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 June, 2017
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 – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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

 

 

 

 

 

 


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

 

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

 

 

 

1


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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]

 

 

2


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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   

 

3


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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 to 03/13/2017 
Partner in charge  Marcelo Magalhães Fernandes 
Period of service  03/12/2012 to 03/13/2017 
CPF (Individual Taxpayer ID)  110.931.498-17 
 
 
Does the issuer have an auditor?  Yes 
CVM code:  385-9 
Type of auditor:  Brazilian firm 
Independent auditor:  KPMG Auditores Independentes 
CNPJ (Corporate Taxpayer ID):  57.755.217/0011-09 
Period of service:  03/29/2017 
Partner in charge  Marcio José dos Santos 
Period of service  03/29/2017 
CPF (Individual Taxpayer ID)  253.206.858-23 

 

 

4


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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] 

 

 

5


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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:   

 

6


 
 

Registration Form – 2017 – CPFL Energia S.A.                                                          Version: 3

 

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] 

 

 

 

7


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

Table of Contents   
Company Data   
Capital Composition  1 
Individual financial statements   
Statement of Financial Position - Assets  2 
Statement of Financial Position - Liabilities and Equity  3 
Statement of Income  4 
Statement of Comprehensive Income  5 
Statement of Cash Flows – Indirect Method  6 
Statement of Changes in Equity   
01/01/2017 to 06/30/2017  7 
01/01/2016 to 06/30/2016  8 
Statements of Value Added  9 
Consolidated Interim Financial Statements   
Statement of Financial Position - Assets  10 
Statement of Financial Position - Liabilities and Equity  11 
Statement of Income  12 
Statement of Comprehensive Income  13 
Statement of Cash Flows - Indirect Method  14 
Statement of Changes in Equity   
01/01/2017 to 06/30/2017  15 
01/01/2016 to 06/30/2016  16 
Statements of Value Added  17 
Comments on performance  18 
Notes to Interim financial statements  27 
Other relevant information  86 
Reports   
Independent Auditor’s Report - Unqualified  88 

 

 


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

Capital Composition

Number of Shares
(In units)

Closing Date
06/30/2017

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 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Financial Position – Assets

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

06/30/2017

Previous Year

12/31/2016

1

Total assets

9,043,622

8,908,964

1.01

Current assets

854,208

791,016

1.01.01

Cash and cash equivalents

66,320

64,973

1.01.06

Taxes recoverable

85,935

82,836

1.01.06.01

Current taxes recoverable

85,935

82,836

1.01.06.01.01

Income tax and social contribution to be offset

54,950

53,246

1.01.06.01.02

Other taxes recoverable

30,985

29,590

1.01.08

Other current assets

701,953

643,207

1.01.08.03

Other

701,953

643,207

1.01.08.03.01

Other receivables

309

229

1.01.08.03.04

Dividends and interest on capital

701,644

642,978

1.02

Noncurrent assets

8,189,414

8,117,948

1.02.01

Long-term assets

202,130

250,625

1.02.01.06

Deferred taxes

185,633

171,073

1.02.01.06.02

Deferred tax assets

185,633

171,073

1.02.01.08

Receivables from related parties

8,079

52,582

1.02.01.08.02

Receivables from subsidiaries

8,079

52,582

1.02.01.09

Other noncurrent assets

8,418

26,970

1.02.01.09.04

Escrow deposits

689

710

1.02.01.09.10

Other receivables

7,729

26,260

1.02.02

Investments

7,986,123

7,866,100

1.02.02.01

Equity interests

7,986,123

7,866,100

1.02.02.01.02

Investments in subsidiaries

7,986,123

7,866,100

1.02.03

Property, plant and equipment

1,134

1,199

1.02.03.01

Property, plant and equipment - in servce

1,092

1,199

1.02.03.03

Property, plant and equipment - in progress

42

-

1.02.04

Intangible assets

27

24

1.02.04.01

Other intangible assets

27

24

 

 

2 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

06/30/2017

Previous Year

12/31/2016

2

Total liabilities

9,043,622

8,908,964

2.01

Current liabilities

33,683

255,755

2.01.02

Trade payables

574

3,760

2.01.02.01

Domestic suppliers

574

3,760

2.01.03

Taxes payable

568

454

2.01.03.01

Federal taxes

568

453

2.01.03.01.02

PIS (tax on revenue)

6

15

2.01.03.01.03

COFINS (tax on revenue)

40

90

2.01.03.01.04

Other federal taxes

522

348

2.01.03.03

Municipal taxes

-

1

2.01.03.03.01

Other municipal taxes

-

1

2.01.04

Borrowings

11,184

15,334

2.01.04.02

Debentures

11,184

15,334

2.01.04.02.01

Debentures

11,184

15,334

2.01.05

Other liabilities

21,357

236,207

2.01.05.02

Others

21,357

236,207

2.01.05.02.01

Dividends and interest on capital payable

5,544

218,630

2.01.05.02.07

Other liabilities

15,813

17,577

2.02

Noncurrent liabilities

658,378

683,188

2.02.01

Borrowings

613,618

612,251

2.02.01.02

Debentures

613,618

612,251

2.02.01.02.01

Debentures

613,618

612,251

2.02.02

Other liabilities

44,117

69,929

2.02.02.02

Others

44,117

69,929

2.02.02.02.05

Provision for equity interest losses

15,062

19,301

2.02.02.02.08

Other payables

29,055

50,628

2.02.04

Provisons

643

1,008

2.02.04.01

Tax, social security, labor and civil provisions

643

1,008

2.02.04.01.02

Social security and labor provisions

175

467

2.02.04.01.04

Civil provisions

468

541

2.03

Equity

8,351,561

7,970,021

2.03.01

Issued capital

5,741,284

5,741,284

2.03.02

Capital reserves

468,014

468,014

2.03.04

Earnings reserves

2,045,474

1,995,355

2.03.04.01

Legal reserve

739,102

739,102

2.03.04.02

Statutory reserve

1,306,372

1,248,433

2.03.04.08

Additional dividend proposed

-

7,820

2.03.05

Retained earnings

344,254

-

2.03.08

Accumulated comprehensive income

- 247,465

- 234,632

2.03.08.01

Accumulated comprehensive income

- 247,465

- 234,632

 

3 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of income

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

Code

Description

Current Year -

Second Quarter

YTD Current Year

Previous Year -

Second Quarter

YTD Previous Year

 

 

04/01/2017 to

06/30/2017

01/01/2017 to

06/30/2017

04/01/2016 to

06/30/2016

01/01/2016 to

06/30/2016

3.01

Revenue from sale of energy and/or services

-

-

-

1,713

3.03

Gross profit

-

-

-

1,713

3.04

Operating income (expenses)

153,288

407,969

252,078

525,869

3.04.02

General and administrative expenses

(6,905)

(24,071)

(12,898)

(20,942)

3.04.06

Equity interests in subsidiaries, associates and joint ventures

160,193

432,040

264,976

546,811

3.05

Profit before finance income (costs) and taxes

153,288

407,969

252,078

527,582

3.06

Finance income (costs)

(15,828)

(33,169)

15,200

4,760

3.06.01

Finance income

3,219

8,983

27,225

36,386

3.06.02

Finance costs

(19,047)

(42,152)

(12,025)

(31,626)

3.07

Profit (loss) before taxes on income

137,460

374,800

267,278

532,342

3.08

Income tax and social contribution

6,015

14,560

(7,467)

(1,182)

3.08.01

Current

-

-

(7,220)

(29,162)

3.08.02

Deferred

6,015

14,560

(247)

27,980

3.09

Profit (loss) from continuing operations

143,475

389,360

259,811

531,160

3.11

Profit (loss) for the year

143,475

389,360

259,811

531,160

3.99.01.01

ON - common shares

0.14

0.38

0.26

0.52

3.99.02.01

ON - common shares

0.14

0.38

0.26

0.52

             

 

4 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Comprehensive Income

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Code

Description

Current Year -

Second

Quarter

YTD Current

Year

Previous

Year -

Second

Quarter

YTD Previous

Year

 

 

04/01/2017 to 06/30/2017

01/01/2017 to 06/30/2017

04/01/2016 to 06/30/2016

01/01/2016 to 06/30/2016

4.01

Profit for the year

143,475

389,360

259,811

531,160

4.02

Other comprehensive income

-

-

(403,036)

(404,363)

4.02.01

Comprehensive income for the period of subsidiaries

-

-

(403,036)

(404,363)

4.03

Comprehensive income for the period

143,475

389,360

(143,225)

126,797

 

5 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Cash Flows – Indirect Method

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current year

01/01/2017 to

06/30/2017

Previous Year

01/01/2016 to

06/30/2016

6.01

Cash flows from operating activities

215,969

1,239,878

6.01.01

Cash generated from operations

(16,420)

8,992

6.01.01.01

Profit for the year, including income tax and social contribution

374,800

532,342

6.01.01.02

Depreciation and amortization

108

102

6.01.01.03

Provision for tax, civil and labor risks

(155)

38

6.01.01.04

Interest on debts, inflation adjusment and exchange rate changes

40,867

23,321

6.01.01.05

Share of profit (loss) of investees

(432,040)

(546,811)

6.01.02

Changes in assets and liabilities

232,389

1,230,886

6.01.02.01

Dividends and interest on capital received

288,061

1,289,907

6.01.02.02

Taxes recoverable

(2,883)

(122)

6.01.02.03

Escrow deposits

35

(72)

6.01.02.04

Other operating assets

18,451

301

6.01.02.05

Trade payables

(3,185)

(482)

6.01.02.06

Other taxes and social contributions

114

1,959

6.01.02.07

Tax, civil and labor risks paid

(211)

(839)

6.01.02.08

Other operating liabilities

(23,337)

(1,013)

6.01.02.09

Interest on debts (paid)

(44,656)

(40,657)

6.01.02.10

Income tax and social contribution paid

-

(18,096)

6.02

Net cash in investing activities

6,284

(108,818)

6.02.01

Acquisition of property, plant and equipment

(42)

(219)

6.02.02

Securities

-

(199)

6.02.06

Acquisition of intangible

(4)

-

6.02.07

Advance for future capital increase

(38,950)

(16,020)

6.02.08

Intragroup loans

45,280

(92,380)

6.03

Net cash in financing activities

(220,906)

(683,085)

6.03.01

Payments of Loans, financing and debentures

-

(726,148)

6.03.02

Derivative instruments paid

-

43,128

6.03.04

Payments of dividend and interest on shareholders’ equity

(220,906)

(65)

6.05

Increase (decrease) in cash and cash equivalents

1,347

447,975

6.05.01

Cash and cash equivalents at beginning of period

64,973

424,192

6.05.02

Cash and cash equivalents at end of period

66,320

872,167

 

6 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Changes in Equity – from January 1, 2017 to June 30, 2017

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Code

Description

Paid-in capital

Capital reserves,

stock options and treasury stock

Earnings

eserves

Retained earnings/accumulated losses

Other comprehensive income

Equity

5.01

Opening balances

5,741,284

468,014

1,995,355

-

(234,632)

7,970,021

5.03

Adjusted opening balances

5,741,284

468,014

1,995,355

-

(234,632)

7,970,021

5.04

Capital transactions with shareholders

-

-

(7,820)

-

-

(7,820)

5.04.06

Dividend

-

-

(7,820)

-

-

(7,820)

5.05

Total comprehensive income

-

-

-

389,360

-

389,360

5.05.01

Profit for the period

-

-

-

389,360

-

389,360

5.06

Internal changes in equity

-

-

57,938

(45,105)

(12,833)

-

5.06.05

Equity on comprehensive income of subsidiaries

-

-

-

12,833

(12,833)

-

5.06.06

Changes in statutory reserve in the period

-

-

57,938

(57,938)

-

-

5.07

Closing balances

5,741,284

468,014

2,045,473

344,255

(247,465)

8,351,561

                 

 

7 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

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

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Code

Description

Paid-in

capital

Capital

reserves, stock options and treasury stock

Earnings

reserves

Retained earnings/accumulated losses

Other comprehensive income

Equity

5.01

Opening balances

5,348,312

468,082

1,672,481

-

185,320

7,674,195

5.03

Adjusted opening balances

5,348,312

468,082

1,672,481

-

185,320

7,674,195

5.04

Capital transactions with shareholders

392,972

-

(392,972)

1,756

-

1,756

5.04.01

Capital increase

392,972

-

(392,972)

-

-

-

5.04.11

Prescribed dividend

-

-

-

1,756

-

1,756

5.05

Total comprehensive income

-

-

-

531,160

(404,363)

126,797

5.05.01

Profit for the period

-

-

-

531,160

-

531,160

5.05.02

Other comprehensive income

-

-

-

-

(404,363)

(404,363)

5.06

Internal changes in equity

-

-

109,356

(96,440)

(12,916)

-

5.06.05

Equity on comprehensive income of subsidiaries

-

-

-

12,916

(12,916)

-

5.06.06

Changes in statutory reserve in the period

-

-

109,356

(109,356)

-

-

5.07

Closing balances

5,741,284

468,082

1,388,865

436,476

(231,959)

7,802,748

                 

8 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Individual Financial Statements

Statement of Value Added

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

01/01/2017 to

06/30/2017

Previous Year

01/01/2016 to

06/30/2016

7.01

Revenues

47

2,106

7.01.01

Sales of goods and services

-

1,887

7.01.03

Revenues related to construction of own assets

47

219

7.02

Inputs purchased from thrid parties

(4,289)

(5,061)

7.02.02

Materials, energy, third-party services and others

(3,573)

(4,163)

7.02.04

Others

(716)

(898)

7.03

Gross value added

(4,242)

(2,955)

7.04

Retentions

(109)

(102)

7.04.01

Depreciation, amortization and depletion

(109)

(102)

7.05

Net value added generated

(4,351)

(3,057)

7.06

Value Added received in transfer

441,515

586,200

7.06.01

Interest in subsidiaries, associates and joint ventures

432,040

546,811

7.06.02

Finance income

9,475

39,389

7.07

Value Added to be distributed

437,164

583,143

7.08

Distribution of value added

437,164

583,143

7.08.01

Personnel and charges

16,769

13,644

7.08.01.01

Salaries and wages

11,894

5,527

7.08.01.02

Benefits

3,936

7,421

7.08.01.03

FGTS (Severance Pay Fund)

939

696

7.08.02

Taxes, fees and contributions

(11,188)

7,126

7.08.02.01

Federal

(11,203)

7,107

7.08.02.02

State

15

19

7.08.03

Lenders and lessors

42,223

31,213

7.08.03.01

Interest

42,012

31,188

7.08.03.02

Rentals

211

25

7.08.04

Interest on capital

389,360

531,160

7.08.04.03

Retained earnings / Loss for the period

389,360

531,160

 

9 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of Financial Position – Assets

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

06/30/2017

Previous Year

12/31/2016

1

Total assets

41,627,097

42,170,992

1.01

Current assets

10,138,647

11,379,187

1.01.01

Cash and cash equivalents

4,316,090

6,164,997

1.01.03

Trade receivables

3,949,822

3,765,892

1.01.03.01

Consumers

3,949,822

3,765,892

1.01.06

Taxes recoverable

477,097

403,848

1.01.06.01

Current taxes recoverable

477,097

403,848

1.01.06.01.01

Income tax and social contribution to be offset

188,724

143,943

1.01.06.01.02

Other taxes recoverable

288,373

259,905

1.01.08

Other current assets

1,395,638

1,044,450

1.01.08.03

Others

1,395,638

1,044,450

1.01.08.03.01

Other receivables

908,590

797,181

1.01.08.03.02

Derivatives

462,563

163,241

1.01.08.03.04

Dividends and interest on capital

13,513

73,328

1.01.08.03.05

Concession financial asset

10,972

10,700

1.02

Noncurrent assets

31,488,450

30,791,805

1.02.01

Long-term assets

9,331,103

8,809,442

1.02.01.03

Trade receivables

213,407

203,185

1.02.01.03.01

Consumers

213,407

203,185

1.02.01.06

Deferred taxes

863,822

922,858

1.02.01.06.02

Deferred tax assets

863,822

922,858

1.02.01.08

Receivables from related parties

9,340

47,632

1.02.01.08.04

Receivables from owners of the Company

9,340

47,632

1.02.01.09

Other noncurrent assets

8,244,534

7,635,767

1.02.01.09.03

Derivatives

340,742

641,357

1.02.01.09.04

Escrow deposits

819,962

550,072

1.02.01.09.05

Income tax and social contribution to be offset

67,407

65,535

1.02.01.09.06

Other taxes recoverable

156,068

132,751

1.02.01.09.07

Concession financial asset

5,899,539

5,363,144

1.02.01.09.09

Investments at cost

116,654

116,654

1.02.01.09.10

Other receivables

808,424

766,254

1.02.01.09.11

Sector financial asset

35,738

-

1.02.02

Investments

1,532,128

1,493,752

1.02.02.01

Equity interests

1,532,128

1,493,752

1.02.02.01.01

Other equity interests

1,532,128

1,493,752

1.02.03

Property, plant and equipment

9,984,338

9,712,998

1.02.03.01

PP&E - in service

9,832,537

9,462,696

1.02.03.03

PP&E - in progress

151,801

250,302

1.02.04

Intangible assets

10,640,881

10,775,613

1.02.04.01

Intangible assets

10,640,881

10,775,613

 

10 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

06/30/2017

Previous Year

12/31/2016

2

Total liabilities

41,627,097

42,170,992

2.01

Current liabilities

11,222,464

9,018,493

2.01.01

Payroll and related taxes

155,113

131,707

2.01.01.02

Payroll taxes

155,113

131,707

2.01.01.02.01

Estimated payroll

155,113

131,707

2.01.02

Trade payables

2,793,508

2,728,131

2.01.02.01

Domestic suppliers

2,793,508

2,728,131

2.01.03

Taxes payable

622,307

681,544

2.01.03.01

Federal taxes

257,796

260,607

2.01.03.01.01

Income tax and social contribution

70,632

57,227

2.01.03.01.02

PIS (tax on revenue)

26,693

28,759

2.01.03.01.03

COFINS (tax on revenue)

117,699

126,939

2.01.03.01.04

Other federal taxes

42,772

47,682

2.01.03.02

State taxes

360,278

416,102

2.01.03.02.01

ICMS (state VAT)

360,276

416,096

2.01.03.02.02

State taxes - other

2

6

2.01.03.03

Municipal taxes

4,233

4,835

2.01.03.03.01

Other municipal taxes

4,233

4,835

2.01.04

Borrowings

5,121,391

3,422,923

2.01.04.01

Borrowings

3,614,588

1,875,648

2.01.04.01.01

In local currency

1,237,235

1,260,527

2.01.04.01.02

In foreign currency

2,377,353

615,121

2.01.04.02

Debentures

1,506,803

1,547,275

2.01.04.02.01

Debentures

1,506,803

1,547,275

2.01.05

Other liabilities

2,530,145

2,054,188

2.01.05.02

Others

2,530,145

2,054,188

2.01.05.02.01

Dividends and interest on capital payable

8,244

232,851

2.01.05.02.04

Derivatives

3,942

6,055

2.01.05.02.05

Sector financial liability

1,069,666

597,515

2.01.05.02.06

Use of public asset

11,936

10,857

2.01.05.02.07

Other payables

937,117

807,623

2.01.05.02.08

Regulatory charges

440,213

366,078

2.01.05.02.09

Private pension plan

59,027

33,209

2.02

Noncurrent liabilities

19,694,127

22,779,831

2.02.01

Borrowings

15,734,684

18,621,065

2.02.01.01

Borrowings

8,973,309

11,168,393

2.02.01.01.01

In local currency

6,036,863

6,293,533

2.02.01.01.02

In foreign currency

2,936,446

4,874,860

2.02.01.02

Debentures

6,761,375

7,452,672

2.02.01.02.01

Debentures

6,761,375

7,452,672

2.02.02

Other liabilities

1,821,195

2,001,356

2.02.02.02

Others

1,821,195

2,001,356

2.02.02.02.03

Trade payables

126,588

129,781

2.02.02.02.04

Private pension plan

1,015,952

1,019,233

2.02.02.02.05

Derivatives

63,545

112,207

2.02.02.02.06

Sector financial liability

219,891

317,406

2.02.02.02.07

Use of public asset

83,868

86,624

2.02.02.02.08

Other payables

288,161

309,292

2.02.02.02.09

Federal taxes

23,190

26,813

2.02.03

Deferred taxes

1,286,863

1,324,134

2.02.03.01

Deferred income tax and social contribution

1,286,863

1,324,134

2.02.04

Provisions

851,385

833,276

2.02.04.01

Tax, social security, labor and civil provisions

851,385

833,276

2.02.04.01.01

Tax provisions

312,331

288,389

2.02.04.01.02

Social security and labor provisions

219,547

222,001

2.02.04.01.04

Civil provisions

234,514

236,915

2.02.04.01.05

Others

84,993

85,971

2.03

Consolidated equity

10,710,506

10,372,668

2.03.01

Issued capital

5,741,284

5,741,284

2.03.02

Capital reserves

468,014

468,015

2.03.04

Earnings reserves

2,045,474

1,995,355

2.03.04.01

Legal reserve

739,102

739,102

2.03.04.02

Statutory reserve

1,306,372

1,248,433

2.03.04.08

Additional dividend proposed

-

7,820

2.03.05

Retained earnings

344,254

-

2.03.08

Other comprehensive income

(247,466)

(234,634)

2.03.09

Noncontrolling interests

2,358,946

2,402,648

         

 

11 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of income

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

Code

Description

Current Year -

Second Quarter

YTD Current

Year

Previous Year -

Second Quarter

YTD Previous

Year

 

 

04/01/2017 to

06/30/2017

01/01/2017 to

06/30/2017

04/01/2016 to

06/30/2016

01/01/2016 to

06/30/2016

3.01

Revenue from sale of energy and/or services

5,962,549

11,501,328

4,480,723

8,817,493

3.02

Cost of sales and/or services

(4,894,310)

(9,197,014)

(3,475,976)

(6,745,768)

3.02.01

Cost of electric energy

(3,738,517)

(6,959,171)

(2,664,546)

(5,192,567)

3.02.02

Cost of operation

(689,687)

(1,356,470)

(536,398)

(1,060,632)

3.02.03

Cost of services rendered to third parties

(466,106)

(881,373)

(275,032)

(492,569)

3.03

Gross profit

1,068,239

2,304,314

1,004,747

2,071,725

3.04

Operating income (expenses)

(422,348)

(839,241)

(350,626)

(690,948)

3.04.01

Selling expenses

(142,565)

(291,782)

(136,739)

(264,096)

3.04.02

General and administrative expenses

(255,225)

(516,791)

(210,219)

(415,128)

3.04.05

Other operating expenses

(107,526)

(193,346)

(72,306)

(143,842)

3.04.06

Equity interests in subsidiaries, associates and joint ventures

82,968

162,678

68,638

132,118

3.05

Profit before finance income (costs) and taxes

645,891

1,465,073

654,121

1,380,777

3.06

Finance income (costs)

(418,167)

(854,306)

(263,956)

(582,984)

3.06.01

Finance income

222,632

503,343

333,513

645,844

3.06.02

Finance costs

(640,799)

(1,357,649)

(597,469)

(1,228,828)

3.07

Profit (loss) before taxes on income

227,724

610,767

390,165

797,793

3.08

Income tax and social contribution

(104,552)

(255,474)

(150,030)

(325,212)

3.08.01

Current

(33,066)

(235,587)

(266,721)

(551,798)

3.08.02

Deferred

(71,486)

(19,887)

116,691

226,586

3.09

Profit (loss) from continuing operations

123,172

355,293

240,135

472,581

3.11

Consolidated profit (loss) for the year

123,172

355,293

240,135

472,581

3.11.01

Attributable to owners of the Company

143,474

389,360

259,811

531,159

3.11.02

Attributable to noncontrolling interests

(20,302)

(34,067)

(19,676)

(58,578)

 

12 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of Comprehensive Income

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

Code

Description

Current Year -

Second Quarter

YTD Current Year

Previous Year -

Second Quarter

YTD Previous Year

04/01/2017to

06/30/2017

01/01/2017 to

06/30/2017

04/01/2016 to

06/30/2016

01/01/2016 to

06/30/2016

4.01

Consolidated profit for the period

123,172

355,293

240,135

472,581

4.02

Other comprehensive income

-

-

(403,036)

(404,363)

4.02.01

Actuarial gains (losses), net of tax effects

-

-

(403,036)

(404,363)

4.03

Consolidated comprehensive income for the period

123,172

355,293

(162,901)

68,218

4.03.01

Attributtable to owners of the Company

143,475

389,360

(143,225)

126,797

4.03.02

Attributable to noncontrolling interests

(20,303)

(34,067)

(19,676)

(58,579)

           

 

13 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of Cash Flows – Indirect Method

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

YTD Current Year

01/01/2017 to

06/30/2017

YTD previous year

01/01/2016 to

06/30/2016

6.01

Cash flows from operating activities

1,280,544

1,611,666

6.01.01

Cash generated from operations

2,622,162

2,406,604

6.01.01.01

Profit for the year, including income tax and social contribution

610,767

797,793

6.01.01.02

Depreciation and amortization

758,227

620,002

6.01.01.03

Provision for tax, civil and labor risks

93,064

139,095

6.01.01.04

Allowance for doubtful accounts

86,068

95,865

6.01.01.05

Interest on debts, inflation adjustment and exchange rate changes

1,108,799

848,205

6.01.01.06

Pension plan expense (income)

56,944

27,825

6.01.01.07

Equity interests in associates and joint ventures

(162,678)

(132,118)

6.01.01.08

Loss on disposal of noncurrent assets

49,275

19,982

6.01.01.09

Deferred taxes (PIS and COFINS)

1,037

(9,715)

6.01.01.10

Others

20,659

(330)

6.01.02

Changes in assets and liabilities

(1,341,618)

(794,938)

6.01.02.01

Consumers, concessionaires and licensees

(279,388)

(366,295)

6.01.02.02

Dividend and interest on shareholders’ equity received

184,117

75,161

6.01.02.03

Recoverable Taxes

(48,491)

(26,185)

6.01.02.04

Escrow deposits

(243,817)

749,422

6.01.02.05

Sector financial asset

(25,525)

1,588,088

6.01.02.06

Receivables - Eletrobrás

(21,720)

229,359

6.01.02.07

Concession financial assets (transmission companies)

(49,349)

(11,754)

6.01.02.08

Other operating assets

(71,804)

45,543

6.01.02.09

Trade payables

62,185

(1,473,207)

6.01.02.10

Other taxes and social contributions

(88,703)

(94,018)

6.01.02.11

Other liabilities with private pension plan

(34,406)

(41,737)

6.01.02.12

Regulatory charges

74,136

(532,706)

6.01.02.13

Tax, civil and labor risks paid

(111,294)

(120,162)

6.01.02.14

Sector financial liability

315,136

276,163

6.01.02.15

Payables - CDE

(744)

(29,505)

6.01.02.16

Other operating liabilities

191,844

101,863

6.01.02.17

Interest paid on debts and debentures

(934,922)

(801,508)

6.01.02.18

Income tax and social contribution paid

(258,873)

(363,460)

6.02

Net cash generated by (used in) investing activities

(1,381,785)

(963,569)

6.02.01

Purchases of property, plant and equipment

(548,625)

(517,272)

6.02.02

Securities, pledges and restricted deposits

(81,107)

(59,631)

6.02.04

Purchases of intangible

(790,940)

(432,454)

6.02.05

Sale of noncurrent assets

94

789

6.02.08

Loans to subsidiaries and associates

38,793

44,999

6.03

Net cash generated by (used in) financing activities

(1,747,667)

(866,116)

6.03.01

Borrowings and debentures raised

986,988

1,364,314

6.03.02

Repayment of principal of borrowings and debentures

(2,342,145)

(2,100,035)

6.03.03

Dividends and interest on capital paid

(241,826)

(14,989)

6.03.04

Capital increase of noncontrolling shareholder

7

-

6.03.05

Business combination payment

(2,514)

(16,191)

6.03.06

Repayment of derivative instruments

(148,177)

(99,215)

6.05

Increase (decrease) in cash and cash equivalents

(1,848,908)

(218,019)

6.05.01

Cash and cash equivalents at the beginning of the period

6,164,997

5,682,802

6.05.02

Cash and cash equivalents at the end of the period

4,316,089

5,464,783

 

14 of 89


 

 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

Statement of Changes in Equity – from January 1, 2017 to June 30, 2017

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Code

Description

Paid-in capital

Capital reserves, stock options and treasury stock

Earnings reserves

Retained earnings/accumulated losses

Other comprehensive income

Equity

Noncontrolling interests

Consolidated equity

5.01

Opening balances

5,741,284

468,014

1,995,355

-

(234,632)

7,970,021

2,402,647

10,372,668

5.03

Adjusted opening balances

5,741,284

468,014

1,995,355

-

(234,632)

7,970,021

2,402,647

10,372,668

5.04

Capital transactions with shareholders

-

-

(7,820)

-

-

(7,820)

(9,602)

(17,422)

5.04.01

Capital increase

-

-

-

-

-

-

8

8

5.04.06

Dividend

-

-

(7,820)

-

-

(7,820)

(9,610)

(17,430)

5.05

Total comprehensive income

-

-

-

389,360

-

389,360

(34,067)

355,293

5.05.01

Profit for the period

-

-

-

389,360

-

389,360

(34,067)

355,293

5.06

Internal changes in equity

-

-

57,939

(45,105)

(12,834)

-

(33)

(33)

5.06.04

Others changes in noncontrolling shareholders

-

-

-

-

-

-

(33)

(33)

5.06.05

Changes in statutory reserve in the period

-

-

57,939

(57,939)

-

-

-

-

5.06.06

Realization of deemed cost of property, plant and equipment

-

-

-

19,445

(19,445)

-

-

-

5.06.07

Tax on realization of deemed cost

-

-

-

(6,611)

6,611

-

-

-

5.07

Closing balances

5,741,284

468,014

2,045,474

344,255

(247,466)

8,351,561

2,358,945

10,710,506

                     

 

 

15 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Financial Statements

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

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Code

Description

Paid-in capital

Capital

reserves,

stock options and

treasury stock

Earnings reserves

Retained earnings/accumulated losses

Other comprehensive income

Equity

Noncontrolling interests

Consolidated equity

5.01

Opening balances

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 with shareholders

392,972

-

(392,972)

1,756

-

1,756

(16,114)

(14,358)

5.04.01

Capital increase

392,972

-

(392,972)

-

-

-

-

-

5.04.09

Dividend proposal approved

-

-

-

-

-

-

(16,114)

(16,114)

5.04.10

Prescribed dividend

-

-

-

1,756

-

1,756

-

1,756

5.05

Total comprehensive income

-

-

-

531,160

(404,364)

126,796

(58,578)

68,218

5.05.01

Profit for the period

-

-

-

531,160

-

531,160

(58,578)

472,581

5.05.02

Other comprehensive income

-

-

-

-

(404,364)

(404,364)

-

(404,363)

5.06

Internal changes in equity

-

-

109,356

(96,440)

(12,916)

-

(32)

(32)

5.06.04

Others changes in noncontrolling shareholders

-

-

-

-

-

-

(32)

(32)

5.06.06

Realization of deemed cost of property, plant and equipment

-

-

-

19,570

(19,570)

-

-

-

5.06.07

Tax on realization of deemed cost

-

-

-

(6,654)

6,654

-

-

-

5.06.08

Changes in statutory reserve in the period

-

-

109,356

(109,356)

-

-

-

-

5.07

Closing balances

5,741,284

468,082

1,388,865

436,476

(231,960)

7,802,747

2,381,219

10,183,966

 

 

16 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Consolidated Interim Financial Statements

Statement of Value Added

 

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year

01/01/2017 to

06/30/2017

Previous Year

01/01/2016 to

06/30/2016

7.01

Revenues

18,408,445

15,267,494

7.01.01

Sales of goods and services

17,008,535

14,320,194

7.01.02

Other revenues

878,362

491,850

7.01.02.01

Revenue from construction of distribution infrastructure

878,362

491,850

7.01.03

Revenues related to construction of own assets

607,616

551,315

7.01.04

Allowance for doubtful accounts

(86,068)

(95,865)

7.02

Inputs purchased from third parties

(9,937,125)

(7,394,280)

7.02.01

Cost of sales and services

(7,749,937)

(5,767,084)

7.02.02

Materials, energy, third-party services and others

(1,842,853)

(1,350,063)

7.02.04

Others

(344,335)

(277,133)

7.03

Gross value added

8,471,320

7,873,214

7.04

Retentions

(760,051)

(621,316)

7.04.01

Depreciation, amortization and depletion

(615,819)

(497,409)

7.04.02

Others

(144,232)

(123,907)

7.04.02.01

Amortization of concession intangible asset

(144,232)

(123,907)

7.05

Net value added generated

7,711,269

7,251,898

7.06

Value Added received in transfer

703,305

809,043

7.06.01

Interest in subsidiaries, associates and joint ventures

162,678

132,118

7.06.02

Finance income

540,627

676,925

7.07

Value Added to be distributed

8,414,574

8,060,941

7.08

Distribution of value added

8,414,574

8,060,941

7.08.01

Personnel and charges

697,892

488,074

7.08.01.01

Salaries and wages

430,397

302,238

7.08.01.02

Benefits

232,488

159,835

7.08.01.03

FGTS (Severance Pay Fund)

35,007

26,001

7.08.02

Taxes, fees and contributions

5,921,459

5,795,525

7.08.02.01

Federal

3,153,099

3,269,069

7.08.02.02

State

2,757,380

2,518,112

7.08.02.03

Municipal

10,980

8,344

7.08.03

Lenders and lessors

1,439,930

1,304,761

7.08.03.01

Interest

1,399,463

1,275,057

7.08.03.02

Rentals

40,467

29,704

7.08.04

Shareholders

355,293

472,581

7.08.04.03

Retained earnings / Loss for the period

355,293

472,581

         

 

17 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

COMMENTS ON THE INDIVIDUAL PERFORMANCE

 

The comments on performance are expressed in thousands of Reais, unless otherwise stated.

 

Profit or loss analysis

 

 

CPFL Energia (Parent)

 

This quarter, the decrease in profit was R$ 116,337 when compared with the same period of the prior year (R$ 143,475 in 2017 and R$ 259,811 in 2016) mainly due to the decrease in profit of investees.

