Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
Registration data
1. General information |
2 |
2. Address |
3 |
3. Marketable securities |
4 |
4. Auditor information |
5 |
5. Share register |
6 |
6. Investor relations officer |
7 |
7. Shareholders’ department |
8 |
1
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
a) General information | |
Company name: | CPFL ENERGIA S.A. |
Initial company name: | 08/06/2002 |
Type of participant: | Publicly quoted corporation |
Previous company name: | Draft II Participações S.A |
Date of incorporation: | 03/20/1998 |
CNPJ (Federal Tax ID): | 02.429.144/0001-93 |
CVM code: | 1866-0 |
Registration date CVM: | 05/18/2000 |
State of CVM Registration: | Active |
Starting date of situation: | 05/18/2000 |
Country: | Brasil |
Country in which the marketable securities | |
are held in custody: | Brasil |
Foreign countries in which the marketable securities are accepted for trading | |
Country | Date of admission |
United States | 09/29/2004 |
Sector of activity: | Holding (Electric Energy) |
Description of activity: | Holdings |
Issuer’s category: | Category A |
Registration date on actual category: | 01/01/2010 |
Issuer’s situation: | Operational |
Starting date of situation: | 05/18/2000 |
Type of share control: | Private Holding |
Date of last change of share control: | 11/30/2009 |
Date of last change of company year: | |
Day/Month of year end: | 12/31 |
Web address: | www.cpfl.com.br |
Placements were issuer disclose its information: |
Placement |
FU |
Diário Oficial do Estado de São Paulo |
SP |
Valor Econômico |
SP |
www.cpfl.com.br/ri |
SP |
www.portalneo1.net |
SP |
www.valor.com.br/valor-ri |
SP |
2
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
b) Address
Company Address: Rua Gomes de Carvalho, 1510, 14º– Cj 2 Vila Olímpia, São Paulo, SP, Brazil, zip code: 04547-005
Telephone: (019) 3756-6083, Fax: (019) 3756-6089, E-mail: [email protected]
Company Mailing Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, zip code 13088-140
Telephone (019) 3756-6083, Fax (019) 3756-6089, E-mail: [email protected]
3
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
c) Marketable securities | |
Shares trading listing | |
Trading mkt | Bolsa |
Managing body | BM&FBOVESPA |
Start date | 09/29/2004 |
End date | |
Segment | Novo Mercado |
Start date | 09/29/2004 |
End date | |
Debentures trading listing | |
Trading mkt | Organized market |
Managing body | CETIP |
Start date | 05/18/2000 |
End date | |
Segment | Traditional |
Start date | 05/19/2000 |
End date |
4
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
d) Auditor information | |
Is there an auditor? | Yes |
CVM code: | 385-9 |
Type of auditor: | Brazilian |
Independent accountant: | Deloitte Touche Tomatsu Auditores Independentes |
CNPJ: | 49.928.567/0001-11 |
Service provision period: | 03/12/2012 |
Partner in charge | Marcelo Magalhães Fernandes |
Service provision period | 03/12/2012 |
CPF (individual tax ID) | 110.931.498-17 |
5
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
e) Share register | |
Do you have service provider: | Yes |
Corporate name: | Banco do Brasil |
CNPJ: | 00.000.000/0001-91 |
Service provision period: | 01/01/2011 |
Address: |
Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brasil, zip code: 20031-080, Telephone (021) 38083551, Fax: (021) 38086088, e-mail: [email protected]
6
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
f) Investor relations officer | |
Name: | Gustavo Estrella |
Director of Investor Relations | |
CPF/CNPJ: | 037.234.097-09 |
Address: |
Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: [email protected].
Start date of activity: | 02/27/2013 |
End date of activity: |
7
Registration Form – 2015 – CPFL Energia S.A. |
Version: 3 |
g) Shareholders’ department | |
Contact | Leandro José Cappa de Oliveira |
Start date of activity: | 10/06/2014 |
End date of activity: |
Address:
Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, zip code 13088-140
Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: [email protected]
8
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Table of Contents |
|
Identification of Company |
|
Capital Stock |
1 |
Parent Company Interim financial statements |
|
Balance Sheet Assets |
2 |
Balance Sheet Liabilities |
3 |
Income Statement |
4 |
Statement of Comprehensive Income |
5 |
Cash Flow Statements |
6 |
Statement of Changes in Shareholders´ Equity |
|
01/01/2015 to 09/30/2015 |
7 |
01/01/2014 to 09/30/2014 |
8 |
Statements of Added Value |
9 |
Consolidated Interim financial statements |
|
Balance Sheet Assets |
10 |
Balance Sheet Liabilities |
11 |
Income Statement |
12 |
Statement of Comprehensive Income |
13 |
Cash Flow Statements |
14 |
Statement of Changes in Shareholders’ Equity |
|
01/01/2015 to 09/30/2015 |
15 |
01/01/2014 to 09/30/2014 |
16 |
Statements of Added Value |
17 |
Comments on Performance |
19 |
Notes to Interim financial statements |
28 |
Other relevant information |
94 |
Reports |
|
Independent Auditors’ Report Unqualified |
98 |
1
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Number of Shares (in units) |
Closing date 09/30/2015 |
Paid in capital |
|
Common |
993,014,215 |
Preferred |
0 |
Total |
993,014,215 |
Treasury Stock |
0 |
Common |
0 |
Preferred |
0 |
Total |
0 |
1
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|
| |
Code |
Description |
Current Year 09/30/2015 |
Previous Year 12/31/2014 |
1 |
Total assets |
8,677,880 |
8,318,287 |
1.01 |
Current assets |
1,981,315 |
1,792,189 |
1.01.01 |
Cash and cash equivalents |
856,736 |
799,775 |
1.01.06 |
Recoverable taxes |
53,615 |
49,070 |
1.01.06.01 |
Current recoverable taxes |
53,615 |
49,070 |
1.01.08 |
Other current assets |
1,070,964 |
943,344 |
1.01.08.03 |
Others |
1,070,964 |
943,344 |
1.01.08.03.01 |
Other credits |
1,077 |
977 |
1.01.08.03.02 |
Dividends and interest on shareholders’ equity |
957,081 |
942,367 |
1.01.08.03.03 |
Derivatives |
112,806 |
- |
1.02 |
Noncurrent assets |
6,696,565 |
6,526,098 |
1.02.01 |
Noncurrent assets |
247,850 |
234,239 |
1.02.01.06 |
Deferred taxes |
146,870 |
150,628 |
1.02.01.06.02 |
Deferred taxes credits |
146,870 |
150,628 |
1.02.01.08 |
Related parties credits |
2,480 |
12,089 |
1.02.01.08.02 |
Subsidiaries credits |
2,480 |
12,089 |
1.02.01.09 |
Other noncurrent assets |
98,500 |
71,522 |
1.02.01.09.03 |
Escrow deposits |
687 |
546 |
1.02.01.09.05 |
Other credits |
15,143 |
15,819 |
1.02.01.09.07 |
Advance for future capital increase |
82,670 |
55,157 |
1.02.02 |
Investments |
6,447,431 |
6,290,998 |
1.02.02.01 |
Permanent equity interests |
6,447,431 |
6,290,998 |
1.02.02.01.02 |
Investments in subsidiaries |
6,447,431 |
6,290,998 |
1.02.03 |
Property, plant and equipment |
1,261 |
843 |
1.02.04 |
Intangible assets |
23 |
18 |
1.02.04.01 |
Intangible assets |
23 |
18 |
1.02.04.01.02 |
Other Intangibles |
23 |
18 |
2
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
Current Year 09/30/2015 |
Previous Year 12/31/2014 |
2 |
Total liabilities |
8,677,880 |
8,318,287 |
2.01 |
Current liabilities |
1,013,703 |
1,338,488 |
2.01.02 |
Suppliers |
457 |
790 |
2.01.02.01 |
National Suppliers |
457 |
790 |
2.01.03 |
Tax Obligations |
754 |
1,859 |
2.01.03.01 |
Federal Tax Obligations |
754 |
1,859 |
2.01.03.01.01 |
Income tax and Social Contribution |
109 |
1,628 |
2.01.03.01.02 |
PIS (Tax on Revenue) |
56 |
1 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
345 |
3 |
2.01.03.01.04 |
Others Federal |
244 |
227 |
2.01.04 |
Loans and financing |
985,202 |
1,304,406 |
2.01.04.01 |
Loans and financing |
985,202 |
- |
2.01.04.01.01 |
Brazilian currency |
319,090 |
- |
2.01.04.01.02 |
Foreign Currency |
666,112 |
- |
2.01.04.02 |
Debentures |
- |
1,304,406 |
2.01.04.02.01 |
Interest on debentures |
- |
15,020 |
2.01.04.02.02 |
Debentures |
- |
1,289,386 |
2.01.05 |
Other Current liabilities |
27,290 |
31,433 |
2.01.05.02 |
Others |
27,290 |
31,433 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
10,270 |
13,555 |
2.01.05.02.05 |
Other payable |
17,020 |
17,878 |
2.02 |
Noncurrent liabilities |
35,325 |
36,264 |
2.02.02 |
Other Noncurrent liabilities |
33,347 |
35,539 |
2.02.02.02 |
Others |
33,347 |
35,539 |
2.02.02.02.04 |
Other payable |
33,347 |
35,539 |
2.02.04 |
Provisions |
1,978 |
725 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
1,978 |
725 |
2.02.04.01.02 |
Labor and tax provisions |
1,382 |
378 |
2.02.04.01.04 |
Civil provisions |
596 |
347 |
2.03 |
Shareholders’ equity |
7,628,852 |
6,943,535 |
2.03.01 |
Capital |
5,348,312 |
4,793,424 |
2.03.02 |
Capital reserves |
468,082 |
468,082 |
2.03.04 |
Profit reserves |
1,147,696 |
1,536,136 |
2.03.04.01 |
Legal reserves |
650,811 |
650,811 |
2.03.04.02 |
Statutory reserves |
496,885 |
885,325 |
2.03.05 |
Retained earnings |
417,120 |
- |
2.03.08 |
Other comprehensive income |
247,642 |
145,893 |
2.03.08.01 |
Accumulated comprehensive income |
247,642 |
145,893 |
3
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) | |||||
Code |
Description |
Current Year - Second Quarter |
YTD Current Year |
Previous Year - Second Quarter |
YTD Previous Year |
07/01/2015 to 09/30/2015 |
01/01/2015 to 09/30/2015 |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 | ||
3.01 |
Net Operating revenues |
1 |
1,157 |
- |
33 |
3.03 |
Gross Operating income |
1 |
1,157 |
- |
33 |
3.04 |
Gross Operating income (expense) |
262,689 |
587,347 |
97,717 |
443,807 |
3.04.02 |
General and administrative |
(8,161) |
(23,422) |
(5,806) |
(17,123) |
3.04.06 |
Equity income |
270,850 |
610,769 |
103,523 |
460,930 |
3.05 |
Income before financial income and taxes |
262,690 |
588,504 |
97,717 |
443,840 |
3.06 |
Financial income / expense |
5,714 |
(16,232) |
(1,929) |
(14,400) |
3.06.01 |
Financial income |
24,099 |
49,674 |
35,474 |
90,887 |
3.06.02 |
Financial expense |
(18,385) |
(65,906) |
(37,403) |
(105,287) |
3.07 |
Income before taxes |
268,404 |
572,272 |
95,788 |
429,440 |
3.08 |
Income tax and social contribution |
(791) |
(11,509) |
253 |
7,731 |
3.08.01 |
Current |
(95) |
(7,751) |
- |
(318) |
3.08.02 |
Deferred |
(696) |
(3,758) |
253 |
8,049 |
3.09 |
Net income/(loss) from continuing operations |
267,613 |
560,763 |
96,041 |
437,171 |
3.11 |
Net income/(loss) |
267,613 |
560,763 |
96,041 |
437,171 |
3.99.01.01 |
ON |
0.27 |
0.56 |
0.10 |
0.44 |
3.99.02.01 |
ON |
0.26 |
0.56 |
0.09 |
0.43 |
4
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|
| |||
Code |
Description |
Current Year - Second Quarter |
YTD Current Year |
Previous Year - Second Quarter |
YTD Previous Year |
07/01/2015 to 09/30/2015 |
01/01/2015 to 09/30/2015 |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 | ||
4.01 |
Net income/(loss) |
267,613 |
560,763 |
96,041 |
437,171 |
4.02 |
Other comprehensive income |
121,420 |
121,419 |
(1,535) |
(1,535) |
4.02.02 |
Equity on comprehensive income of subsidiaries |
121,420 |
121,419 |
(1,535) |
(1,535) |
4.03 |
Comprehensive income |
389,033 |
682,182 |
94,506 |
435,636 |
5
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
Current year |
Previous Year |
6.01 |
Net cash from operating activities |
589,246 |
864,464 |
6.01.01 |
Cash generated (used) from operations |
26,055 |
73,636 |
6.01.01.01 |
Net income, including income tax and social contribution |
572,272 |
429,441 |
6.01.01.02 |
Depreciation and amortization |
123 |
130 |
6.01.01.03 |
Reserve for contingencies |
1,452 |
460 |
6.01.01.04 |
Interest and monetary and exchange restatement |
(610,770) |
(460,930) |
6.01.01.05 |
Reserve for tax, civil and labor risks |
62,978 |
104,535 |
6.01.02 |
Variation on assets and liabilities |
563,191 |
790,828 |
6.01.02.01 |
Dividend and interest on shareholders’ equity received |
607,349 |
867,738 |
6.01.02.02 |
Recoverable taxes |
5,388 |
(11,391) |
6.01.02.03 |
Escrow deposits |
(116) |
(568) |
6.01.02.04 |
Other operating assets |
574 |
2,707 |
6.01.02.05 |
Suppliers |
(334) |
(521) |
6.01.02.06 |
Other taxes and social contributions |
344 |
(420) |
6.01.02.07 |
Interest on debts (paid) |
(36,858) |
(65,405) |
6.01.02.08 |
Income tax and social contribution paid |
(9,368) |
- |
6.01.02.09 |
Other operating liabilities |
(3,539) |
(1,118) |
6.01.02.10 |
Tax, civil and labor risks paid |
(249) |
(194) |
6.02 |
Net cash in investing activities |
(72,131) |
(21,912) |
6.02.01 |
Acquisition of property, plant and equipment |
(535) |
- |
6.02.04 |
Loans to subsidiaries, associates and joint ventures |
11,095 |
5,175 |
6.02.05 |
Capital increase in investments |
(10) |
- |
6.02.06 |
Additions to intangible assets |
(11) |
(9) |
6.02.07 |
Advance for future capital increase |
(82,670) |
(27,078) |
6.03 |
Net cash in financing activities |
(460,154) |
(565,631) |
6.03.01 |
Payments of Loans, financing and debentures , net of derivatives |
(1,290,000) |
- |
6.03.02 |
Payments of dividend and interest on shareholders’ equity |
(151) |
(565,631) |
6.03.03 |
Loans, financing and debentures obtained |
829,997 |
- |
6.05 |
Increase (decrease) in cash and cash equivalents |
56,961 |
276,921 |
6.05.01 |
Cash and cash equivalents at beginning of period |
799,775 |
990,672 |
6.05.02 |
Cash and cash equivalents at end of period |
856,736 |
1,267,593 |
6
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||||||
Code |
Description |
Capital |
Capital Reserves, |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
468,082 |
1,536,136 |
- |
145,893 |
6,943,535 |
5.03 |
Adjusted balance |
4,793,424 |
468,082 |
1,536,136 |
- |
145,893 |
6,943,535 |
5.04 |
Capital transactions with the shareholders |
554,888 |
- |
(554,888) |
3,135 |
- |
3,135 |
5.04.01 |
Capital increase |
554,888 |
- |
(554,888) |
- |
- |
- |
5.04.12 |
Prescribed dividend |
- |
- |
- |
3,135 |
- |
3,135 |
5.05 |
Total comprehensive income |
- |
- |
- |
560,763 |
121,419 |
682,182 |
5.05.01 |
Net income for the period |
- |
- |
- |
560,763 |
- |
560,763 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
121,419 |
121,419 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
166,448 |
(146,778) |
(19,670) |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
19,670 |
(19,670) |
- |
5.06.08 |
Statutory reserve for the period |
- |
- |
166,448 |
(166,448) |
- |
- |
5.07 |
Ending Balances |
5,348,312 |
468,082 |
1,147,696 |
417,120 |
247,642 |
7,628,852 |
7
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||||||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening Balances |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
5.03 |
Adjusted balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
5.04 |
Capital transactions with partners |
- |
44 |
(567,802) |
(419,833) |
- |
(987,591) |
5.04.09 |
Additional dividend approved |
- |
- |
(567,802) |
- |
- |
(567,802) |
5.04.10 |
Capital increase in subsidiaries without change in control |
- |
251 |
- |
- |
- |
251 |
5.04.11 |
Gain (loss) in participation without change in control |
- |
(207) |
- |
- |
- |
(207) |
5.04.12 |
Prescribed dividend |
- |
- |
- |
2,362 |
- |
2,362 |
5.04.13 |
Interim dividend |
- |
- |
- |
(422,195) |
- |
(422,195) |
5.05 |
Total Comprehensive Income |
- |
- |
- |
437,171 |
(1,535) |
435,636 |
5.05.01 |
Net income for the period |
- |
- |
- |
437,171 |
- |
437,171 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
(1,535) |
(1,535) |
5.05.02.06 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
- |
(1,535) |
(1,535) |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
(79,957) |
99,307 |
(19,350) |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
29,030 |
(9,680) |
(19,350) |
- |
5.06.08 |
Realization / reversal of retained earnings |
- |
- |
(108,987) |
108,987 |
- |
- |
5.07 |
Ending Balances |
4,793,424 |
287,674 |
897,418 |
116,645 |
376,782 |
6,471,943 |
8
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Parent Company Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
| ||
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
7.01 |
Revenues |
1,821 |
46 |
7.01.01 |
Sales of goods, products and services |
1,274 |
37 |
7.01.02 |
Other revenue |
547 |
9 |
7.02 |
Inputs |
(8,305) |
(4,534) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(6,128) |
(3,044) |
7.02.04 |
Other |
(2,177) |
(1,490) |
7.03 |
Gross added value |
(6,484) |
(4,488) |
7.04 |
Retentions |
(123) |
(130) |
7.04.01 |
Depreciation and amortization |
(123) |
(130) |
7.05 |
Net added value generated |
(6,607) |
(4,618) |
7.06 |
Added value received in transfer |
667,429 |
551,816 |
7.06.01 |
Equity in subsidiaries |
610,769 |
460,930 |
7.06.02 |
Financial income |
56,660 |
90,886 |
7.07 |
Added Value to be Distributed |
660,822 |
547,198 |
7.08 |
Distribution of Added Value |
660,822 |
547,198 |
7.08.01 |
Personnel |
13,095 |
10,483 |
7.08.01.01 |
Direct Remuneration |
7,281 |
6,266 |
7.08.01.02 |
Benefits |
5,047 |
3,606 |
7.08.01.03 |
Government severance indemnity fund for employees-F.G.T.S. |
767 |
611 |
7.08.02 |
Taxes, Fees and Contributions |
25,534 |
(5,846) |
7.08.02.01 |
Federal |
25,512 |
(5,870) |
7.08.02.02 |
State |
22 |
24 |
7.08.03 |
Remuneration on third parties’ capital |
61,431 |
105,390 |
7.08.03.01 |
Interest |
61,321 |
105,285 |
7.08.03.02 |
Rental |
110 |
105 |
7.08.04 |
Remuneration on own capital |
560,762 |
437,171 |
7.08.04.02 |
Dividends |
- |
313,208 |
7.08.04.03 |
Retained profit / loss for the period |
560,762 |
123,963 |
9
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
(in thousands of Brazilian reais – R$) |
|
| |
|
|
|
|
Code |
Description |
Current Year 09/30/2015 |
Previous Year 12/31/2014 |
1 |
Total assets |
39,857,866 |
35,144,436 |
1.01 |
Current assets |
11,124,595 |
9,214,704 |
1.01.01 |
Cash and cash equivalents |
4,033,374 |
4,357,455 |
1.01.02 |
Financial Investments |
17,729 |
5,323 |
1.01.02.02 |
Financial Investments at amortized cost |
17,729 |
5,323 |
1.01.02.02.01 |
Held to maturity |
17,729 |
5,323 |
1.01.03 |
Accounts receivable |
3,350,246 |
2,251,124 |
1.01.03.01 |
Consumers |
3,350,246 |
2,251,124 |
1.01.04 |
Materials and suppliers |
24,224 |
18,506 |
1.01.06 |
Recoverable taxes |
310,008 |
329,638 |
1.01.06.01 |
Current Recoverable taxes |
310,008 |
329,638 |
1.01.08 |
Other current assets |
3,389,014 |
2,252,658 |
1.01.08.03 |
Other |
3,389,014 |
2,252,658 |
1.01.08.03.01 |
Other credits |
1,368,284 |
1,011,495 |
1.01.08.03.02 |
Derivatives |
700,201 |
23,260 |
1.01.08.03.03 |
Leases |
13,020 |
12,395 |
1.01.08.03.04 |
Dividends and interest on shareholders’ equity |
40,442 |
54,483 |
1.01.08.03.05 |
Financial asset of concession |
9,459 |
540,094 |
1.01.08.03.06 |
Sector financial asset |
1,257,608 |
610,931 |
1.02 |
Noncurrent assets |
28,733,271 |
25,929,732 |
1.02.01 |
Noncurrent assets |
9,709,131 |
6,751,305 |
1.02.01.03 |
Accounts receivable |
108,201 |
123,405 |
1.02.01.03.01 |
Consumers |
108,201 |
123,405 |
1.02.01.06 |
Deferred taxes |
785,416 |
938,496 |
1.02.01.06.02 |
Deferred taxes credits |
785,416 |
938,496 |
1.02.01.08 |
Related parties |
110,123 |
100,666 |
1.02.01.08.01 |
Credits with related parties |
110,123 |
100,666 |
1.02.01.09 |
Other noncurrent assets |
8,705,391 |
5,588,738 |
1.02.01.09.03 |
Derivatives |
1,770,333 |
584,917 |
1.02.01.09.04 |
Escrow deposits |
1,199,922 |
1,162,477 |
1.02.01.09.05 |
Recoverable taxes |
145,079 |
144,383 |
1.02.01.09.06 |
Leases |
31,310 |
35,169 |
1.02.01.09.07 |
Financial asset of concession |
3,897,319 |
2,834,522 |
1.02.01.09.09 |
Investments at cost |
116,654 |
116,654 |
1.02.01.09.10 |
Other credits |
500,367 |
388,828 |
1.02.01.09.11 |
Sector financial asset |
1,044,407 |
321,788 |
1.02.02 |
Investments |
1,216,690 |
1,098,769 |
1.02.02.01 |
Permanent equity interests |
1,216,690 |
1,098,769 |
1.02.02.01.04 |
Other permanent equity interests |
1,216,690 |
1,098,769 |
1.02.03 |
Property, plant and equipment |
9,107,925 |
9,149,486 |
1.02.03.01 |
Fixed assets - in service |
8,654,847 |
8,761,398 |
1.02.03.03 |
Fixed assets - in progress |
453,078 |
388,088 |
1.02.04 |
Intangible assets |
8,699,525 |
8,930,172 |
1.02.04.01 |
Intangible assets |
8,699,525 |
8,930,172 |
10
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
(in thousands of Brazilian reais – R$) |
|
| |
|
|
|
|
Code |
Description |
Current Year 09/30/2015 |
Previous Year 12/31/2014 |
2 |
Total liabilities |
39,857,866 |
35,144,436 |
2.01 |
Current liabilities |
8,825,031 |
7,417,103 |
2.01.01 |
Social and Labor Obligations |
117,608 |
70,250 |
2.01.01.02 |
Labor Obligations |
117,608 |
70,250 |
2.01.01.02.01 |
Estimated Labor Obligation |
117,608 |
70,250 |
2.01.02 |
Suppliers |
2,252,811 |
2,374,147 |
2.01.02.01 |
National Suppliers |
2,252,811 |
2,374,147 |
2.01.03 |
Tax Obligations |
646,556 |
436,267 |
2.01.03.01 |
Federal Tax Obligations |
241,299 |
166,527 |
2.01.03.01.01 |
Income tax and Social Contribution |
55,818 |
57,547 |
2.01.03.01.02 |
PIS (Tax on Revenue) |
28,828 |
15,096 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
133,439 |
69,701 |
2.01.03.01.04 |
Others Federal |
23,214 |
24,183 |
2.01.03.02 |
State Tax Obligations |
402,321 |
266,493 |
2.01.03.02.01 |
ICMS (Tax on Revenue) |
402,304 |
266,489 |
2.01.03.02.02 |
Others State |
17 |
4 |
2.01.03.03 |
Municipal Tax Obligations |
2,936 |
3,247 |
2.01.03.03.01 |
Others Municipal |
2,936 |
3,247 |
2.01.04 |
Loans and financing |
3,344,012 |
3,526,208 |
2.01.04.01 |
Loans and financing |
2,850,351 |
1,191,025 |
2.01.04.01.01 |
Brazilian currency |
1,151,747 |
1,047,191 |
2.01.04.01.02 |
Foreign Currency |
1,698,604 |
143,834 |
2.01.04.02 |
Debentures |
493,661 |
2,335,183 |
2.01.04.02.01 |
Debentures |
230,747 |
2,042,075 |
2.01.04.02.02 |
Interest on debentures |
262,914 |
293,108 |
2.01.05 |
Other liabilities |
2,464,044 |
1,010,231 |
2.01.05.02 |
Others |
2,464,044 |
1,010,231 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
13,745 |
19,086 |
2.01.05.02.04 |
Derivatives |
- |
38 |
2.01.05.02.05 |
Post-employment benefit obligation |
77,315 |
85,374 |
2.01.05.02.06 |
Regulatory charges |
1,478,920 |
43,795 |
2.01.05.02.07 |
Public utility |
4,343 |
4,000 |
2.01.05.02.08 |
Other payable |
889,721 |
835,940 |
2.01.05.02.09 |
Sector financial liability |
- |
21,998 |
11
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
2.02 |
Noncurrent liabilities |
20,996,739 |
18,330,004 |
2.02.01 |
Loans and financing |
18,385,076 |
15,623,751 |
2.02.01.01 |
Loans and financing |
11,641,920 |
9,426,634 |
2.02.01.01.01 |
Brazilian currency |
6,245,352 |
6,148,211 |
2.02.01.01.02 |
Foreign Currency |
5,396,568 |
3,278,423 |
2.02.01.02 |
Debentures |
6,743,156 |
6,197,117 |
2.02.01.02.01 |
Debentures |
6,729,581 |
6,136,400 |
2.02.01.02.02 |
Interest on debentures |
13,575 |
60,717 |
2.02.02 |
Other payable |
656,583 |
797,093 |
2.02.02.02 |
Other |
656,583 |
797,093 |
2.02.02.02.03 |
Derivatives |
32,919 |
13,317 |
2.02.02.02.04 |
Post-employment benefit obligation |
337,839 |
518,386 |
2.02.02.02.06 |
Public utility |
84,686 |
80,992 |
2.02.02.02.07 |
Other payable |
200,506 |
183,766 |
2.02.02.02.08 |
Suppliers |
633 |
632 |
2.02.03 |
Deferred taxes |
1,369,594 |
1,401,009 |
2.02.03.01 |
Deferred Income tax and Social Contribution |
1,369,594 |
1,401,009 |
2.02.04 |
Provisions |
585,486 |
508,151 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
585,486 |
508,151 |
2.02.04.01.01 |
Tax Provisions |
186,901 |
167,172 |
2.02.04.01.02 |
Labor and pension provisions |
190,918 |
125,472 |
2.02.04.01.04 |
Civil provisions |
187,417 |
189,857 |
2.02.04.01.05 |
Others |
20,250 |
25,650 |
2.03 |
Shareholders´ equity - consolidated |
10,036,096 |
9,397,329 |
2.03.01 |
Capital |
5,348,312 |
4,793,424 |
2.03.02 |
Capital reserves |
468,082 |
468,082 |
2.03.04 |
Profit reserves |
1,147,695 |
1,536,136 |
2.03.04.01 |
Legal reserves |
650,810 |
650,811 |
2.03.04.02 |
Statutory reserve |
496,885 |
885,325 |
2.03.05 |
Retained earnings |
417,120 |
- |
2.03.08 |
Other comprehensive income |
247,642 |
145,893 |
2.03.09 |
Shareholders Non-controlling interest |
2,407,245 |
2,453,794 |
12
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||||
Code |
Description |
Current Year - Second Quarter |
YTD Current Year |
Previous Year - Second Quarter |
YTD Previous Year |
07/01/2015 to 09/30/2015 |
01/01/2015 to 09/30/2015 |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 | ||
3.01 |
Net operating revenues |
4,967,172 |
15,419,789 |
4,241,976 |
12,062,968 |
3.02 |
Cost of electric energy services |
(3,878,610) |
(12,520,681) |
(3,305,009) |
(9,508,276) |
3.02.01 |
Cost of electric energy |
(3,140,041) |
(10,349,581) |
(2,660,857) |
(7,653,506) |
3.02.02 |
Operating cost |
(486,029) |
(1,402,773) |
(413,163) |
(1,216,460) |
3.02.03 |
Services rendered to third parties |
(252,540) |
(768,327) |
(230,989) |
(638,310) |
3.03 |
Gross Operating income |
1,088,562 |
2,899,108 |
936,967 |
2,554,692 |
3.04 |
Gross Operating income (expense) |
(322,802) |
(1,107,543) |
(364,642) |
(987,803) |
3.04.01 |
Sales expenses |
(118,385) |
(349,785) |
(93,640) |
(297,874) |
3.04.02 |
General and administrative |
(182,980) |
(621,666) |
(172,027) |
(520,905) |
3.04.05 |
Others |
(65,041) |
(261,077) |
(85,984) |
(267,037) |
3.04.06 |
Equity income |
43,604 |
124,985 |
(12,991) |
98,013 |
3.05 |
Income before financial income and taxes |
765,760 |
1,791,565 |
572,325 |
1,566,889 |
3.06 |
Financial income / expense |
(346,537) |
(900,024) |
(374,980) |
(821,929) |
3.06.01 |
Financial income |
420,914 |
1,037,481 |
170,686 |
648,172 |
3.06.02 |
Financial expense |
(767,451) |
(1,937,505) |
(545,666) |
(1,470,101) |
3.07 |
Income before taxes |
419,223 |
891,541 |
197,345 |
744,960 |
3.08 |
Income tax and social contribution |
(139,002) |
(378,770) |
(100,214) |
(328,133) |
3.08.01 |
Current |
(71,801) |
(270,456) |
(106,333) |
(398,056) |
3.08.02 |
Deferred |
(67,201) |
(108,314) |
6,119 |
69,923 |
3.09 |
Net income from continuing operations |
280,221 |
512,771 |
97,131 |
416,827 |
3.11 |
