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 May, 2018
Commission File Number 32297


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

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

Federative Republic of Brazil
(Address of principal executive office)
 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

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

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

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

Yes _______ No ___X____

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

.


 
 

 

 

Campinas, May 15, 2018 – CPFL Energia S.A. (B3: CPFE3 and NYSE: CPL), announces its 1Q18 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 1Q17, unless otherwise stated.

 

 

CPFL ENERGIA ANNOUNCES ITS 1Q18 RESULTS

Indicators (R$ Million)

1Q18

1Q17

Var.

Sales within the Concession Area - GWh

 17,190

 16,708

2.9%

Captive Market

 11,989

 12,096

-0.9%

Free Client

 5,201

 4,611

12.8%

Gross Operating Revenue

 9,637

 8,730

10.4%

Net Operating Revenue

 6,375

 5,539

15.1%

EBITDA(1)

 1,366

 1,196

14.3%

Net Income

 419

 232

80.7%

Investments(2)

 426

 681

-37.4%

 

 

 

 

Notes:

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

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

 

1Q18 HIGHLIGHTS

 

     Increase in sales within the concession area (+2.9%), highlighting the growth of the industrial class (5,8%);

     Increases of 15.1% in Net Operating Revenue and of 14.3% in EBITDA;

     Net debt of R$ 15.6 billion and leverage of 3.31x Net Debt/EBITDA;

     Funding totalizing R$ 2.8 billion in 1Q18, at competitive costs;

     Investments of R$ 426 million in 1Q18;

     Conclusion of CPFL Paulista’s tariff revision, in Apr-18, with an average effect of +16.90% to be perceived by the consumers;

     Conclusion of RGE Sul’s tariff revision, in Apr-18, with an average effect of +22.47% to be perceived by the consumers.

 

 

 

 

Conference Call with Simultaneous Translation into English
(Bilingual Q&A)

·        Wednesday, May 16, 2017 – 11:00 a.m. (Brasília), 10:00 a.m. (ET)

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

(   English: 1-800-492-3904 (USA) and 1-646-828-8246 (Other Countries)

Investor Relations
Department

55-19-3756-8458

[email protected]

www.cpfl.com.br/ir

 

 


 


 
 

 

INDEX

 

1) MESSAGE FROM THE CEO

4

 

 

2) ENERGY SALES

5

2.1) Sales within the Distributors’ Concession Area

5

2.1.1) Sales by Segment – Concession Area

6

2.1.2) Sales to the Captive Market

6

2.1.3) Free Clients

6

2.2) Generation Installed Capacity

7

 

 

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

8

3.1) Consolidation of CPFL Renováveis Financial Statements

10

3.2) Consolidation of RGE Sul Financial Statements

10

3.3) Economic-Financial Performance Presentation

10

3.4) Consolidation of Transmission Companies

10

 

 

4) ECONOMIC-FINANCIAL PERFORMANCE

11

4.1) Opening of economic-financial performance by business segment

11

4.2) Sectoral Financial Assets and Liabilities

12

4.3) Operating Revenue

12

4.4) Cost of Electric Energy

13

4.5) Operating Costs and Expenses

14

4.6) EBITDA

15

4.7) Financial Result

16

4.8) Net Income

17

 

 

5) INDEBTEDNESS

18

5.1) Debt (IFRS)

18

5.1.1) Debt Amortization Schedule in IFRS (Mar-18)

19

5.2) Debt in Financial Covenants Criteria

20

5.2.1) Indexation and Debt Cost in Financial Covenants Criteria

20

5.2.2) Net Debt in Financial Covenants Criteria and Leverage

21

 

 

6) INVESTMENTS

22

6.1) Actual Investments

22

6.2) Investments Forecasts

22

 

 

7) ALLOCATION OF RESULTS

23

 

 

8) STOCK MARKETS

24

8.1) Stock Performance

24

8.2) Daily Average Volume

24

 

 

9) CORPORATE GOVERNANCE

25

 

 

10) SHAREHOLDERS STRUCTURE

26

 

 

11) PERFORMANCE OF THE BUSINESS SEGMENTS

27

11.1) Distribution Segment

27

11.1.1) Economic-Financial Performance

27

11.1.1.1) Sectoral Financial Assets and Liabilities

27

11.1.1.2) Operating Revenue

28

11.1.1.3) Cost of Electric Energy

29

11.1.1.4) Operating Costs and Expenses

30

11.1.1.5) EBITDA

32

 

 

 


Página 2 de 59


 
 

 

 

11.1.1.6) Financial Result

32

11.1.1.7) Net Income

33

11.1.2) Tariff Events

33

11.1.3) Operating Indicators

36

11.2) Commercialization and Services Segments

38

11.2.1) Commercialization Segment

38

11.2.2) Services Segment

39

11.3) Conventional Generation Segment

39

11.3.1) Economic-Financial Performance

39

11.3.1.1) Operating Revenue

40

11.3.1.2) Cost of Electric Power

40

11.3.1.3) Operating Costs and Expenses

41

11.3.1.4) Equity Income

42

11.3.1.5) EBITDA

43

11.3.1.6) Financial Result

43

11.3.1.7) Net Income

44

11.4) CPFL Renováveis

45

11.4.1) Economic-Financial Performance

45

11.4.1.1) Variations in the Income Statement of CPFL Renováveis

45

11.4.1.2) Operating Revenue

45

11.4.1.3) Cost of Electric Power

45

11.4.1.4) Operating Costs and Expenses

46

11.4.1.5) EBITDA

46

11.4.1.6) Financial Result

47

11.4.1.7) Net Income

47

11.4.2) Status of Generation Projects – 100% Participation

48

 

 

12) ATTACHMENTS

49

12.1) Statement of Assets – CPFL Energia

49

12.2) Statement of Liabilities – CPFL Energia

50

12.3) Income Statement – CPFL Energia

51

12.4) Cash Flow – CPFL Energia

52

12.5) Income Statement – Conventional Generation Segment

53

12.6) Income Statement – CPFL Renováveis

54

12.7) Income Statement – Distribution Segment

55

12.8) Economic-Financial Performance by Distributor

56

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

57

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

58

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

59

 

 


Página 3 de 59


 
 

 

1) MESSAGE FROM THE CEO

The results of CPFL Group in the first quarter of 2018 reflected the signs of a resumption of activity in several segments of the economy in the period, as well as our operational discipline and the recent falls in the interest rate in Brazil.

The distribution segment registered growth in energy sales (+2.9%). Residential, industrial and commercial classes registered market variations of 0.8%, 5.8% and 0.1%, respectively, being positively impacted by the slow recovery of economy activity.

CPFL Group’s operating cash generation, measured by EBITDA, reached R$ 1,366 million in 1Q18 (+14.3%), reflecting the positive results from the Distribution and Conventional Generation segments. In addition, the Company is promoting organizational reviews in order to simplify its processes and structure, aiming at greater focus on business.

It is also worth highlighting the conclusion of the tariff revision process (4th cycle) of CPFL Paulista and RGE Sul, in April 2018, with an average effect to be perceived by the consumers of +16.90% and +22.47%, respectively.

We continue working on value initiatives and in our investment plan in the first quarter (around R$ 10.4 billion for the next 5 years, being R$ 2.1 billion for 2018), with financial discipline, efforts and commitment of our teams. We invested R$ 426 million in this period.

CPFL Energia’s capital structure and consolidated leverage remained at adequate levels. The Company’s net debt reached 3.31 times EBITDA at the end of the quarter, under the criteria to measure our financial covenants, below the 3.75x limit. It is worth mentioning that the reductions in interest rates have benefited the Company.

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

 

Andre Dorf

CEO of CPFL Energia

 

 

 


Página 4 de 59


 
 

 

2) ENERGY SALES

2.1) Sales within the Distributors’ Concession Area

 

Sales within the Concession Area - GWh

 

1Q18

1Q17

Var.

Captive Market

 11,989

 12,096

-0.9%

Free Client

 5,201

 4,611

12.8%

Total

 17,190

 16,708

2.9%

 

In 1Q18, sales within the concession area, achieved by the distribution segment, totaled 17,190 GWh, an increase of 2.9%, highlighting the growth of the Industrial class (+5.8%), especially at CPFL Paulista (+5.6%) and CPFL Piratininga (+7.8%).

Sales to the captive market totaled 11,989 GWh in 1Q18, a reduction of 0.9%. The quantity of energy, in GWh, which corresponds to the consumption of free clients in the concession area of group’s distributors, billed through the Tariff for the Usage of the Distribution System (TUSD), reached 5,201 GWh in 1Q18, an increase of 12.8%, reflecting the migration of customers to the free market.

 

Sales within the Concession Area - GWh

 

1Q18

1Q17

Var.

Part.

Residential

 5,172

 5,129

0.8%

30.1%

Industrial

 5,994

 5,664

5.8%

34.9%

Commercial

 2,945

 2,944

0.1%

17.1%

Others

 3,079

 2,972

3.6%

17.9%

Total

 17,190

 16,708

2.9%

100.0%

Note: The tables with sales within the concession area by distributor are attached to this report in item 12.9.

 

Noteworthy in 1Q18, in the concession area:

·         Industrial class (34.9% of total sales): increase of 5.8%, reflecting the positive performance of the main industrial activities in the concession area of CPFL Energia (metallurgy, vehicles, chemicals and pulp and paper);

·         Residential and commercial classes (30.1% and 17.1% of total sales, respectively): increases of 0.8% and 0.1%, respectively. The low temperatures recorded in January and February of 2018 contributed to the fall in the CPC (Consumption per Consumer - GWh/CU/month) in the quarter (-1.3%).

 

 

 


Página 5 de 59


 
 

 

2.1.1) Sales by Segment – Concession Area

 

Note: in parentheses, the variation in percentage points from 1Q17 to 1Q18

 

2.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

1Q18

1Q17

Var.

Residential

 5,172

 5,129

0.8%

Industrial

 1,504

 1,631

-7.8%

Commercial

 2,323

 2,442

-4.9%

Others

 2,990

 2,894

3.3%

Total

 11,989

 12,096

-0.9%

Note: The tables with captive market sales by distributor are attached to this report in item 12.10.

 

The reduction of 0.9% (107 GWh) in sales to the captive market, from 12,096 GWh in 1Q17 to 11,989 GWh in 1Q18, was influenced by the performance of the industrial (-7.8%) and commercial (-4.9%) classes, reflecting the migration of customers to the free market.

 

2.1.3) Free Clients

Free Client - GWh

 

1Q18

1Q17

Var.

Industrial

 4,490

 4,033

11.3%

Commercial

 622

 501

24.1%

Others

 90

 77

16.0%

Total

 5,201

 4,611

12.8%

 

 

 


Página 6 de 59


 
 

 

 

Free Client by Distributor - GWh

 

1Q18

1Q17

Var.

CPFL Paulista

 2,434

 2,177

11.8%

CPFL Piratininga

 1,529

 1,335

14.6%

RGE

 568

 534

6.4%

RGE Sul

 525

 454

15.6%

CPFL Santa Cruz

 145

 112

29.9%

Total

 5,201

 4,611

12.8%

 

 

2.2) Generation Installed Capacity

In 1Q18, the installed capacity of generation of CPFL Energia, considering the proportional stake in each project, reached 3,283 MW, representing an expansion of 0.8%. This increase is due to the commercial start-up of Pedra Cheirosa Wind Complex.

 

Generation Installed Capacity | MW

 


Note: Take into account CPFL Energia’s 51.6% stake in CPFL Renováveis.

 

 

 


Página 7 de 59


 
 

 

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

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

As of March 31, 2018 and 2017, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.

Since November 1st, 2016 CPFL Energia is considering the full consolidation of RGE Sul.

 

Energy distribution

Company Type

Equity Interest

Location (State)

Number of municipalities

Approximate number of consumers
 (in thousands)

Concession term

End of the concession

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

Publicly-quoted corporation

Direct
100%

Interior  de São Paulo

234

4,413

 30 years

  November 2027

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

Publicly-quoted corporation

Direct
100%

Interior e litoral de São Paulo

27

1,728

 30 years

  October 2028

 Rio Grande Energia S.A. ("RGE")

Publicly-quoted corporation

Direct
100%

Interior  do Rio Grande do Sul

255

1,491

 30 years

  November 2027

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

Publicly-quoted corporation

Indirect
100%

Interior  do Rio Grande do Sul

118

1,347

 30 years

  November 2027

Companhia Jaguari de Energia  ("CPFL Santa Cruz") (d)

Private corporation

Direct
100%

Interior de São Paulo, Paraná e Minas Gerais

45

449

30 years

 July 2045

 

 

Energy generation  (conventional and renewable sources)

Company Type

Equity Interest

Location (State)

Number of plants / type of energy

Installed capacity

Total

CPFL participation

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

Publicly-quoted corporation

Direct
100%

 São Paulo and Goiás

 3 Hydroelectric (a)

1,295

678

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

Private corporation

Indirect
65%

Rio Grande do Sul

 3 Hydroelectric

360

234

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

Private corporation

Indirect
51% (b)

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

855

436

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

Private corporation

Indirect
48.72%

Santa Catarina

 1 Hydroelectric

880

429

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

Publicly-quoted corporation

Indirect
25.01%

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

690

173

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

Private corporation

Indirect
53.34%

Paraíba

 2 Thermoelectric

342

182

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

Private corporation

Indirect
59.93% (c)

Tocantins

 1 Hydroelectric

903

63

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

Publicly-quoted corporation

Indirect
51.61%

See chapter 11.4.2

See chapter 11.4.2

See chapter 11.4.2

See chapter 11.4.2

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

Limited company

Direct
100%

São Paulo

6 MHPPs

4

4

Transmission

Company Type

 

Core activity

 

Equity Interest

 

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

Private corporation

 

Electric energy transmission services

 

Indirect
100%

 

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

Private corporation

 

Electric energy transmission services

 

Indirect 
100%

 

 

Notes:

(a)     CPFL Geração holds 51.54% of the assured power and power of the Serra da Mesa HPP, whose concession belongs to Furnas. The Cariobinha HPP and the Carioba TPP projects are deactivated pending the position of the Ministry of Mines and Energy on the anticipated closure of its concession and are not included in the table.