 

 

18 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 COMMENTS ON CONSOLIDATED PERFORMANCE

 

  

   

Consolidated

   

2nd Quarter

 

1st Semester

   

2017

 

2016

 

Variation

 

2017

 

2016

 

Variation

Gross operating revenue

 

9,156,512

 

7,226,396

 

26.7%

 

17,886,897

 

14,812,043

 

20.8%

Electricity sales to final consumers (*)

 

5,875,500

 

5,844,986

 

0.5%

 

12,697,351

 

12,308,064

 

3.2%

Electricity sales to wholesalers (*)

 

1,454,121

 

639,961

 

127.2%

 

2,404,924

 

1,388,217

 

73.2%

Revenue from concession infrastructure construction

 

462,323

 

274,716

 

68.3%

 

878,362

 

491,850

 

78.6%

Other operating revenues (*)

 

995,250

 

928,712

 

7.2%

 

2,101,946

 

1,818,144

 

15.6%

Sector financial assets and liabilities

 

369,317

 

(461,979)

 

179.9%

 

(195,686)

 

(1,194,232)

 

-83.6%

Deductions from operating revenue

 

(3,193,963)

 

(2,745,673)

 

16.3%

 

(6,385,569)

 

(5,994,551)

 

6.5%

Net operating revenue

 

5,962,549

 

4,480,723

 

33.1%

 

11,501,327

 

8,817,493

 

30.4%

Cost of electric energy

 

(3,738,517)

 

(2,664,546)

 

40.3%

 

(6,959,171)

 

(5,192,567)

 

34.0%

Electricity purchased for resale

 

(3,520,542)

 

(2,313,621)

 

52.2%

 

(6,538,926)

 

(4,479,553)

 

46.0%

Network usage charge

 

(217,974)

 

(350,926)

 

-37.9%

 

(420,244)

 

(713,014)

 

-41.1%

Operating costs and expenses

 

(1,661,109)

 

(1,230,694)

 

35.0%

 

(3,239,763)

 

(2,376,267)

 

36.3%

Personnel

 

(336,678)

 

(267,200)

 

26.0%

 

(669,162)

 

(512,167)

 

30.7%

Private pension entity

 

(28,112)

 

(13,913)

 

102.1%

 

(56,944)

 

(27,825)

 

104.6%

Materials

 

(57,461)

 

(39,271)

 

46.3%

 

(112,556)

 

(79,056)

 

42.4%

Third-party services

 

(189,136)

 

(157,568)

 

20.0%

 

(374,389)

 

(306,789)

 

22.0%

Depreciation and amortization

 

(309,124)

 

(250,014)

 

23.6%

 

(613,448)

 

(496,095)

 

23.7%

Amortization of concession intangible asset

 

(72,116)

 

(62,020)

 

16.3%

 

(144,233)

 

(123,907)

 

16.4%

Cost of concession infrastructure construction

 

(465,666)

 

(274,491)

 

69.6%

 

(880,293)

 

(491,527)

 

79.1%

Others

 

(202,814)

 

(166,217)

 

22.0%

 

(388,738)

 

(338,902)

 

14.7%

Income from electric energy services

 

562,924

 

585,483

 

-3.9%

 

1,302,394

 

1,248,658

 

4.3%

Finance income (costs)

 

(418,168)

 

(263,956)

 

58.4%

 

(854,306)

 

(582,984)

 

46.5%

Finance income

 

222,632

 

333,513

 

-33.2%

 

503,343

 

645,844

 

-22.1%

Finance costs

 

(640,799)

 

(597,469)

 

7.3%

 

(1,357,649)

 

(1,228,828)

 

10.5%

Share of profit (loss) of investees

 

82,968

 

68,638

 

20.9%

 

162,678

 

132,118

 

23.1%

Profit before taxes

 

227,724

 

390,164

 

-41.6%

 

610,766

 

797,793

 

-23.4%

Social contribution

 

(28,289)

 

(42,502)

 

-33.4%

 

(68,863)

 

(89,668)

 

-23.2%

Income tax

 

(76,263)

 

(107,528)

 

-29.1%

 

(186,610)

 

(235,544)

 

-20.8%

Profit for the period

 

123,172

 

240,135

 

-48.7%

 

355,293

 

472,581

 

-24.8%

                         

Profit for the period attributable to owners of the Company

 

143,475

 

259,811

 

-44.8%

 

389,360

 

531,160

 

-26.7%

Profit for the perioid attributable to noncontrolling interests

 

(20,302)

 

(19,676)

 

3.2%

 

(34,067)

 

(58,578)

 

-41.8%

                         

EBITDA

 

1,027,277

 

966,300

 

6.3%

 

2,223,042

 

2,001,068

 

11.1%

 

 

Reconciliation of Profit for the Period and EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the Period

 

123,172

 

240,135

     

355,293

 

472,581

 

 

Depreciation and amortization

 

381,241

 

312,034

     

757,681

 

620,002

 

 

Amortization of fair value adjustment of assets

 

145

 

145

     

290

 

290

 

 

Finance income (costs)

 

418,168

 

263,956

     

854,306

 

582,984

 

 

Social contribution

 

28,289

 

42,502

     

68,863

 

89,668

 

 

Income tax

 

76,263

 

107,528

     

186,610

 

235,544

 

 

EBITDA

 

1,027,277

 

966,300

     

2,223,042

 

2,001,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*) For purposes of presentation of the comments on performance, the reclassification of revenue from network usage charge - TUSD to captive consumer was not made.

 

 

 

19 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Gross operating revenue

 

Gross operating revenue for the 2nd quarter of 2017 was R$ 9,156,512, an increase of 26.7% (R$ 1,930,115) compared with the same period of the prior year.

The main factors of this variation were:

 

·Increase of 0.5% (R$ 30,514) in the electricity sales to final consumer, justified by the beginning of consolidation of RGE Sul (R$ 862,929), offset by the decrease in average tariffs of 12.2% (R$ 698,048), mainly from the decrease in revenue due to the consolidated negative effects of the Annual Tariff Adjustment (RTA) and Periodic Tariff Adjustment (RTP) and reduction of 2.3% in the volume of energy sold (R$ 134,367);

 

·Increase of 127.2% (R$ 814,160) in the electricity sales to wholesalers, mainly due to:

 

oIncrease R$ 634,852 in sale of spot market energy in CCEE (Electric Energy Trading Chamber), basically due to the volume sold of 108.1%, beginning of consolidation of RGE Sul (R$ 110,651) and prior period adjustments in transactions made by CCEE in the second quarter of 2016;

 

oIncrease of 33.5% (R$ 172,295) in other concessionaires and licensees, basically due to the increase in the amount sold of 32.5% (R$ 172,402);

 

·Decrease of 179.9% (R$ 831,296) in sector financial liability, due to: (i) realization of the recorded liability (R$ 290,542), mainly related to costs of electric energy, associated to the realization of assets in the second quarter of 2016 (R$ 409,932), and (ii) recording of asset (R$ 78,774), mainly related to costs of electric energy, associated to the recognition of liabilities in the second quarter of 2016 (R$ 52,047).

 

·Increase of 7.2% (R$ 66,538) in other operating revenues, basically due to the beginning of consolidation of RGE Sul (R$ 136,419), partially offset by a reduction in: (i) TUSD free consumers (R$ 37,479) and (ii) adjustment of the concession financial asset (R$ 35,043) due to the lower IPCA in the 1st semester of 2017.

 

Ø  Volume of energy sold by distributors

 

In the 2nd quarter of 2017, the amount of energy billed to captive consumers in the period, including other licensees and excluding the acquisition of RGE Sul, presented a decrease of 6.7% when compared with the same quarter of the prior year.

The comments below regarding the performance by consumption class do not consider the acquisition of RGE Sul:

·The consumption of the residential class represents 42.1% of the total market supplied by distributors. Despite the positive performance of income mass, which, in the accumulated of 12 months (until May 2017) recorded an increase of 1.6%, consumption recorded a decrease of 0.6% in the 2nd quarter of 2017, in relation to the same period of the prior year, due to the smaller effects of temperature in the second quarter of 2017 as compared with the same quarter of the prior year, especially in April 2016 when we had the highest temperatures recorded of all historical series.

·The commercial class, which represents 20.0% of the total market supplied by distributors, presented a drop of 13.0% in the 2nd quarter of 2017 in relation to the same period of the prior year. The result reflects the client’s migration to the free market.

·The industrial class, which represents 14.2% of the total market supplied by distributors, reported a fall of 23.4% in the 2nd quarter of 2017 in relation to the same period of the prior year. Such performance is a direct consequence of the client’s migration to the free market.

·The other consumption classes (rural, public administration, public utilities and licensees) participate with 22.7% of the total market supplied by distributors. Such classes presented a growth of 1.4% in the 2nd quarter of 2017 in relation to the same period of the prior year. This performance reflects the growth in consumption of classes: (i) Rural, due to the good performance of agribusiness activities during 2017; and (ii) Licensees.

 

20 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

·Regarding the amount of energy sold and transported in the concession area, which impacts both the billed supply (captive market) and the TUSD collection (free market), there was an increase of 0.5% when compared with the same period of the prior year. The variation by class presented a decrease of 0.6% in the residential class, a decrease of 1.4% in the commercial class and an increase of 1.3% in the industrial class. Regarding other classes, there was a growth of 2.7%.

 

Considering the acquisition of RGE Sul in November 2016, the amount of energy billed to captive consumers in the period, including other licensees in the 2nd quarter of 2017, posted a growth of 8.9% when compared with the same quarter of the prior year.

Regarding the amount of energy sold and transported in the concession area, which impacts both the billed supply (captive market) and the TUSD collection (free market), there was a growth of 15.9% when compared with the same period of the prior year. The variation by class presented an increase of 14.7% in the residential class, 11.0% in the commercial class, 15.6% in the industrial class and 24.2% in other classes.

 

                                                                                                                        

Ø  Tariffs

 

In the 2nd quarter of 2017, energy supply tariffs decreased on average 12.2%. This occurred mainly due to the effects of the annual tariff adjustments and periodic tariff review, as follows:

 

 

       

2017

 

2016

Distributor

 

Month

 

RTA

 

Consumer perception (a)

 

RTA / RTP

 

Consumer perception (a)

CPFL Paulista

 

April

 

-0.80%

 

-10.50%

 

9.89%

 

7.55%

CPFL Piratininga

 

October

 

(b)

 

(b)

 

-12.54%

 

-24.21%

RGE

 

June

 

3.57%

 

5.00%

 

-1.48%

 

-7.51%

RGE Sul

 

April

 

-0.20%

 

-6.43%

 

3.94%

 

-0.34%

CPFL Santa Cruz

 

March

 

-2.44%

 

-8.42%

 

22.51%

 

7.15%

CPFL Leste Paulista

 

March

 

-1.20%

 

-4.15%

 

21.04%

 

13.32%

CPFL Jaguari

 

March

 

-0.74%

 

-2.56%

 

29.46%

 

13.25%

CPFL Sul Paulista

 

March

 

-3.12%

 

-10.73%

 

24.35%

 

12.82%

CPFL Mococa

 

March

 

-0.95%

 

-3.28%

 

16.57%

 

9.02%

 

 

(a)    represents the average effect perceived by the consumer, as a result of the elimination from the tariff base of financial components that had been added in the prior tariff adjustment (information not reviewed by the independent auditors).

 

(b)   The respective adjustments for 2017 have not occurred yet.

 

 

Deductions from operating revenue

Deductions from operating revenue in the 2nd quarter of 2017 were R$ 3,193,963, an increase of 16.3% (R$ 448,290) in relation to the same quarter of 2016, which mainly occurred due to the beginning of consolidation of RGE Sul (R$ 495,831), partially offset by:

 

·         Reduction of 11.9% (R$ 142,153) on ICMS, mainly due to the decrease in billed supply;

 

 

21 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

·         Increase of 9.2% (R$ 56,651) on PIS and COFINS, mainly due to the increase in the basis of calculation of these taxes (energy supply).

·         Increase of 3.9% (R$ 36,430) in sector charges, basically due to an increase in the recognition of effects of tariff flags and others (R$ 184,457), partially offset by a decrease in Energy Development Account – CDE (R$ 161,377).

 

 

Cost of electric energy

The cost of electric energy this quarter amounted to R$ 3,738,517, an increase of 40.3% (R$ 1,073,970) in relation to the same period of the prior year, mainly justified by:

·       Increase of 52.2% (R$ 1,206,922) in electric energy purchased for resale, due to:

o   the beginning of consolidation of RGE Sul (R$ 461,698)

o   increase of 15.6% (R$ 360,964) in the amount of energy purchased;

o   increase of 14.3% (R$ 383,433) in average price due to the increase in the difference settlement price (PLD).

·         Decrease of 37.9% (R$ 132,951) in transmission and distribution system usage charges, basically due to a decrease in the system service charge – ESS and the reserve energy charge – EER (R$ 199,359), partially offset by the beginning of consolidation of RGE Sul (R$ 41,024).   

 

Operating costs and expenses

Disregarding the cost of construction of the concession infrastructure, Operating Costs and Expenses this quarter amounted to R$ 1,195,443, an increase of 25% (R$ 239,240) compared with the same period of the prior year. This variation is mainly due to:

·       Personnel: increase of 26% (R$ 69,479), mainly due to (i) beginning of consolidation of RGE Sul (R$ 39,774) and (ii) effects of the collective labor agreement and increase in the number of employees; 

·       Private pension entity: increase of 102.1% (R$ 14,200) due to the recognition of the impact of the actuarial report of 2017;

·       Materials: increase of 46.3% (R$ 18,190), basically due to (i) beginning of consolidation of RGE Sul (R$ 7,067), (ii) replacement of material for the maintenance of lines and networks (R$ 4,348) e (iii) maintenance of fleet (R$ 2,370).

·       Third-party services: increase of 20% (R$ 31,588), basically due to the beginning of consolidation of RGE Sul (R$ 31,101);

·       Depreciation and amortization: increase of 23.6% (R$ 59,110), basically due to (i) beginning of consolidation of RGE Sul (R$ 35,576) and (ii) increase of R$ 17,207 in the subsidiary CPFL Renováveis mainly due to the beginning of operations of renewable generation facilities in the period;

·       Amortization of the concession intangible asset: increase of 16.3% (R$ 10,096) mainly due to the beginning of consolidation of RGE Sul (R$ 9,404);

·       Other expenses: increase of 22% (R$ 35,597), mainly due to the beginning of consolidation of RGE Sul (R$ 33,067) and write-off of intangible asset in CPFL Renováveis (R$ 16,245).

 

Finance income (costs)

Net finance result this quarter presented costs of R$ 418,168, compared with R$ 263,956 in the same period of 2016, an increase in net finance costs of 58.4% (R$ 154,211). Such variation is basically due to:

·         Decrease in finance income of 33.2% (R$ 110,881), basically from decreases in (i) adjustment for inflation and exchange rate changes (R$ 49,836); (ii)  financial investment earnings (R$ 40,620); (iii) adjustment for inflation of tax credits (R$ 12,611), (iv) PIS and COFINS on finance income (R$ 10,193), partially offset by the beginning of consolidation of RGE Sul (R$ 24,718);

·         Increase in finance costs of 7.3% (R$ 43,330), mainly from beginning of consolidation of RGE Sul (R$ 53,329).

 

 

22 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Share of profit (loss) of investees

The variation in share of profit (loss) of investees refers to the effect of the share of profit (loss) of joint ventures, as follows:

 

   

2nd Quarter

 

 

2017

 

2016

Epasa

 

17,805

 

17,696

Baesa

 

2,355

 

1,014

Enercan

 

28,346

 

30,376

Chapecoense

 

34,607

 

19,697

Amortization of fair value adjustment of asset

 

(145)

 

(145)

Total

 

82,968

 

68,638

         

 

·         Chapecoense: increase of R$ 14,910 mainly due to the reduction of finance costs of R$ 12,085, due to the decrease in Use of Public Asset.

 

Social Contribution and Income Tax

 

Expenses on taxes on profit in the 2nd quarter of 2017 were R$ 104,552, a decrease of 30.3% (R$ 45,477) in relation to the one recorded in the same quarter of 2016, which reflects mainly the effects of variation in profit before taxes.

 

 

Profit for the Period and EBITDA

 

Due to the factors described above, the profit for this quarter was R$ 123,172, 48.7% (R$ 116,963) lower than the one of the same period of 2016.

EBITDA (Earnings before depreciation, amortization, finance income and costs, and income tax and social contribution) for the 2nd quarter of 2017 was R$ 1,027,277, 6.3% (R$ 60,978) higher than the one determined in the same period of 2016.

 

 

23 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

COMMENT 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-held corporation, and the comment on its performance is included in its Quarterly Financial Information - ITR as of June 30, 2017 filed with the Brazilian Securities and Exchange Commission (CVM).

 

Subsidiary/Associate: CPFL Geração de Energia S.A.

The subsidiary CPFL Geração de Energia S/A is a publicly-held corporation, and the comments on its individual and consolidated performance is included in its Quarterly Financial Information – ITR as of June 30, 2017 filed with the Brazilian Securities and Exchange Commission (CVM).

 

Subsidiary/Associate: Companhia Piratininga de Força e Luz

The subsidiary Companhia Piratininga de Força e Luz is a publicly-held corporation, and the comments on its performance is included in its Quarterly Financial Information – ITR as of June 30, 2017 filed with the Brazilian Securities and Exchange Commission (CVM).

 

 

Subsidiary/Associate: Rio Grande Energia S.A.

The subsidiary Rio Grande Energia S.A. is a publicly-held corporation, and the comment on its performance is included in its Quarterly Financial Information – ITR as of June 30, 2017 filed with the Brazilian Securities and Exchange Commission (CVM).

 

Subsidiary/Associate: RGE Sul Distribuidora de Energia S.A.

The subsidiary RGE Sul Distribuidora de Energia S.A is a publicly-held corporation, and the comment on its performance is included in its Quarterly Financial Information – ITR as of June 30, 2017 filed with the Brazilian Securities and Exchange Commission (CVM).

 

 

24 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Subsidiary: CPFL Comercialização Brasil S.A.

 

   

Consolidated

   

2nd Quarter

 

1st Semester

   

2017

 

2016

 

Variation

 

2017

 

2016

 

Variation

Gross operating revenue

 

863,075

 

549,112

 

57.2%

 

1,566,747

 

1,037,500

 

51.0%

Electricity sales to final consumers

 

464,027

 

338,601

 

37.0%

 

900,560

 

654,370

 

37.6%

Electricity sales to wholesalers

 

399,046

 

184,058

 

116.8%

 

666,183

 

356,647

 

86.8%

Other operating revenues

 

2

 

26,453

 

-100.0%

 

4

 

26,482

 

-100.0%

Deductions from operating revenue

 

(100,768)

 

(64,157)

 

57.1%

 

(184,897)

 

(121,443)

 

52.2%

Net operating revenue

 

762,308

 

484,955

 

57.2%

 

1,381,850

 

916,056

 

50.8%

Cost of electric energy

 

(717,866)

 

(443,022)

 

62.0%

 

(1,287,067)

 

(849,139)

 

51.6%

Electricity purchased for resale

 

(717,853)

 

(443,022)

 

62.0%

 

(1,287,029)

 

(849,140)

 

51.6%

Network usage charge

 

(13)

 

0

 

0.0%

 

(38)

 

1

 

0.0%

Operating expenses

 

(11,408)

 

(11,780)

 

-3.2%

 

(23,041)

 

(21,457)

 

7.4%

Personnel

 

(7,545)

 

(7,261)

 

3.9%

 

(15,287)

 

(12,752)

 

19.9%

Materials

 

(52)

 

(65)

 

-19.8%

 

(87)

 

(126)

 

-30.9%

Third-party services

 

(1,478)

 

(1,679)

 

-12.0%

 

(3,554)

 

(3,203)

 

10.9%

Depreciation/amortization

 

(789)

 

(960)

 

-17.8%

 

(1,696)

 

(1,929)

 

-12.1%

Others

 

(1,544)

 

(1,816)

 

-15.0%

 

(2,417)

 

(3,447)

 

-29.9%

Income from electric energy services

 

33,034

 

30,153

 

9.6%

 

71,743

 

45,461

 

57.8%

Finance income (costs)

 

(9,530)

 

2,122

 

-549.2%

 

(20,729)

 

3,477

 

-696.1%

Finance income

 

5,319

 

8,169

 

-34.9%

 

12,370

 

17,824

 

-30.6%

Finance costs

 

(14,849)

 

(6,047)

 

145.6%

 

(33,099)

 

(14,347)

 

130.7%

Equity

 

(6,783)

 

-

 

0.0%

 

(6,783)

 

-

 

0.0%

Profit before taxes

 

16,721

 

32,275

 

-48.2%

 

44,231

 

48,938

 

-9.6%

Social contribution

 

(2,134)

 

(2,755)

 

-22.5%

 

(4,657)

 

(4,255)

 

9.4%

Income tax

 

(5,913)

 

(7,629)

 

-22.5%

 

(12,931)

 

(11,766)

 

9.9%

Profit for the period

 

8,673

 

21,891

 

-60.4%

 

26,644

 

32,916

 

-19.1%

                         
                         

EBITDA

 

27,040

 

31,113

 

-13.1%

 

66,656

 

47,389

 

40.7%

 

 

Reconciliation of Profit for the Period and EBITDA (*)

 

 

 

 

 

 

 

 

 

 

 

Profit for the Period

 

8,673

 

21,891

     

26,644

 

32,916

 

Depreciation and amortization

 

789

 

960

     

1,696

 

1,929

 

Finance income (costs)

 

9,530

 

(2,122)

     

20,729

 

(3,477)

 

Social contribution

 

2,134

 

2,755

     

4,657

 

4,255

 

Income tax

 

5,913

 

7,629

     

12,931

 

11,766

 

EBITDA

 

27,040

 

31,113

     

66,656

 

47,389

 

 

 

 

 

 

 

 

 

 

 

 

 

(*) information not reviewed by the independent auditors.

 

Gross Operating Revenue

 

The gross operating revenue of the 2nd quarter of 2017 was R$ 863,075, an increase of R$ 313,964 (57.2%) in relation to the same quarter of 2016, mainly explained by the (i) increase in the amount of energy sold to free consumers and concessionaires (1,910 GWh – R$ 302,118); (ii) gain in operations of CCEE due to an increase in the amount of energy traded (32 GWh – R$ 9,806) and increase in average price of PLD (R$ 24,661); partially offset by (iii) contractual indemnities by postponement of energy (R$ 26,451).

 

 

Cost of Electric Energy

 

Cost of electric energy of the 2nd quarter of 2017 was R$ 717,866, an increase of R$ 274,844 (62%) in relation to the same quarter of 2016, basically explained by bilateral contracts: increase in volume purchased (1,947 GWh - R$ 294,732) with decrease in average price of 5.2% (R$ 22,916).

 

Finance Income (Costs)

 

25 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

The finance result determined in the 2nd quarter of 2017 was a finance cost of R$ 11,652, a decrease of R$ 12,547 in relation to the same quarter of 2016, mainly explained by the 3rd issue of debentures in the 4th quarter of 2016, which generated an additional finance cost of R$ 12,510.

 

The equity in the 2nd quarter was negative in R$ 6,783, result of the acquisition of CPFL Jaguariuna.

 

Profit for the Period and EBITDA

 

The result determined in the 2nd quarter of 2017 was a profit of R$ 8,673, a decrease of R$ 13,217 (60.4%) when compared with the same quarter of 2016.

 

EBITDA (Earnings before finance result, income tax and social contribution and depreciation and amortization) for the 2nd quarter of 2017 was R$ 27,040, a decrease of 13.1% when compared with the same quarter of 2016, which was R$ 31,113 (information not reviewed by the Independent Auditors).

 

 

26 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

NOTES TO INTERIM FINANCIAL STATEMENTS

 

 

 

CPFL Energia S.A.

Statements of financial position at June 30, 2017 and December 31, 2016

(In thousands of Brazilian reais - R$)

 

 

 

 

 

 

 

 

 

 

Note

Parent company

 

Consolidated

ASSETS

 

June 30, 2017

 

December 31, 2016

 

June 30, 2017

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

5

66,320

 

64,973

 

4,316,090

 

6,164,997

Consumers, concessionaires and licensees

6

-

 

-

 

3,949,822

 

3,765,893

Dividends and interest on capital

12

701,644

 

642,978

 

13,513

 

73,328

Income tax and social contribution to be offset

7

54,950

 

53,246

 

188,724

 

143,943

Other taxes recoverable

7

30,984

 

29,589

 

288,374

 

259,905

Derivatives

32

-

 

-

 

462,563

 

163,241

Concession financial asset

10

-

 

-

 

10,972

 

10,700

Other receivables

11

309

 

229

 

908,589

 

797,181

Total current assets

 

854,208

 

791,016

 

10,138,647

 

11,379,187

 

 

 

 

 

 

 

 

 

Noncurrent assets

 

 

 

 

 

 

 

 

Consumers, concessionaires and licensees

6

-

 

-

 

213,407

 

203,185

Intragroup loans

30

8,078

 

52,582

 

9,340

 

47,631

Escrow deposits

21

689

 

710

 

819,962

 

550,072

Income tax and social contribution to be offset

7

-

 

-

 

67,407

 

65,535

Other taxes recoverable

7

-

 

-

 

156,068

 

132,751

Sector financial assets

8

-

 

-

 

35,738

 

-

Derivatives

32

-

 

-

 

340,742

 

641,357

Deferred tax assets

9

185,633

 

171,073

 

863,821

 

922,858

Concession financial asset

10

-

 

-

 

5,899,539

 

5,363,144

Investments at cost

 

-

 

-

 

116,654

 

116,654

Other receivables

11

7,729

 

26,261

 

808,424

 

766,253

Investments

12

7,986,123

 

7,866,100

 

1,532,128

 

1,493,753

Property, plant and equipment

13

1,134

 

1,199

 

9,984,338

 

9,712,998

Intangible assets

14

27

 

24

 

10,640,881

 

10,775,613

Total noncurrent assets

 

8,189,414

 

8,117,948

 

31,488,450

 

30,791,805

 

 

 

 

 

 

 

 

 

Total assets

 

9,043,622

 

8,908,964

 

41,627,097

 

42,170,992

 

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

 

 

 

27 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

    

 


CPFL Energia S.A.

Statements of financial position at June 30, 2017 and December 31, 2016

(In thousands of Brazilian reais - R$)

 

 

 

 

 

 

 

 

 

 

 

Note

 

Parent company

 

Consolidated

LIABILITIES AND EQUITY

 

 

June 30, 2017

 

December 31, 2016

 

June 30, 2017

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Trade payables

15

 

574

 

3,760

 

2,793,507

 

2,728,130

Borrowings

16

 

-

 

-

 

3,614,588

 

1,875,648

Debentures

17

 

11,184

 

15,334

 

1,506,804

 

1,547,275

Private pension plan

18

 

-

 

-

 

59,027

 

33,209

Regulatory charges

19

 

-

 

-

 

440,213

 

366,078

Income tax and social contribution payable

 

 

-

 

-

 

70,632

 

57,227

Other taxes, fees and contributions

20

 

568

 

454

 

551,675

 

624,317

Dividends

 

 

5,544

 

218,630

 

8,244

 

232,851

Estimated payroll

 

 

-

 

-

 

155,113

 

131,707

Derivatives

32

 

-

 

-

 

3,942

 

6,055

Sector financial liability

8

 

-

 

-

 

1,069,666

 

597,515

Use of public asset

 

 

-

 

-

 

11,936

 

10,857

Other payables

22

 

15,813

 

17,577

 

937,117

 

807,623

Total current liabilities

 

 

33,683

 

255,755

 

11,222,464

 

9,018,492

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities

 

 

 

 

 

 

 

 

 

Trade payables

15

 

-

 

-

 

126,588

 

129,781

Borrowings

16

 

-

 

-

 

8,973,309

 

11,168,394

Debentures

17

 

613,618

 

612,251

 

6,761,375

 

7,452,672

Private pension plan

18

 

-

 

-

 

1,015,952

 

1,019,233

Other taxes, fees and contributions

20

 

-

 

-

 

23,190

 

26,814

Deferred tax liabilities

9

 

-

 

-

 

1,286,862

 

1,324,134

Provision for tax, civil and labor risks

21

 

643

 

1,008

 

851,385

 

833,276

Derivatives

32

 

-

 

-

 

63,545

 

112,207

Sector financial liability

8

 

-

 

-

 

219,891

 

317,406

Use of public asset

 

 

-

 

-

 

83,868

 

86,624

Allowance for investment losses

12

 

15,062

 

19,302

 

-

 

-

Other payables

22

 

29,055

 

50,628

 

288,160

 

309,292

Total noncurrent liabilities

 

 

658,378

 

683,189

 

19,694,127

 

22,779,832

 

 

 

 

 

 

 

 

 

 

Equity

23

 

 

 

 

 

 

 

 

Issued capital

 

 

5,741,284

 

5,741,284

 

5,741,284

 

5,741,284

Capital reserves

 

 

468,014

 

468,014

 

468,014

 

468,014

Legal reserve

 

 

739,102

 

739,102

 

739,102

 

739,102

Statutory reserve - concession financial asset

 

760,866

 

702,928

 

760,866

 

702,928

Statutory reserve - working capital improvement

 

545,505

 

545,505

 

545,505

 

545,505

Additional dividend proposed

 

 

-

 

7,820

 

-

 

7,820

Accumulated comprehensive income

 

 

(247,466)

 

(234,633)

 

(247,466)

 

(234,633)

Retained earnings

 

 

344,254

 

-

 

344,254

 

-

 

 

 

8,351,561

 

7,970,020

 

8,351,561

 

7,970,021

Equity attributable to noncontrolling interests

 

-

 

-

 

2,358,945

 

2,402,648

Total equity

 

 

8,351,561

 

7,970,020

 

10,710,506

 

10,372,668

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

9,043,622

 

8,908,964

 

41,627,097

 

42,170,992

                   

 

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

 


 

 

28 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 


CPFL Energia S.A.

Statements of profit or loss for the periods ended June 30, 2017 and 2016

(In thousands of Brazilian reais, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

Parent company

 

Consolidated

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

 

2nd Quarter

1st Semester

2nd Quarter (Restated)

1st Semester

(Restated)

Net operating revenue

25

-

 

-

 

-

 

1,713

 

5,962,549

 

11,501,327

 

4,480,723

 

8,817,493

Cost of electric energy services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of electric energy

26

-

 

-

 

-

 

-

 

(3,738,517)

 

(6,959,171)

 

(2,664,546)

 

(5,192,567)

Cost of operation

27

-

 

-

 

-

 

-

 

(689,687)

 

(1,356,470)

 

(536,398)

 

(1,060,632)

Cost of services rendered to third parties

27

-

 

-

 

-

 

-

 

(466,106)

 

(881,373)

 

(275,032)

 

(492,568)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

-

 

-

 

-

 

1,713

 

1,068,239

 

2,304,314

 

1,004,747

 

2,071,725

Operating expenses

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

-

 

-

 

-

 

-

 

(142,565)

 

(291,782)

 

(136,739)

 

(264,096)

General and administrative expenses

 

(6,905)

 

(24,071)

 

(12,898)

 

(20,942)

 

(255,226)

 

(516,790)

 

(210,219)

 

(415,128)

Other operating expenses

 

-

 

-

 

-

 

-

 

(107,526)

 

(193,346)

 

(72,306)

 

(143,843)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from electric energy services

 

(6,905)

 

(24,071)

 

(12,898)

 

(19,229)

 

562,923

 

1,302,395

 

585,483

 

1,248,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity interests in subsidiaries, associates and joint ventures

12

160,193

 

432,040

 

264,976

 

546,811

 

82,968

 

162,678

 

68,638

 

132,118

Finance income (costs)

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

3,219

 

8,983

 

27,225

 

36,386

 

222,632

 

503,343

 

333,513

 

645,844

Finance costs

 

(19,047)

 

(42,152)

 

(12,025)

 

(31,626)

 

(640,799)

 

(1,357,649)

 

(597,469)

 

(1,228,828)

 

 

(15,828)

 

(33,169)

 

15,200

 

4,760

 

(418,168)

 

(854,306)

 

(263,956)

 

(582,984)

Profit before taxes

 

137,460

 

374,800

 

267,278

 

532,342

 

227,724

 

610,767

 

390,165

 

797,793

Social contribution

9

1,962

 

5,082

 

(1,649)

 

318

 

(28,289)

 

(68,863)

 

(42,502)

 

(89,668)

Income tax

9

4,052

 

9,479

 

(5,818)

 

(1,500)

 

(76,263)

 

(186,610)

 

(107,528)

 

(235,544)

 

 

6,014

 

14,561

 

(7,467)

 

(1,182)

 

(104,552)

 

(255,474)

 

(150,029)

 

(325,211)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

143,475

 

389,360

 

259,811

 

531,160

 

123,172

 

355,293

 

240,135

 

472,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period attributable to owners of the Company

 

 

 

 

 

 

 

 

 

143,475

 

389,360

 

259,811

 

531,160

Profit (loss) for the period attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

(20,302)

 

(34,067)

 

(19,676)

 

(58,578)

Basic earnings per share attributable to owners of the Company

24

0.14

 

0.38

 

0.26

 

0.52

 

0.14

 

0.38

 

0.26

 

0.52

Diluted earnings per share attributable to owners of the Company

24

0.14

 

0.38

 

0.26

 

0.52

 

0.14

 

0.38

 

0.26

 

0.52

 

(*) Comprises the effects of note 2.8

 

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


 

 

29 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

 

 

 

Parent company

 

 

2017

 

 

 

2016

 

 

 

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Profit for the period

 

143,475

 

389,360

 

259,811

 

531,160

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

Comprehensive income for the period of subsidiaries

 

-

 

-

 

(403,036)

 

(404,363)

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period - individual

 

143,475

 

389,360

 

(143,225)

 

126,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

2017

 

 

 

2016

 

 

 

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Profit for the period

 

123,172

 

355,293

 

240,135

 

472,581

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

- Actuarial gains (losses), net of tax effects

 

-

 

-

 

(403,036)

 

(404,363)

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

 

123,172

 

355,293

 

(162,901)

 

68,218

Attributable to owners of the Company

 

143,475

 

389,360

 

(143,225)

 

126,797

Attributable to noncontrolling interests

 

(20,302)

 

(34,067)

 

(19,676)

 

(58,578)

                             

 

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


 

30 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Energia S.A.