Net income |
280,221 |
512,771 |
97,131 |
416,827 |
3.11.01 |
Net income attributable to controlling shareholders |
267,613 |
560,763 |
96,041 |
437,171 |
3.11.02 |
Net income attributable to noncontrolling shareholders |
12,608 |
(47,992) |
1,090 |
(20,344) |
13
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|
| |||
Code |
Description |
Current Year - Second Quarter |
YTD Current Year |
Previous Year - Second Quarter |
YTD Previous Year |
07/01/2015 to 09/30/2015 |
01/01/2015 to 09/30/2015 |
07/01/2014 to 09/30/2014 |
01/01/2014 to 09/30/2014 | ||
4.01 |
Consolidated net income |
280,221 |
512,771 |
97,131 |
416,827 |
4.02 |
Other comprehensive income |
121,419 |
121,419 |
(1,535) |
(1,535) |
4.02.01 |
Actuarial (loss) gain |
121,419 |
121,419 |
(1,535) |
(1,535) |
4.03 |
Consolidated comprehensive income |
401,640 |
634,190 |
95,596 |
415,292 |
4.03.01 |
Comprehensive income attributable to controlling shareholders |
389,033 |
682,182 |
94,506 |
435,636 |
4.03.02 |
Comprehensive income attributable to non controlling shareholders |
12,607 |
(47,992) |
1,090 |
(20,344) |
14
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
Current year |
Previous Year |
6.01 |
Net cash from operating activities |
400,897 |
826,814 |
6.01.01 |
Cash generated from operations |
3,241,548 |
2,873,128 |
6.01.01.01 |
Net income |
891,541 |
744,960 |
6.01.01.02 |
Depreciation and amortization |
952,579 |
850,732 |
6.01.01.03 |
Reserve for tax, civil, labor and environmental risks |
185,740 |
100,362 |
6.01.01.04 |
Interest and monetary and exchange restatement |
1,160,977 |
1,171,230 |
6.01.01.05 |
Expenses with pension plan |
49,036 |
36,123 |
6.01.01.06 |
Losses (gains) on disposal of noncurrent assets |
27,704 |
31,170 |
6.01.01.07 |
Deferred taxes - PIS and COFINS |
4,834 |
(23,253) |
6.01.01.08 |
Other |
13 |
(1,188) |
6.01.01.09 |
Allowance for doubtful accounts |
94,109 |
61,005 |
6.01.01.10 |
Equity income |
(124,985) |
(98,013) |
6.01.02 |
Variation on assets and liabilities |
(2,840,651) |
(2,046,314) |
6.01.02.01 |
Consumers, Concessionaires and Licensees |
(1,177,907) |
(436,314) |
6.01.02.02 |
Recoverable Taxes |
42,877 |
52,720 |
6.01.02.04 |
Escrow deposits |
27,270 |
46,583 |
6.01.02.05 |
Sector financial asset |
(1,271,800) |
- |
6.01.02.06 |
Dividend and interest on shareholders’ equity received |
14,041 |
40,374 |
6.01.02.07 |
Receivables - Resources provided by the CDE |
(320,945) |
(390,858) |
6.01.02.08 |
Concession financial asset (transmission) |
(37,322) |
(27,823) |
6.01.02.09 |
Other operating assets |
(40,229) |
(21,142) |
6.01.02.10 |
Suppliers |
(121,336) |
61,894 |
6.01.02.11 |
Regulator charges |
1,435,125 |
11,704 |
6.01.02.12 |
Tax, civil and labor risks paid |
(142,956) |
(127,037) |
6.01.02.13 |
Payable - Resources provided by the CDE |
32,562 |
18,369 |
6.01.02.14 |
Taxes and social contributions paid |
(252,969) |
(435,396) |
6.01.02.15 |
Sector financial liability |
(22,941) |
- |
6.01.02.16 |
Interest paid on debt |
(1,183,201) |
(961,497) |
6.01.02.17 |
Other taxes and social contributions |
162,021 |
121,389 |
6.01.02.18 |
Employee pension plans |
(99,731) |
(86,439) |
6.01.02.19 |
Other operating liabilities |
116,790 |
87,159 |
6.02 |
Net cash in investing activities |
(1,025,619) |
(829,808) |
6.02.01 |
Acquisition of property, plant and equipment |
(312,699) |
(243,049) |
6.02.02 |
Marketable securities, deposits and escrow deposits |
(114,598) |
22,183 |
6.02.04 |
Acquisition of intangible assets |
(618,693) |
(510,741) |
6.02.05 |
Sale of noncurrent assets |
9,833 |
14,758 |
6.02.07 |
Sale of interest in investees |
10,454 |
- |
6.02.08 |
Intercompany loans with subsidiaries and associated companies |
84 |
950 |
6.02.09 |
Acquisition of subsidiaries net of cash acquired |
- |
(68,464) |
6.02.10 |
Capital increase in existing investments |
- |
(45,445) |
6.03 |
Net cash in financing activities |
300,641 |
(203,143) |
6.03.01 |
Loans, financing and debentures obtained |
4,178,163 |
2,791,289 |
6.03.02 |
Payments of loans, financing , debentures and derivatives |
(3,828,820) |
(2,407,300) |
6.03.03 |
Dividend and interest on shareholders’ equity paid |
(761) |
(588,039) |
6.03.04 |
Capital increase by noncontrolling shareholders |
- |
907 |
6.03.05 |
Business combination payment |
(47,941) |
- |
6.05 |
Increase (decrease) in cash and cash equivalents |
(324,081) |
(206,137) |
6.05.01 |
Cash and cash equivalents at beginning of period |
4,357,455 |
4,206,422 |
6.05.02 |
Cash and cash equivalents at end of period |
4,033,374 |
4,000,285 |
15
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) | |||||||||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
468,082 |
1,536,136 |
- |
145,893 |
6,943,535 |
2,453,794 |
9,397,329 |
5.03 |
Adjusted opening balance |
4,793,424 |
468,082 |
1,536,136 |
- |
145,893 |
6,943,535 |
2,453,794 |
9,397,329 |
5.04 |
Capital transactions within shareholders |
554,888 |
- |
(554,888) |
3,135 |
- |
3,135 |
1,444 |
4,579 |
5.04.01 |
Capital increase |
554,888 |
- |
(554,888) |
- |
- |
- |
- |
- |
5.04.09 |
Dividend proposal approved |
- |
- |
- |
- |
- |
- |
1,444 |
1,444 |
5.04.13 |
Prescribed dividend |
- |
- |
- |
3,135 |
- |
3,135 |
- |
3,135 |
5.05 |
Total comprehensive income |
- |
- |
- |
560,763 |
121,419 |
682,182 |
(47,992) |
634,190 |
5.05.01 |
Net income for the period |
- |
- |
- |
560,763 |
- |
560,763 |
(47,992) |
512,771 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
121,419 |
121,419 |
- |
121,419 |
5.06 |
Internal changes of shareholders equity |
- |
- |
166,448 |
(146,778) |
(19,670) |
- |
- |
- |
5.06.08 |
Statutory reserve for the period |
- |
- |
166,448 |
(166,448) |
- |
- |
- |
- |
5.06.10 |
Realization of deemed cost of fixed assets |
- |
- |
- |
29,803 |
(29,803) |
- |
- |
- |
5.06.11 |
Tax on deemed cost realization |
- |
- |
- |
(10,133) |
10,133 |
- |
- |
- |
5.07 |
Ending balance |
5,348,312 |
468,082 |
1,147,696 |
417,120 |
247,642 |
7,628,852 |
2,407,246 |
10,036,098 |
16
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) | |||||||||
Code |
Description |
Capital |
Capital |
Profit Reserves |
Retained earnings |
Other comprehensive income |
|
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
Shareholders´ equity | |||||||||
5.01 |
Opening balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
1,774,819 |
8,798,717 |
5.03 |
Adjusted opening balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,667 |
7,023,898 |
1,774,819 |
8,798,717 |
5.04 |
Capital transactions within shareholders |
- |
44 |
(567,802) |
(419,833) |
- |
(987,591) |
(19,452) |
(1,007,043) |
5.04.09 |
Additional dividend approved |
- |
- |
(567,802) |
- |
- |
(567,802) |
(16,617) |
(584,419) |
5.04.10 |
Capital increase in subsidiaries without change in control |
- |
251 |
- |
- |
- |
251 |
656 |
906 |
5.04.11 |
Gain (loss) in participation without change in control |
- |
(207) |
- |
- |
- |
(207) |
207 |
- |
5.04.12 |
Interim dividend |
- |
- |
- |
(422,195) |
- |
(422,195) |
(2,382) |
(424,576) |
5.04.13 |
Prescribed dividend |
- |
- |
- |
2,362 |
- |
2,362 |
- |
2,362 |
5.04.14 |
Redemption of capital reserve of non-controlling shareholders |
- |
- |
- |
- |
- |
- |
(1,316) |
(1,316) |
5.05 |
Total comprehensive income |
- |
- |
- |
437,171 |
(1,535) |
435,636 |
(20,344) |
415,292 |
5.05.01 |
Net income |
- |
- |
- |
437,171 |
- |
437,171 |
(20,344) |
416,827 |
5.05.02 |
Total comprehensive income |
- |
- |
- |
- |
(1,535) |
(1,535) |
- |
(1,535) |
5.05.02.06 |
Comprehensive income - Actuarial loss |
- |
- |
- |
- |
(1,535) |
(1,535) |
- |
(1,535) |
5.06 |
Internal changes of shareholders equity |
- |
- |
(79,957) |
99,307 |
(19,350) |
- |
(37) |
(37) |
5.06.07 |
Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
(37) |
(37) |
5.06.08 |
Statutory reserve for the period |
- |
- |
29,030 |
(29,030) |
- |
- |
- |
- |
5.06.09 |
Realization/reversal of earnings retained investment |
- |
- |
(108,987) |
108,987 |
- |
- |
- |
- |
5.06.10 |
Realization of deemed cost of fixed assets |
- |
- |
- |
29,318 |
(29,318) |
- |
- |
- |
5.06.11 |
Tax on deemed cost realization |
- |
- |
- |
(9,968) |
9,968 |
- |
- |
- |
5.07 |
Ending balance |
4,793,424 |
287,674 |
897,418 |
116,645 |
376,782 |
6,471,943 |
1,734,986 |
8,206,929 |
17
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated Standard Interim financial statements
(in thousands of Brazilian reais – R$) |
|||
Code |
Description |
Current Year |
Previous Year |
7.01 |
Revenues |
25,575,065 |
16,197,673 |
7.01.01 |
Sales of goods, products and services |
24,566,165 |
15,361,154 |
7.01.02 |
Other revenue |
767,769 |
636,053 |
7.01.02.01 |
Revenue from construction of infrastructure distribution |
767,769 |
636,053 |
7.01.03 |
Revenues related to the construction of own assets |
335,240 |
261,471 |
7.01.04 |
Allowance for doubtful accounts |
(94,109) |
(61,005) |
7.02 |
Inputs |
(13,420,680) |
(10,099,613) |
7.02.01 |
Cost of sales |
(11,461,732) |
(8,477,234) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(1,552,995) |
(1,315,212) |
7.02.04 |
Other |
(405,953) |
(307,167) |
7.03 |
Gross added value |
12,154,385 |
6,098,060 |
7.04 |
Retentions |
(953,434) |
(851,184) |
7.04.01 |
Depreciation and amortization |
(719,861) |
(632,159) |
7.04.02 |
Other |
(233,573) |
(219,025) |
7.04.02.01 |
Intangible concession asset - amortization |
(233,573) |
(219,025) |
7.05 |
Net added value generated |
11,200,951 |
5,246,876 |
7.06 |
Added value received in transfer |
1,200,745 |
747,739 |
7.06.01 |
Equity in subsidiaries |
124,983 |
98,013 |
7.06.02 |
Financial income |
1,075,762 |
649,726 |
7.07 |
Added Value to be Distributed |
12,401,696 |
5,994,615 |
7.08 |
Distribution of Added Value |
12,401,696 |
5,994,615 |
7.08.01 |
Personnel |
676,438 |
597,844 |
7.08.01.01 |
Direct Remuneration |
416,616 |
371,083 |
7.08.01.02 |
Benefits |
226,078 |
196,597 |
7.08.01.03 |
Government severance indemnity fund for employees- F.G.T.S. |
33,744 |
30,164 |
7.08.02 |
Taxes, Fees and Contributions |
9,227,789 |
3,481,883 |
7.08.02.01 |
Federal |
5,805,988 |
1,212,504 |
7.08.02.02 |
State |
3,411,510 |
2,256,319 |
7.08.02.03 |
Municipal |
10,291 |
13,060 |
7.08.03 |
Remuneration on third parties’ capital |
1,984,698 |
1,498,061 |
7.08.03.01 |
Interest |
1,945,596 |
1,453,228 |
7.08.03.02 |
Rental |
39,102 |
44,833 |
7.08.04 |
Remuneration on own capital |
512,771 |
416,827 |
7.08.04.02 |
Dividends |
- |
313,208 |
7.08.04.03 |
Retained Earnings / Loss for the Period |
512,771 |
103,619 |
18
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The comments on performance are expressed in thousands of Brazilian reais, unless otherwise indicated.
Analysis of Results
CPFL Energia (Parent Company)
The increase in net income in the quarter was R$ 171,572, compared with the same quarter of 2014 (R$ 267,613 in 2015 and R$ 96,041 in 2014), primarily due to an increase in the equity income.
19
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | |||||||||||
3rd Quarter |
Nine months | ||||||||||
2015 |
2014 |
% |
2015 |
2014 |
% | ||||||
Operating revenues |
8,645,047 |
5,611,467 |
54.1% |
25,333,935 |
15,997,208 |
58.4% | |||||
Electricity sales to final consumers (*) |
5,993,616 |
3,941,503 |
52.1% |
17,205,460 |
11,409,432 |
50.8% | |||||
Electricity sales to wholesaler´s |
811,481 |
909,123 |
-10.7% |
2,730,703 |
2,270,563 |
20.3% | |||||
Revenue from construction of concession infrastructure |
252,049 |
230,253 |
9.5% |
767,769 |
636,053 |
20.7% | |||||
Other operating revenues (*) |
860,087 |
530,588 |
62.1% |
2,318,034 |
1,681,161 |
37.9% | |||||
Sector financial asset and liability |
727,814 |
- |
0.0% |
2,311,969 |
- |
0.0% | |||||
Deductions from operating revenues |
(3,677,875) |
(1,369,492) |
168.6% |
(9,914,147) |
(3,934,240) |
152.0% | |||||
Net operating revenue |
4,967,172 |
4,241,976 |
17.1% |
15,419,789 |
12,062,968 |
27.8% | |||||
Cost of eletric energy |
(3,140,041) |
(2,660,856) |
18.0% |
(10,349,581) |
(7,653,506) |
35.2% | |||||
Electricity purchased for resale |
(2,692,119) |
(2,577,963) |
4.4% |
(9,207,611) |
(7,239,007) |
27.2% | |||||
Electricity network usage charges |
(447,923) |
(82,893) |
440.4% |
(1,141,970) |
(414,499) |
175.5% | |||||
Operating cost/expense |
(1,104,974) |
(995,803) |
11.0% |
(3,403,628) |
(2,940,586) |
15.7% | |||||
Personnel |
(237,429) |
(213,360) |
11.3% |
(698,886) |
(625,537) |
11.7% | |||||
Employee pension plans |
(16,347) |
(12,045) |
35.7% |
(49,036) |
(36,123) |
35.7% | |||||
Materials |
(38,696) |
(31,318) |
23.6% |
(105,822) |
(88,122) |
20.1% | |||||
Outside services |
(142,723) |
(127,021) |
12.4% |
(412,743) |
(372,590) |
10.8% | |||||
Depreciation and amortization |
(249,397) |
(213,407) |
16.9% |
(719,004) |
(631,706) |
13.8% | |||||
Intangible of concession amortization |
(64,882) |
(73,541) |
-11.8% |
(233,574) |
(219,025) |
6.6% | |||||
Costs related to infrastructure construction |
(251,887) |
(230,253) |
9.4% |
(766,605) |
(636,053) |
20.5% | |||||
Other |
(103,613) |
(94,858) |
9.2% |
(417,957) |
(331,429) |
26.1% | |||||
Income from electric energy service |
722,157 |
585,316 |
23.4% |
1,666,580 |
1,468,876 |
13.5% | |||||
Financial income (expense) |
(346,537) |
(374,980) |
-7.6% |
(900,024) |
(821,929) |
9.5% | |||||
Financial income |
420,915 |
170,686 |
146.6% |
1,037,481 |
648,172 |
60.1% | |||||
Financial expense |
(767,451) |
(545,666) |
40.6% |
(1,937,505) |
(1,470,101) |
31.8% | |||||
Interest in subsidiaries, associates and joint ventures |
43,603 |
(12,991) |
-435.6% |
124,985 |
98,013 |
27.5% | |||||
Income before taxes |
419,223 |
197,345 |
112.4% |
891,541 |
744,960 |
19.7% | |||||
Social Contribution |
(40,337) |
(29,428) |
37.1% |
(104,972) |
(91,283) |
15.0% | |||||
Income Tax |
(98,665) |
(70,786) |
39.4% |
(273,798) |
(236,849) |
15.6% | |||||
Net income |
280,221 |
97,131 |
188.5% |
512,771 |
416,827 |
23.0% | |||||
Net income attributable to the shareholders of the company |
267,613 |
96,041 |
178.6% |
560,763 |
437,171 |
28.3% | |||||
Net income/(loss) attributable to the non controlling interests |
12,608 |
1,090 |
1056.8% |
(47,992) |
(20,344) |
135.9% | |||||
EBITDA |
1,080,322 |
859,568 |
25.7% |
2,744,995 |
2,418,507 |
13.5% | |||||
Net income for the period and EBITDA reconciliation |
|
|
|
|
|
|
|
|
|
|
|
Net income |
280,221 |
97,131 |
512,771 |
416,827 |
|
| |||||
Depreciation and amortization |
314,279 |
286,948 |
952,579 |
850,733 |
|
| |||||
Amortization of value-added of assets |
284 |
295 |
852 |
886 |
|
| |||||
Financial income (expense) |
346,537 |
374,980 |
900,024 |
821,929 |
|
| |||||
Social contribution |
40,337 |
29,428 |
104,972 |
91,283 |
|
| |||||
Income tax |
98,665 |
70,786 |
273,798 |
236,849 |
|
| |||||
EBITDA |
1,080,322 |
859,568 |
2,744,995 |
2,418,507 |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
(*) The reclassification of revenue from network usage charge - TUSD was not taken into acount in presentation of the comments on consolidated perfomance. |
20
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Gross Operating Revenue
The Gross Operating Revenue in the 3rd quarter of 2015 was R$ 8,645,047, up 54.1%
(R$ 3,033,580) compared with the same quarter of the previous year.
The main factors in this change were:
· Increase of 52.1% (R$ 2,052,113) in the supply of electric energy, due to an increase of 59.4%
(R$ 2,234,599) in the average tariffs charged as a result of (i) annual tariff adjustments, (ii) extraordinary tariff adjustment, and (iii) tariff flag, partially offset by the reduction of 4.6% in the volume of energy sold (R$ 182,486);
· Decrease of 10.7% (R$ 97,643) in the energy supplied, caused mainly by:
o Decrease of 71.3% (R$ 216,456) in sales of current electric energy in the Electric Energy Commercialization Chamber (“CCEE”), mainly due to the drop of 73% (R$ 236,504) in the average price, offset by the increase of 6,6% (R$ 20,048) in the volume of energy traded.
o Increase of 23.7% (R$ 115,038) in sales to other concessionaires and licensees, mainly due to the increase of bilateral contract and tariff adjustment (R$ 65,672) and begin of DESA consolidation in CPFL Renováveis (R$ 58,207).
· Increase of 9.5% (R$ 21,796) in revenue from construction of the concession infrastructure due to the raise in investments in the quarter.
· Increase of R$ 727,814 in sector financial asset and liability, due to the accounting of assets and/or liabilities arising from the differences of Parcel A and other components (receivable and/or payable).
· Increase of 62.1% (R$ 329,499) in other operating revenues, due mainly (i) revenue resulting from the Tariff for the Use of the Distribution System – TUSD free consumers (R$ 285,930) basically due to tariff adjustment, (ii) resources provided by CDE low income subsidy and other tariff discounts (R$ 57,908) partially offset by (iii) decrease of generation reimbursement (R$ 15,788), which accounting in energy cost begin on December 2014.
Quantity of Energy Sold
In the third quarter of 2015, 5.0% less energy was billed to captive consumers, including other licensees, than in the same quarter of the previous year.
The residential category, representing 38.1% of the total market supplied by the distributors, reported a drop of 5.1% in the third quarter of 2015 in relation to the same period of the previous year, due to the impact of tariff increases, the campaigns for rational use of electric energy and the deceleration of income levels, which dropped by 2.3%, year-to-date.
The commercial category, which accounts for 20.7% of the total market supplied by the distributors, reported a drop of 3.3% in the third quarter of 2015 in relation to the same period of the previous year. The category's performance, which dropped by 3.0% year-to-date, was influenced by a combination of tariff increases, the reduction in income levels and of sales in the retail market.
The industrial category, which accounts for 20.1% of the total market supplied by the distributors, reported a drop of 9.3% in the third quarter of 2015 in relation to the same period of the previous year, as a direct consequence of the poor results of industrial activity in Brazil, which fell by 6.9%, year-to-date. As a further result of these factors, industry consumption for the subsidiary CPFL Brasil also fell by 13.7%.
The other consumption categories (rural, public authorities, public lighting, utilities and licensees) accounted for 21.1% of the total market supplied by the distributors. The poor performance of these categories in the third quarter of 2015 in comparison with the same period of the previous year resulted in a drop of 2.2% , as follows: (i) rural, due to increased rainfall in 2015, (ii) public authorities, due to the efficiency drive by various municipalities and the Fiscal Responsibility Law, and (iii) public utilities, as a consequence of the water crisis affecting the concession area of the CPFL Energia Group's distributors since 2014.
The amount of energy sold and transported in the concession area dropped by 5.3% in comparison with 2014, with impacts on both the supply billed (captive market) and collection of TUSD (free market). The variation per category is a drop of 5.1% in the residential, 7.4% in the industrial, 2.9% in the commercial and 2.2% in the other consumption categories.
21
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Tariffs
In the 3rd quarter of 2015 the supply tariffs increased by an average of 59.4%. This was largely due to:
(i) the effect of the distributors' annual tariff adjustment, periodic tariff review and extraordinary tariff review increase, as follows:
Periodic tariff review ("RTP") and |
Extraordinary tariff review ("RTE") | |||||||||||
2015 |
2014 |
2015 | ||||||||||
Distributor |
Month |
RTA / RTP |
Average effect perceived by consumers (a) |
RTA / RTP |
Average effect perceived by consumers (a) |
Average effect perceived by consumers (a) | ||||||
CPFL Paulista |
April |
41.45% |
4,67% (c) |
17.18% |
17.23% |
32.28% | ||||||
CPFL Piratininga |
October (b) |
56.29% |
21,11% (c) |
19.73% |
22.43% |
29.78% | ||||||
RGE |
June |
33.48% |
-3,76% (c) |
21.82% |
22.77% |
37.16% | ||||||
CPFL Santa Cruz |
February |
34.68% |
27.96% |
14.86% |
26.00% |
5.16% | ||||||
CPFL Leste Paulista |
February |
20.80% |
24.89% |
-7.67% |
-5.32% |
14.52% | ||||||
CPFL Jaguari |
February |
38.46% |
45.70% |
-3.73% |
3.70% |
16.80% | ||||||
CPFL Sul Paulista |
February |
24.88% |
28.38% |
-5.51% |
0.43% |
17.02% | ||||||
CPFL Mococa |
February |
23.34% |
29.28% |
-2.07% |
-9.53% |
11.81% |
a. Represents the average effect perceived by consumers, as a result of elimination from the tariff base of financial components added in the annual adjustment for the previous year.
b. In October 2015, as described on Note 35.1 of the interim financial statements, the RTP of subsidiary CPFL Piratininga occurred.
c. Represents the average effect perceived by consumers, compared to the extraordinary tariff review, Note 26.3 of the interim financial statements
(ii) the tariff flag system came into effect in 2015, created by Normative Resolution nº 547/13, effective from January 1, 2015. This mechanism may reflect the actual cost of the electric energy generation conditions in Brazil, particularly in relation to thermal generation, ESS related to energy security, hydrological risk and involuntary exposure of the electric energy distributors.
Deductions from Operating Revenue
Deductions from Operating Revenue in the 3rd quarter of 2015 amounted to R$ 3,677,875, up 168.6% (R$ 2,308,384) on the same quarter of 2014, largely due to:
· Increase of 52.0% (R$ 401,514) in ICMS, largely as a result of the up of 50.5% in the supply billed;
· Increase of 63.5% (R$ 296,470) in PIS and COFINS, largely as a result of the increase in the calculation base for these taxes (electricity sales to final consumer, energy supply, sector financial asset and liability and other revenues);
· Increase of R$ 1,610,399 in sector charges, mainly caused by (i) increase of
R$ 1,097,714 in the Energy Development Account – CDE due to ratification of the new quota for 2015 and (ii) accounting for the effects of the tariff flag, such as other charges to consumers, set against the regulatory charges liability (R$ 501,158).
Cost of Electric Energy
The cost of electric energy in the quarter totaled R$ 3,140,041, up 18.0% (R$ 479,185) on the same period of the previous year, mainly due to:
· An increase of 4.4% (R$ 114,155) in electric energy purchased for resale, due to:
o increase of 128% (R$ 442,788) in energy bought from Itaipu, mainly due to a tariff increase, dollar raise and the involuntary exposure of Itaipu in the Energy Reallocation Mechanism MRE, due to generation lower than physical guaranteeing;
22
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
o reimbursement of costs by the resources from CDE, in the third quarter of 2014, for hydrological risk and overcontracting for the distribution subsidiaries (R$ 205,400);
o record of the compensation by the generators, amounting to expense of R$ 55,595 in the third quarter of 2015, due to the reversal of income from generators who obtained injunctions for non-payment of this compensation. Income from compensation by generators was recorded in Other Income to December 31, 2014; partially offset by
o decrease of 2.2% (R$ 51,198) in the volume of energy purchased;
o decrease in the effect of the difference between the energy generated and the physical guarantee (GSF - Generation Scaling Factor), valued at the settlement price “PLD” of Ceran, CPFL Renováveis and Jaguari Geração (R$ 51,362);
o decrease of 22.8% (R$ 487,068) in the average price due to the reduction in involuntary exposure and in the PLD, and payment methodology of the thermal plants (PLD x CVU), the cost of which was allocated to energy purchases in 2014 and to the charges line in 2015;
· Increase of 440.4% (R$ 365,030) in transmission and distribution network usage charges, mainly due to rise of R$ 409,675 in System Service Charges and Reserve Energy Charges, mainly due to the recording in 2014 of the financial surplus of the reserve energy current ("CONER"), partially offset by the decrease of R$ 13,699 in basic network charges.
Operating Costs and Expenses
Not consideraing the costs related to infrastructure construction, operating costs and expenses in the quarter amounted to R$ 853,087, up 11.4% (R$ 87,537) on the same period of the previous year. This was mainly due to:
· Personnel: increase of 11.3% (R$ 24,069), mainly due to the effects of the collective agreement;
· Employee pension plan: increase of 35.7% (R$ 4,302) due to the actuarial report for 2015;
· Material: increase of 23.6% (R$ 7,378) mainly as a result of (i) purchases of raw material to produce biomass energy (R$ 1,900), (ii) replacement of line and grid maintenance materials (R$ 1,688), and (iii) fleet maintenance (R$ 1,105);
· Outsourced Services: increase of 12.4% (R$ 15,702), mainly for (i) maintenance of the electrical system, machinery and equipment and hardware and software maintenance (R$ 7,039), (ii) start of the consolidation of DESA (R$ 5,393), and (iii) default recovery services (R$ 3,616);
· Depreciation and Amortization: an increase of 16.9% (R$ 35,990), mainly due to
(i) increase of R$ 31,421 for the subsidiary CPFL Renováveis mainly due to the begin of DESA consolidation (R$ 19,610) and companies that started operations in the period (R$ 11,811);
· Intangible of concession amortization: decrease of 11.8% (R$ 8,659) due to discontinuance of the concessions of the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa;
· Other Expenses: increase of 9.2% (R$ 8,754), mainly due to the increase in (i) allowance for doubtful accounts expenses (R$ 16,871) partially offset by (ii) gain on the disposal and decommissioning of assets (R$ 7,390).