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

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

(d)     On December 31, 2017, was approved the merger of the subsidiaries Companhia Luz and Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia and Companhia Luz e Força de Mococa into Companhia Jaguari de Energia, whose fancy name became "CPFL Santa Cruz.

 

 

 


Página 8 de 59


 
 

 

 

Energy commercialization

Company Type

Core activity

Equity Interest

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

Private corporation

 Energy commercialization

Direct
100%

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

Limited company

 Commercialization and provision of energy services

Indirect
100%

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

Private corporation

 Energy commercialization

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

Limited company

 Energy commercialization

Direct
100%

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

Private corporation

 Energy commercialization

Indirect
100%

 

Services

Company Type

Core activity

Equity Interest

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

Private corporation

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

Direct
100%

NECT Serviços Administrativos Ltda ("Nect")

Limited company

Provision of administrative services

Direct
100%

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

Limited company

 Provision of telephone answering services

Direct
100%

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

Limited company

 Billing and collection services

Direct
100%

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

Private corporation

 Management in Energy Efficiency

Direct
100%

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

Limited company

IT services

Direct
100%

CPFL GD S.A ("CPFL GD")

Private corporation

 Electric energy generation services

Indirect
100%

 

Others

Company Type

Core activity

Equity Interest

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

Limited company

 Venture capital company

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

Private corporation

 Venture capital company

Indirect
 51%

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

Private corporation

 Venture capital company

Indirect
99.95%

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

Private corporation

 Telecommunication services

Direct
100%

 

 

 

 

 


Página 9 de 59


 
 

 

3.1) Consolidation of CPFL Renováveis Financial Statements

On March 31, 2018, CPFL Energia indirectly held 51.6% of CPFL Renováveis, through its subsidiary CPFL Geração. CPFL Renováveis has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since August 1, 2011, and the interest held by the non-controlling shareholders has been mentioned bellow the net income line (in the Financial Statements), as “Non-Controlling Shareholders’ Interest”, and in the Shareholders Equity (in the Balance Sheet) in the line with the same name.

 

3.2) Consolidation of RGE Sul Financial Statements

On March 31, 2018, CPFL Energia held the following stake in the capital stock of RGE Sul: 76.3893%, directly, and 23.4561%, indirectly, through CPFL Brasil. RGE Sul has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since November 1st, 2016.

 

3.3) Economic-Financial Performance Presentation

In accordance with U.S. SEC (Securities and Exchange Commission) guidelines and pursuant to items 100(a) and (b) of Regulation G, with the disclosure of 4Q16/2016 results, in order to avoid the disclosure of non-GAAP measures, we no longer disclose the economic-financial performance considering the proportional consolidation of the generation projects and the adjustment of the numbers for non-recurring items, focusing the disclosure in the IFRS criterion. Only in chapter 5, of Indebtedness, we continue presenting the information in the financial covenants criterion, considering that the proper reconciliation with the numbers in the IFRS criterion are presented in item 12.11 of this report.

 

3.4) Consolidation of Transmission Companies

As of 4Q17, the subsidiaries CPFL Piracicaba and CPFL Morro Agudo are consolidated in the financial statements of the segment "Conventional Generation".

 

 

 


Página 10 de 59


 
 

 

4) ECONOMIC-FINANCIAL PERFORMANCE

 

Consolidated Income Statement - CPFL ENERGIA (R$ Million)

 

1Q18

1Q17

Var.

Gross Operating Revenue

  9,637

  8,730

10.4%

Net Operating Revenue

  6,375

  5,539

15.1%

Cost of Electric Power

(4,014)

(3,221)

24.6%

Operating Costs & Expenses

(1,470)

(1,579)

-6.9%

EBIT

  891

  739

20.4%

EBITDA1

  1,366

  1,196

14.3%

Financial Income (Expense)

(308)

(436)

-29.5%

Income Before Taxes

  668

  383

74.5%

Net Income

  419

  232

80.7%

 

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

 

4.1) Opening of economic-financial performance by business segment

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

 

 

Distribution

 

Conventional Generation

 

Renewable Generation

 

Commerciali-zation

 

Services

 

Others

 

Eliminations

 

Total

1Q18

Net operating revenue

 

  5,201

 

  281

 

  384

 

  710

 

  112

 

-  

 

(313)

 

  6,375

Operating costs and expenses

 

(4,408)

 

   (42)

 

(156)

 

(702)

 

   (89)

 

(9)

 

  313

 

(5,094)

Depreciation e amortization

 

(181)

 

   (30)

 

(158)

 

(1)

 

(6)

 

   (16)

 

-  

 

(390)

  Income from electric energy service

 

  612

 

  210

 

70

 

  7

 

17

 

   (25)

 

-  

 

  891

Equity accounting

 

-  

 

85

 

-  

 

-  

 

-  

 

-  

 

-  

 

85

  EBITDA

 

  792

 

  325

 

  228

 

  8

 

23

 

(9)

 

-  

 

  1,366

Financial result

 

(105)

 

   (68)

 

(129)

 

(7)

 

(0)

 

  2

 

-  

 

(308)

Income (loss) before taxes

 

  507

 

  227

 

   (59)

 

(0)

 

17

 

   (23)

 

-  

 

  668

Income tax and social contribution

 

(187)

 

   (45)

 

   (13)

 

(0)

 

(4)

 

  0

 

-  

 

(249)

  Net income (loss)

 

  321

 

  182

 

   (73)

 

(0)

 

13

 

   (23)

 

-  

 

  419

                                 
                                 

1Q17

Net operating revenue

 

  4,459

 

  299

 

  371

 

  621

 

  101

 

  1

 

(313)

 

  5,539

Operating costs and expenses

 

(3,833)

 

   (83)

 

(134)

 

(580)

 

   (83)

 

   (21)

 

  313

 

(4,423)

Depreciation e amortization

 

(174)

 

   (30)

 

(151)

 

(1)

 

(4)

 

   (17)

 

-  

 

(376)

  Income from electric energy service

 

  452

 

  186

 

86

 

40

 

13

 

   (37)

 

-  

 

  739

Equity accounting

 

-  

 

80

 

-  

 

-  

 

-  

 

-  

 

-  

 

80

  EBITDA

 

  626

 

  296

 

  236

 

41

 

18

 

   (20)

 

-  

 

  1,196

Financial result

 

(181)

 

(101)

 

(128)

 

   (11)

 

  1

 

   (16)

 

-  

 

(436)

Income (loss) before taxes

 

  271

 

  165

 

   (43)

 

28

 

15

 

   (53)

 

-  

 

  383

Income tax and social contribution

 

(105)

 

   (28)

 

   (12)

 

   (10)

 

(4)

 

  8

 

-  

 

(151)

  Net income (loss)

 

  165

 

  137

 

   (55)

 

19

 

11

 

   (45)

 

-  

 

  232

                                 

Variation

Net operating revenue

 

16.6%

 

-5.9%

 

3.4%

 

14.4%

 

10.5%

 

-100.0%

 

0.0%

 

15.1%

Operating costs and expenses

 

15.0%

 

-49.9%

 

15.8%

 

21.1%

 

6.8%

 

-55.8%

 

0.0%

 

15.2%

Depreciation e amortization

 

4.0%

 

0.4%

 

4.5%

 

-32.5%

 

24.7%

 

-5.4%

 

-

 

3.7%

  Income from electric energy service

 

35.3%

 

12.8%

 

-18.1%

 

-82.0%

 

28.8%

 

-32.3%

 

-

 

20.4%

Equity accounting

 

-

 

7.1%

 

-

 

-

 

-

 

-

 

-

 

7.1%

  EBITDA

 

26.6%

 

10.0%

 

-3.7%

 

-80.9%

 

27.8%

 

-54.2%

 

-

 

14.3%

Financial result

 

-42.3%

 

-32.8%

 

0.8%

 

-34.6%

 

-

 

-

 

-

 

-29.5%

Income (loss) before taxes

 

87.3%

 

37.9%

 

39.0%

 

-

 

15.0%

 

-55.9%

 

-

 

74.5%

Income tax and social contribution

 

77.1%

 

63.7%

 

10.4%

 

-97.0%

 

-1.1%

 

-96.5%

 

-

 

65.0%

  Net income (loss)

 

93.9%

 

32.7%

 

32.7%

 

-

 

20.9%

 

-49.0%

 

-

 

80.7%

 

Note: an analysis of the economic-financial performance by business segment is presented in chapter 11.

 

 


Página 11 de 59


 
 

 

4.2) Sectoral Financial Assets and Liabilities

In 1Q18, it was accounted the total sectoral financial assets in the amount of R$ 374 million, compared to the total sectoral financial liabilities in the amount of R$ 565 million in 1Q17, a variation of R$ 939 million.

On March 31, 2018, the balance of these sectoral financial assets and liabilities was positive in R$ 596 million, compared to a positive balance of R$ 517 million on December 31, 2017 and a negative balance of R$ 1,525 million on March 31, 2017.

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

 

4.3) Operating Revenue

In 1Q18, gross operating revenue reached R$ 9,637 million, representing an increase of 10.4% (R$ 907 million). Deductions from the gross operating revenue was of R$ 3,263 million in 1Q18, representing an increase of 2.2% (R$ 71 million). Net operating revenue reached R$ 6,375 million in 1Q18, registering an increase of 15.1% (R$ 836 million).

The main factors that affected the net operating revenue were:

·       Increase of revenues in the Distribution segment, in the amount of R$ 742 million (for more details, see item 11.1.1.2);

·       Increase of revenues in the Commercialization segment, in the amount of R$ 89 million;

·       Increase of revenues in the Renewable Generation segment, in the amount of R$ 13 million;

·       Increase of revenues in the Services segment, in the amount of R$ 11 million;

Partially offset by:

·       Reduction of revenues in the Conventional Generation segment, in the amount of R$ 18 million;

·       Reduction of revenues in Others, in the amount of R$ 1 million.

 

 

 


Página 12 de 59


 
 

 

4.4) Cost of Electric Energy

 

Cost of Electric Energy (R$ Million)

 

1Q18

1Q17

Var.

Cost of Electric Power Purchased for Resale

     

Energy from Itaipu Binacional

   558

   558

0.1%

Energy Purchased in the Spot Market/PROINFA

86

71

21.1%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

   2,975

   2,693

10.5%

PIS and COFINS Tax Credit

  (318)

  (303)

4.9%

Total

   3,301

   3,018

9.4%

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

Basic Network Charges

   567

   248

128.9%

Itaipu Transmission Charges

62

15

317.6%

Connection Charges

32

30

7.2%

Charges for the Use of the Distribution System

10

11

-15.2%

System Service Usage Charges - ESS

47

   (83)

-

Reserve Energy Charges - EER

66

  -  

-

PIS and COFINS Tax Credit

   (72)

   (19)

274.4%

Total

   712

   202

252.2%

 

 

 

 

Cost of Electric Energy

   4,014

   3,221

24.6%

 

In 1Q18, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 4,014 million, registering an increase of 24.6% (R$ 793 million).

The factors that explain these variations follow below:

 

·       The cost of electric power purchased for resale reached R$ 3,301 million in 1Q18, an increase of 9.4% (R$ 283 million), due to the following factors:

               (i)       Increase of 10.5% (R$ 282 million) in the cost of energy purchased through auction in the regulated environment and bilateral contracts, due to the increases of 44.1% in the average purchase price (R$ 250.31/MWh in 1Q18 vs. R$ 173.75/MWh in 1Q17), partially offset by the reduction of 23.3% (3,612 GWh) in the volume of purchased energy;

              (ii)       Increase of 21.1% (R$ 15 million) in the amount of energy purchased in the spot market/PROINFA cost;

             (iii)       Increase of 0.1% (R$ 0.4 million) in the cost of energy from Itaipu, due to the increase of 6.2% in the average purchase price (R$ 203.86/MWh in 1Q18 vs. R$ 191.89/MWh in 1Q17), partially offset by the reduction of 5.8% (169 GWh) in the volume of purchased energy;

Partially offset by:

             (iv)       Increase of 4.9% (R$ 15 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase.

 

·         Charges for the use of the transmission and distribution system reached R$ 712 million in 1Q18, an increase of 252.2% (R$ 510 million), due to the following factors:

               (i)       Increase of 128.9% (R$ 320 million) in the basic network charges;

 


Página 13 de 59


 
 

 

              (ii)       Variation of R$ 130 million in the System Service Usage Charges – ESS, from a revenue of R$ 83 million in 1Q17 to an expense of R$ 47 million in 1Q18;

             (iii)       Expense of R$ 66 million in 1Q18, related to Reserve Energy Charges – EER;

             (iv)       Increase of 317.6% (R$ 47 million) in Itaipu transmission charges;

Partially offset by:

              (v)       Increase of 274.4% (R$ 53 million) in PIS and COFINS tax credits (cost reducer), generated from the charges.

 

4.5) Operating Costs and Expenses

Operating costs and expenses reached R$ 1,470 million in 1Q18, compared to R$ 1,579 million in 1Q17, a reduction of 6.9% (R$ 108 million).