Statements of changes in equity for the period ended June 30, 2017

(In thousands of Brazilian reais - R$)

 

 

 

 

 

Earning reserves

 

Accumulated comprehensive income

 

 

 

Noncontrolling interests

 

 

 

 

 

 

 

 

Statutory reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Capital reserve

 

Legal reserve

 

Concession financial asset

 

Working capital improvement

 

Dividend

 

Deemed cost

 

Private pension plan

 

Retained earnings

 

Total

 

Accumulated comprehensive income

 

Other equity components

Total equity

Balance at December 31, 2016

5,741,284

 

468,014

 

739,102

 

702,928

 

545,505

 

7,820

 

431,713

 

(666,346)

 

-

 

7,970,021

 

13,572

 

2,389,076

 

10,372,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

389,360

 

389,360

 

-

 

(34,067)

 

355,293

Profit for the period

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

389,360

 

389,360

 

-

 

(34,067)

 

355,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internal changes in equity

-

 

-

 

-

 

57,939

 

-

 

-

 

(12,833)

 

-

 

(45,106)

 

-

 

(875)

 

842

 

(33)

Realization of deemed cost of property, plant and equipment

-

 

-

 

-

 

-

 

-

 

-

 

(19,444)

 

-

 

19,444

 

-

 

(1,325)

 

1,325

 

-

Tax effects on realization of deemed cost

-

 

-

 

-

 

-

 

-

 

-

 

6,611

 

-

 

(6,611)

 

-

 

450

 

(450)

 

-

Changes in statutory reserve in the period

-

 

-

 

-

 

57,939

 

-

 

-

 

-

 

-

 

(57,939)

 

-

 

-

 

-

 

-

Other changes in noncontrolling interests

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(33)

 

(33)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital transactions with owners

-

 

-

 

-

 

-

 

-

 

(7,820)

 

-

 

-

 

-

 

(7,820)

 

-

 

(9,603)

 

(17,423)

Capital increase

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

7

 

7

Dividend proposal approved

-

 

-

 

-

 

-

 

-

 

(7,820)

 

-

 

-

 

-

 

(7,820)

 

-

 

(9,610)

 

(17,430)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2017

5,741,284

 

468,014

 

739,102

 

760,866

 

545,505

 

-

 

418,880

 

(666,346)

 

344,254

 

8,351,561

 

12,697

 

2,346,248

 

10,710,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                   

 

CPFL Energia S.A.

Statements of changes in equity for the period ended June 30, 2016

(in thousand of Brazilian reais - R$)

 

 

 

 

 

Earnings reserves

 

Accumulated comprehensive income

 

 

 

Noncontrolling interests

 

 

 

 

 

 

 

 

Statutory reserve

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Capital reserve

Legal reserve

 

Concession financial asset

 

Working capital improvement

 

Deemed cost

 

Private pension plan

Retained earnings

 

Total

 

Accumulated comprehensive income

 

Other equity components

Total 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)

 

531,160

 

126,797

 

-

 

(58,578)

 

68,218

Profit for the period

-

 

-

 

-

 

-

 

-

 

-

 

-

 

531,160

 

531,160

 

-

 

(58,578)

 

472,581

Other comprehensive income - actuarial gains (losses)

-

 

-

 

-

 

-

 

-

 

-

 

(404,363)

 

-

 

(404,363)

 

-

 

-

 

(404,363)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internal changes in equity

-

 

-

 

-

 

109,356

 

-

 

(12,916)

 

-

 

(96,440)

 

-

 

(874)

 

843

 

(31)

Realization of deemed cost of property, plant and equipment

-

 

-

 

-

 

-

 

-

 

(19,570)

 

-

 

19,570

 

-

 

(1,324)

 

1,324

 

-

Tax effect on realization of deemed cost

-

 

-

 

-

 

-

 

-

 

6,654

 

-

 

(6,654)

 

-

 

450

 

(450)

 

-

Changes in statutory reserve in the period

-

 

-

 

-

 

109,356

 

-

 

-

 

-

 

(109,356)

 

-

 

-

 

-

 

-

Other changes in noncontrolling interests

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(31)

 

(31)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital transactions with owners

392,972

 

-

 

-

 

-

 

(392,972)

 

-

 

-

 

1,756

 

1,756

 

-

 

(16,114)

 

(14,359)

Capital increase

392,972

 

-

 

-

 

-

 

(392,972)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Prescribed dividend

-

 

-

 

-

 

-

 

-

 

-

 

-

 

1,756

 

1,756

 

-

 

-

 

1,756

Dividend proposal approved

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(16,114)

 

(16,114)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2016

5,741,284

 

468,082

 

694,058

 

694,806

 

-

 

444,575

 

(676,534)

 

436,476

 

7,802,748

 

14,446

 

2,366,773

 

10,183,966

 

31 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

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


 

32 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

  

 

 


CPFL Energia SA

Statements of cash flow for the periods ended June 30, 2017 and 2016

(in thousand of Brazilian reais - R$)

 

 

 

 

 

 

 

 

 

 

 

Parent Company

Consolidated

 

 

June 30, 2017

 

June 30, 2016

 

June 30, 2017

 

June 30, 2016

 

 

 

 

 

 

 

 

 

Profit before taxes

 

374,800

 

532,342

 

610,767

 

797,793

Adjustment to reconcile profit to cash from operating activities

 

 

 

 

 

 

 

 

Depreciation and amortization

 

108

 

102

 

758,227

 

620,002

Provision for tax, civil and labor risks

 

(155)

 

38

 

93,064

 

139,095

Allowance for doubtful accounts

 

-

 

-

 

86,068

 

95,865

Interest on debts, inflation adjustment and exchange rate changes

 

40,867

 

23,321

 

1,108,799

 

848,205

Pension plan expense

 

-

 

-

 

56,944

 

27,825

Equity interests in associates and joint ventures

 

(432,040)

 

(546,811)

 

(162,678)

 

(132,118)

Loss on disposal of noncurrent assets

 

-

 

-

 

49,275

 

19,982

Deferred taxes (PIS and COFINS)

 

-

 

-

 

1,037

 

(9,715)

Others

 

-

 

-

 

20,660

 

(330)

 

 

(16,420)

 

8,992

 

2,622,162

 

2,406,604

DECREASE (INCREASE) IN OPERATING ASSETS

 

 

 

 

 

 

 

 

Consumers, concessionaires and licensees

 

-

 

-

 

(279,388)

 

(366,295)

Dividend and interest on capital received

 

288,061

 

1,289,907

 

184,117

 

75,161

Taxes recoverable

 

(2,883)

 

(122)

 

(48,491)

 

(26,185)

Escrow deposits

 

35

 

(72)

 

(243,817)

 

749,422

Sector financial asset

 

-

 

-

 

(25,525)

 

1,588,088

Receivables - Eletrobras

 

-

 

-

 

(21,720)

 

229,359

Concession financial assets (transmission companies)

 

-

 

-

 

(49,349)

 

(11,754)

Other operating assets

 

18,451

 

301

 

(71,804)

 

45,542

 

 

 

 

 

 

 

 

 

INCREASE (DECREASE) IN OPERATING LIABILITIES

 

 

 

 

 

 

 

 

Trade payables

 

(3,185)

 

(482)

 

62,185

 

(1,473,207)

Other taxes and social contributions

 

114

 

1,959

 

(88,703)

 

(94,018)

Other liabilities with private pension plan

 

-

 

-

 

(34,406)

 

(41,737)

Regulatory charges

 

-

 

-

 

74,136

 

(532,706)

Tax, civil and labor risks paid

 

(211)

 

(839)

 

(111,294)

 

(120,162)

Sector financial liability

 

-

 

-

 

315,136

 

276,163

Payables - amounts provided by the CDE

 

-

 

-

 

(744)

 

(29,505)

Other operating liabilities

 

(23,337)

 

(1,013)

 

191,844

 

101,864

CASH FLOWS PROVIDED BY OPERATIONS

 

260,625

 

1,298,631

 

2,474,339

 

2,776,634

Interest paid on debts and debentures

 

(44,656)

 

(40,657)

 

(934,922)

 

(801,508)

Income tax and social contribution paid

 

-

 

(18,096)

 

(258,873)

 

(363,460)

NET CASH FROM OPERATING ACTIVITIES

 

215,969

 

1,239,878

 

1,280,544

 

1,611,666

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(42)

 

(219)

 

(548,625)

 

(517,272)

Securities, pledges and restricted deposits

 

-

 

(199)

 

(81,107)

 

(59,631)

Purchases of intangible assets

 

(4)

 

-

 

(790,940)

 

(432,454)

Sale of noncurrent assets

 

-

 

-

 

94

 

789

Advances for future capital increases

 

(38,950)

 

(16,020)

 

-

 

-

Intragroup loans

 

45,280

 

(92,380)

 

38,793

 

44,999

 

 

 

 

 

 

 

 

 

NET CASH USED IN INVESTING ACTIVITIES

 

6,284

 

(108,818)

 

(1,381,785)

 

(963,569)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Capital increase of noncontrolling shareholder

 

-

 

-

 

7

 

-

Borrowings and debentures raised

 

-

 

-

 

986,988

 

1,364,314

Repayment of principal of borrowings and debentures

 

-

 

(726,148)

 

(2,342,145)

 

(2,100,035)

Repayment of derivatives

 

-

 

43,128

 

(148,177)

 

(99,215)

Dividend and interest on capital paid

 

(220,906)

 

(65)

 

(241,826)

 

(14,989)

Business combination payment

 

-

 

-

 

(2,514)

 

(16,191)

NET CASH GENERATED BY (USED IN) FINANCING ACTIVITIES

 

(220,906)

 

(683,085)

 

(1,747,667)

 

(866,116)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

1,347

 

447,975

 

(1,848,907)

 

(218,019)

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD

 

64,973

 

424,192

 

6,164,997

 

5,682,802

CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD

 

66,320

 

872,166

 

4,316,090

 

5,464,783

                 

 

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


 

33 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

CPFL Energia S.A.

Statements of value added for the periods ended June 30, 2017 and 2016

(in thousand of Brazilian reais - R$)

 

Parent Company

Consolidated

 

1st Semester

2017

 

1st Semester

2016

 

1st Semester

2017

 

1st Semester 2016

(Restated *)

1 - Revenues

46

 

2,107

 

18,408,445

 

15,267,494

1.1 Operating revenues

-

 

1,887

 

17,008,535

 

14,320,194

1.2 Revenue related to the construction of own assets

46

 

219

 

607,616

 

551,316

1.3 Revenue from construction of concession infrastructure

-

 

-

 

878,362

 

491,850

1.4 Allowance for doubtful accounts

-

 

-

 

(86,068)

 

(95,865)

 

 

 

 

 

 

 

 

2 - (-) Inputs

(4,289)

 

(5,061)

 

(9,937,126)

 

(7,394,280)

2.1 Electricity purchased for resale

-

 

-

 

(7,749,937)

 

(5,767,084)

2.2 Material

(66)

 

(257)

 

(1,078,775)

 

(751,778)

2.3 Outsourced services

(3,507)

 

(3,906)

 

(764,079)

 

(598,285)

2.4 Others

(716)

 

(898)

 

(344,335)

 

(277,132)

 

 

 

 

 

 

 

 

3 - Gross value added (1+2)

(4,243)

 

(2,955)

 

8,471,319

 

7,873,215

 

 

 

 

 

 

 

 

4 - Retentions

(108)

 

(102)

 

(760,052)

 

(621,316)

4.1 Depreciation and amortization

(108)

 

(102)

 

(615,819)

 

(497,409)

4.2 Amortization of intangible assets of concession

-

 

-

 

(144,232)

 

(123,907)

 

 

 

 

 

 

 

 

5 - Net value added generated (3+4)

(4,350)

 

(3,057)

 

7,711,268

 

7,251,899

 

 

 

 

 

 

 

 

6 - Value Added received in transfer

441,515

 

586,200

 

703,305

 

809,043

6.1 Financial income

9,475

 

39,389

 

540,627

 

676,925

6.2 Interest in subsidiaries, associates and joint ventures

432,040

 

546,811

 

162,678

 

132,118

 

 

 

 

 

 

 

 

7 - Value Added to be distributed (5+6)

437,164

 

583,143

 

8,414,572

 

8,060,942

 

 

 

 

 

 

 

 

8 - Distribution of value added

 

 

 

 

 

 

 

8.1 Personnel and charges

16,769

 

13,644

 

697,891

 

488,073

8.1.1 Direct remuneration

11,894

 

5,527

 

430,397

 

302,238

8.1.2 Benefits

3,936

 

7,421

 

232,488

 

159,835

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

938

 

696

 

35,007

 

26,001

8.2 Taxes, fees and contributions

(11,187)

 

7,126

 

5,921,459

 

5,795,525

8.2.1 Federal

(11,203)

 

7,107

 

3,153,099

 

3,269,069

8.2.2 Estate

16

 

19

 

2,757,380

 

2,518,112

8.2.3 Municipal

-

 

-

 

10,980

 

8,343

8.3 Lenders and lessors

42,223

 

31,213

 

1,439,930

 

1,304,761

8.3.1 Interest

42,012

 

31,188

 

1,399,463

 

1,275,057

8.3.2 Rental

211

 

25

 

40,467

 

29,704

8.4 Interest on capital

389,360

 

531,160

 

355,293

 

472,581

8.4.1 Retained earnings

389,360

 

531,160

 

355,293

 

472,581

 

437,164

 

583,143

 

8,414,572

 

8,060,942

               

 

(*) Includes the effects of note 2.8

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

 

34 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

CPFL ENERGIA S.A.

NOTES TO THE INTERIM FINANCIAL STATEMENTS

AT JUNE 30, 2017

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

 

 

( 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 – 14th floor - Office 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 audited 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

 

4,337

 

30 years

 

November 2027

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

 

Publicly-held corporation

 

Direct

100%

 

Interior and coast of São Paulo

 

27

 

1,706

 

30 years

 

October 2028

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

 

Publicly-held corporation

 

Direct

100%

 

Interior of Rio Grande do Sul

 

255

 

1,471

 

30 years

 

November 2027

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

 

Publicly-held corporation

 

Indirect

100%

 

Interior of Rio Grande do Sul

 

118

 

1,328

 

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

 

211

 

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

 

41

 

30 years

 

July 2045

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

 

Privately-held corporation

 

Direct

100%

 

Interior of São Paulo

 

5

 

86

 

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

 

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")

 

Privately-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") (b)

 

Privately-held corporation

 

Indirect

59.93%

 

Tocantins

 

1 Hydropower

 

903

 

63

CPFL Energias Renováveis S.A.

("CPFL Renováveis")

 

Publicly-held corporation

 

Indirect

51.60%

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras")

Limited liability company

 

Direct

100%

 

São Paulo and

Minas Gerais

 

6 SHPs

 

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%

             

 

 

  

 

35 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - 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 EficiÊncia")

 

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 power of the Serra da Mesa hydropower plant, which concession is owned by Furnas. The plants Carioba and Cariobinha are inactive while they await the position of the Ministry of Mines and Energy on the early termination of their concession and are not included in the table.

 

b)    Paulista Lajeado holds a 7% interest 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 June 30, 2017, CPFL Renováveis had a portfolio of 113 projects of 2,509.6 MW of installed capacity (2,102.6 MW in operation). 

 

·         Hydropower generation: 47 SHP’s (555.3 MW) with 39 SHPs in operation (423 MW) and 8 SHPs under development (132.3 MW);

·         Wind power generation: 57 projects (1,583.1 MW) with 45 projects in operation (1,308.5 MW) and 12 projects under construction/development (274.6 MW);

·         Biomass power generation: 8 plants in operation (370 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 financial statements.

 

 

 

( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

2.1 Basis of preparation

This interim individual (Parent Company) and consolidated financial statement has been prepared and is being presented in accordance with the International Accounting Standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standard Board – IASB, and also based on standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of Quarterly Financial Information (ITR), in accordance with Technical Pronouncement CPC 21 (R1) - Interim Financial Reporting.

 

The Company and its subsidiaries (“Group”) 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 with international Financial Reporting.

 

36 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

The accounting practices and criteria adopted in preparing this individual and consolidated interim financial statements are consistent with those adopted in preparing the financial statements at December 31, 2016, and therefore should be read together.

Management states that all significant information specific to interim financial statements is disclosed and corresponds to the information used in managing the Group.

 

The interim financial statements was approved by Management and authorized for issue on July 31, 2017.

 

2.2 Basis of measurement

The interim financial statements has been prepared on the historical cost basis except for the following items recorded in the statements of financial position: 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 32 – Financial Instruments.

 

2.3 Use of estimates and judgments

The preparation of the interim financial statements requires the Group’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 Group’s management review 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 (Allowance for doubtful accounts);

·         Note 8 – Sector financial asset and liability (certain financial components that can start without prior methodology);

·         Note 9 – Deferred tax assets and liabilities (recognition of assets: availability of future taxable profit against which the tax losses can be utilized);

·         Note 10 – Concession financial asset (assumptions for fair value measurement);

·         Note 13 – Property, plant and equipment (application of definite useful lives and key assumptions regarding recoverable amounts);

·         Note 14 – Intangible assets (key assumptions regarding recoverable amounts);

·         Note 18 – Private pension plan (key actuarial assumptions used in the measurement of defined benefit obligations);

·         Note 21 – Provision for tax, civil and labor risks and escrow deposits (recognition and measurement: key assumptions on the probability and magnitude of outflow of resources);

·         Note 25 – Net operating revenue (assumptions for measurement of unbilled supply and Distribution System Usage Tariff - TUSD ); and

·         Note 32 – Financial instruments (assumptions for fair value measurement).

 

 

37 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

2.4 Functional currency and presentation currency

The Group’s functional currency is the Brazilian Real, and the individual and consolidated interim financial statements is being 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 Group’s officers use 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, see note 29 for further details.

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 measured at cost by the subsidiary Paulista Lajeado in Investco S.A., all other entities are fully consolidated.

 

At June 30, 2017 and December 31, 2016, and for the quarters and semesters ended June 30, 2017 and 2016, the noncontrolling interests in the consolidated balances refer to 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 interim financial statements in accordance with accounting practices adopted in Brazil and as supplementary information to the interim financial statements in accordance with IFRS, as this statement is neither provided for nor required by IFRS.

 

2.8 Restatements in the quarter and semester ended June 30, 2016 interim financial statements

As mentioned in note 2.8 to the financial statements at December 31, 2016, the Company and its electricity distribution subsidiaries, for a better presentation of their operating and financial performance, concluded that the adjustment of the expected cash flow of the indemnifiable financial asset of the concession of each distribution company, previously presented in the line item of finance income, within finance income (costs), should be more properly classified in the group of operating income, together with the other income related to their core activity. This allocation reflects more accurately the electricity distribution business model and allows a better presentation regarding its performance.

According to the guidance in CPC 23 / IAS 8 – Accounting Policies, Changes in Accounting Estimates and Errors, the Company and its subsidiaries changed their accounting policy previously adopted to an accounting policy that better reflects the business performance of the Company and its subsidiaries (for the reasons mentioned above) and, therefore, made the retrospective reclassifications in their corresponding information submitted for comparative purposes corresponding to the statements of profit or loss and value added, in relation to those originally issued on August 1, 2016.

The reclassifications made do not change the total assets, equity and profit for the period, or the statement of cash flows.

The statements of profit or loss and value added, for comparability purposes, are presented below:

 

 

 

38 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Statement of profit or loss for the period

 

 

 

Consolidated

 

Consolidated

 

 

2nd quarter 2016

 

Reclassifications

 

2nd quarterr 2016 (Restated)

 

1st semester 2016

 

Reclassifications

 

1st semester 2016 (Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating revenue

 

4,416,082

 

64,641

 

4,480,723

 

8,665,472

 

152,021

 

8,817,493

Cost of electric energy services

 

 

 

 

 

 

 

 

 

 

 

 

Cost of electric energy

 

(2,664,546)

 

-

 

(2,664,546)

 

(5,192,567)

 

-

 

(5,192,567)

Cost of operation

 

(536,398)

 

-

 

(536,398)

 

(1,060,632)

 

-

 

(1,060,632)

Cost of services rendered to third parties

 

(275,032)

 

-

 

(275,032)

 

(492,568)

 

-

 

(492,568)

Gross profit

 

940,106

 

64,641

 

1,004,747

 

1,919,705

 

152,021

 

2,071,725

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

(136,739)

 

-

 

(136,739)

 

(264,096)

 

-

 

(264,096)

General and administrative expenses

 

(210,219)

 

-

 

(210,219)

 

(415,128)

 

-

 

(415,128)

Other operating expenses

 

(72,306)

 

-

 

(72,306)

 

(143,843)

 

-

 

(143,843)

Income from electric energy services

 

520,842

 

64,641

 

585,483

 

1,096,638

 

152,021

 

1,248,659

Equity interests in subsidiaries, associates and joint ventures

 

68,638

 

 

 

68,638

 

132,118

 

 

 

132,118

Finance income (costs)

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

401,522

 

(68,009)

 

333,513

 

806,370

 

(160,526)

 

645,844

Finance costs

 

(600,837)

 

3,368

 

(597,469)

 

(1,237,333)

 

8,505

 

(1,228,828)

 

 

(199,315)

 

(64,641)

 

(263,956)

 

(430,963)

 

(152,021)

 

(582,984)

Profit before taxes

 

390,164

 

-

 

390,165

 

797,793

 

-

 

797,793

Social contribution

 

(42,502)

 

-

 

(42,502)

 

(89,668)

 

-

 

(89,668)

Income tax

 

(107,528)

 

-

 

(107,528)

 

(235,544)

 

-

 

(235,544)

 

 

(150,031)

 

-

 

(150,030)

 

(325,211)

 

-

 

(325,211)

Profit for the period

 

240,135

 

-

 

240,135

 

472,581

 

-

 

472,581

 

 

Statement of value added for the period

 

39 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

 

Consolidated

 

 

1st semester

2016

 

Reclassifications

 

1st semester 2016 (Restated)

 

 

 

 

 

 

 

1 - Revenues

 

15,115,473

 

152,021

 

15,267,494

1.1 Operating revenues

 

14,168,173

 

152,021

 

14,320,194

1.2 Revenue related to construction of own assets

 

551,316

 

-

 

551,316

1.3 Revenue from construction of concession infrastructure

 

491,850

 

-

 

491,850

1.4 Allowance for doubtful accounts

 

(95,865)

 

-

 

(95,865)

 

 

 

 

 

 

 

2 - (-) Inputs purchased from third parties

 

(7,394,280)

 

-

 

(7,394,280)

2.1 Electricity purchased for resale

 

(5,767,084)

 

-

 

(5,767,084)

2.2 Material

 

(751,778)

 

-

 

(751,778)

2.3 Outsourced services

 

(598,285)

 

-

 

(598,285)

2.4 Others

 

(277,132)

 

-

 

(277,132)

 

 

 

 

 

 

 

3 - Gross value added (1+2)

 

7,721,193

 

152,021

 

7,873,215

 

 

 

 

 

 

 

4 - Retentions

 

(621,316)

 

-

 

(621,316)

4.1 Depreciation and amortization

 

(497,409)

 

-

 

(497,409)

4.2 Amortization of intangible assets of concession

 

(123,907)

 

-

 

(123,907)

 

 

 

 

 

 

 

5 - Net value added generated (3+4)

 

7,099,878

 

152,021

 

7,251,899

 

 

 

 

 

 

 

6 - Value Added received in transfer

 

969,569

 

(160,526)

 

809,043

6.1 Finance income

 

837,451

 

(160,526)

 

676,925

6.2 Share of profit (loss) of investees

 

132,118

 

 

 

132,118

 

 

 

 

 

 

 

7 - Value Added to be distributed (5+6)

 

8,069,446

 

(8,505)

 

8,060,942

 

 

 

 

 

 

 

8 - Distribution of value added

 

 

 

 

 

 

8.1 Personnel and charges

 

488,073

 

-

 

488,073

8.1.1 Direct remuneration

 

302,238

 

-

 

302,238

8.1.2 Benefits

 

159,835

 

-

 

159,835

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

 

26,001

 

-

 

26,001

8.2 Taxes, fees and contributions

 

5,795,525

 

-

 

5,795,525

8.2.1 Federal

 

3,269,069

 

-

 

3,269,069

8.2.2 Estate

 

2,518,112

 

-

 

2,518,112

8.2.3 Municipal

 

8,343

 

-

 

8,343

8.3 Lenders and lessors

 

1,313,266

 

(8,505)

 

1,304,761

8.3.1 Interest

 

1,283,562

 

(8,505)

 

1,275,057

8.3.2 Rental

 

29,704

 

-

 

29,704

8.4 Interest on capital

 

472,581

 

-

 

472,581

8.4.1 Retained earnings

 

472,581

 

-

 

472,581

 

 

8,069,446

 

(8,505)

 

8,060,942

 

 

 

 

 

 

 

 

( 3 ) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The interim financial statements of the Group has been prepared based on the same accounting policies described in notes 3.1 to 3.18, disclosed in the financial statements for the year ended December 31, 2016.

 

 

( 4 ) FAIR VALUE MEASUREMENT

 

A number of the Group’s accounting policies and disclosures require the fair value measurement, 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, additional information on the assumptions made in the fair value measurement is disclosed in the notes specific to that asset or liability.

Accordingly, the Group measures fair value in accordance with IFRS 13 / CPC 46, which defines the fair value as the price estimate for which an unforced transaction for the sale of the asset or transfer of the liability would occur between market participants under current market conditions at the measurement date.

- 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 at 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.

 

40 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

- Financial instruments

Financial instruments measured at fair value are valued based on quoted prices in an active market, or, if such prices are not available, they are assessed using pricing models, applied individually to each transaction, taking into consideration future payment flows, based on the contractual conditions, discounted to present value at rates obtained from market interest curves, having as a basis, whenever available, information obtained from the websites of B3 S.A. - Brasil, Bolsa, Balcão (“B3”) and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 32) and also includes the debtor's credit risk rate.

Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government when the distribution concessionaires’ assets are handed over at the end of the concession period. The methodology adopted for fair value measurement of these assets is based on the tariff review process for distributors. This process, conducted every four or five years according to each concessionaire, involves assessing the replacement price of 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 distribution 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 estimate to adjust the original base to the adjusted value at subsequent dates, in accordance with the tariff review process.

 

( 5 ) CASH AND CASH EQUIVALENTS

 

 

Parent company

 

Consolidated

 

June 30, 2017

 

December 31,

2016

 

June 30, 2017

 

December 31,

2016

Bank balances

1,334

 

426

 

82,840

 

170,884

Short-term financial investments

64,986

 

64,548

 

4,233,250

 

5,994,112

Overnight investment (a)

13,598

 

64,541

 

20,491

 

95,034

Bank certificates of deposit (b)

-

 

-

 

1,596,251

 

2,357,187

Repurchase agreements secured on debentures (b)

-

 

-

 

10,568

 

58,616

Investment funds (c)

51,387

 

6

 

2,605,940

 

3,483,273

Total

66,320

 

64,973

 

4,316,090

 

6,164,997

 

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

 

b)   Short-term investments in Bank Certificates of Deposit (CDB) and secured debentures with major financial institutions that operate in the Brazilian financial market, with daily liquidity, short term maturity, low credit risk and interest equivalent, on average, to 101.6% of the CDI.

 

c)   Exclusive Fund investments, with daily liquidity and interest equivalent, on average, to 99.7% 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 and short term maturity.

 

( 6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES

 

The consolidated balance includes mainly activities from the supply of electric energy, broken down as follows at June 30, 2017 and December 31, 2016:

 

41 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

Consolidated

 

Amounts

 

Past due

 

 

 

Total

 

 

 

coming due

 

until 90 days

 

> 90 days

 

June 30, 2017

 

December 31,

2016

Current

 

 

 

 

 

 

 

 

 

Consumer classes

 

 

 

 

 

 

 

 

 

Residential

557,278

 

409,212

 

79,193

 

1,045,682

 

932,380

Industrial

257,664

 

71,981

 

79,632

 

409,277

 

386,826

Commercial

216,913

 

74,530

 

48,576

 

340,019

 

317,111

Rural

57,585

 

16,452

 

7,747

 

81,784

 

97,444

Public administration

60,502

 

10,459

 

4,904

 

75,864

 

94,348

Public lighting

53,674

 

6,392

 

2,858

 

62,924

 

73,142

Public utilities

78,472

 

6,345

 

5,305

 

90,122

 

97,503

Billed

1,282,088

 

595,371

 

228,215

 

2,105,672

 

1,998,754

Unbilled

872,777

 

-

 

-

 

872,777

 

1,095,188

Financing of consumers' debts

143,649

 

14,954

 

33,112

 

191,716

 

170,982

CCEE transactions

510,570

 

12,856

 

3,088

 

526,514

 

289,761

Concessionaires and licensees

419,535

 

1

 

7,740

 

427,276

 

390,333

Others

52,861

 

-

 

-

 

52,861

 

39,974

 

3,281,480

 

623,182

 

272,155

 

4,176,816

 

3,984,991

Allowance for doubtful accounts

 

 

 

 

 

 

(226,994)

 

(219,098)

Total

 

 

 

 

 

 

3,949,822

 

3,765,893

 

 

 

 

 

 

 

 

 

 

Non current

 

 

 

 

 

 

 

 

 

Financing of consumers' debts

202,334

 

-

 

-

 

202,334

 

198,875

Free energy

5,743

 

-

 

-

 

5,743

 

5,436

CCEE transactions

41,301

 

-

 

-

 

41,301

 

41,301

 

249,378

 

-

 

-

 

249,378

 

245,612

Allowance for doubtful accounts

 

 

 

 

 

 

(35,972)

 

(42,427)

Total

 

 

 

 

 

 

213,407

 

203,185

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

Movements in the Allowance for doubtful accounts are shown below:

 

 

Consumers,

concessionaires

and licensees

 

Other

receivables

(note 11)

 

Total

At of December 31, 2016

(261,525)

 

(27,992)

 

(289,517)

Allowance - reversal (recognition)

(138,479)

 

(642)

 

(139,122)

Recovery of revenue

53,055

 

-

 

53,055

Write-off of accrued receivables

83,985

 

430

 

84,415

At of June 30, 2017

(262,965)

 

(28,205)

 

(291,170)

 

 

 

 

 

 

Current

(226,994)

 

(28,205)

 

(255,199)

Noncurrent

(35,972)

 

-

 

(35,972)

 

42 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

( 7 ) TAXES RECOVERABLE

 

 

Parent company

 

Consolidated

 

 

 

June 30, 2017

 

December 31, 2016

 

June 30, 2017

 

December 31, 2016

Current

 

 

 

 

 

 

 

Prepayments of social contribtion - CSLL

-

 

5,508

 

15,089

 

14,141

Prepayments of income tax - IRPJ

-

 

2,282

 

35,602

 

35,534

Income tax and social contribution to be offset

54,950

 

45,457

 

138,034

 

94,268

Income tax and social contribution to be offset

54,950

 

53,247

 

188,725

 

143,943

 

 

 

 

 

 

 

 

Withholding income tax - IRRF on interest on capital

3,126

 

3,126

 

3,126

 

3,642

Withholding income tax - IRRF

27,530

 

26,150

 

130,468

 

115,189

State VAT - ICMS to be offset

-

 

-

 

95,034

 

82,090

Social Integration Program - PIS

54

 

52

 

8,978

 

9,062

Contribution for Social Security Funding - COFINS

274

 

262

 

40,454

 

39,984

National Social Security Institute - INSS

-

 

-

 

7,209

 

6,374

Others

-

 

-

 

3,105

 

3,564

Others taxes to be offset

30,984

 

29,590

 

288,374

 

259,905

 

 

 

 

 

 

 

 

Total

85,934

 

82,835

 

477,098

 

403,848

 

 

 

 

 

 

 

 

Noncurrent

 

 

 

 

 

 

 

Social contribution to be offset - CSLL

-

 

-

 

57,369

 

55,498

Income tax to be offset - IRPJ

-

 

-

 

10,038

 

10,037

Income tax and social contribution to be offset

-

 

-

 

67,407

 

65,535

 

 

 

 

 

 

 

 

State VAT - ICMS to be offset

-

 

-

 

146,279

 

122,415

Social Integration Program - PIS

-

 

-

 

1,030

 

800

Contribution for Social Security Funding - COFINS

-

 

-

 

4,750

 

3,687

National Social Security Institute - INSS

-

 

-

 

1,526

 

-

Others

-

 

-

 

2,483

 

5,848

Others taxes to be offset

-

 

-

 

156,068

 

132,750

 

 

 

 

 

 

 

 

Total

-

 

-

 

223,475

 

198,285

 

 

43 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

( 8 )     SECTOR FINANCIAL ASSET AND LIABILITY

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

 

Consolidated

 

At of December 31, 2016

 

Operating revenue

 

Finance income or expense

 

Receipt

 

At of June 30, 2017

 

Deferred

 

Approved

 

Total

 

Constitution

 

Through billing

 

Monetary adjustment

 

Tariff flag

(note 25.4)

 

Deferred

 

Approved

 

Total

Parcel "A"

(762,573)

 

190,369

 

(572,203)

 

(279,828)

 

(46,450)

 

(48,703)

 

(93,929)

 

(351,978)

 

(689,136)

 

(1,041,113)

CVA (*)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDE (**)

(342,161)

 

(70,301)

 

(412,462)

 

(261,563)

 

68,377

 

(18,393)

 

-

 

(249,030)

 

(375,010)

 

(624,040)

Electric energy cost

(506,490)

 

(239,777)

 

(746,267)

 

190,942

 

459,222

 

(34,797)

 

(93,265)

 

246,311

 

(470,477)

 

(224,166)

ESS and EER (***)

(406,568)

 

(124,411)

 

(530,979)

 

(286,271)

 

185,149

 

(30,703)

 

(276)

 

(456,624)

 

(206,457)

 

(663,080)

Proinfa

3,492

 

31,414

 

34,906

 

(25,069)

 

(21,507)

 

(1,267)

 

-

 

(10,621)

 

(2,316)

 

(12,937)

Basic network charges

27,527

 

9,660

 

37,187

 

(121,263)

 

(14,330)

 

2,116

 

-

 

(125,813)

 

29,523

 

(96,290)

Pass-through from Itaipu

147,012

 

442,911

 

589,923

 

237,904

 

(540,967)

 

19,483

 

-

 

282,410

 

23,932

 

306,342

Transmission from Itaipu

7,646

 

7,281

 

14,927

 

(20,358)

 

(7,575)

 

522

 

-

 

(20,569)

 

8,085

 

(12,484)

Neutrality of industry charges

142,091

 

164,375

 

306,466

 

37,373

 

(154,784)

 

3,122

 

-

 

77,719

 

114,458

 

192,177

Overcontracting

164,878

 

(30,782)

 

134,096

 

(31,524)

 

(20,034)

 

11,214

 

(387)

 

(95,761)

 

189,126

 

93,365

Other financial components

(182,958)

 

(159,759)

 

(342,717)

 

11,618

 

118,974

 

(582)

 

-

 

(106,621)

 

(106,086)

 

(212,706)

Refunds related to judicial injunctions

(76,615)

 

(132,410)

 

(209,025)

 

(5,386)

 

93,108

 

801

 

-

 

-

 

(120,503)

 

(120,503)

Others

(106,343)

 

(27,349)

 

(133,692)

 

17,005

 

25,867

 

(1,383)

 

-

 

(106,621)

 

14,417

 

(92,204)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

(945,530)

 

30,612

 

(914,918)

 

(268,210)

 

72,524

 

(49,286)

 

(93,929)

 

(458,598)

 

(795,222)

 

(1,253,820)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent assets

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

35,738

Current liabilities

 

 

 

 

(597,515)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,069,666)

Noncurrent liabilities

 

 

 

 

(317,406)

 

 

 

 

 

 

 

 

 

 

 

 

 

(219,891)

                                       

 

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

(**)          Energy Development Account – CDE

(***)         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 financial statements at December 31, 2016.