Financial Income (Expense)
The Net Financial Expense in the quarter was R$ 346,537, compared with R$ 374,980 in the same period of 2014, drop of 7.6% (R$ 28,443) in net expense. This variation is mainly due to:
· Increase of 146.6% (R$ 250,228) in financial income, mainly due to increase of (i) income from adjustment to expected cash flow from the financial asset of concession (R$145,736), (ii) restatement of sector financial asset (R$ 54,799), (iii) monetary and exchange restatement (R$ 39,994), (iv) arrears of interest and fines (R$ 20,505), (v) restatement of escrow deposits (R$ 7,098) partially offset by (vi) PIS and COFINS on other financial income (R$ 19,227).
23
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
· Increase of 40.6% (R$ 221,785) in financial expense, mainly due to (i) increase of R$ 140,831 in debt charges and monetary and exchange restatement as a result of the increased debt and rise in indicators, (ii) exchange variation on energy purchased from Itaipu (R$ 97,462), partially offset by (iii) increase of R$ 17,016 in interest capitalized.
Interest in subsidiaries, associates and joint ventures
Changes in consolidated equity income relate to income from equity in joint ventures, as shown below:
|
|
3rd quarter 2015 |
|
3rd quarter 2014 |
Epasa |
|
13,806 |
|
(3,452) |
Baesa |
|
1,329 |
|
4,876 |
Enercan |
|
19,528 |
|
3,739 |
Chapecoense |
|
9,224 |
|
(17,858) |
Amortization of value-added of assets |
|
(284) |
|
(295) |
Total |
|
43,603 |
|
(12,991) |
· Epasa: increase of R$ 17,258, due to (i) drop in the costs of fuel oil purchases (R$ 95,594), partially offset by (ii) a decrease in income from energy supply due to the drop in the variable tariff (R$ 77,331) which is tied to the acquisition cost of fuel oil;
· Chapecoense/Enercan: increase of R$ 42,872, mainly due to a reduction in the effects of GSF, mainly due to the decrease in the PLD (R$ 42,108, of which R$ 30,231 was for Chapecoense and R$ 11,877 for Enercan).
Social Contribution and Income Tax
Taxes on income in the 3rd quarter of 2015 were R$ 139,002, increase of 38.7% (R$ 38,788) in relation to the expense and recorded in the same quarter of 2014, primarily due to the effects of changes in income before taxes.
Net Income and EBITDA
As a result of the above factors, net income for the quarter was R$ 280,221, 188.5% (R$ 183,090) higher than the same period of 2014.
EBITDA (net income excluding the effects of depreciation, amortization, financial income (expense), social contribution and income tax) for the 3rd quarter of 2015 was R$ 1,080,322, or 25.7% (R$ 220,754) higher than the same quarter of 2014.
24
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Subsidiary/Associate: Companhia Paulista de Força e Luz - CPFL
The subsidiary Companhia Paulista de Força e Luz - CPFL is a publicly quoted corporation, and its individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2015, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: CPFL Geração de Energia S.A.
The subsidiary CPFL Geração de Energia S/A is a publicly quoted corporation, and its individual and consolidated comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2015, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: Companhia Piratininga de Força e Luz
The subsidiary Companhia Piratininga de Força e Luz is a publicly quoted corporation, and its individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2015, filed with the CVM – Comissão de Valores Mobiliários.
Subsidiary/Associate: Rio Grande Energia S.A.
The subsidiary Rio Grande Energia S/A is a publicly quoted corporation, and its individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2015, filed with the CVM – Comissão de Valores Mobiliários.
25
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | |||||||||||
3rd Quarter |
Nine months | ||||||||||
2015 |
2014 |
% |
2015 |
2014 |
% | ||||||
Operating revenues |
513,108 |
645,517 |
-20.5% |
1,494,014 |
1,730,966 |
-13.7% | |||||
Electricity sales to final consumers |
281,458 |
231,366 |
21.7% |
841,882 |
687,398 |
22.5% | |||||
Electricity sales to wholesaler´s |
231,629 |
414,148 |
-44.1% |
652,103 |
1,036,485 |
-37.1% | |||||
Other operating revenues |
21 |
4 |
472.7% |
29 |
7,082 |
-99.6% | |||||
Deductions from operating revenues |
(59,845) |
(72,054) |
-16.9% |
(180,446) |
(197,464) |
-8.6% | |||||
Net operating revenue |
453,263 |
573,463 |
-21.0% |
1,313,568 |
1,533,501 |
-14.3% | |||||
Cost of eletric energy |
(413,352) |
(505,867) |
-18.3% |
(1,193,550) |
(1,323,970) |
-9.9% | |||||
Electricity purchased for resale |
(413,352) |
(505,867) |
-18.3% |
(1,193,550) |
(1,327,451) |
-10.1% | |||||
Electricity network usage charges |
- |
- |
0.0% |
- |
3,480 |
-100.0% | |||||
Operating cost/expense |
(10,424) |
(10,114) |
3.1% |
(29,633) |
(29,237) |
1.4% | |||||
Personnel |
(5,695) |
(5,533) |
2.9% |
(17,240) |
(16,654) |
3.5% | |||||
Materials |
(57) |
(41) |
38.6% |
(147) |
(122) |
20.1% | |||||
Outside services |
(1,811) |
(1,727) |
4.9% |
(4,694) |
(5,073) |
-7.5% | |||||
Depreciation and amortization |
(1,154) |
(1,118) |
3.2% |
(3,516) |
(3,335) |
5.4% | |||||
Other |
(1,708) |
(1,696) |
0.7% |
(4,036) |
(4,053) |
-0.4% | |||||
Income from electric energy service |
29,487 |
57,483 |
-48.7% |
90,385 |
180,294 |
-49.9% | |||||
Financial income (expense) |
673 |
1,231 |
-45.3% |
4,437 |
4,283 |
3.6% | |||||
Financial income |
11,343 |
8,804 |
28.8% |
32,008 |
25,633 |
24.9% | |||||
Financial expense |
(10,670) |
(7,573) |
40.9% |
(27,571) |
(21,350) |
29.1% | |||||
Income before taxes |
30,160 |
58,714 |
-48.6% |
94,822 |
184,577 |
-48.6% | |||||
Social contribution |
(2,779) |
(5,341) |
-48.0% |
(8,472) |
(16,752) |
-49.4% | |||||
Income tax |
(7,581) |
(14,842) |
-48.9% |
(23,491) |
(46,598) |
-49.6% | |||||
Net income |
19,800 |
38,531 |
-48.6% |
62,860 |
121,227 |
-48.1% | |||||
Net income attributable to the shareholders of the company |
19,800 |
38,531 |
-48.6% |
62,860 |
121,227 |
-48.1% | |||||
EBITDA |
30,641 |
58,600 |
-47.7% |
93,901 |
183,629 |
-48.9% | |||||
Net income for the period and EBITDA reconciliation |
|
|
|
|
|
|
|
|
|
|
|
Net income |
19,800 |
38,531 |
62,860 |
121,227 |
| ||||||
Depreciation and amortization |
1,154 |
1,118 |
3,516 |
3,335 |
| ||||||
Financial income (expense) |
(673) |
(1,231) |
(4,437) |
(4,283) |
| ||||||
Social contribution |
2,779 |
5,341 |
8,472 |
16,752 |
| ||||||
Income tax |
7,581 |
14,842 |
23,491 |
46,598 |
|
| |||||
EBITDA |
30,641 |
58,600 |
93,901 |
183,629 |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
26
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Gross Revenue
Gross Revenue for the 3rd quarter of 2015 was R$ 513,108, down R$ 132,409 (20.5%) in relation to the same quarter of 2014, mainly due to:
· Bilateral Agreements: increase of R$ 31,996 due to the increase of 21,7% (R$ 98,784) in the average price and a drop in sales of 320 GWh (R$ 66,788).
· Sales in the CCEE: decrease of R$ 164,278, due to a drop of 55 GWh (R$ 5,829) in the volume sold and of 83% (R$ 158,449) in the average price.
Cost of Electric Energy
The cost of electric energy in the 3rd quarter of 2015 was R$ 413,352, down R$ 92,515 (21%) on the same quarter of 2014, basically explained by decrease of R$ 90,890 in bilateral agreements due to a 379 GWh (R$ 61,039) reduction in volume acquired and 5.9% (R$ 29,851) in the average price.
Net Income for the period and EBITDA
Net income in the 3rd quarter of 2015 was R$ 19,800, down R$ 18,731 (48.6%) on the same quarter of 2014.
EBITDA (net Income before financial income (expense), income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2015 was R$ 30,641, less than the recorded in the same quarter of 2014 (R$ 58,800) (not reviewed by the independent auditors).
27
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL ENERGIA S.A.
NOTES TO THE INTERIM FINANCIAL STATEMENTS
FOR SEPTEMBER 30, 2015
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
CPFL ENERGIA S.A. | ||||||||
Balance Sheets as of September 30, 2015 and December 31, 2014 | ||||||||
(in thousands of Brazilian reais) | ||||||||
Parent company |
Consolidated | |||||||
Assets |
Note |
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014(*) | |||
Current |
||||||||
Cash and cash equivalents |
5 |
856,736 |
799,775 |
4,033,374 |
4,357,455 | |||
Consumers, concessionaires and licensees |
6 |
- |
- |
3,350,246 |
2,251,124 | |||
Dividends and interest on shareholders´ equity receivable |
12 |
957,081 |
942,367 |
40,442 |
54,483 | |||
Financial investments |
- |
- |
- |
17,729 |
5,324 | |||
Recoverable taxes |
7 |
53,614 |
49,071 |
310,008 |
329,638 | |||
Derivatives |
33 |
112,806 |
- |
700,201 |
23,260 | |||
Sector financial asset |
8 |
- |
- |
1,257,608 |
610,931 | |||
Materials and supplies |
- |
- |
- |
24,224 |
18,505 | |||
Leases |
- |
- |
- |
13,020 |
12,396 | |||
Financial asset of concession |
10 |
- |
- |
9,459 |
540,094 | |||
Other credits |
11 |
1,077 |
976 |
1,368,283 |
1,011,495 | |||
Total current |
1,981,315 |
1,792,189 |
11,124,595 |
9,214,704 | ||||
Noncurrent |
||||||||
Consumers, concessionaires and licensees |
6 |
- |
- |
108,201 |
123,405 | |||
Loans to subsidiaries, associates and joint ventures |
- |
2,480 |
12,089 |
110,123 |
100,666 | |||
Escrow deposits |
21 |
687 |
546 |
1,199,922 |
1,162,477 | |||
Recoverable taxes |
7 |
- |
- |
145,079 |
144,383 | |||
Sector financial asset |
8 |
- |
- |
1,044,407 |
321,788 | |||
Derivatives |
33 |
- |
- |
1,770,333 |
584,917 | |||
Deferred taxes credits |
9 |
146,870 |
150,628 |
785,416 |
938,496 | |||
Advances for future capital increase |
12 |
82,670 |
55,157 |
- |
- | |||
Leases |
- |
- |
- |
31,310 |
35,169 | |||
Financial asset of concession |
10 |
- |
- |
3,897,319 |
2,834,522 | |||
Investment at cost |
- |
- |
- |
116,654 |
116,654 | |||
Other credits |
11 |
15,143 |
15,818 |
500,367 |
388,828 | |||
Investment |
12 |
6,447,431 |
6,290,998 |
1,216,690 |
1,098,769 | |||
Property, plant and equipment |
13 |
1,261 |
843 |
9,107,925 |
9,149,486 | |||
Intangible assets |
14 |
23 |
18 |
8,699,525 |
8,930,171 | |||
Total noncurrent |
6,696,565 |
6,526,098 |
28,733,271 |
25,929,732 | ||||
Total assets |
8,677,880 |
8,318,287 |
39,857,866 |
35,144,436 | ||||
(*) includes the effects of Note 12.4. |
The accompanying notes are an integral part of these interim financial statements.
28
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL ENERGIA S.A. | |||||||||
Balance Sheets as of September 30, 2015 and December 31, 2014 | |||||||||
(in thousands of Brazilian reais) | |||||||||
Parent company |
Consolidated | ||||||||
Liabilities and shareholders' equity |
Note |
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014(*) | ||||
Current |
|||||||||
Suppliers |
15 |
457 |
791 |
2,252,811 |
2,374,147 | ||||
Accrued interest on debts |
16 |
25,636 |
- |
81,014 |
97,525 | ||||
Accrued interest on debentures |
17 |
- |
15,020 |
262,914 |
293,108 | ||||
Loans and financing |
16 |
959,566 |
- |
2,769,337 |
1,093,500 | ||||
Debentures |
17 |
- |
1,289,386 |
230,747 |
2,042,075 | ||||
Post-employment benefit obligation |
18 |
- |
- |
77,315 |
85,374 | ||||
Regulatory charges |
19 |
- |
- |
1,478,920 |
43,795 | ||||
Taxes and social contributions payable |
20 |
754 |
1,859 |
646,556 |
436,267 | ||||
Dividends and Interest on Equity |
- |
10,270 |
13,555 |
13,745 |
19,086 | ||||
Accrued liabilities |
- |
- |
- |
117,607 |
70,252 | ||||
Derivatives |
33 |
- |
- |
- |
38 | ||||
Sector financial liability |
8 |
- |
- |
- |
21,998 | ||||
Public Utilities |
22 |
- |
- |
4,343 |
4,000 | ||||
Other accounts payable |
23 |
17,020 |
17,877 |
889,721 |
835,941 | ||||
Total current |
1,013,703 |
1,338,488 |
8,825,031 |
7,417,104 | |||||
Noncurrent |
|||||||||
Suppliers |
15 |
- |
- |
633 |
633 | ||||
Accrued interest on debts |
16 |
- |
- |
103,939 |
60,717 | ||||
Accrued interest on debentures |
17 |
- |
- |
13,575 |
- | ||||
Loans and financing |
16 |
- |
- |
11,537,980 |
9,426,634 | ||||
Debentures |
17 |
- |
- |
6,729,581 |
6,136,400 | ||||
Post-employment benefit obligation |
18 |
- |
- |
337,839 |
518,386 | ||||
Deferred taxes debits |
9 |
- |
- |
1,369,594 |
1,401,009 | ||||
Reserve for tax, civil and labor risks |
21 |
1,978 |
725 |
585,486 |
508,151 | ||||
Derivatives |
33 |
- |
- |
32,919 |
13,317 | ||||
Public utilities |
22 |
- |
- |
84,686 |
80,992 | ||||
Other accounts payable |
23 |
33,347 |
35,540 |
200,506 |
183,766 | ||||
Total noncurrent |
35,326 |
36,264 |
20,996,739 |
18,330,004 | |||||
Shareholders' equity |
24 |
||||||||
Capital |
5,348,312 |
4,793,424 |
5,348,312 |
4,793,424 | |||||
Capital reserves |
468,082 |
468,082 |
468,082 |
468,082 | |||||
Profit reserves |
650,811 |
650,811 |
650,811 |
650,811 | |||||
Statutory reserve - financial asset of concession |
496,885 |
330,437 |
496,885 |
330,437 | |||||
Statutory reserve - working capital improvement |
- |
554,888 |
- |
554,888 | |||||
Other comprehensive income |
247,642 |
145,893 |
247,642 |
145,893 | |||||
Retained earnings |
417,120 |
- |
417,120 |
- | |||||
7,628,852 |
6,943,535 |
7,628,852 |
6,943,535 | ||||||
Net equity attributable to noncontrolling shareholders |
- |
- |
2,407,245 |
2,453,794 | |||||
Total shareholders' equity |
7,628,852 |
6,943,535 |
10,036,096 |
9,397,329 | |||||
Total liabilities and shareholders' equity |
8,677,880 |
8,318,287 |
39,857,866 |
35,144,436 | |||||
(*) includes the effects of Note 12.4. |
The accompanying notes are an integral part of these interim financial statements.
29
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL ENERGIA S.A. | ||||||||||||||||
Statement of income for the periods ended on September 30, 2015 and 2014 | ||||||||||||||||
(in thousands of Brazilian reais, except for Earnings per share) | ||||||||||||||||
Parent company |
Consolidated | |||||||||||||||
Statement of income |
Note |
3rd quarter 2015 |
Nine months 2015 |
|
3rd quarter 2014 |
Nine months 2014 |
|
3rd quarter 2015 |
Nine months 2015 |
|
3rd quarter 2014 |
Nine months 2014 | ||||
Net operating revenue |
26 |
1 |
1,157 |
- |
33 |
4,967,172 |
15,419,789 |
4,241,976 |
12,062,968 | |||||||
Cost of electric energy services |
||||||||||||||||
Cost of electric energy |
27 |
- |
- |
- |
- |
(3,140,041) |
(10,349,581) |
(2,660,856) |
(7,653,506) | |||||||
Operating cost |
28 |
- |
- |
- |
- |
(486,029) |
(1,402,773) |
(413,163) |
(1,216,460) | |||||||
Services rendered to third parties |
28 |
- |
- |
- |
- |
(252,540) |
(768,327) |
(230,989) |
(638,310) | |||||||
|
|
|
|
|
|
|
| |||||||||
Gross operating income |
1 |
1,157 |
- |
33 |
1,088,562 |
2,899,108 |
936,967 |
2,554,692 | ||||||||
Operating expenses |
28 |
|||||||||||||||
Sales expenses |
- |
- |
- |
- |
(118,385) |
(349,785) |
(93,640) |
(297,875) | ||||||||
General and administrative expenses |
(8,161) |
(23,422) |
(5,806) |
(17,123) |
(182,980) |
(621,666) |
(172,027) |
(520,905) | ||||||||
Other operating expense |
- |
- |
- |
- |
(65,041) |
(261,077) |
(85,984) |
(267,037) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income from electric energy service |
(8,160) |
(22,265) |
(5,806) |
(17,090) |
722,157 |
1,666,580 |
585,316 |
1,468,876 | ||||||||
Interest in subsidiaries, associates and joint ventures |
12 |
270,850 |
610,769 |
103,523 |
460,930 |
43,603 |
124,985 |
(12,991) |
98,013 | |||||||
Financial income (expense) |
29 |
|||||||||||||||
Income |
24,099 |
49,674 |
35,474 |
90,887 |
420,915 |
1,037,481 |
170,686 |
648,172 | ||||||||
Expense |
(18,385) |
(65,906) |
(37,403) |
(105,286) |
(767,451) |
(1,937,505) |
(545,666) |
(1,470,101) | ||||||||
5,714 |
(16,232) |
(1,929) |
(14,400) |
(346,537) |
(900,024) |
(374,980) |
(821,929) | |||||||||
Income before taxes |
268,404 |
572,272 |
95,788 |
429,441 |
419,223 |
891,541 |
197,345 |
744,960 | ||||||||
Social contribution |
9 |
(10) |
(1,455) |
67 |
2,741 |
(40,337) |
(104,972) |
(29,428) |
(91,283) | |||||||
Income tax |
9 |
(781) |
(10,055) |
186 |
4,990 |
(98,665) |
(273,798) |
(70,786) |
(236,849) | |||||||
(790) |
(11,509) |
253 |
7,731 |
(139,002) |
(378,770) |
(100,214) |
(328,133) | |||||||||
Net income |
267,613 |
560,763 |
96,041 |
437,171 |
280,221 |
512,771 |
97,131 |
416,827 | ||||||||
Net income attributable to controlling shareholders |
25 |
267,613 |
560,763 |
96,041 |
437,171 | |||||||||||
Net income/(loss) attributable to noncontrolling shareholders |
25 |
12,608 |
(47,992) |
1,090 |
(20,344) | |||||||||||
Earnings per share attributable to controlling shareholders - basic - R$ |
25 |
0.27 |
0.56 |
0.10 |
0.44 |
0.27 |
0.56 |
0.10 |
0.44 | |||||||
Earnings per share attributable to controlling shareholders - diluted - R$ |
25 |
0.26 |
0.56 |
0.09 |
0.43 |
0.26 |
0.56 |
0.09 |
0.43 |
The accompanying notes are an integral part of these interim financial statements.
30
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Energia S.A. | ||||||||
Statement of comprehensive income for the periods ended on September 30, 2105 and 2014 | ||||||||
(In thousands of Brazilian reais – R$) | ||||||||
Parent company | ||||||||
3rd quarter 2015 |
Nine months 2015 |
3rd quarter 2014 |
Nine months 2014 | |||||
Net income |
267,613 |
560,763 |
96,041 |
437,171 | ||||
Other comprehensive income: |
||||||||
Items that will not be reclassified subsequently to profit or loss: |
||||||||
Equity on comprehensive income of subsidiaries |
121,419 |
121,419 |
(1,535) |
(1,535) | ||||
Comprehensive income of the period - parent company |
389,033 |
682,182 |
94,506 |
435,636 | ||||
Consolidated | ||||||||
3rd quarter 2015 |
Nine months 2015 |
3rd quarter 2014 |
Nine months 2014 | |||||
Net income |
280,221 |
512,771 |
97,131 |
416,827 | ||||
Other comprehensive income: |
||||||||
Items that will not be reclassified subsequently to profit or loss: |
||||||||
- Actuarial gain/(loss) |
121,419 |
121,419 |
(1,535) |
(1,535) | ||||
Comprehensive income of the period - consolidated |
401,641 |
634,190 |
95,595 |
415,292 | ||||
Comprehensive income attributable to controlling shareholders |
389,033 |
682,182 |
94,506 |
435,636 | ||||
Comprehensive income attributable to non controlling shareholders |
12,608 |
(47,992) |
1,090 |
(20,344) |
The accompanying notes are an integral part of these interim financial statements.
31
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Energia S.A. | |||||||||||||||||||||||
Statement of changes in shareholders' equity for the period ended on September 30, 2015 and December 31, 2014 | |||||||||||||||||||||||
(in thousands of Brazilian Reais) | |||||||||||||||||||||||
Net equity attributable to |
|||||||||||||||||||||||
Profit reserves |
Other comprehensive income |
noncontrolling shareholders |
|||||||||||||||||||||
|
|
Statutory reserve |
|
|
|
||||||||||||||||||
Capital |
Capital reserves |
Legal reserve |
Financial asset of concession |
Working capital improvement |
Deemed Cost |
Post-employment benefit obligation |
Retained earnings |
Total |
Other comprehensive income |
Other equity |
Total Shareholders' equity | ||||||||||||
Balance at December 31, 2014 (*) |
4,793,424 |
468,082 |
650,811 |
330,437 |
554,888 |
483,610 |
(337,718) |
- |
6,943,535 |
17,003 |
2,436,791 |
9,397,329 | |||||||||||
Total comprehensive income |
- |
- |
- |
- |
- |
- |
121,419 |
560,763 |
682,182 |
- |
(47,992) |
634,190 | |||||||||||
Net income for the year |
- |
- |
- |
- |
- |
- |
- |
560,763 |
560,763 |
- |
(47,992) |
512,771 | |||||||||||
Other comprehensive income: actuarial gain (loss) |
- |
- |
- |
- |
- |
- |
121,419 |
- |
121,419 |
- |
- |
121,419 | |||||||||||
Internal changes of shareholders' equity |
- |
- |
- |
166,448 |
- |
(19,670) |
- |
(146,778) |
- |
(1,246) |
1,246 |
- | |||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
(29,803) |
- |
29,803 |
- |
(1,888) |
1,888 |
- | |||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
10,133 |
- |
(10,133) |
- |
642 |
(642) |
- | |||||||||||
- Statutory reserve for the period |
- |
- |
- |
166,448 |
- |
- |
- |
(166,448) |
- |
- |
- |
- | |||||||||||
Capital transactions with the shareholders |
554,888 |
- |
- |
- |
(554,888) |
- |
- |
3,135 |
3,135 |
- |
1,444 |
4,579 | |||||||||||
- Capital increase |
554,888 |
- |
- |
- |
(554,888) |
- |
- |
- |
- |
- |
- |
- | |||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
3,135 |
3,135 |
- |
- |
3,135 | |||||||||||
- Dividend proposal approved |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,444 |
1,444 | |||||||||||
Balance at September 30, 2015 |
5,348,312 |
468,082 |
650,811 |
496,885 |
- |
463,940 |
(216,298) |
417,120 |
7,628,852 |
15,757 |
2,391,489 |
10,036,096 |
CPFL Energia S.A. | |||||||||||||||||||||||||
Statement of changes in shareholders' equity for the period ended on September 30, 2014 and December 31, 2013 | |||||||||||||||||||||||||
(in thousands of Brazilian Reais) | |||||||||||||||||||||||||
Net equity attributable to |
|||||||||||||||||||||||||
Profit reserves |
Other comprehensive income |
noncontrolling shareholders |
|||||||||||||||||||||||
Capital |
Capital reserves |
Legal reserve |
Reserve of retained earnings for investment |
Statutory reserve - Financial asset of concession |
Dividend |
Deemed Cost |
Post-employment benefit obligation |
Retained earnings |
Total |
Other comprehensive income |
Other equity |
Total Shareholders' equity | |||||||||||||
Balance at December 31, 2013 |
4,793,424 |
287,630 |
603,352 |
108,987 |
265,036 |
567,802 |
509,665 |
(111,999) |
- |
7,023,899 |
18,490 |
1,756,328 |
8,798,718 | ||||||||||||
Total comprehensive income |
- |
- |
- |
- |
- |
- |
- |
(1,535) |
437,171 |
435,636 |
- |
(20,344) |
415,292 | ||||||||||||
Net income for the year |
- |
- |
- |
- |
- |
- |
- |
- |
437,171 |
437,171 |
- |
(20,344) |
416,827 | ||||||||||||
Other comprehensive income: actuarial gain (loss) |
- |
- |
- |
- |
- |
- |
- |
(1,535) |
- |
(1,535) |
- |
- |
(1,535) | ||||||||||||
Internal changes of shareholders' equity |
- |
- |
- |
(108,987) |
29,030 |
- |
(19,350) |
- |
99,307 |
- |
(1,115) |
1,079 |
(37) | ||||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
- |
(29,318) |
- |
29,318 |
- |
(1,690) |
1,690 |
- | ||||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
- |
9,968 |
- |
(9,968) |
- |
575 |
(575) |
- | ||||||||||||
- Changes in the reserve of retained earnings |
- |
- |
- |
(108,987) |
- |
- |
- |
- |
108,987 |
- |
- |
- |
- | ||||||||||||
- Statutory reserve for the period |
- |
- |
- |
- |
29,030 |
- |
- |
- |
(29,030) |
- |
- |
- |
- | ||||||||||||
- Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(37) |
(37) | ||||||||||||
Capital transactions with the shareholders |
- |
44 |
- |
- |
- |
(567,802) |
- |
- |
(419,833) |
(987,591) |
- |
(19,452) |
(1,007,043) | ||||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
- |
2,362 |
2,362 |
- |
- |
2,362 | ||||||||||||
- Interim dividend |
- |
- |
- |
- |
- |
- |
- |
- |
(422,195) |
(422,195) |
- |
(2,382) |
(424,576) | ||||||||||||
- Additional dividend approved |
- |
- |
- |
- |
- |
(567,802) |
- |
- |
- |
(567,802) |
- |
(16,617) |
(584,419) | ||||||||||||
- Redemption of capital reserve of non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(1,316) |
(1,316) | ||||||||||||
- Capital increase in subsidiaries with no change in control |
- |
251 |
- |
- |
- |
- |
- |
- |
- |
251 |
- |
656 |
906 | ||||||||||||
- Gain (loss) in participation with no change in control |
- |
(207) |
- |
- |
- |
- |
- |
- |
- |
(207) |
- |
207 |
- | ||||||||||||
Balance at September 30, 2014 |
4,793,424 |
287,673 |
603,352 |
- |
294,067 |
- |
490,315 |
(113,534) |
116,646 |
6,471,944 |
17,375 |
1,717,611 |
8,206,930 |
(*) includes the effects of Note 12.4.
The accompanying notes are an integral part of these interim financial statements.
