

 

CDI

 

February 2021

 

105,000

   

-

 

(2,381)

 

(2,381)

 

(598)

 

(1,784)

           

CPFL Piratininga

                               

J.P.Morgan

 

-

 

(229)

 

(229)

 

(68)

 

(161)

 

CDI

 

July 2019

 

110,000

Votorantim

 

-

 

(210)

 

(210)

 

(46)

 

(164)

 

CDI

 

February 2021

 

135,000

Santander

 

-

 

(146)

 

(146)

 

(33)

 

(113)

 

CDI

 

February 2021

 

100,000

   

-

 

(585)

 

(585)

 

(148)

 

(437)

           
                                 

RGE

                               

HSBC

 

-

 

(1,043)

 

(1,043)

 

(311)

 

(731)

 

CDI

 

July 2019

 

500,000

Votorantim

 

-

 

(373)

 

(373)

 

(65)

 

(308)

 

CDI

 

February 2021

 

170,000

   

-

 

(1,415)

 

(1,415)

 

(376)

 

(1,039)

           

CPFL Geração

                               

Votorantim

 

-

 

(16)

 

(16)

 

(72)

 

56

 

CDI

 

August 2020

 

460,000

                                 
   

 

 

 

 

 

 

 

 

 

           

Subtotal (b)

 

-

 

(6,485)

 

(6,485)

 

11,150

 

(17,635)

           
                                 

Other derivatives (2)

                               

CPFL Geração

                               

Itaú

 

19,692

 

-

 

19,692

 

1,799

 

17,893

 

dollar

 

September 2020

 

28,200

Votorantim

 

16,402

 

-

 

16,402

 

1,485

 

14,918

 

dollar

 

September 2020

 

28,200

Santander

 

20,624

 

-

 

20,624

 

1,743

 

18,880

 

dollar

 

September 2020

 

34,907

Subtotal (c)

 

56,718

 

-

 

56,718

 

5,027

 

51,691

           
                                 

Total (a+b+c)

 

776,299

 

(133,847)

 

642,453

 

612,880

 

29,572

           
                                 

Current

 

111,761

 

(4,548)

                       

Noncurrent

 

664,538

 

(129,299)

                       
                                 

For further details on terms and information on debts and debentures, see notes 16 and 17

                   

(1) The interest rate hedge swaps have half-yearly validity, so the notional value reduces according to the amortization of the debt.

           

(2) The notional for this type of derivative is disclosed in dollar, due its characteristics.

                   

 

84

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

As mentioned above, certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments (note 16).

The Company and its subsidiaries have recognized 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 hedged debts. For the quarters and in the nine months ended September 30, 2016 and 2015, the derivatives resulted in the following impacts on the result, recognized in the line item of finance costs on adjustment for inflation and exchange rate changes:

 

       

Gain (loss)

       

2016

 

2015

Company

 

Hedged risk / transaction

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

CPFL Energia

 

Exchange variation

 

(4,584)

 

(76,202)

 

96,465

 

121,429

CPFL Energia

 

Mark to Market

 

49

 

2,319

 

(9,146)

 

(8,623)

CPFL Paulista

 

Interest rate variation

 

(750)

 

(736)

 

(709)

 

(1,490)

CPFL Paulista

 

Exchange variation

 

(72,032)

 

(768,061)

 

713,286

 

996,130

CPFL Paulista

 

Mark to Market

 

42,902

 

105,083

 

(171,684)

 

(141,996)

CPFL Piratininga

 

Interest rate variation

 

(208)

 

(473)

 

(196)

 

(400)

CPFL Piratininga

 

Exchange variation

 

(28,481)

 

(332,090)

 

314,052

 

407,689

CPFL Piratininga

 

Mark to Market

 

13,746

 

40,220

 

(90,072)

 

(83,902)

RGE

 

Interest rate variation

 

(436)

 

(432)

 

(413)

 

(876)

RGE

 

Exchange variation

 

(21,890)

 

(243,907)

 

270,021

 

372,953

RGE

 

Mark to Market

 

8,410

 

43,334

 

(74,205)

 

(69,467)

CPFL Geração

 

Interest rate variation

 

2,949

 

4,131

 

(190)

 

2,118

CPFL Geração

 

Exchange variation

 

(30,312)

 

(118,427)

 

110,962

 

155,796

CPFL Geração

 

Mark to Market

 

(20,849)

 

45,904

 

(27,957)

 

(32,373)

CPFL Santa Cruz

 

Exchange variation

 

(789)

 

(6,698)

 

8,196

 

12,302

CPFL Santa Cruz

 

Mark to Market

 

(94)

 

201

 

(756)

 

(549)

CPFL Leste Paulista

 

Exchange variation

 

(789)

 

(789)

 

(307)

 

4,596

CPFL Leste Paulista

 

Mark to Market

 

(27)

 

(27)

 

(10)

 

(76)

CPFL Sul Paulista

 

Exchange variation

 

(789)

 

(7,289)

 

8,886

 

15,047

CPFL Sul Paulista

 

Mark to Market

 

(66)

 

223

 

(836)

 

(598)

CPFL Jaguari

 

Exchange variation

 