 

( 9 ) DEFERRED TAX ASSETS AND LIABILITIES

9.1    Breakdown of tax assets and liabilities

 

Parent company

 

Consolidated

 

June 30, 2017

 

December 31,

2016

 

June 30, 2017

 

December 31,

2016

Social contribution credit/(debit)

 

 

 

 

 

 

 

Tax losses carryforwards

48,158

 

42,841

 

118,072

 

123,389

Tax benefit of merged intangible

-

 

-

 

82,489

 

86,377

Temporarily nondeductible differences 

891

 

1,125

 

(327,338)

 

(332,750)

Subtotal

49,048

 

43,966

 

(126,777)

 

(122,984)

 

 

 

 

 

 

 

 

Income tax credit / (debit)

 

 

 

 

 

 

 

Tax losses carryforwards

134,111

 

123,980

 

339,355

 

358,683

Tax benefit of merged intangible

-

 

-

 

282,367

 

295,987

Temporarily nondeductible differences 

2,474

 

3,126

 

(907,369)

 

(923,383)

Subtotal

136,585

 

127,106

 

(285,647)

 

(268,713)

 

 

 

 

 

 

 

 

PIS and COFINS credit/(debit)

 

 

 

 

 

 

 

Temporarily nondeductible differences 

-

 

-

 

(10,616)

 

(9,580)

 

 

 

 

 

 

 

 

Total

185,633

 

171,073

 

(423,041)

 

(401,276)

 

 

 

 

 

 

 

 

Total tax credit

185,633

 

171,073

 

863,821

 

922,858

Total tax debit

-

 

-

 

(1,286,862)

 

(1,324,134)

               

 

44 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

The expected recovery of the deferred tax assets recorded in noncurrent assets, arising from nondeductible temporary differences, tax benefit of merged intangible and income tax and social contribution losses, the breakdown of which is described in the financial statements at December 31, 2016, is based on the projections of future profits, approved by the Board of Directors and reviewed by the Supervisory Board.  To reflect adequately the effective rate of the taxes on profit, deferred tax assets are recognized monthly on any losses for companies that have positive projections, in accordance with such studies.

9.2    Tax benefit of merged intangible asset

Refers to the tax credit calculated on the intangible assets derived from the acquisition of subsidiaries, as shown in the following table, which were merged and are recognized in accordance with the concepts of CVM Instructions No. 319/1999 and No. 349/2001 and ICPC 09 (R2) - Individual Financial Statements, Separate Financial Statements, Consolidated Financial Statements and Application of the Equity Method. The benefit is being realized  in proportion to the tax amortization of the merged intangible assets that originated them as per CPC 27 and CPC 04 (R1) - Clarification of acceptable methods of depreciation and amortization, over the remaining concession period, as shown in note 14.

 

 

Consolidated

 

June 30, 2017

 

December 31, 2016

 

Social

contribution

 

Income tax

 

Social

contribution

 

Income tax

CPFL Paulista

48,184

 

133,846

 

50,497

 

140,270

CPFL Piratininga

11,733

 

40,267

 

12,251

 

42,044

RGE

22,571

 

93,214

 

23,629

 

97,584

CPFL Geração

-

 

15,041

 

-

 

16,090

Total

82,489

 

282,367

 

86,377

 

295,987

 

 

 

 

 

 

 

 

 

9.3    Accumulated balances on nondeductible temporary differences

 

Consolidated

 

June 30, 2017

 

 

 

 

 

December 31, 2016

 

 

 

Social contribution

 

Income tax

 

PIS/COFINS

 

Social contribution

 

Income tax

 

PIS/COFINS

Temporarily nondeductible differences 

 

 

 

 

 

 

 

 

 

 

 

Provision for tax, civil and labor risks

46,582

 

129,394

 

-

 

45,065

 

125,182

 

-

Private pension fund

2,027

 

5,629

 

-

 

1,711

 

4,753

 

-

Allowance for doubtful accounts

26,827

 

74,520

 

-

 

26,543

 

73,729

 

-

Free energy supply

8,096

 

22,489

 

-

 

7,718

 

21,440

 

-

Research and development and energy efficiency programs

18,981

 

52,725

 

-

 

17,474

 

48,538

 

-

Personnel-related provisions

2,962

 

8,228

 

-

 

3,422

 

9,506

 

-

Depreciation rate difference

5,893

 

16,370

 

-

 

6,200

 

17,223

 

-

Derivatives

(57,378)

 

(159,383)

 

-

 

(54,368)

 

(151,023)

 

-

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

(8,229)

 

(22,859)

 

-

 

(8,355)

 

(23,208)

 

-

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

(112,381)

 

(310,139)

 

(7,708)

 

(104,080)

 

(287,990)

 

(6,157)

Actuarial losses (IFRS/CPC)

25,558

 

70,994

 

-

 

25,390

 

70,527

 

-

Financial instruments (IFRS/CPC)

(5,977)

 

(16,602)

 

-

 

(10,022)

 

(27,838)

 

-

Accelerated depreciation

(92)

 

(255)

 

-

 

(73)

 

(204)

 

-

Others

5,460

 

14,974

 

(2,909)

 

4,491

 

12,281

 

(3,423)

Temporarily nondeductible differences - accumulated comprehensive income:

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

(53,600)

 

(148,890)

 

-

 

(55,223)

 

(153,398)

 

-

Actuarial losses (IFRS/CPC)

49,699

 

138,051

 

-

 

49,698

 

138,051

 

-

Temporarily nondeductible differences - business combination - CPFL Renováveis

Deferred taxes - asset:

 

 

 

 

 

 

 

 

 

 

 

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

22,043

 

61,230

 

-

 

22,771

 

63,252

 

-

Deferred taxes - liability:

 

 

 

 

 

 

 

 

 

 

 

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

(26,680)

 

(74,110)

 

-

 

(27,472)

 

(76,310)

 

-

Value added derived from determination of deemed cost

(65,782)

 

(182,728)

 

-

 

(78,443)

 

(217,897)

 

-

Intangible asset - exploration right/authorization in indirect

subsidiaries acquired

(188,791)

 

(524,420)

 

-

 

(183,443)

 

(509,563)

 

-

Other temporary differences

(22,555)

 

(62,589)

 

-

 

(21,754)

 

(60,435)

 

-

Total

(327,338)

 

(907,370)

 

(10,616)

 

(332,750)

 

(923,383)

 

(9,580)

 

 

 

45 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

9.4    Reconciliation of the income tax and social contribution amounts recognized in the statements of profit or loss for the quarters and semesters ended June 30, 2017 and 2016:

 

 

Parent company

Consolidated

 

Social contribution

Social contribution

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

Profit before taxes

137,460

 

374,800

 

267,278

 

532,342

 

227,724

 

610,767

 

390,165

 

797,793

Reconciliation to reflect effective rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in subsidiaries

(160,193)

 

(432,040)

 

(264,976)

 

(546,811)

 

(82,968)

 

(162,678)

 

(68,638)

 

(132,118)

Amortization of intangible asset acquired

(3,382)

 

(6,764)

 

(3,382)

 

(6,764)

 

12,162

 

24,324

 

12,162

 

24,324

Tax incentives - PIIT

-

 

-

 

-

 

-

 

(517)

 

(1,209)

 

(250)

 

(250)

Effect of presumed profit system

-

 

-

 

-

 

-

 

(48,031)

 

(96,751)

 

(31,271)

 

(19,077)

Adjustment of revenue from excess demand and excess reactive power

-

 

-

 

-

 

-

 

27,917

 

58,167

 

31,235

 

62,466

Interest on capital income

-

 

-

 

12,048

 

12,048

 

-

 

-

 

-

 

-

Other permanent additions (exclusions), net

4,318

 

7,540

 

7,355

 

5,652

 

30,961

 

35,648

 

11,773

 

2,310

Tax base

(21,797)

 

(56,465)

 

18,323

 

(3,533)

 

167,247

 

468,268

 

345,176

 

735,448

Statutory rate

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

Tax credit/(debit)

1,962

 

5,082

 

(1,649)

 

318

 

(15,052)

 

(42,144)

 

(31,066)

 

(66,190)

Tax credit recorded (not recorded), net

-

 

-

 

-

 

-

 

(13,237)

 

(26,718)

 

(11,437)

 

(23,477)

Recorded (unrecognized) Tax credit, net

1,962

 

5,082

 

(1,649)

 

318

 

(28,289)

 

(68,863)

 

(42,502)

 

(89,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

-

 

-

 

(1,682)

 

(7,224)

 

(9,802)

 

(65,299)

 

(71,801)

 

(150,323)

Deferred

1,962

 

5,082

 

33

 

7,542

 

(18,487)

 

(3,565)

 

29,299

 

60,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

Consolidated

 

Income tax

Income tax

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

 

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

 

2nd Quarter

 

1st semester

Profit before taxes

137,460

 

374,800

 

267,278

 

532,342

 

227,724

 

610,767

 

390,165

 

797,793

Reconciliation to reflect effective rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in subsidiaries

(160,193)

 

(432,040)

 

(264,976)

 

(546,811)

 

(82,968)

 

(162,678)

 

(68,638)

 

(132,118)

Amortization of intangible asset acquired

-

 

-

 

-

 

-

 

15,689

 

31,378

 

15,689

 

31,378

Tax incentives - PIIT

-

 

-

 

-

 

-

 

(517)

 

(1,209)

 

(250)

 

(250)

Effect of presumed profit system

-

 

-

 

-

 

-

 

(65,650)

 

(129,273)

 

(45,701)

 

(43,639)

Adjustment of revenue from excess demand and excess reactive power

-

 

-

 

-

 

-

 

27,917

 

58,167

 

31,235

 

62,466

Interest on capital income

-

 

-

 

12,048

 

12,048

 

-

 

-

 

-

 

-

Tax incentive - operating profit

-

 

-

 

-

 

-

 

(360)

 

(6,861)

 

(8,967)

 

(14,011)

Other permanent additions (exclusions), net

6,523

 

19,325

 

8,921

 

8,420

 

36,157

 

50,243

 

(10,638)

 

(20,164)

Tax base

(16,210)

 

(37,915)

 

23,271

 

5,999

 

157,991

 

450,534

 

302,895

 

681,455

Statutory rate

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

Tax credit/(debit)

4,052

 

9,479

 

(5,818)

 

(1,500)

 

(39,498)

 

(112,634)

 

(75,724)

 

(170,364)

Recorded (unrecognized) Tax credit, net

-

 

-

 

-

 

-

 

(36,765)

 

(73,977)

 

(31,804)

 

(65,180)

Total

4,052

 

9,479

 

(5,818)

 

(1,500)

 

(76,263)

 

(186,610)

 

(107,528)

 

(235,544)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

-

 

-

 

(5,537)

 

(21,938)

 

(23,265)

 

(170,288)

 

(194,920)

 

(401,475)

Deferred

4,052

 

9,479

 

(281)

 

20,438

 

(52,998)

 

(16,322)

 

87,393

 

165,931

                               

 

( 10 )     CONCESSION FINANCIAL ASSET

 

 

Distribution

 

Transmission

 

Consolidated

At of December 31, 2016

5,193,511

 

180,333

 

5,373,844

Current

-

 

10,700

 

10,700

Noncurrent

5,193,511

 

169,633

 

5,363,144

 

 

 

 

 

 

Additions

420,585

 

40,018

 

460,603

Adjustment of expected cash flow

84,057

 

-

 

84,057

Adjustment - financial asset measured at amortized cost

-

 

12,637

 

12,637

Cash inputs - RAP

-

 

(5,236)

 

(5,236)

Disposals

(15,392)

 

-

 

(15,392)

 

 

 

 

 

 

At of June 30, 2017

5,682,760

 

227,752

 

5,910,512

Current

-

 

10,972

 

10,972

Noncurrent

5,682,760

 

216,779

 

5,899,539

 

The balance refers to the financial asset corresponding to the right established in the concession agreements of the energy distribution (measured at fair value) and transmission (measured at amortized cost) companies to receive cash (i) through compensation at the time assets are handed over to the granting authority at the end of the concession, and (ii) the transmission companies’ right to receive cash over the concession period through allowed annual revenue ("RAP").

For energy distribution companies, 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. Moreover, the difference to adjust the balance to the expected cash flow receipts at fair value (new replacement value - “VNR” - note 4) is recognized as a balancing item to the operating income account (note 25) in the statement of profit or loss for the period (R$ 84,057 in the 1st semester of 2017and R$ 160,527 in the 1st semester of 2016).

For energy transmission companies, 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 over the concession period, and the compensation to be received at the time assets are handed over to the granting authority. The adjustment of R$ 12,637 is recognized against other operating revenues and income (R$ 7,044 in the 1st semester of 2016).

 

46 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

( 11 )   OTHER RECEIVABLES

  

 

Consolidated

 

Current

 

Noncurrent

 

June 30, 2017

 

December 31,

2016

 

June 30, 2017

 

December 31,

2016

Advances - Fundação CESP

8,806

 

7,533

 

-

 

-

Advances to suppliers

11,829

 

15,787

 

-

 

-

Pledges, funds and restricted deposits

151,700

 

106,925

 

599,479

 

533,719

Orders in progress

219,386

 

203,344

 

-

 

-

Services rendered to third parties

9,970

 

9,385

 

-

 

-

Energy pre-purchase agreements

13,763

 

-

 

28,737

 

27,302

Collection agreements

697

 

1,273

 

-

 

-

Prepaid expenses

69,715

 

65,668

 

22,796

 

20,942

GSF renegotiation

12,558

 

12,722

 

23,147

 

28,935

Receivables - Eletrobrás

235,272

 

213,552

 

-

 

-

Advances to employees

32,315

 

15,940

 

-

 

-

Leases

16,992

 

19,281

 

47,278

 

50,541

Others

153,792

 

153,764

 

86,987

 

104,815

(-) Allowance for doubtful debts (note 6)

(28,205)

 

(27,992)

 

-

 

-

Total

908,589

 

797,181

 

808,424

 

766,253

 

Orders in progress: encompass costs and revenues related to ongoing decommissioning or disposal of intangible assets and the service costs related to expenditure on projects in progress under the Energy Efficiency and Research and Development programs. Upon the closing of the respective projects, the balances are amortized against the respective liability recognized in Other Payables (note 22).

 

Receivables – Eletrobras: refer to: (i) low-income subsidies amounting to  R$ 15,172 (R$ 17,239 at December 31, 2016), (ii) other tariff discounts granted to consumers amounting to R$ 215,569 (R$ 164,396 at December 31, 2016), and (iii) tariff discounts – court injunctions amounting to R$ 4,531 (R$ 31,917 at December 31, 2016) - note 25.3.1.

 

In the 1st semester of 2017, the subsidiaries offset the receivables relating to the Eletrobrás account with the payables relating to the Energy Development Account (CDE) (note 19) amounting to R$ 182,648, of which (i) R$ 32,912 based on an injunction obtained in May 2015, and (ii) R$ 149,736 authorized by Order No. 1,576/2016.

 

 

 

( 12 )   INVESTMENTS

 

Parent company

Consolidated

 

June 30, 2017

 

December 31,

2016

 

June 30, 2017

 

December 31,

2016

Permanent equity interests - equity method

 

 

 

 

 

 

 

By equity method of the subsidiary

7,318,794

 

5,811,894

 

1,521,198

 

1,482,533

Fair value of assets, net

661,276

 

692,632

 

10,930

 

11,219

Advances for future capital increases

-

 

1,355,520

 

-

 

-

Goodwill

6,054

 

6,054

 

 -

 

-

Total

7,986,123

 

7,866,100

 

1,532,128

 

1,493,753

 

 

47 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

12.1Permanent equity interests – equity method

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

 

 

 

 

 

 

June 30, 2017

 

June 30, 2017

 

December 31, 2016

 

1st semester 2017

 

1st semester 2016

Investment

 

Number of shares (thousand)

 

Total assets

 

Issued capital

 

Equity

 

Profit or loss for the period

 

Share of equity of investees

 

Share of profit (loss) of investees

CPFL Paulista

 

880,653

 

9,052,782

 

923,423

 

1,136,764

 

75,593

 

1,136,764

 

1,063,400

 

75,593

 

217,840

CPFL Piratininga

 

53,096,770

 

3,797,795

 

240,144

 

429,774

 

61,855

 

429,774

 

355,755

 

61,855

 

97,427

CPFL Santa Cruz

 

371,772

 

409,397

 

74,862

 

147,155

 

15,062

 

147,155

 

140,520

 

15,062

 

12,469

CPFL Leste Paulista

 

892,772

 

174,343

 

29,212

 

53,043

 

4,639

 

53,043

 

52,853

 

4,639

 

3,819

CPFL Sul Paulista

 

454,958

 

209,739

 

28,492

 

58,442

 

4,940

 

58,442

 

58,895

 

4,940

 

4,066

CPFL Jaguari

 

209,294

 

140,081

 

20,632

 

28,820

 

750

 

28,820

 

30,255

 

750

 

5,857

CPFL Mococa

 

117,199

 

119,745

 

16,004

 

34,174

 

3,824

 

34,174

 

33,824

 

3,824

 

3,938

RGE

 

1,019,790

 

4,318,136

 

1,223,350

 

1,656,496

 

65,701

 

1,656,496

 

1,614,320

 

65,701

 

59,388

CPFL Geração

 

205,492,020

 

6,165,408

 

1,043,922

 

2,155,125

 

183,688

 

2,155,125

 

2,158,384

 

183,688

 

129,628

CPFL Jaguari Geração (*)

 

40,108

 

44,645

 

40,108

 

44,512

 

4,404

 

44,512

 

45,099

 

4,404

 

711

CPFL Brasil

 

2,999

 

933,926

 

2,999

 

51,763

 

26,644

 

51,763

 

109,054

 

26,644

 

32,916

CPFL Planalto (*)

 

630

 

4,006

 

630

 

2,336

 

1,706

 

2,336

 

2,101

 

1,706

 

1,005

CPFL Serviços

 

1,577,706

 

238,256

 

117,968

 

109,896

 

(8,072)

 

109,896

 

97,968

 

(8,072)

 

(4,189)

CPFL Atende (*)

 

13,991

 

23,850

 

13,991

 

17,491

 

3,499

 

17,491

 

17,150

 

3,499

 

2,605

Nect (*)

 

2,059

 

23,189

 

2,059

 

10,684

 

8,213

 

10,684

 

10,295

 

8,213

 

5,600

CPFL Total (*)

 

19,005

 

31,933

 

19,005

 

29,606

 

9,923

 

29,606

 

27,570

 

9,923

 

4,930

CPFL Jaguariuna (*)

 

1,702,676

 

1,654,365

 

1,702,676

 

1,652,904

 

(3,257)

 

1,264,596

 

1,256,161

 

3,526

 

(51)

CPFL Telecom

 

86,420

 

48,747

 

86,420

 

(15,062)

 

(14,710)

 

(15,062)

 

(19,302)

 

(14,710)

 

(13,263)

CPFL Centrais Geradoras (*)

 

16,128

 

16,697

 

16,128

 

16,189

 

730

 

16,189

 

15,459

 

730

 

(616)

CPFL Eficiência

 

48,164

 

99,468

 

48,164

 

57,385

 

(449)

 

57,385

 

61,543

 

(449)

 

4,022

AUTHI (*)

 

2,610

 

21,687

 

2,610

 

14,541

 

11,931

 

14,541

 

16,810

 

11,931

 

10,064

Subtotal - by subsidiary's equity

 

 

 

 

 

 

 

 

 

 

 

7,303,732

 

7,148,112

 

463,396

 

578,166

Amortization of fair value adjustment of assets

 

 

 

 

 

 

 

 

 

-

 

-

 

(31,356)

 

(31,355)

Total

 

 

 

 

 

 

 

 

 

 

 

7,303,732

 

7,148,112

 

432,040

 

546,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

 

 

 

 

 

 

7,318,794

 

5,811,894

 

 

 

 

Advances for future capital increases

 

 

 

 

 

 

 

 

 

 

 

-

 

1,355,520

 

 

 

 

Allowance for equity investment losses

 

 

 

 

 

 

 

 

 

 

 

(15,062)

 

(19,302)

 

 

 

 

                                     

(*) number of quotas

 

Fair value adjustments (value added) of net assets acquired in business combinations are classified in the parent’s statement of profit or loss in the group of Investments. In the parent company’s statement of profit or loss, the  amortization of the fair value adjustments (value added) of net assets of R$ 31,356 (R$ 31,355 in the 1st semester of 2016) is classified in line item “share of profit (loss) of investees”, in conformity with ICPC 09 (R2).

 

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

  

Investment

 

Investment at of December 31, 2016

 

Capital increase /payment of capital

 

Share of profit (loss) of investees

 

Dividend and Interest on capital

 

Advances for future capital increases

 

Corporate restructuring

 

Investment at of June 30, 2017

CPFL Paulista

 

1,063,400

 

-

 

75,593

 

(2,228)

 

-

 

-

 

1,136,764

CPFL Piratininga

 

355,755

 

-

 

61,855

 

12,164

 

-

 

-

 

429,774

CPFL Santa Cruz

 

140,520

 

-

 

15,062

 

(8,427)

 

-

 

-

 

147,155

CPFL Leste Paulista

 

52,853

 

-

 

4,639

 

(4,449)

 

-

 

-

 

53,043

CPFL Sul Paulista

 

58,895

 

-

 

4,940

 

(5,393)

 

-

 

-

 

58,442

CPFL Jaguari

 

30,255

 

-

 

750

 

(2,186)

 

-

 

-

 

28,820

CPFL Mococa

 

33,824

 

-

 

3,824

 

(3,473)

 

-

 

-

 

34,174

RGE

 

1,614,320

 

-

 

65,701

 

(23,525)

 

-

 

-

 

1,656,496

CPFL Geração

 

2,158,384

 

-

 

183,688

 

(186,947)

 

-

 

-

 

2,155,125

CPFL Jaguari Geração

 

45,099

 

-

 

4,404

 

(4,991)

 

-

 

-

 

44,512

CPFL Brasil

 

109,054

 

-

 

26,644

 

(79,025)

 

-

 

(4,910)

 

51,763

CPFL Planalto

 

2,101

 

-

 

1,706

 

(1,471)

 

-

 

-

 

2,336

CPFL Serviços

 

97,968

 

76,000

 

(8,072)

 

-

 

(56,000)

 

-

 

109,896

CPFL Atende

 

17,150

 

-

 

3,499

 

(3,159)

 

-

 

-

 

17,491

Nect

 

10,295

 

-

 

8,213

 

(7,824)

 

-

 

-

 

10,684

CPFL Total

 

27,570

 

-

 

9,923

 

(7,887)

 

-

 

-

 

29,606

CPFL Jaguariuna

 

1,256,161

 

1,299,520

 

3,526

 

-

 

(1,299,520)

 

4,910

 

1,264,596

CPFL Telecom

 

(19,302)

 

31,000

 

(14,710)

 

-

 

(12,050)

 

-

 

(15,062)

CPFL Centrais Geradoras

 

15,459

 

-

 

730

 

-

 

-

 

-

 

16,189

CPFL Eficiência

 

61,543

 

-

 

(449)

 

(3,708)

 

-

 

-

 

57,385

AUTHI

 

16,810

 

-

 

11,931

 

(14,200)

 

-

 

-

 

14,541

 

 

7,148,112

 

1,406,520

 

463,396

 

(346,727)

 

(1,367,570)

 

-

 

7,303,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In the consolidated, the investment balances refer to interests in joint ventures accounted for using the equity method:

 

 

48 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

Investments in joint ventures

 

June 30, 2017

 

December 31, 2016

 

1st semester 2017

 

1st semester 2016

 

 

Share of equity

 

Share of profit (loss)

 

 

 

 

 

 

 

 

 

Baesa

 

179,551

 

175,914

 

3,637

 

8,199

Enercan

 

625,198

 

562,701

 

62,497

 

53,048

Chapecoense

 

510,949

 

537,170

 

59,996

 

38,140

EPASA

 

205,500

 

206,749

 

36,838

 

33,020

Fair value adjustments of assets, net

 

10,930

 

11,219

 

(290)

 

(290)

 

 

1,532,128

 

1,493,753

 

162,678

 

132,118

                 

12.2Fair value adjustments and goodwill

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

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

 

12.3Dividends and interest on capital receivable

At June 30, 2017 and December 31, 2016, the Company has the following amounts receivable from the subsidiaries below, relating to dividends and interest on capital:

 

 

Parent company

 

Dividends

 

Interest on capital

 

Total

Subsidiary

June 30, 2017

 

December 31, 2016

 

June 30, 2017

 

December 31, 2016

 

June 30, 2017

 

December 31, 2016

CPFL Piratininga

-

 

72,080

 

-

 

-

 

-

 

72,080

CPFL Santa Cruz

4,305

 

-

 

4,121

 

-

 

8,427

 

-

CPFL Leste Paulista

4,449

 

-

 

-

 

-

 

4,449

 

-

CPFL Sul Paulista

14,034

 

8,641

 

1,986

 

1,986

 

16,020

 

10,627

CPFL Jaguari

8,301

 

6,115

 

-

 

-

 

8,301

 

6,115

CPFL Mococa

2,583

 

-

 

891

 

-

 

3,473

 

-

RGE

23,525

 

24,672

 

-

 

-

 

23,525

 

24,672

CPFL Geração

464,033

 

396,086

 

-

 

-

 

464,033

 

396,086

CPFL Jaguari Geração

-

 

1,664

 

-

 

-

 

-

 

1,664

CPFL Brasil

136,387

 

86,020

 

2,638

 

1,650

 

139,025

 

87,671

CPFL Planalto

1,471

 

-

 

-

 

-

 

1,471

 

-

CPFL Atende

-

 

1,953

 

-

 

554

 

-

 

2,507

Nect

3,324

 

5,600

 

-

 

-

 

3,324

 

5,600

CPFL ESCO

12,195

 

9,565

 

17,404

 

16,325

 

29,599

 

25,891

AUTHI

-

 

10,064

 

-

 

-

 

-

 

10,064

 

674,604

 

622,463

 

27,040

 

20,515

 

701,644

 

642,978

 

The consolidated balance includes dividends and interest on capital receivable amounting to R$ 13,513 at June 30, 2017 (R$ 73,328 at December 31, 2016) related basically to joint ventures.

 

12.4Noncontrolling interests and joint ventures

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

 

 

49 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

12.4.1    Movements in noncontrolling interests

 

 

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

Total

At of December 31, 2016

 

263,719

 

2,060,963

 

77,966

 

2,402,648

Equity interest and voting capital

 

35.00%

 

48.39%

 

40.07%

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to noncontrolling interests

 

21,890

 

(59,298)

 

3,341

 

(34,067)

Dividends

 

-

 

(4,798)

 

(4,812)

 

(9,610)

Capital increase

 

-

 

7

 

-

 

-

Other movements

 

-

 

-

 

(33)

 

(33)

At of June 30, 2017

 

285,609

 

1,996,874

 

76,461

 

2,358,945

Equity Interests and voting capital

 

35.00%

 

48.39%

 

40.07%

 

 

 

12.4.2    Summarized financial information on subsidiaries that have noncontrolling interests

The summarized financial information on subsidiaries that have noncontrolling interests at June 30, 2017 and December 31, 2016 and the semesters ended June 30, 2017 and 2016 is as follows:

 

 

 

June 30, 2017

 

December 31, 2016

 

 

CERAN

 

CPFL

Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Current assets

 

344,364

 

1,187,660

 

34,073

 

288,538

 

1,398,797

 

39,429

Cash and cash equivalents

 

283,777

 

644,454

 

18,745

 

238,241

 

908,982

 

24,688

Noncurrent assets

 

905,123

 

11,372,630

 

121,834

 

927,948

 

11,066,086

 

122,991

Current liabilities

 

123,708

 

1,795,828

 

40,824

 

121,646

 

1,313,466

 

10,799

Borrowings and debentures

 

60,785

 

1,108,221

 

36,383

 

60,162

 

889,981

 

324

Other financial liabilities

 

17,696

 

240,551

 

1,199

 

20,800

 

85,523

 

1,056

Noncurrent liabilities

 

309,753

 

6,457,891

 

249

 

341,356

 

6,713,610

 

36,404

Borrowings and debentures

 

225,884

 

5,279,589

 

-

 

254,732

 

5,517,890

 

36,167

Other financial liabilities

 

83,868

 

-

 

-

 

86,624

 

633

 

-

Equity

 

816,027

 

4,306,571

 

114,834

 

753,484

 

4,437,807

 

115,217

Equity attributable to owners of the Company

 

816,027

 

4,194,469

 

114,834

 

753,484

 

4,324,589

 

115,217

Equity attributable to noncontrolling interests

 

-

 

112,102

 

-

 

-

 

113,218

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st semester 2017

 

1st semester 2016

 

 

CERAN

 

CPFL

Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Net operating revenue

 

155,257

 

783,006

 

21,981

 

147,313

 

638,918

 

15,087

Operational costs and expenses

 

(33,591)

 

(323,538)

 

(11,542)

 

(28,051)

 

(260,189)

 

(14,570)

Depreciation and amortization

 

(22,451)

 

(303,694)

 

(2)

 

(22,649)

 

(268,259)

 

(1)

Interest income

 

16,811

 

67,060

 

1,289

 

12,765

 

55,140

 

1,476

Interest expense

 

(19,085)

 

(293,456)

 

(645)

 

(19,024)

 

(284,869)

 

(689)

Income tax expense

 

(32,201)

 

(26,033)

 

(1,207)

 

(29,811)

 

(16,871)

 

447

Profit (loss) for the year

 

62,543

 

(126,445)

 

8,338

 

57,576

 

(167,582)

 

844

Attributable to owners of the Company

 

62,543

 

(130,120)

 

8,338

 

57,576

 

(171,502)

 

844

Attributable to noncontrolling interests

 

-

 

3,675

 

-

 

-

 

3,920

 

-

 

12.4.3    Joint ventures

The summarized financial information on joint ventures at June 30, 2017 and December 31, 2016 and the  semesters ended June 30,  2017 and 2016 is as follows:

 

 

50 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

 

June 30, 2017

 

December 31, 2016

 

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Current assets

 

521,767

 

58,231

 

459,342

 

187,393

 

405,874

 

54,703

 

577,296

 

257,082

Cash and cash equivalents

 

389,556

 

20,273

 

261,010

 

47,303

 

288,956

 

18,946

 

280,083

 

85,709

Noncurrent assets

 

1,146,507

 

1,085,979

 

2,816,026

 

542,091

 

1,174,869

 

1,117,120

 

2,892,371

 

562,462

Current liabilities

 

193,763

 

120,758

 

313,238

 

98,184

 

196,760

 

116,192

 

391,402

 

172,401

Borrowings and debentures

 

85,554

 

88,417

 

137,737

 

35,537

 

87,560

 

87,032

 

137,753

 

35,555

Other financial liabilities

 

8,112

 

22,207

 

77,168

 

23,381

 

7,848

 

24,119

 

78,372

 

62,762

Noncurrent liabilities

 

191,345

 

305,418

 

1,960,269

 

246,061

 

229,085

 

352,142

 

2,024,989

 

259,559

Borrowings and debentures

 

113,629

 

18,680

 

1,233,214

 

202,098

 

153,020

 

63,196

 

1,292,239

 

218,891

Other financial liabilities

 

25,896

 

273,479

 

724,796

 

22,013

 

26,254

 

276,600

 

730,494

 

28,686

Equity

 

1,283,166

 

718,034

 

1,001,861

 

385,240

 

1,154,897

 

703,489

 

1,053,275

 

387,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st semester 2017

 

1st semester 2016

 

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Net operating revenue

 

289,599

 

118,719

 

406,442

 

286,848

 

277,471

 

128,940

 

375,775

 

271,795

Operational costs and expenses

 

(78,545)

 

(56,876)

 

(82,332)

 

(176,561)

 

(73,022)

 

(26,397)

 

(75,442)

 

(164,748)

Depreciation and amortization

 

(26,424)

 

(25,358)

 

(63,424)

 

(16,296)

 

(26,925)

 

(26,114)

 

(64,002)

 

(16,414)

Interest income

 

23,096

 

2,888

 

16,211

 

4,064

 

14,614

 

6,097

 

16,393

 

6,541

Interest expense

 

(13,449)

 

(8,502)

 

(58,385)

 

(9,941)

 

(19,183)

 

(11,757)

 

(63,419)

 

(12,285)

Income tax and social contribution expenses

 

(66,065)

 

(7,612)

 

(66,182)

 

(14,919)

 

(56,412)

 

(16,918)

 

(38,501)

 

(16,063)

Profit (loss) for the period

 

128,270

 

14,546

 

117,638

 

69,057

 

108,877

 

32,790

 

74,783

 

61,905

Equity Interests and voting capital

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Even 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 dividend to subsidiary CPFL Geração above the minimum mandatory dividend of 25% without the prior consent of the BNDES.

12.4.4    Joint 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 Goias State. The concession and the right to operate the hydropower plant are held by Furnas Centrais Elétricas S.A. In order to maintain these assets operating jointly with Furnas (jointly 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 measurements not reviewed by the independent auditors).

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

As presented in the note 13.4.1 of financial statements for the year ended at December 31, 2016, the Company acquired, on October 31, 2016, 100% of  the shares of AES Sul Distribuidora Gaúcha de Energia S.A. (“AES Sul”), currently RGE Sul, through its wholly-owned subsidiary CPFL Jaguariúna Ltda., shares until then held by AES Guaíba II Empreendimentos Ltda. (“seller”), indirect wholly-owned subsidiary of The AES Corporation.

The acquisition of RGE Sul was made under the conditions disclosed in the Note and the fair values were determined provisionally for the financial statements, based on Management analyses. Confirmation of the fair values was pending completion of the economic-financial assessment report prepared by an independent assessor. Accordingly, no adjustment to the fair values of assets and liabilities was recognized in the reporting period for the interim financial statements at June 30, 2017.

There were no other business combinations in the 1st semester of 2017.