32
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Energia S.A. | |||||||
Statement of cash flow for the periods ended on September 30, 2015 and 2014 | |||||||
(In thousands of Brazilian reais – R$) | |||||||
Parent company |
Consolidated | ||||||
September 30, 2015 |
|
September 30, 2014 |
September 30, 2015 |
|
September 30, 2014 | ||
Income, before income tax and social contribution |
572,272 |
429,441 |
891,541 |
744,960 | |||
Adjustment to reconcile Income to cash provided by operating activities |
|||||||
Depreciation and amortization |
123 |
130 |
952,579 |
850,732 | |||
Reserve for tax, civil and labor risks |
1,452 |
460 |
185,740 |
100,362 | |||
Allowance for doubtful accounts |
- |
- |
94,109 |
61,005 | |||
Interest and monetary adjustment |
62,978 |
104,535 |
1,160,977 |
1,171,230 | |||
Post-employment benefit loss (gain) |
- |
- |
49,036 |
36,123 | |||
Interest in subsidiaries, associates and joint ventures |
(610,769) |
(460,930) |
(124,985) |
(98,013) | |||
Loss (gain) on the write-off of noncurrent assets |
- |
- |
27,704 |
31,170 | |||
Deferred taxes (PIS and COFINS) |
- |
- |
4,834 |
(23,253) | |||
Other |
- |
- |
13 |
(1,188) | |||
26,056 |
73,636 |
3,241,548 |
2,873,128 | ||||
Decrease (increase) In operating assets |
|||||||
Consumers, concessionaires and licensees |
- |
- |
(1,177,907) |
(436,314) | |||
Dividend and interest on equity received |
607,349 |
867,738 |
14,041 |
40,374 | |||
Recoverable taxes |
5,388 |
(11,391) |
42,877 |
52,720 | |||
Lease |
- |
- |
- |
- | |||
Escrow deposits |
(116) |
(568) |
27,270 |
46,583 | |||
Sector financial asset |
- |
- |
(1,271,800) |
- | |||
Resources provided by the Energy Development Account - CDE / CCEE |
- |
- |
(320,945) |
(390,858) | |||
Financial asset of concession (transmission) |
- |
- |
(37,322) |
(27,823) | |||
Other operating assets |
574 |
2,707 |
(40,229) |
(21,142) | |||
Increase (decrease) In operating liabilities |
|||||||
Suppliers |
(334) |
(521) |
(121,336) |
61,894 | |||
Other taxes and social contributions |
344 |
(420) |
162,021 |
121,389 | |||
Other liabilities with post-employment benefit obligation |
- |
- |
(99,731) |
(86,439) | |||
Regulatory charges |
- |
- |
1,435,125 |
11,704 | |||
Tax, civil and labor risks paid |
(249) |
(194) |
(142,956) |
(127,037) | |||
Sector financial liability |
- |
- |
(22,941) |
- | |||
Resources provided by the CDE - payable |
- |
- |
32,562 |
18,369 | |||
Other operating liabilities |
(3,540) |
(1,118) |
116,790 |
87,159 | |||
Cash flows provided by operations |
635,472 |
929,869 |
1,837,067 |
2,223,707 | |||
Interests paid |
(36,858) |
(65,405) |
(1,183,201) |
(961,497) | |||
Income tax and social contribution paid |
(9,368) |
- |
(252,969) |
(435,396) | |||
Net cash from operating activities |
589,246 |
864,464 |
400,897 |
826,814 | |||
Investing activities |
|||||||
Price paid in business combination net of cash acquired |
- |
- |
- |
(68,464) | |||
Capital increase in investments |
(10) |
- |
- |
(45,445) | |||
Sale of interest in investees |
- |
- |
10,454 |
- | |||
Additions to property, plant and equipment |
(535) |
- |
(312,699) |
(243,049) | |||
Financial investments, pledges, funds and tied deposits |
- |
- |
(114,598) |
22,183 | |||
Additions to intangible assets |
(11) |
(9) |
(618,693) |
(510,741) | |||
Sale of noncurrent assets |
- |
- |
9,833 |
14,759 | |||
Advance for future capital increase |
(82,670) |
(27,078) |
- |
- | |||
Loans to subsidiaries, associates and joint ventures |
11,095 |
5,175 |
84 |
950 | |||
Net cash flow from investing activities |
(72,131) |
(21,912) |
(1,025,619) |
(829,807) | |||
Financing activities |
|||||||
Capital increase by noncontrolling shareholders |
- |
- |
- |
906 | |||
Loans, financing and debentures obtained |
829,997 |
- |
4,178,163 |
2,791,289 | |||
Loans, financing, debentures and derivatives paid |
(1,290,000) |
- |
(3,828,820) |
(2,407,300) | |||
Business combination payment |
- |
- |
(47,941) |
- | |||
Dividend and interest on shareholders’ equity paid |
(151) |
(565,631) |
(761) |
(588,039) | |||
Net cash flow provided by (used in) financing activities |
(460,154) |
(565,631) |
300,641 |
(203,144) | |||
Increase (decrease) in cash and cash equivalents |
56,961 |
276,921 |
(324,081) |
(206,137) | |||
Opening balance of cash and cash equivalents |
799,775 |
990,672 |
4,357,455 |
4,206,422 | |||
Closing balance of cash and cash equivalents |
856,736 |
1,267,593 |
4,033,374 |
4,000,285 |
The accompanying notes are an integral part of these interim financial statements.
33
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Energia S.A. | |||||||
Added value statements of income for the periods ended on September 30, 2015 and 2014 | |||||||
(in thousands of Brazilian Reais) | |||||||
Parent company |
Consolidated | ||||||
Nine months 2015 |
Nine months 2014 |
Nine months 2015 |
Nine months 2014 | ||||
1. Revenues |
1,821 |
45 |
25,575,065 |
16,197,673 | |||
1.1 Operating revenues |
1,274 |
37 |
24,566,165 |
15,361,154 | |||
1.2 Revenue related to the construction of own assets |
547 |
9 |
335,240 |
261,471 | |||
1.3 Revenue from construction of concession infrastructure |
- |
- |
767,769 |
636,053 | |||
1.4 Allowance of doubtful accounts |
- |
- |
(94,109) |
(61,005) | |||
2. (-) Inputs |
(8,305) |
(4,534) |
(13,420,679) |
(10,099,613) | |||
2.1 Electricity purchased for resale |
- |
- |
(11,461,733) |
(8,477,234) | |||
2.2 Material |
(562) |
(10) |
(762,096) |
(625,240) | |||
2.3 Outsourced services |
(5,566) |
(3,034) |
(790,899) |
(689,972) | |||
2.4 Other |
(2,176) |
(1,490) |
(405,952) |
(307,166) | |||
3. Gross added value (1 + 2) |
(6,484) |
(4,488) |
12,154,385 |
6,098,060 | |||
4. Retentions |
(123) |
(130) |
(953,434) |
(851,185) | |||
4.1 Depreciation and amortization |
(123) |
(130) |
(719,861) |
(632,159) | |||
4.2 Amortization of intangible assets |
- |
- |
(233,574) |
(219,025) | |||
5. Net added value generated (3 + 4) |
(6,607) |
(4,618) |
11,200,951 |
5,246,876 | |||
6. Added value received in transfer |
667,429 |
551,817 |
1,200,747 |
747,740 | |||
6.1 Financial Income |
56,660 |
90,887 |
1,075,762 |
649,727 | |||
6.2 Interest in subsidiaries, associates and joint ventures |
610,769 |
460,930 |
124,985 |
98,013 | |||
7. Added value to be distributed (5 + 6) |
660,822 |
547,198 |
12,401,696 |
5,994,615 | |||
8. Distribution of added value |
|||||||
8.1 Personnel and charges |
13,095 |
10,484 |
676,438 |
597,844 | |||
8.1.1 Direct remuneration |
7,281 |
6,266 |
416,616 |
371,083 | |||
8.1.2 Benefits |
5,047 |
3,606 |
226,078 |
196,597 | |||
8.1.3 Government severance indemnity fund for employees - F.G.T.S. |
766 |
611 |
33,743 |
30,164 | |||
8.2 Taxes, fees and contributions |
25,534 |
(5,846) |
9,227,789 |
3,481,882 | |||
8.2.1 Federal |
25,512 |
(5,870) |
5,805,988 |
1,212,504 | |||
8.2.2 Estate |
21 |
24 |
3,411,510 |
2,256,319 | |||
8.2.3 Municipal |
- |
- |
10,291 |
13,060 | |||
8.3 Interest and rentals |
61,431 |
105,389 |
1,984,698 |
1,498,062 | |||
8.3.1 Interest |
61,321 |
105,285 |
1,945,596 |
1,465,023 | |||
8.3.2 Rental |
109 |
104 |
39,102 |
33,038 | |||
8.3.3 Other |
- |
- |
- |
- | |||
8.4 Interest on capital |
560,763 |
437,171 |
512,771 |
416,827 | |||
8.4.1 Dividend (included additional proposed) |
- |
313,208 |
- |
313,208 | |||
8.4.2 Retained earnings |
560,763 |
123,963 |
512,771 |
103,619 | |||
660,822 |
547,198 |
12,401,696 |
5,994,615 |
The accompanying notes are an integral part of these interim financial statements.
34
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 1 ) OPERATIONS
CPFL Energia S.A. (“CPFL Energia” or “Company”) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities in Brazil.
The Company’s headquarters are located at Gomes de Carvalho street, 1510 - 14º floor- Room 142 - Vila Olímpia - São Paulo - SP - Brazil.
The Company has direct and indirect interests in the following operational subsidiaries and joint ventures (on the concession area, number of consumers, energy production capacity and associated data not reviewed by the independent auditors):
Energy distribution |
Company Type |
Equity Interest |
Location (State) |
Number of municipalities |
Approximate number of consumers (in thousands) |
Concession term |
End of the concession | |||||||
Companhia Paulista de Força e Luz ("CPFL Paulista") |
Publicly-quoted corporation |
Direct |
Interior of São Paulo |
234 |
4,201 |
30 years |
November 2027 | |||||||
Companhia Piratininga de Força e Luz ("CPFL Piratininga") |
Publicly-quoted corporation |
Direct |
Interior and coast of São Paulo |
27 |
1,649 |
30 years |
October 2028 | |||||||
Rio Grande Energia S.A. ("RGE") |
Publicly-quoted corporation |
Direct |
Interior of Rio Grande do Sul |
255 |
1,438 |
30 years |
November 2027 | |||||||
Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz") |
Private corporation |
Direct |
Interior of São Paulo and Paraná |
27 |
205 |
16 years |
July 2015 (i) | |||||||
Companhia Leste Paulista de Energia ("CPFL Leste Paulista") |
Private corporation |
Direct |
Interior of São Paulo |
7 |
56 |
16 years |
July 2015 (i) | |||||||
Companhia Jaguari de Energia ("CPFL Jaguari") |
Private corporation |
Direct |
Interior of São Paulo |
2 |
39 |
16 years |
July 2015 (i) | |||||||
Companhia Sul Paulista de Energia ("CPFL Sul Paulista") |
Private corporation |
Direct |
Interior of São Paulo |
5 |
83 |
16 years |
July 2015 (i) | |||||||
Companhia Luz e Força de Mococa ("CPFL Mococa") |
Private corporation |
Direct |
Interior of São Paulo and Minas Gerais |
4 |
46 |
16 years |
July 2015 (i) |
Installed power (MW) | ||||||||||||
Energy generation |
Company Type |
Equity Interest |
Location (State) |
Number of plants / type of energy |
Total |
CPFL participation | ||||||
CPFL Geração de Energia S.A. |
Publicly-quoted corporation |
Direct |
São Paulo and Goiás |
1 Hydroelectric, 4 SHP (a) e 1 Thermal |
729 |
729 | ||||||
CERAN - Companhia Energética Rio das Antas |
Private corporation |
Indirect |
Rio Grande do Sul |
3 Hydroelectric |
360 |
234 | ||||||
Foz do Chapecó Energia S.A. |
Private corporation |
Indirect |
Santa Catarina and |
1 Hydroelectric |
855 |
436 | ||||||
Campos Novos Energia S.A. |
Private corporation |
Indirect |
Santa Catarina |
1 Hydroelectric |
880 |
429 | ||||||
BAESA - Energética Barra Grande S.A. |
Publicly-quoted corporation |
Indirect |
Santa Catarina and |
1 Hydroelectric |
690 |
173 | ||||||
Centrais Elétricas da Paraíba S.A. |
Private corporation |
Indirect |
Paraíba |
2 Thermals |
342 |
182 | ||||||
Paulista Lajeado Energia S.A. |
Private corporation |
Indirect |
Tocantins |
1 Hydroelectric |
903 |
63 | ||||||
CPFL Energias Renováveis S.A. |
Publicly-quoted corporation |
Indirect |
(c) |
(c) |
(c) |
(c) | ||||||
CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras") |
Limited company |
Direct |
São Paulo |
|
4 |
4 |
Commercialization of energy |
Company Type |
Core activity |
Equity Interest | |||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") |
Private corporation |
Energy commercialization |
Direct | |||
Clion Assessoria e Comercialização de Energia Elétrica Ltda. |
Limited company |
Commercialization and provision of energy services |
Indirect | |||
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") |
Private corporation |
Energy commercialization |
Indirect | |||
CPFL Planalto Ltda. ("CPFL Planalto") |
Limited company |
Energy commercialization |
Direct | |||
CPFL Brasil Varejista S.A. ("CPFL Brasil Varejista") |
Private corporation |
Energy commercialization |
Indirect |
35
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Services |
Company Type |
Core activity |
Equity Interest | |||
CPFL Serviços, Equipamentos, Industria e Comércio S.A. |
Private corporation |
Manufacturing, commercialization, rental and maintenance of electro-mechanical equipment and service provision |
Direct | |||
NECT Serviços Administrativos Ltda ("Nect") |
Limited company |
Provision of administrative services |
Direct | |||
CPFL Atende Centro de Contatos e Atendimento Ltda. ("CPFL Atende") |
Limited company |
Provision of telephone answering services |
Direct | |||
CPFL Total Serviços Administrativos Ltda. ("CPFL Total") |
Limited company |
Billing and collection services |
Direct | |||
CPFL Telecom S.A ("CPFL Telecom") |
Private corporation |
Telecommunication services |
Direct | |||
CPFL Transmissão Piracicaba S.A ("CPFL Transmissão Piracicaba") |
Private corporation |
Energy transmission |
Indirect | |||
CPFL Eficiência Energética S.A ("CPFL ESCO") |
Private corporation |
Energy efficiency management |
Direct | |||
CPFL Transmissora Morro Agudo S.A (" CPFL Transmissão Morro Agudo") (e) |
Private corporation |
Energy transmission |
Indirect | |||
TI Nect Serviços de Informática Ltda. (Authi) (f) |
Limited company |
Provision of technology services |
Direct | |||
CPFL GD S.A ("CPFL GD") (h) |
Private corporation |
Provision of generation services |
Indirect | |||
Other |
Company Type |
Core activity |
Equity Interest | |||
CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna") |
Limited company |
Venture capital company |
Direct | |||
CPFL Jaguari de Geração de Energia Ltda ("Jaguari Geração") |
Limited company |
Venture capital company |
Direct | |||
Chapecoense Geração S.A. ("Chapecoense") (d) |
Private corporation |
Venture capital company |
Indirect | |||
Sul Geradora Participações S.A. ("Sul Geradora") |
Private corporation |
Venture capital company |
Indirect |
a) SHP – Small Hydroelectric Plant
b) Paulista Lajeado has a 7% participation in the installed power of Investco S.A. (5.94% share of its capital).
c) CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploitation of generation potential sources; and (iii) commercialization of electric energy. At September 30, 2015, CPFL Renováveis had a portfolio of 127 project, being 2,919.5 MW of installed capacity (1,799.3 MW operational), as follows:
· Hydroelectric generation: 48 SHP’s (568 MW) being 38 SHP’s operational (399 MW) and 10 SHP’s under developing (169 MW);
· Wind power generation: 70 projects (1,980.4 MW) being 34 projects operational (1,029.2 MW) and 36 projects under construction/developing (951.2 MW);
· Biomass power generation: 8 plants operational (370 MW);
· Solar energy generation: 1 solar plant operational (1.1 MW).
d) The joint venture Chapecoense fully consolidates the interim financial statements of its direct subsidiary, Foz de Chapecó.
e) The incorporation of CPFL Transmissora Morro Agudo S.A., subsidiary of CPFL Geração, was approved in January 2015, with the objective of building and operating electric energy transmission concessions, including construction, implementation, operation and maintenance of transmission facilities of the basic network of the Interlinked National System.
36
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
f) In September, 2014 the direct subsidiary TI Nect Serviços de Informática Ltda. (“Authi”), was set up with the objective of providing informatics, information technology maintenance, system update, program development and customization and computer and peripheral equipment maintenance services.
g) MHP – micro hydroelectric plant
h) The main objective of CPFL GD S.A., incorporated in August 2015 and fully controlled by CPFL Eficiência Energética S.A., is the provision of general consultancy services in the electric energy market and commercialization of assets related to the electric energy generation plants.
i) In relation to the distribution concession term that ended on June 7, 2015, on June 26, 2012, our subsidiaries filled a request for extension of the concession contracts, under the conditions in force by the time, reserving the right to review the request in the event of changes in the current contractual conditions. Our subsidiaries confirmed the request for extension on October 10, 2012.
Decree 8461, stating the conditions for renewal of the distribution concessions for a further 30 years, was published on June 2, 2015, taking into account the criteria of (i) efficient service provision (ii) efficient economic and financial management, (iii) operational and economic rationality and (iv) affordable tariffs.
The standard addendum to the contracts for extension of these concessions was subject to a Public Hearing 038/2015. The deadline for contributions to the first phase of the hearing was July 13, 2015 and October 5, 2015 to the second phase.
On September 9, 2015, in Judgment 2,253/2015 – TCU – Plenary Session, the Federal Public Finance Court ordered ANEEL to state in the addendum to the concession contracts treated by Public Hearing 038/2015 the factors that could lead to a process of forfeiture of the concession, the minimum corporate governance, sustainability and financial parameters and an express mechanism in relation to electrical losses, among others. Some of these factors were discussed in the second phase of Public Hearing 038/2015.
After completion of the second phase of Public Hearing 038/2015, ANEEL filed motions for clarification, corroborated by the Mines and Energy Ministry, in the light of the orders issued by the TCU in Judgment 2253/2015 - Plenary Session. On October 14, 2015, in Judgment 2,520/2015 - TCU - Plenary Session, the Federal Public Finance Court partially accepted ANEEL's motions for clarification.
Based on analysis of the agents' contributions, which basically related to assurance of the legal security of the contract and improvement of the rules for tariff reviews and adjustments and a favorable declaration by the TCU, in Judgment 2,253/2015 – Plenary Session, ANEEL closed Public Hearing 038/2015 on October 20, 2015 and approved the draft of the addendum to the concession contract
On October 26, 2015, ANEEL published Order 3,540/2015, which: (i) approves the draft addendum or concession contract of the electric energy distributors, including the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa, and (ii) forwards the cases of these and other distributors to the Mines and Energy Ministry (MME), recommending extension of the concessions pursuant to Decree 8,461, of 2015.
After being called by the MME, the concessionaires will have 30 days in which to sign the addendum. Whether or not the subsidiaries enter into the new contract will depend on the final conditions, which will be known after disclosure of the addendum.
At the date of these interim financial statements, no call had been received from the Mines and Energy and the subsidiaries continue to operate their concessions until the renewal process is concluded. Even on termination of the contractual terms, the concessions will be binding for a minimum of 24 months, pursuant to article 42, paragraph 2 of Law 8987, of February 13, 1995.
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS
2.1 Basis of presentation:
The individual (Parent Company) and consolidated interim financial statements were prepared, under International Financial Reporting Standards – IFRS, issued by the International Accounting Standard Board – IASB, and with generally accepted accounting principles in Brazil.
Accounting practices adopted in Brazil encompass those included in Brazilian corporate law and the technical pronouncements, guidelines and interpretations issued by the Accounting Pronouncements Committee (Comitê de Pronunciamentos Contábeis - CPC) and approved by the Brazilian Securities Commission (Comissão de Valores Mobiliários – CVM), in particular the CPC 21 (R1) - Interim Financial Reporting.
37
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the National Electric Energy Agency (Agência Nacional de Energia Elétrica – ANEEL), when these are not in conflict with the accounting policies adopted in Brazil and/or IFRS.
The accounting policies adopted in preparing these Interim Financial Statements are consistent with those adopted in December 31, 2014, and should be read together with those statements.
The consolidated interim financial statements were authorized for issue by the Board of Directors on October 30, 2015.
2.2 Basis of measurement:
The interim financial statements have been prepared on the historic cost basis except for the following material items recorded in the balance sheets: i) derivative financial instruments measured at fair value, ii) financial instruments measured at fair value through profit or loss, and iii) available-for-sale financial assets measured at fair value.
2.3 Use of estimates and judgments:
The preparation of the interim financial statements requires Company Management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses.
By definition, the accounting estimates are rarely the same as the actual results. Accordingly, Company Management reviews the estimates and assumptions on an ongoing basis, based on previous experience and other relevant factors. Adjustments resulting from reviews to accounting estimates are recorded in the period in which the estimates are reviewed and in any future periods affected.
Information about assumptions and estimate that are subject to a greater degree of uncertainty and involve the risk of resulting in a material adjustment if these assumptions and estimates suffer significant changes in subsequent periods is included in the following accounts:
· Note 6 – Consumers, concessionaires and licensees;
· Note 8 – Sector financial asset and liability;
· Note 9 – Deferred taxes credits and debits;
· Note 10 – Financial asset of concession;
· Note 11 – Other credits (Allowance for doubtful accounts);
· Note 13 – Property, plant and equipment and recognition of impairment losses;
· Note 14 – Intangible assets and recognition of impairment losses;
· Note 18 – Post-employment benefit obligation;
· Note 21 – Provisions for tax, civil and labor risks and escrow deposits;
· Note 23 – Other accounts payable (Provision to environmental costs);
· Note 26 – Net operating revenues;
· Note 27 – Cost of electric energy;
· Note 33 – Financial instruments; and
· Lease.
38
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
2.4 Functional currency and presentation currency:
The Company’s functional currency is the Brazilian Real, and the interim financial statements are presented in thousands of reais. Figures are rounded only after addition of the amounts. Consequently, when added, the amounts shown in thousands of reais may not tally with the rounded totals.
2.5 Basis of consolidation:
i. Business combinations
The Company measures goodwill as the fair value of the consideration transferred including the recorded amount of any non-controlling interest in the acquiree, less the recorded amount of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date.
ii. Subsidiaries and joint ventures:
The interim financial statements of subsidiaries are included in the consolidated interim financial statements from the date that control commences until the date that control ceases. Joint ventures are accounted for using the equity method of accounting from the moment joint control is established.
The accounting policies of subsidiaries, and joint ventures taken into consideration for consolidation and/or equity method of accounting, as applicable, are aligned with the Company's accounting policies.
Subsidiaries and joint ventures, as well associates, are accounted by equity method in the parent company interim financial statements. Joint ventures and associates are accounted by equity method in the consolidated financial statements.
The consolidated interim financial statements include the balances and transactions of the Company and its subsidiaries. The balances and transactions of assets, liabilities, income and expenses have been fully consolidated for our subsidiaries. Prior to consolidation in the Company's interim financial statements, the interim financial statements of the subsidiaries CPFL Geração, CPFL Brasil, CPFL Jaguari Geração and CPFL Renováveis are fully consolidated with those of their subsidiaries.
Intra-group balances and transactions, and any income and expenses derived from these transactions, are eliminated in preparing the consolidated interim financial statements. Unrealized gains arising from transactions with equity accounted investees are eliminated against the investment to the extent of the Company’s interest in the investee. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
In the case of subsidiaries, the portion related to non-controlling shareholders is stated in equity and stated after profit or loss and comprehensive income in each period presented.
Balances of joint ventures, as well our interest in each of them is described in note 12.
iii. Acquisition of non-controlling interest:
Accounted for as equity transaction (within the shareholders’ equity) and therefore no gain or goodwill is recognized as a result of such transaction.
2.6 Segment information:
An operating segment is a component of the Company (i) that engages in operating activities from which it may earn revenues and incur expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which discrete financial information is available.
Company Management bases strategic decisions on reports, segmenting the business into: (i) electric energy distribution activities (“Distribution”); (ii) electric energy generation activities from conventional sources (“Generation”); (iii) electric energy generation activities from renewable sources (“Renewables”); (iv) energy commercialization (“Commercialization”); (v) service activities (“Services”); and (vi) other activities not listed in the previous items.
Presentation of the operating segments includes items directly attributable to them, such as allocations required, including intangible assets.
39
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
2.7 Information on corporate interests:
The Company's interests in the direct and indirect subsidiaries and joint ventures are described in note 1. Except for (i) the companies ENERCAN, BAESA, Chapecoense and EPASA, which are accounted for using the equity method of accounting, and (ii) the investment recorded at cost by the subsidiary Paulista Lajeado in Investco S.A., all other entities are fully consolidated.
As of September 30, 2015 and December 31, 2014 and for the quarters and nine months ended in September 30, 2015 and 2014, the non-controlling interests stated in the interim consolidated financial statements refers to the interests held by third-parties in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.
2.8 Value added statements:
The Company prepared individual and consolidated value added statements (“DVA”) in conformity with technical pronouncement CPC 09 - Value Added Statement, and these are presented as an integral part of the interim financial statements in accordance with generally accepted accounting principles in Brazil and as complementary information to the interim financial statements in accordance with IFRS, as the statement is neither provided for nor mandatory in accordance with IFRS.
( 3 ) SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES
The interim financial statements of the Company and its subsidiaries were prepared based on the same accounting policies as described in Notes 3.1 to 3.17, disclosed in the financial statements for the year ended December 31, 2014.
( 4 ) DETERMINATION OF FAIR VALUES
A number of the Group’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and / or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.
Accordingly, the Company measures fair value in accordance with IFRS 13/CPC 46, which define fair value as an estimate of the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, under current market conditions.
- Property, plant and equipment and intangible assets
The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The market value is the estimated amount for which a property could be exchanged on the date of valuation between knowledgeable and willing parties under normal market conditions. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate.
- Financial instruments
Financial instruments measured at fair values are valued based on quoted prices in an active market, or, if such prices were not available, assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained, when available, from the BM&FBOVESPA S.A – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”) and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 33), and also includes the debtor's credit rating.
Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government regarding the assets of the distribution concessionaires when the concession contract is over. The methodology adopted for marking these assets to fair value is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, involves assessing the replacement price for the distribution infrastructure, in accordance with criteria established by the Grantor (“ANEEL”). This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.
40
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the Grantor and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in accordance with the tariff review process.
( 5 ) CASH AND CASH EQUIVALENT
Parent company |
Consolidated | ||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | ||||
Bank balances |
410 |
628 |
66,098 |
177,872 | |||
Short-term financial investments |
856,326 |
799,147 |
3,967,276 |
4,179,583 | |||
Overnight investment (a) |
- |
- |
8,772 |
84,512 | |||
Bank deposit certificates (b) |
- |
- |
733,450 |
557,018 | |||
Repurchase agreements with debentures (b) |
- |
- |
216,331 |
15,985 | |||
Investment funds (c) |
856,326 |
799,147 |
3,008,722 |
3,522,069 | |||
Total |
856,736 |
799,775 |
4,033,374 |
4,357,455 |
a) Current account balances, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 15% of the variation in the Interbank Deposit Certificate - CDI.
b) Short-term investments in Bank Deposit Certificates and secured debentures with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest, in average, to 101% of the CDI.
c) Amounts invested in Exclusive Funds, with daily liquidity and interest, in average, to 101% of the Interbank Deposit Certificate - CDI, in investments subject to floating rates tied to federal government bonds, Bank Deposit Certificate – CDBs, financial bills and secured debentures of major financial institutions, with low credit risk.
41
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES
In the consolidated interim financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at September 30, 2015 and December 31, 2014:
Consolidated | |||||||||
Past due |
Total | ||||||||
Amounts coming due |
until 90 days |
> 90 days |
September 30, 2015 |
December 31, 2014 | |||||
Current |
|||||||||
Consumer classes |
|||||||||
Residential |
512,121 |
377,100 |
57,647 |
946,868 |
469,318 | ||||
Industrial |
274,599 |
102,438 |
43,254 |
420,291 |
171,072 | ||||
Commercial |
226,095 |
68,958 |
18,903 |
313,957 |
148,120 | ||||
Rural |
62,270 |
11,136 |
1,616 |
75,022 |
36,319 | ||||
Public administration |
59,857 |
11,843 |
679 |
72,380 |
47,076 | ||||
Public lighting |
50,073 |
17,771 |
7,417 |
75,261 |
45,151 | ||||
Public utilities |
72,726 |
29,489 |
4,148 |
106,363 |
48,777 | ||||
Billed |
1,257,743 |
618,735 |
133,664 |
2,010,142 |
965,833 | ||||
Unbilled |
867,310 |
- |
- |
867,310 |
705,318 | ||||
Financing of consumers' debts |
98,136 |
12,801 |
24,841 |
135,778 |
103,512 | ||||
Free energy |
307 |
- |
- |
307 |
388 | ||||
CCEE transactions |
124,421 |
- |
- |
124,421 |
227,986 | ||||
Concessionaires and licensees |
323,889 |
18,286 |
1,580 |
343,755 |
334,403 | ||||
Other |
10,917 |
- |
- |
10,914 |
18,273 | ||||
2,682,722 |
649,822 |
160,085 |
3,492,626 |
2,355,713 | |||||
Allowance for doubtful accounts |
(142,381) |
(104,588) | |||||||
Total |
3,350,246 |
2,251,124 | |||||||
Non current |
|||||||||
Financing of consumers' debts |
81,977 |
- |
- |
81,977 |
96,547 | ||||
Free energy |
4,612 |
- |
- |
4,612 |
4,139 | ||||
CCEE transactions |
41,301 |
- |
- |
41,301 |
41,301 | ||||
127,891 |
- |
- |
127,891 |
141,988 | |||||
Allowance for doubtful accounts |
(19,690) |
(18,583) | |||||||
Total |
108,201 |
123,405 |
Allowance for doubtful accounts
Changes in the allowance for doubtful accounts are shown below:
Consolidated | |||||
Consumers, concessionaires and licensees |
Other |
Total | |||
At December 31, 2014 |
(123,171) |
(15,285) |
(138,456) | ||
Allowance for doubtful accounts |
(127,572) |
(106) |
(127,678) | ||
Recovery of revenue |
33,582 |
(14) |
33,568 | ||
Write-off of accounts receivable and provisioned |
55,091 |
1,685 |
56,776 | ||
At September 30, 2015 |
(162,070) |
(13,720) |
(175,790) | ||
Current |
(142,381) |
(11,739) |
(154,119) | ||
Noncurrent |
(19,690) |
(1,981) |
(21,671) |
42
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 7 ) RECOVERABLE TAXES
Parent company |
Consolidated | ||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | ||||
Current |
|||||||
Prepayments of social contribution - CSLL |
167 |
- |
8,568 |
21,951 | |||
Prepayments of income tax - IRPJ |
- |
- |
20,156 |
32,030 | |||
IRRF on interest on equity |
9,276 |
20,594 |
9,276 |
21,044 | |||
Income tax and social contribution to be offset |
36,131 |
870 |
81,851 |
51,214 | |||
Withholding tax - IRRF |
7,555 |
21,530 |
67,094 |
88,249 | |||
ICMS to be offset |
- |
- |
65,705 |
66,641 | |||
Social Integration Program - PIS |
74 |
1,072 |
7,515 |
7,527 | |||
Contribution for Social Security financing- COFINS |
411 |
5,005 |
34,743 |
38,098 | |||
National Social Security Institute - INSS |
- |
- |
13,770 |
1,869 | |||
Other |
- |
- |
1,330 |
1,015 | |||
Total |
53,614 |
49,071 |
310,008 |
329,638 | |||
Noncurrent |
|||||||
Social contribution to be offset - CSLL |
- |
- |
50,169 |
46,555 | |||
Income tax to be offset - IRPJ |
- |
- |
8,381 |
8,352 | |||
ICMS to be offset |
- |
- |
81,489 |
79,223 | |||
Social Integration Program - PIS |
- |
- |
659 |
1,576 | |||
Contribution for Social Security financing- COFINS |
- |
- |
3,009 |
7,305 | |||
Other |
- |
- |
1,371 |
1,372 | |||
Total |
- |
- |
145,079 |
144,383 |
( 8 ) SECTOR FINANCIAL ASSET AND LIABILITY
See below a breakdown of the amounts and changes of the Sector financial asset and liability (assets and/or liabilities):
Consolidated | ||||||||||||||
December 31, 2014 |
Operating revenue |
Financial income or expense |
Receive |
September 30, 2015 | ||||||||||
Constitution |
Realization |
Monetary adjustment |
Tariff flag |
Resources from CCEE |
||||||||||
Parcel "A" |
||||||||||||||
CVA (*) |
||||||||||||||
CCC (**) |
58 |
2 |
(61) |
- |
- |
- |
- | |||||||
CDE (***) |
53,198 |
376,611 |
(41,420) |
14,239 |
- |
- |
402,627 | |||||||
Electric energy cost |
1,248,165 |
547,865 |
(636,684) |
92,929 |
(690,452) |
(61,571) |
500,251 | |||||||
ESS and EER (****) |
(622,243) |
235,492 |
290,601 |
(49,088) |
- |
- |
(145,238) | |||||||
Proinfa |
9,249 |
(9,098) |
(6,548) |
(303) |
- |
- |
(6,700) | |||||||
Basic network charges |
154,593 |
60,445 |
(85,421) |
17,018 |
- |
- |
146,636 | |||||||
Pass-through from Itaipu |
(309,727) |
1,077,362 |
148,204 |
13,367 |
- |
- |
929,206 | |||||||
Transmission from Itaipu |
4,076 |
11,492 |
(2,538) |
635 |
- |
- |
13,665 | |||||||
Neutrality of the sector charges |
(12,338) |
133,695 |
15,067 |
4,593 |
- |
- |
141,017 | |||||||
Overcontracting |
597,422 |
128,297 |
(108,935) |
4,419 |
- |
(265,205) |
355,999 | |||||||
Other financial components |
(211,735) |
97,172 |
80,368 |
(1,256) |
- |
- |
(35,450) | |||||||
910,720 |
2,659,337 |
(347,367) |
96,554 |
(690,452) |
(326,776) |
2,302,015 | ||||||||
Current asset |
610,931 |
1,257,608 | ||||||||||||
Noncurrent asset |
321,788 |
1,044,407 | ||||||||||||
Current liability |
(21,998) |
- | ||||||||||||
Noncurrent liability |
- |
- |
(*) Deferred tariff costs and gains variations from Parcel “A” items
(**) Fuel consumption account
(***) Energy development account - CDE
(****) Energy system service (ESS) and Reserve energy charge (EER)
Further details of the nature of each sector financial asset and liability are provided in Note 3.14 to the December 31, 2014 financial statements
Receipt via contribution from the CCEE - ANEEL published order 773, of March 27, 2015, fixing the amounts of the ACR funds passed on to the subsidiaries in March for the accrual periods November and December 2014.