The factors that explain these variations follow below:

 

PMSO

 

Reported PMSO (R$ million)

 

 1Q18

 1Q17

 Variation

 

 R$ MM

 %

Reported PMSO

 

 

 

 

  Personnel

 (338)

 (332)

 (5)

1.6%

  Material

 (63)

 (55)

 (8)

13.7%

  Outsourced Services

 (181)

 (185)

 4

-2.3%

  Other Operating Costs/Expenses

 (106)

 (186)

 80

-43.1%

Allowance for doubtful accounts

 (26)

 (47)

 20

-43.4%

Legal, judicial and indemnities expenses

 (12)

 (55)

 43

-77.7%

Others

 (67)

 (84)

 17

-20.2%

Total Reported PMSO

 (687)

 (759)

 72

-9.4%

 

 

The PMSO item reached R$ 687 million in 1Q18, compared to R$ 759 million in 1Q17, a reduction of 9.4% (R$ 72 million), due to the following factors:

    (i)        Personnel - increase of 1.6% (R$ 5 million), mainly due to:

ü  Collective bargaining agreement – wages and benefits (R$ 11 million);

Partially offset by:

ü  Other effects (R$ 6 million);

 

 

 


Página 14 de 59


 
 

 

   (ii)        Material - increase of 13.7% (R$ 8 million), mainly due to:

ü  Increase in the replacement of material to the maintenance of lines and grid (R$ 13 million);

ü  Other effects (R$ 4 million);

Partially offset by:

ü  Reduction in the fleet maintenance (R$ 9 million);

 

  (iii)        Out-sourced services - reduction of 2.3% (R$ 4 million), mainly due to:

ü  Reduction in audit and consulting (R$ 7 million);

Partially offset by:

ü  Increase in the assets maintenance (R$ 3 million);

 

  (iv)        Other operational costs/expenses - reduction of 43.1% (R$ 80 million), mainly due to:

ü  Reduction of 77.7% in legal and judicial expenses (R$ 43 million);

ü  Reduction of 43.4% in allowance for doubtful account (R$ 20 million);

ü  Other effects (R$ 17 million).

 

Other operating costs and expenses

Other operating costs and expenses reached R$ 783 million in 1Q18, compared to R$ 820 million in 1Q17, registering a reduction of 4.5% (R$ 37 million), due to the following factors:

·       Reduction of 10.6% (R$ 44 million) in Costs of Building the Infrastructure item;

·       Reduction of 22.0% (R$ 6 million) in Private Pension Fund item, due to the registration of the impacts of the 2018 actuarial report;

·       Reduction of 0.8% (R$ 1 million) in Amortization of Intangible of Concession Asset item;

Partially offset by:

·       Increase of 4.7% (R$ 14 million) in Depreciation and Amortization item.

 

4.6) EBITDA

In 1Q18, EBITDA reached R$ 1,366 million, compared to R$ 1,196 million in 1Q17, registering an increase of 14.3% (R$ 171 million).

 

 

 


Página 15 de 59


 
 

 

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

EBITDA and Net Income conciliation (R$ million)

 

1Q18

1Q17

Var.

Net Income

419

232

80.7%

De preciation and Amortization

390

377

 

Financial Result

308

436

 

Income Tax / Social Contribution

249

151

 

EBITDA

1,366

1,196

14.3%

 

 

4.7) Financial Result

 

Financial Result (R$ Million)

 

1Q18

1Q17

Var.

Revenues

     

Income from Financial Investments

 66

 160

-58.6%

Additions and Late Payment Fines

 70

 73

-5.3%

Fiscal Credits Update

 3

 3

0.6%

Judicial Deposits Update

 9

 13

-33.5%

Monetary and Foreign Exchange Updates

 23

 30

-25.2%

Discount on Purchase of ICMS Credit

 7

 3

130.4%

Sectoral Financial Assets Update

 7

 -

-

PIS and COFINS - over Other Financial Revenues

 (12)

 (15)

-20.4%

Others

 25

 13

97.7%

Total

 197

 281

-29.8%

 

 

 

 

Expenses

 

 

 

Debt Charges

 (343)

 (485)

-29.3%

Monetary and Foreign Exchange Updates

 (119)

 (184)

-35.1%

(-) Capitalized Interest

 6

 24

-74.3%

Sectoral Financial Liabilities Update

 (5)

 (27)

-82.8%

Use of Public Asset

 (4)

 (3)

12.3%

Others

 (40)

 (42)

-3.6%

Total

 (505)

 (717)

-29.6%

 

 

 

 

Financial Result

 (308)

 (436)

-29.5%

 

In 1Q18, net financial expense was of R$ 308 million, a reduction of 29.5% (R$ 129 million) compared to the net financial expense of R$ 436 million reported in 1Q17.

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

·         Financial Revenues: reduction of 29.8% (R$ 84 million), from R$ 281 million in 1Q17 to R$ 197 million in 1Q18, mainly due to the following factors:

(i)            Reduction of 58.6% (R$ 94 million) in the income from financial investments, due to the reductions in the CDI interbank rate and in the average balance of investments;

(ii)           Reduction of 25.2% (R$ 8 million) in the monetary and foreign exchange updates, due to the reductions: (a) of R$ 8 million with the zero-cost collar derivative1, from a gain of R$ 15 million in 1Q17 to a gain of R$ 7 million in 1Q18; and (b) of R$ 3 million in other monetary and foreign exchange updates; partially offset by the increases: (c) of R$ 3 million in revenues from fines, interest and monetary adjustment relating to installment payments made by consumers; and (d) of R$ 1 million in the update of the balance of tariff subsidies, as determined by ANEEL;

 


Página 16 de 59


 
 

 

(iii)          Reduction of 33.5% (R$ 4 million) in judicial deposits update;

(iv)          Reduction of 5.3% (R$ 4 million) in additions and late payment fines;

Partially offset by:

(v)           Increase of 97.7% (R$ 12 million) in other financial revenues;

(vi)          Variation of R$ 7 million in sectoral financial assets update;

(vii)         Increase of 130.4% (R$ 4 million) in discount on the acquisition of ICMS credit;

(viii)        Reduction of 20.4% (R$ 3 million) in PIS and COFINS over Other Financial Revenue (revenue reducer).

 

·         Financial Expenses: reduction of 29.6% (R$ 212 million), from R$ 717 million in 1Q17 to R$ 505 million in 1Q18, mainly due to the following factors:

(i)            Reduction of 29.3% (R$ 142 million) of debt charges in local currency, due to the reduction in the CDI interbank rate;

(ii)           Reduction of 35.1% (R$ 64 million) in the monetary and foreign exchange updates, due to: (a) the reduction of debt charges in foreign currency, with swap to CDI interbank rate (R$ 85 million); partially offset (b) by the effect of Itaipu’s exchange variation (R$ 13 million); and (c) by the mark-to-market negative effect for financial operations under Law 4,131 – non-cash effect (R$ 8 million);

(iii)          Reduction of 82.8% (R$ 23 million) in sectoral financial liabilities update;

(iv)          Reduction of 3.6% (R$ 1 million) in other financial expenses;

Partially offset by:

(v)           Reduction of 74.3% (R$ 18 million) in capitalized interest (expense reducer);

(vi)          Increase of 12.3% (R$ 0.4 million) in the financial expenses with the Use of Public Asset (UBP).

 

4.8) Net Income

Net income was R$ 419 million in 1Q18, registering an increase of 80.7% (R$ 187 million) if compared to the net income of R$ 232 million observed in 1Q17.

 

 


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

 


Página 17 de 59


 
 

 

5) INDEBTEDNESS

5.1) Debt (IFRS)

 

 

 

                              

 

1) For debt linked to foreign currency (18% of total in 1Q18), swap operations are contracted, aiming the protection of the foreign exchange and the rate linked to the contract.

 


Página 18 de 59


 
 

 

 

Net Debt in IFRS

IFRS - R$ Million

1Q18

1Q17

Var. %

Financial Debt (including hedge)

 (20,427)

 (20,866)

-2.1%

(+) Available Funds

 3,029

 4,878

-37.9%

(=) Net Debt

 (17,398)

 (15,988)

8.8%

 

5.1.1) Debt Amortization Schedule in IFRS (Mar-18)

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

 


1)       Consider only the principal debt of R$ 20,859 million. In order to reach the value of debt in IFRS, of R$ 21,365 million, it is excluded accrued interests of R$ 311 million of the period and included other adjustments in the amount of R$ 195 million;

2)       Short-term (April 2018 – March 2019) = R$ 4,880 million.

 

The cash position at the end of 1Q18 had a coverage ratio of 0.62x the amortizations of the next 12 months, enough to honor all amortization commitments until the end of 2H18. The average amortization term, calculated by this schedule, is 2.88 years.

 

 


Página 19 de 59


 
 

 

 

 

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

 

5.2) Debt in Financial Covenants Criteria

5.2.1) Indexation and Debt Cost in Financial Covenants Criteria

 

Indexation1 After Hedge2 in Financial Covenants Criteria – 1Q17 vs. 1Q18

 

 

 

 

 

 

 


Página 20 de 59


 
 

 

 

             

         

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

2) For debt linked to foreign currency (20% of total), swap operations are contracted, aiming the protection of the foreign exchange and the rate linked to the contract.

 

 

5.2.2) Net Debt in Financial Covenants Criteria and Leverage

In 1Q18 Proforma Net Debt totaled R$ 15,585 million, an increase of 12.6% compared to net debt position at the end of 1Q17, in the amount of R$ 13,837 million.

 

Covenant Criteria (*) - R$ Million

1Q18

1Q17

Var.

Financial Debt (including hedge)1

 (18,241)

 (18,606)

-2.0%

(+) Available Funds

 2,656

 4,768

-44.3%

(=) Net Debt

 (15,585)

 (13,837)

12.6%

EBITDA Proforma2

 4,708

 4,192

12.3%

Net Debt / EBITDA

 3.31

 3.30

0,3%

 

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

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

 

 

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent stake of CPFL Energia in each of its subsidiaries. Also, include in the calculation of Proforma EBITDA the effects of historic EBITDA of newly acquired projects. Considering that the Proforma Net Debt totaled R$ 15,585 million and Proforma EBITDA in the last 12 months reached R$ 4,708 million, the ratio Proforma Net Debt / EBITDA at the end of 1Q18 reached 3.31x.

 

 


Página 21 de 59


 
 

 

6) INVESTMENTS

6.1) Actual Investments

 

Investments (R$ Million)

Segment

1Q18

1Q17

Var.

Distribution

 366

 347

5.4%

Generation - Conventional

 1

 0

339.1%

Generation - Renewable

 44

 283

-84.4%

Commercialization

 1

 0

567.2%

Services and Others1

 13

 13

6.7%

Subtotal

 426

 643

-33.8%

Transmission

 0

 38

-99.5%

Total

 426

 681

-37.4%

Note:

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

 

In 1Q18, R$ 426 million were invested, a reduction of 37.4% compared to 1Q17. Investments in transmission, basically related to CPFL Transmissão Morro Agudo, according to IFRIC 12, were recorded as “Financial Assets of Concession” (non-current assets).

We highlight investments made by CPFL Energia in each segment:

    (i)        Distribution:

a.    Expansion and strengthening of the electric system;

b.    Electricity system maintenance and improvements;

c.    Operational infrastructure;

d.    Upgrade of management and operational support systems;

e.    Customer help services;

f.      Research and development programs.

        (ii)   Generation:

a.    SHPP Boa Vista II.

 

6.2) Investments Forecasts

On November 9, 2017, CPFL Energia’s Board of Directors approved Board of Executive Officers’ proposal for 2018 Annual Budget and 2019/2022 Multiannual Plan for the Company, which was previously discussed by the Budget and Corporate Finance Commission.

 

 

 


Página 22 de 59


 
 

 

 

Notes:

1) Constant currency;

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

3) Conventional + Renewable.

 

 

7) ALLOCATION OF RESULTS

The Company’s Bylaws require the distribution of at least 25% of net income adjusted according to law, as dividends to its shareholders. The proposal for allocation of net income from the fiscal year is shown below:

 

 

Thousands of R$

Net income of the fiscal year - Individual

 1,179,750

Realization of comprehensive income

 25,873

Prescribed dividend

 3,768

Net income base for allocation

 1,209,391

Legal reserve

 (58,988)

Statutory reserve - concession financial asset

 (123,673)

Statutory reserve - working capital reinforcement

 (746,541)

Minimum mandatory dividend

 (280,191)

 

 

 


Página 23 de 59


 
 

 

Minimum Mandatory Dividend (25%)

The Board of Directors proposed the payment of R$ 280 million in dividends to holders of common shares traded on B3 S.A. – Brasil, Bolsa, Balcão (B3). This proposed amount corresponds to R$ 0.275259517 per share, related to the fiscal year of 2017. This proposal was approved by the Annual General Shareholders’ Meeting (AGM) held on April 27, 2018.

CPFL Energia informed its shareholders and the market, through a Notice to Shareholders released on April 27, 2018 that the Annual General Shareholders’ Meeting held on that date approved the declaration of “Dividend” to be imputed to the 2017 mandatory dividends, pursuant to the following instructions:

(i) Value: the amount of dividends to be paid is R$ 280,190,721.14 (two hundred and eighty million, one hundred and ninety thousand, seven hundred and twenty-one reais and fourteen centavos), equivalent to R$ 0.275259517 per common share;

(ii) Ex-dividend: shareholders owning shares on April 27, 2018 are entitled to receive these dividends. Shares were traded ex-dividend on the São Paulo Stock Exchange (B3) and New York Stock Exchange (NYSE) as of April 30, 2018;

(iii) Payment: said dividends will be paid on June 26, 2018.

 

Statutory Reserve – Working Capital Reinforcement

For this fiscal year, considering the current macro scenario with an incipient economic recovery, and also considering the uncertainties regarding hydrology, the Company’s Management is proposing the allocation of R$ 747 million to the statutory reserve - working capital reinforcement.