(789)

 

(9,948)

 

12,544

 

20,341

CPFL Jaguari

 

Mark to Market

 

(27)

 

326

 

(1,177)

 

(790)

CPFL Mococa

 

Exchange variation

 

-

 

-

 

(135)

 

2,022

CPFL Mococa

 

Mark to Market

 

-

 

-

 

(4)

 

(33)

Paulista Lajeado Energia

 

Exchange variation

 

(1,288)

 

(10,480)

 

9,735

 

7,872

Paulista Lajeado Energia

 

Mark to Market

 

479

 

1,734

 

(2,750)

 

(3,092)

CPFL Telecom

 

Exchange variation

 

-

 

-

 

3,191

 

4,450

CPFL Telecom

 

Mark to Market

 

-

 

-

 

(517)

 

6

CPFL Brasil

 

Exchange variation

 

(1,622)

 

(13,084)

 

9,493

 

9,493

CPFL Brasil

 

Mark to Market

 

710

 

2,449

 

(4,176)

 

(4,176)

CPFL Serviços

 

Exchange variation

 

(342)

 

(3,327)

 

3,456

 

4,856

CPFL Serviços

 

Mark to Market

 

215

 

440

 

(525)

 

(395)

       

(116,702)

 

(1,345,605)

 

1,174,523

 

1,788,264

 

 

 

b.1) Zero-cost collar derivative contracted by CPFL Geração

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

The total amount contracted was US$ 111,817, with due dates between October 1, 2015 and September 30, 2020. At September 30, 2016, the total amount contracted was US$ 91,308, considering the options already settled until this date. The exercise prices of the dollar options vary from R$ 4.20 to R$ 4.40 for the put options and from R$ 5.40 to R$7.50 for the call options.

85

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

These options have been measured at fair value in a recurring manner, as required by IAS 39/CPC 38. The fair value of the options that are part of this operation has been calculated based on the following premises:

 

Valuation technique(s) and key information

We used the Black Scholes Option Pricing Model, which aims to obtain the fair price of the options involving the following variables: value of the asset, exercise price of the option, interest rate, term and volatility.

Significant unobservable inputs

Volatility determined based on the average market pricing calculations, future dollar and other variables applicable to this specific transaction, with average variation of 19.4%.

Relationship between unobservable inputs and fair value (sensitivity)

A slight rise in long-term volatility, analyzed on an isolated basis, would result in an insignificant increase in fair value. If the volatility were 10% higher and all the other variables remained constant, the net carrying amount (asset) would increase by R$ 790, resulting in a net asset of R$ 57,508.

 

Measurement of the fair value of these financial instruments, in the amount of R$ 61,962, of which R$ 59,522 refers to the measurement of the asset instruments and R$ 2,440 to the measurement of liability instruments, has been recognized in the statement of profit or loss for the period in line item Finance income, with no recognition of any effects in Other comprehensive income.

The following table reconciles the opening and closing balances of the call and put options for the nine months  ended September 30, 2016, as required by IFRS 13/CPC 46:

 

   

Consolidated

   

Asset

 

Liability

 

Net

As of December 31, 2015

 

8,820

 

(2,440)

 

6,380

Fair value

 

59,522

 

2,440

 

61,962

Net cash recipient by repayment of flows

 

(11,624)

 

-

 

(11,624)

             

As of September 30, 2016

 

56,718

 

-

 

56,718

 

 

c) Sensitivity analysis

In compliance with CVM Instruction No. 475/2008, 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 asset, the risk to be taken into account is a reduction in the pegged indexes, resulting in a negative impact on the results of the Company and its subsidiaries.  Similarly, if the risk exposure is considered liability, the risk is of an increase in the pegged indexes and the consequent negative effect on the results.  The Company and its subsidiaries therefore quantify the risks in terms of the net exposure of the variables (dollar, euro, CDI, IGP-M, IPCA, TJLP and SELIC), as shown below:

 

c.1) Exchange rate variation

Considering the level of net exchange rate exposure at September 30, 2016 is maintained, the simulation of the effects by type of financial instrument for three different scenarios would be:

86

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

   

Consolidated

   

Exposure
R$ thousand (a)

     

Increase (decrease) R$ thousand

Instruments

   

Risk

 

Currency depreciation (b)

 

Currency appreciation of 25% (c)

 

Currency appreciation of 50% (c)

Financial liability instruments

 

(5,040,062)

     

(477,035)

 

902,239

 

2,281,514

Derivatives - Plain Vanilla Swap

 

5,200,392

     

492,210

 

(930,940)

 

(2,354,091)

   

160,330

 

drop of the dollar

 

15,175

 

(28,701)

 

(72,577)

                     

Financial liability instruments

 

(272,255)

     

(28,802)

 

46,462

 

121,727

Derivatives - Plain Vanilla Swap

 

277,248

     

29,330

 

(47,314)

 

(123,959)

   

4,993

 

drop of the euro

 

528

 

(852)

 

(2,232)

                     

Total

 

165,323

     

15,703

 

(29,553)

 

(74,809)

                     
           

Increase (decrease) US$ thousand

Instruments

 

Exposure
US$ thousand

 

Risk

 

Currency depreciation (b)

 

Currency depreciation of 25% (c)

 

Currency depreciation of 50% (c)

Derivatives - zero-cost collar

 

91,308

(d)

raise of the dollar

 

(66,089)

 

(93,184)

 

(120,279)

 

 

(a) The exchange rates considered as of September 30, 2016 were R$ 3.22 per US$ 1.00 and R$ 3.63 per € 1.00.