43
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 9 ) DEFERRED TAXES
9.1 Breakdown of tax credits and debits:
Parent company |
Consolidated | ||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | ||||
Social contribution credit/(debit) |
|||||||
Tax losses carryforwards |
40,644 |
41,133 |
48,699 |
47,564 | |||
Tax benefit of merged goodwill |
- |
- |
96,868 |
107,359 | |||
Nondeductible temporary differences |
356 |
348 |
(313,604) |
(294,473) | |||
Subtotal |
41,000 |
41,481 |
(168,038) |
(139,550) | |||
Income tax credit / (debit) |
|||||||
Tax losses carryforwards |
104,880 |
108,182 |
127,315 |
126,085 | |||
Tax benefit of merged goodwill |
- |
- |
332,720 |
367,944 | |||
Nondeductible temporary differences |
990 |
966 |
(872,522) |
(819,339) | |||
Subtotal |
105,870 |
109,148 |
(412,487) |
(325,311) | |||
PIS and COFINS credit/(debit) |
|||||||
Nondeductible temporary differences |
- |
- |
(3,653) |
2,348 | |||
Total |
146,870 |
150,628 |
(584,178) |
(462,513) | |||
Total tax credit |
146,870 |
150,628 |
785,416 |
938,496 | |||
Total tax debit |
- |
- |
(1,369,594) |
(1,401,009) |
The estimate of recovery of the deferred tax credits recorded in noncurrent assets, derived from temporary non-deductible differences and tax benefit of the merged goodwill and tax loss carry forwards, is based on the projections of future profit or loss, which breakdown is provided in the financial statements of December 31, 2014 and is approved by the Board of Directors and reviewed by the Audit Committee. To reflect adequately the effective tax rate on net income, deferred tax credits on losses are registered monthly for the companies with positive projections, in accordance with the above-mentioned studies.
9.2 Tax benefit of merged goodwill:
Refers to the tax credit calculated on the goodwill derived from the acquisition of subsidiaries, as shown in the following table, which had been incorporated and is recognized in accordance with CVM Instructions nº 319/99 and nº 349/01 and ICPC 09 (R2) - Individual Interim financial statements, Separate Interim financial statements, Consolidated Interim financial statements and Application of the Equity Method. The benefit is realized proportionally to amortization of the merged goodwill that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concessions, as shown in note 14.
Consolidated | |||||||
September 30, 2015 |
December 31, 2014 | ||||||
Social contribution |
Income tax |
Social contribution |
Income tax | ||||
CPFL Paulista |
56,797 |
157,769 |
61,819 |
171,719 | |||
CPFL Piratininga |
13,637 |
46,802 |
14,691 |
50,417 | |||
RGE |
26,433 |
109,164 |
28,496 |
117,683 | |||
CPFL Santa Cruz |
- |
- |
869 |
2,733 | |||
CPFL Leste Paulista |
- |
- |
387 |
1,184 | |||
CPFL Sul Paulista |
- |
- |
603 |
1,892 | |||
CPFL Jaguari |
- |
- |
312 |
962 | |||
CPFL Mococa |
- |
- |
182 |
554 | |||
CPFL Geração |
- |
18,985 |
- |
20,800 | |||
Total |
96,868 |
332,720 |
107,359 |
367,944 |
44
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
9.3 Accumulated balances on nondeductible temporary differences:
Consolidated | |||||||||||
September 30, 2015 |
December 31, 2014 | ||||||||||
Social contribution |
Income tax |
PIS/COFINS |
Social contribution |
Income tax |
PIS/COFINS | ||||||
Nondeductible temporary differences |
|||||||||||
Reserve for tax, civil and labor |
35,547 |
98,741 |
- |
29,282 |
81,340 |
- | |||||
Private pension fund |
2,006 |
5,572 |
- |
1,900 |
5,277 |
- | |||||
Allowance for doubtful accounts |
15,801 |
43,891 |
- |
12,422 |
34,506 |
- | |||||
Free energy provision |
6,706 |
18,628 |
- |
6,210 |
17,251 |
- | |||||
Research and development and energy efficiency programs |
15,220 |
42,278 |
- |
11,821 |
32,836 |
- | |||||
Reserves related to personnel |
1,717 |
4,770 |
- |
3,303 |
9,176 |
- | |||||
Depreciation rate difference |
6,836 |
18,990 |
- |
7,087 |
19,685 |
- | |||||
Recognition of the concession - adjustment of intangible assets (IFRS / CPC) |
(1,433) |
(3,979) |
- |
(1,572) |
(4,368) |
- | |||||
Recognition of the concession - financial adjustment (IFRS / CPC) |
(68,086) |
(189,128) |
(4,280) |
(45,322) |
(125,895) |
(2,838) | |||||
Tariff revision |
386 |
1,073 |
437 |
4,579 |
12,720 |
5,186 | |||||
Actuarial losses (IFRS / CPC) |
26,351 |
73,198 |
- |
26,351 |
73,199 |
- | |||||
Other adjustments (IFRS / CPC) |
(2,495) |
(7,131) |
- |
8,613 |
23,788 |
- | |||||
Accelerated depreciation |
(30) |
(85) |
- |
(19) |
(54) |
- | |||||
Other |
4,366 |
10,933 |
189 |
4,511 |
11,306 |
- | |||||
Nondeductible temporary differences - comprehensive income: |
|||||||||||
Property, plant and equipment - deemed cost adjustments (IFRS/CPC) |
(59,301) |
(164,726) |
- |
(61,792) |
(171,643) |
- | |||||
Actuarial losses (IFRS / CPC) |
8,306 |
23,073 |
- |
12,672 |
35,199 |
- | |||||
Nondeductible temporary differences - Business combination - CPFL Renováveis |
|||||||||||
Deferred taxes - asset: |
|||||||||||
Fair value of property, plant and equipment (negative value added of assets) |
24,617 |
68,381 |
- |
25,725 |
71,458 |
- | |||||
Deferred taxes - liability: |
|||||||||||
Value added derived from determination of deemed cost |
(29,547) |
(82,074) |
- |
(30,905) |
(85,847) |
- | |||||
Value added of assets received from the former ERSA |
(87,321) |
(242,560) |
- |
(89,882) |
(249,671) |
- | |||||
Intangible asset - exploration right/authorization in indirect subsidiaries acquired |
(196,599) |
(546,109) |
- |
(204,549) |
(568,192) |
- | |||||
Other temporary differences |
(16,652) |
(46,258) |
- |
(14,907) |
(41,410) |
- | |||||
Total |
(313,604) |
(872,522) |
(3,653) |
(294,473) |
(819,339) |
2,348 |
9.4 Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and nine months ended in September 30, 2015 and 2014:
Parent company |
Consolidated | ||||||||||||||
Social contribution |
Social contribution | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months | ||||
Income/(loss) before taxes |
268,404 |
572,272 |
95,788 |
429,441 |
419,223 |
891,541 |
197,345 |
744,960 | |||||||
Adjustments to reflect effective rate: |
|||||||||||||||
Equity in subsidiaries |
(270,850) |
(610,769) |
(103,523) |
(460,930) |
(43,603) |
(124,985) |
12,991 |
(98,013) | |||||||
Amortization of intangible asset acquired |
(4,938) |
(18,239) |
(6,295) |
(18,885) |
17,019 |
67,465 |
23,276 |
69,841 | |||||||
Tax incentives - PIIT(*) |
- |
- |
- |
- |
(2,587) |
(5,712) |
(2,418) |
(6,635) | |||||||
Effect of presumed profit system |
- |
- |
- |
- |
(85,192) |
(73,558) |
(23,740) |
(35,728) | |||||||
Adjustment of excess and surplus revenue of reactive |
- |
- |
- |
- |
27,070 |
87,754 |
23,273 |
74,066 | |||||||
Interest on shareholders’ equity |
- |
62,339 |
- |
- |
- |
- |
- |
- | |||||||
Other permanent additions, net |
6,695 |
9,764 |
1,594 |
5,395 |
(4,933) |
25,905 |
18,547 |
43,464 | |||||||
Calculation base |
(690) |
15,368 |
(12,436) |
(44,979) |
326,997 |
868,411 |
249,274 |
791,956 | |||||||
Statutory rate |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% | |||||||
Tax credit/(debit) result |
62 |
(1,383) |
1,119 |
4,048 |
(29,430) |
(78,157) |
(22,435) |
(71,276) | |||||||
Tax credit recorded/(not recorded) |
(72) |
(72) |
(1,052) |
(1,308) |
(10,907) |
(26,815) |
(6,993) |
(20,007) | |||||||
Total |
(10) |
(1,455) |
67 |
2,741 |
(40,337) |
(104,972) |
(29,428) |
(91,283) | |||||||
Current |
74 |
(974) |
- |
(84) |
(23,097) |
(78,435) |
(31,445) |
(111,896) | |||||||
Deferred |
(83) |
(481) |
67 |
2,825 |
(17,240) |
(26,537) |
2,017 |
20,612 |
Parent company |
Consolidated | ||||||||||||||
Income tax |
Income tax | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months |
3rd quarter |
|
Nine months | ||||
Income/(loss) before taxes |
268,404 |
572,272 |
95,788 |
429,441 |
419,223 |
891,541 |
197,345 |
744,960 | |||||||
Adjustments to reflect effective rate: |
|||||||||||||||
Equity in subsidiaries |
(270,850) |
(610,769) |
(103,523) |
(460,930) |
(43,603) |
(124,985) |
12,991 |
(98,013) | |||||||
Amortization of intangible asset acquired |
- |
- |
- |
- |
22,241 |
86,556 |
29,865 |
89,612 | |||||||
Tax incentives - PIIT(*) |
- |
- |
- |
- |
(2,587) |
(5,712) |
(2,418) |
(6,635) | |||||||
Effect of presumed profit system |
- |
- |
- |
- |
(99,262) |
(113,350) |
(37,372) |
(66,339) | |||||||
Adjustment of excess and surplus revenue of reactive |
- |
- |
- |
- |
27,070 |
87,648 |
23,273 |
74,066 | |||||||
Interest on shareholders’ equity |
- |
62,339 |
- |
- |
- |
- |
- |
- | |||||||
Tax incentive - exploitation profit |
- |
- |
- |
- |
(36,200) |
(46,528) |
(29,404) |
(32,388) | |||||||
Other permanent additions, net |
3,893 |
14,700 |
1,594 |
5,395 |
(13,911) |
22,248 |
17,467 |
28,222 | |||||||
Calculation base |
1,447 |
38,543 |
(6,141) |
(26,095) |
272,971 |
797,418 |
211,747 |
733,486 | |||||||
Statutory rate |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% | |||||||
Tax credit/(debit) result |
(362) |
(9,636) |
1,535 |
6,524 |
(68,243) |
(199,356) |
(52,937) |
(183,372) | |||||||
Tax credit recorded/(not recorded) |
(419) |
(419) |
(1,349) |
(1,534) |
(30,422) |
(74,442) |
(17,849) |
(53,477) | |||||||
Total |
(781) |
(10,055) |
186 |
4,990 |
(98,665) |
(273,798) |
(70,786) |
(236,849) | |||||||
Current |
(168) |
(6,777) |
- |
(234) |
(48,704) |
(192,021) |
(74,888) |
(286,161) | |||||||
Deferred |
(613) |
(3,278) |
186 |
5,223 |
(49,961) |
(81,777) |
4,102 |
49,311 |
45
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 10 ) FINANCIAL ASSET OF CONCESSION
Distribution |
Transmission |
Consolidated | |||
At December 31, 2014 |
3,296,837 |
77,779 |
3,374,616 | ||
Current |
540,094 |
- |
540,094 | ||
Noncurrent |
2,756,744 |
77,779 |
2,834,522 | ||
Additions |
294,146 |
30,367 |
324,513 | ||
Change in the expectation of cash flow |
262,644 |
- |
262,644 | ||
Income from financial asset measured at amortized cost |
- |
8,120 |
8,120 | ||
Transfer to intangible asset |
(50,741) |
- |
(50,741) | ||
Disposal |
(12,375) |
- |
(12,375) | ||
At September 30, 2015 |
3,790,513 |
116,266 |
3,906,779 | ||
Current |
- |
9,459 |
9,459 | ||
Noncurrent |
3,790,513 |
106,806 |
3,897,319 |
The amount refers to the financial asset corresponding to the right established in the concession contracts of the energy distributors (measured at fair value) and transmitters (measured at amortized cost) to receive cash (i) by compensation on reversal of the assets in the distribution to the granting authority at the end of the concession, and (ii) the transmitter's right to receive cash throughout the concession through allowed annual income ("RAP"). For the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, the amounts are fully classified in current assets in accordance with the maturity of the concession term (Note 1).
For the energy distribution, in accordance with the current tariff model, remuneration for this asset is recognized in profit or loss on billing to the consumers and it is realized on receipt of the electric energy bills. Additionally, the difference to adjust the balance to its expected cash flows is recorded against the financial income and/or expense account in profit or loss for the period, in accordance with the fair value, new replacement amount-“VNR” methodology (financial income of R$ 262,644 in the nine months of 2015, and R$ 48,777 in the nine months of 2014).
The impacts of ANEEL Order 3540/15, issued on October 20, 2015, pursuant to article 42, paragraph 2 of Law 8,987, of February 13, 1995, which regulates the concession regime and licenses to provide public utilities and establishes that in certain cases, after the termination of the contract concession, the concessions will be binding for a minimum of 24 months, are recorded in the line "transfer to intangible assets". The subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa therefore reclassified the amount of R$ 50,741 (which will be amortized in 24 months), corresponding to the right to operate the concession from July 2015 to June 2017, from the financial asset of concession to intangible assets (Note 14).
For the energy transmitter, remuneration for this asset is recognized in accordance with the internal rate of return, which takes into account the investment made and the allowed annual income RAP to be received during the remaining term of the concession. Financial income of R$ 8,120 in relation to the other operating revenue (R$ 1,194 in the nine months of 2014), set against other operating income.
46
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 11 ) OTHER CREDITS
Consolidated | ||||||||
Current |
Noncurrent | |||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | |||||
Advances - Fundação CESP |
10,194 |
11,569 |
- |
- | ||||
Advances to suppliers |
18,643 |
15,934 |
1,386 |
- | ||||
Pledges, funds and tied deposits |
1,205 |
8,007 |
404,555 |
290,839 | ||||
Orders in progress |
255,821 |
262,076 |
- |
- | ||||
Outside services |
9,852 |
12,787 |
- |
- | ||||
Advance to energy purchase agreements |
- |
515 |
32,502 |
32,119 | ||||
Collection agreements |
91,097 |
73,076 |
- |
- | ||||
Prepaid expenses |
50,273 |
43,185 |
14,660 |
9,630 | ||||
Receivables from resources provided by the energy development account - CDE |
843,867 |
522,922 |
- |
- | ||||
Receivables - business combination |
- |
- |
13,950 |
13,950 | ||||
Advances to employees |
22,955 |
10,945 |
- |
- | ||||
(-) Allowance for doubtful accounts (Note 6) |
(11,739) |
(13,304) |
(1,981) |
(1,981) | ||||
Other |
76,115 |
63,783 |
35,296 |
44,270 | ||||
Total |
1,368,283 |
1,011,495 |
500,367 |
388,828 |
Receivables from Resources provided by the Energy Development Account – CDE: refer to: (i) low income subsidies totaling R$ 28,995 (R$ 18,549 in December 31, 2014); (ii) other tariff discounts granted to consumers amounting to R$ 814,872 (R$ 504,373 in December 31, 2014).
On May 29, 2015, the distribution subsidiaries obtained injunctions authorizing them to not collection of CDE quota amounts due , up to the limit of the amounts receivable from Eletrobrás in relation to the CDE contribution. The subsidiary CPFL Piratininga offset accounts receivable – CDE contribution against CDE Accounts Payable (Note 19) in September 2015, as the receipt of payment of R$ 80,051 from Eletrobrás was issued on September 25, 20. The other distribution subsidiaries received the receipt of payment by Eletrobrás on October 1, 2015, and therefore reconciled the accounts in October 2015, as mentioned in Note 35.2.
( 12 ) INVESTMENTS
Parent company |
Consolidated | ||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | ||||
Permanent equity interests - equity method |
|||||||
By equity method of the subsidiary |
5,663,802 |
5,420,845 |
1,204,607 |
1,085,835 | |||
Added value on assets, net |
777,575 |
864,098 |
12,083 |
12,934 | |||
Goodwill |
6,054 |
6,054 |
- |
- | |||
Total |
6,447,431 |
6,290,998 |
1,216,690 |
1,098,769 |
47
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
12.1 Permanent equity interests – equity method:
The main information on the investments in direct permanent equity interests is as follows:
September 30, 2015 |
September 30, 2015 |
December 31, 2014 |
Nine months 2015 |
Nine months 2014 | |||||||||||||
Investment |
Number of shares (thousand) |
Total assets |
Capital |
Shareholders' equity |
Profit or loss for the period |
Shareholders equity interest |
Equity in subsidiaries | ||||||||||
CPFL Paulista |
280,653 |
10,337,348 |
280,653 |
773,727 |
221,667 |
773,727 |
728,213 |
221,667 |
181,567 | ||||||||
CPFL Piratininga |
53,096,770 |
3,954,068 |
178,574 |
514,686 |
150,216 |
514,686 |
479,686 |
150,216 |
8,256 | ||||||||
CPFL Santa Cruz |
371,772 |
499,471 |
71,261 |
143,288 |
24,563 |
143,288 |
132,353 |
24,563 |
23,166 | ||||||||
CPFL Leste Paulista |
892,772 |
156,444 |
27,623 |
43,852 |
7,887 |
43,852 |
38,066 |
7,887 |
9,027 | ||||||||
CPFL Sul Paulista |
454,958 |
197,900 |
25,974 |
52,381 |
9,501 |
52,381 |
44,375 |
9,501 |
11,018 | ||||||||
CPFL Jaguari |
209,294 |
173,033 |
19,357 |
26,509 |
1,687 |
26,509 |
25,627 |
1,687 |
872 | ||||||||
CPFL Mococa |
117,199 |
113,307 |
15,251 |
28,199 |
4,086 |
28,199 |
26,260 |
4,086 |
8,137 | ||||||||
RGE |
807,169 |
4,724,543 |
949,071 |
1,299,049 |
91,861 |
1,299,049 |
1,300,685 |
91,861 |
75,530 | ||||||||
CPFL Geração |
205,487,717 |
5,807,109 |
1,043,922 |
2,122,955 |
83,872 |
2,122,955 |
2,035,286 |
83,872 |
86,224 | ||||||||
CPFL Jaguari Geração (*) |
40,108 |
38,397 |
40,108 |
38,307 |
581 |
38,307 |
34,685 |
581 |
621 | ||||||||
CPFL Brasil |
2,999 |
617,406 |
2,999 |
73,886 |
62,860 |
73,886 |
65,508 |
62,860 |
121,227 | ||||||||
CPFL Planalto (*) |
630 |
2,100 |
630 |
1,994 |
1,364 |
1,994 |
1,633 |
1,364 |
1,741 | ||||||||
CPFL Serviços |
1,528,988 |
115,372 |
21,096 |
12,879 |
(12,190) |
12,879 |
23,013 |
(12,190) |
6,349 | ||||||||
CPFL Atende (*) |
13,991 |
28,664 |
13,991 |
19,848 |
5,857 |
19,848 |
17,496 |
5,857 |
4,532 | ||||||||
Nect (*) |
2,059 |
34,162 |
2,059 |
17,019 |
14,549 |
17,019 |
9,458 |
14,549 |
6,640 | ||||||||
CPFL Total (*) |
19,005 |
51,995 |
19,005 |
28,066 |
8,383 |
28,066 |
24,417 |
8,383 |
7,715 | ||||||||
CPFL Jaguariuna (*) |
189,770 |
2,706 |
3,076 |
2,586 |
(77) |
2,586 |
2,553 |
(77) |
34 | ||||||||
CPFL Telecom |
36,420 |
104,269 |
36,420 |
16,471 |
(10,279) |
16,471 |
(293) |
(10,279) |
(5,763) | ||||||||
CPFL Centrais Geradoras (*) |
20,430 |
22,000 |
16,128 |
21,436 |
5,019 |
21,436 |
22,439 |
5,019 |
3,602 | ||||||||
CPFL ESCO |
408,164 |
456,802 |
408,164 |
428,341 |
27,573 |
428,341 |
409,385 |
27,573 |
(3) | ||||||||
AUTHI (*) |
10 |
3,559 |
10 |
(1,679) |
(1,689) |
(1,679) |
- |
(1,689) |
- | ||||||||
Subtotal - By shareholders' equity of the subsidiary |
5,663,802 |
5,420,845 |
697,293 |
550,494 | |||||||||||||
Amortization of added value on assets |
- |
- |
(86,523) |
(89,564) | |||||||||||||
Total |
5,663,802 |
5,420,845 |
610,769 |
460,930 | |||||||||||||
(*) number of quotas |
Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. Amortization of the fair value adjustments (added value) of net assets of R$ 86,523 (R$ 89,564 in the nine months of 2014) is classified in the parent company’s income statement under “income from equity in subsidiaries”, in conformity with ICPC 09 (R2).
The changes in investments in subsidiaries, in the parent company, in the period are shown below:
Investment |
Investment as of December 31, 2014 |
Capital increase /payment of capital |
Equity in subsidiary (profit or loss) |
Equity in subsidiary (Other comprehensive income) |
|
Dividend and Interest on shareholders’ equity receivable |
Corporate restructuring |
Investment as of September 30, 2015 | ||||||
CPFL Paulista |
728,213 |
12,493 |
221,667 |
89,405 |
(278,051) |
- |
773,727 | |||||||
CPFL Piratininga |
479,686 |
15,511 |
150,216 |
31,822 |
(162,548) |
- |
514,686 | |||||||
CPFL Santa Cruz |
132,353 |
- |
24,563 |
- |
(13,628) |
- |
143,288 | |||||||
CPFL Leste Paulista |
38,066 |
- |
7,887 |
- |
(2,102) |
- |
43,852 | |||||||
CPFL Sul Paulista |
44,375 |
- |
9,501 |
- |
(1,496) |
- |
52,381 | |||||||
CPFL Jaguari |
25,627 |
- |
1,687 |
- |
(806) |
- |
26,509 | |||||||
CPFL Mococa |
26,260 |
- |
4,086 |
- |
(2,148) |
- |
28,199 | |||||||
RGE |
1,300,685 |
- |
91,861 |
698 |
(94,195) |
- |
1,299,049 | |||||||
CPFL Geração |
2,035,286 |
- |
83,872 |
(505) |
- |
4,302 |
2,122,955 | |||||||
CPFL Jaguari Geração |
34,685 |
- |
581 |
- |
3,041 |
- |
38,307 | |||||||
CPFL Brasil |
65,508 |
- |
62,860 |
- |
(54,482) |
- |
73,886 | |||||||
CPFL Planalto |
1,633 |
- |
1,364 |
- |
(1,002) |
- |
1,994 | |||||||
CPFL Serviços |
23,013 |
- |
(12,190) |
- |
2,056 |
- |
12,879 | |||||||
CPFL Atende |
17,496 |
- |
5,857 |
- |
(3,504) |
- |
19,848 | |||||||
Nect |
9,458 |
- |
14,549 |
- |
(6,987) |
- |
17,019 | |||||||
CPFL Total |
24,417 |
- |
8,383 |
- |
(4,734) |
- |
28,066 | |||||||
CPFL Jaguariuna |
2,553 |
110 |
(77) |
- |
- |
- |
2,586 | |||||||
CPFL Telecom |
(293) |
27,043 |
(10,279) |
- |
- |
- |
16,471 | |||||||
CPFL Centrais Geradoras |
22,439 |
- |
5,019 |
- |
(1,720) |
(4,302) |
21,436 | |||||||
CPFL ESCO |
409,385 |
- |
27,573 |
- |
(8,617) |
- |
428,341 | |||||||
AUTHI |
- |
10 |
(1,689) |
- |
- |
- |
(1,679) | |||||||
5,420,845 |
55,167 |
697,293 |
121,419 |
(630,923) |
- |
5,663,802 |
48
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
In the interim consolidated financial statements, the investment balances correspond to the interest in the joint ventures accounted for by the equity method:
Investment in joint ventures |
September 30, 2015 |
December 31, 2014 |
Nine months 2015 |
Nine months 2014 | ||||
Shareholders equity interest |
Equity in subsidiaries | |||||||
Baesa |
165,547 |
163,662 |
1,886 |
12,563 | ||||
Enercan |
459,705 |
415,952 |
43,753 |
54,213 | ||||
Chapecoense |
429,458 |
399,979 |
29,479 |
50,486 | ||||
EPASA |
149,897 |
106,243 |
50,719 |
(18,364) | ||||
Added value on assets, net |
12,083 |
12,934 |
(852) |
(886) | ||||
1,216,690 |
1,098,769 |
124,985 |
98,013 |
12.2 Added value, net and goodwill:
Net adjustment to fair value (added value), upon business combination refers mainly to the right to the concession, acquired through business combinations. The goodwill relates mainly to the acquisition of investments, based on projections of future income.
In the consolidated interim financial statements these amounts are classified under Intangible Assets (Note 14).
12.3 Dividends and Interest on shareholders’ equity receivable:
On September 30, 2015 and December, 31 2014, the Company has the following amounts receivable from subsidiaries below, relating to dividends and interest on shareholders’ equity
Parent company | |||||||||||
Dividends |
|
Interest on shareholders´ equity |
|
Total | |||||||
Investment |
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | |||||
CPFL Paulista |
563,642 |
755,625 |
52,383 |
10,570 |
616,025 |
766,196 | |||||
CPFL Piratininga |
133,360 |
- |
27,084 |
- |
160,444 |
- | |||||
CPFL Santa Cruz |
19,527 |
14,000 |
7,517 |
- |
27,044 |
14,000 | |||||
CPFL Leste Paulista |
- |
- |
2,102 |
- |
2,102 |
- | |||||
CPFL Sul Paulista |
- |
- |
1,986 |
- |
1,986 |
- | |||||
CPFL Mococa |
913 |
- |
1,234 |
- |
2,148 |
- | |||||
RGE |
47,468 |
82,117 |
64,073 |
50,077 |
111,540 |
132,194 | |||||
CPFL Jaguari Geração |
- |
4,039 |
- |
- |
- |
4,039 | |||||
CPFL Brasil |
- |
- |
1,601 |
- |
1,601 |
- | |||||
CPFL Serviços |
12,026 |
17,182 |
7,683 |
4,583 |
19,709 |
21,765 | |||||
Nect |
6,987 |
3,793 |
- |
- |
6,987 |
3,793 | |||||
CPFL ESCO |
1,141 |
380 |
6,354 |
- |
7,496 |
380 | |||||
785,064 |
877,136 |
172,017 |
65,231 |
957,081 |
942,367 |
The balance of dividends and interest on shareholders’ equity receivable in September 30, 2015 is R$40,442 and R$ 54,483 in December 31, 2014. It refers to the joint ventures and associates.