 

8) STOCK MARKETS

8.1) Stock Performance

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

 

B3

NYSE

Date

CPFE3 (R$)

IEE

IBOV

Date

CPL (US$)

DJBr20

Dow Jones

03/31/2018

 R$ 24.91

 41,445

 85,366

03/31/2018

 $ 15.00

 25,170

 24,103

12/31/2017

 R$ 19.35

 39,732

 76,402

12/31/2017

 $ 11.44

 22,612

 24,838

03/31/2017

 R$ 25.77

 39,971

 64,984

03/31/2017

 $ 16.39

 21,073

 20,663

QoQ

28.7%

4.3%

11.7%

QoQ

31.1%

11.3%

-3.0%

YoY

-3.3%

3.7%

-23.9%

YoY

-8.5%

19.4%

-14.3%

 

On March 31, 2018 the price shares closed at R$ 24.91 per share on the B3 and US$ 15.00 per ADR on the NYSE, which represented an increase in the quarter of 28.7% and 31.1%, respectively. Considering the last 12 months, the shares depreciated 3.3% on the B3 and the ADR depreciated 8.5% on the NYSE.

 

8.2) Daily Average Volume

The daily trading volume in 1T18 averaged R$ 19.1 million, of which R$ 15.6 million on the B3 and R$ 3.5 million on the NYSE, representing a reduction of 61.3% in relation to 1T17. The number of trades on the B3 decreased by 25.0%.

 


Página 24 de 59


 
 

 

 

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

 

 

9) CORPORATE GOVERNANCE

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

In 2017, CPFL marked 13 years since being listed on the B3 and the New York Stock Exchange (“NYSE”). With more than 100 years of history in Brazil, the Company’s shares are listed on the Novo Mercado Special Listing Segment of the B3 with Level III ADRs, a special segment for companies that comply with corporate governance best practices. All CPFL shares are common shares, entitling all shareholders the right to vote with 100% Tag Along rights guaranteed in case of sale of shareholding control.

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

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

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

The Board of Executive Officers is made up of 1 Chief Executive Officer, 1 Deputy Chief of Executive Officer and 7 Vice Presidents, with terms of two years, eligible for reelection, responsible for executing the strategy of CPFL Energia and its subsidiaries as defined by the Board of Directors in line with corporate governance guidelines. To ensure alignment of governance practices, Executive Officers sit on the Boards of Directors of companies that make up the CPFL group and nominate their respective executive officers.

CPFL has a permanent Fiscal Council, made up of 3 members, that also exercises the duties of the Audit Committee, in line with Sarbanes-Oxley law (SOX) rulings applicable to foreign companies listed on U.S. stock exchanges.

 


Página 25 de 59


 
 

 

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

 

10) SHAREHOLDERS STRUCTURE

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

 

Reference date: 03/31/2018

Notes:

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

(2) RGE Sul is held by CPFL Energia (76.3893%) and CPFL Brasil (23.4561%).

 


Página 26 de 59


 
 

 

11) PERFORMANCE OF THE BUSINESS SEGMENTS

11.1) Distribution Segment

11.1.1) Economic-Financial Performance

 

Consolidated Income Statement - Distribution (R$ Million)

 

1Q18

1Q17

Var.

Gross Operating Revenue

 8,329

 7,532

10.6%

Net Operating Revenue

 5,201

 4,459

16.6%

Cost of Electric Power

 (3,451)

 (2,807)

22.9%

Operating Costs & Expenses

 (1,138)

 (1,200)

-5.1%

EBIT

 612

 452

35.3%

EBITDA(1)

 792

 626

26.6%

Financial Income (Expense)

 (105)

 (181)

-42.3%

Income Before Taxes

 507

 271

87.3%

Net Income

 321

 165

93.9%

Note:

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

 

11.1.1.1) Sectoral Financial Assets and Liabilities

In 1Q18, total sectoral financial assets accounted for R$ 374 million, a variation of R$ 939 million if compared to 1Q17, when sectoral financial liabilities amounted to R$ 565 million.

On March 31, 2018, the balance of sectoral financial assets and liabilities was positive in R$ 596 million, compared to a positive balance of R$ 517 million on December 31, 2017 and a negative balance of R$ 1,525 million on March 31, 2017.

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

 

 


Página 27 de 59


 
 

 

11.1.1.2) Operating Revenue

 

Operating Revenue (R$ Million)

 

1Q18

1Q17

Var.

Gross Operating Revenue

     

Revenue with Energy Sales (Captive + TUSD)

  6,950

  6,956

-0.1%

Short-term Electric Energy

115

212

-45.9%

Revenue from Building the Infrastructure of the Concession

370

378

-2.1%

Sectoral Financial Assets and Liabilities

374

 (565)

-

CDE Resources - Low-income and Other Tariff Subsidies

377

424

-11.1%

Adjustments to the Concession's Financial Asset

  65

  49

32.6%

Other Revenues and Income

  79

  78

1.8%

Total

  8,329

  7,532

10.6%

 

 

 

 

Deductions from the Gross Operating Revenue

 

 

 

ICMS Tax

(1,400)

(1,446)

-3.2%

PIS and COFINS Taxes

  (736)

  (671)

9.6%

CDE Sector Charge

  (898)

  (830)

8.1%

R&D and Energy Efficiency Program

(48)

(40)

18.4%

PROINFA

(35)

(44)

-19.7%

Tariff Flags and Others

(7)

(37)

-80.6%

Others

(5)

(5)

0.4%

Total

(3,129)

(3,073)

1.8%

 

 

 

 

Net Operating Revenue

  5,201

  4,459

16.6%

 

In 1Q18, gross operating revenue amounted to R$ 8,329 million, an increase of 10.6% (R$ 797 million), due to the following factors:

·         Variation of R$ 939 million in the Sectoral Financial Assets/Liabilities, from a sectoral financial liability of R$ 565 million in 1Q17 to a sectoral financial asset of R$ 374 million in 1Q18;

·         Increase of 32.6% (R$ 16 million) in the adjustments to the Concession´s Financial Asset;

·         Increase of 1.8% (R$ 1 million) in Other Revenues and Income;

Partially offset by:

·         Reduction of 45.9% (R$ 98 million) in Short-term Electric Energy;

·         Reduction of 11.1% (R$ 47 million) in tariff subsidies (CDE resources);

·         Reduction of 2.1% (R$ 8 million) in revenue from building the infrastructure of the concession;

·         Reduction of 0.1% (R$ 6 million) in the revenue with energy sales (captive + free clients), due to: (i) the negative average tariff adjustment in the distribution companies for the period between 1Q17 and 1Q18 (highlight for the average reductions of 10.50% in CPFL Paulista and 6.43% in RGE Sul, in April 2017); and (ii) the adoption of the green tariff flag in the months of January, February and March 2018, compared to the green tariff flag applied in the months of January and February 2017 and the yellow tariff flag applied in the month of March 2017; partially offset by the increase of 2.9% in the sales volume within the concession area.

Deductions from the gross operating revenue were R$ 3,129 million in 1Q18, representing an increase of 1.8% (R$ 56 million), due to the following factors:

·         Increase of 8.1% (R$ 68 million) in the CDE sector charge;

 


Página 28 de 59


 
 

 

·         Increase of 9.6% (R$ 65 million) in PIS and COFINS taxes;

·         Increase of 18.4% (R$ 7 million) in the R&D and Energy Efficiency Program;

Partially offset by the following factors:

·         Reduction of 3.2% (R$ 46 million) in ICMS tax;

·         Reduction of 80.6% (R$ 30 million) in tariff flags approved by the CCEE;

·         Reduction of 19.7% (R$ 9 million) in the PROINFA.

Net operating revenue reached R$ 5,201 million in 1Q18, representing an increase of 16.6% (R$ 742 million).

 

11.1.1.3) Cost of Electric Energy

 

Cost of Electric Energy (R$ Million)

 

1Q18

1Q17

Var.

Cost of Electric Power Purchased for Resale

     

Energy from Itaipu Binacional

558

558

0.1%

Energy Purchased in the Spot Market/PROINFA

  1,425

  78

1728.6%

Energy Purchased through Auction in the Regulated Environment and Bilateral Contracts

  1,045

  2,264

-53.8%

PIS and COFINS Tax Credit

  (265)

  (267)

-0.7%

Total

  2,764

  2,633

5.0%

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

Basic Network Charges

549

228

141.2%

Itaipu Transmission Charges

  62

  15

317.6%

Connection Charges

  30

  27

9.1%

Charges for the Use of the Distribution System

  5

  6

-16.0%

System Service Usage Charges - ESS

  47

(83)

-

Reserve Energy Charges - EER

  66

-

-

PIS and COFINS Tax Credit

(71)

(19)

278.6%

Total

687

174

294.1%

 

 

 

 

Cost of Electric Energy

  3,451

  2,807

22.9%

 

In 1Q18, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 3,451 million, representing an increase of 22.9% (R$ 644 million):

·           The cost of electric power purchased for resale was R$ 2,764 million in 1Q18, representing an increase of 5.0% (R$ 131 million), due to the following factors:

(i)         Increase of 1728.6% (R$ 1,347 million) in the cost of energy purchased in the short term and Proinfa;

(ii)        Reduction of 0.7% (R$ 2 million) in PIS and Cofins tax credit (cost reducer), generated from the energy purchase;

(iii)       Increase of 0.1% (R$ 0.4 million) in the cost of energy from Itaipu, due to the increase of 6.2% in the average purchase price (R$ 203.86/MWh in 1Q18 vs. R$ 191.89/MWh in 1Q17), partially offset by the reduction of 5.8% (169 GWh) in the volume of purchased energy;

Partially offset by:

 


Página 29 de 59


 
 

 

(iv)      Increase of 53.8% (R$ 1,219 million) in the cost of energy purchased in the regulated environment and bilateral contracts, due to the reductions of 28.9% in the average purchase price (from R$ 190.89/MWh in 1Q17 to R$ 135.80/MWh in 1Q18) and of 35.1% (4,166 GWh) in the volume of purchased energy.

 

·           Charges for the use of the transmission and distribution system reached R$ 687 million in 1Q18, representing an increase of 294.1% (R$ 513 million), due to the following factors:

(i)         Increase of 141.2% (R$ 321 million) in charges for basic network;

(ii)        Variation of R$ 130 million in the System Service Usage Charges – ESS, from a revenue of R$ 83 million in 1Q17 to an expense of R$ 47 million in 1Q18;

(iii)       Expense of R$ 66 million in 1Q18, related to the Energy Reserve Charges – EER;

(iv)      Increase of 317.6% (R$ 47 million) in the Itaipu transmission charges;

(v)       Increase of 9.1% (R$ 2 million) in connection  charges;

Partially offset by:

(vi)      Increase of 278.6% (R$ 53 million) in PIS and Cofins tax credit (cost reducer), generated from the charges;

(vii)     Reduction of 16.0% (R$ 1 million) in the usage of the distribution system charges.

 

11.1.1.4) Operating Costs and Expenses

Operating costs and expenses reached R$ 1,138 million in 1Q18, compared to R$ 1,200 million in 1Q17, a reduction of 5.1% (R$ 62 million).

The factors that explain these variations follow below:

 

 


Página 30 de 59


 
 

 

PMSO

Reported PMSO (R$ million)

 

 1Q18

 1Q17

 Variation

 

 R$ MM

 %

Reported PMSO

 

 

 

 

  Personnel

 (224)

 (224)

 (0)

0.1%

  Material

 (40)

 (39)

 (1)

2.7%

  Outsourced Services

 (206)

 (194)

 (12)

6.2%

  Other Operating Costs/Expenses

 (95)

 (162)

 68

-41.7%

Allowance for doubtful accounts

 (26)

 (47)

 21

-44.2%

Legal, judicial and indemnities expenses

 (15)

 (52)

 37

-70.6%

Others

 (53)

 (63)

 10

-15.6%

Total Reported PMSO

 (565)

 (619)

 54

-8.8%

 

 

In 1Q18, PMSO reached R$ 565 million, a reduction of 8.8% (R$ 54 million), compared to R$ 619 million in 1Q17.

Personnel – increase of 0.1% (R$ 0.3 million);

Material – increase of 2.7% (R$ 1 million), mainly due to the increase in the replacement of material to the maintenance of lines and grid (R$ 3 million); partially offset by the reduction in the fleet maintenance (R$ 2 million);

Third party services – increase of 6.2% (R$ 12 million), mainly due to the increases in the following items: maintenance services in lines, network and substations (R$ 7 million), tree pruning (R$ 4 million), outsourced services (R$ 4 million), hardware/software maintenance (R$ 3 million) and meter reading and use (R$ 3 million); partially offset by the reductions in other outsourced services (R$ 6 million), Call Center (R$ 2 million) and audit and consulting (R$ 1 million);

Other operating costs/expenses – reduction of 41.7% (R$ 68 million), due to the following factors: legal and judicial expenses (R$ 37 million), allowance for doubtful accounts (R$ 21 million) and other expenses (R$ 10 million).

 

Other operating costs and expenses

In 1Q18, other operating costs and expenses reached R$ 573 million, compared to R$ 580 million in 1Q17, registering a reduction of 1.3% (R$ 7 million), with the variations below:

            (i)       Reduction of 2.1% (R$ 8 million) in cost of building the concession´s infrastructure. This item, which reached R$ 370 million in 1Q18, does not affect results, since it has its counterpart in “operating revenue”;

           (ii)       Reduction of 22.0% (R$ 6 million) in Private Pension Fund item, due to the registration of the impacts of the 2018 actuarial report;

          (iii)       Reduction of 7.8% (R$ 1 million) in Amortization of Intangible of Concession Asset item;

Partially offset by:

 


Página 31 de 59


 
 

 

         (iv)       Increase of 5.1% (R$ 8 million) in Depreciation and Amortization item.

 

11.1.1.5) EBITDA

EBITDA totaled R$ 792 million in 1Q18, compared to R$ 626 million in 1Q17, an increase of 26.6% (R$ 167 million).

 

Conciliation of Net Income and EBITDA (R$ million)

 

 1Q18

 1Q17

 Var.

Net income

               321

               165

93.9%

Depreciation and Amortization

               181

               174

 

Financial Results

               105

               181

 

Income Tax /Social Contribution

               187

               105

 

EBITDA

               792

               626

26.6%

 

11.1.1.6) Financial Result

 

Financial Result (R$ Million)

 

1Q18

1Q17

Var.