(b) As per the exchange curves obtained from information made available by the BM&FBOVESPA, with the exchange rate being considered at R$ 3.53 and R$ 4.01, and exchange depreciation at 9.46% and 10.58%, for the US$ and €, respectively.

(c) As required by CVM Instruction No. 475/2008, the percentage increases in the ratios applied refer to the information made available by the BM&FBOVESPA.

(d) Owing to the characteristics of this derivative (zero-cost collar), the notional amount is presented in US$.

 

Based on the net exchange exposure in US$ and in € being an asset, the risk is a drop in the dollar and in €, therefore, the local exchange rate is appreciated by 25% and 50% in relation to the probable exchange rate.

 

c.2) Interest rate variation

Assuming that (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at September 30, 2016 is maintained, and (ii) the respective accumulated annual indexes for the next 12 months remain stable (CDI 14.13% p.a.; IGP-M 10.66% p.a.; TJLP 7.50% p.a.; IPCA 8.48% p.a.; and SELIC 14.15% p.a.), the effects for the next 12 months would be a net finance cost of R$ 1,088,205 (expenses of CDI R$ 1,017,779, IGP-M R$ 7,478, TJLP R$ 345,474 and SELIC R$ 61,540 and income of IPCA R$ 344,066). In the event of fluctuations in the indexes in accordance with the three scenarios described below, the effect on net finance cost would as follows:

   

   

Consolidated

           

Raise (drop)

Instruments

 

Exposure
R$ thousand

 

Risk

 

Scenario I (a)

 

Raising/Dropping index by 25% (b)

 

Raising/Dropping index by 50% (b)

Financial asset instruments

 

5,993,071

     

(104,279)

 

81,356

 

266,991

Financial liability instruments

 

(8,230,245)

     

143,206

 

(111,726)

 

(366,657)

Derivatives - Plain Vanilla Swap

 

(4,965,789)

     

86,405

 

(67,411)

 

(221,226)

   

(7,202,963)

 

raise of the CDI

 

125,332

 

(97,781)

 

(320,892)

                     

Financial liability instruments

 

(70,154)

     

4,602

 

3,883

 

3,164

   

(70,154)

 

raise of the IGP-M

 

4,602

 

3,883

 

3,164

                     

Financial liability instruments

 

(4,606,322)

     

-

 

(86,369)

 

(172,737)

   

(4,606,322)

 

raise of the TJLP

 

-

 

(86,369)

 

(172,737)

                     

Financial liability instruments

 

(87,287)

     

2,872

 

4,004

 

5,137

Derivatives - Plain Vanilla Swap

 

73,884

     

(2,431)

 

(3,389)

 

(4,348)

Concession financial asset - distribution

 

4,070,793

     

(133,929)

 

(186,748)

 

(239,566)

   

4,057,390

 

drop of the IPCA

 

(133,488)

 

(186,133)

 

(238,777)

                     

Sector financial asset and liability

 

(434,916)

 

raise of the SELIC

 

7,220

 

(6,361)

 

(19,941)

                     

Total

 

(8,256,964)

     

3,666

 

(372,761)

 

(749,183)

                     

(a) The CDI, IGP-M, TJLP, IPCA and SELIC indexes considered of 12.39%, 4.10%, 7.50%, 5.19% and 12.49%, respectively, were obtained from information available in the market.

(b) In compliance with CVM Instruction 475/08, the percentages of increase in indexes were applied to Scenario I indexes.

   
                     

 

 

87

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

( 34 )   NON-CASH TRANSACTION

 

 

Parent company

 

Consolidated

 

September 30, 2016

 

December 31, 2015

 

September 30, 2016

 

December 31, 2015

Other transactions

 

 

 

 

 

 

 

Capital increase in investees with advance for future capital increase

52,680

 

55,157

 

-

 

-

Interest capitalized in property, plant and equipment

-

 

-

 

43,568

 

20,416

Interest capitalized in concession intangible asset - distribution infrastructure

-

 

-

 

8,864

 

8,373

Transfer between property, plant and equipment and other assets

-

 

-

 

12,791

 

9,724

 

 

 

 

( 35 )   RELEVANT FACT AND EVENT AFTER THE REPORTING PERIOD

35.1.      Business combination - acquisition of AES Sul Distribuidora Gaúcha de Energia S.A. (“AES Sul”). 

On July 16, 2016, the Company advised in a Relevant Fact that it had signed an agreement to acquire all the shares issued by AES Sul Distribuidora Gaúcha de Energia S.A. (“AES Sul”) through its fully-owned subsidiary CPFL Jaguariúna Ltda., previously held by AES Guaíba II Empreendimentos Ltda. ("seller"), a fully-owned indirect subsidiary of The AES Corporation.