12.4 Business combination - Association between CPFL Renováveis e Dobrevê Energia S.A. - (“DESA”)
As disclosed in Note 13.7.2 to the December 31, 2014 financial statements, the indirect subsidiary CPFL Renováveis acquired control of WF2 Holding S.A. on October 1, 2014, (“WF2”), holder of all the shares of Dobrevê Energia S.A. (“DESA”) on the acquisition date.
The acquisition was made under the conditions disclosed in the Note and the fair values were determined provisionally for the financial statements, based on Management analyses. Confirmation of the fair values was pending completion of the economic-financial assessment report prepared by an independent assessor, which was finalized on September 30, 2015. The reclassifications refer to (i) the increase in the fair value of property, plant and equipment and decrease in the intangible asset related to the exploration right, as a consequence of fine-tuning of the assumptions used in determining the value of tangible and intangible assets, (ii) conclusion of the allocation of R$ 17,293 to the fair value of provisions for fiscal, civil and labor risks and (iii) the effects of the matters mentioned in (i) and (ii) above on balances of deferred income tax and social contribution and net equity attributed to minority interests.
49
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The adjusted fair values are therefore shown below:
WF2 |
WF2 | |||
consolidated |
consolidated | |||
October 1, 2014 |
October 1, 2014 | |||
preliminary |
final | |||
Current assets |
||||
Cash and cash equivalents |
139,293 |
139,293 | ||
Other current assets |
32,274 |
32,274 | ||
Noncurrent assets |
||||
Property, plant and equipment |
1,295,476 |
1,569,595 | ||
Intangible |
7,937 |
7,937 | ||
Intangible - exploitation rights |
784,459 |
555,961 | ||
Other noncurrent asset |
98,264 |
98,264 | ||
Current liabilities |
||||
Loans and financings |
102,996 |
102,996 | ||
Other current liabilities |
106,097 |
106,097 | ||
Noncurrent liabilities |
||||
Loans and financings |
871,987 |
871,987 | ||
Deferred taxes |
280,234 |
295,745 | ||
Other noncurrent liabilities |
56,406 |
73,699 | ||
Net assets acquired |
939,983 |
952,800 | ||
Goodwill on acquisition |
||||
Consideration transferred: |
833,663 |
833,663 | ||
(+) Noncontrolling shareholders interest |
106,320 |
119,137 | ||
(-) Fair value of net assets acquired |
939,983 |
952,800 | ||
Goodwill |
- |
- |
12.4.1 Reclassification of the comparative balances
In conformity with IFRS – Business Combination and CPC 15 (R1) – Combinação de Negócios, the Company reclassified the comparative balances at December 31, 2014, as if the accounting for the business combination, after determination of the final balances, had been completed on the acquisition date. The reclassifications had no material effect on profit or loss for the year ended December 31, 2014, as previously presented. The reclassifications are summarized below:
50
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
a) Asset
Consolidated | ||||||
December 31, 2014 |
Adjustment |
December 31, 2014 (reclassified) | ||||
Asset |
||||||
Current |
9,214,704 |
- |
9,214,704 | |||
Noncurrent |
||||||
Other |
6,751,305 |
- |
6,751,305 | |||
Investment |
1,098,769 |
- |
1,098,769 | |||
Property, plant and equipment |
8,878,064 |
271,422 |
9,149,486 | |||
Intangible |
9,155,973 |
(225,801) |
8,930,171 | |||
Total |
35,098,816 |
45,621 |
35,144,436 |
b) Liability
Consolidated | ||||||
December 31, 2014 |
Adjustment |
December 31, 2014 (reclassified) | ||||
Liability |
||||||
Current |
7,417,104 |
- |
7,417,104 | |||
Noncurrent |
||||||
Provision for tax, civil and labor risks |
490,858 |
17,293 |
508,151 | |||
Deferred taxes |
1,385,498 |
15,511 |
1,401,009 | |||
Other |
16,420,844 |
- |
16,420,844 | |||
Total noncurrent |
18,297,200 |
32,804 |
18,330,004 | |||
Net equity attributable to controlling shareholders |
6,943,535 |
- |
6,943,535 | |||
Net equity attributable to noncontrolling shareholders |
2,440,978 |
12,817 |
2,453,794 | |||
Total shareholders' equity |
9,384,513 |
12,817 |
9,397,329 | |||
Total |
35,098,816 |
45,621 |
35,144,436 | |||
c) Statement of income for the year
As previously mentioned in this Note the effects on profit or loss for the year ended December 31, 2014 are immaterial for purposes of re-presentation of the comparative balances. The effects derive from the difference between the term for amortization of the intangible asset of exploration and that for depreciation of property, plant and equipment, both expense items in profit or loss for the year.
51
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
12.5 Non-controlling shareholders and joint ventures:
Disclosure of interests in subsidiaries, as per IFRS 12 and CPC 45, is as follows:
12.5.1 Changes in the interest of non-controlling shareholders:
CERAN |
CPFL Renováveis |
Paulista Lajeado |
Total | |||||
At December 31, 2014 |
214,454 |
2,171,911 |
67,428 |
2,453,794 | ||||
Equity interests and voting capital |
35.00% |
48.39% |
40.07% |
|||||
Net equity attributable to noncontrolling shareholders |
14,668 |
(62,892) |
232 |
(47,992) | ||||
Dividends |
- |
(935) |
2,379 |
1,444 | ||||
At September 30, 2015 |
229,122 |
2,108,084 |
70,039 |
2,407,245 | ||||
Equity interests and voting capital |
35.00% |
48.39% |
40.07% |
12.5.2 Summarized financial information for each of the Company's subsidiaries listing the interest of non-controlling shareholders:
The summarized financial information at September 30, 2015 and December 31, 2014 and for the nine months ended in September 30, 2015 and 2014 of subsidiaries in which non-controlling interests are as follows:
September 30, 2015 |
December 31, 2014 | |||||||||||
|
CERAN |
CPFL Renováveis |
Paulista Lajeado |
CERAN |
CPFL Renováveis |
Paulista Lajeado | ||||||
Current assets |
178,616 |
1,355,564 |
30,358 |
138,684 |
1,166,223 |
13,756 | ||||||
Cash and cash equivalents |
146,410 |
1,034,535 |
22,419 |
84,201 |
828,411 |
328 | ||||||
Noncurrent assets |
1,017,297 |
10,499,570 |
123,439 |
1,040,545 |
10,515,273 |
116,751 | ||||||
Current liabilities |
120,111 |
1,016,387 |
10,778 |
129,255 |
1,019,960 |
35,315 | ||||||
Financial liabilities |
101,400 |
767,379 |
8,026 |
108,355 |
786,660 |
9,388 | ||||||
Noncurrent liabilities |
421,168 |
6,615,717 |
41,903 |
437,249 |
6,306,222 |
- | ||||||
Financial liabilities |
421,168 |
5,320,126 |
41,880 |
437,249 |
4,972,544 |
- | ||||||
Shareholders' equity |
654,633 |
4,223,030 |
101,117 |
612,726 |
4,355,314 |
95,192 | ||||||
Controlling shareholders´ interest |
654,633 |
4,097,859 |
101,117 |
612,726 |
4,230,498 |
95,192 | ||||||
Non-controlling shareholders´ interest |
- |
125,171 |
- |
- |
124,816 |
- | ||||||
Nine months 2015 |
Nine months 2014 | |||||||||||
CERAN |
CPFL Renováveis |
Paulista Lajeado |
CERAN |
CPFL Renováveis |
Paulista Lajeado | |||||||
Net operating revenue |
218,502 |
1,061,929 |
23,516 |
256,942 |
878,265 |
34,447 | ||||||
Depreciation and amortization |
(34,539) |
(397,162) |
(6) |
(33,017) |
(312,037) |
(5) | ||||||
Interest income |
11,429 |
86,399 |
1,384 |
8,605 |
63,136 |
606 | ||||||
Interest expense |
(30,282) |
(387,909) |
(861) |
(30,622) |
(298,711) |
- | ||||||
Social contribution and income tax |
(19,985) |
(27,257) |
(286) |
(30,267) |
(15,263) |
(1,325) | ||||||
Net income (loss) |
41,908 |
(131,360) |
578 |
60,083 |
(102,118) |
1,201 | ||||||
Net income (loss) attributable to controlling shareholders |
41,908 |
(132,651) |
578 |
60,083 |
(102,298) |
1,201 | ||||||
Net income (loss) attributable to noncontrolling shareholders |
- |
1,291 |
- |
- |
180 |
- |
52
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
12.5.3 Joint venture:
Summarized financial information of the joint venture at September 30, 2015 and December 31, 2014 and for the nine months ended in September 30, 2015 and 2014 are as follows:
September 30, 2015 |
December 31, 2014 | |||||||||||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa |
Enercan |
Baesa |
Chapecoense |
Epasa | ||||||||
Current assets |
227,275 |
94,308 |
331,725 |
287,930 |
143,213 |
71,178 |
252,223 |
337,891 | ||||||||
Cash and cash equivalents |
133,659 |
62,565 |
206,709 |
106,649 |
45,329 |
19,178 |
154,554 |
96,588 | ||||||||
Noncurrent assets |
1,204,296 |
1,177,756 |
3,038,831 |
634,876 |
1,238,047 |
1,210,974 |
3,090,190 |
637,190 | ||||||||
Current liabilities |
158,816 |
169,683 |
404,168 |
381,344 |
149,088 |
138,909 |
374,374 |
480,948 | ||||||||
Financial liabilities |
116,740 |
162,595 |
240,110 |
225,030 |
91,723 |
130,122 |
313,222 |
345,657 | ||||||||
Noncurrent liabilities |
329,250 |
440,348 |
2,124,314 |
260,440 |
378,465 |
488,751 |
2,183,767 |
308,168 | ||||||||
Financial liabilities |
286,018 |
430,516 |
2,123,595 |
260,247 |
338,297 |
479,329 |
2,183,155 |
307,622 | ||||||||
Shareholders' equity |
943,506 |
662,033 |
842,074 |
281,022 |
853,707 |
654,492 |
784,272 |
185,965 | ||||||||
Nine months 2015 |
Nine months 2014 | |||||||||||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa |
Enercan |
Baesa |
Chapecoense |
Epasa | ||||||||
Net operating revenue |
383,750 |
344,816 |
535,632 |
709,604 |
375,117 |
274,614 |
639,705 |
868,151 | ||||||||
Depreciation and amortization |
(40,258) |
(41,501) |
(98,841) |
(24,288) |
(40,271) |
(38,008) |
(99,101) |
(24,248) | ||||||||
Interest income |
10,526 |
4,965 |
17,955 |
8,011 |
11,420 |
5,110 |
19,535 |
1,245 | ||||||||
Interest expense |
(45,025) |
(17,328) |
(99,596) |
(22,846) |
(30,879) |
(25,304) |
(102,702) |
(26,457) | ||||||||
Social contribution and income tax |
(45,561) |
(3,839) |
(30,004) |
(22,666) |
(56,934) |
(25,673) |
(51,091) |
15,785 | ||||||||
Net income (loss) |
89,799 |
7,541 |
57,802 |
95,056 |
111,267 |
50,242 |
98,993 |
(31,335) | ||||||||
Equity Interests and voting capital |
48.72% |
25.01% |
51.00% |
53.34% (*) |
48.72% |
25.01% |
51.00% |
57.13% (*) |
(*) CPFL Energia indirect interest was (i) 52.75% from January 1 to February 28, 2014, (ii) 57.13% from March 01, 2014 to December 31, 2014 (iii) 53.84% from January 1, 2015 to January 31, 2015 and (iv) 53.34% from February 1, 2015.
Although CPFL Geração holds interest of more than 50% in Epasa and Chapecoense, CPFL Geração jointly controls these investments jointly with other shareholders. Analysis of the classification of the type of investment is based on the Shareholders' Agreement for each venture.
The loans obtained from the BNDES by the joint ventures ENERCAN, BAESA and Chapecoense establish restrictions on payment of dividends to our subsidiary CPFL Geração in excess of the mandatory minimum of 25% without the prior consent of the BNDES.
12.5.4 Joint venture operations:
Through its fully-owned subsidiary CPFL Geração, the Company holds part of the assets of the Serra da Mesa hydroelectric plant, located on the Tocantins River, in Goias State. The concession and operation of the hydroelectric plant belong to Furnas Centrais Elétricas S.A. In order to maintain these assets operating jointly with Furnas, it´s assured to CPFL Geração 51.54% of the installed power of 1,275 MW (657 MW) and the guaranteed mean energy of 671 MW (mean 345.4 MW) until 2028 (physical information and energetic capacity measures not reviewed by the independent auditors).
12.6 Interest sale in the joint venture Epasa:
On January 31, 2014, after a capital increase, the subsidiary CPFL Geração became the holder of 57.13% of the interest in EPASA's capital and the holdings of certain shareholders were diluted. As per the Shareholders Agreement in force, until March 1, 2015 these shareholders were entitled to repurchase shares in order to reconstitute their holdings; on February 25, 2015, Eletricidade do Brasil S/A and OZ&M Incorporação e Participação Ltda. partially exercised this right, buying 10,704,756 common shares from CPFL Geração, at R$ 10,454, generating a positive result of R$ 3,391, registered in the item "gain on disposal of noncurrent assets".
53
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The breakdown of the shares of the jointly controlled subsidiary EPASA is as follows:
From February 25, 2015 |
At December 31, 2014 | ||||||
Shareholder |
Shares |
Interest - % |
Shares |
Interest - % | |||
CPFL Geração de Energia S/A |
150,941,659 |
53.34 |
161,646,415 |
57.13 | |||
Eletricidade do Brasil S/A |
118,100,009 |
41.74 |
107,903,763 |
38.13 | |||
Aruanã Energia S/A |
6,960,800 |
2.46 |
6,960,800 |
2.46 | |||
OZ&M Incorporação, Participação Ltda |
6,959,277 |
2.46 |
6,450,767 |
2.28 | |||
Total |
282,961,745 |
100.00 |
282,961,745 |
100.00 |
12.7 Advance for future capital increase
At September 30, 2015, the balances of advance for future capital increase (“AFAC”) relate to funds granted by the Company, mainly to the subsidiaries RGE (R$ 80,000) and Authi (R$ 2,590), approved in July and August 2015, respectively.
54
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 13 ) PROPERTY, PLANT AND EQUIPMENT
Consolidated | |||||||||||||||
Land |
Reservoirs, dams and water mains |
Buildings, construction and improvements |
Machinery and equipment |
Vehicles |
Furniture and fittings |
In progress |
Total | ||||||||
At December 31, 2014 |
182,316 |
1,185,614 |
1,517,475 |
5,832,005 |
32,328 |
11,660 |
388,088 |
9,149,486 | |||||||
Cost |
197,393 |
1,637,812 |
1,976,212 |
7,521,804 |
43,081 |
22,462 |
388,088 |
11,786,852 | |||||||
Accumulated depreciation |
(15,077) |
(452,199) |
(458,737) |
(1,689,799) |
(10,753) |
(10,802) |
- |
(2,637,366) | |||||||
Additions |
- |
- |
- |
205 |
- |
- |
332,908 |
333,113 | |||||||
Disposal |
(140) |
(414) |
(1,498) |
(17,814) |
(558) |
(200) |
- |
(20,624) | |||||||
Transfers |
45 |
- |
49,989 |
211,153 |
7,676 |
121 |
(268,983) |
- | |||||||
Reclassification - cost |
(100) |
328,101 |
(330,483) |
2,574 |
10 |
(102) |
- |
- | |||||||
Transfers to/from other assets - cost |
2,041 |
3 |
(6,543) |
13,346 |
(1) |
(188) |
1,066 |
9,724 | |||||||
Depreciation |
(4,766) |
(51,421) |
(45,538) |
(259,805) |
(4,651) |
(1,498) |
- |
(367,679) | |||||||
Disposal - depreciation |
- |
139 |
23 |
3,307 |
379 |
102 |
- |
3,951 | |||||||
Reclassification - depreciation |
- |
(68,775) |
68,711 |
151 |
- |
(88) |
- |
- | |||||||
Transfers to/from other assets - depreciation |
- |
- |
- |
(46) |
- |
- |
- |
(46) | |||||||
At September 30, 2015 |
179,397 |
1,393,247 |
1,252,137 |
5,785,076 |
35,182 |
9,808 |
453,078 |
9,107,925 | |||||||
Cost |
199,240 |
1,965,502 |
1,687,676 |
7,731,269 |
50,207 |
22,093 |
453,078 |
12,109,066 | |||||||
Accumulated depreciation |
(19,843) |
(572,255) |
(435,539) |
(1,946,194) |
(15,025) |
(12,285) |
- |
(3,001,141) | |||||||
Average depreciation rate 2015 |
3.86% |
3.64% |
3.49% |
4.61% |
14.32% |
10.49% |
|||||||||
Average depreciation rate 2014 |
3.86% |
2.99% |
2.85% |
4.44% |
14.29% |
11.25% |
55
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
In accordance with CPC 20 (R1) / IAS 23, the interest on loans and financing taken out by the subsidiaries to finance the construction is capitalized during the construction phase. In the nine months of 2015 R$ 20,416 was capitalizing at a rate of 11.05% (R$ 10,668 at a rate of 8.45% in the nine months of 2014) (note 29).
In the nine months ended in September, 30 2015, mainly as a result of the adjustment of the account classifications established in ANEEL's new plan of accounts, the subsidiaries Ceran and CPFL Renováveis reclassified certain items, mainly between the "Buildings, construction work and improvements" and "Reservoirs, dams and water mains" accounts. The amounts are stated in the lines "Reclassification - cost" and "Reclassification - Depreciation". The reclassification did not result in relevant changes in the income or expense of the period.
In the consolidated, depreciation expenses are registered in income statement at “depreciation and amortization” (note 28).
( 14 ) INTANGIBLE ASSETS
Consolidated | |||||||||||||
Goodwill |
Concession right |
Other intangibles |
Total | ||||||||||
Acquired in business combinations |
Distribution infrastructure - operational |
Distribution infrastructure - in progress |
Public utilities |
||||||||||
At December 31, 2014 |
6,115 |
4,658,210 |
3,734,606 |
414,574 |
30,162 |
86,503 |
8,930,171 | ||||||
Cost |
6,152 |
7,441,935 |
9,526,355 |
414,574 |
35,840 |
195,577 |
17,620,433 | ||||||
Accumulated amortization |
(37) |
(2,783,725) |
(5,791,748) |
- |
(5,678) |
(109,074) |
(8,690,262) | ||||||
Additions |
- |
- |
- |
621,018 |
- |
6,049 |
627,066 | ||||||
Amortization |
- |
(233,576) |
(341,670) |
- |
(1,065) |
(9,662) |
(585,973) | ||||||
Transfer - intangible assets |
- |
- |
330,605 |
(330,605) |
- |
- |
- | ||||||
Transfer to financial asset |
- |
- |
(663) |
(293,483) |
- |
- |
(294,146) | ||||||
Transfer from financial asset |
- |
- |
50,741 |
- |
- |
- |
50,741 | ||||||
Disposal and transfer - other assets |
- |
- |
(18,286) |
- |
- |
(10,051) |
(28,337) | ||||||
At September 30, 2015 |
6,115 |
4,424,636 |
3,755,334 |
411,503 |
29,098 |
72,838 |
8,699,525 | ||||||
Cost |
6,152 |
7,441,902 |
9,785,030 |
411,503 |
35,840 |
191,539 |
17,871,967 | ||||||
Accumulated amortization |
(37) |
(3,017,266) |
(6,029,696) |
- |
(6,742) |
(118,701) |
(9,172,442) |
In the consolidated Income Statement the amortization of intangibles is recorded under the following headings: (i) “depreciation and amortization” for the amortization of the intangible assets related to distribution infrastructure, public utilities and other intangible assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through business combination (note 28).
As mentioned in Note 10, the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa reclassified the amount of R$ 50,741, recorded in the line "transfer of financial asset" from the financial asset of concession to intangible assets. Amortization in the period July to September 2015 was R$ 6,584.
In accordance with CPC 20 (R1) and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to qualifying intangible assets. In the nine months ended in September 30, 2015 R$ 8,373 was capitalized in the consolidated financial statement (R$ 5,439 in the nine months ended in September 30, 2014) at a rate of 7.50% p.a. (7.50% p.a. in 2014).
56
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
14.1 Intangible asset acquired in business combinations:
The following table shows the breakdown of the intangible asset of exploitation rights of the concession acquired in business combinations:
Consolidated | |||||||||||
September 30, 2015 |
December 31, 2014 |
Annual amortization rate | |||||||||
Historic cost |
Accumulated amortization |
Net value |
Net value |
September 30, 2015 |
December 31, 2014 | ||||||
Intangible asset - acquired in business combinations |
|||||||||||
Intangible asset acquired, not merged |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
304,861 |
(183,391) |
121,471 |
132,397 |
4.78% |
5.10% | |||||
CPFL Piratininga |
39,065 |
(22,012) |
17,053 |
18,371 |
4.50% |
4.66% | |||||
RGE |
3,150 |
(1,516) |
1,634 |
1,764 |
5.51% |
5.70% | |||||
CPFL Geração |
54,555 |
(31,110) |
23,445 |
25,509 |
5.04% |
4.88% | |||||
CPFL Santa Cruz |
9 |
(9) |
- |
1 |
31.72% |
16.22% | |||||
CPFL Leste Paulista |
3,333 |
(3,333) |
- |
513 |
30.77% |
17.36% | |||||
CPFL Sul Paulista |
7,288 |
(7,288) |
- |
1,156 |
31.72% |
17.53% | |||||
CPFL Jaguari |
5,213 |
(5,213) |
- |
713 |
27.36% |
19.13% | |||||
CPFL Mococa |
9,110 |
(9,110) |
- |
1,041 |
22.84% |
17.53% | |||||
CPFL Jaguari Geração |
7,896 |
(3,187) |
4,709 |
5,086 |
6.36% |
6.71% | |||||
434,480 |
(266,169) |
168,311 |
186,550 |
||||||||
Subsidiaries |
|||||||||||
CPFL Renováveis |
3,764,809 |
(531,795) |
3,233,014 |
3,352,524 |
4.23% |
4.11% | |||||
Outros |
15,096 |
(14,569) |
527 |
921 |
|||||||
3,779,905 |
(546,364) |
3,233,541 |
3,353,444 |
||||||||
Subtotal |
4,214,385 |
(812,533) |
3,401,853 |
3,539,995 |
|||||||
Intangible asset acquired and merged – deductible |
|||||||||||
Subsidiaries |
|||||||||||
RGE |
1,120,266 |
(833,712) |
286,554 |
301,564 |
1.79% |
1.75% | |||||
CPFL Geração |
426,450 |
(299,485) |
126,965 |
139,103 |
3.80% |
3.89% | |||||
Subtotal |
1,546,716 |
(1,133,197) |
413,519 |
440,667 |
|||||||
Intangible asset acquired and merged – reassessed |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
1,074,026 |
(678,603) |
395,424 |
430,386 |
4.34% |
4.61% | |||||
CPFL Piratininga |
115,762 |
(65,228) |
50,533 |
54,439 |
4.50% |
4.66% | |||||
RGE |
310,128 |
(154,853) |
155,275 |
167,640 |
5.32% |
5.50% | |||||
CPFL Santa Cruz |
61,685 |
(61,685) |
- |
6,054 |
19.63% |
10.03% | |||||
CPFL Leste Paulista |
27,034 |
(27,034) |
- |
2,709 |
20.04% |
14.45% | |||||
CPFL Sul Paulista |
38,168 |
(38,168) |
- |
4,184 |
21.93% |
14.35% | |||||
CPFL Mococa |
15,124 |
(15,124) |
- |
1,266 |
16.74% |
14.05% | |||||
CPFL Jaguari |
23,600 |
(23,600) |
- |
2,195 |
18.61% |
15.33% | |||||
CPFL Jaguari Geração |
15,275 |
(7,243) |
8,032 |
8,675 |
5.61% |
5.91% | |||||
Subtotal |
1,680,801 |
(1,071,537) |
609,264 |
677,548 |
|||||||
Total |
7,441,902 |
(3,017,266) |
4,424,636 |
4,658,210 |
For the balances relating to the subsidiary CPFL Renováveis, amortization is recorded for the remaining terms of the respective exploration authorizations, using the straight line method. For the other balances, the amortization rates for intangible assets acquired through business combination are based on the projected income curves of the concessionaires for the remainder of the concession term, and these projections are reviewed annually.