Revenues

     

Income from Financial Investments

 24

  79

-69.0%

Additions and Late Payment Fines

  68

  72

-5.2%

Fiscal Credits Update

  2

  1

67.7%

Judicial Deposits Update

  9

  13

-33.8%

Monetary and Foreign Exchange Updates

  18

  13

36.0%

Discount on Purchase of ICMS Credit

  7

  3

130.4%

Sectoral Financial Assets Update

  7

-

-

PIS and COFINS - over Other Financial Revenues

(9)

(11)

-13.8%

Others

  11

  7

51.6%

Total

136

177

-23.1%

 

 

 

 

Expenses

 

 

 

Debt Charges

  (145)

  (179)

-19.3%

Monetary and Foreign Exchange Updates

(75)

  (129)

-41.3%

(-) Capitalized Interest

  4

  5

-19.1%

Sectoral Financial Liabilities Update

(5)

(27)

-82.8%

Others

(20)

(29)

-29.7%

Total

  (241)

  (359)

-32.8%

 

 

 

 

Financial Result

  (105)

  (181)

-42.3%

 

In 1Q18, the net financial result recorded a net financial expense of R$ 105 million, a reduction of 42.3% (R$ 77 million). The items explaining these changes are as follows:

·         Financial Revenue: reduction of 23.1% (R$ 41 million), from R$ 177 million in 1Q17 to R$ 136 million in 1Q18, mainly due to the following factors:

 


Página 32 de 59


 
 

 

(i)          Reduction of 69.0% (R$ 54 million) in the income from financial investments, due to the lower average balance of investments and the fall of CDI interbank rate;

(ii)         Reduction of 33.8% (R$ 4 million) in adjustments for inflation of escrow deposits;

(iii)        Reduction of 5.2% (R$ 4 million) in fiscal credits update;

Partially offset by:

(iv)        Variation of R$ 7 million in sectoral financial assets update;

(v)         Increase of 36.0% (R$ 5 million) in adjustments for inflation and exchange rate changes, due to the increases: (a) of R$ 3 million in revenues from fines, interest and monetary adjustment relating to installment payments made by consumers; (b) of R$ 1 million in the adjustment of the balance of tariff subsidies, as determined by Aneel; and (c) of R$ 1 million in other adjustments for inflation and exchange rate changes;

(vi)        Increase of 130.4% (R$ 4 million) in the discount on purchase of ICMS credit;

(vii)       Increase of 51.6% (R$ 4 million) in other financial revenues;

(viii)      Reduction of 13.8% (R$ 1 million) in PIS and Cofins on financial revenues (revenue reducer);

(ix)        Reduction of 67.7% (R$ 1 million) in late payment interest and fines.

 

·         Financial Expense: reduction of 32.8% (R$ 118 million), from R$ 359 million in 1Q17 to R$ 241 million in 1Q18, mainly due to the following factors:

            (i)       Reduction of 41.3% (R$ 53 million) in adjustments for inflation and exchange rate changes, due to: (a) the reduction of debt charges in foreign currency, with swap to CDI interbank rate (R$ 77 million); partially offset by (b) other adjustments for inflation and exchange rate changes (R$ 16 million) and (c) the effect of exchange variation in Itaipu invoices (R$ 8 million);

           (ii)       Reduction of 19.3% (R$ 35 million) in interest on debt in local currency;

          (iii)       Reduction of 82.8% (R$ 23 million) in the sectoral financial liabilities update;

         (iv)       Reduction of 29.7% (R$ 9 million) in other financial expenses;

Partially offset by:

          (v)       Reduction of 19.1% (R$ 1 million) in capitalized interest (expense reducer).

 

11.1.1.7) Net Income

Net Income totaled R$ 321 million in 1Q18, compared to R$ 165 million in 1Q17, an increase of 93.9% (R$ 155 million).

 

 

 


Página 33 de 59


 
 

 

 

11.1.2) Tariff Events

Reference dates

 

Tariff Process Dates

Disco

Date

CPFL Santa Cruz

March 22nd*

CPFL Paulista

 April 8th

RGE Sul

 April 19th

RGE

 June 19th

CPFL Piratininga

October 23rd

 

Tariff Revision

Distributor

Periodicity

Next Revision

Cycle

RGE

Every 5 years

June 2018

4th PTRC

CPFL Piratininga

Every 4 years

October 2019

5th PTRC

CPFL Santa Cruz

Every 5 years

March 2021*

5th PTRC

CPFL Paulista

Every 5 years

April 2022

5th PTRC

RGE Sul

Every 5 years

April 2022

5th PTRC

 

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

 

Annual tariff adjustments occurred in June and October 2017

 

 

RGE

CPFL Piratininga

Ratifying Resolution

2,252

2,314

Adjustment

3.57%

7.69%

Parcel A

2.17%

6.78%

Parcel B

0.20%

-0.45%

Financial Components

1.21%

1.37%

Effect on consumer billings

5.00%

17.28%

Date of entry into force

6/19/2017

10/23/2017

 

 

 


Página 34 de 59


 
 

 

 

Annual tariff adjustments occurred in March 2018¹

 

 

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL  Mococa

Ratifying Resolution

2,376

2,376

2,376

2,376

2,376

Adjustment

5.71%

5.71%

5.71%

5.71%

5.71%

Parcel A

5.92%

5.92%

5.92%

5.92%

5.92%

Parcel B

-1.51%

-1.51%

-1.51%

-1.51%

-1.51%

Financial Components

1.30%

1.30%

1.30%

1.30%

1.30%

Effect on consumer billings

5.32%

7.03%

21.15%

7.50%

3.40%

Date of entry into force

3/22/2018

3/22/2018

3/22/2018

3/22/2018

3/22/2018

¹Considering the merger of the concessions in 12/31/2017, the same percentage of adjustment was considered for all the concessions, but the effect on consumer billings is different for each one of the concessions.

 

 

 

 


Página 35 de 59


 
 

 

 

Periodic tariff reviews occurred in 2018

 

4th Periodic Tariff Review Cycle

CPFL Paulista

RGE Sul

Date

Apr-18

Apr-18

Gross Regulatory Asset Base (A)

 9,457

 3,605

Depreciation Rate (B)

3.72%

3.87%

Depreciation Quota (C = A x B)

 352

 140

Net Regulatory Asset Base (D)

 5,193

 2,389

Pre-tax WACC (E)

12.26%

12.26%

Cost of Capital (F = D x E)

 637

 290

Special Obligations (G)

 45

 5

Regulatory EBITDA (H = C + F + G)

 1,033

 435

OPEX = CAOM + CAIMI (I)

 1,245

 438

Parcel B (J = H + I)

 2,278

 872

Productivity Index Parcel B ( K )

0.96%

0.98%

Quality Incentive Mechanism ( L)

-0.17%

-0.71%

Parcel B with adjusts (M = J * (K - L)

 2,260

 870

Other Revenues (N)

 88

 19

Adjusted Parcel B (O = M - N)

 2,172

 851

Parcel A (P)

 7,785

 2,653

Required Revenue (Q = O + P)

 9,957

 3,504

 

 

CPFL Paulista

On April 3, 2018, ANEEL approved the result of the fourth Periodic Tariff Review of distributor CPFL Paulista. The average effect to be perceived by the consumers is 16.90% and details can be found in the table above.

 

RGE Sul

On April 17, 2018, ANEEL approved the result of the fourth Periodic Tariff Review of distributor RGE Sul. The average effect to be perceived by the consumers was 22.47% and details can be found in the table above.

 

 

11.1.3) Operating Indicators

SAIDI and SAIFI

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

 

 


Página 36 de 59


 
 

 

 

SAIDI and SAIFI Indicators

Distributor

SAIDI (hours)

SAIFI (interruptions)

2014

2015

2016

2017

1Q18

ANEEL¹

2014

2015

2016

2017

1Q18

ANEEL¹

CPFL Paulista

6.92

7.76

7.62

7.14

6.90

7.38

4.87

4.89

5.00

4.94

4.76

6.33

CPFL Piratininga

6.98

7.24

8.44²

6.97

6.37

6.74

4.19

4.31

3.97²

4.45

4.13

5.82

RGE

18.77

15.98

14.44

14.16

13.74

11.48

9.14

8.33

7.56

7.74

7.09

8.50

RGE Sul

17.75

19.11

19.45

15.58

15.30

10.79

8.87

8.42

9.41

7.62

7.05

8.30

CPFL Santa Cruz - Grouping

 

 

6.13

5.80

9.17

 

 

 

5.04

5.26

8.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

1)     2018 Regulatory Agency (ANEEL);

2)     In the previous disclosures, we reported a SAIDI of 6.97 and a SAIFI of 3.80 for CPFL Piratininga in 2016. This number excluded the effect of a CTEEP transmission failure during a storm. However, a decision by ANEEL determined that this effect was included in the SAIDI and SAIFI statistics, so that we corrected the values, as shown in the table.

 

RGE and RGE Sul have plans to improve SAIDI technical indicators. Among the actions, are part of the plan for 2018, Rural, Troncal and Urban pruning, treatment of major primary, secondary and damage recidivism, programming of services for testing and maintenance in substations and transmission lines, carry out termovision and ultrasound inspections in distribution networks, substations and transmission lines. In addition, part of the maintenance plan, improvements and extensions of the existing structure, with the forecast of exchanges of posts, capacity adjustment, modernization of substations, and installation of remote control and control equipment. This plan is part of a continuous improvement that is already under development. In addition to the significant investments being made, the significant reduction of these investments has already been observed.

The SAIFI indicator was kept below regulatory limits in all companies, reflecting the effectiveness of the maintenance performed and the constant investments in improvements and modernization carried out by CPFL.

 

Losses

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

 

12M Accumulated Losses1

Technical Losses

Non-Technical Losses

Total Losses

1Q17

2Q17

3Q17

4Q17

1Q18

ANEEL2

1Q17

2Q17

3Q17

4Q17

1Q18

ANEEL2

1Q17

2Q17

3Q17

4Q17

1Q18

ANEEL2

CPFL Energia

6.25%

6.22%

6.21%

6.19%

6.22%

6.40%

2.98%

2.76%

2.94%

2.82%

2.66%

1.77%

9.23%

8.98%

9.15%

9.01%

8.87%

8.17%

CPFL Paulista

6.02%

5.90%

5.82%

5.84%

5.76%

6.32%

3.64%

3.54%

3.71%

3.47%

3.18%

1.98%

9.66%

9.45%

9.53%

9.31%

8.93%

8.30%

CPFL Piratininga

5.31%

5.37%

5.45%

5.50%

5.55%

5.52%

2.20%

2.07%

2.08%

1.96%

2.19%

1.43%

7.52%

7.44%

7.53%

7.46%

7.74%

6.95%

RGE

7.45%

7.52%

7.57%

7.60%

7.38%

7.28%

2.42%

1.63%

1.77%

1.60%

1.52%

1.81%

9.87%

9.16%

9.35%

9.20%

8.89%

9.09%

RGE Sul

6.70%

6.66%

6.74%

6.44%

7.19%

6.74%

3.02%

3.02%

3.51%

3.83%

3.25%

2.15%

9.72%

9.68%

10.25%

10.28%

10.44%

8.90%

Nova CPFL Santa Cruz

7.41%

7.53%

7.49%

7.39%

7.22%

7.14%

1.64%

0.94%

1.29%

1.19%

1.47%

0.44%

9.05%

8.48%

8.78%

8.59%

8.69%

7.59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

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

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

 

The consolidated losses index of CPFL Energia was of 8.87% in 1Q18, compared to 9.23% in 1Q17, a decrease of 0.36 p.p.

 

 


Página 37 de 59


 
 

 

 

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

 

12M Accumulated Losses - LV1

Non-technical Losses / LV

1Q17

2Q17

3Q17

4Q17

1Q18

ANEEL2

CPFL Paulista

8.59%

8.36%

8.78%

8.17%

7.76%

5.78%

CPFL Piratininga

6.21%

5.85%

5.89%

5.56%

6.17%

3.90%

RGE

5.99%

4.03%

4.36%

3.99%

3.47%

4.41%

RGE Sul

7.15%

7.14%

8.28%

9.14%

7.06%

4.90%

Nova CPFL Santa Cruz

3.61%

2.07%

2.85%

2.62%

3.10%

0.96%

Note:

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

 

 

 

11.2) Commercialization and Services Segments

11.2.1) Commercialization Segment

 

 

Consolidated Income Statement - Commercialization (R$ Million)

 

1Q18

1Q17

Var.

Net Operating Revenue

      710

          621

14.4%

EBITDA(1)

          8

           41

-80.9%

Net Loss

         (0)

           17

-

 

 

Operating Revenue

In 1Q18, net operating revenue reached R$ 710 million, representing an increase of 14.4% (R$ 89 million).

 

EBITDA

In 1Q18, EBITDA totaled R$ 8 million, compared to R$ 41 million in 1Q17, a reduction of 80.9% (R$ 33 million).

 

Net Income

In 1Q18, net loss amounted to R$ 0.4 million, compared to a net income of R$ 17 million in 1Q17.

 

 


Página 38 de 59


 
 

 

11.2.2) Services Segment

 

Consolidated Income Statement - Services (R$ Million)

 

1Q18

1Q17

Var.

Net Operating Revenue

 112

 103

8.0%

EBITDA(1)

 23

 18

27.8%

Net Income

 13

 11

21.3%

Note:

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

 

 

Operating Revenue

In 1Q18, net operating revenue reached R$ 112 million, representing an increase of 8.0% (R$ 9 million).

 

EBITDA

In 1Q18, EBITDA totaled R$ 23 million, compared to R$ 18 million in 1Q17, an increase of 27.8% (R$ 5 million).