The transaction was approved by the Administrative Council for Economic Defense - CADE and ANEEL's authorization was obtained on September 9, 2016.

The acquisition was completed on October 31, 2016 ("acquisition date"), after all the prior conditions had been met, and the Company assumed the control of  AES Sul on the same date.

The corporate objective of AES Sul is to provide all forms of public electric energy distribution services, activities regulated by the National Electric Energy Agency ("ANEEL"), linked to the Mines and Energy Ministry. AES Sul is also authorized to participate in programs to promote other forms of energy, technology and services, including the operation of activities directly or indirectly derived from the use of its own assets, rights and technologies.

Its administrative headquarters are located at Rua Dona Laura, 320 – 6th and 10th floors, Rio Branco, Porto Alegre, State of Rio Grande do Sul, Brazil.

AES Sul holds the concession to operate for a 30-year period, to November 5, 2027.

The Company's concession area covers 118 municipalities of the State of Rio Grande do Sul, located between the metropolitan area of Porto Alegre and the frontiers with Uruguay and Argentina, and serves approximately 1.3 million consumers (information not reviewed by the independent auditors).

The acquisition of AES Sul is in line with the Company's expansion strategy, particularly in the Distribution segment, and involves potential gains of scale for its operations. The Company also anticipates significant sinergy in relation to AES Sul's concession area, as another of the Group's major distributors also holds a concession in the State of Rio Grande do Sul.

A consideration of R$ 1,698,455 was transferred in cash, in a single installment, on the acquisition date,  The consideration will be adjusted, within 45 (forty-five) days of the acquisition date, in accordance with the changes in working capital and net indebtedness of AES Sul in the period between December 31, 2015 and the acquisition date.

The agreement includes no clause in relation to the contingent consideration to be paid to the seller. The agreement also provides for compensation to CPFL Jaguariúna in certain cases, up to a maximum of 15% of the total amount paid, if it should suffer losses in the future arising from contingencies initiated in the seller or in any of its subsidiaries in connection with compliance with specific clauses of the agreement.

 

88

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

The initial accounting is not available at the date of publication of these interim financial statements, as the exact amounts to be considered will be known on the transaction acquisition date, ie. October 31, 2016. The exact amounts to be allocated to the assets and liabilities acquired are not presented in these interim financial statements.

The exact amounts to be allocated to the assets and liabilities acquired will be drawn up by independent assessors, who will issue an economic and financial assessment. Management anticipates that the report will be finalized by October 2017.

Accordingly, no adjustment to the fair values of assets and liabilities was recognized in the reporting period for these interim financial statements.

35.2.      Share acquisition of the Company by State Grid International Development 

In a Relevant Fact issued to the market on July 1, 2016, the Company disclosed that its controlling shareholder, Camargo Corrêa S.A. (“CCSA”) had informed it about a proposal received from State Grid International Development Limited. ("purchaser") for the acquisition of its share interest tied to the Company's controlling block. On September 2, 2016, the Company received a letter from CCSA confirming that the acquisition agreement had been signed.

A total of 234,086,204 of the Company's shares, currently held by ESC Energia S.A., a CCSA subsidiary, would be acquired; the shares are tied to the Shareholders'  Agreement and represent approximately 23% of the CPFL Energia’s capital. The purchase price is R$ 25.00 per Company share, subject to adjustments foreseen in the transaction documents. CCSA was advised that for purposes of the transaction, the buyer attributed a value of R$ 12.20 per share to the CPFL Renováveis shares held directly or indirectly by the company.

 

The 30-day term for the other signatories of the Agreement to exercise their preemptive rights to buy all the shares covered by the transaction, or opt to participate in the transaction and, together with CCSA, dispose of all their shares in the Company tied to the Shareholders' Agreement, at the same price and under the same conditions offered to CCSA by the purchaser, commenced on the date on which the agreement was signed.

 

On September 23, 2016, in a Relevant Fact, the Company disclosed that it had been advised, in a letter from Previ, that Previ was exercising the right to joint sale foreseen in the Agreement, in order to dispose, together with ESC Energia S.A. and CCSA, of its total share interest tied to the Agreement, amounting to 196,276,558 common shares, or 19.28% of the Company's total capital.

 

On September 28, 2016, in a Relevant Fact, the Company disclosed that it had been advised, in a letter from Energia São Paulo Fundo de Investimento em Ações (“Energia SP FIA”), that it was exercising the right to joint sale foreseen in the Agreement, in order to dispose, together with ESC Energia S.A. and CCSA, of its total share interest of 112,196,990 tied shares and 2,813,417 common shares not tied to the Agreement.

 

Closing of the transaction will be subject to compliance with the customary prior conditions in this type of operation, including authorization from ANEEL. The Administrative Council for Economic Defense – CADE gave its consent on September 22, 2016. Accordingly, the transaction causes no impact on the Company's share structure as of September 30, 2016.

 

 

 

 

89

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

35.3.      Debentures

35.3.1.    CPFL Renováveis

On September 15, 2016, a meeting of the subsidiary's Board of Directors approved the 4th issue of ordinary unsecured debentures, not convertible into shares, in two series. The issue comprises 40 debentures, 20 in the first and 20 in the second series, with a unit face value of R$ 10,000, amounting to a total of R$ 400,000.