57
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 15 ) SUPPLIERS
Consolidated | |||
September 30, 2015 |
December 31, 2014 | ||
Current |
|||
System service charges |
208,023 |
- | |
Energy purchased |
1,611,600 |
1,895,742 | |
Electricity network usage charges |
147,447 |
125,860 | |
Materials and services |
173,829 |
250,416 | |
Free energy |
111,912 |
102,129 | |
Total |
2,252,811 |
2,374,147 | |
Noncurrent |
|||
Materials and services |
633 |
633 |
( 16 ) ACCRUED INTEREST ON LOANS AND FINANCING AND LOANS AND FINANCING
Consolidated | ||||||||||||||||
September 30, 2015 |
December 31, 2014 | |||||||||||||||
Interest - current and noncurrent |
Principal |
|
Total |
Interest - current and noncurrent |
Principal |
|
Total | |||||||||
Current |
Noncurrent |
Current |
Noncurrent |
|||||||||||||
Measured at cost |
||||||||||||||||
Brazilian currency |
||||||||||||||||
Investment |
17,433 |
664,973 |
4,785,272 |
5,467,677 |
10,430 |
617,951 |
4,734,696 |
5,363,077 | ||||||||
Property income |
11 |
630 |
3,643 |
4,285 |
14 |
631 |
3,649 |
4,294 | ||||||||
Financial institutions |
139,063 |
381,180 |
1,356,705 |
1,876,948 |
128,920 |
241,552 |
1,395,644 |
1,766,116 | ||||||||
Other |
752 |
54,778 |
10,881 |
66,412 |
709 |
108,918 |
14,223 |
123,851 | ||||||||
Total at Cost |
157,259 |
1,101,562 |
6,156,502 |
7,415,323 |
140,074 |
969,053 |
6,148,211 |
7,257,338 | ||||||||
Measured at fair value |
||||||||||||||||
Foreign currency |
||||||||||||||||
Financial institutions |
27,693 |
1,739,733 |
5,887,063 |
7,654,490 |
18,168 |
125,511 |
3,353,468 |
3,497,147 | ||||||||
Mark to market |
- |
(68,823) |
(486,869) |
(555,692) |
- |
155 |
(56,153) |
(55,998) | ||||||||
Total at fair value |
27,693 |
1,670,910 |
5,400,194 |
7,098,797 |
18,168 |
125,667 |
3,297,315 |
3,441,149 | ||||||||
Fundraising (*) |
- |
(3,135) |
(18,716) |
(21,851) |
- |
(1,219) |
(18,891) |
(20,110) | ||||||||
Total |
184,953 |
2,769,337 |
11,537,980 |
14,492,270 |
158,241 |
1,093,500 |
9,426,634 |
10,678,376 |
58
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated |
||||||||||
Measured at amortized cost |
September 30, 2015 |
December 31, 2014 |
Annual interest |
Amortization |
Collateral | |||||
Brazilian currency |
||||||||||
Investment |
||||||||||
CPFL Paulista |
||||||||||
FINEM V |
78,521 |
103,617 |
TJLP + 2.12% to 3.3% (c) |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
5,819 |
7,130 |
Fixed rate 8% (c) |
90 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
40,268 |
45,937 |
Fixed rate 5.5% (b) |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
208,916 |
245,445 |
TJLP + 2.06% to 3.08% (e) (f) |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
10,788 |
11,917 |
Fixed rate 2.5% (a) |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
197,913 |
218,640 |
Fixed rate 2.5% (a) |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
59,281 |
- |
Fixed rate 6% (b) |
96 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
53,489 |
- |
SELIC + 2.62% to 2.66% (h) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
94,998 |
- |
TJLP + 2.12% to 2.66% (c) (d) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINAME |
35,916 |
42,260 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
FINEM IV |
42,291 |
55,807 |
TJLP + 2.12% to 3.3% (c) |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
1,876 |
2,299 |
Fixed rate 8% (c) |
90 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
20,941 |
23,889 |
Fixed rate 5.5% (b) |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
61,061 |
71,737 |
TJLP + 2.06% to 3.08% (e) (f) |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
2,833 |
3,130 |
Fixed rate 2.5% (a) |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
49,251 |
54,409 |
Fixed rate 2.5% (a) |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
33,937 |
- |
SELIC + 2.62% to 2.66% (h) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
64,410 |
- |
TJLP + 2.12% to 2.66% (c) (d) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
29,255 |
- |
Fixed rate 6% (b) |
96 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINAME |
17,031 |
20,039 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
FINEM V |
47,530 |
62,721 |
TJLP + 2.12% to 3.3% (c) |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
15,447 |
17,622 |
Fixed rate 5.5% (b) |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
111,610 |
131,125 |
TJLP + 2.06% to 3.08% (e) (f) |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
1,141 |
1,261 |
Fixed rate 2.5% (a) |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
72,774 |
80,396 |
Fixed rate 2.5% (a) |
96 monthly installments from December 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
43,515 |
- |
Fixed rate 2.5% (a) |
96 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
48,949 |
- |
SELIC + 2.62% to 2.66% (h) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINEM VII |
62,270 |
- |
TJLP + 2.12% to 2.66% (d) |
72 monthly installments from April 2016 |
CPFL Energia guarantee and receivables | |||||
FINAME |
8,546 |
10,056 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
FINAME |
242 |
287 |
Fixed rate 10.0% |
90 monthly installments from May 2012 |
Fiduciary alienation of assets | |||||
FINAME |
749 |
- |
Fixed rate 10.0% |
66 monthly installments from October 2015 |
Fiduciary alienation of assets | |||||
CPFL Santa Cruz |
||||||||||
Bank credit note - Unibanco |
- |
929 |
TJLP + 2.9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM |
10,608 |
11,317 |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
3,713 |
3,334 |
SELIC + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
7,713 |
7,596 |
TJLP + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Bank credit note - Unibanco |
234 |
1,286 |
TJLP + 2.9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM |
3,963 |
2,904 |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
1,361 |
1,179 |
SELIC + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,830 |
2,685 |
TJLP + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Bank credit note - Unibanco |
254 |
1,393 |
TJLP + 2.9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM |
2,814 |
1,968 |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
1,901 |
1,553 |
SELIC + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
3,973 |
3,545 |
TJLP + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Bank credit note - Unibanco |
- |
455 |
TJLP + 2.9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
Bank credit note - Santander |
1,772 |
1,968 |
TJLP + 3.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
885 |
635 |
UMBNDES + 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
FINEM |
2,826 |
2,775 |
Fixed rate 6% |
111 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
1,413 |
1,104 |
SELIC + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
FINEM |
2,953 |
2,516 |
TJLP + 2.19% |
72 monthly installments from April 2015 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Bank credit note - Unibanco |
- |
608 |
TJLP + 2.9% |
54 monthly installments from January 2011 |
CPFL Energia guarantee and receivables | |||||
Bank credit note - Santander |
2,279 |
2,532 |
TJLP + 3.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
3,241 |
2,067 |
UMBNDES +1.99% to 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note - Santander |
4,756 |
4,335 |
TJLP + 2,99% (f) |
96 monthly installments from October 2015 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
FINAME |
1,562 |
1,675 |
Fixed rate 2.5% to 5.5% |
96 monthly installments from August 2014 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
357 |
357 |
Fixed rate 6% |
72 monthly installments from April 2016 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
914 |
1,272 |
Fixed rate 6% to 10% |
90 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
13,487 |
14,806 |
Fixed rate 2.5% to 5.5% |
114 monthly installments from February 2013 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
63 |
74 |
TJLP + 4.2% |
90 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
2,761 |
2,860 |
Fixed rate 6% |
90 monthly installments from October 2014 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
108 |
108 |
Fixed rate 6% |
96 monthly installments from June 2016 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
6,677 |
6,909 |
Fixed rate 6% |
114 monthly installments from June 2015 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
1,062 |
- |
TJLP + 2.2% to 3.2% (c) |
56 monthly installments from July 2015 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
798 |
- |
Fixed rate 9.5% to 10% (c) |
66 monthly installments from October 2015 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
CERAN |
||||||||||
BNDES |
323,930 |
360,217 |
TJLP + 3.69% to 5% |
168 monthly installments from December 2005 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
BNDES |
75,418 |
54,604 |
UMBNDES + 5% (1) |
168 monthly installments from February 2006 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CPFL Transmissão |
||||||||||
FINAME |
20,113 |
17,736 |
Fixed rate 3.0% |
96 monthly installments from July 2015 |
CPFL Energia guarantee | |||||
CPFL Telecom |
||||||||||
FINAME |
7,608 |
7,588 |
Fixed rate 6.0% (b) |
60 monthly installments from December 2016 |
CPFL Energia guarantee | |||||
FINEM |
6,789 |
6,187 |
SELIC + 3.12% (h) |
60 monthly installments from December 2016 |
CPFL Energia guarantee | |||||
FINEM |
21,487 |
21,349 |
TJLP + 2.12% to 3.12% (c) |
60 monthly installments from December 2016 |
CPFL Energia guarantee |
59
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Renováveis |
||||||||||
FINEM I |
297,649 |
321,088 |
TJLP + 1.95% |
168 monthly installments from October 2009 |
PCH Holding a joint debtor, Letters of guarantee | |||||
FINEM II |
26,092 |
28,605 |
TJLP + 1.90%. |
144 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM III |
537,034 |
565,890 |
TJLP + 1.72% |
192 monthly installments from May 2013 |
CPFL Energia guarantee, pledge of shares, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM V |
93,294 |
101,723 |
TJLP + 2.8% to 3.4% |
143 monthly installments from December 2011 |
PCH Holding 2 and CPFL Renováveis debtor solidarity. | |||||
FINEM VI |
80,690 |
84,176 |
TJLP + 2.05% |
192 monthly installments from October 2013 |
CPFL Renováveis pledge of shares, pledge of receivables | |||||
FINEM VII |
161,371 |
176,252 |
TJLP + 1.92 % |
156 monthly installments from October 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM IX |
34,062 |
39,581 |
TJLP + 2.15% |
120 monthly installments from May 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM X |
602 |
827 |
TJLP |
84 monthly installments from October 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM XI |
118,243 |
126,670 |
TJLP + 1.87% to 1.9% |
168 monthly installments from January 2012 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM XII |
340,790 |
357,620 |
TJLP + 2.18% |
192 monthly installments from July 2014 |
CPFL Energia guarantee, fiduciary alienation of assets, joint fiduciary assignment of credit rights and pledge of shares | |||||
FINEM XIII |
301,104 |
315,596 |
TJLP + 2.02% to 2.18% |
192 monthly installments from November 2014 |
Pledge of shares and equipment's, fiduciary alienation. | |||||
FINEM XIV |
13,609 |
19,707 |
TJLP + 3.50% |
120 monthly installments from June 2007 |
(i)Fiduciary assignments of assets and credit rights (ii) pledge of grantor rights - ANEEL and shares. | |||||
FINEM XV |
32,218 |
35,392 |
TJLP + 3.44% |
139 monthly installments from September 2011 |
(i)Fiduciary assignments of assets (ii) pledge of grantor rights - ANEEL and shares. | |||||
FINEM XVI |
9,019 |
10,581 |
Fixed rate 5.50% |
101 monthly installments from September 2011 |
(i)Fiduciary assignments of assets (ii) pledge of grantor rights - ANEEL and shares. | |||||
FINEM XVII |
498,697 |
525,541 |
TJLP + 2.18% |
192 monthly installments from January 2013 |
(i)Fiduciary assignments of assets and credit rights (ii) pledge of grantor rights - ANEEL and shares and reserve account | |||||
FINEM XVIII |
19,658 |
23,200 |
Fixed rate 4.5% |
102 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINEM XIX |
31,858 |
33,488 |
TJLP + 2.02% |
192 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM XX |
53,948 |
59,533 |
Fixed rate 2.5% |
108 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM XXI |
43,415 |
45,636 |
TJLP + 2.02% |
192 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM XXII |
47,461 |
52,375 |
Fixed rate 2.5% |
108 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM XXIII |
2,449 |
2,882 |
Fixed rate 4.5% |
102 monthly installments from June 2011 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM XXIV |
143,244 |
163,476 |
Fixed rate 5.5% |
108 monthly installments from January 2012 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINEM XXV |
77,253 |
- |
TJLP + 2.18% |
192 monthly installments from June 2015 |
Pledge of shares and grantor rights, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINAME IV |
3,444 |
3,773 |
Fixed rate 2.5% |
96 monthly installments from February 2015 |
Fiduciary alienation and CPFL Renováveis guarantee | |||||
FINEP I |
2,013 |
2,382 |
Fixed rate 3.5% |
61 monthly installments from October 2014 |
Bank guarantee | |||||
FINEP II |
10,382 |
10,366 |
TJLP - 1,00% |
85 monthly installments from June 2017 |
Bank guarantee | |||||
FINEP III |
6,658 |
6,945 |
TJLP + 3,00% |
73 monthly installments from July 2015 |
Bank guarantee | |||||
BNB I |
112,474 |
117,516 |
Fixed rate 9.5% to 10% |
168 monthly installments from January 2009 |
Fiduciary alienation | |||||
BNB II |
167,074 |
172,430 |
Fixed rate 10% (J) |
222 monthly installments from May 2010 |
CPFL Energia guarantee | |||||
BNB III |
31,275 |
32,591 |
Fixed rate 9.5% |
228 monthly installments from July 2009 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
NIB |
71,905 |
74,197 |
IGPM + 8.63% |
50 quarterly installments from June 2011 |
No guarantee | |||||
Bridge BNDES IV |
- |
49,492 |
TJLP + 2,40% |
1 installment in January 2016 |
Bank guarantee | |||||
Banco do Brasil |
32,437 |
36,739 |
Fixed rate 10,00% |
132 monthly installment from June 2010 |
Shareholders support, pledge of shares, of grantor rights and of credit rights, insurance, bank guarantee and civil liability | |||||
CPFL Brasil |
||||||||||
FINEP |
2,063 |
2,657 |
Fixed rate 5% |
81 monthly installments from August 2011 |
Receivables | |||||
Purchase of assets |
||||||||||
CPFL ESCO |
||||||||||
FINAME |
3,697 |
4,135 |
Fixed rate 4.5% to 8.7% |
96 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
FINAME |
122 |
158 |
Fixed rate 6% |
72 monthly installments from October 2016 |
CPFL Energia guarantee | |||||
FINAME |
258 |
- |
TJLP + 2,70% |
48 monthly installments from October 2016 |
CPFL Energia guarantee | |||||
FINAME |
208 |
- |
SELIC + 2,70% |
48 monthly installments from October 2016 |
CPFL Energia guarantee | |||||
Financial institutions |
||||||||||
CPFL Energia |
||||||||||
Santander - working capital |
322,012 |
- |
86.40% of CDI |
1 installment in January 2016 |
No guarantee | |||||
CPFL Paulista |
||||||||||
Banco do Brasil - Working capital |
- |
105,500 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital |
- |
73,758 |
98.50% of CDI (f) |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital |
320,248 |
291,036 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
Banco do Brasil - Working capital |
- |
6,784 |
98.50% of CDI (f) |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital |
56,364 |
51,222 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
Banco do Brasil - Working capital |
- |
31,894 |
98.50% of CDI (f) |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz |
||||||||||
Banco do Brasil - Working capital |
42,273 |
38,417 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
8,128 |
8,083 |
CDI + 0,27% (f) |
12 semiannual installments from June 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Banco IBM - Working capital |
7,015 |
7,419 |
100.0% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
25,522 |
25,666 |
CDI + 0.1% |
12 semiannual installments from October 2014 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
7,223 |
7,969 |
CDI + 0.27% |
12 semiannual installments from March 2015 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
18,194 |
10,307 |
CDI + 0.27% to 1.33 (f) |
12 semiannual installments from June 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Banco do Brasil - Working capital |
26,901 |
24,447 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
9,019 |
4,036 |
CDI + 0.27% to 1.33 (f) |
12 semiannual installments from June 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Banco do Brasil - Working capital |
3,715 |
3,376 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
14,668 |
15,064 |
100.0% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
13,750 |
13,836 |
CDI + 0.1% |
12 semiannual installments from October 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Banco do Brasil - Working capital |
24,339 |
22,119 |
104.90% of CDI (f) |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
4,760 |
4,888 |
100.0% of CDI |
14 Semi-annual installments from December 2012 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital |
14,066 |
15,519 |
CDI + 0.27% |
12 semiannual installments from March 2015 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
Banco IBM - Working capital |
5,934 |
6,316 |
CDI + 0.10% |
11 semiannual installments from June 2013 |
CPFL Energia guarantee | |||||
CPFL Geração |
||||||||||
Banco do Brasil - Working capital |
617,520 |
637,635 |
109.5% of CDI |
1 installment in March 2019 |
CPFL Energia guarantee | |||||
CPFL Renováveis |
||||||||||
HSBC |
300,785 |
322,336 |
CDI + 0.5% (i) |
8 annual installment from June 2013 |
Shares alienation | |||||
CPFL Telecom |
||||||||||
Banco IBM - Working capital |
34,513 |
38,489 |
CDI + 0.18% |
12 semiannual installments from August 2014 |
CPFL Energia guarantee |
60
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Other |
||||||||||
Eletrobrás |
||||||||||
CPFL Paulista |
4,286 |
5,414 |
RGR + 6% to 6.5% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Piratininga |
126 |
239 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
RGE |
8,180 |
9,746 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Santa Cruz |
1,172 |
1,601 |
RGR + 6% |
monthly installments from January 2007 |
Receivables and promissory notes | |||||
CPFL Leste Paulista |
586 |
747 |
RGR + 6% |
monthly installments from February 2008 |
Receivables and promissory notes | |||||
CPFL Sul Paulista |
610 |
808 |
RGR + 6% |
monthly installments from August 2007 |
Receivables and promissory notes | |||||
CPFL Jaguari |
28 |
41 |
RGR + 6% |
monthly installments from June 2007 |
Receivables and promissory notes | |||||
CPFL Mococa |
183 |
222 |
RGR + 6% |
monthly installments from January 2008 |
Receivables and promissory notes | |||||
Other |
51,242 |
105,034 |
||||||||
Subtotal Brazilian Currency - Cost |
7,415,323 |
7,257,338 |
||||||||
Foreign Currency |
||||||||||
Measured at fair value |
||||||||||
Financial Institutions |
||||||||||
CPFL Energia |
||||||||||
Santander |
308,427 |
- |
US$ + 1.547% (3) |
1 installment in February 2016 |
No guarantee | |||||
Bradesco |
162,365 |
- |
US$ + 1.72% (2) (f) |
1 installment in June 2016 |
No guarantee | |||||
Santander |
206,227 |
- |
US$ + 1.918% (3) |
1 installment in September 2016 |
No guarantee | |||||
CPFL Paulista |
||||||||||
Bank of America Merrill Lynch |
415,054 |
270,248 |
US$ + 3.69 % (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
- |
399,887 |
US$ + Libor 3 months + 1.48% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
185,326 |
119,561 |
US$+Libor 3 months+1.70% (4) |
1 installment in September 2018 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
206,151 |
- |
US$ + Libor 3 months + 0.88% (3) (g) |
1 installment in February 2020 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
205,983 |
132,887 |
US$+Libor 3 months+0.80% (3) (f) |
4 semiannual installments from September 2017 |
CPFL Energia guarantee and promissory notes | |||||
BNP Paribas |
92,589 |
- |
Euro + 1.6350% (3) |
1 installment in January 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
- |
133,585 |
US$ + Libor 6 months + 1.77% (3) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
206,110 |
132,962 |
US$+Libor 3 months + 1.35% (4) |
1 installment in March 2019 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
239,746 |
- |
US$ + Libor 3 months + 1.44% (3) |
1 installment in January 2020 |
CPFL Energia guarantee and promissory notes | |||||
HSBC |
356,896 |
- |
US$ + Libor 3 months + 1.30% (3) |
1 installment in January 2018 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
165,855 |
106,383 |
US$ + 2,28% to 2,32% (3) |
1 installment in December 2017 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
144,899 |
- |
US$ + 2.36% to 2.39% (3) |
1 installment in January 2018 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
103,549 |
- |
US$ + 2.74% (3) |
1 installment in January 2019 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
61,947 |
- |
US$ + 2.2% (3) |
1 installment in February 2018 |
CPFL Energia guarantee and promissory notes | |||||
Merrill Lynch |
618,992 |
- |
US$ + Libor 3 months + 1.40% (3) |
1 installment in February 2018 |
CPFL Energia guarantee and promissory notes | |||||
Mizuho Bank |
308,822 |
199,235 |
US$+Libor 3 months+1.55% (3) (f) |
3 semiannual installments from March 2018 |
CPFL Energia guarantee and promissory notes | |||||
Morgan Stanley |
205,979 |
133,601 |
US$ + Libor 6 months + 1.75% (3) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
99,857 |
64,958 |
US$ + 3.3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Piratininga |
||||||||||
Bank of America Merrill Lynch |
51,623 |
- |
US$ + Libor 3 months + 1.15% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
103,168 |
- |
US$ + Libor 3 months + 1.15% (3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
BNP Paribas |
254,618 |
- |
Euro + 1.6350% (3) |
1 installment in January 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
258,081 |
- |
US$ + Libor 3 months + 1.41% (3) |
02 annual installments from January 2019 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
- |
21,401 |
US$ + Libor 6 months + 1.69%(3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
- |
167,050 |
US$ + Libor 6 months + 1.14% (3) |
1 installment in January 2017 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
206,110 |
132,962 |
US$ + Libor 3 months + 1.35% (4) |
1 installment in March 2019 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
185,694 |
120,585 |
US$ + 2.58% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
130,426 |
84,843 |
US$ + 3.3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
68,154 |
- |
US$ + 2.08% (3) |
1 installment in August 2017 |
CPFL Energia guarantee and promissory notes | |||||
Sumitomo |
206,582 |
133,259 |
US$ + Libor 3 months + 1.35% (3) (f) |
1 installment in April 2018 |
CPFL Energia guarantee and promissory notes | |||||
RGE |
||||||||||
Bank of Tokyo-Mitsubishi |
74,268 |
47,908 |
US$ + Libor 3 months + 0.82%(3) |
1 installment in April 2018 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
338,013 |
218,046 |
US$ + Libor 3 months + 0.83%(3) |
1 installment in May 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
61,872 |
39,912 |
US$ + Libor 3 months + 1.25%(4) |
2 annual installments from May 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
290,622 |
186,593 |
US$ + Libor 6 months + 1.45% (3) |
1 installment in April 2017 |
CPFL Energia guarantee and promissory notes | |||||
HSBC |
56,154 |
36,223 |
US$ + Libor 3 months + 1,30% (4) |
1 installment in October 2017 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
250,702 |
- |
US$ + 2.78% (3) |
1 installment in February 2018 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
146,550 |
- |
US$ + 1.35% (3) |
1 installment in February 2016 |
CPFL Energia guarantee and promissory notes | |||||
J.P. Morgan |
- |
126,126 |
US$ + 2.64% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Santa Cruz |
||||||||||
J.P. Morgan |
- |
25,864 |
US$ + 2.38% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
36,800 |
23,590 |
USD + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Leste Paulista |
||||||||||
Scotiabank |
- |
32,926 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Sul Paulista |
||||||||||
J.P. Morgan |
- |
13,578 |
US$ + 2.38% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
40,480 |
25,949 |
USD + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
- |
13,829 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Jaguari |
||||||||||
Santander |
57,040 |
36,564 |
USD + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
- |
17,122 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Mococa |
||||||||||
Scotiabank |
- |
14,488 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Geração |
||||||||||
HSBC |
411,963 |
265,779 |
US$+Libor 3 months + 1.30% (3) |
1 installment in March 2017 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Serviços |
||||||||||
J.P. Morgan |
15,631 |
10,040 |
US$ + 1,75% (3) |
1 installment in October 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Telecom |
||||||||||
Banco Itaú |
14,516 |
9,202 |
US$ + 2,35% (3) |
1 installment in November 2015 |
CPFL Energia guarantee and promissory notes | |||||
Paulista Lajeado |
||||||||||
Banco Itaú |
44,828 |
- |
US$ + 3.196% (4) |
1 installment in March 2018 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Brasil |
||||||||||
Scotiabank |
55,823 |
- |
US$ + 2.779% (3) |
1 installment in August 2018 |
CPFL Energia guarantee and promissory notes | |||||
Mark to market |
(555,692) |
(55,998) |
||||||||
Total Foreign Currency - fair value |
7,098,797 |
3,441,149 |
||||||||
Fundraising costs(*) |
(21,851) |
(20,110) |
||||||||
Total - Consolidated |
14,492,270 |
10,678,376 |
||||||||
The subsidiaries hold swaps converting the operating cost of currency variation to interest tax variation in reais. corresponding to : | ||||||||||
(1) 143.85% of CDI |
(3) 99% to 109% of CDI |
|||||||||
(2) 95,2% of CDI |
(4) 109.1% to 119% of CDI |
|||||||||
Effective rate: |
||||||||||
(a) 30% to 40% of CDI |
(e) 80.1% to 90% of CDI |
(i) CDI + 0.73% |
||||||||
(b) 40.1% to 50% of CDI |
(f) 100.1% to 120% of CDI |
(J) Fixed rate 10.57% |
||||||||
(c) 60.1% to 70% of CDI |
(g) 110.1% to 120% of CDI |
|||||||||
(d) 70.1% to 80% of CDI |
(h) 120.1% to 130% of CDI |
(*) In accordance with CPC 08/IAS 39, this refers to the fundraising costs attributable to issuance of the respective debts.
61
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
In accordance with CPC 38 and 39 and IAS 32 and 39, the Company and its subsidiaries classified their loans and financing, as segregated in the tables above, as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit and loss.
The objective of classification of financial liabilities on loans and financing measured at fair value is to compare the effects of recognition of income and expense derived from marking derivatives to market, tied to the loans and financing, in order to obtain more relevant and consistent accounting information. At September 30, 2015, the total balance of the loans and financing measured at fair value was R$ 7,098,797 (R$ 3,441,149 at December 31, 2014).
Changes in the fair values of these loans and financing are recognized in the financial income/expense of the subsidiaries. Accumulated gains of R$ 555,692 at September 30, 2015 (R$ 55,998 at December 31, 2014) on marking the loans and financing to market, less the losses of R$ 345,275 (R$ 25,382 at December 31, 2014) of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (note 33), resulted in a net gain of R$ 210,417 (R$ 30,616 as December 31, 2014).
The maturities of the principal long-term balances of loans and financing are scheduled as follows:
Maturity |
Consolidated |
From October 1, 2016 |
202,787 |
2017 |
1,923,048 |
2018 |
4,439,696 |
2019 |
2,297,840 |
2020 |
1,056,164 |
2021 to 2025 |
1,520,964 |
2026 to 2030 |
577,139 |
2031 to 2035 |
7,212 |
Subtotal |
12,024,849 |
Mark to Market |
(486,869) |
Total |
11,537,980 |
Main fund-raising in the year:
Brazilian currency | ||||||||||||
R$ thousand |
| |||||||||||
Company |
Bank / credit line |
Total approved |
2015 released |
Released net of fundraising costs |
Interest |
Destination of the resources | ||||||
Investment |
||||||||||||
CPFL Paulista |
FINEM VII |
427,716 |
204,436 |
203,666 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Piratininga |
FINEM VI |
194,862 |
125,153 |
124,568 |
Quarterly |
Subsidiary's investment plan | ||||||
RGE |
FINEM VII |
266,790 |
151,696 |
151,084 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Santa Cruz |
FINEM (a) |
25,360 |
1,264 |
1,264 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Leste Paulista |
FINEM (a) |
13,045 |
1,915 |
1,915 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Sul Paulista |
FINEM (a) |
12,280 |
2,187 |
2,187 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Jaguari |
FINEM (a) |
10,398 |
1,274 |
1,274 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Mococa |
CCB - Santander (a) |
6,119 |
516 |
516 |
Quarterly |
Subsidiary's investment plan | ||||||
CPFL Serviços |
FINAME (a) |
1,914 |
1,914 |
1,914 |
Quarterly |
Machinery and equipment acquisition | ||||||
CPFL Transmissão Piracicaba |
FINAME (a) |
7,317 |
3,020 |
3,020 |
Quarterly |
Machinery and equipment acquisition | ||||||
CPFL ESCO |
FINAME (a) |
461 |
461 |
461 |
Quarterly |
Machinery and equipment acquisition | ||||||
CPFL Renováveis |
FINEM XXV |
84,338 |
75,732 |
75,732 |
Monthly |
Subsidiary's investment plan | ||||||
Financial institution |
||||||||||||
CPFL Energia |
Working capital - CCB - Santander (a) |
300,000 |
300,000 |
294,383 |
On debt maturity |
Reinforce working capital | ||||||
CPFL Leste Paulista |
Working capital - CCB - Banco IBM (a) |
7,563 |
7,563 |
7,563 |
Semiannual |
Reinforce working capital | ||||||
CPFL Sul Paulista |
Working capital - CCB - Banco do Brasil (a) |
4,791 |
4,791 |
4,791 |
Semiannual |
Reinforce working capital | ||||||
CPFL Renováveis |
Votorantim - promissory note (a) |
50,000 |
50,000 |
50,000 |
On debt maturity |
SPHs development | ||||||
1,412,954 |
931,922 |
924,337 |
62
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Foreign currency | ||||||||||||
R$ thousand |
| |||||||||||
Company |
Bank / credit line |
Total approved |
2015 released |
Released net of fundraising costs |
Interest |
Destination of the resources | ||||||
Financial institutions |
||||||||||||
CPFL Energia |
CCB-I - Banco Santander (a) |
200,000 |
200,000 |
200,000 |
On debt maturity |
Extend the debt profile | ||||||
CPFL Energia |
FRN - Banco Santander (a) |
187,750 |
187,750 |
187,750 |
On debt maturity |
Reinforce working capital | ||||||
CPFL Energia |
Working capital - Law 4131 - Bradesco (a) |
149,208 |
149,208 |
147,865 |
On debt maturity |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - Banco de Tokyo Mitsubishi |
142,735 |
142,735 |
141,308 |
Quarterly |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - BNP Paribas |
63,896 |
63,896 |
63,896 |
Semiannual |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - Citibank |
156,600 |
156,600 |
156,600 |
Quarterly |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - HSBC Bank |
227,673 |
227,673 |
227,673 |
Quarterly |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - JP Morgan |
203,771 |
203,771 |
203,771 |
Semiannual |
Reinforce working capital | ||||||
CPFL Paulista |
Working capital - Law 4131 - Merrill Lynch |
405,300 |
405,300 |
405,300 |
Quarterly |
Reinforce working capital | ||||||
CPFL Piratininga |
Working capital - Law 4131 - BNP Paribas |
175,714 |
175,714 |
175,714 |
Semiannual |
Reinforce working capital | ||||||
CPFL Piratininga |
Working capital - Law 4131 - Citibank |
169,837 |
169,837 |
169,837 |
Quarterly |
Reinforce working capital | ||||||
CPFL Piratininga |
Working capital - Law 4131 - Scotiabank |
55,440 |
55,440 |
55,440 |
Semiannual |
Reinforce working capital | ||||||
CPFL Piratininga |
Working capital - Law 4131 - Bank of America (a) |
124,250 |
124,250 |
124,250 |
Quarterly |
Reinforce working capital | ||||||
RGE |
Working capital - Law 4131 - J.P. Morgan |
171,949 |
171,949 |
171,949 |
Semiannual |
Reinforce working capital | ||||||
RGE |
Working capital - Law 4131 - J.P. Morgan (a) |
100,000 |
100,000 |
100,000 |
Semiannual |
Reinforce working capital | ||||||
CPFL Brasil |
Working capital - Law 4131 - Scotiabank |
45,360 |
45,360 |
45,360 |
Semiannual |
Reinforce working capital | ||||||
Paulista Lajeado |
CCB-I - Banco Itaú Unibanco (a) |
35,000 |
35,000 |
35,000 |
Semiannual |
Reinforce working capital | ||||||
2,614,482 |
2,614,482 |
2,611,712 |
||||||||||
Total |
4,027,436 |
3,546,404 |
3,536,049 |
|||||||||
(a)The agreement has no restrictive covenants |
Restrictive covenants
The loan and financing agreements are subject to certain restrictive covenants and include clauses that require the Company and/or its subsidiaries to maintain certain financial ratios within pre-established parameters. Some loans contracted in 2015 have the clauses related to financial indicators, which are calculated half yearly in accordance with the Financial Statement of the company:
FINEM VI - CPFL Piratininga, FINEM VII - CPFL Paulista and RGE
Maintenance, by the subsidiaries, of the following financial ratios, annual calculated:
· Net indebtedness divided by EBITDA – maximum of 3.5
· Net indebtedness divided by the sum of net indebtedness and Shareholder’s Equity – maximum of 0.90
FINEM XXV - CPFL Renováveis
· Maintenance, by the subsidiary, of the debt coverage ratio (ICSD) higher than 1.3, during the contract amortization period.
Foreign currency loans - Law 4131 (Banco de Tokyo Mitsubishi, BNP Paribas, Citibank, HSBC Bank, JP Morgan, Merrill Lynch and Scotiabank) CPFL Paulista, CPFL Piratininga, RGE and CPFL Brasil
Maintenance, by the Company, of the following financial ratios, calculated semiannually:
63
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
· Net indebtedness divided by EBITDA – maximum of 3.75; and
· EBITDA divided by Financial Income (Expense) - minimum of 2.25.
For purposes of determining covenants, the definition of EBITDA, in the Company, takes into consideration inclusion of the account consolidation based on the interest direct or indirect in the subsidiaries, associates and joint ventures (for EBITDA and for assets and liabilities).
The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2014.
Company Management and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the Management of the Company and of its subsidiaries, all the restrictive covenants and clauses that are measured half-yearly and annually are adequately complied in accordance with the latest assessment periods, June 30, 2015 and December 31, 2014, respectively.