 

Net Income

In 1Q18, net income amounted to R$ 13 million, compared to R$ 11 million in 1Q17, an increase of 21.3% (R$ 2 million).

 

 

1.3) Conventional Generation Segment

11.3.1) Economic-Financial Performance

 

Consolidated Income Statement - Conventional Generation (R$ Million)

 

1Q18

1Q17

Var.

Gross Operating Revenue

 308

 326

-5.5%

Net Operating Revenue

 281

 299

-5.9%

Cost of Electric Power

 (19)

 (22)

-15.6%

Operating Costs & Expenses

 (53)

 (91)

-41.6%

EBITDA(1)

 325

 296

10.0%

Net Income

 182

 137

32.7%

Nota:

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

 


 

Página 39 de 59


 
 

 

11.3.1.1) Operating Revenue

In the analysis presented in this report we consider the migration of the transmission companies CPFL Piracicaba and CPFL Morro Agudo from “Others” to “Conventional Generation” segment.

In 1Q18, Gross Operating Revenue reached R$ 308 million, a decrease of 5.5% (R$ 18 million) in relation to 1Q17. Net Operating Revenue reached R$ 281 million, registering a decrease of 5.9% (R$ 18 million).

The main factors that affected the net operating revenue are:

Partially offset by:

 

11.3.1.2) Cost of Electric Power

In the analysis presented in this report we consider the migration of the transmission companies CPFL Piracicaba and CPFL Morro Agudo from “Others” to “Conventional Generation” segment.

In 1Q18, the cost of electric power reached R$ 19 million, a reduction of 15.6% (R$ 3 million), when compared to 1Q17, due mainly to the following factors:

·         Reduction of 23.9% (R$ 4 million) in the cost with Electric Energy Purchased for Resale, mainly due to the following factors:

                  (i)       In CPFL Geração, reduction in the cost with the purchase of energy (R$ 8 million), mainly due to the reduction in the average purchase price of the energy from BAESA by 71.2%;

                 (ii)       Reduction of R$ 1 million in the cost with energy from CPFL Centrais Geradoras;

Partially offset by:

                (iii)       Increase of R$ 4 million in the cost with energy from Paulista Lajeado;

                (iv)       Increase of R$ 2 million in the energy costs from the plants of Rio das Antas Complex (CERAN), due to the increase in the volume of energy purchased, together with an increase in the average price, as a result of the higher spot price (PLD).

 

·         Increase of 3.8% (R$ 0.3 million) in the cost with Charges for the Use of the Transmission and Distribution System.

 

 


Página 40 de 59


 
 

 

11.3.1.3) Operating Costs and Expenses

In the analysis presented in this report we consider the migration of the transmission companies CPFL Piracicaba and CPFL Morro Agudo from “Others” to “Conventional Generation” segment.

In 1Q18, operating costs and expenses reached R$ 53 million, compared to R$ 91 million in 1Q17, a reduction of 41.6% (R$ 38 million), due to the variations in:

·         PMSO item, that reached R$ 23 million in 1Q18, compared to R$ 25 million in 1Q17, registering a reduction of 7.8% (R$ 2 million). The table below shows a summary of the main variations in PMSO:

 

PMSO (R$ million)

 

1Q18

1Q17

Variation

 

%

PMSO

 

 

 

  Personnel

 9

 10

-13.0%

  Material

 1

 1

28.3%

  Outsourced Services

 5

 5

-10.9%

  Other Operating Costs/Expenses

 8

 9

-2.0%

        GSF Risk Premium

 2

 2

1.2%

       Others

 7

 7

-2.9%

Total PMSO

 23

 25

-7.8%

 

 

The factors that explain these variations follow below:

                     (i)       Reduction of 13.0% (R$ 1 million) in expenses with Personnel;

                    (ii)       Reduction of 10.9% (R$ 1 million) in expenses with Outsourced Services;

                   (iii)       Reduction of 2.0% (R$ 0.2 million) in Other Operating Costs/Expenses;

Partially offset by:

                   (iv)       Increase of 28.3% (R$ 0.2 million) in expenses with Material;

 

·         Other operating costs and expenses reached R $ 31 million in 1Q18, compared to R $ 67 million in 1Q17, a reduction of 45.9% (R $ 36 million), explained by the variations below:

                    (i)        Reduction of R$ 36 million in Costs from Construction of Concession Infrastructure (CPFL Piracicaba and CPFL Morro Agudo);

                   (ii)        Reduction of 24.9% (R$ 0.1 million) in Private Pension Fund;

Partially offset by:

                  (iii)        Increase of 0.4% (R$ 0.1 million) in Depreciation and Amortization.

 


Página 41 de 59


 
 

 

11.3.1.4) Equity Income

 

Equity Income (R$ Million)

 

1Q18

1Q17

Var. R$

Var. %

Projects

       

Barra Grande HPP

 3

 1

 2

100.0%

Campos Novos HPP

 27

 34

 (7)

-19.8%

Foz do Chapecó HPP

 31

 25

 5

21.3%

Epasa TPP

 24

 19

 5

27.5%

Total

 85

 80

 6

7.1%

 

In 1Q18, Equity Income result reached R$ 85 million, compared to R$ 80 million in 1Q17, an increase of 7.1% (R$ 6 million).

 

Equity Income (R$ Million)

 

 

 

 

EPASA

1Q18

1Q17

Var. R$

Var. %

         

Net Revenue

69

  70

  (1)

-1.9%

Operating Costs / Expenses

  (15)

(14)

  (1)

6.6%

Deprec. / Amortization

  (6)

(7)

0

-2.5%

Net Financial Result

0

  6

  (5)

-91.8%

Income Tax

  (14)

(18)

3

-19.8%

Net Income 

27

  34

  (7)

-19.8%

 

 

 

   

Equity Income (R$ Million)

 

 

 

 

FOZ DO CHAPECO

1Q18

1Q17

Var. R$

Var. %

         

Net Revenue

16

  13

2

17.1%

Operating Costs / Expenses

  (5)

(6)

1

-19.7%

Deprec. / Amortization

  (3)

(3)

  (0)

0.5%

Net Financial Result

0

  0

  (0)

-34.6%

Income Tax

  (2)

(1)

  (1)

132.5%

Net Income 

3

  1

2

137.8%

 

 

 

   

Equity Income (R$ Million)

 

 

 

 

BAESA

1Q18

1Q17

Var. R$

Var. %

         

Net Revenue

106

104

2

2.3%

Operating Costs / Expenses

  (24)

(23)

  (1)

4.9%

Deprec. / Amortization

  (15)

(16)

1

-4.3%

Net Financial Result

2

  4

  (2)

-55.0%

Income Tax

  (16)

(16)

0

-0.2%

Net Income 

31

  25

5

21.3%

 

 


Página 42 de 59


 
 

 

 

Equity Income (R$ Million)

 

 

 

 

ENERCAN

1Q18

1Q17

Var. R$

Var. %

         

Net Revenue

           93

          89

             4

5.0%

Operating Costs / Expenses

          (58)

         (59)

             1

-1.4%

Deprec. / Amortization

            (5)

           (4)

            (0)

7.5%

Net Financial Result

             1

            1

            (1)

-46.1%

Income Tax

            (5)

           (4)

            (1)

15.9%

Net Income 

           24

          19

             5

27.5%

 

11.3.1.5) EBITDA

In 1Q18, EBITDA was of R$ 325 million, compared to R$ 296 million in 1Q17, an increase of 10.0% (R$ 29 million).

 

Conciliation of Net Income and EBITDA (R$ million)

 

 1Q18

 1Q17

 Var.

Net Income

               182

               137

32.7%

Depreciation and Amortization

                 30

                 30

 

Financial Result

                 68

               101

 

Income Tax /Social Contribution

                 45

                 28

 

EBITDA

               325

               296

10.0%

 

 

 

11.3.1.6) Financial Result

 


Página 43 de 59


 
 

 

 

In 1Q18, the financial result was a net expense of R$ 68 million, representing a reduction of 32.8% (R$ 33 million), compared to net financial expenses of R$ 101 million registered in 1Q17.

·         Financial Revenues moved from R$ 51 million in 1Q17 to R$ 20 million in 1Q18, a reduction of 59.6% (R$ 31 million), due to:

ü  Reduction of 58.5% (R$ 20 million) in income from financial investments;

ü  Reduction of R$ 13 million (73.7%) in monetary and foreign exchange updates, due to the effect of the zero-cost collar derivative2, from a gain of R$ 17 million in 1Q17 to a gain of R$ 4 million in 1Q18;

Partially offset by:

ü  Reduction of 54.8% (R$ 1 million) in PIS and COFINS over other financial revenue (revenue reducer);

·         Financial Expenses moved from R$ 152 million in 1Q17 to R$ 88 million in 1Q18, a reduction of 41.7% (R$ 63 million), due to:

ü  Reduction of 44.2% (R$ 51 million) in debt charges, mainly due to the reduction in the CDI interbank rate;

ü  Reduction of 37.5% (R$ 12 million) in monetary and foreign exchange updates;

ü  Reduction of 59.6% (R$ 1 million) in other financial expenses;

Partially offset by:

ü  Increase of 12.3% (R$ 0.4 million) in the financial expenses with the Use of Public Asset (UBP).

 

11.3.1.7) Net Income

In 1Q18, net income was of R$ 182 million, compared to a net income of R$ 137 million in 1Q17, an increase of 32.7% (R$ 45 million).

 

 

 


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


Página 44 de 59


 
 

 

11.4) CPFL Renováveis

11.4.1) Economic-Financial Performance

 

Income Statement - CPFL Renováveis ( R$ Million)

 

1Q18

1Q17

Var. %

Gross Operating Revenue

 406

 391

3.6%

Net Operating Revenue

 384

 371

3.4%

Cost of Electric Power

 (70)

 (53)

32.3%

Operating Costs & Expenses

 (243)

 (232)

4.7%

EBIT

 70

 86

-18.1%

EBITDA (1)

 228

 236

-3.7%

Financial Income (Expense)

 (129)

 (128)

0.8%

Income Before Taxes

 (59)

 (43)

39.0%

Net Income

 (73)

 (55)

32.7%

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

 

11.4.1.1) Variations in the Income Statement of CPFL Renováveis

The variations in results over the years were mainly influenced by the increase in net revenue as a result of the new capacity coming into operation and by the lower energy generation.

 

11.4.1.2) Operating Revenue

Gross Operating Revenue reached R$ 406 million in 1Q18, representing an increase of 3.6% (R$ 15 million).

Net Operating Revenue reached R$ 384 million in 1Q18, representing an increase of 3.4% (R$ 13 million). This increase is mainly due to the following factors:

     Wind Source:

(i)      Commercial start-up of Pedra Cheirosa wind complex, partially offset by the lower volume of energy generated in the farms of Rio Grande do Norte and Ceará and the lower availability of wind farms in Ceará due to the recovery plan for the wind turbines operated by Suzlon;

(ii)     Positive effect of the new energy auction through the Surplus and Deficit Compensation Mechanism (MCSD), since the contract price entered into in the free market was higher than the contract price in the regulated market for the eight wind farms that participated in this auction;

SHPPs Source:

(iii)    Positive liquidations at CCEE (secondary) and a contractual price adjustment of the SHPPs partially compensated by hedge and swap operations settled in PLD at Holding that happened in 1T17;

 

11.4.1.3) Cost of Electric Power

In 1Q18, Cost of Eletric Power was of R$ 70 million, an increase of 32.3% (R$ 17 million) related to 1Q17, mainly due to the necessity to purchase energy to meet the exposure in the spot market and hedge occurred in 1Q18.

 


Página 45 de 59


 
 

 

11.4.1.4) Operating Costs and Expenses

In 1Q18, Operating Costs and Expenses reached R$ 243 million, representing an increase of 4.7% (R$ 11 million), due to variations in:

·         PMSO item, that reached R$ 85 million in 1Q18, compared to R$ 81 million in 1Q17, registering an increase of 5.1% (R$ 4 million). The table below shows a summary of the main variations in PMSO:

 

PMSO (R$ million)

 

 1Q18

 1Q17

 Variation

 

 R$ MM

 %

Reported PMSO

 

 

 

 

  Personnel

 (25)

 (23)

 (2)

9.0%

  Material

 (10)

 (5)

 (5)

98.6%

  Outsourced Services

 (43)

 (40)

 (2)

6.1%

  Other Operating Costs/Expenses

 (8)

 (13)

 5

      (0.4)

        GSF Risk Premium

 (1)

 (1)

 1

         -  

        Others

 (7)

 (12)

 5

-38.6%

Total PMSO

 (85)

 (81)

 (4)

5.1%

 

The factors that explain these variations follow below:

                     (i)       Increase of 9.0% (R$ 2 million) in expenses with Personnel;

                    (ii)       Increase of 98.6% (R$ 5 million) in expenses with Material;

                   (iii)       Increase of 6.1% (R$ 2 million) in expenses with Outsourced Services;

Partially offset by:

                   (iv)       Reduction of 39.7% (R$ 5 million) in Other Operating Costs/Expenses.

 

·         Other operating costs and expenses, are represented by Depreciation and Amortization figures,  that reached R$ 158 million in 1Q18, compared to R$ 151 million in 1Q17, registering an increase of 4.5% (R$ 7 million), explained by the portfolio increase due to the start-up of Pedra Cheirosa Wind Complex.

 

11.4.1.5) EBITDA

In 1Q18, EBITDA was of R$ 228 million, compared to R$ 236 million in 1Q17, a reduction of 3.7% (R$ 8 million). These results are due to higher costs in energy generation, mainly with energy purchase to attend wind farms exposure in the short term market.

 


Página 46 de 59


 
 

 

 

Conciliation of Net Income and EBITDA (R$ million)

 

 1Q18

 1Q17

 Var.