 

The first series was issued on September 28, 2016 and the amount of R$ 200,000 was received on October 4, 2016; the issue date of the second series will be decided and ratified in due course by a rider to the deed of issue.

The debentures will have a validity term of five years from the issue date and will be covered by a guarantee to be provided by the Company. The funds raised will be used for working capital and other normal Company activities.

35.3.2.   CPFL Geração

On September 23, 2016, a meeting of the Board of Directors approved the ninth issue, by the subsidiary CPFL Geração, of 50,000 ordinary debentures, not convertible into shares, in a single unsecured series, with a value of R$ 50,000. The debenture issue date will be October 17, 2016 and the funds will be used to further the Morro Agudo Substation investment project; they will be covered by a fidejussory guarantee issued by the Company.

The debentures mature on October 17, 2021, in a single installment, subject to the possibility of early redemption.

 

35.3.3.   CPFL Energia

On October 10, 2016, a meeting of the Board of Directors approved the fifth issue, by the Company, of 62,000 ordinary debentures, not convertible into shares, in a single unsecured series, with a unit value of R$ 10 and a total value of R$ 620,000. The debenture issue date will be October 20, 2016 and the funds will be used for the acquisition of AES Sul.

 

The debentures mature on October 20, 2020, in a single installment, subject to the possibility of early redemption.

 

35.3.4.   CPFL Brasil

On October 11, 2016, an Extraordinary General Meeting of the subsidiary approved the third issue of 40,000 ordinary debentures, not convertible into shares, in a single unsecured series, with a unit value of R$ 10 and a total value of R$ 400,000. The debenture issue date will be October 20, 2016 and the funds will be used for the acquisition of AES Sul.

The debentures mature on October 20, 2020, in a single installment, subject to the possibility of early redemption. The debentures will have an additional fidejussory guarantee in the form of a surety to be provided by the Company.

35.4.      Annual Tariff Adjustment – CPFL Piratininga

On 18 October, 2016, ANEEL approved the 2016 annual tariff review - RTA of the subsidiary CPFL Piratininga. Tariffs were increased by an average of -12.54%, of which -5.35% relates to the economic increase and               -7.19% to the financial components, in relation to the latest ordinary tariff event (RTP/2015). An average effect of -24.21% (as disclosed in the Ratification Resolution) will be perceived by consumers, in comparison with the RTP of October 2015. The new tariffs will apply from October 23, 2016 to October 22, 2017.

 

90

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

OTHER RELEVANT INFORMATION

 

Shareholders of CPFL Energia S/A holding more than 5% of the shares of the same type and class, as of September 30, 2016:

 

Shareholders

 

Common shares

 

Interest - %

ESC Energia S.A.

 

234,086,204

 

23.00

BB Carteira Livre I FIA

 

73,008,816

 

7.17

Bonaire Participações S.A.

 

1,259,386

 

0.12

Energia São Paulo FIA

 

150,146,050

 

14.75

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

226,778,743

 

22.28

Camargo Correa S.A.

 

5,897,311

 

0.58

Fundação Petrobras de Seguridade Social - Petros

 

1,861,658

 

0.18

BNDES Participações S.A.

 

68,592,097

 

6.74

Brumado Holdings Ltda. (*)

 

36,497,075

 

3.59

Antares Holdings Ltda. (*)

 

16,967,165

 

1.67

Other shareholders

 

202,820,241

 

19.93

Total

 

1,017,914,746

 

100.00

 

(*) Entities fully controlled by Bradespar S.A., which indirectly holds 5.25% of total shares common shares of CPFL Energia.

 

Quantity and characteristic of securities held by directly or indirectly Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of September 30, 2016 and December 31, 2015:

  

   

September 30, 2016

 

December 31, 2015

Shareholders

 

Common shares

 

Interest - %

 

Common shares

 

Interest - %

Controlling shareholders

 

693,038,168

 

68.09

 

676,084,869

 

68.08

Administrator

 

-

 

-

 

-

 

-

Members of the Executive Officers

 

34,250

 

-

 

105,672

 

0.01

Members of the Board of Directors

 

-

 

-

 

-

 

-

Fiscal Council Members

 

-

 

-

 

-

 

-

Other shareholders

 

324,842,328

 

31.91

 

316,823,674

 

31.91

Total

 

1,017,914,746

 

100.00

 

993,014,215

 

100.00

Outstanding shares - free float

 

324,842,328

 

31.91

 

316,823,674

 

31.91

 

 

91

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

 

SHAREHOLDING STRUCTURE

Nine months of 2016

 

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

 

693,038,168

68.08%

100.00%

-

0.00%

0.00%

693,038,168

68.08%

 

1.1

Esc Energia S.A.

15.146.011/0001-51

234,086,204

23.00%

100.00%

-

0.00%

0.00%

234,086,204

23.00%

July 15, 2016

1.2

Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I

73.899.742/0001-74

73,008,816

7.17%

100.00%

-

0.00%

0.00%

73,008,816

7.17%

September 16, 2016

1.3

Bonaire Participações S.A.