 

 

 

51 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - 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

At of December 31, 2016

176,145

 

1,394,162

 

1,153,220

 

6,655,391

 

76,217

 

7,562

 

250,302

 

9,712,998

Historical cost

206,330

 

2,060,191

 

1,652,934

 

9,066,408

 

106,920

 

21,507

 

250,302

 

13,364,592

Accumulated depreciation

(30,185)

 

(666,028)

 

(499,714)

 

(2,411,017)

 

(30,704)

 

(13,945)

 

-

 

(3,651,594)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

-

 

-

 

-

 

698

 

-

 

-

 

573,025

 

573,723

Disposals

-

 

-

 

-

 

(2,978)

 

(733)

 

(39)

 

(6,215)

 

(9,965)

Transfers

2,077

 

84

 

102,164

 

551,245

 

12,149

 

326

 

(668,046)

 

-

Transfers from/to other assets - cost

-

 

-

 

(416)

 

(1,468)

 

(146)

 

87

 

2,735

 

792

Depreciation

(4,020)

 

(39,412)

 

(32,288)

 

(209,251)

 

(8,787)

 

(782)

 

-

 

(294,542)

Write-off of depreciation

-

 

-

 

23

 

756

 

432

 

(10)

 

-

 

1,201

Transfers from/to other assets - depreciation

6

 

-

 

106

 

(3)

 

8

 

12

 

-

 

129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At of June 30, 2017

174,208

 

1,354,833

 

1,222,810

 

6,994,391

 

79,139

 

7,157

 

151,801

 

9,984,338

Historical cost

208,407

 

2,060,273

 

1,754,683

 

9,613,886

 

118,189

 

21,882

 

151,801

 

13,929,122

Accumulated depreciation

(34,199)

 

(705,441)

 

(531,873)

 

(2,619,495)

 

(39,051)

 

(14,726)

 

-

 

(3,944,784)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average depreciation rate

3.86%

 

3.84%

 

3.72%

 

4.38%

 

13.51%

 

9.38%

 

 

 

 

 

The balance of construction in progress, in consolidated, refers mainly to works in progress of the operating and/or under development subsidiaries, especially for the projects of CPFL Renováveis, which has construction in progress of R$ 113,129 at June 30, 2017 (R$ 182,181 at December 31, 2016).

In conformity with CPC 20 (R1) and IAS 23, the interest on borrowings taken by subsidiaries to finance the works is capitalized during the construction phase. In the consolidated, in the 1st semester of 2017, R$ 25,098 were capitalized at a rate of 10.05% (R$ 28,456, at a rate of 11.76%, in the 1st semester of 2016) (note 28).

In the consolidated, the depreciation amounts are recognized in the statement of profit or loss in line item “Depreciation and amortization” (note 26).

 

52 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

( 14 )   INTANGIBLE ASSETS

  

 

Consolidated

 

 

 

Concession right

 

Goodwill

 

Acquired in business combinations

Distribution infrastructure - operational

 

Distribution infrastructure - in progress

 

Public utilities

 

Other intangible assets

 

Total

At of December 31, 2016

6,115

 

4,466,516

 

5,550,502

 

666,008

 

27,324

 

59,147

 

10,775,613

Historical cost

6,152

 

7,602,941

 

11,987,109

 

666,008

 

35,840

 

183,138

 

20,481,188

Accumulated Amortization

(37)

 

(3,136,425)

 

(6,436,607)

 

-

 

(8,516)

 

(123,990)

 

(9,705,575)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

-

 

-

 

-

 

796,717

 

-

 

3,311

 

800,028

Amortization

-

 

(144,232)

 

(315,664)

 

-

 

(710)

 

(4,973)

 

(465,579)

Transfer - intangible assets

-

 

-

 

374,826

 

(374,826)

 

-

 

-

 

-

Transfer - financial asset

-

 

-

 

(1,566)

 

(419,019)

 

-

 

-

 

(420,585)

Disposal and transfer - other assets

-

 

-

 

(28,386)

 

(5,385)

 

-

 

1,421

 

(32,350)

Write-off of assets

-

 

(16,245)

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At of June 30, 2017

6,115

 

4,306,039

 

5,579,712

 

663,495

 

26,614

 

58,906

 

10,640,881

Historical cost

6,152

 

7,586,696

 

12,238,693

 

663,495

 

35,840

 

187,397

 

20,718,273

Accumulated Amortization

(37)

 

(3,280,657)

 

(6,658,981)

 

-

 

(9,226)

 

(128,492)

 

(10,077,392)

                           

 

In conformity with CPC 20 (R1) and IAS 23, the interest on borrowings taken by subsidiaries is capitalized for qualifying intangible assets. In the consolidated, for the 1st semester of 2017, R$ 9,061 were capitalized at a rate of 8.48% p.a. (R$ 5,483 at a rate of 7.58% in the 1st semester of 2016) (note 29).

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 26).

 

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:

 

 

53 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

Consolidated

 

June 30, 2017

 

December 31, 2016

 

Annual amortization rate

 

Historic cost

 

Accumulated amortization

 

Net value

 

Net value

 

2017

 

2016

Intangible asset - acquired in business combinations

 

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired, not merged

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

304,861

 

(202,011)

 

102,851

 

107,843

 

3.28%

 

3.28%

CPFL Piratininga

39,065

 

(24,393)

 

14,672

 

15,319

 

3.31%

 

3.31%

RGE

3,150

 

(1,760)

 

1,390

 

1,457

 

4.24%

 

4.24%

CPFL Geração

54,555

 

(34,566)

 

19,989

 

20,912

 

3.38%

 

3.38%

CPFL Jaguari Geração

7,896

 

(3,717)

 

4,179

 

4,314

 

3.41%

 

3.41%

 

409,527

 

(266,446)

 

143,081

 

149,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

3,700,848

 

(799,315)

 

2,901,533

 

2,995,028

 

5.05%

 

5.39%

RGE Sul

101,055

 

(6,126)

 

94,929

 

99,524

 

9.09%

 

9.09%

RGE

618

 

(167)

 

451

 

473

 

7.06%

 

7.06%

 

3,802,521

 

(805,608)

 

2,996,913

 

3,095,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

4,212,049

 

(1,072,054)

 

3,139,995

 

3,244,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired and merged – Deductible

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

RGE

1,120,266

 

(874,155)

 

246,111

 

257,924

 

2.11%

 

2.11%

RGE Sul

312,741

 

(18,973)

 

293,768

 

307,982

 

9.09%

 

9.09%

CPFL Geração

426,450

 

(318,480)

 

107,969

 

112,953

 

2.34%

 

2.34%

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

1,859,457

 

(1,211,608)

 

647,849

 

678,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired and merged – Reassessed

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

1,074,026

 

(738,563)

 

335,463

 

351,565

 

3.00%

 

3.00%

CPFL Piratininga

115,762

 

(72,284)

 

43,477

 

45,395

 

3.31%

 

3.31%

RGE

310,128

 

(178,001)

 

132,127

 

138,469

 

4.09%

 

4.09%

CPFL Jaguari Geração

15,275

 

(8,147)

 

7,128

 

7,358

 

3.01%

 

3.01%

Subtotal

1,515,190

 

(996,995)

 

518,195

 

542,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

7,586,696

 

(3,280,657)

 

4,306,039

 

4,466,516

 

 

 

 

 

( 15 )   TRADE PAYABLES

 

 

Consolidated

 

June 30, 2017

 

December 31, 2016

Current

 

 

 

System service charges

22,321

 

59,935

Energy purchased

1,993,843

 

1,868,950

Electricity network usage charges

118,191

 

121,884

Materials and services

519,803

 

545,468

Free energy

139,350

 

131,893

Total

2,793,507

 

2,728,130

 

 

 

 

Noncurrent

 

 

 

Energy purchased

126,588

 

129,148

Materials and services

-

 

633

Total

126,588

 

129,781

 

 

 

 

 

 

 

 

 

54 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

( 16 )   BORROWINGS

 

   

Consolidated

 

Consolidated

   

June 30, 2017

 

December 31, 2016

   

Interest

 

Principal

 

Total

 

Interest

 

Principal

 

Total

   

Current

 

Noncurrent

 

Current

 

Noncurrent

   

Current

 

Noncurrent

 

Current

 

Noncurrent

 

Measured at cost

                                       

Local currency

                                       

Investment

 

15,577

 

-

 

769,203

 

4,521,792

 

5,306,572

 

17,827

 

-

 

842,015

 

4,606,227

 

5,466,069

Rental assets

 

25

 

-

 

1,157

 

3,381

 

4,563

 

38

 

-

 

1,034

 

3,955

 

5,028

Financial Institutions

 

90,819

 

149,603

 

345,376

 

1,345,831

 

1,931,629

 

89,387

 

144,709

 

255,355

 

1,517,251

 

2,006,702

Others

 

-

 

-

 

18,918

 

35,059

 

53,977

 

50

 

-

 

59,756

 

42,370

 

102,176

Total at cost

 

106,422

 

149,603

 

1,134,653

 

5,906,064

 

7,296,742

 

107,303

 

144,709

 

1,158,159

 

6,169,803

 

7,579,974

                                         

Measured at fair value

                                       

Foreign currency

                                       

Financial Institutions

 

23,107

 

-

 

2,351,696

 

2,921,195

 

5,295,998

 

22,062

 

-

 

595,101

 

4,922,463

 

5,539,626

Mark to market

 

-

 

-

 

2,996

 

25,406

 

28,402

 

-

 

-

 

(1,764)

 

(35,651)

 

(37,415)

Total at fair value

 

23,107

 

-

 

2,354,692

 

2,946,601

 

5,324,400

 

22,062

 

-

 

593,337

 

4,886,812

 

5,502,211

                                         

Borrowing costs (*)

 

-

 

-

 

(4,286)

 

(28,958)

 

(33,244)

 

-

 

-

 

(5,213)

 

(32,930)

 

(38,143)

                                         

Total

 

129,528

 

149,603

 

3,485,060

 

8,823,706

 

12,587,897

 

129,364

 

144,709

 

1,746,284

 

11,023,685

 

13,044,041

 

 

 

 

 

55 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

   

Consolidated

         

Measured at amortized cost

 

June 30, 2017

 

December 31, 2016

 

Annual interest

 

Amortization

 

Collateral

Local currency

                   

Investment

                   

CPFL Paulista

                   

FINEM V

 

20,074

 

37,078

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

2,763

 

3,638

 

Fixed rate 8% (c)

 

90 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM V

 

27,051

 

30,835

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

125,672

 

149,984

 

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

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

8,153

 

8,907

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

149,575

 

163,404

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VII

 

53,794

 

57,798

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

70,208

 

73,435

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

120,650

 

132,622

 

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

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

21,125

 

25,356

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Piratininga

                   

FINEM IV

 

10,812

 

19,970

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM IV

 

891

 

1,173

 

Fixed rate 8% (c)

 

90 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM IV

 

14,067

 

16,035

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM V

 

36,731

 

43,836

 

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

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM V

 

2,141

 

2,339

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM V

 

37,222

 

40,664

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

39,791

 

41,620

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VI

 

59,840

 

65,778

 

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

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VI

 

26,244

 

28,198

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

10,017

 

12,023

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

RGE

                   

FINEM V

 

12,151

 

22,444

 

TJLP + 2.12% to 3.3% (c)

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

10,377

 

11,828

 

Fixed rate 5.5% (b)

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

67,138

 

80,126

 

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

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

863

 

942

 

Fixed rate 2.5% (a)

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

55,000

 

60,085

 

Fixed rate 2.5% (a)

 

96 monthly installments from December 2014

 

CPFL Energia guarantee and receivables

FINEM VII

 

36,710

 

39,442

 

Fixed rate 6% (b)

 

96 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

62,393

 

65,261

 

SELIC + 2.62% to 2.66% (h)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINEM VII

 

74,046

 

81,394

 

TJLP + 2.12% to 2.66% (d)

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and receivables

FINAME

 

5,027

 

6,033

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

FINAME

 

138

 

168

 

Fixed rate 10.0%

 

90 monthly installments from May 2012

 

Liens on assets

FINAME

 

510

 

579

 

Fixed rate 10.0%

 

66 monthly installments from October 2015

 

Liens on assets

RGE Sul

                   

Finep

 

4,964

 

7,757

 

Fixed rate 5%

 

81 monthly installments from September 2013

 

Bank guarantee

Finep

 

6,621

 

7,562

 

TJLP

 

73 monthly installments from May 2016

 

Bank guarantee

CPFL Santa Cruz

                   

FINEM

 

8,485

 

9,094

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

3,153

 

3,381

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

5,378

 

6,062

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINAME

 

1,506

 

-

 

TJLP + 3.29%

 

36 monthly installments from April 2019

 

CPFL Energia guarantee

FINAME

 

5

 

-

 

SELIC + 3.63%

 

36 monthly installments from April 2019

 

CPFL Energia guarantee

CPFL Leste Paulista

                   

FINEM

 

3,170

 

3,397

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,156

 

1,239

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,973

 

2,224

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINAME

 

1,277

 

-

 

TJLP + 3.29%

 

36 monthly installments from December 2018

 

CPFL Energia guarantee

FINAME

 

7

 

-

 

SELIC + 3.63%

 

36 monthly installments from December 2018

 

CPFL Energia guarantee

CPFL Sul Paulista

                   

FINEM

 

2,251

 

2,412

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,614

 

1,731

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

2,770

 

3,122

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINAME

 

2,411

 

-

 

TJLP + 3.29%

 

36 monthly installments from February 2019

 

CPFL Energia guarantee

CPFL Jaguari

                   

CCB - Santander

 

1,336

 

1,464

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB - Santander

 

522

 

572

 

UMBNDES + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

FINEM

 

2,260

 

2,422

 

Fixed rate 6%

 

111 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

1,200

 

1,287

 

SELIC + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINEM

 

2,059

 

2,321

 

TJLP + 2.19%

 

72 monthly installments from April 2015

 

CPFL Energia guarantee

FINAME

 

380

 

-

 

TJLP + 3.29%

 

36 monthly installments from February 2019

 

CPFL Energia guarantee

CPFL Mococa

                   

CCB - Santander

 

1,719

 

1,883

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB - Santander

 

672

 

736

 

UMBNDES + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB - Santander

 

1,315

 

1,413

 

UMBNDES +1.99%

 

96 monthly installments from October 2015

 

CPFL Energia guarantee

CCB - Santander

 

3,799

 

4,081

 

TJLP + 2.99% (f)

 

96 monthly installments from October 2015

 

CPFL Energia guarantee

FINAME

 

104

 

-

 

TJLP + 3.29%

 

36 monthly installments from April 2019

 

CPFL Energia guarantee

CPFL Serviços

                   

FINAME

 

1,191

 

1,297

 

Fixed rate 2.5% to 5.5%

 

96 monthly installments from August 2014

 

CPFL Energia guarantee and liens on equipment

FINAME

 

283

 

313

 

Fixed rate 6%

 

72 monthly installments from April 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

570

 

668

 

Fixed rate 7.7% to 10%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and liens on equipment

FINAME

 

10,411

 

11,292

 

Fixed rate 2.5% to 5.5%

 

114 monthly installments from February 2013

 

CPFL Energia guarantee and liens on equipment

FINAME

 

40

 

47

 

TJLP + 4.2%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and liens on equipment

FINAME

 

2,043

 

2,249

 

Fixed rate 6%

 

90 monthly installments from October 2014

 

CPFL Energia guarantee and liens on equipment

FINAME

 

95

 

101

 

Fixed rate 6%

 

96 monthly installments from July 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

5,402

 

5,768

 

Fixed rate 6%

 

114 monthly installments from June 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

639

 

762

 

TJLP + 2.2% to 3.2% (c)

 

56 monthly installments from July 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

3,463

 

3,870

 

Fixed rate 9.5% to 10% (c)

 

66 monthly installments from October 2015

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,432

 

1,589

 

Fixed rate 6% to 10% (e)

 

66 monthly installments from April 2016

 

CPFL Energia guarantee and liens on equipment

FINAME

 

5,852

 

5,832

 

TJLP + 3.50% (e)

 

48 monthly installments from July 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,318

 

2,511

 

SELIC + 3.86% to 3.90% (k)

 

48 monthly installments from July 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,332

 

-

 

SELIC + 3.86%

 

48 monthly installments from August 2019

 

CPFL Energia guarantee and liens on equipment

FINAME

 

1,255

 

1,147

 

SELIC + 3.74% (d)

 

36 monthly installments from November 2018

 

CPFL Energia guarantee and liens on equipment

FINAME

 

565

 

495

 

TJLP + 3.40% (h)

 

36 monthly installments from November 2018

 

CPFL Energia guarantee and liens on equipment

FINAME

 

2,021

 

-

 

SELIC + 3.58% to 3.72%

 

36 monthly installments from January 2019

 

CPFL Energia guarantee and liens on equipment

FINAME

 

5,335

 

-

 

TJLP + 3.25% to 3.38%

 

36 monthly installments from January 2019

 

CPFL Energia guarantee and liens on equipment

CPFL Transmissão Piracicaba

                   

FINAME

 

15,570

 

16,871

 

Fixed rate 3.0%

 

96 monthly installments from July 2015

 

CPFL Energia guarantee

CPFL Telecom

                   

FINAME

 

6,689

 

7,448

 

Fixed rate 6.0% (b)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

7,450

 

7,849

 

SELIC + 3.12% (h)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

19,276

 

21,342

 

TJLP + 2.12% to 3.12% (c)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

FINEM

 

425

 

470

 

TJLP (l)

 

60 monthly installments from December 2016

 

CPFL Energia guarantee

 

 

56 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

CPFL Renováveis

                   

FINEM I

 

247,383

 

262,224

 

TJLP + 1.95%

 

168 monthly installments from October 2009

 

(i) Liens of equipment;
(ii) Pledge of receivables;
(iii) Pledge of shares of SPE and PCH Holding;
(iv) Pledge of rights authorized by ANEEL

FINEM II

 

20,592

 

22,210

 

TJLP + 1.90%.

 

144 monthly installments from June 2011

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Guarantee of CPFL Energia S.A. and Bioenergia S.A.

FINEM III

 

478,439

 

495,912

 

TJLP + 1.72%

 

192 monthly installments from May 2013

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Guarantee of CPFL Energia and State Grid.

FINEM V

 

74,960

 

80,362

 

TJLP + 2.8% and 3.4%

 

143 monthly installments from December 2011

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R.

FINEM VI

 

72,202

 

74,737

 

TJLP + 2.05%

 

173 to 192 monthly installments from October 2013 and April 2015

 

(i) Liens of receivables;
(ii) Pledge of shares of SPE;
(iii) Pledge of rights authorized by ANEEL;
(iv) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM VII

 

128,925

 

138,474

 

TJLP + 1.92 %

 

156 monthly installments from October 2010

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Pledge of receivables of operation contracts.

FINEM IX

 

21,533

 

25,195

 

TJLP + 2.15%

 

120 monthly installments from May 2010

 

(i) Mortgage of rural property;
(ii) Liens of equipment;
(iii) Liens of receivables;
(iv) Pledge of shares of SPE;
(v) Pledge of rights authorized by ANEEL;
(vi) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM X

 

77

 

230

 

TJLP

 

84 monthly installments from October 2010

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Pledge of receivables of operation contracts.

FINEM XI

 

100,386

 

105,670

 

TJLP + 1.87% to 1.9%

 

108 to 168 monthly installments from January 2012 and January 2013

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Guarantee of CPFL Energia.

FINEM XII

 

307,954

 

317,289

 

TJLP + 2.18%

 

192 monthly installments from July 2014

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of receivables of operation contracts;
(iv) Pledge of shares of SPE and Eolica Holding;
(v) Pledge of rights authorized by ANEEL;
(vi) Guarantee of CPFL-R, Eólica Holding S.A, CPFL Energia and State Grid.

FINEM XIII

 

308,444

 

318,257

 

TJLP + 2.02% to 2.18%

 

192 monthly installments from November 2014

 

(i) Pledge of equipment;
(ii) Liens of receivables;
(iii) Pledge of receivables of operation contracts;
(iv) Pledge of shares of SPE;
(v) Pledge of rights authorized by ANEEL;
(vi) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XV

 

25,259

 

27,305

 

TJLP + 3.44%

 

139 monthly installments from September 2011

 

(i) Pledge of shares of SPE;
(ii) Pledge of rights authorized by ANEEL;
(iii) Liens of receivables;
(iv) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XVI

 

5,374

 

6,418

 

Fixed rate 5.50%

 

101 monthly installments from September 2011

 

(i) Pledge of shares of SPE;
(ii) Pledge of rights authorized by ANEEL;
(iii) Liens of receivables;
(iv) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XVII

 

444,829

 

460,426

 

TJLP + 2.18%

 

192 monthly installments from January 2013

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of receivables of operation contracts;
(iv) Pledge of shares of SPE and DESA Eolicas SA;
(v) Pledge of rights authorized by ANEEL;
(vi) Guarantee letter.

FINEM XVIII

 

11,400

 

13,763

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Guarantee of CPFL Energia S.A. and Bioenergia S.A.

FINEM XIX

 

28,578

 

29,559

 

TJLP + 2.02%

 

192 monthly installments from January 2014

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XX

 

40,923

 

44,650

 

Fixed rate 2.5%

 

108 monthly installments from January 2014

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XXI

 

38,945

 

40,281

 

TJLP + 2.02%

 

192 monthly installments from January 2014

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XXII

 

36,003

 

39,281

 

Fixed rate 2.5%

 

108 monthly installments from January 2014

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XXIII

 

1,441

 

1,729

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Pledge of receivables of operation contracts.

FINEM XXIV

 

96,077

 

109,580

 

Fixed rate 5.5%

 

102 to 108 monthly installments from January 2012

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Guarantee of CPFL Energia and State Grid.

FINEM XXV

 

85,151

 

87,492

 

TJLP + 2.18%

 

192 monthly installments from July 2016

 

(i) Pledge of equipment;
(ii) Liens of receivables;
(iii) Pledge of receivables of operation contracts;
(iv) Pledge of shares of SPE;
(v) Pledge of rights authorized by ANEEL;
(vi) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XXVI

 

699,112

 

525,011

 

TJLP + 2.75%

 

192 monthly installments from July 2017

 

(i) Pledge of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE and T-16;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINEM XXVII

 

69,956

 

70,532

 

TJLP + 2,02%

 

162 monthly installments from November 2016

 

(i) Pledge of shares of SPE;
(ii) Liens of receivables;
(iii) Fiduciary Assignment of emerging rights authorized by ANEEL;
(iv) Guarantee of CPFL-R, CPFL Energia and State Grid.

FINAME I

 

2,622

 

2,857

 

Fixed rate 2.5%

 

96 monthly installments from February 2015

 

(i) Liens of equipment;
(ii) Guarantee of CPFL-R.

FINEP I

 

1,150

 

1,397

 

Fixed rate 3.5%

 

61 monthly installments from October 2014

 

Guarantee letter.

FINEP II

 

10,494

 

10,445

 

TJLP - 1.0%

 

85 monthly installments from June 2017

 

Guarantee letter.

FINEP III

 

4,661

 

5,232

 

Fixed rate 8%

 

73 monthly installments from July 2015

 

Guarantee letter.

BNB I

 

95,791

 

100,323

 

Fixed rate 9.5% to 10% and compliance bonus of 15%

 

168 monthly installments from January 2009

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Guarantee of SIIF Energies do Brasil.

BNB II

 

154,856

 

158,364

 

Fixed rate 10% and compliance bonus of 15% to 25%

 

222 monthly installments from May 2010

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Pledge of receivables of operation contracts;
(vi) Guarantee of BVP S.A.;
(vii) Guarantee letter.

BNB III

 

28,089

 

29,020

 

Fixed rate 9.5% and compliance bonus of 25%

 

228 monthly installments from July 2009

 

(i) Liens of equipment;
(ii) Pledge of shares of SPE;
(iii) Pledge of rights authorized by ANEEL;
(iv) Liens of receivables;
(v) Guarantee of CPFL-R.

NIB

 

62,360

 

67,872

 

IGPM + 8.63%

 

50 quarterly installments from June 2011

 

(i) Liens of equipment;
(ii) Liens of receivables;
(iii) Pledge of shares of SPE;
(iv) Pledge of rights authorized by ANEEL;
(v) Pledge of receivables of operation contracts.

CERAN

                   

BNDES

 

242,778

 

266,484

 

TJLP + 3.69% to 5%

 

208 monthly installments from December 2005

 

Pledge of shares, credit and concession rights and revenues

BNDES

 

43,890

 

48,409

 

UMBNDES + 5% (1)

 

208 monthly installments from February 2006

 

Pledge of shares, credit and concession rights and revenues 

 

    

 

57 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Rental assets

                   

CPFL ESCO

                   

FINAME

 

2,601

 

2,923

 

Fixed rate 4.5% to 8.7%

 

96 monthly installments from March 2012

 

CPFL Energia guarantee

FINAME

 

90

 

99

 

Fixed rate 6%

 

72 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

203

 

234

 

TJLP + 2.70%

 

48 monthly installments from August 2016

 

CPFL Energia guarantee

FINAME

 

199

 

219

 

SELIC + 2.70%

 

48 monthly installments from August 2016

 

CPFL Energia guarantee

FINAME

 

115

 

121

 

Fixed rate 9.5%

 

48 monthly installments from October 2016

 

CPFL Energia guarantee

FINAME

 

598

 

678

 

Fixed rate 9.5% (e)

 

48 monthly installments from February 2017

 

CPFL Energia guarantee and liens on equipment

FINAME

 

757

 

753

 

TJLP + 3.50% (e)

 

48 monthly installments from August 2017

 

CPFL Energia guarantee and liens on equipment

Financial institutions

                   

CPFL Paulista

                   

Banco do Brasil - Working capital

 

403,015

 

380,403

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Piratininga

                   

Banco do Brasil - Working capital

 

-

 

66,951

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Santa Cruz

                   

Banco do Brasil - Working capital

 

53,198

 

50,213

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - Working capital

 

6,419

 

6,925

 

CDI + 0.27% (f)

 

12 semiannual installments from June 2015

 

CPFL Energia guarantee

CPFL Leste Paulista

                   

Banco IBM - Working capital

 

4,635

 

5,405

 

100.0% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

Banco IBM - Working capital

 

19,019

 

20,955

 

CDI + 0.1%

 

12 semiannual installments from October 2014

 

CPFL Energia guarantee

Banco IBM - Working capital

 

14,514

 

15,658

 

CDI + 0.27%

 

12 semiannual installments from March 2015

 

CPFL Energia guarantee

Banco IBM - Working capital

 

6,189

 

6,993

 

CDI + 1.33% (f)

 

12 semiannual installments from January 2016

 

CPFL Energia guarantee

CPFL Sul Paulista

                   

Banco do Brasil - Working capital

 

33,853

 

31,954

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - Working capital

 

7,126

 

7,888

 

CDI + 0.27% to 1.33 (f)

 

12 semiannual installments from June 2015

 

CPFL Energia guarantee

Banco IBM - Working capital

 

6,303

 

6,784

 

CDI + 1.27% (g)

 

Semiannual installments from February 2017

 

CPFL Energia guarantee

CPFL Jaguari

                   

Banco do Brasil - Working capital

 

4,675

 

4,413

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - Working capital

 

9,084

 

10,726

 

100.0% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

Banco IBM - Working capital

 

10,253

 

11,297

 

CDI + 0.1%

 

12 semiannual installments from October 2014

 

CPFL Energia guarantee

CPFL Mococa

                   

Banco do Brasil - Working capital

 

30,629

 

28,911

 

104.90% of CDI (f)

 

2 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - Working capital

 

2,948

 

3,481

 

100.0% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

Banco IBM - Working capital

 

12,325

 

13,296

 

CDI + 0.27%

 

12 semiannual installments from March 2015

 

CPFL Energia guarantee

CPFL Serviços

                   

Banco IBM - Working capital

 

2,452

 

3,473

 

CDI + 0.10%

 

11 semiannual installments from June 2013

 

CPFL Energia guarantee

Promissory note

 

45,036

 

-

 

104% of CDI

 

1 installment in June 2018

 

CPFL Energia guarantee

CPFL Geração

                   

Banco do Brasil - Working capital

 

636,663

 

641,316

 

109.5% of CDI

 

1 installment in March 2019

 

CPFL Energia guarantee

CPFL Telecom

                   

Banco IBM - Working capital

 

28,550

 

31,449

 

CDI + 0.18%

 

12 semiannual installments from August 2014

 

CPFL Energia guarantee

CPFL Transmissão Morro Agudo

                   

Santander

 

-

 

5,031

 

CDI + 1.60% (k)

 

1 installment in March 2017

 

CPFL Energia guarantee

CPFL Renováveis

                   

Bradesco

 

205,403

 

250,363

 

CDI + 0.5%

 

8 annual installments from June 2013

 

No collateral

Safra

 

196,131

 

208,547

 

105% of CDI

 

14 semiannual installments from August 2016

 

No collateral

CCB - BBM

 

44,159

 

44,171

 

CDI+3.40%

 

1 installment in March 2018

 

No collateral

CCB - ABC

 

44,283

 

44,217

 

CDI+3.80%

 

1 installment in December 2017

 

No collateral

Promissory note - ABC

 

104,767

 

105,883

 

CDI+3.80%

 

4 semiannual installments from February 2017

 

No collateral

Others

                   

Eletrobrás

                   

CPFL Paulista

 

2,626

 

2,960

 

RGR + 6% to 6.5%

 

120 monthly installments from January 2013

 

Receivables and promissory notes

RGE

 

4,740

 

5,851

 

RGR + 6%

 

120 monthly installments from May 2008

 

Receivables and promissory notes

RGE Sul

 

22,411

 

25,946

 

RGR + 6%

 

120 monthly installments from July 2007

 

Receivables and promissory notes

CPFL Santa Cruz

 

286

 

508

 

RGR + 6%

 

120 monthly installments from May 2008

 

Receivables and promissory notes

CPFL Leste Paulista

 

211

 

338

 

RGR + 6%

 

120 monthly installments from February 2008

 

Receivables and promissory notes

CPFL Sul Paulista

 

147

 

303

 

RGR + 6%

 

120 monthly installments from August 2007

 

Receivables and promissory notes

CPFL Jaguari

 

-

 

9

 

RGR + 6%

 

120 monthly installments from June 2007

 

Receivables and promissory notes

CPFL Mococa

 

91

 

122

 

RGR + 6%

 

120 monthly installments from January 2008

 

Receivables and promissory notes

Others

 

23,464

 

66,141

           

Subtotal local currency

 

7,296,742

 

7,579,974

           
                     

Foreign currency

                   

Measured at fair value

                   

Financial institutions

                   

CPFL Paulista

                   

Bank of America Merrill Lynch

 

331,309

 

327,503

 

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

 

1 installment in October 2018

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

148,333

 

146,703

 

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

 

1 installment in September 2018

 

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

 

165,156

 

163,279

 

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

 

1 installment in February 2020

 

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

 

164,927

 

163,106

 

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

 

4 semiannual installments from September 2017

 

CPFL Energia guarantee and promissory notes

BNP Paribas

 

75,790

 

68,663

 

Euro + 1.6350% (3)

 

1 installment in January 2018

 

CPFL Energia guarantee and promissory notes

HSBC

 

286,076

 

282,808

 

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

 

1 installment in January 2018

 

CPFL Energia guarantee and promissory notes

J.P. Morgan

 

131,959

 

130,522

 

US$ + 2.28% to 2.32% (3)

 

1 installment in December 2017

 

CPFL Energia guarantee and promissory notes

J.P. Morgan

 

116,644

 

115,382

 

US$ + 2.36% to 2.39% (3)

 

1 installment in January 2018

 

CPFL Energia guarantee and promissory notes

J.P. Morgan

 

83,440

 

82,544

 

US$ + 2.74% (3)

 

1 installment in January 2019

 

CPFL Energia guarantee and promissory notes

J.P. Morgan

 

49,842

 

49,311

 

US$ + 2.2% (3)

 

1 installment in February 2018

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

495,911

 

490,334

 

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

 

1 installment in February 2018

 

CPFL Energia guarantee and promissory notes

Mizuho Bank

 

247,199

 

244,484

 

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

 

3 semiannual installments from March 2018

 

CPFL Energia guarantee and promissory notes

Syndicated transaction (**) - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

 

220,581

 

218,104

 

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

 

5 semiannual installments from May 2019

 

CPFL Energia guarantee and promissory notes

                     

CPFL Piratininga

                   

BNP Paribas

 

208,423

 

188,822

 

Euro + 1.6350% (3)

 

1 installment in January 2018

 

CPFL Energia guarantee and promissory notes

Citibank

 

206,881

 

204,486

 

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

 

2 annual installments from January 2019

 

CPFL Energia guarantee and promissory notes

Citibank

 

165,054

 

163,225

 

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

 

1 installment in March 2019

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

54,823

 

54,235

 

US$ + 2.08% (3)

 

1 installment in August 2017

 

CPFL Energia guarantee and promissory notes

Sumitomo

 

165,598

 

163,712

 

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

 

1 installment in April 2018

 

CPFL Energia guarantee and promissory notes

Syndicated transaction (**) - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

 

220,581

 

218,104

 

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

 

5 semiannual installments from May 2019

 

CPFL Energia guarantee and promissory notes

RGE

                   

Bank of Tokyo-Mitsubishi

 

59,531

 

58,852

 

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

 

1 installment in April 2018

 

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

 

270,782

 

267,740

 

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

 

1 installment in May 2018

 

CPFL Energia guarantee and promissory notes

HSBC

 

45,008

 

44,496

 

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

 

1 installment in October 2017

 

CPFL Energia guarantee and promissory notes

J.P. Morgan

 

202,024

 

199,826

 

US$ + 2.78% (3)

 

1 installment in February 2018

 

CPFL Energia guarantee and promissory notes

Syndicated transaction (**) - Bank of America Merrill Lynch, Citibank, HSBC and EDC-Export Development Canada

 

220,581

 

218,104

 

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

 

5 semiannual installments from May 2019

 

CPFL Energia guarantee and promissory notes

CPFL Santa Cruz

                   

Scotiabank

 

16,735

 

16,556

 

US$ + 3.37% (4) (g)

 

1 installment in July 2019

 

CPFL Energia guarantee and promissory notes

CPFL Sul Paulista

                   

Scotiabank

 

16,735

 

16,556

 

US$ + 3.37% (4) (g)

 

1 installment in July 2019

 

CPFL Energia guarantee and promissory notes

CPFL Leste Paulista

                   

Scotiabank

 

16,735

 

16,556

 

US$ + 3.37% (4) (g)

 

1 installment in July 2019

 

CPFL Energia guarantee and promissory notes

CPFL Jaguari

                   

Scotiabank

 

16,735

 

16,556

 

US$ + 3.37% (4) (g)

 

1 installment in July 2019

 

CPFL Energia guarantee and promissory notes

 

 

 

58 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

CPFL Geração

                   

HSBC

 

-

 

326,159

 

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

 

1 installment in March 2017

 

CPFL Energia guarantee and promissory notes

CCB-China Construction Bank

 

99,020

 

97,946

 

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

 

1 installment in June 2019

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

118,819

 

117,550

 

US$ + 3.37% (4) (g)

 

1 installment in July 2019

 

CPFL Energia guarantee and promissory notes

Citibank

 

395,719

 

391,380

 

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

 

3 annual installments from September 2018

 

CPFL Energia guarantee and promissory notes

CCB China

 

32,985

 

32,624

 

US$ + 3.37% (4) (g)

 

1 installment in September 2019

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

164,917

 

163,125

 

US$ + 3.13% (f)

 

1 installment in December 2019

 

CPFL Energia guarantee

Paulista Lajeado

                   

Banco Itaú

 

36,164

 

35,771

 

US$ + 3.196% (4)

 

1 installment in March 2018

 

CPFL Energia guarantee and promissory notes

CPFL Brasil

                   

Scotiabank

 

44,980

 

44,501

 

US$ + 2.779% (3)

 

1 installment in August 2018

 

CPFL Energia guarantee and promissory notes

                     

Mark to market

 

28,402

 

(37,415)

           
                     

Total in foreign currency - fair value

 

5,324,400

 

5,502,211

           
                     

Borrowing costs (*)

 

(33,244)

 

(38,143)

           
                     

Total - Consolidated

 

12,587,897

 

13,044,041

           
                     
                     

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) 95.20% 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

           

(d) 70.1% to 80% of CDI

 

(h) 120.1% to 130% of CDI

           

 

 

 

(*) In accordance with CPC 38/IAS 39, this refers to borrowing costs directly attributable to the issuance of the respective debts.