Net income

 (73)

 (55)

32.7%

Amortization

 158

 151

 

Financial Results

 129

 128

 

Income Tax /Social Contribution

 13

 12

 

EBITDA

 228

 236

-3.7%

 

 

11.4.1.6) Financial Result

 

 

 

In 1Q18, net Financial Result was an expense of R$ 129 million, aligned with 1T17 result.

The main factors that affected the financial result, not only in the quarter but also in the year, were:

     (i)       Fall in the CDI Interbank Rate and TJLP;

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

 

11.4.1.7) Net Income

In 1Q18, Net Loss was of R$ 73 million, compared to a Net Loss of R$ 55 million in 1Q17, an increase of 32.7% (R$ 18 million). These results are mainly due to the lower generation in wind farms, increase in expenses with depreciation and amortization and the energy purchase to cover the wind farms exposure in the short term market.

 


Página 47 de 59


 
 

 

 

11.4.2) Status of Generation Projects – 100% Participation

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

Additionally, CPFL Renováveis owns wind, solar and SHPP projects under development totaling 2,574 MW.

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

 

CPFL Renováveis - Portfolio (100% participation)

In MW

SHPP

Biomass

Wind

Solar

Total

Operating

 423

 370

 1,309

 1

 2,103

Under construction

 30

 -  

 -  

 -  

 30

Under development

 242

 -  

 1,980

 352

 2,574

Total

 695

 370

 3,289

 353

 4,707

 

 

Boa Vista II SHPP

The Boa Vista II SHPP, project located in the State of Minas Gerais, is scheduled to start operating in 1Q20. The installed capacity is of 29.9 MW and the physical guarantee is of 14.8 average-MW. Energy was sold through a long-term contract in the 2015 A-5 new energy auction (price: R$ 240.47/MWh – March 2018).

 

 


Página 48 de 59


 
 

 

12) ATTACHMENTS

12.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

 

Consolidated

 ASSETS

03/31/2018

12/31/2017

03/31/2017

       

 CURRENT

     

 Cash and Cash Equivalents

3,028,978

3,249,642

4,877,813

 Consumers, Concessionaries and Licensees

4,258,871

4,301,283

4,065,465

 Dividend and Interest on Equity

56,145

56,145

75,395

 Recoverable Taxes

417,645

395,045

423,054

 Derivatives

341,350

444,029

197,741

 Sectoral Financial Assets

570,967

210,834

  -

 Concession Financial Assets

24,017

23,736

10,836

 Other Credits

905,061

900,498

912,246

 TOTAL CURRENT

9,603,034

9,581,212

10,562,550

       

 NON-CURRENT

     

 Consumers, Concessionaries and Licensees

243,195

236,539

204,416

 Affiliates, Subsidiaries and Parent Company

  -

8,612

9,236

 Judicial Deposits

854,224

839,990

769,646

 Recoverable Taxes

235,563

233,444

205,938

 Sectoral Financial Assets

66,841

355,003

  -

 Derivatives

116,934

203,901

440,011

 Deferred Taxes

977,462

943,199

935,471

 Concession Financial Assets

6,794,551

6,545,668

5,601,969

 Investments at Cost

116,654

116,654

116,654

 Other Credits

861,611

840,192

795,499

 Investments

1,065,403

1,001,550

1,487,245

 Property, Plant and Equipment

9,678,537

9,787,125

9,880,291

 Intangible

10,552,350

10,589,824

10,723,398

 TOTAL NON-CURRENT

31,563,326

31,701,701

31,169,774

       

 TOTAL ASSETS

41,166,359

41,282,912

41,732,324

 

 

 

 


Página 49 de 59


 
 

 

12.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

 

 

Consolidated

 LIABILITIES AND SHAREHOLDERS' EQUITY

03/31/2018

12/31/2017

03/31/2017

       

 CURRENT

     

 Suppliers

2,528,146

3,296,870

2,232,237

 Loans and Financing

3,562,035

3,589,607

2,940,104

 Debentures

1,892,414

1,703,073

1,444,438

 Employee Pension Plans

66,133

60,801

44,016

 Regulatory Charges

145,194

581,600

339,777

 Taxes, Fees and Contributions

721,308

710,303

785,682

 Dividend and Interest on Equity

294,141

297,744

19,970

 Accrued Liabilities

124,533

116,080

127,680

 Derivatives

40,943

10,230

7,581

 Sectoral Financial Liabilities

17,860

40,111

1,316,071

 Public Utilities

10,939

10,965

10,857

 Other Accounts Payable

1,061,146

961,306

892,000

 TOTAL CURRENT

10,464,792

11,378,688

10,160,412

       

 NON-CURRENT

     

 Suppliers

130,334

128,438

130,767

 Loans and Financing

6,536,192

7,402,450

9,366,225

 Debentures

8,816,277

7,473,454

7,579,217

 Employee Pension Plans

872,113

880,360

1,011,715

 Taxes, Fees and Contributions

16,459

18,839

25,096

 Deferred Taxes

1,236,496

1,249,591

1,286,397

 Reserve for Tax, Civil and Labor Risks

978,316

961,134

837,809

 Derivatives

37,544

84,576

165,825

 Sectoral Financial Liabilities

23,973

8,385

209,384

 Public Utilities

84,847

83,766

87,404

 Other Accounts Payable

429,795

426,889

278,850

 TOTAL NON-CURRENT

19,162,345

18,717,881

20,978,689

       

 SHAREHOLDERS' EQUITY

     

 Capital

5,741,284

5,741,284

5,741,284

 Capital Reserve

468,018

468,014

468,014

 Legal Reserve

798,090

798,090

739,102

 Statutory Reserve - Concession Financial Assets

867,912

826,600

729,608

 Statutory Reserve - Strengthening of Working Capital

1,292,046

1,292,046

545,505

 Other Comprehensive Income

  (189,025)

  (164,506)

  (241,043)

 Retained Earnings

360,478

  -

225,616

 

9,338,803

8,961,528

8,208,086

 Non-Controlling Shareholders' Interest

2,200,419

2,224,816

2,385,137

 TOTAL SHAREHOLDERS' EQUITY

11,539,223

11,186,344

10,593,224

       

 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

41,166,359

41,282,912

41,732,324

 

 


Página 50 de 59


 
 

 

12.3) Income Statement – CPFL Energia

(R$ thousands)

 

 

Consolidated

 

 

1Q18

1Q17

Variation

OPERATING REVENUES

 

     

  Electricity Sales to Final Customers

 

  6,747,443

  6,821,851

-1.1%

  Electricity Sales to Distributors

 

998,459

950,802

5.0%

  Revenue from building the infrastructure

 

370,562

416,039

-10.9%

  Update of concession's financial asset

 

64,857

48,923

32.6%

  Sectorial financial assets and liabilities

 

373,547

  (565,003)

-

  Other Operating Revenues

 

  1,082,629

  1,057,772

2.3%

 

 

  9,637,497

  8,730,385

10.4%

 

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(3,262,842)

(3,191,606)

2.2%

NET OPERATING REVENUES

 

  6,374,654

  5,538,779

15.1%

 

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

  Electricity Purchased for Resale

 

(3,301,275)

(3,018,384)

9.4%

  Electricity Network Usage Charges

 

  (712,446)

  (202,270)

252.2%

 

 

(4,013,721)

(3,220,654)

24.6%

OPERATING COSTS AND EXPENSES

 

     

  Personnel

 

  (337,745)

  (332,483)

1.6%

  Material

 

  (62,622)

  (55,095)

13.7%

  Outsourced Services

 

  (180,932)

  (185,253)

-2.3%

  Other Operating Costs/Expenses

 

  (105,822)

  (185,924)

-43.1%

Allowance for Doubtful Accounts

 

(26,420)

(46,696)

-43.4%

Legal and judicial expenses

 

(12,284)

(55,119)

-77.7%

Others

 

(67,118)

(84,109)

-20.2%

  Cost of building the infrastructure

 

  (370,559)

  (414,627)

-10.6%

  Employee Pension Plans

 

  (22,477)

  (28,831)

-22.0%

  Depreciation and Amortization

 

  (318,676)

  (304,323)

4.7%

  Amortization of Concession's Intangible

 

  (71,508)

  (72,116)

-0.8%

 

 

(1,470,341)

(1,578,653)

-6.9%

 

 

     

EBITDA1

 

  1,366,277

  1,195,765

14.3%

 

 

     

INCOME FROM ELECTRIC ENERGY SERVICE

 

890,592

739,472

20.4%

 

 

     

FINANCIAL REVENUES (EXPENSES)

 

     

  Financial Revenues

 

197,151

280,711

-29.8%

  Financial Expenses

 

  (504,671)

  (716,850)

-29.6%

 

 

  (307,519)

  (436,138)

-29.5%

 

 

     

EQUITY ACCOUNTING

 

     

  Equity Accounting

 

85,501

79,854

7.1%

  Assets Surplus Value Amortization

 

  (145)

  (145)

0.0%

 

 

85,356

79,709

7.1%

 

 

     

INCOME BEFORE TAXES ON INCOME

 

668,428

383,043

74.5%

 

 

     

  Social Contribution

 

  (66,869)

  (40,575)

64.8%

  Income Tax

 

  (182,156)

  (110,347)

65.1%

 

       

NET INCOME

 

419,404

232,121

80.7%

Controlling Shareholders' Interest

 

  443,783

  245,886

80.5%

Non-Controlling Shareholders' Interest

 

(24,379)

(13,765)

77.1%

 

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

 

 

 


Página 51 de 59


 
 

 

12.4) Cash Flow – CPFL Energia

(R$ thousands)

 

 

Consolidated

         
   

1Q18

 

Last 12M

         

Beginning Balance

 

  3,249,642

 

  4,877,813

         

Net Income Before Taxes

 

668,428

 

  2,132,055

         

Depreciation and Amortization

 

390,185

 

  1,542,519

Interest on Debts and Monetary and Foreign Exchange Restatements

 

359,359

 

  1,629,708

Consumers, Concessionaries and Licensees

 

  (62,912)

 

  (438,033)

Sectoral Financial Assets

 

  (21,033)

 

  (466,523)

Accounts Receivable - Resources Provided by the CDE/CCEE

 

37,218

 

78,129

Suppliers

 

  (768,048)

 

277,318

Sectoral Financial Liabilities

 

  (55,161)

 

(1,707,628)

Accounts Payable - CDE

 

  (1,356)

 

23,733

Interest on Debts and Debentures Paid

 

  (327,727)

 

(1,716,918)

Income Tax and Social Contribution Paid

 

  (252,090)

 

  (438,032)

Others

 

  (429,933)

 

382,338

   

(1,131,498)

 

  (833,389)

         

Total Operating Activities

 

  (463,070)

 

  1,298,666

         

Investment Activities

       

Acquisition of Property, Plant and Equipment, and Intangibles

 

  (425,914)

 

(2,354,028)

Others

 

  (19,819)

 

76,729

Total Investment Activities

 

  (445,733)

 

(2,277,299)

         

Financing Activities

       

Loans and Debentures

 

  2,947,881

 

  5,544,228

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(2,256,139)

 

(6,152,576)

Dividend and Interest on Equity Paid

 

  (3,603)

 

  (116,100)

Others

 

  -

 

  (145,753)

Total Financing Activities

 

688,139

 

  (870,201)

         
         

Cash Flow Generation

 

  (220,664)

 

(1,848,834)

         

Ending Balance - 03/31/2018

 

  3,028,978

 

  3,028,978

 

 


Página 52 de 59


 
 

 

12.5) Income Statement – Conventional Generation Segment

(R$ thousands)

 

 

Conventional Generation

 

1Q18

1Q17

Var.

OPERATING REVENUE

 

 

 

  Eletricity Sales to Distributors

285,178

279,499

2.0%

  Revenue from construction of concession infrastructure

84

37,597

-99.8%

  Other Operating Revenues

22,701

8,860

156.2%

 

307,963

325,956

-5.5%

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUE

  (26,508)

  (26,740)

-0.9%

NET OPERATING REVENUE

281,455

299,216

-5.9%

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

  Eletricity Purchased for Resale

  (11,719)

  (15,394)

-23.9%

  Eletricity Network Usage Charges

  (6,831)

  (6,578)

3.8%

 

  (18,550)

  (21,972)

-15.6%

OPERATING COSTS AND EXPENSES

 

 

 

 Personnel

  (8,778)

  (10,085)

-13.0%

 Material

(683)

(532)

28.3%

 Outsourced Services

  (4,852)

  (5,443)

-10.9%

 Other Operating Costs/Expenses

  (8,463)

  (8,638)

-2.0%

 Costs of infrastructure construction

  (81)

  (36,185)

-99.8%

  Employee Pension Plans

(388)

(517)

-24.9%

  Depreciation and Amortization

  (27,655)

  (27,534)

0.4%

  Amortization of Concession's Intangible

  (2,492)

  (2,491)

0.0%

 

  (53,392)

  (91,426)

-41.6%

 

 

 

 

EBITDA

325,160

295,698

10.0%

 

 

 

 

EBIT

209,513

185,819

12.8%

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

  Financial Income

20,463

50,677

-59.6%

  Financial Expenses

  (88,328)

  (151,604)

-41.7%

 

  (67,866)

  (100,926)

-32.8%

 

 

 

 

EQUITY ACCOUNTING

 

 

 

Equity Accounting

85,501

79,854

7.1%

Assets Surplus Value Amortization

(145)

(145)

0.0%

 

85,356

79,709

7.1%

 

 

 

 

INCOME BEFORE TAXES ON INCOME

227,003

164,602

37.9%

 

 

 

 

  Social Contribution

  (11,979)

  (7,247)

65.3%

  Income Tax

  (33,144)

  (20,312)

63.2%

 

 

   

NET INCOME (LOSS)

181,880

137,043

32.7%

 

 

 


Página 53 de 59


 
 

 

12.6) Income Statement – CPFL Renováveis

(R$ thousands)

 

 

Consolidated (100% Participation)

 

1Q18

1Q17

Var.