33.754.482/0001-24

1,259,386

0.12%

100.00%

-

0.00%

0.00%

1,259,386

0.12%

September 19, 2016

1.4

Energia São Paulo FIA

02.178.371/0001-93

150,146,050

14.75%

100.00%

-

0.00%

0.00%

150,146,050

14.75%

September 19, 2016

1.5

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

33.754.482/0001-24

226,778,743

22.28%

100.00%

-

0.00%

0.00%

226,778,743

22.28%

September 16, 2016

1.6

Camargo Correa S.A.

01.098.905/0001-09

5,897,311

0.58%

100.00%

-

0.00%

0.00%

5,897,311

0.58%

July 15, 2016

1.7

Fundação Petrobras de Seguridade Social - Petros

34.053.942/0001-50

1,861,658

0.18%

100.00%

-

0.00%

0.00%

1,861,658

0.18%

July 31, 2016

 

Noncontrolling shareholders

 

324,876,578

31.92%

100.00%

-

0.00%

0.00%

324,876,578

31.92%

 

1.8

BNDES Participações S.A.

00.383.281/0001-09

68,592,097

6.74%

100.00%

-

0.00%

0.00%

68,592,097

6.74%

April 29, 2016

1.9

Brumado Holdings Ltda.

08.397.763/0001-20

36,497,075

3.59%

100.00%

-

0.00%

0.00%

36,497,075

3.59%

April 29, 2016

1.10

Antares Holdings Ltda.

07.341.926/001-90

16,967,165

1.67%

100.00%

-

0.00%

0.00%

16,967,165

1.67%

April 29, 2016

1.11

Board of Directors

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

April 29, 2016

1.12

Executive officers

 

34,250

0.00%

100.00%

-

0.00%

0.00%

34,250

0.00%

July 31, 2016

1.13

Other shareholders

 

202,785,991

19.92%

100.00%

-

0.00%

0.00%

202,785,991

19.92%

 

 

Total

 

1,017,914,746

100.00%

100.00%

-

0.00%

0.00%

1,017,914,746

100.00%

 

 

2 - Entity: 1.1 Esc Energia S.A.

CNPJ or CPF

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

 

Controlling shareholders

 

1,042,392,615

100.00%

100.00%

-

0.00%

0.00%

1,042,392,615

100.00%

 

1.1.1

VBC Energia S.A.

00.095.147/0001-02

260,598,154

25.60%

100.00%

-

0.00%

0.00%

260,598,154

25.60%

June 30, 2016

1.1.2

Camargo Corrêa S.A.

01.098.905/0001-09

781,794,461

76.80%

100.00%

-

0.00%

0.00%

781,794,461

76.80%

June 30, 2016

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.1.3

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

1,042,392,615

100.00%

100.00%

-

0.00%

0.00%

1,042,392,615

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

 

2,953,689

100.00%

97.91%

62,981

100.00%

2.09%

3,016,670

100.00%

 

1.1.1.1

Camargo Corrêa Investimento em Infra-Estrutura S.A.

02.372.232/0001-04

2,434,624

0.24%

98.11%

47,018

0.00%

1.89%

2,481,642

0.24%

June 2, 2016

1.1.1.2

Camargo Corrêa S.A.

01.098.905/0001-09

519,065

0.05%

97.02%

15,963

0.00%

2.98%

535,028

0.05%

June 30, 2016

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.1.1.3

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

2,953,689

100.00%

97.91%

62,981

100.00%

2.09%

3,016,670

100.00%

 

 

4 - Entity: 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%

 

1.1.2.1

Participações Morro Vermelho S.A.

03.987.192/0001-60

48,943

0.00%

34.46%

93,099

0.00%

65.54%

142,042

0.01%

April 30, 2012

 

Noncontrolling shareholders

 

3

0.01%

75.00%

1

0.00%

25.00%

4

0.00%

 

1.1.2.2

Other shareholders

 

3

0.00%

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%

 

 

5 - Entity: 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

 

1,058,326,175

100.00%

100.00%

-

0.00%

0.00%

1,058,326,175

100.00%

 

1.1.3.1

Camargo Corrêa S.A.

01.098.905/0001-09

1,058,326,175

103.97%

100.00%

-

0.00%

0.00%

1,058,326,175

103.97%

April 28, 2016

 

Noncontrolling shareholders

 

3

0.00%

100.00%

-

0.00%

0.00%

3

0.00%

 

1.1.3.2

Other shareholders

 

3

0.00%

100.00%

-

0.00%

0.00%

3

0.00%

 

 

Total

 

1,058,326,178

100.00%

100.00%

-

0.00%

0.00%

1,058,326,178

100.00%

 

 

6 - Entity: 1.1.2.1 Participações Morro Vermelho S.A.