(**) Syndicated transaction – borrowings in foreign currency, having as counterpart a group of financial institutions.

 

 

As segregated in the tables above, in conformity with CPCs 38 and 39 and IASs 32 and 39, the Group classified their debts as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit or loss.

The objective of the classification as financial liabilities of borrowings measured at fair value is to compare the effects of the recognition of income and expenses derived from marking to market of derivatives, debt-related derivatives, in order to obtain more relevant and consistent accounting information. At June 30, 2017, the balance of the borrowings measured at fair value was R$ 5,324,400 (R$ 5,502,211 at December 31, 2016).

Changes in the fair values of these borrowings are recognized in finance income/cost of the Group. At June 30, 2017, the accumulated losses obtained on the marking to market of the borrowings were R$ 28,402 (accumulated gains of R$ 37,415 at December 31, 2016), which reduced by the gains obtained on the marking to market of derivative financial instruments of R$ 43,930 (R$ 24,504 at December 31, 2016) contracted to hedge against changes in foreign exchange rates (note 32), resulted in a total net gain of R$ 15,528 (R$ 61,919 at December 31, 2016).

 

The maturities of the principal of borrowings recorded in noncurrent liabilities are scheduled as follows:

 

 

 

 

59 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Main additions in the period:

 

       

R$ thousand

   

Company

 

Bank / Credit issue

 

Total approved

 

Released in 2017

 

Released net of fundraising costs

 

Interest

 

Utilization

Local currency

                       

Investment

                       

CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista e CPFL Mococa

 

FINAME (a)

 

5,881

 

5,881

 

5,881

 

Quarterly

 

Subsidiary's investment plan

CPFL Serviços

 

FINAME (a)

 

7,377

 

7,377

 

7,377

 

Quarterly

 

Acquisition of machinery and equipment

CPFL Serviços

 

Promissory note

 

45,000

 

45,000

 

45,000

 

Bullet

 

Capital de Giro

CPFL Renováveis

 

FINEM XXVI

 

764,109

 

145,670

 

145,670

 

Monthly

 

Subsidiary's investment plan

CPFL Renováveis

 

FINEM XII

 

99,344

 

800

 

800

 

Monthly

 

Subsidiary's investment plan

CPFL Renováveis

 

FINEM XXVII

 

87,184

 

1,699

 

1,699

 

Monthly

 

Subsidiary's investment plan

                         
       

1,008,895

 

206,427

 

206,427

       

   

(a) There is no restrictive financial covenant.

 

Restrictive covenants

The borrowing agreements are subject to certain restrictive covenants, including covenants that require the Company and/or its subsidiaries to maintain certain financial ratios within pre-established parameters. Moreover, these agreements contain restrictive non-financial covenants, which are complied with as per the last measurement period.

Borrowings for which disbursement of amounts occurred in 2017, as well as other debts, have restrictive covenants related to financial indicators, which details of the restrictive covenants are presented in the financial statements at December 31, 2016.

The Management of the Group monitors these ratios systematically and constantly to ensure that the covenants are complied with. In the opinion of the Group’s Management, all restrictive covenants and covenants whose indicators are measured semiannually and annually have been properly complied with, as per  the last measurement period, that is, June 30, 2017 and December 31, 2016, respectively.

 

 

 

 

60 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

( 17 )   DEBENTURES

 

 

     

Consolidated

     

June 30, 2017

 

December 31, 2016

     

Current interest

 

Current

 

Noncurrent

 

Total

 

Current interest

 

Current

 

Noncurrent

 

Total

Parent company

                                 

5th Issue

Single series

 

13,919

 

-

 

620,000

 

633,919

 

18,069

 

-

 

620,000

 

638,069

                                   

CPFL Paulista

                                 

6th Issue

Single series

 

11,698

 

-

 

264,000

 

275,698

 

47,079

 

198,000

 

462,000

 

707,079

7th Issue

Single series

 

23,520

 

126,250

 

378,750

 

528,520

 

28,913

 

-

 

505,000

 

533,913

     

35,219

 

126,250

 

642,750

 

804,219

 

75,992

 

198,000

 

967,000

 

1,240,992

                                   

CPFL Piratininga

                                 

6th Issue

Single series

 

1,950

 

-

 

44,000

 

45,950

 

7,846

 

33,000

 

77,000

 

117,846

7th Issue

Single series

 

10,945

 

58,750

 

176,250

 

245,945

 

13,455

 

-

 

235,000

 

248,455

8th issue

2nd series

 

8,258

 

-

 

246,000

 

254,258

 

-

 

-

 

-

 

-

8th issue

1st series

 

898

 

-

 

60,508

 

61,406

 

-

 

-

 

-

 

-

     

22,050

 

58,750

 

526,758

 

607,558

 

21,301

 

33,000

 

312,000

 

366,301

                                   

RGE

                                 

6th Issue

Single series

 

7,095

 

-

 

200,000

 

207,095

 

35,666

 

150,000

 

350,000

 

535,666

7th Issue

Single series

 

7,918

 

42,500

 

127,500

 

177,918

 

9,733

 

-

 

170,000

 

179,733

8th issue

2nd series

 

9,186

 

-

 

250,000

 

259,186

 

-

 

-

 

-

 

-

8th issue

1st series

 

2,128

 

-

 

130,935

 

133,063

 

-

 

-

 

-

 

-

     

26,326

 

42,500

 

708,435

 

777,261

 

45,399

 

150,000

 

520,000

 

715,399

                                   

RGE SUL

                                 

4th Issue

Single series

 

24,695

 

-

 

1,100,000

 

1,124,695

 

32,058

 

-

 

1,100,000

 

1,132,058

                                   

CPFL Santa Cruz

                                 

1st Issue

Single series

 

200

 

32,500

 

-

 

32,700

 

550

 

32,500

 

32,500

 

65,550

                                   

CPFL Brasil

                                 

3rd Issue

Single series

 

8,980

 

-

 

400,000

 

408,980

 

11,657

 

-

 

400,000

 

411,657

                                   

CPFL Geração

                                 

5th Issue

Single series

 

4,809

 

546,000

 

-

 

550,809

 

12,969

 

546,000

 

546,000

 

1,104,969

6th Issue

Single series

 

18,581

 

-

 

460,000

 

478,581

 

23,228

 

-

 

460,000

 

483,228

7th Issue

Single series

 

13,138

 

-

 

635,000

 

648,138

 

16,379

 

-

 

635,000

 

651,379

8th Issue

Single series

 

849

 

-

 

86,956

 

87,805

 

3,369

 

-

 

85,520

 

88,889

9th Issue

Single series

 

1,902

 

-

 

51,024

 

52,926

 

524

 

-

 

50,278

 

50,802

     

39,279

 

546,000

 

1,232,980

 

1,818,259

 

56,470

 

546,000

 

1,776,798

 

2,379,268

                                   

CPFL Renováveis

                                 

1st Issue - SIIF (*)

1st to 12th series

 

747

 

43,439

 

456,113

 

500,299

 

762

 

41,938

 

461,314

 

504,014

1st Issue - PCH Holding 2

Single series

 

472

 

8,700

 

123,391

 

132,563

 

644

 

8,700

 

132,091

 

141,435

1st Issue - Renováveis (***)

Single series

 

4,183

 

64,500

 

258,000

 

326,683

 

6,160

 

43,000

 

322,500

 

371,660

2nd Issue - Renováveis

Single series

 

8,287

 

60,000

 

210,000

 

278,287

 

11,486

 

30,000

 

270,000

 

311,486

3rd Issue - Renováveis

Single series

 

3,406

 

98,657

 

197,343

 

299,406

 

4,444

 

-

 

296,000

 

300,444

4th Issue - Renováveis

1st series

 

6,796

 

-

 

200,000

 

206,796

 

7,925

 

-

 

200,000

 

207,925

1st Issue - DESA

Single series

 

-

 

-

 

-

 

-

 

425

 

17,500

 

-

 

17,925

2nd Issue - DESA

Single series

 

35,112

 

21,665

 

43,336

 

100,113

 

29,153

 

-

 

65,000

 

94,153

1st Issue - Pedra Cheirosa I

Single series

 

10,867

 

52,200

 

-

 

63,067

 

6,675

 

52,200

 

-

 

58,875

1st Issue - Pedra Cheirosa II

Single series

 

9,950

 

47,800

 

-

 

57,750

 

6,114

 

47,800

 

-

 

53,914

1st Issue - Boa Vista II

Single series

 

10,408

 

50,000

 

-

 

60,408

 

6,395

 

50,000

 

-

 

56,395

5th Issue - Renováveis

Single series

 

4,216

 

6,000

 

94,000

 

104,216

 

-

 

-

 

-

 

-

     

94,444

 

452,961

 

1,582,183

 

2,129,588

 

80,183

 

291,138

 

1,746,905

 

2,118,226

                                   

Borrowing costs (**)

   

-

 

(17,270)

 

(51,731)

 

(69,001)

 

(7,346)

 

(8,545)

 

(51,684)

 

(67,575)

                                   
     

265,113

 

1,241,691

 

6,761,375

 

8,268,178

 

334,333

 

1,242,092

 

7,423,518

 

8,999,945

 

 

 

 

61 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

   

Quantity issued

 

Annual remuneration

 

Annual effective rate

 

Amortization conditions

 

Collateral

Parent company

                   

5th Issue

Single series

62,000

 

114.5% of CDI

 

120.65% of CDI

 

2 annual installments from October 2019

 

No guarantee

                     

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

8th issue

2nd series

246,000

 

109.5% CDI

 

109.5% CDI

 

2 installments in February 2021 and February 2022

 

CPFL Energia guarantee

8th issue

1st series

60,000

 

IPCA + 5.2901%

 

IPCA + 5.2901%

 

2 installments in February 2021 and February 2022

 

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

8th issue

2nd series

250,000

 

111.25% CDI

 

111.25% CDI

 

2 installments in February 2021 and February 2022

 

CPFL Energia guarantee

8th issue

1st series

130,000

 

IPCA+ 5.3473%

 

IPCA+ 5.3473%

 

2 installments in February 2021 and February 2022

 

CPFL Energia guarantee

                     
                     

RGE SUL

                   

4th Issue

Single series

110,000

 

114.50% of CDI

 

120.65% of CDI

 

2 annual installments from October 2019

 

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

                   

3rd Issue

Single series

40,000

 

114.5% of CDI

 

124.04%% of CDI

 

2 annual installments from October 2019

 

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

9th Issue

Single series

50,000

 

IPCA+ 5.48%

 

101.74% of CDI

 

1 installment in October 2021

 

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

4th Issue - Renováveis

1st series

20,000

 

126% CDI

 

134.22% CDI

 

3 annual installments from September 2019

 

CPFL Energia guarantee

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 2016

 

Unsecured

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

5th Issue - Renováveis

Single series

100,000,000

 

129,5% of CDI

 

138.06% of CDI

 

12 semi-annual installments from June 2018

 

Liens of quotas from Ludesa
and contract credits
Dobrevê guarantee

                     
                     

The 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

(3) 108% to 108.1% of CDI

 

 (*) These debentures can be converted into shares and, therefore, are considered in the calculation of the dilutive effect for the earnings per share (note 24)

 

(**) In accordance with CPC 38/IAS 39, this refers to borrowing costs directly attributable to the issuance of the respective debts.

 

(***)On June 28, 2017, the subsidiary obtained the agreement of the debenture holders for non-compliance with the Debt Service Coverage Ratio (DSCR) indicator relating to the calculation for June 2017 (higher than 1.00) and DSCR relating to the calculation for December 2017 (higher than 1.05).

 

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

Maturity

 

Consolidated

From July 1st, 2018

 

201,488

2019

 

3,013,328

2020

 

1,796,982

2021

 

862,298

2022

 

400,673

2023 to 2027

 

443,989

2028 to 2032

 

42,615

Total

 

6,761,375

     

 

 

62 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

Main additions in the period:

           

R$ thousand

Company

 

Issue

 

Quantity issued

 

Released in 2017

 

Released net of fundraising costs

 

Interest

 

Utilization

CPFL Piratininga

 

8th issue

 

306,000

 

306,000

 

303,509

 

Semiannual

 

Subsidiary's investment plan, debt refinancing and working capital improvement

RGE

 

8th issue

 

380,000

 

380,000

 

376,605

 

Semiannual

 

Subsidiary's investment plan, debt refinancing and working capital improvement

CPFL Renováveis - parent company (a)

 

5th issue

 

100,000,000

 

100,000

 

97,505

 

Semiannual

 

Subsidiary's investment plan

           

786,000

 

777,619

       
 

(a) the agreement has no restrictive covenants

 

Pre-payment

 

6th issue - CPFL Paulista, CPFL Piratininga and RGE – In the 1st semester of 2017, two quotas were paid of the 6th issue of debentures of the subsidiaries CPFL Paulista (R$ 405,660), CPFL Piratininga (R$ 67,610) and RGE (R$ 311,649), whose due date were July 2017 and 2018.

 

RESTRICTIVE COVENANTS

The debenture agreements are subject to certain restrictive covenants, including covenants that require the Company and its subsidiaries to maintain certain financial ratios within pre-established parameters. Moreover, these agreements contain restrictive non-financial covenants, which are complied with as per the last  measurement period.

Debentures issued in 2017 are subject to restrictive covenants, which require from Company or its subsidiaries to maintain financial ratios, as follows:

CPFL Piratininga and RGE

Maintenance, by the Company, of the following ratios:

·         Net indebtedness divided by EBITDA – maximum of 3.75;

·         EBITDA divided by finance income (costs) - minimum of 2.25;

The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2016.

The Management of the Group monitors these ratios systematically and constantly to ensure that the conditions are complied with. In the opinion of the Group’s Management, all restrictive covenants and covenants whose indicators are measured semiannually and annually have been properly complied with, as per the last measurement period, that is, June 30, 2017 and December 31, 2016, respectively.

 

 

( 18 )   PRIVATE PENSION PLAN

The subsidiaries have supplementary retirement and pension plans for their employees, the characteristics of which are described in note 19 to the financial statements for the year ended December 31, 2016.

18.1Movements in the defined benefit plans                                      

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

 

63 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

CPFL Paulista

 

CPFL

Piratininga

 

CPFL

Geração

 

RGE

 

RGE Sul

 

Total

Net actuarial liability at December 31, 2016

800,445

 

139,958

 

18,954

 

4,972

 

74,830

 

1,039,158

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

42,251

 

8,622

 

1,034

 

127

 

4,911

 

56,944

Sponsors' contributions transferred during the year/period

(19,593)

 

(6,715)

 

(264)

 

(3,344)

 

(3,043)

 

(32,958)

Net actuarial liability at June 30, 2017

823,102

 

141,865

 

19,724

 

1,755

 

76,698

 

1,063,144

Other contributions

11,794

 

42

 

(10)

 

9

 

-

 

11,834

Total liability

834,896

 

141,907

 

19,714

 

1,764

 

76,698

 

1,074,979

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

59,027

Noncurrent

 

 

 

 

 

 

 

 

 

 

1,015,952


The income and expenses recognized as cost of the operation are shown below:

 

1st semester 2017

 

CPFL Paulista

 

CPFL

Piratininga

 

CPFL

Geração

 

RGE

 

RGE Sul

 

Total

Service cost

354

 

1,576

 

36

 

136

 

1,077

 

3,179

Interest on actuarial obligations

238,306

 

63,780

 

5,716

 

18,698

 

25,464

 

351,964

Expected return on plan assets

(196,410)

 

(56,734)

 

(4,718)

 

(18,708)

 

(21,630)

 

(298,200)

Total expense (income)

42,251

 

8,622

 

1,034

 

127

 

4,911

 

56,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st semester 2016

 

CPFL Paulista

 

CPFL

Piratininga

 

CPFL

Geração

 

RGE

 

RGE Sul

 

Total

Service cost

380

 

1,254

 

34

 

10

 

-

 

1,677

Interest on actuarial obligations

229,324

 

58,520

 

5,482

 

16,944

 

-

 

310,270

Expected return on plan assets

(203,580)

 

(58,446)

 

(4,872)

 

(17,744)

 

-

 

(284,643)

Effect of asset ceiling

-

 

-

 

-

 

520

 

-

 

520

Total expense (income)

26,124

 

1,329

 

643

 

(271)

 

-

 

27,825

 

The main assumptions considered in the actuarial calculation, based on the actuarial reports prepared as of  December 31, 2016 and 2015, were as follows:

 

 

 

CPFL Paulista, CPFL Geração and CPFL Piratininga

 

RGE

 

RGE Sul

 

 

12/31/2016

 

12/31/2015

 

12/31/2016

 

12/31/2015

 

12/31/2016

 

 

 

 

 

 

 

 

 

 

 

Nominal discount rate for actuarial liabilities:

 

10,99% p.a.

 

12,67% p.a.

 

10,99% p.a.

 

12,67% p.a.

 

10,99% p.a.

Nominal return rate on plan assets:

 

10,99% p.a.

 

12,67% p.a.

 

10,99% p.a.

 

12,67% p.a.

 

10,99% p.a.

Estimated rate of nominal salary increase:

 

7,00% p.a.

 

6,79% p.a.

 

8,15% p.a.

 

6,79% p.a.

 

7,29% p.a.

Estimated rate of nominal benefits increase:

 

5,00% p.a.

 

5,00% p.a.

 

5,00% p.a.

 

4,50% p.a.

 

5,00% 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.

 

5,00% p.a.

 

5,00% p.a.

General biometric mortality table:

 

AT-2000 (-10)

 

AT-2000 (-10)

 

BR-EMS sb v.2015

 

AT-2000 (-10)

 

AT-2000

Biometric table for the onset of disability:

 

Low Light

 

Low Light

 

Medium Light

 

Low Light

 

Medium Light

Expected turnover rate:

 

ExpR_2012*

 

ExpR_2012*

 

Null

 

ExpR_2012

 

Null

Likelihood of reaching retirement age:

 

100% when a beneficiary of the plan first becomes eligible

 

100% when a beneficiary of the plan first becomes eligible

 

100% one year after when a beneficiary of the plan first becomes eligible

 

100% when a beneficiary of the plan first becomes eligible

 

100% one year after when a beneficiary of the plan first becomes eligible

(*) FUNCESP experience, with aggravation of 40%

 

 

 

 

 

 

 

 

 

 

                     

 

( 19 )   REGULATORY CHARGES

 

 

Consolidated

 

June 30, 2017

 

December 31,

2016

Financial compensation for the use of water resources

1,895

 

1,385

Global reversal reserve - RGR

17,468

 

17,469

ANEEL inspection fee -TFSEE

2,094

 

2,044

Energy development account - CDE (note 25.5)

261,580

 

309,117

Tariff flags and others

157,174

 

36,064

Total

440,213

 

366,078

 

 

 

 

 

 

64 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

Energy development account – CDE: refers to the (i) annual CDE quota for the year 2017 in the amount of R$ 138,135 (R$ 164,681 at December 31, 2016); (ii) quota intended for the refund of the amount contributed to the CDE account for the period from January 2013 to January 2014 totaling R$ 46,797 (R$ 44,622 at December 31, 2016); and (iii) quota intended for the refund of the amount contributed to the Regulated Contracting Environment (ACR) account for the period from February to December 2014, in the amount of R$ 76,648 (R$ 99,814 at December 31, 2016). The subsidiaries matched the payables relating to the CDE account with the receivables relating to the Eletrobras account (note 11)  in the 1st semester of 2017, in the amount of R$ 182,648 (R$ 428,387 in the 1st semester of 2016).

 

 

 

( 20 )   TAXES, FEES AND CONTRIBUTIONS

 

 

Consolidated

 

June 30, 2017

 

December 31,
2016

Current

 

 

 

IRPJ (corporate income tax)

51,125

 

42,793

CSLL (social contribution on net income)

19,507

 

14,434

Income tax and social contribution

70,632

 

57,227

 

 

 

 

ICMS (State VAT)

360,276

 

416,096

PIS (tax on revenue)

26,693

 

28,759

COFINS (tax on revenue)

117,699

 

126,939

Others

47,007

 

52,522

Others

551,675

 

624,317

 

 

 

 

Total current

622,307

 

681,544

 

 

 

 

Noncurrent

 

 

 

PIS (Tax on Revenue)

23,190

 

26,814

Total noncurrent

23,190

 

26,814

 

 

 

 

 

 

 

65 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

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

 

 

Consolidated

 

June 30, 2017

 

December 31, 2016

 

Provision for

tax, civil and

labor risks

 

Escrow

Deposits

 

Provision for

tax, civil and

labor risks

 

Escrow

Deposits

 

 

 

 

 

 

 

 

Labor

219,547

 

116,237

 

222,001

 

110,147

 

 

 

 

 

 

 

 

Civil

234,514

 

103,089

 

236,915

 

114,214

 

 

 

 

 

 

 

 

Tax

 

 

 

 

 

 

 

FINSOCIAL

33,402

 

93,830

 

32,372

 

90,951

Income Tax

147,013

 

371,299

 

142,790

 

150,439

Others

131,916

 

133,497

 

113,227

 

84,091

 

312,331

 

598,626

 

288,389

 

325,481

 

 

 

 

 

 

 

 

Others

84,994

 

2,010

 

85,971

 

229

 

 

 

 

 

 

 

 

Total

851,385

 

819,962

 

833,276

 

550,072

 

 

 

 

 

 

 

 

 

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

 

 

Consolidated

 

December 31,

2016

 

Additions

 

Reversals

 

Payments

 

Monetary

adjustment

 

June 30, 2017

Labor

222,001

 

51,539

 

(21,664)

 

(49,344)

 

17,016

 

219,547

Civil

236,915

 

62,300

 

(17,287)

 

(58,348)

 

10,934

 

234,514

Tax

288,389

 

18,106

 

(5,967)

 

(40)

 

11,843

 

312,331

Others

85,971

 

(0)

 

(59)

 

(3,562)

 

2,642

 

84,994

Total

833,276

 

131,946

 

(44,977)

 

(111,294)

 

42,435

 

851,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Escrow Deposits

550,072

 

289,978

 

(7,214)

 

(38,947)

 

26,074

 

819,962

 

 

 

 

 

 

 

 

 

 

 

 

 

   The provision for tax, civil and labor risks was based on the assessment of the risks of losses on lawsuits to which the Company and its subsidiaries are parties, where the likelihood of loss is probable in the opinion of the outside legal counselors and the Group’s management.

The details of the nature of the provision for tax, civil, labor and other risks and escrow deposits are presented in the Note 22 of the financial statements at December 31, 2016.

 

Possible losses:

The Company and its subsidiaries are involved in other lawsuits and risks for which Management, supported by the opinion of its outside legal counselors, believes that the likelihood of a favorable outcome is possible as there is a solid defense position for these cases and,  therefore, no provision was recognized. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered as probable or remote.

The claims relating to possible losses at June 30, 2017 and December 31, 2016 were as follows:

 

 

66 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

Consolidated

 

 

 

June 30, 2017

 

December 31,

2016

 

 

 

 

 

 

 

 

Labor

669,471

 

668,005

 

Work accidents, risk premium for dangerousness at workplace and overtime

Civil

1,180,551

 

1,004,279

 

Personal injury, environmental impacts and overfed tariffs

Tax

4,804,297

 

4,611,077

 

ICMS, FINSOCIAL, PIS and COFINS, and Income tax

Regulatory

104,318

 

93,827

 

Technical, commercial and economic-financial supervisions

Total

6,758,636

 

6,377,188

 

 

 

 

 

 

 

 

           

 

Tax – there is a discussion about the deductibility for income tax of the expense recognized in 1997 relating to the commitment assumed in regard to the pension plan of employees of the subsidiary CPFL Paulista with Fundação CESP in the estimated amount of R$ 1,167,385. In January 2016, the subsidiary obtained court decisions that authorized the replacement of the escrow deposits related to these lawsuits with financial guarantees (letter of guarantee and performance bond), for which 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, without suspensive effect, which is pending a decision of the Federal Regional Court. Concurrently, in February 2017, there was a decision for the refund of the amount related to interest incurred on part of the deposits withdrawn. Therefore, the subsidiary made an escrow deposit of R$ 206,874.

Regarding the labor risks, as described in note 22 to the financial statements for the year ended December 31, 2016, there is a discussion about the possibility of changing the inflation adjustment index used by the Labor Court, the status of such discussion has been unchanged since then and the risk remains as possible.

Based on the opinion of their outside legal counselors, the Group’s management believes that the amounts provided for reflect the current best estimate.

 

( 22 )   OTHER PAYABLES

 

 

Consolidated

 

Current

 

Noncurrent

 

June 30, 2017

 

December 31,

2016

 

June 30, 2017

 

December 31,

2016

Consumers and concessionaires

73,720

 

73,864

 

43,832

 

44,711

Energy efficiency program - PEE

271,103

 

257,622

 

80,633

 

58,798

Research & Development - P&D

115,427

 

75,655

 

22,733

 

55,272

EPE / FNDCT / PROCEL

6,622

 

12,928

 

-

 

-

Reversion fund

-

 

-

 

17,750

 

17,750

Advances

285,000

 

163,054

 

7,278

 

8,029

Tariff discounts - CDE

6,753

 

8,891

 

-

 

-

Provision for socio environmental costs

9,633

 

13,703

 

69,413

 

61,828

Payroll

12,599

 

16,951

 

-

 

-

Profit sharing

40,683

 

56,215

 

7,056

 

11,400

Collection agreements

67,137

 

69,793

 

-

 

-

Guarantees

-

 

-

 

25,301

 

44,140

Business combination

6,934

 

9,492

 

-

 

-

Others

41,507

 

49,454

 

14,163

 

7,364

Total

937,117

 

807,623

 

288,160

 

309,292

 

 

 

 

 

 

 

 

               

 

Advances: refer mainly to advances from customers in relation to advance billing by the subsidiary CPFL Renováveis, before the energy or service has actually been provided or delivered.

 

( 23 )   EQUITY

 

The shareholders’ interest in the Company’s equity at June 30, 2017 and December 31, 2016 is shown below:

 

67 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

 

Number of shares

 

 

June 30, 2017

Shareholders

 

Common shares

 

Interest %

State Grid Brazil Power Participações S.A.

 

322,078,613

 

31.64%

ESC Energia S.A.

 

234,086,204

 

23.00%

Members of Executive Board and Board of Directors

 

23,516

 

0.00%

Other shareholders

 

461,726,413

 

45.36%

Total

 

1,017,914,746

 

100.00%

 

 

 

 

 

 

 

Number of shares

 

 

December 31, 2016

Shareholders

 

Common shares

 

Interest %

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

299,787,559

 

29.45%

Camargo Correa S.A.

 

5,897,311

 

0.58%

ESC Energia S.A.

 

234,086,204

 

23.00%

Bonaire Participações S.A.

 

1,249,386

 

0.12%

Energia São Paulo FIA

 

35,145,643

 

3.45%

Fundação Petrobras de Seguridade Social - Petros

 

28,056,260

 

2.76%

Fundação Sistel de Seguridade Social

 

37,070,292

 

3.64%

Fundação Sabesp de Seguridade Social - Sabesprev

 

696,561

 

0.07%

Fundação CESP

 

51,048,952

 

5.02%

Members of Executive Board

 

34,250

 

0.00%

BNDES Participações S.A.

 

68,592,097

 

6.74%

Antares Holdings Ltda.

 

16,967,165

 

1.67%

Brumado Holdings Ltda.

 

36,497,075

 

3.59%

Other shareholders

 

202,785,991

 

19.92%

Total

 

1,017,914,746

 

100.00%

           

 

On January 23, 2017, the Company received a correspondence from State Grid Brazil Power Participações S.A.. (“State Grid Brazil”) informing that on that date the Share Purchase Agreement dated September 2, 2016 between State Grid Brazil, Camargo Corrêa S.A., Caixa de Previdência dos Funcionários do Banco do Brasil – PREVI, Fundação CESP, Fundação Sistel de Seguridade Social, Fundação Petrobras de Seguridade Social – PETROS, Fundação SABESP de Seguridade Social — SABESPREV, and certain other parties, had been signed.

After finalizing the transaction, State Grid Brazil became the parent company of CPFL Energia with 54.64% (556,164,817 shares, direct or indirect) of the Company’s voting and total capital.

With the transaction, State Grid Brazil became the only controlling shareholder of the Company, and the Shareholders’ Agreement dated March 22, 2002 signed among the former shareholders was terminated.

The details of the items included in equity are described in the financial statements for the year ended December 31, 2016.

 

( 24 )   EARNINGS PER SHARE

Earnings per share – basic and diluted

 

The calculation of the basic and diluted earnings per share for the quarters and semesters ended June 30, 2017 and 2016 was based on the profit attributable to the controlling shareholders and the weighted average number of common shares outstanding during the reporting periods.

 

 

 

68 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

 

2017

 

2016

 

 

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

 

Numerator

 

 

 

 

 

 

 

 

 

Profit attributable to controlling shareholders

 

143,475

 

389,360

 

259,811

 

531,160

 

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 and diluted

 

0.14

 

0.38

 

0.26

 

0.52

 

 

(*)Considers the event that occurred on April 29, 2016, related to the capital increase through issue of 24,900,531 shares (note 24). 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

                                                                                                    

For the periods ended June 30, 2017 and 2016, the calculation of the earnings per share was not impacted by the dilutive effects of the debentures convertible into shares and by the share-based payment of the indirect subsidiary CPFL Renováveis and its subsidiaries.

 

( 25 )   NET OPERATING REVENUE

 

 

 

Consolidated

 

 

2017

 

 

 

2016

 

 

Revenue from Electric Energy Operations

 

1st semester

2017

 

1st semester

2017

 

2nd Quarter (Restated)

1st Semester

(Restated)

Consumer class

 

 

 

 

 

 

 

 

Residential

 

2,694,765

 

5,872,153

 

2,477,996

 

5,307,088

Industrial

 

1,259,244

 

2,502,632

 

1,304,671

 

2,668,812

Commercial

 

1,293,443

 

2,819,964

 

1,328,092

 

2,827,307

Rural

 

256,233

 

586,001

 

173,634

 

361,067

Public administration

 

199,150

 

399,210

 

174,314

 

341,040

Public lighting

 

158,707

 

313,497

 

137,367

 

288,163

Public services

 

230,687

 

470,532

 

215,696

 

451,046

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

 

(20,874)

 

(45,153)

 

(17,884)

 

(35,622)

Billed

 

6,071,355

 

12,918,836

 

5,793,886

 

12,208,900

Unbilled (net)

 

(195,855)

 

(221,484)

 

51,100

 

99,164

(-) Reclassification to Network Usage Charge - TUSD - Captive Consumers

 

(2,235,793)

 

(4,827,275)

 

(2,252,514)

 

(4,635,820)

Electricity sales to final consumers

 

3,639,707

 

7,870,076

 

3,592,472

 

7,672,245

 

 

 

 

 

 

 

 

 

Furnas Centrais Elétricas S.A.

 

142,641

 

277,241

 

136,258

 

258,377

Other concessionaires and licensees

 

703,422

 

1,274,975

 

530,497

 

1,001,344

(-) Reclassification to Network Usage Charge - TUSD - Captive Consumers

 

(12,371)

 

(24,847)

 

(12,507)

 

(25,947)

Spot market energy

 

608,058

 

852,708

 

(26,794)

 

128,496

Electricity sales to wholesalers

 

1,441,750

 

2,380,077

 

627,454

 

1,362,270

 

 

 

 

 

 

 

 

 

Revenue due to Network Usage Charge - TUSD - Captive Consumers

 

2,248,164

 

4,852,122

 

2,265,022

 

4,661,767

Revenue due to Network Usage Charge - TUSD - Free Consumers

 

537,295

 

1,063,604

 

516,811

 

975,363

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

 

(6,237)

 

(13,034)

 

(4,304)

 

(8,546)

Revenue from construction of concession infrastructure

 

462,323

 

878,362

 

274,716

 

491,850

Sector financial asset and liability (Note 8)

 

369,317

 

(195,686)

 

(461,979)

 

(1,194,232)

Concession financial asset - Adjustment of expected cash flow (Note 10)

 

32,391

 

81,314

 

64,641

 

152,021

Energy development account - CDE - Low-income, Tariff discounts - judicial injunctions ,and other tariff discounts

 

313,950

 

737,924

 

241,895

 

495,019

Other revenues and income

 

117,851

 

232,137

 

109,669

 

204,287

Other operating revenues

 

4,075,055

 

7,636,744

 

3,006,471

 

5,777,529

Total gross operating revenue

 

9,156,512

 

17,886,897

 

7,226,396

 

14,812,043

 

 

 

 

 

 

 

 

 

Deductions from operating revenues

 

 

 

 

 

 

 

 

ICMS

 

(1,287,876)

 

(2,755,202)

 

(1,190,950)

 

(2,516,095)

PIS

 

(138,986)

 

(274,789)

 

(110,999)

 

(230,026)

COFINS

 

(640,211)

 

(1,265,701)

 

(511,296)

 

(1,059,565)

ISS

 

(3,672)

 

(6,594)

 

(2,627)

 

(4,903)

Global reversal reserve - RGR

 

(741)

 

(1,457)

 

(704)

 

(1,384)

Energy development account - CDE

 

(784,158)

 

(1,614,314)

 

(834,925)

 

(1,677,343)

Research and development and energy efficiency programs

 

(43,333)

 

(84,434)

 

(33,110)

 

(66,289)

PROINFA

 

(42,862)

 

(86,767)

 

(28,545)

 

(48,909)

Tariff flags and others

 

(244,460)

 

(281,063)

 

(26,131)

 

(377,097)

IPI

 

(49)

 

(91)

 

(65)

 

(84)

FUST and FUNTEL

 

(8)

 

(19)

 

(9)

 

(17)

Others

 

(7,608)

 

(15,139)

 

(6,312)

 

(12,838)

 

 

(3,193,963)

 

(6,385,569)

 

(2,745,673)

 

(5,994,551)

Net operating revenue

 

5,962,549

 

11,501,327

 

4,480,723

 

8,817,493

                 

 

 

 

69 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

2017

 

2016

Revenue from operations with electricity - in GWh (*)

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Consumer class

             

Residential

4,590

 

9,718

 

4,003

 

8,268

Industrial

3,683

 

7,142

 

3,167

 

6,234

Commercial

2,455

 

5,284

 

2,482

 

4,937

Rural

836

 

1,935

 

519

 

1,031

Public administration

400

 

767

 

326

 

625

Public lighting

490

 

970

 

423

 

845

Public services

515

 

1,012

 

448

 

903

Billed

12,969

 

26,829

 

11,368

 

22,843

Own consumption

8

 

17

 

8

 

16

Electricity sales to final consumers

12,977

 

26,846

 

11,376

 

22,859

               

Furnas Centrais Elétricas S.A.