Var. %

OPERATING REVENUES

     

 

 

5,806

23,790

(17,983)

-75.6%

  Eletricity Sales to Distributors

398,767

366,802

31,964

8.7%

  Other Operating Revenues

  944

  885

  58

6.6%

 

405,517

391,477

14,040

3.6%

 

     

 

DEDUCTIONS FROM OPERATING REVENUES

(21,964)

(20,544)

(1,420)

6.9%

NET OPERATING REVENUES

383,553

370,933

12,620

3.4%

 

     

 

COST OF ELETRIC ENERGY SERVICES

     

 

  Eletricity Purchased for Resale

(45,766)

(28,124)

(17,642)

62.7%

  Eletricity Network Usage Charges

(24,700)

(25,147)

  447

-1.8%

 

(70,466)

(53,271)

(17,194)

32.3%

OPERATING COSTS AND EXPENSES

     

 

  Personnel

(24,961)

(22,910)

(2,051)

9.0%

  Material

(9,688)

(4,878)

(4,810)

98.6%

  Outsourced Services

(42,707)

(40,234)

(2,473)

6.1%

  Other Operating Costs/Expenses

(7,946)

(13,170)

5,224

-39.7%

  Depreciation and Amortization

(118,481)

(112,208)

(6,273)

5.6%

  Amortization of Concession's Intangible

(39,206)

(38,625)

  (581)

1.5%

 

(242,988)

(232,024)

(10,964)

4.7%

 

 

 

 

 

EBITDA (1)

227,786

236,470

(8,684)

-3.7%

 

     

 

EBIT

70,099

85,637

(15,538)

-18.1%

 

     

 

FINANCIAL INCOME (EXPENSE)

     

 

  Financial Income

30,140

38,890

(8,750)

-22.5%

  Financial Expenses

(159,354)

(167,044)

7,690

-4.6%

 

(129,214)

(128,155)

(1,059)

0.8%

 

     

 

INCOME BEFORE TAXES ON INCOME

(59,115)

(42,517)

(16,597)

39.0%

 

     

 

  Social Contribution

(4,618)

(4,573)

  (45)

1.0%

  Income Tax

(8,788)

(7,573)

(1,214)

16.0%

 

 

 

 

 

NET INCOME

(72,521)

(54,664)

(17,857)

32.7%

 

Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12.

 

 


Página 54 de 59


 
 

 

12.7) Income Statement – Distribution Segment

(R$ thousands)

 

 

Consolidated

 

 

1Q18

1Q17

Variation

OPERATING REVENUE

       

  Electricity Sales to Final Customers

 

  6,281,379

  6,361,528

-1.3%

  Electricity Sales to Distributors

 

202,923

285,534

-28.9%

  Revenue from building the infrastructure

 

370,478

378,442

-2.1%

  Adjustments to the concession´s financial asset

 

  64,857

  48,923

32.6%

  Sectoral financial assets and liabilities

 

373,547

  (565,003)

-

  Other Operating Revenues

 

  1,036,257

  1,022,589

1.3%

 

 

  8,329,440

  7,532,014

10.6%

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUE

 

(3,128,682)

(3,072,970)

1.8%

NET OPERATING REVENUE

 

  5,200,758

  4,459,044

16.6%

 

       

COST OF ELECTRIC ENERGY SERVICES

       

  Electricity Purchased for Resale

 

(2,763,525)

(2,632,925)

5.0%

  Electricity Network Usage Charges

 

  (687,349)

  (174,396)

294.1%

 

 

(3,450,874)

(2,807,321)

22.9%

OPERATING COSTS AND EXPENSES

 

     

  Personnel

 

  (224,119)

  (223,800)

0.1%

  Material

 

(39,840)

(38,810)

2.7%

  Outsourced Services

 

  (206,481)

  (194,444)

6.2%

  Other Operating Costs/Expenses

 

(94,501)

  (162,068)

-41.7%

  Allowance for Doubtful Accounts

 

(26,210)

(46,977)

-44.2%

  Legal and Judicial Expenses

 

(15,395)

(52,417)

-70.6%

  Others

 

(52,896)

(62,673)

-15.6%

  Cost of building the infrastructure

 

  (370,478)

  (378,442)

-2.1%

  Employee Pension Plans

 

(22,089)

(28,315)

-22.0%

  Depreciation and Amortization

 

  (166,372)

  (158,319)

5.1%

  Amortization of Concession's Intangible

 

(14,133)

(15,322)

-7.8%

 

 

(1,138,012)

(1,199,518)

-5.1%

 

 

     

EBITDA (IFRS)(1)

 

792,377

625,845

26.6%

 

 

     

EBIT

 

611,873

452,205

35.3%

 

 

     

FINANCIAL INCOME (EXPENSE)

 

     

  Financial Income

 

136,438

177,375

-23.1%

  Financial Expenses

 

  (241,145)

  (358,873)

-32.8%

  Interest on Equity

 

     
 

 

  (104,708)

  (181,498)

-42.3%

 

 

     

INCOME BEFORE TAXES ON INCOME

 

507,165

270,707

87.3%

 

 

     

  Social Contribution

 

(49,883)

(28,077)

77.7%

  Income Tax

 

  (136,727)

(77,273)

76.9%

 

 

     

Net Income (IFRS)

 

320,554

165,358

93.9%

 

Note: (1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12.

 

 


Página 55 de 59


 
 

 

12.8) Economic-Financial Performance by Distributor

(R$ thousands)

 

Summary of Income Statement by Distribution Company (R$ Thousands)

       

CPFL PAULISTA

 

1Q18

1Q17

Var.

Gross Operating Revenue

  3,504,262

  3,206,368

9.3%

Net Operating Revenue

  2,202,574

  1,892,227

16.4%

Cost of Electric Power

(1,486,568)

(1,240,578)

19.8%

Operating Costs & Expenses

(461,701)

(490,483)

-5.9%

EBIT

  254,305

  161,165

57.8%

EBITDA(1)

  314,362

  217,374

44.6%

Financial Income (Expense)

(32,534)

(72,602)

-55.2%

Income Before Taxes

  221,771

  88,563

150.4%

Net Income

  141,046

  52,268

169.9%

       

CPFL PIRATININGA

 

1Q18

1Q17

Var.

Gross Operating Revenue

  1,520,521

  1,415,587

7.4%

Net Operating Revenue

  917,011

  849,889

7.9%

Cost of Electric Power

(634,823)

(576,675)

10.1%

Operating Costs & Expenses

(168,418)

(190,166)

-11.4%

EBIT

  113,769

  83,049

37.0%

EBITDA(1)

  138,457

  106,906

29.5%

Financial Income (Expense)

(24,646)

(32,505)

-24.2%

Income Before Taxes

  89,124

  50,544

76.3%

Net Income

  56,108

  31,363

78.9%

       

RGE

 

1Q18

1Q17

Var.

Gross Operating Revenue

  1,458,295

  1,215,435

20.0%

Net Operating Revenue

  936,187

  728,517

28.5%

Cost of Electric Power

(618,201)

(417,453)

48.1%

Operating Costs & Expenses

(220,033)

(211,525)

4.0%

EBIT

  97,953

  99,539

-1.6%

EBITDA(1)

  138,511

  139,124

-0.4%

Financial Income (Expense)

(21,880)

(37,486)

-41.6%

Income Before Taxes

  76,073

  62,053

22.6%

Net Income

  48,671

  39,555

23.0%

       

RGE SUL

 

1Q18

1Q17

Var.

Gross Operating Revenue

  1,459,987

  1,340,123

8.9%

Net Operating Revenue

  887,639

  763,188

16.3%

Cost of Electric Power

(562,388)

(453,906)

23.9%

Operating Costs & Expenses

(214,818)

(237,168)

-9.4%

EBIT

  110,434

  72,115

53.1%

EBITDA(1)

  154,727

  117,477

31.7%

Financial Income (Expense)

(22,494)

(27,798)

-19.1%

Income Before Taxes

  87,939

  44,317

98.4%

Net Income

  54,480

  26,512

105.5%

       

CPFL SANTA CRUZ

 

1Q18

1Q17

Var.

Gross Operating Revenue

  386,375

  354,500

9.0%

Net Operating Revenue

  257,346

  225,222

14.3%

Cost of Electric Power

(148,894)

(118,709)

25.4%

Operating Costs & Expenses

(73,041)

(70,176)

4.1%

EBIT

  35,411

  36,337

-2.5%

EBITDA(1)

  46,320

  44,965

3.0%

Financial Income (Expense)

(3,154)

(11,107)

-71.6%

Income Before Taxes

  32,257

  25,231

27.9%

Net Income

  20,249

  15,661

29.3%

 

Note:

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

 

 

 


Página 56 de 59


 
 

 

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

CPFL Paulista

 

1Q18

1Q17

Var.

Residential

2,461

2,392

2.9%

Industrial

2,674

2,532

5.6%

Commercial

1,465

1,454

0.8%

Others

1,050

1,026

2.3%

Total

7,649

7,404

3.3%

       

CPFL Piratininga

 

1Q18

1Q17

Var.

Residential

1,042

1,051

-0.9%

Industrial

1,601

1,483

7.9%

Commercial

652

647

0.8%

Others

291

282

2.9%

Total

3,586

3,463

3.5%

       

RGE

 

1Q18

1Q17

Var.

Residential

694

686

1.2%

Industrial

821

792

3.7%

Commercial

358

371

-3.7%

Others

775

758

2.3%

Total

2,648

2,607

1.6%

       

CPFL Santa Cruz

 

1Q18

1Q17

Var.

Residential

202

200

1.3%

Industrial

237

228

4.3%

Commercial

93

94

-1.0%

Others

166

163

1.8%

Total

699

684

2.1%

       

RGE Sul

 

1Q18

1Q17

Var.

Residential

772

800

-3.5%

Industrial

661

629

5.2%

Commercial

378

377

0.1%

Others

798

742

7.5%

Total

2,609

2,549

2.4%

 


Página 57 de 59


 
 

 

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

CPFL Paulista

 

1Q18

1Q17

Var.

Residential

2,461

2,392

2.9%

Industrial

641

688

-6.8%

Commercial

1,107

1,161

-4.7%

Others

1,007

987

2.0%

Total

5,215

5,227

-0.2%

       

CPFL Piratininga

 

1Q18

1Q17

Var.

Residential

1,042

1,051

-0.9%

Industrial

287

322

-10.9%

Commercial

477

507

-5.9%

Others

251

249

0.8%

Total

2,056

2,129

-3.4%

       

RGE

 

1Q18

1Q17

Var.

Residential

694

686

1.2%

Industrial

287

288

-0.3%

Commercial

329

345

-4.6%

Others

769

754

2.0%

Total

2,080

2,073

0.3%

       

CPFL Santa Cruz

 

1Q18

1Q17

Var.

Residential

202

200

1.3%

Industrial

98

119

-17.8%

Commercial

87

90

-3.7%

Others

166

163

1.8%

Total

554

572

-3.3%

       

RGE Sul

 

1Q18

1Q17

Var.

Residential

772

800

-3.5%

Industrial

191

214

-10.4%

Commercial

324

339

-4.5%

Others

796

741

7.4%

Total

2,084

2,095

-0.5%

 

 


Página 58 de 59


 
 

 

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

(R$ million)

 

 

 

Net Debt Pro forma reconciliation  (1Q18)

                     

Net debt - Generation projects

                   

Mar-18

Majority-controlled subsidiaries 
(fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Lajeado

Subtotal

Enercan

Baesa

Chapecoense

Epasa

Subtotal

Borrowings and debentures

  537

6,378

  -

6,915

  640

  41

1,280

  212

  2,173

9,088

(-) Cash and cash equivalents

(88)

(907)

(1)

(995)

(70)

(49)

(46)

(51)

  (216)

  (1,210)

Net Debt

  449

5,471

- 1

5,920

  570

- 7

1,233

  162

  1,958

7,878

CPFL stake (%)

65%

52%

59.93%

-

48.72%

25.01%

51%

53.34%

-

-

Net Debt in generation projects

  292

2,824

- 0

3,116

  278

- 2

  629

  86

991

4,107

                     

Reconciliation

                   

CPFL Energia

               

Gross Debt

20,427

               

(-) Cash and cash equivalents

  (3,029)

               

Net Debt (IFRS)

17,398

               

(-) Fully consolidated projects

  (5,920)

               

(+) Proportional consolidation

4,107

               

Net Debt (Pro Forma)

15,585

               
                     
                     

EBITDA Pro Forma reconciliation (1Q18 - LTM )

                     

EBITDA - Generation projects

                   

1Q18

Majority-controlled subsidiaries 
(fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Lajeado

Subtotal

Enercan

Baesa

Chapecoense

Epasa

Subtotal

Net operating revenue

  324

1,972

  42

2,337

  578

  421

  834

  798

  2,631

4,968

Operating cost and expense

(106)

(759)

(14)

(878)

(275)

(261)

(189)

(517)

(1,242)

  (2,121)

EBITDA

  218

1,213

  28

1,459

  302

  160

  645

  281

  1,389

2,848

CPFL stake (%)

65%

51.61%

59.93%

-

48.72%

25.01%

51%

53.34%

-

-

Proportional EBITDA

  142

  626

  17

  784

  147

  40

  329

  150

666

1,451

                     

Reconciliation

                   

CPFL Energia - 1Q18 LTM

               

Net income

1,430

               

Amortization

1,543

               

Financial Results

1,359

               

Income Tax /Social Contribution

  702

               

EBITDA

5,034

               

(-) Equity income

(318)

               

(-) EBITDA - Fully consolidated projects

  (1,459)

               

(+) Proportional EBITDA

1,451

               
   

4,708

               

EBITDA Pro Forma

4,708

               
                     

 Net Debt / EBITDA Pro Forma

 3,31x

               

 

Notes:

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


 

 


Página 59 de 59

 

 
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: May 16, 2018
 
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.