CNPJ or CPF

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

 

Controlling shareholders

 

2,250,000

100.00%

100.00%

-

0.00%

0.00%

2,250,000

33.33%

 

1.1.2.1

RCABON Empreendimentos e Participações S.A

09.594.448/0001-55

750,000

0.07%

100.00%

-

0.00%

0.00%

750,000

0.07%

April 30, 2015

1.1.2.1.2

RCNON Empreendimentos e Participações S.A

09.594.570/0001-21

750,000

0.07%

100.00%

-

0.00%

0.00%

750,000

0.07%

April 30, 2015

1.1.2.1.3

RCPODON Empreendimentos e Participações S.A

09.594.541/0001-60

750,000

0.07%

100.00%

-

0.00%

0.00%

750,000

0.07%

April 30, 2015

 

Noncontrolling shareholders

 

-

0.00%

0.00%

4,500,000

100.00%

100.00%

4,500,000

66.67%

 

1.1.2.1.4

RCABPN Empreendimentos e Participações S.A

09.594.459/0001-35

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.15%

October 1, 2008

1.1.2.1.5

RCNPN Empreendimentos e Participações S.A

09.594.480/0001-30

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.15%

October 1, 2008

1.1.2.1.6

RCPODPN Empreendimentos e Participações S.A

09.594.468/0001-26

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.15%

October 1, 2008

1.1.2.1.7

RRRPN Empreendimentos e Participações S.A

09.608.284/0001-78

-

0.00%

0.00%

5,760

0.00%

100.00%

5,760

0.00%

October 1, 2008

1.1.2.1.8

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

2,250,000

100.00%

33.33%

4,500,000

100.00%

66.67%

6,750,000

100.00%

 

 

7 - Entity: 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%

90

60.00%

0.01%

749,940

99.99%

 

1.1.2.1.1.1

Rosana Camargo de Arruda Botelho

535.804.358-68

749,850

0.07%

99.99%

90

0.00%

0.01%

749,940

0.07%

December 6, 2012

 

Noncontrolling shareholders

 

-

0.00%

0.00%

60

40.00%

100.00%

60

0.01%

 

1.1.2.1.1.2

Other shareholders

 

-

0.00%

0.00%

60

0.00%

100.00%

60

0.00%

 

 

Total

 

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

 

8 - Entity: 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%

 

1.1.2.1.2.1

Renata de Camargo Nascimento

535.804.608-97

749,850

0.07%

99.99%

40

0.00%

0.01%

749,890

0.07%

October 1, 2008

 

Noncontrolling shareholders

 

-

0.00%

0.00%

110

73.33%

100.00%

110

0.01%

 

1.1.2.1.2.2

Other shareholders

 

-

0.00%

0.00%

110

0.00%

100.00%

110

0.00%

 

 

Total

 

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

 

9 - Entity: 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%

 

1.1.2.1.3.1

Regina de Camargo Pires Oliveira Dias

153.204.398-81

749,850

0.07%

100.00%

-

0.00%

0.00%

749,850

0.07%

October 1, 2008

 

Noncontrolling shareholders

 

-

0.00%

0.00%

150

100.00%

100.00%

150

0.02%

 

1.1.2.1.3.2

Other shareholders

 

-

0.00%

0.00%

150

0.00%

100.00%

150

0.00%

 

 

Total

 

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

                     

(continue)

 

 

92

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

 

 

10 - Entity: 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

 

1,499,940

100.00%

100.00%

-

0.00%

0.00%

1,499,940

100.00%

 

1.1.2.1.4.1

Rosana Camargo de Arruda Botelho

535.804.358-68

1,499,940

0.15%

100.00%

-

0.00%

0.00%

1,499,940

0.15%

December 6, 2012

 

Noncontrolling shareholders

 

60

0.00%

100.00%

-

0.00%

0.00%

60

0.00%

 

1.1.2.1.4.2

Other shareholders

 

60

0.00%

100.00%

-

0.00%

0.00%

60

0.00%

 

 

Total

 

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

 

11 - Entity: 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%

 

1.1.2.1.5.1

Renata de Camargo Nascimento

535.804.608-97

1,499,890

0.15%

100.00%

-

0.00%

0.00%

1,499,890

0.15%

October 1, 2008

 

Noncontrolling shareholders

 

110

0.01%

100.00%

-

0.00%

0.00%

110

0.01%

 

1.1.2.1.5.2

Other shareholders

 

110

0.00%

100.00%

-

0.00%

0.00%

110

0.00%

 

 

Total

 

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

 

12 - Entity: 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%

 

1.1.2.1.6.1

Regina de Camargo Pires Oliveira Dias

153.204.398-81

1,499,850

0.15%

100.00%

-

0.00%

0.00%

1,499,850

0.15%

October 1, 2008

 

Noncontrolling shareholders

 

150

0.01%

100.00%

-

0.00%

0.00%

150

0.01%

 

1.1.2.1.6.2

Other shareholders

 

150

0.00%

100.00%

-

0.00%

0.00%

150

0.00%

 

 

Total

 

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

 

13 - Entity: 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%

 

1.1.2.1.7.1

Rosana Camargo de Arruda Botelho

535.804.358-68

1,980

0.00%

100.00%

-

0.00%

0.00%

1,980

0.00%

October 1, 2008

1.1.2.1.7.2

Renata de Camargo Nascimento

535.804.608-97

1,980

0.00%

100.00%

-

0.00%

0.00%

1,980

0.00%

October 1, 2008

1.1.2.1.7.3

Regina de Camargo Pires Oliveira Dias

153.204.398-81

1,980

0.00%

100.00%

-

0.00%

0.00%

1,980

0.00%

October 1, 2008

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.1.2.1.7.4

Other shareholders

 