754

 

1,501

 

754

 

1,509

Other concessionaires and licensees

3,803

 

7,020

 

2,874

 

5,425

Spot market energy

2,952

 

4,374

 

1,215

 

1,764

Electricity sales to wholesalers

7,510

 

12,895

 

4,844

 

8,698

(*) Information not reviewed by the independent auditors.

             

 

 

Consolidated

Nº of consumers (*)

June 30, 2017

 

June 30, 2016

Consumer class

     

Residential

8,240,134

 

6,998,280

Industrial

60,447

 

54,666

Commercial

543,888

 

468,018

Rural

356,962

 

247,231

Public Administration

60,764

 

51,917

Public Lighting

11,111

 

10,650

Public Services

9,698

 

8,531

Total

9,283,004

 

7,839,293

(*) Information not reviewed by the independent auditors.

 

25.1 Adjustment of revenues from excess demand and excess reactive power

The information related to the recognition and historical data are described in note 27.1 to the financial statements for the year ended December 31, 2016. 

 

25.2 Periodic tariff review (“RTP”) and Annual tariff adjustment (“RTA”)

       

2017

 

2016

Subsidiary

 

Month

 

RTA

 

Effect perceived

by consumers (a)

 

RTA / RTP

 

Effect perceived

by consumers (a)

CPFL Paulista

 

April

 

-0.80%

 

-10.50%

 

9.89%

 

7.55%

CPFL Piratininga

 

October

 

(b)

 

(b)

 

-12.54%

 

-24.21%

RGE

 

June

 

3.57%

 

5.00%

 

-1.48%

 

-7.51%

RGE Sul

 

April

 

-0.20%

 

-6.43%

 

3.94%

 

-0.34%

CPFL Santa Cruz

 

March

 

-2.44%

 

-8.42%

 

22.51%

 

7.15%

CPFL Leste Paulista

 

March

 

-1.20%

 

-4.15%

 

21.04%

 

13.32%

CPFL Jaguari

 

March

 

-0.74%

 

-2.56%

 

29.46%

 

13.25%

CPFL Sul Paulista

 

March

 

-3.12%

 

-10.73%

 

24.35%

 

12.82%

CPFL Mococa

 

March

 

-0.95%

 

-3.28%

 

16.57%

 

9.02%

 

(a) Represents the average effect perceived by the consumer, as a result of the elimination from the tariff base of financial components that had been added in the prior tariff adjustment (information not reviewed by the independent auditors).

(b) The respective adjustment for 2017 have not occurred yet.

 

 

70 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

25.3 Energy Development Account (CDE) – Low income, other tariff subsidies and tariff discounts - injunctions

All the details about CDE are described in note 27.4 of the financial statements for the year ended December 31, 2016.

In the 1st semester of 2017, revenue of R$ 737,924 was recognized (R$ 495,019 in the 1st semester of 2016), of which (i) R$ 51,793 related to low-income subsidy (R$ 49,753 in the 1st semester of 2016), (ii) R$ 609,826 related to other tariff discounts (R$ 445,266 in the 1st semester of 2016) and (iii) R$ 76,305 related to tariff discounts - injunctions. These items were recognized against other receivables, in line item Trade receivables - Eletrobrás (note 11) and other payables in line item Tariff discounts - CDE (note 22).

 

25.4Tariff flags

The system for applying the Tariff Flags is described in note 27.5 to the financial statements for the year ended December 31, 2016.

In the 1st semester of 2017, ANEEL approved the tariff flags billed from December 2016 to April 2017 of the distribution subsidiaries. The amount billed in this period was R$ 154,552, of this amount R$ 93,929 were used to offset part of the sector financial asset and liability (note 8) and R$ 60,676 were passed on to the Centralizing Account for Tariff Flag Resources (CCRBT).  R$ 141,113, related to tariff flag billed in May and June 2017 and not yet approved, are recorded in regulatory charges (nota 19).

 

25.5 Energy development account (“CDE”)

ANEEL, by means of Ratifying Resolution (“REH”) No. 2,202 of February 7, 2017, amended by REH No. 2,204 of March 7, 2017, established the definitive annual quotas of CDE for the year 2017. These quotas comprise: (i) annual quota of the CDE – USAGE account; and (ii) quota of the CDE – Energy account, 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 charged from consumers and passed on to the CDE Account in up to five years from the RTE of 2015. Furthermore, by means of REH No. 2.004 of December 15, 2015, ANEEL established another quota intended for the amortization of the ACR Account, whose amount were updated by REH No. 2.231, of April 25, 2017, with payment and transfer to the CDE Account for the tariff period of each subsidiary.

 

25.6Adjustment for refunding the Reserve Energy Charge ("EER") of Angra III

ANEEL approved through REH No. 2,214 of March 28, 2017 the republication of the energy tariff – TE and Distribution System Usage Tariff - TUSD for the distribution subsidiaries, with the purpose of refunding the amount forecast for the Reserve Energy Charge (EER) of the energy generation company UTN Almirante Alvaro Alberto - Unit III (Angra III).

The tariffs resulting from this decision will be effective only in April 2017, however, as the reading period of each consuming unit does not coincide with the calendar month, this reduction occurred in the revenue amounts of April and May 2017, with its impact diluted between the two periods.

The average effect perceived by consumers will be: -15.28% for CPFL Paulista, -6.8% for CPFL Piratininga, -10.89% for RGE, -13.76% for RGE Sul, -13.41% for CPFL Santa Cruz, -16.49% for CPFL Jaguari, -14.81% for CPFL Leste Paulista, -14.71% for CPFL Mococa, and -14.29% for CPFL Sul Paulista.

The estimated impact of this adjustment is an average reduction of -12.85% in revenues of distribution subsidiaries in April 2017.

 

71 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

( 26 )   COST OF ELECTRIC ENERGY

 

   

Consolidated

   

2017

 

2016

Electricity Purchased for Resale

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Itaipu Binacional

 

610,101

 

1,168,098

 

504,062

 

1,050,715

Spot market / PROINFA

 

110,094

 

201,818

 

82,084

 

89,450

Energy purchased through auction in the regulated market and bilateral contracts

 

3,153,238

 

5,825,209

 

1,959,827

 

3,791,302

PIS and COFINS credit

 

(352,889)

 

(656,198)

 

(232,353)

 

(451,914)

Subtotal

 

3,520,542

 

6,538,926

 

2,313,621

 

4,479,553

                 

Electricity Network Usage Charge

               

Basic network charges

 

248,439

 

496,314

 

202,275

 

403,764

Transmission from Itaipu

 

15,645

 

30,538

 

12,920

 

25,414

Connection charges

 

29,777

 

59,814

 

18,939

 

35,345

Charges for use of the distribution system

 

10,780

 

22,066

 

9,572

 

18,907

System service charges - ESS

 

(65,865)

 

(148,528)

 

70,091

 

196,908

Reserve energy charges - EER

 

(17)

 

(17)

 

70,829

 

101,387

PIS and COFINS credit

 

(20,785)

 

(39,942)

 

(33,700)

 

(68,710)

Subtotal

 

217,974

 

420,244

 

350,926

 

713,014

                 

Total

 

3,738,517

 

6,959,171

 

2,664,546

 

5,192,567

                 

 

   

Consolidated

   

2017

 

2016

Electricity Purchased for Resale - in GWh (*)

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Itaipu Binacional

 

2,926

 

5,834

 

2,531

 

5,047

Spot market/PROINFA

 

865

 

1,827

 

623

 

1,170

Energy purchased through auction in the regulated market and bilateral contracts

 

15,791

 

31,288

 

11,870

 

23,734

Total

 

19,582

 

38,949

 

15,024

 

29,951

(*) Information not reviewed by the independent auditors

               

 

72 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

( 27 )      OPERATING COSTS AND EXPENSES

 

 

 

Parent Company

 

General

 

2017

 

2016

 

2nd Quarter

1st Semester

2nd Quarter

1st Semester

Personnel

5,381

 

19,494

 

10,076

 

15,954

Materials

30

 

66

 

17

 

44

Third party services

1,302

 

3,461

 

2,050

 

3,905

Depreciation and amortization

55

 

108

 

56

 

102

Others

136

 

943

 

699

 

936

Leases and rentals

13

 

211

 

12

 

25

Publicity and advertising

51

 

260

 

139

 

161

Legal, judicial and indemnities

(56)

 

6

 

360

 

130

Donations, contributions and subsidies

-

 

15

 

-

 

-

Others

129

 

451

 

187

 

621

Total

6,905

 

24,071

 

12,898

 

20,942

 

 

 

 

Consolidated

 

2nd Quarter

 

 

 

 

   

 

 

 

Operating expenses

   

 

 

 

Operating costs

 

Services rendered to third parties

 

Sales

 

General

 

Other

 

Total

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

Personnel

217,889

 

168,159

 

1

 

-

 

43,059

 

31,779

 

75,729

 

67,261

 

-

 

-

 

336,678

 

267,199

Private Pension Plans

28,112

 

13,913

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

28,112

 

13,913

Materials

50,984

 

29,821

 

159

 

133

 

2,143

 

1,940

 

4,175

 

7,377

 

-

 

-

 

57,461

 

39,271

Third party services

71,500

 

67,955

 

280

 

410

 

39,759

 

35,177

 

77,597

 

54,026

 

-

 

-

 

189,136

 

157,568

Depreciation and amortization

283,656

 

225,491

 

-

 

-

 

1,515

 

823

 

23,953

 

23,700

 

-

 

-

 

309,124

 

250,014

Costs of infrastructure construction

-

 

-

 

465,666

 

274,491

 

-

 

-

 

-

 

-

 

-

 

-

 

465,666

 

274,491

Others

37,546

 

31,058

 

1

 

(3)

 

56,087

 

67,020

 

73,772

 

57,856

 

107,526

 

72,307

 

274,932

 

228,238

Collection fees

3,523

 

-

 

-

 

-

 

17,527

 

16,398

 

-

 

-

 

-

 

-

 

21,050

 

16,398

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

39,372

 

49,814

 

-

 

-

 

-

 

-

 

39,372

 

49,814

Leases and rentals

13,521

 

9,504

 

-

 

-

 

(189)

 

-

 

4,722

 

4,465

 

-

 

-

 

18,054

 

13,969

Publicity and advertising

126

 

23

 

-

 

-

 

-

 

5

 

4,629

 

3,001

 

-

 

-

 

4,755

 

3,029

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

-

 

-

 

58,504

 

49,585

 

-

 

-

 

58,504

 

49,585

Donations, contributions and subsidies

29

 

13

 

-

 

-

 

-

 

3

 

1,430

 

49

 

-

 

-

 

1,459

 

65

Gain (loss) on disposal, retirement and other noncurrent assets

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

35,508

 

11,678

 

35,508

 

11,678

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

72,116

 

62,020

 

72,116

 

62,020

Amortization of the risk premium paid -GSF

2,398

 

4,800

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,398

 

4,800

Fee for the use of water

2,698

 

3,383

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,698

 

3,383

Others

15,251

 

13,335

 

1

 

(3)

 

(623)

 

800

 

4,487

 

755

 

(98)

 

(1,391)

 

19,018

 

13,496

Total

689,687

 

536,398

 

466,106

 

275,032

 

142,565

 

136,739

 

255,226

 

210,219

 

107,526

 

72,306

 

1,661,110

 

1,230,694

                                               
 

Consolidated

 

1st Semester

 

 

 

 

   

 

 

 

Operating expenses

   

 

 

 

Operating costs

 

Services rendered to third parties

 

Sales

 

General

 

Other

 

Total

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

Personnel

421,484

 

324,846

 

1

 

-

 

85,583

 

61,890

 

162,093

 

125,429

 

-

 

-

 

669,161

 

512,166

Private Pension Plans

56,944

 

27,825

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

56,944

 

27,825

Materials

99,595

 

65,899

 

298

 

260

 

4,737

 

3,210

 

7,927

 

9,688

 

-

 

-

 

112,557

 

79,056

Third party services

138,835

 

132,611

 

784

 

786

 

83,397

 

68,620

 

151,373

 

104,770

 

-

 

-

 

374,389

 

306,789

Depreciation and amortization

561,636

 

447,352

 

-

 

-

 

2,841

 

1,656

 

48,970

 

47,087

 

-

 

-

 

613,447

 

496,095

Costs of infrastructure construction

-

 

-

 

880,293

 

491,527

 

-

 

-

 

-

 

-

 

-

 

-

 

880,293

 

491,527

Others

77,976

 

62,099

 

(3)

 

(6)

 

115,224

 

128,719

 

146,428

 

128,154

 

193,346

 

143,843

 

532,971

 

462,807

Collection fees

5,826

 

-

 

-

 

-

 

34,045

 

31,314

 

-

 

-

 

-

 

-

 

39,871

 

31,314

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

86,068

 

95,865

 

-

 

-

 

-

 

-

 

86,068

 

95,865

Leases and rentals

25,875

 

18,477

 

-

 

-

 

(161)

 

-

 

9,357

 

8,797

 

-

 

-

 

35,071

 

27,274

Publicity and advertising

127

 

44

 

-

 

-

 

-

 

16

 

7,513

 

5,341

 

-

 

-

 

7,640

 

5,401

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

-

 

-

 

113,623

 

108,969

 

-

 

-

 

113,623

 

108,969

Donations, contributions and subsidies

53

 

14

 

-

 

-

 

2

 

3

 

2,558

 

58

 

-

 

-

 

2,613

 

75

Gain (loss) on disposal, retirement and other noncurrent assets

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

49,275

 

19,982

 

49,275

 

19,982

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

144,232

 

123,907

 

144,232

 

123,907

Amortization of the risk premium paid -GSF

4,797

 

4,800

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

4,797

 

4,800

Fee for the use of water

4,963

 

6,973

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

4,963

 

6,973

Others

36,336

 

31,791

 

(3)

 

(6)

 

(4,731)

 

1,520

 

13,377

 

4,989

 

(161)

 

(46)

 

44,818

 

38,248

Total

1,356,470

 

1,060,632

 

881,373

 

492,568

 

291,782

 

264,096

 

516,790

 

415,128

 

193,346

 

143,843

 

3,239,761

 

2,376,266

 

 

 

73 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

( 28 )   FINANCE INCOME (COSTS)

 

 

 

Parent company

 

Consolidated

 

2nd Quarter 2017

 

1st semester 2017

 

2nd Quarter 2016

 

1st semester 2016

 

2nd Quarter 2017

 

1st semester 2017

 

2nd Quarter 2016 (Restated)

1st Semester 2016
(Restated)

Financial income

                             

Income from financial investments

1,325

 

2,398

 

22,056

 

27,265

 

129,272

 

289,476

 

165,284

 

297,775

Late payment interest and fines

1

 

2

 

3

 

3

 

69,401

 

142,835

 

59,507

 

116,847

Adjustment for inflation of tax credits

1,071

 

2,269

 

2,689

 

3,850

 

2,429

 

4,955

 

15,040

 

17,549

Adjustment for inflation of escrow deposits

3

 

13

 

12

 

22

 

12,826

 

26,063

 

8,885

 

17,548

Adjustment for inflation and exchange rate changes

-

 

8

 

1

 

1

 

(1,129)

 

29,278

 

47,323

 

101,992

Discount on purchase of ICMS credit

-

 

-

 

-

 

-

 

2,859

 

5,781

 

5,020

 

11,645

Adjustments to the sector financial asset (note 8)

-

 

-

 

-

 

-

 

1,105

 

1,105

 

7,461

 

56,587

PIS and COFINS on other finance income

(187)

 

(492)

 

(2,526)

 

(3,003)

 

(12,549)

 

(27,208)

 

(2,014)

 

(23,175)

Others

1,005

 

4,784

 

4,991

 

8,247

 

18,418

 

31,059

 

27,007

 

49,075

Total

3,219

 

8,983

 

27,225

 

36,386

 

222,632

 

503,343

 

333,513

 

645,844

                               

Finance costs

                             

Interest on debts

(19,054)

 

(42,004)

 

(1,939)

 

(9,113)

 

(442,466)

 

(927,761)

 

(437,600)

 

(868,390)

Adjustment for inflation and exchange rate changes

23

 

(0)

 

(10,073)

 

(22,044)

 

(154,436)

 

(338,043)

 

(135,381)

 

(288,142)

(-) Capitalized interest

-

 

-

 

-

 

-

 

10,002

 

34,159

 

21,145

 

33,939

Adjustments to the sector financial liability ( note 8)

-

 

-

 

-

 

-

 

(23,215)

 

(50,390)

 

(14,486)

 

(16,261)

Use of public asset

-

 

-

 

-

 

-

 

(243)

 

(3,630)

 

(4,459)

 

(8,350)

Others

(16)

 

(148)

 

(13)

 

(469)

 

(30,440)

 

(71,985)

 

(26,689)

 

(81,624)

Total

(19,047)

 

(42,152)

 

(12,025)

 

(31,626)

 

(640,799)

 

(1,357,649)

 

(597,469)

 

(1,228,828)

                               

Finance expense, net

(15,828)

 

(33,169)

 

15,200

 

4,760

 

(418,168)

 

(854,306)

 

(263,956)

 

(582,984)

                               

 

Interest was capitalized at an average rate of 9.63% p.a. during the 1st semester of 2017 (11.05% p.a. in the 1st semester of 2016) on qualifying assets, in accordance with CPC 20 (R1) and IAS 23.

The line item Adjustment for inflation and exchange rate changes includes the effects of losses on financial instruments amounting to R$ 98,826 in the 1st semester of 2017 (R$ 1,228,903 in the 1st semester of  2016) (note 32).

 

( 29 )   SEGMENT INFORMATION 

The segregation of the Group’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 determined based on similar market transactions. Note 1 presents the subsidiaries according to their areas of operation and provides further information on each subsidiary and its business line and segment.

 

 

74 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

The information segregated by segment is presented below, according to the criteria established by the Group’s officers:

 

 

Distribution

 

Generation
(conventional source)

 

Generation
(renewable source)

 

Commercialization

 

Services

 

Other (*)

 

Elimination

 

Total

1st semester 2017

                             

Net operating revenue

9,191,030

 

324,399

 

530,684

 

1,379,025

 

26,837

 

49,351

     

11,501,327

(-) Intersegment revenues

12,425

 

212,755

 

288,045

 

4,809

 

196,228

 

4,711

 

(718,973)

 

-

Cost of electric energy

(5,770,043)

 

(44,698)

 

(137,056)

 

(1,007,373)

 

-

 

-

     

(6,959,171)

Operating costs and expenses

(1,982,408)

 

(52,442)

 

(178,851)

 

(17,795)

 

(177,734)

 

(72,851)

     

(2,482,083)

(-) Intersegment costs and expenses

(372,742)

 

(8,603)

 

(43,354)

 

(283,359)

 

(5,226)

 

(5,689)

 

718,973

 

-

Depreciation and amortization

(379,670)

 

(61,475)

 

(303,694)

 

(1,697)

 

(9,250)

 

(1,896)

     

(757,679)

Income from electric energy service

698,592

 

369,937

 

155,775

 

73,610

 

30,856

 

(26,374)

     

1,302,395

Equity

-

 

162,678

 

-

 

-

 

-

 

-

     

162,678

Finance income

340,341

 

64,191

 

71,740

 

8,654

 

4,513

 

13,904

     

503,343

Finance expenses

(687,336)

 

(266,605)

 

(334,212)

 

(25,664)

 

(2,791)

 

(41,041)

     

(1,357,649)

(-) Intersegment finance income (expense)

(174)

 

105

 

6,286

 

(3,618)

 

129

 

(2,728)

     

-

Profit (loss) before taxes

351,424

 

330,306

 

(100,412)

 

52,982

 

32,706

 

(56,239)

     

610,767

Income tax and social contribution

(157,974)

 

(56,256)

 

(26,033)

 

(17,850)

 

(7,660)

 

10,300

     

(255,474)

Profit (loss) for the period

193,450

 

274,050

 

(126,445)

 

35,132

 

25,046

 

(45,939)

     

355,293

Attributable to owners of the Company

193,450

 

248,819

 

(67,147)

 

35,132

 

25,046

 

(45,939)

     

389,361

Attributable to noncontrolling interests

-

 

25,231

 

(59,298)

 

-

 

-

 

-

     

(34,067)

Total assets (**)

22,935,878

 

4,524,842

 

12,508,665

 

483,655

 

410,312

 

763,746

     

41,627,097

Purchases of PP&E and intangible assets

787,630

 

1,736

 

521,117

 

1,501

 

26,115

 

653

     

1,338,752

                               
                               

1st semester 2016 Restated (***)

                             

Net operating revenue

7,083,218

 

282,376

 

515,619

 

887,393

 

33,820

 

15,067

     

8,817,493

(-) Intersegment revenues

11,350

 

201,341

 

140,775

 

29,845

 

146,064

 

4,048

 

(533,424)

 

-

Cost of electric energy

(4,366,310)

 

(43,790)

 

(83,661)

 

(698,806)

 

-

 

-

     

(5,192,567)

Operating costs and expenses

(1,373,125)

 

(50,769)

 

(143,502)

 

(16,447)

 

(136,773)

 

(35,648)

     

(1,756,264)

(-) Intersegment costs and expenses

(313,399)

 

(5,982)

 

(50,501)

 

(153,551)

 

(6,330)

 

(3,660)

 

533,424

 

-

Depreciation and amortization

(279,620)

 

(62,100)

 

(268,259)

 

(1,929)

 

(6,382)

 

(1,713)

     

(620,002)

Income from electric energy service

762,113

 

321,076

 

110,470

 

46,505

 

30,398

 

(21,905)

     

1,248,659

Equity

-

 

132,118

 

-

 

-

 

-

 

-

     

132,118

Finance income

432,298

 

96,511

 

64,255

 

17,965

 

4,117

 

30,698

     

645,844

Finance expenses

(596,941)

 

(267,024)

 

(325,436)

 

(16,299)

 

(5,590)

 

(17,538)

     

(1,228,828)

(-) Intersegment finance income (expense)

8,534

 

259

 

(977)

 

7,558

 

2,872

 

(18,245)

     

-

Profit (loss) before taxes

606,004

 

282,941

 

(151,688)

 

55,729

 

31,797

 

(26,990)

     

797,793

Income tax and social contribution

(230,459)

 

(51,985)

 

(16,871)

 

(16,192)

 

(8,274)

 

(1,430)

     

(325,211)

Profit (loss) for the period

375,545

 

230,956

 

(168,559)

 

39,537

 

23,523

 

(28,420)

     

472,581

Attributable to owners of the Company

375,545

 

210,466

 

(89,491)

 

39,537

 

23,523

 

(28,420)

     

531,160

Attributable to noncontrolling interests

-

 

20,490

 

(79,068)

 

-

 

-

 

-

     

(58,578)

Total assets (**)

22,887,781

 

5,310,924

 

12,459,791

 

466,021

 

345,372

 

701,103

     

42,170,992

Purchases of PP&E and intangible assets

429,136

 

3,809

 

486,974

 

1,992

 

26,075

 

1,740

     

949,726

 

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

(**) The intangible assets, net of amortization, were allocated to the respective segments.

(***) For total assets, the balances refer to December 31, 2016.

 

( 30 )   RELATED PARTY TRANSACTIONS

The Company’s controlling shareholders are as follows:

·   State Grid Brazil Power Participações S.A.

Indirect subsidiary of State Grid Corporation of China, a Chinese state-owned company primarily engaged in developing and operating businesses in the electric energy sector.

·   ESC Energia S.A.

Subsidiary of State Grid Brazil Power Participações S.A.

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

Controlling shareholders, subsidiaries, associates, joint ventures and entities under common control and that in some way exercise significant influence over the Company and its subsidiaries and associates  were considered as related parties.

The main natures and transactions are described in note 32 to the financial statements for the year ended December 31, 2016.

To ensure that the trading transactions with related parties are conducted under usual market conditions, the Group  set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, of the Company and an independent member, which analyzes the main transactions with related parties.

The total compensation of key management personnel in the 1st semester of 2017, as required by CVM Resolution 560/2008, was R$ 38,222 (R$ 28,381 in the 1st semester of 2016). This amount is comprised by R$ 37,517 related to short-term benefits (R$ 27,694 in the 1st semester of 2016), R$ 579 to post-employment benefits (R$ 564 in the 1st semester of  2016) and R$ 126 to others long-term benefits (R$ 123 in the 1st semester of 2016), and refers to the amount recognized on the accrual basis.

 

 

75 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

Transactions with entities under common control basically refers to transmission system charge paid by the Company’s subsidiaries to the direct or indirect  subsidiaries of State Grid Corporation of China.

 

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

 

 

Consolidated

 

June 30, 2017

 

1st Semester 2017

 

Asset

 

Liability

 

Income

 

Expense

Advances

             

BAESA – Energética Barra Grande S.A.

-

 

708

 

-

 

-

Foz do Chapecó Energia S.A.

-

 

1,004

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

-

 

1,240

 

-

 

-

EPASA - Centrais Elétricas da Paraiba

-

 

451

 

-

 

-

               

Energy purchases and sales, and charges

             

Entities under common control

   

953

     

41,646

BAESA – Energética Barra Grande S.A.

-

 

7,588

 

-

 

26,323

Foz do Chapecó Energia S.A.

-

 

36,035

 

-

 

187,693

ENERCAN - Campos Novos Energia S.A.

802

 

51,746

 

4,360

 

140,010

EPASA - Centrais Elétricas da Paraiba

-

 

7,836

 

-

 

53,447

               

Intangible assets, property, plant and equipment, materials and services rendered

             

BAESA – Energética Barra Grande S.A.

224

 

-

 

777

 

-

Foz do Chapecó Energia S.A.

-

 

-

 

781

 

-

ENERCAN - Campos Novos Energia S.A.

152

 

-

 

820

 

-

EPASA - Centrais Elétricas da Paraíba S.A.

949

 

-

 

(619)

 

-

               

Intragroup loans

             

EPASA - Centrais Elétricas da Paraíba S.A.

-

 

-

 

327

 

-

Noncontrolling shareholder of CPFL Renováveis

9,340

 

-

 

434

 

-

               

Dividends and interest on capital

             

BAESA – Energética Barra Grande S.A.

89

 

-

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

13,424

 

-

 

-

 

-

               

Other

             

Instituto CPFL

-

 

-

 

-

 

2,137

 

The comparative information below refers to the period in which  the controlling shareholders were those prior to the change of control described in note 23

 

76 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

Consolidated

 

December 31, 2016

 

1st Semester 2016

 

Asset

  

Liability

 

Income

   

Expense

Bank balance and short term investment

             

Banco Bradesco S.A.

-

 

-

 

145,790

 

174

Banco do Brasil S.A.

48,985

 

-

 

4,557

 

1

               

Borrowings, Debentures and Derivatives

             

Banco Bradesco S.A.

       

15,732

 

46,747

Banco do Brasil S.A.

-

 

4,257,562

 

-

 

236,853

Banco BNP Paribas Brasil S.A

5,126

 

-

     

58,050

               

Other financial transactions

 

 

         

Banco Bradesco S.A.

-

 

-

 

4

 

6,836

Banco do Brasil S.A.

-

 

962

 

96

 

3,019

               

Advances

             

BAESA – Energética Barra Grande S.A.

-

 

726

 

-

 

-

Foz do Chapecó Energia S.A.

-

 

1,025

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

-

 

1,269

 

-

 

-

EPASA - Centrais Elétricas da Paraiba

-

 

462

 

-

 

-

               

Energy purchases and sales, and charges

       

-

 

-

Afluente Transmissão de Energia Elétrica S.A.

-

 

53

 

-

 

591

Aliança Geração de Energia S.A

-

 

1,183

 

2

 

26,572

Arizona 1 Energia Renovável S.A

-

 

-

 

-

 

479

Baguari I Geração de Energia Elétrica S.A.

-

 

6

 

-

 

148

BRF Brasil Foods

-

 

-

 

8,551

 

-

Braskem S.A.

-

 

-

 

-

 

11,094

Caetite 2 Energia Renovável S.A.

-

 

-

 

-

 

441

Caetité 3 Energia Renovável S.A.

-

 

-

 

-

 

445

Calango 1 Energia Renovável S.A.

-

 

-

 

-

 

533

Calango 2 Energia Renovável S.A.

-

 

-

 

-

 

454

Calango 3 Energia Renovável S.A.

-

 

-

 

-

 

533

Calango 4 Energia Renovável S.A.

-

 

-

 

-

 

494

Calango 5 Energia Renovável S.A.

-

 

-

 

-

 

526

Companhia de Eletricidade do Estado da Bahia – COELBA

743

 

121

 

9,947

 

-

Companhia Energética de Pernambuco - CELPE

692

 

20

 

4,857

 

134

Companhia Energética do Rio Grande do Norte - COSERN

267

 

-

 

1,624

 

-

Companhia Hidrelétrica Teles Pires S.A.

-

 

1,416

 

25

 

27,108

ELEB Equipamentos Ltda

-

 

-

 

1,525

 

-

Embraer

-

 

-

 

4,538

 

-

Energética Águas da Pedra S.A.

-

 

112

 

3

 

2,539

Estaleiro Atlântico Sul S.A.

-

 

-

 

3,831

 

-

Goiás Sul Geração de Enegia S.A.

-

 

-

 

-

 

91

Itapebi Geração de Energia S.A

-

 

-

 

-

 

-

Mel 2 Energia Renovável S.A.

-

 

-

 

-

 

353

NC ENERGIA S.A.

451

 

2

 

10,129

 

-

Norte Energia S.A.

1

 

4,585

 

2

 

6,113

Rio PCH I S.A.

-

 

209

 

-

 

4,759

Samarco Mineração S.A.

-

 

-

 

1

 

-

Santista Jeanswear S/A

-

 

-

 

6,501

 

-

Santista Work Solution S/A

-

 

-

 

948

 

-

SE Narandiba S.A.

-

 

2

 

-

 

70

Serra do Facão Energia S.A. - SEFAC

-

 

557

 

-

 

12,214

Termopernambuco S.A.

-

 

-

 

2

 

-

ThyssenKrupp Companhia Siderúrgica do Atlântico

-

 

-

 

13,424

 

3,719

Vale Energia S.A.

8,680

 

-

 

50,981

 

-

BAESA – Energética Barra Grande S.A.

-

 

5,642

 

-

 

34,477

Foz do Chapecó Energia S.A.

-

 

35,018

 

468

 

173,719

ENERCAN - Campos Novos Energia S.A.

387

 

50,526

 

4,312

 

135,317

EPASA - Centrais Elétricas da Paraiba

-

 

12,418

 

-

 

46,776

               

Intangible assets, property, plant and equipment, materials and services rendered

Banco Bradesco S.A.

-

 

-

 

1

 

-

Alpargatas S.A.

168

 

-

 

-

  

-

Brasil veículos Companhia de Seguros

-

 

-

 

1

 

-

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

-

 

-

 

-

 

1,567

Companhia de Saneamento Básico do Estado de São Paulo - SABESP

4

 

42

 

163

 

6

Companhia Brasileira de Soluções e Serviços CBSS - Alelo

-

 

-

 

-

 

1,002

Concessionária do Sistema Anhanguera - Bandeirante S.A.

86

 

-

 

-

  

-

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

-

 

-

 

-

 

6

Concessionária do Sistema Anhanguera - Bandeirante S.A.

-

         

3

Estaleiro Atlântico Sul S.A.

-

 

-

 

7

 

-

Indústrias Romi S.A.

4

 

-

 

26

 

-

InterCement Brasil S.A

-

 

-

 

43

 

-

Instituto CCR

-

 

-

 

19

 

-

Jaguariúna III Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

Logum Logística S.A.

26

 

-

 

690

 

-

Mapfre Seguros Gerais S.A.

-

 

-

 

1

 

12

SAMM - Sociedade de Atividades em Multimídia Ltda.

-

 

-

 

704

 

-

Tim Celular S.A.

6

  

89

 

-

 

-

TOTVS S.A.

-

 

2

 

-

 

18

Vale Fertilizantes S.A

-

 

-

 

147

 

-

BAESA – Energética Barra Grande S.A.

56

 

-

 

711

 

-

Foz do Chapecó Energia S.A.

104

 

-

 

776

 

-

ENERCAN - Campos Novos Energia S.A.

74

 

-

 

753

 

-

EPASA - Centrais Elétricas da Paraíba S.A.

1,599

     

360

 

-

               

Intragroup loans

             

EPASA - Centrais Elétricas da Paraíba S.A.

38,078

 

-

 

5,409

 

-

Noncontrolling shareholder of CPFL Renováveis

9,067

 

-

 

590

 

-

               

Dividends and interest on capital

             

BAESA – Energética Barra Grande S.A.

89

 

-

 

-

 

-

Chapecoense Geração S.A.

29,329

 

-

 

-

 

-

ENERCAN - Campos Novos Energia S.A.

40,983

 

-

 

-

 

-

 

 

77 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

( 31 )   RISK MANAGEMENT

The risk management structure and the main risk factors that affect the Group’s business are disclosed in note 34 to the financial statements for the year ended December 31, 2016.

 

( 32 )   FINANCIAL INSTRUMENTS

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

      

                 

Consolidated

                 

June 30, 2017

 

Note

 

Category

 

Measurement

 

Level (*)

 

Carrying amount

 

Fair value

Assets

                     

Cash and cash equivalent

5

 

(a)

 

(2)

 

Level 1

 

3,141,160

 

3,141,160

Cash and cash equivalent

5

 

(a)

 

(2)

 

Level 2

 

1,174,930

 

1,174,930

Derivatives

32

 

(a)

 

(2)

 

Level 2

 

745,452

 

745,452

Derivatives - Zero-cost collar

32

 

(a)

 

(2)

 

Level 3

 

57,853

 

57,853

Concession financial asset - distribution

10

 

(b)

 

(2)

 

Level 3

 

5,682,760

 

5,682,760

                 

10,802,155

 

10,802,155

                       

Liabilities

                     

Borrowings - principal and interest

16

 

(c)

 

(1)

 

Level 2 (***)

 

7,274,097

 

6,522,077

Borrowings - principal and interest

16

 

(a)

 

(2)

 

Level 2

 

5,313,800

 

5,313,800

Debentures - Principal and interest

17

 

(c)

 

(1)

 

Level 2 (***)

 

8,268,178

 

8,232,154

Derivatives

32

 

(a)

 

(2)

 

Level 2

 

67,487

 

67,487

                 

20,923,563

 

20,135,518

(*) Refers to the hierarchy for fair value measurement

                     

(**) As a result of the initial designation of this financial liability, the consolidated balances reported a loss of R$ 65,817 in the first semester of 2017 (loss of R$ 136.451 in the first semester of 2016).