-

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%

 

 

14 - 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

12.79%

100.00%

-

0.00%

0.00%

130,163,541

12.79%

November 3, 2009

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.2.2

Other shareholders

 

-

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%

 

 

15 - 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

6.56%

100.00%

-

0.00%

0.00%

66,728,877

6.56%

July 21, 2014

 

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%

 

 

16 - 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

34.73%

100.00%

-

0.00%

0.00%

353,528,507

34.73%

November 16, 2004

1.4.2

Fundação Petrobras de Seguridade Social - Petros

34.053.942/0001-50

181,405,069

17.82%

100.00%

-

0.00%

0.00%

181,405,069

17.82%

November 16, 2004

1.4.3

Fundação Sabesp de Seguridade Social - Sabesprev

65.471.914/0001-86

4,823,881

0.47%

100.00%

-

0.00%

0.00%

4,823,881

0.47%

November 16, 2004

1.4.4

Fundação Sistel de Seguridade Social

00.493.916/0001-20

256,722,311

25.22%

100.00%

-

0.00%

0.00%

256,722,311

25.22%

November 16, 2004

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.4.5

Other shareholders

 

-

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%

 

 

17 - 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

 

5,459,656

100.00%

100.00%

-

0.00%

0.00%

5,459,656

100.00%

 

1.4.1

Fundação CESP

62.465.117/0001-06

5,459,656

0.54%

100.00%

-

0.00%

0.00%

5,459,656

0.54%

November 16, 2004

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.4.1

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

5,459,656

100.00%

100.00%

-

0.00%

0.00%

5,459,656

100.00%

 

 

18 - Entity: 1.8 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%

 

1.8.1

Banco Nacional de Desenvolvimento Econômico e Social

33.657.248/0001-89

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

September 4, 1974

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.8.2

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

1

100.00%

100.00%

-

0.00%

0.00%

1

100.00%

 

 

19 - Entity: 1.8.1 Banco Nacional de Desenvolvimento Econômico e Social

CNPJ or CPF

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

 

Controlling shareholders

 

6,273,711,452

100.00%

100.00%

-

0.00%

0.00%

6,273,711,452

100.00%

 

1.8.1

Federal Government (Department of Treasury)

00.394.460/0409-50

6,273,711,452

616.33%

100.00%

-

0.00%

0.00%

6,273,711,452

616.33%

September 28, 2012

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.8.1

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

6,273,711,452

100.00%

100.00%

-

0.00%

0.00%

6,273,711,452

100.00%

 

 

20 - Entity: 1.9 Brumado Holdings Ltda.

CNPJ or CPF

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

 

Controlling shareholders

 

983,227,791

100.00%

100.00%

-

0.00%

0.00%

983,227,791

100.00%

 

1.9.1

Antares Holdings Ltda.

07.341.926/0001-90

983,227,791

96.59%

100.00%

-

0.00%

0.00%

983,227,791

96.59%

April 30, 2015

1.9.2

Bradespar S.A.

03.847.461/0001-92

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

April 30, 2015

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.9.3

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

983,227,791

100.00%

100.00%

-

0.00%

0.00%

983,227,791

100.00%

 

 

21 - Entity: 1.10 Antares Holdings Ltda.

CNPJ or CPF

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

 

Controlling shareholders

 

326,999,999

100.00%

100.00%

-

0.00%

0.00%

326,999,999

100.00%

 

1.10.1

Bradespar S.A.

03.847.461/0001-92

326,999,999

32.12%

100.00%

-

0.00%

0.00%

326,999,999

32.12%

April 30, 2015

1.10.2

NCF Participações S.A.

04.233.319/0001-18

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

April 30, 2015

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.10.3

Other shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

Total

 

326,999,999

100.00%

100.00%

-

0.00%

0.00%

326,999,999

100.00%

 

 

The Company is committed to arbitration in the Market Arbitration Chamber, in accordance with the Arbitration Clause in Article 44 of the Company’s By-Laws.

 

93

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: September 30, 2016 - CPFL Energia S. A

 

INDEPENDENT AUDITORS' REPORT

 

 

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 individual and consolidated interim financial information of CPFL Energia S.A. (“CPFL Energia” or “Company”), included in the Interim Financial Information Form - ITR, for the quarter ended in September 30, 2016, which comprises the balance sheet as of September 30, 2016 and the related statements of income, comprehensive income for the three-month and nine-month periods then ended and changes in shareholders' equity and cash flows for the nine-month periods then ended, including the explanatory notes.

Management is responsible for the preparation of these individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Reporting and in accordance with the international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, and their presentation 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 (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 interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR 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 and Exchange Commission (“CVM”).

 

Other matters

Statements of value added

We have also reviewed the individual and consolidated statements of value added (“DVA”) for the nine-month ended in September 30, 2016, 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, November 7, 2016

                                           

DELOITTE TOUCHE TOHMATSU    Marcelo Magalhães Fernandes
Auditores Independentes  Engagement Partner
94

 

 

 
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 4, 2016
 
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.