(***) Only for disclosure purposes, in accordance with 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 financial liabilities

                     

 

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

·       Financial assets: (i) consumers, concessionaires and licensees, (ii) leases, (iii) associates, subsidiaries and parent company, (iv) receivables – Eletrobras, (v) concession financial asset – transmission companies, (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) FNDCT/EPE/PROCEL, (vi) collection agreement, (vii) reversal fund, (viii) payables for business combination, (ix) tariff discounts – CDE and (x) sector financial liability.

In addition, in the 1st semester of 2017 there were no transfers between the fair value hierarchy levels.

 

a)     Measurement 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.

 

78 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

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

CPC 40 (R1) and IFRS 7 also define observable inputs as market data obtained from independent sources and unobservable inputs as those that reflect 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: Instruments whose relevant factors are not observable market inputs.

 

As the distribution concessionaries classified the respective concession financial assets as available-for-sale, the relevant factors for fair value measurement are not publicly observable. Therefore, the fair value hierarchy classification is level 3. The movements and respective gains (losses) in profit for or loss for the 1st semester of 2017 are R$ 84,057 (R$ 160,527 in the 1st semester of 2016) 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 32 b.1.

The Company recognizes in the consolidated, in “Investments at cost”, the 5.94% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A., comprising 28,154,140 common shares and 18,593,070 preferred shares. As this company does not have shares listed on the stock exchange and considering that the main objective of its operations is to generate electric energy that will be traded by the shareholders holding the concession, the Company elected to recognize the investment at cost.

 

b)    Derivatives

The Group has the policy of using derivatives to hedge against the risks of fluctuations in exchange and interest rates, without any speculative purposes. The Group has currency hedges in a volume compatible with the net exchange exposure, including all assets and liabilities tied to exchange rate changes.

The hedging instruments entered into by the Group are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodic adjustments. Furthermore, in 2015 the 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 for the accounting recognition at fair value (note 16). Other debts that have terms different from the derivatives contracted as a hedge continue to be recognized at amortized cost. Furthermore, the Group did not adopt hedge accounting for transactions with derivative instruments.

 

At June 30, 2017, the Group had the following swap transactions, all traded on the over-the-counter market:

 

79 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

   

Fair values (carrying amounts)

                   

Company / strategy / counterparts

 

Assets

 

Liabilities

 

Fair value, net

 

Values at cost, net

 

Gain (loss) on mark to market

 

Currency / index

 

Maturity range

 

Notional

Derivatives to hedge debts designated at fair value

                   

Exchange rate hedge

                               

CPFL Paulista

                               

Bank of Tokyo-Mitsubishi

 

47,043

 

-

 

47,043

 

46,932

 

111

 

Dollar

 

Mar 2019

 

117,400

Bank of America Merrill Lynch

 

44,076

 

-

 

44,076

 

42,144

 

1,932

 

Dollar

 

Sep 2018

 

106,020

Bank of America Merrill Lynch

 

49,741

 

-

 

49,741

 

48,061

 

1,680

 

Dollar

 

Mar 2019

 

116,600

J.P.Morgan

 

24,870

 

-

 

24,870

 

24,031

 

839

 

Dollar

 

Mar 2019

 

58,300

J.P.Morgan

 

14,254

 

-

 

14,254

 

14,180

 

74

 

Dollar

 

Dec 2017

 

51,470

J.P.Morgan

 

12,740

 

-

 

12,740

 

12,665

 

75

 

Dollar

 

Dec 2017

 

53,100

J.P.Morgan

 

4,824

 

-

 

4,824

 

4,759

 

65

 

Dollar

 

Jan 2018

 

27,121

Bradesco

 

11,100

 

-

 

11,100

 

10,837

 

263

 

Dollar

 

Jan 2018

 

54,214

Bradesco

 

44,170

 

-

 

44,170

 

43,057

 

1,114

 

Dollar

 

Jan 2018

 

173,459

J.P.Morgan

 

12,102

 

-

 

12,102

 

11,856

 

246

 

Dollar

 

Jan 2018

 

67,938

J.P.Morgan

 

12,675

 

-

 

12,675

 

12,276

 

398

 

Dollar

 

Jan 2019

 

67,613

BNP Paribas

 

9,212

 

-

 

9,212

 

8,599

 

613

 

Euro

 

Jan 2018

 

63,896

Bank of Tokyo-Mitsubishi

 

18,866

 

-

 

18,866

 

20,706

 

(1,840)

 

Dollar

 

Feb 2020

 

142,735

J.P.Morgan

 

7,135

 

-

 

7,135

 

7,073

 

62

 

Dollar

 

Feb 2018

 

41,100

Bank of America Merrill Lynch

 

88,118

 

-

 

88,118

 

85,208

 

2,910

 

Dollar

 

Feb 2018

 

405,300

Bank of America Merrill Lynch

 

-

 

(3,257)

 

(3,257)

 

(5,458)

 

2,201

 

Dollar

 

Oct 2018

 

329,500

Bradesco

 

-

 

(3,217)

 

(3,217)

 

(4,577)

 

1,359

 

Dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(2,733)

 

(2,733)

 

(4,555)

 

1,823

 

Dollar

 

May 2021

 

59,032

Citibank

 

-

 

(2,958)

 

(2,958)

 

(4,565)

 

1,608

 

Dollar

 

May 2021

 

59,032

Citibank

 

-

 

(2,829)

 

(2,829)

 

(4,567)

 

1,738

 

Dollar

 

May 2021

 

59,032

   

400,928

 

(14,993)

 

385,935

 

368,662

 

17,272

           
                                 

CPFL Piratininga

                               

Citibank

 

48,075

 

-

 

48,075

 

46,967

 

1,108

 

Dollar

 

Mar 2019

 

117,250

Bradesco

 

27,122

 

-

 

27,122

 

26,527

 

594

 

Dollar

 

Apr 2018

 

55,138

J.P.Morgan

 

27,131

 

-

 

27,131

 

26,530

 

602

 

Dollar

 

Apr 2018

 

55,138

Citibank

 

35,446

 

-

 

35,446

 

33,987

 

1,460

 

Dollar

 

Jan 2020

 

169,838

BNP Paribas

 

25,332

 

-

 

25,332

 

23,646

 

1,686

 

Euro

 

Jan 2018

 

175,714

Scotiabank

 

-

 

(2,989)

 

(2,989)

 

(3,019)

 

29

 

Dollar

 

Aug 2017

 

55,440

Bradesco

 

-

 

(3,217)

 

(3,217)

 

(4,577)

 

1,359

 

Dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(2,733)

 

(2,733)

 

(4,555)

 

1,823

 

Dollar

 

May 2021

 

59,032

Citibank

 

-

 

(2,958)

 

(2,958)

 

(4,565)

 

1,608

 

Dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(1,232)

 

(1,232)

 

(2,275)

 

1,043

 

Dollar

 

May 2021

 

29,516

Citibank

 

-

 

(1,414)

 

(1,414)

 

(2,283)

 

869

 

Dollar

 

May 2021

 

29,516

   

163,107

 

(14,544)

 

148,563

 

136,382

 

12,181

           
                                 

RGE

                               

Bank of Tokyo-Mitsubishi

 

22,660

 

-

 

22,660

 

22,544

 

115

 

Dollar

 

Apr 2018

 

36,270

Bank of Tokyo-Mitsubishi

 

101,333

 

-

 

101,333

 

100,609

 

725

 

Dollar

 

May 2018

 

168,346

Bradesco

 

11,771

 

-

 

11,771

 

11,665

 

105

 

Dollar

 

Oct 2017

 

32,715

J.P.Morgan

 

24,218

 

-

 

24,218

 

23,390

 

828

 

Dollar

 

Feb 2018

 

171,949

Bradesco

 

-

 

(3,217)

 

(3,217)

 

(4,577)

 

1,359

 

Dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(2,733)

 

(2,733)

 

(4,555)

 

1,823

 

Dollar

 

May 2021

 

59,032

Citibank

 

-

 

(2,958)

 

(2,958)

 

(4,565)

 

1,608

 

Dollar

 

May 2021

 

59,032

Bank of America Merrill Lynch

 

-

 

(2,465)

 

(2,465)

 

(4,551)

 

2,086

 

Dollar

 

May 2021

 

59,032

   

159,981

 

(11,372)

 

148,609

 

139,960

 

8,649

           

CPFL Jaguari

                               

Scotiabank

 

-

 

(619)

 

(619)

 

(672)

 

53

 

Dollar

 

Jul 2019

 

16,484

                                 

CPFL Sul Paulista

                               

Scotiabank

 

-

 

(619)

 

(619)

 

(672)

 

53

 

Dollar

 

Jul 2019

 

16,484

                                 

CPFL Leste Paulista

                               

Scotiabank

 

-

 

(619)

 

(619)

 

(672)

 

53

 

Dollar

 

Jul 2019

 

16,484

                                 

CPFL Santa Cruz

                               

Scotiabank

 

-

 

(619)

 

(619)

 

(672)

 

53

 

Dollar

 

Jul 2019

 

16,484

                                 

CPFL Paulista Lajeado

                               

Itaú

 

172

 

-

 

172

 

43

 

129

 

Dollar

 

Mar 2018

 

35,000

                                 

CPFL Brasil

                               

Scotiabank

 

-

 

(2,251)

 

(2,251)

 

(2,412)

 

161

 

Dollar

 

Aug 2018

 

45,360

                                 

CPFL Geração

                               

Scotiabank

 

-

 

(4,396)

 

(4,396)

 

(4,769)

 

373

 

Dollar

 

Jul 2019

 

117,036

Votorantim

 

-

 

(3,099)

 

(3,099)

 

(5,926)

 

2,827

 

Dollar

 

Jun 2019

 

104,454

Bradesco

 

703

 

-

 

703

 

240

 

463

 

Dollar

 

Sep 2019

 

32,636

Citibank

 

-

 

(1,506)

 

(1,506)

 

(2,876)

 

1,370

 

Dollar

 

Sep 2020

 

397,320

Scotiabank

 

-

 

(9,949)

 

(9,949)

 

(10,243)

 

294

 

Dollar

 

Dec 2019

 

174,525

   

703

 

(18,950)

 

(18,247)

 

(23,574)

 

5,327

           
                                 

Subtotal

 

724,891

 

(64,586)

 

660,305

 

616,375

 

43,930

           
                                 

Derivatives to hedge debts not designated at fair value

                           

Exchange rate hedge

                               

CPFL Geração

                               

J.P.Morgan

 

-

 

(2,901)

 

(2,901)

 

(3,188)

 

286

 

Dollar

 

Dec 2018

 

40,769

                                 

Price index hedge

                               

CPFL Geração

                               

Santander

 

8,925

 

-

 

8,925

 

8,052

 

873

 

IPCA

 

Apr 2019

 

35,235

J.P.Morgan

 

8,925

 

-

 

8,925

 

8,052

 

873

 

IPCA

 

Apr 2019

 

35,235

   

17,850

 

-

 

17,850

 

16,104

 

1,746

           
                                 

Interest rate hedge (1)

                               

CPFL Paulista

                               

J.P.Morgan

 

431

 

-

 

431

 

(60)

 

491

 

CDI

 

Feb 2021

 

300,000

Votorantim

 

157

 

-

 

157

 

(17)

 

174

 

CDI

 

Feb 2021

 

100,000

Santander

 

167

 

-

 

167

 

(18)

 

185

 

CDI

 

Feb 2021

 

105,000

   

755

 

-

 

755

 

(95)

 

850

           

CPFL Piratininga

                               

Votorantim

 

245

 

-

 

245

 

(17)

 

262

 

CDI

 

Feb 2021

 

135,000

Santander

 

189

 

-

 

189

 

(11)

 

200

 

CDI

 

Feb 2021

 

100,000

   

434

 

-

 

434

 

(28)

 

462

           
                                 

RGE

                               

Votorantim

 

229

 

-

 

229

 

(37)

 

266

 

CDI

 

Feb 2021

 

170,000

CPFL Geração

                               

Votorantim

 

1,293

 

-

 

1,293

 

46

 

1,247

 

CDI

 

Aug 2021

 

460,000

                                 

Subtotal

 

20,560

 

(2,901)

 

17,659

 

12,803

 

4,856

           
                                 

Other derivatives (2)

                               

CPFL Geração

                               

Itaú

 

20,382

 

-

 

20,382

 

3,272

 

17,110

 

Dollar

 

Sep 2020

 

24,486

Votorantim

 

16,658

 

-

 

16,658

 

2,684

 

13,974

 

Dollar

 

Sep 2020

 

24,486

Santander

 

20,813

 

-

 

20,813

 

3,152

 

17,661

 

Dollar

 

Sep 2020

 

30,546

Subtotal

 

57,853

 

-

 

57,853

 

9,108

 

48,745

           
                                 

Total

 

803,305

 

(67,487)

 

735,817

 

638,287

 

97,531

           
                                 

Current

 

462,563

 

(3,942)

                       

Noncurrent

 

340,742

 

(63,545)

                       
                                 

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) Due to the characteristics of this derivative (zero-cost collar), the notional amount is presented in U.S. dollar.

 

 

80 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

As mentioned above, certain subsidiaries elected to mark to market debts for which they have fully debt-related derivatives instruments (note 16).

The Group has recognized gains and losses on their derivatives. However, as these derivatives are used as a hedging instrument, these gains and losses minimized the impacts of fluctuations in exchange and interest rates on the hedged debts. For the quarters and semesters ended June 30, 2017 and 2016, the derivatives generated the following impacts on the consolidated profit or loss, recognized in the line item of Finance costs on adjustment for inflation and exchange rate changes:

         

Gain (Loss)

         

2017

 

2016

 

 

Company

 

Hedged risk / transaction

 

Account

2nd Quarter 2017

 

1st semester 2017

 

2nd Quarter 2016

 

1st semester 2016

CPFL Energia

 

Exchange variation

 

Finance expense - swap transaction

-

 

-

 

(30,528)

 

(71,618)

CPFL Energia

 

Mark to Market

 

Finance expense - fair value adjustment

-

 

-

 

492

 

2,270

CPFL Paulista

 

Interest rate variation

 

Finance expense - swap transaction

(11)

 

(168)

 

(757)

 

13

CPFL Paulista

 

Exchange variation

 

Finance expense - swap transaction

94,927

 

(57,662)

 

(397,944)

 

(696,029)

CPFL Paulista

 

Mark to Market

 

Finance expense - fair value adjustment

(4,411)

 

8,407

 

13,130

 

62,181

CPFL Piratininga

 

Interest rate variation

 

Finance expense - swap transaction

5

 

(60)

 

(208)

 

(265)

CPFL Piratininga

 

Exchange variation

 

Finance expense - swap transaction

48,041

 

(9,574)

 

(184,085)

 

(303,609)

CPFL Piratininga

 

Mark to Market

 

Finance expense - fair value adjustment

(1,436)

 

3,879

 

9,797

 

26,474

RGE

 

Interest rate variation

 

Finance expense - swap transaction

(7)

 

(40)

 

(444)

 

3

RGE

 

Exchange variation

 

Finance expense - swap transaction

29,445

 

(19,030)

 

(133,912)

 

(222,017)

RGE

 

Mark to Market

 

Finance expense - fair value adjustment

(1,193)

 

3,509

 

12,722

 

34,924

CPFL Geração

 

Interest rate variation

 

Finance expense - swap transaction

(7)

 

(224)

 

99

 

1,182

CPFL Geração

 

Exchange variation

 

Finance expense - swap transaction

36,139

 

(27,684)

 

(50,422)

 

(88,115)

CPFL Geração

 

Mark to Market

 

Finance expense - fair value adjustment

(14,730)

 

4,217

 

33,098

 

66,752

CPFL Santa Cruz

 

Exchange variation

 

Finance expense - swap transaction

531

 

(571)

 

(2,821)

 

(5,909)

CPFL Santa Cruz

 

Mark to Market

 

Finance expense - fair value adjustment

21

 

132

 

163

 

295

CPFL Leste Paulista

 

Exchange variation

 

Finance expense - swap transaction

531

 

(571)

 

-

 

-

CPFL Leste Paulista

 

Mark to Market

 

Finance expense - fair value adjustment

21

 

132

 

-

 

-

CPFL Sul Paulista

 

Exchange variation

 

Finance expense - swap transaction

531

 

(571)

 

(3,103)

 

(6,500)

CPFL Sul Paulista

 

Mark to Market

 

Finance expense - fair value adjustment

21

 

132

 

145

 

289

CPFL Jaguari

 

Exchange variation

 

Finance expense - swap transaction

531

 

(571)

 

(4,372)

 

(9,159)

CPFL Jaguari

 

Mark to Market

 

Finance expense - fair value adjustment

21

 

132

 

149

 

353

Paulista Lajeado Energia

 

Exchange variation

 

Finance expense - swap transaction

1,182

 

(1,224)

 

(5,014)

 

(9,191)

Paulista Lajeado Energia

 

Mark to Market

 

Finance expense - fair value adjustment

528

 

154

 

153

 

1,254

CPFL Brasil

 

Exchange variation

 

Finance expense - swap transaction

1,409

 

(1,597)

 

(6,312)

 

(11,462)

CPFL Brasil

 

Mark to Market

 

Finance expense - fair value adjustment

(32)

 

156

 

155

 

1,739

CPFL Serviços

 

Exchange variation

 

Finance expense - swap transaction

-

 

-

 

(1,637)

 

(2,985)

CPFL Serviços

 

Mark to Market

 

Finance expense - fair value adjustment

-

 

-

 

68

 

226

         

192,056

 

(98,697)

 

(751,387)

 

(1,228,903)

                       

 

b.1) Zero-cost collar derivative transactions entered into by CPFL Geração

In 2015, the subsidiary CPFL Geração entered into a transaction involving put options and call options in US$, both having the same institution as counterpart, and that combined are featured as a transaction usually known as zero-cost collar. Entering into this transaction does not have any speculative purpose, inasmuch as it is aimed at minimizing any negative impacts on future revenue of the joint venture ENERCAN, which has electric energy sale agreements with annual adjustment of part of the tariff based on the dollar variation. In addition, according to Management’s view, the scenario in 2015 was favorable to enter into this type of financial instrument, considering the high volatility implicit in dollar options and the fact that there is no initial cost for this type of transaction.

The total amount contracted was US$ 111,817, with due dates between October 1, 2015 and September 30, 2020. At June 30, 2017, the total amount contracted was US$ 79,518, considering the options already settled until this date. The strike prices of the dollar options vary from R$ 4.20 to R$ 4.40 for put options and from R$ 5.40 to R$7.50 for call options.

These options were 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 transaction was calculated based on the following assumptions:

 

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, strike 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 18.2%.

Relationship between unobservable inputs and fair value (sensitivity)

A slight rise in long-term volatility, analyzed separately, 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$ 11,902, resulting in a net asset of R$ 69,756.

 

81 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

The following table reconciles the opening and closing balances of the call and put options for the 1st semester of 2017, as required by IFRS 13/CPC 46:

   

Consolidated

   

Asset

 

Liability

 

Net

At December 31, 2016

 

57,715

 

-

 

57,715

Measurement at fair value

 

7,851

 

-

 

7,851

Net cash, received from settlement of flows

 

(7,713)

 

-

 

(7,713)

At June 30, 2017

 

57,853

 

-

 

57,853

             

 

The fair value measurement of these financial instruments was recognized as finance income in the statement of profit or loss for the period, and no effects were recognized in other comprehensive income.

c)     Sensitivity analysis

In compliance with CVM Instruction No. 475/2008, the Group performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising changes in exchange and interest rates.

When the risk exposure is considered asset, the risk to be taken into account is a reduction in the pegged indexes, due to a consequent negative impact on the Group’s profit or loss. 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 profit or loss. The Group 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)  Changes in exchange rates

Considering that the net exchange rate exposure at June 30, 2017 is maintained, the simulation of the effects by type of financial instrument for three different scenarios would be:

   

Consolidated

           

Decrease (increase)

Instruments

 

Exposure
R$ thousand (a)

 

Risk

 

Exchange depreciation (b)

 

Currency appreciation of 25% (c)

 

Currency appreciation of 50% (c)

Financial liability instruments

 

(5,086,586)

     

(314,740)

 

1,035,591

 

2,385,923

Derivatives - Plain Vanilla Swap

 

5,155,450

     

319,002

 

(1,049,611)

 

(2,418,224)

   

68,865

 

drop in the dollar

 

4,261

 

(14,021)

 

(32,302)

                     

Financial liability instruments

 

(284,214)

     

(24,100)

 

52,979

 

130,057

Derivatives - Plain Vanilla Swap

 

287,293

     

24,361

 

(53,552)

 

(131,466)

   

3,079

 

drop in the euro

 

261

 

(573)

 

(1,409)

                     

Total

 

71,944

     

4,522

 

(14,594)

 

(33,711)

                     
           

Decrease (increase)

Instruments

 

Exposure
R$ thousand (a)

 

Risk

 

Currency depreciation (b)

 

Currency appreciation of 25% (c)

 

Currency appreciation of 50% (c)

Derivatives zero-cost collar

 

79,518

 

raise in the dollar

 

(64,114)

 

(90,671)

 

(117,228)

 

(a) The exchange rate considered at 6/30/2017 was R$ 3.31 per US$ 1.00 and R$ 3.78 per € 1.00.

(b) As per the exchange rate curves obtained from information made available by the B3, with the exchange rate being considered at R$ 3.51 and R$ 4.10, and the currency depreciation at 6.19% and 8.48%, for 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 B3.

 

82 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

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

 

As the net exchange exposure of the dollar and euro is an asset, the risk is a drop in the dollar and euro, therefore, the exchange rate is appreciated by 25% and 50% in relation to the probable exchange rate.

c.2) Changes in interest rates

Assuming that: (i) the scenario of net exposure of the financial instruments indexed to floating interest rates at June 30, 2017 is maintained, and (ii) the respective annual indexes accumulated in the last 12 months, for this base date, remain stable (CDI 10.14% p.a.; IGP-M -0.78% p.a.; TJLP 7% p.a.; IPCA 3.06% p.a. and SELIC 12.87% p.a.), the effects that would be recognized in the consolidated interim financial statements for the next 12 months would be a net finance cost of R$ 1,242,166 (costs of CDI R$ 932,870, TJLP R$ 314,781 and SELIC R$ 161,367, and finance income of IGP-M R$ 486 and IPCA R$ 166,366). In the event of fluctuations in the indexes according to the three scenarios defined, the amount of the net finance cost would be impacted by:

 

   

Consolidated

Instruments

 

Exposure (a)
R$ thousand

 

Risk

 

Scenario I (a)

 

Raising/Drop index by 25% (b)

 

Raising/Drop index by 50% (b)

Financial asset instruments

 

5,087,649

     

(71,736)

 

39,302

 

150,340

Financial liability instruments

 

(9,433,509)

     

133,012

 

(72,874)

 

(278,760)

Derivatives - Plain Vanilla Swap

 

(4,854,039)

     

68,442

 

(37,497)

 

(143,437)

   

(9,199,899)

 

CDI apprec

 

129,718

 

(71,069)

 

(271,857)

                     

Financial liability instruments

 

(62,360)

 

IGP-M apprec

 

(2,002)

 

(2,381)

 

(2,759)

                     

Financial liability instruments

 

(4,496,869)

 

TJLP apprec

 

-

 

(78,695)

 

(157,390)

                     

Financial liability instruments

 

(335,200)

     

(2,246)

 

880

 

4,006

Derivatives - Plain Vanilla Swap

 

89,261

     

598

 

(234)

 

(1,067)

Concession financial asset

 

5,682,760

     

38,074

 

(14,917)

 

(67,909)

   

5,436,821

 

drop in the IPCA

 

36,426

 

(14,271)

 

(64,970)

                     

Financial liability instruments

 

(192,212)

     

(1,288)

 

505

 

2,297

Sectorial financial assets and liabilities

 

(1,253,820)

     

50,529

 

22,820

 

(4,890)

   

(1,446,032)

 

SELIC apprec.

 

49,241

 

23,325

 

(2,593)

                     

Total

 

(9,768,339)

     

213,383

 

(143,091)

 

(499,569)

  

(a)   The CDI, IGP-M, TJLP, IPCA and SELIC indexes considered of: 8.73%, 2.43%, 7.00%, 3.73% and 8.84%, respectively, were obtained from information available in the market.

(b)   As required by CVM Instruction 475/08, the percentages of increase or decrease were applied to the indexes in scenario I.

 

 

( 33 )   NON-CASH TRANSACTIONS

 

 

   

Consolidated

   

June 30, 2017

 

December 31, 2016

Other transactions

       

Interest capitalized in property, plant and equipment

 

25,098

 

28,456

Interest capitalized in concession intangible asset - distribution infrastructure

 

9,061

 

5,483

Transfer between property, plant and equipment and other assets

 

921

 

10,673

 

 

83 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

( 34 )   SIGNIFICANT FACT AND EVENTS AFTER THE REPORTING PERIOD

 

34.1Public Offering of Shares

As presented in the note 38.5 of financial statements at December 31, 2016, State Grid Brazil Power Participações will conduct a public offer for acquisition of all the common shares held by the remaining shareholders of CPFL (“Offer for Sale of Control”). Moreover, there was the announcement of the intention of:

 

·         conduct a unified public offer for acquisition of Company common shares aimed to cancel its listing as publicly-traded company with the CVM under the category “A” and its conversion to category “B” (“Offer for Conversion of Listing”) and withdraw the Company from the Special Listing Segment of B3 S.A. - Brasil, Bolsa, Balcão (“B3”) named Novo Mercado (“Offer for Withdrawal from Novo Mercado);

 

·         (i) the deposit agreement relating to the American depositary of the Company’s shares to be terminated, (ii) the Company to withdraw from the NYSE, and (iii) the Company’s listing as publicly-traded company in the United States to be canceled.

At March 27, 2017, the Company’s extraordinary general meeting decided on the (i) selection of Credit Suisse (Brasil) S.A. for determining the Company’s economic value; (ii) cancelation of the Company’s listing with CVM as issuer of securities registered under the category “A”, and their conversion into category “B”; and (iii) Company’s withdrawal from the Novo Mercado.

On June 12, 2017, CVM requested State Grid to file the appraisal reports relating to the OPAs, or alternatively, file the adjusted offering documentation foreseeing only the OPAs, through direct sale of the Company’s control or indirect sale of the CPFL Renováveis’ control. In a significant event notice of July 7, 2017, State Grid informed that it had decided to proceed only with the OPAs through sale of control of the Companies, required, in relation to each of the Companies

 

34.2Issue of debentures – CPFL Renováveis

On July 17, 2017, the subsidiary CPFL Renováveis completed the public distribution regarding the 7th issue of simple, non-convertible, single-series, non-privileged with personal guarantee, debentures. 250,000 debentures were issued, with unit value of R$1, totaling R$ 250,000, with yield equivalent to the variation of the IPCA (Extended Consumer Price Index) + 5.6227% p.a., guaranteed by the Company. The final maturity is within five years, with semiannual interest and repayment on maturity. The proceeds will be used in the implementation and reimbursement of the investment in Mata Velha, Pedra Cheirosa I and II and Boa Vista 2 projects.

 

 

84 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - 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 June 30, 2017:

Shareholders

 

Common shares

 

Interest - %

ESC Energia S.A.

 

322,078,613

 

31.64

State Grid Brazil Power Participações S.A.

 

234,086,204

 

23.00

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

98,589,229

 

9.69

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

 

241,104,363

 

23.69

Total

 

1,017,914,746

 

100.00


Quantity and characteristic of securities held by directly or indirectly Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of June 30, 2017 and December 31, 2016:

   

June 30, 2017

 

December 31, 2016

Shareholders

 

Common shares

 

Interest - %

 

Common shares

 

Interest - %

Controlling shareholders

 

556,164,817

 

54.64

 

693,038,168

 

68.08

Administrator

 

-

 

-

 

-

 

-

Members of the Executive Officers

 

23,750

 

0.00

 

34,250

 

0.00

Members of the Board of Directors

 

-

 

-

 

-

 

-

Fiscal Council Members

 

-

 

-

 

-

 

-

Other shareholders

 

461,726,179

 

45.36

 

324,842,328

 

31.91

Total

 

1,017,914,746

 

100.00

 

1,017,914,746

 

100.00

Outstanding shares - free float

 

461,726,179

 

45.36

 

324,842,328

 

31.91

 

 

85 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

                       

SHAREHOLDING STRUCTURE

2nd quarter of 2017

 

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

 

556,164,817

54.64%

100.00%

-

0.00%

0.00%

556,164,817

54.64%

 

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%

January 23, 2017

1.2

State Grid Brazil Power Participações S.A.

26.002.119/0001-97

322,078,613

31.64%

100.00%

-

0.00%

0.00%

322,078,613

31.64%

January 23, 2017

 

Noncontrolling shareholders

 

461,749,929

45.36%

100.00%

-

0.00%

0.00%

461,749,929

45.36%

 

1.3

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

33.754.482/0001-24

98,589,229

9.69%

100.00%

-

0.00%

0.00%

98,589,229

9.69%

January 23, 2017

1.4

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

1.5

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

1.6

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

1.7

Board of Directors

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

April 29, 2016

1.8

Executive Officers

 

23,750

0.00%

100.00%

-

0.00%

0.00%

23,750

0.00%

July 31, 2016

1.9

Other shareholders

 

241,080,613

23.68%

100.00%

-

0.00%

0.00%

241,080,613

23.68%

 

 

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

State Grid Brazil Power Participações S.A.

26.002.119/0001-97

1,042,392,615

100.00%

100.00%

-

0.00%

0.00%

1,042,392,615

100.00%

January 23, 2017

 

Noncontrolling shareholders

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

1.1.2

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: 1.5 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%

 

1.5.1

Antares Holdings Ltda.

07.341.926/0001-90

983,227,791

100.00%

100.00%

-

0.00%

0.00%

983,227,791

100.00%

September 30, 2015

 

Noncontrolling shareholders

 

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

1.5.2

Other shareholders

 

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

 

Total

 

983,227,792

100.00%

100.00%

-

0.00%

0.00%

983,227,792

100.00%

 

 

4 - Entity: 1.6 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%

 

1.6.1

Bradespar S.A.

03.847.461/0001-92

326,999,999

100.00%

100.00%

-

0.00%

0.00%

326,999,999

100.00%

September 30, 2015

 

Noncontrolling shareholders

 

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

1.6.2

Other shareholders

 

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

 

Total

 

327,000,000

100.00%

100.00%

-

0.00%

0.00%

327,000,000

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.

 

86 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

INDEPENDENT AUDITORS' REPORT

 

KPMG Auditores Independentes

Av. Barão de Itapura, 950 - 6º andar

13020-431 - Campinas/SP - Brasil

Caixa Postal 737 - CEP 13012-970 - Campinas/SP - Brasil

Phone +55 (19) 2129-8700, Fax +55 (19) 2129-8728

www.kpmg.com.br

 

(A free translation of the original in Portuguese)

Independent Auditors’ Report on Review of Interim Financial Information

(A free translation of the original report in Portuguese, as filed with the Brazilian Securities and Exchange Commission (CVM), prepared in accordance with the accounting practices adopted in Brazil, rules of the CVM and of the International Financial Reporting Standards - IFRS)

 

To the Shareholders and Board Directors of

CPFL Energia S.A.      

Campinas - SP

 

Introduction

We have reviewed the individual and consolidated, interim financial information,  of CPFL Energia S.A. (“the Company”), included in the Quarterly Information Form (ITR), for the quarter ended June 30, 2017, which comprises the statement of financial position as of June 30, 2017 and the respective statements of profit or loss and other comprehensive income for the three and six month periods then ended, and the changes in equity and cash flows for the six month period then ended, comprising the explanatory notes.

Management is responsible for the preparation of the interim financial information in accordance with CPC 21(R1) Technical Pronouncement - Interim Financial Information and  International Standard IAS 34 - Interim Financial Reporting, issued by International Accounting Standards Board - IASB, and for presentation of this interim financial information in accordance with the rules issued by Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the quarterly 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 the Brazilian and international standard on interim review (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade 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.  The scope of a review is substantially less than an audit conducted in accordance with auditing standards and, consequently, it 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

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information referred above is not prepared, in all material respects, in accordance with CPC 21(R1) and the IAS 34, issued by IASB, applicable to the preparation of the Quarterly Information and presented in accordance with the rules issued by Brazilian Securities and Exchange Commission (CVM).

 

Other matters - Statements of Value Added

The individual and consolidated interim financial information, related to statements of value added (DVA) for six month period ended June 30, 2017, prepared under the responsibility of the Company's management, and presented as supplementary information for the purposes of IAS 34, were submitted to the same review procedures followed together with the review of the Company's interim financial information. In order to form our conclusion, we evaluated whether these statements are reconciled to the interim financial information and to the accounting records, as applicable, and whether their form and content are in accordance with the criteria set on Technical Pronouncement CPC 09 - Statement of Value Added. Based on our review, nothing has come to our attention that causes us to believe that the accompanying statements of value added are not prepared, in all material respects, in accordance with the individual and consolidated interim financial information taken as a whole.

 

87 of 89


 
 

(Free Translation of the original in Portuguese)

Standard Interim Financial Statements – ITR –  Date: June 30, 2017 - CPFL Energia S. A

 

 

Other matter relating to corresponding information

The corresponding amounts related to individual and consolidated statement of financial position for the year ended December 31, 2016, were audited by another auditor who issued an unmodified opinion dated March 13, 2017. The corresponding amounts related to the individual and consolidated statement of profit or loss, other comprehensive income, changes in equity, cash flows and value added (supplementary information),       for the three and six months periods ended June 30, 2016, disclosed for comparative purpose and restated due to the matters described on Note 2.8, were also reviewed by another auditor who expressed an unmodified conclusion dated July 31, 2017.

 

Campinas, July 31, 2017

 

 

KPMG Auditores Independentes

CRC (Regional Accounting Council) CRC 2SP027612/O-4

 

 

 

(Original report in Portuguese signed by)

Marcio José dos Santos

Accountant CRC 1SP252906/O-0

 

88 of 89


 

 
 
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: August 7, 2017
 
CPFL ENERGIA S.A.
 
By:  
 /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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