( 17 ) ACCRUED INTEREST ON DEBENTURES AND DEBENTURES
Consolidated | |||||||||||||||||
September 30, 2015 |
December 31, 2014 | ||||||||||||||||
Current and noncurrent interest |
Current |
Noncurrent |
Total |
Current and noncurrent interest |
Current |
Noncurrent |
Total | ||||||||||
Parent Company |
|||||||||||||||||
4th Issue |
Single series |
- |
- |
- |
- |
15,020 |
1,290,000 |
- |
1,305,020 | ||||||||
CPFL Paulista |
|||||||||||||||||
6th Issue |
Single series |
22,931 |
- |
660,000 |
682,931 |
38,673 |
- |
660,000 |
698,673 | ||||||||
7th Issue |
Single series |
11,096 |
- |
505,000 |
516,096 |
24,291 |
- |
505,000 |
529,291 | ||||||||
34,026 |
- |
1,165,000 |
1,199,026 |
62,964 |
- |
1,165,000 |
1,227,964 | ||||||||||
CPFL Piratininga |
|||||||||||||||||
3rd Issue |
Single series |
- |
- |
- |
- |
7,571 |
260,000 |
- |
267,571 | ||||||||
6th Issue |
Single series |
3,822 |
- |
110,000 |
113,822 |
6,446 |
- |
110,000 |
116,446 | ||||||||
7th Issue |
Single series |
5,163 |
- |
235,000 |
240,163 |
11,304 |
- |
235,000 |
246,304 | ||||||||
8,985 |
- |
345,000 |
353,985 |
25,320 |
260,000 |
345,000 |
630,320 | ||||||||||
RGE |
|||||||||||||||||
6th Issue |
Single series |
17,372 |
- |
500,000 |
517,372 |
29,298 |
- |
500,000 |
529,298 | ||||||||
7th Issue |
Single series |
3,735 |
- |
170,000 |
173,735 |
8,177 |
- |
170,000 |
178,177 | ||||||||
21,107 |
- |
670,000 |
691,107 |
37,475 |
- |
670,000 |
707,475 | ||||||||||
CPFL Santa Cruz |
|||||||||||||||||
1st Issue |
Single series |
3,042 |
- |
65,000 |
68,042 |
480 |
- |
65,000 |
65,480 | ||||||||
CPFL Brasil |
|||||||||||||||||
2nd Issue |
Single series |
11,330 |
- |
228,000 |
239,330 |
2,346 |
- |
228,000 |
230,346 | ||||||||
CPFL Geração |
|||||||||||||||||
3rd Issue |
Single series |
- |
- |
- |
- |
7,687 |
264,000 |
- |
271,687 | ||||||||
5th Issue |
Single series |
54,267 |
- |
1,092,000 |
1,146,267 |
11,236 |
- |
1,092,000 |
1,103,236 | ||||||||
6th Issue |
Single series |
6,934 |
- |
460,000 |
466,934 |
19,446 |
- |
460,000 |
479,446 | ||||||||
7th Issue |
Single series |
39,310 |
- |
635,000 |
674,310 |
13,739 |
- |
635,000 |
648,739 | ||||||||
8th Issue |
Single series |
1,929 |
- |
78,087 |
80,016 |
2,903 |
- |
72,390 |
75,293 | ||||||||
102,439 |
- |
2,265,087 |
2,367,526 |
55,012 |
264,000 |
2,259,390 |
2,578,401 | ||||||||||
CPFL Renováveis |
|||||||||||||||||
1st Issue - SIIF |
1st to 12nd series |
2,116 |
38,296 |
478,710 |
519,122 |
798 |
36,640 |
476,329 |
513,767 | ||||||||
1st Issue - PCH Holding 2 |
Single series |
616 |
8,701 |
140,792 |
150,109 |
57,991 |
8,701 |
149,492 |
216,184 | ||||||||
1st Issue - Renováveis |
Single series |
22,403 |
43,000 |
365,500 |
430,903 |
5,795 |
21,500 |
408,500 |
435,795 | ||||||||
2nd Issue - Renováveis |
Single series |
359 |
- |
300,000 |
300,359 |
9,603 |
- |
300,000 |
309,603 | ||||||||
3rd Issue - Renováveis |
Single series |
14,141 |
- |
296,000 |
310,141 |
- |
- |
- |
- | ||||||||
1st Issue - WF2 |
Single series |
- |
- |
- |
- |
2,984 |
30,000 |
- |
32,984 | ||||||||
2nd Issue - WF2 |
Single series |
26,506 |
132,000 |
- |
158,506 |
10,582 |
132,000 |
- |
142,582 | ||||||||
1st Issue - DESA |
Single series |
2,195 |
8,750 |
26,250 |
37,195 |
716 |
- |
35,000 |
35,716 | ||||||||
2nd Issue - DESA |
Single series |
13,575 |
- |
65,000 |
78,575 |
6,022 |
- |
65,000 |
71,022 | ||||||||
1st Issue - T16 |
Single series |
10,740 |
- |
277,200 |
287,940 |
- |
- |
- |
- | ||||||||
1st Issue - Campos dos Ventos V |
Single series |
1,677 |
- |
42,000 |
43,677 |
- |
- |
- |
- | ||||||||
1st Issue - Santa Úrsula |
Single series |
1,230 |
- |
30,800 |
32,030 |
- |
- |
- |
- | ||||||||
95,558 |
230,747 |
2,022,252 |
2,348,557 |
94,491 |
228,841 |
1,434,321 |
1,757,653 | ||||||||||
Fund raising costs(*) |
- |
- |
(30,758) |
(30,758) |
- |
(766) |
(30,311) |
(31,077) | |||||||||
Total |
276,489 |
230,747 |
6,729,581 |
7,236,817 |
293,108 |
2,042,075 |
6,136,400 |
8,471,583 |
(*) In accordance with CPC 08/IAS 39 this refers to the fundraising costs attributable to issuance of the respective debts.
64
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | ||||||||||
Issued |
Annual Remuneration |
Annual Effective rate |
Amortization Conditions |
Collateral | ||||||
Parent Company |
||||||||||
4th Issue |
Single series |
129,000 |
CDI + 0.40% |
CDI + 0.51% |
1 installment in May 2015 |
Unsecured | ||||
CPFL Paulista |
||||||||||
6th Issue |
Single series |
660 |
CDI + 0.8% (2) |
CDI + 0.87% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
50,500 |
CDI + 0.83% (3) |
CDI + 0.89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Piratininga |
||||||||||
3rd Issue |
Single series |
260 |
107% of CDI |
108.23% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
110 |
CDI + 0.8% (2) |
CDI + 0.91% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
23,500 |
CDI + 0.83% (2) |
CDI + 0.89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
RGE |
||||||||||
6th Issue |
Single series |
500 |
CDI + 0.8% (2) |
CDI + 0.88% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
17,000 |
CDI + 0.83% (3) |
CDI + 0.88% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Santa Cruz |
||||||||||
1st Issue |
Single series |
650 |
CDI + 1.4% |
CDI + 1.52% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Brasil |
||||||||||
2nd Issue |
Single series |
2,280 |
CDI + 1.4% |
CDI + 1.48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Geração |
||||||||||
3rd Issue |
Single series |
264 |
107% of CDI |
108.23% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
10,920 |
CDI + 1.4% |
CDI + 1.48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
46,000 |
CDI + 0.75% (1) |
CDI + 0.75% |
3 annual instalments from August 2018 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
63,500 |
CDI + 1.06% |
CDI + 1.11% |
1 installment in April 2019 |
CPFL Energia guarantee | ||||
8th Issue |
Single series |
1 |
IPCA + 5.86% (1) |
103.33% of CDI |
1 installment in April 2019 |
CPFL Energia guarantee | ||||
CPFL Renováveis |
||||||||||
1st Issue - SIIF |
1st to 12nd Series |
432,299,666 |
TJLP + 1% |
TJLP + 1% + 0.6% |
39 semi-annual installments from 2009 |
Fiduciary alienation | ||||
1st Issue - PCH Holding 2 |
Single series |
1,581 |
CDI + 1.6% |
CDI + 1.8% |
9 annual installments from June 2015 |
CPFL Renováveis guarantee | ||||
1st Issue - Renováveis |
Single series |
43,000 |
CDI + 1.7% |
CDI + 1.82% |
Annual installments from May 2015 |
BVP and PCH Holding fiduciary assignment of dividends | ||||
2st Issue - Renováveis |
Single series |
300,000 |
114.0% of CDI |
115.43% of CDI |
5 annual instalments from June 2017 |
Unsecured | ||||
3rd Issue - Renováveis |
Single series |
29,600 |
117.25% of CDI |
120.64% of CDI |
1 installment in May 2020 |
Unsecured | ||||
1st Issue - WF2 |
Single series |
12 |
CDI + 1.5% |
CDI + 1.5% |
1 installment in March 2015 |
Unsecured | ||||
2nd Issue - WF2 |
Single series |
20 |
CDI + 2% |
CDI + 2% |
1 installment in November de 2015 |
Unsecured | ||||
1st Issue - DESA |
Single series |
20 |
CDI + 1.75% |
CDI + 1.75% |
3 semi-annual installments from May de 2016 |
Unsecured | ||||
2nd Issue - DESA |
Single series |
65 |
CDI + 1.34% |
CDI + 1.34% |
3 semi-annual installments from April de 2018 |
Unsecured | ||||
1st Issue - T16 |
Single series |
27,720 |
112.75% of CDI |
116.94% of CDI |
1 installment in December 2016 |
CPFL Renováveis guarantee | ||||
1st Issue - Campos dos Ventos V |
Single series |
4,200 |
112.75% of CDI |
116.94% of CDI |
1 installment in December 2016 |
CPFL Renováveis guarantee | ||||
1st Issue - Santa Úrsula |
Single series |
3,080 |
112.75% of CDI |
116.94% of CDI |
1 installment in December 2016 |
CPFL Renováveis guarantee | ||||
The subsidiaries hold swaps that convert the prefixed component of interest on the operation to interest rate variation in reais. corresponding to: | ||||||||||
(1) 100.15% to 106.9% of CDI |
(3) 108% to 108.1% of CDI |
|||||||||
(2) 107% to 107.9% of CDI |
The maturities of the long-term balance of debentures are scheduled as follows:
Maturity |
Consolidated | |
From October 1, 2016 |
377,898 | |
2017 |
1,207,546 | |
2018 |
1,764,958 | |
2019 |
1,906,641 | |
2020 |
666,277 | |
2021 to 2025 |
711,952 | |
2026 to 2030 |
94,308 | |
Total |
6,729,581 |
Main fund-raising in the year:
R$ thousand |
| |||||||||||
Company |
Issue |
Issued |
2015 released |
Released net of fundraising costs |
Interest |
Destination of the resources | ||||||
CPFL Renováveis - holding |
3rd Issue - Single series |
29,600 |
296,000 |
293,596 |
Semiannually |
Change the debt profile and reinforce working capital | ||||||
CPFL Renováveis - T16 |
1st Issue - Single series |
27,720 |
277,200 |
275,659 |
Semiannually |
Inflow of resources into projects | ||||||
CPFL Renováveis - Campos dos Ventos V |
1st Issue - Single series |
4,200 |
42,000 |
41,757 |
Semiannually |
Inflow of resources into projects | ||||||
CPFL Renováveis - Santa Úrsula |
1st Issue - Single series |
3,080 |
30,800 |
30,618 |
Semiannually |
Inflow of resources into projects | ||||||
646,000 |
641,629 |
65
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Restrictive covenants
The restrictive covenants for debentures issued in 2015, which require maintenance of certain financial ratios within pre-established parameters, are as follows:
CPFL Renováveis
Ratios measured for CPFL Renováveis:
Third issue – CPFL Renováveis:
· Maintaining a Net Debt/EBITDA ratio of 5.6 or less in 2015, 5.4 in 2016, 4.6 in 2017, 4.0 in 2018 and 2019 and 3.75 from 2020.
First issue – T-16 (Turbina 16 Energia)
· Maintaining a consolidated Net Debt/EBITDA ratio of 5.6 or less in 2015.
First issue – Campos dos Ventos V Energias Renováveis
· Maintaining a consolidated Net Debt/EBITDA ratio of 5.6 or less in 2015.
First issue – Santa Úrsula Energias Renováveis
· Maintaining a consolidated Net Debt/EBITDA ratio of 5.6 or less in 2015.
The details of the restrictive conditions for other debentures are presented in the Financial Statements of December 31, 2014.
Company Management and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the Management of the Company and of its subsidiaries, all the restrictive covenants and clauses that are measured half-yearly and annually are adequately complied in accordance with the latest assessment periods, June 30, 2015 and December 31, 2014, respectively.
( 18 ) POST-EMPLOYMENT BENEFIT OBLIGATION
The subsidiaries sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I - CPFL Paulista:
The plan currently in force for the employees of the subsidiary CPFL Paulista through Fundação CESP is a Mixed Benefit Plan, with the following characteristics:
i. Defined Benefit Plan (“BD”) – in force until October 31, 1997 – a defined benefit plan, which grants a Proportional Supplementary Defined Benefit (“BSPS”), in the form of a lifetime income convertible into a pension, to participants enrolled prior to October 31, 1997, the amount being defined in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. The total responsibility for coverage of actuarial deficits of this plan falls to the subsidiary.
ii. Mixed model, as from November 1, 1997, which covers:
· benefits for risk (disability and death), under a defined benefit plan, in which the subsidiary assumes responsibility for Plan’s actuarial deficit, and
· scheduled retirement, under a variable contribution plan, consisting of a benefit plan, which is a defined contribution plan up to the granting of the income, and does not generate any actuarial liability for the subsidiary CPFL Paulista. The benefit plan only becomes a defined benefit plan, consequently generating actuarial responsibility for the subsidiary, after the granting of a lifetime income, convertible or not into a pension.
Additionally, subsidiary’s Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
66
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
II - CPFL Piratininga:
The plan currently in force for the employees of the subsidiary CPFL Piratininga through Fundação CESP is a Supplementary Retirement and Pension Plan with the following characteristics:
i. Defined Benefit Plan (“BD”) - in force until March 31, 1998 – a defined-benefit plan, which concedes a Proportional Supplementary Defined Benefit (BSPS), in the form of a lifetime income convertible into a pension to participants registered up to March 31, 1998, to an amount calculated in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time. CPFL Piratininga has full responsibility for covering the actuarial deficits of this Plan.
ii. Defined Benefit Plan - in force after March 31, 1998 – defined-benefit type plan, which concedes a lifetime income convertible into a pension based on the past service time accumulated after March 31, 1998, based on 70% of the average actual monthly salary for the last 36 months of active service. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time. The responsibility for covering the actuarial deficits of this Plan is equally divided between CPFL Piratininga and the participants.
iii. Variable Contribution Plan – implemented together with the Defined Benefit plan effective after March 31, 1998. This is a defined-benefit type pension plan up to the granting of the income, and generates no actuarial liability for CPFL Piratininga. The pension plan only becomes a Defined Benefit type plan after the concession of the lifetime income, convertible (or not) into a pension, and accordingly starts to generate actuarial liabilities for the subsidiary.
Additionally, subsidiary’s Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
- RGE:
A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, less the presumed Social Security benefit, with a Segregated Net Asset management by ELETROCEEE. Only those whose work contracts were transferred from CEEE to RGE are entitled to this benefit. A defined benefit private pension plan was set up in January 2006 with Bradesco Vida e Previdência for employees admitted from 1997.
- CPFL Santa Cruz:
The benefits plan of the subsidiary CPFL Santa Cruz, managed by BB Previdência - Fundo de Pensão do Banco do Brasil, is a defined contribution plan.
- CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa and CPFL Jaguari:
In December 2005, the companies joined the CMSPREV private pension plan, managed by IHPREV Pension Fund. The plan is structured as a defined contribution plan.
- CPFL Geração:
The employees of the subsidiary CPFL Geração belong to the same pension plan as CPFL Paulista.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
67
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
18.1 Changes in the defined benefit plans:
The changes in the period in the net actuarial liability in accordance with CPC 33 (R1) are as follows:
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total | |||||
Net actuarial liabilities at of December 31, 2014 |
505,140 |
73,383 |
3,261 |
6,264 |
588,048 | ||||
Expense (income) recognized in income statement |
40,535 |
8,016 |
340 |
145 |
49,036 | ||||
Sponsors' contributions transferred during the period |
(73,385) |
(20,478) |
(1,526) |
(5,351) |
(100,740) | ||||
Actuarial losses (gains) by changes in the financial assumptions |
(89,404) |
(48,215) |
766 |
(1,058) |
(137,911) | ||||
Net actuarial liabilities at of June 30, 2015 |
382,886 |
12,706 |
2,841 |
- |
398,433 | ||||
Other contributions |
16,035 |
525 |
93 |
68 |
16,721 | ||||
Total liability |
398,921 |
13,231 |
2,934 |
68 |
415,153 | ||||
Current |
77,315 | ||||||||
Noncurrent |
337,839 |
In this quarter, due to the significant change in the Brazilian macroeconomic scenario in comparison with December 31, 2014, the actuarial reports were updated to the base date of September 30, 2015 and the balances of liabilities and other comprehensive income were adjusted to reflect the new reports.
The income and expense recognized as operating cost in the actuary’s report are shown below:
Nine months 2015 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
954 |
2,910 |
141 |
19 |
4,024 | ||||
Interest on actuarial obligations |
315,237 |
81,999 |
7,314 |
17,378 |
421,928 | ||||
Expected return on plan assets |
(275,656) |
(76,893) |
(7,116) |
(17,252) |
(376,917) | ||||
Total expense (income) |
40,535 |
8,016 |
340 |
145 |
49,036 | ||||
Nine months 2014 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
870 |
2,952 |
114 |
(33) |
3,903 | ||||
Interest on actuarial obligations |
303,694 |
78,069 |
6,939 |
20,811 |
409,513 | ||||
Expected return on plan assets |
(274,290) |
(75,036) |
(7,095) |
(20,971) |
(377,392) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
99 |
- |
99 | ||||
Total expense (income) |
30,274 |
5,984 |
57 |
(192) |
36,123 |
As mentioned above, due to the changes in the Brazilian macroeconomic scenario, the actuarial reports were updated to September 2015. The estimated expense and revenue to be recorded in the fourth quarter of 2015 are shown below:
4th quarter 2015 - estimated | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
230 |
823 |
19 |
(108) |
964 | ||||
Interest on actuarial obligations |
110,229 |
28,425 |
2,629 |
8,319 |
149,602 | ||||
Expected return on plan assets |
(99,871) |
(28,519) |
(2,575) |
(8,683) |
(139,648) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
- |
232 |
232 | ||||
Total expense (income) |
10,588 |
729 |
73 |
(240) |
11,150 |
The principal assumptions taken into consideration in the actuarial calculation were , based on the actuarial reports prepared for the period of nine months ended on September 30, 2015 and for the fiscal years ended on December 31, 2014 and 2013 financial statements, as follows:
68
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
September 30, 2015 |
December 31, 2014 |
December 31, 2013 | |||
Nominal discount rate for actuarial liabilities: |
12.56% p.a. |
11.46% p.a. |
11.72% p.a. | ||
Nominal return rate on plan assets: |
12.56% p.a. |
11.46% p.a. |
11.72% p.a. | ||
Estimated rate of nominal salary increase: |
8.15% p.a. |
8.15% p.a. |
7.10% p.a. | ||
Estimated rate of nominal benefits increase: |
0.0% p .a. |
0.0% p .a. |
0.0% p .a. | ||
Estimated long-term inflation rate (basis for establishing nominal rates above) |
5.00% p.a. |
5.00% p.a. |
5.00% p.a. | ||
General biometric mortality table: |
AT-2000 (-10) |
AT-2000 (-10) |
AT-83 | ||
Biometric table for the onset of disability: |
Low light |
Low light |
Mercer | ||
Expected turnover rate: |
ExpR_2012* |
ExpR_2012* |
0.3 / (Service | ||
Likelihood of reaching retirement age: |
100% when a beneficiary of the plan first becomes eligible |
100% when a beneficiary of the plan first becomes eligible |
100% when a beneficiary of the plan first becomes eligible | ||
(*) FUNCESP experience, with uniform aggravation of 15% between the ages of 30 and 40, and null from 45 years of age |
( 19 ) REGULATORY CHARGES
Consolidated | |||
September 30, 2015 |
December 31, 2014 | ||
Fee for the use of water resources |
1,722 |
1,676 | |
Global reverse fund - RGR |
16,007 |
15,993 | |
ANEEL inspection fee |
1,807 |
1,553 | |
Energy development account - CDE (notes 26.6) |
953,527 |
24,570 | |
FUST and FUNTEL |
2 |
2 | |
Other consumer charges |
505,854 |
- | |
Total |
1,478,920 |
43,795 |
Energy development account – CDE – Refers to (i) annual quota of CDE to 2015 amounting R$ 803,024 (R$ 24,570 at December 31, 2014); (ii) quota intended to the resources from CDE from January 2013 to January 2014 amounting R$ 90,768 and (iii) quota intended to the resources from the regulated market account (ACR) from February 2014 to December 2014, amounting R$ 59,735. The subsidiary CPFL Piratininga offset CDE Accounts Payable (Note 11) and accounts receivable – CDE contribution in September 2015, as the receipt of payment of R$ 80,051 from Eletrobrás was issued on September 25, 2015. The other distribution subsidiaries received the receipt of payment by Eletrobrás on October 1, 2015, and therefore reconciled the accounts in October 2015, as mentioned in Note 35.2.
Other consumer charges – Mainly refers to the amount to be transferred to the main account features tariff flag ("CCRBT") (note 26.5).
( 20 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE
Consolidated | |||
September 30, 2015 |
December 31, 2014 | ||
Current |
|||
ICMS (State VAT) |
402,304 |
266,489 | |
PIS (tax on revenue) |
28,828 |
15,096 | |
COFINS (tax on revenue) |
133,439 |
69,701 | |
IRPJ (corporate income tax) |
38,404 |
35,304 | |
CSLL (social contribution tax) |
17,414 |
22,242 | |
Other |
26,167 |
27,434 | |
Total |
646,556 |
436,267 |
69
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 21 ) PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS
Consolidated | |||||||
September 30, 2015 |
December 31, 2014 | ||||||
Provision for tax, civil and labor risks |
Escrow Deposits |
Provision for tax, civil and labor risks |
Escrow Deposits | ||||
Labor |
|||||||
Various |
190,918 |
75,880 |
125,472 |
82,857 | |||
Civil |
|||||||
Various |
187,417 |
118,340 |
189,857 |
120,696 | |||
Tax |
|||||||
FINSOCIAL |
29,298 |
82,641 |
27,585 |
77,576 | |||
Income tax |
134,626 |
869,446 |
120,054 |
829,589 | |||
Other |
22,977 |
52,961 |
19,533 |
51,755 | |||
186,901 |
1,005,048 |
167,172 |
958,920 | ||||
Other |
20,251 |
654 |
25,650 |
4 | |||
Total |
585,486 |
1,199,922 |
508,151 |
1,162,477 |
The changes in the provisions for tax, civil and labor risks are shown below:
Consolidated | |||||||||||
At December 31, 2014 |
Addition |
Reversal |
Payment |
Monetary restatement |
At September 30, 2015 | ||||||
Labor |
125,472 |
145,716 |
(50,322) |
(42,687) |
12,738 |
190,918 | |||||
Civil |
189,857 |
90,127 |
(34,984) |
(84,790) |
27,206 |
187,417 | |||||
Tax |
167,172 |
18,089 |
(2,327) |
(5,447) |
9,415 |
186,901 | |||||
Other |
25,650 |
3,255 |
- |
(10,032) |
1,378 |
20,251 | |||||
508,151 |
257,187 |
(87,633) |
(142,956) |
50,737 |
585,486 |
The provision for tax, civil and labor risks were based on assessment of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the legal advisers and the Management of the Company and its subsidiaries.
Details of the provisions for tax, civil and labor risks and escrow deposits are presented in the financial statements of December 31, 2014.
Possible losses
The Company and its subsidiaries are parties to other suits in which Management, supported by its external legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. Consequently, no provision has been established for these. The claims relating to possible losses, at September 30, 2015, were as follows: (i) R$ 687,202 labor (R$ 459,303 at December 31, 2014) related mainly to workplace accidents, risk premium, overtime, etc.; (ii) R$ 542,580 civil (R$ 481,575 at December 31, 2014) are related mainly to bodily injury, environmental impacts and tariff increases; and (iii) R$ 3,543,367 tax (R$ 3,216,981 at December 31, 2014), related mainly to ICMS, FINSOCIAL, PIS and COFINS and Income taxes, being one of the main claims the deductibility of the expense recognized in 1997 in relation to the commitment assumed for the pension plan of the employees of the subsidiary CPFL Paulista with Fundação CESP estimated amounting R$ 1,051,177, for which CPFL Paulista has a linked escrow deposit of R$ 732,111 and (iv) R$ 63,468 regulatory at September 30, 2015 (R$ 39,739 at December 31, 2014).
The possible regulatory loss mainly includes the collection of the system service charge - ESS, established in the CNPE Resolution 03 of March 6, 2013. In relation to which, through the Brazilian Association of Independent Electric Energy Producers - APINE and the Brazilian Association for Generation of Clean Energy - ABRAGEL, the Company's subsidiaries and joint ventures obtained an injunction suspending collection of the charge. The Company's legal counsel classified the risk of loss as possible. The total amount of the risk is R$ 28,652, manly related to for the subsidiaries CPFL Brasil (R$ 6,122), CPFL Renováveis (R$ 12,642), Ceran (R$ 7,926), and Paulista Lajeado (R$ 1,651).
70
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The decision of the High Court of Justice (TST), ruling that labor debts in the Labor Court should be adjusted in accordance with the Extended National Consumer Price Index (IPCA-E), was published on August 14, 2015, effective from June 30, 2009. In view of the situation, a Constitutional Objection with a an application for an injunction was filed with the STF, requesting suspension of the effect of the decision handed down by the TST The Federal Supreme Court (STF). On October 14, 2015, the Federal Supreme Court (STF) handed down a decision approving the request for an injunction to suspend the effects of the TST's decision and the single scale published by the CSJT, and also ordering the TST to provide the necessary clarification. Management of the Company and its subsidiaries therefore classify the chances of losses as possible. Pending further definition by the Judiciary, the amounts involved cannot yet be estimated with reasonable accuracy.
Based on the opinion of their external legal advisers, Management of the Company and its subsidiaries consider that the registered amounts represent the best estimate.
( 22 ) PUBLIC UTILITIES
Consolidated | |||||
Company |
September 30, 2015 |
December 31, 2014 |
Number of remaining installments | ||
CERAN |
89,029 |
84,992 |
246 | ||
Current |
4,343 |
4,000 |
|||
Non current |
84,686 |
80,992 |
( 23 ) OTHER ACCOUNTS PAYABLE
Consolidated | ||||||||
Current |
Noncurrent | |||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 | |||||
Consumers and concessionaires |
59,441 |
49,710 |
- |
- | ||||
Energy efficiency program - PEE |
274,456 |
267,123 |
35,437 |
13,370 | ||||
Research & Development - P&D |
86,096 |
105,125 |
28,222 |
12,389 | ||||
National scientific and technological development fund - FNDCT |
2,385 |
1,469 |
3 |
- | ||||
Energy research company - EPE |
1,192 |
734 |
- |
- | ||||
Fund of reversal |
- |
- |
17,750 |
17,750 | ||||
Advances |
143,727 |
85,683 |
26,460 |
23,849 | ||||
Provision for socio-environmental costs and decommissioning of assets |
- |
- |
53,068 |
49,938 | ||||
Payroll |
9,647 |
12,232 |
- |
- | ||||
Profit sharing |
33,082 |
55,659 |
7,413 |
7,413 | ||||
Collections agreement |
122,556 |
91,889 |
- |
- | ||||
Guarantees |
- |
- |
29,268 |
31,479 | ||||
Advance CDE |
67,615 |
35,053 |
- |
- | ||||
Business combination |
44,460 |
70,419 |
- |
16,152 | ||||
Other |
45,063 |
60,844 |
2,883 |
11,425 | ||||
Total |
889,721 |
835,941 |
200,506 |
183,766 |
71
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 24 ) SHAREHOLDER’S EQUITY
The shareholders’ interest in the Company’s equity as of September 30, 2015 and December 31, 2014 are shown below:
Number of shares | ||||||||
September 30, 2015 |
December 31, 2014 | |||||||
Shareholders |
Common shares |
Interest % |
Common shares |
Interest % | ||||
BB Carteira Livre I FIA |
262,698,037 |
26.45 |
288,569,602 |
29.99 | ||||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
29,756,032 |
3.00 |
477,700 |
0.05 | ||||
Camargo Correa S.A. |
26,764 |
0.00 |
837,860 |
0.09 | ||||
ESC Energia S.A. |
234,086,204 |
23.57 |
234,092,930 |
24.33 | ||||
Bonaire Participações S.A. |
1,238,334 |
0.12 |
1,200,000 |
0.12 | ||||
Energia São Paulo FIA |
146,463,379 |
14.75 |
141,929,430 |
14.75 | ||||
Fundação Petrobras de Seguridade Social - Petros |
1,816,119 |
0.18 |
1,759,900 |
0.18 | ||||
Fundação Sistel de Seguridade Social |
- |
- |
19,500 |
0.00 | ||||
BNDES Participações S.A. |
66,914,177 |
6.74 |
64,842,768 |
6.74 | ||||
Antares Holdings Ltda. |
16,552,110 |
1.67 |
16,039,720 |
1.67 | ||||
Brumado Holdings Ltda. |
35,604,273 |
3.59 |
34,502,100 |
3.59 | ||||
Members of the Board of Directors |
- |
- |
800 |
0.00 | ||||
Members of Executive Board |
105,672 |
0.01 |
102,300 |
0.01 | ||||
Other shareholders |
197,753,114 |
19.91 |
177,899,650 |
18.49 | ||||
Total |
993,014,215 |
100.00 |
962,274,260 |
100.00 |
Capital increase and bonus shares to shareholders approval - EGM
With a view to reinforcing the Company's capital structure, the Extraordinary General Meeting of April 29, 2015 approved the capitalization of the balance of the statutory - working capital improvement by issuing new shares to the shareholders, amounting R$ 554,888, 30,739,955 common shares were issued, whose distribution was issued to shareholders, as a bonus shares, pursuant to Article 169 of Law 6,404 / 76.
Details of the items included in shareholders’ equity are described in the financial statements of December 31, 2014.
( 25 ) EARNINGS PER SHARE
Earnings per share – basic and diluted
Calculation of the basic and diluted earnings per share for the quarters and nine months ended in September 30, 2015 and 2014 was based on the net income attributable to controlling shareholders and the average weighted number of common shares outstanding during the periods. For the diluted earnings per share, it was considered the dilutive effects of instruments convertible into shares, as shown below:
2015 |
2014 |
|||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months |
|||||
Numerator |
||||||||
Net income attributable to controlling shareholders |
267,613 |
560,763 |
96,041 |
437,171 |
||||
Denominator |
||||||||
Weighted average shares outstanding during the period |
993,014,215 |
(**) |
993,014,215 |
(**) |
993,014,215 |
(**) |
993,014,215 |
(**) |
Net income per share - basic |
0.27 |
0.56 |
0.10 |
0.44 |
||||
Numerator |
||||||||
Net income attributable to controlling shareholders |
267,613 |
560,763 |
96,041 |
437,171 |
||||
Dilutive effect of convertible debentures of subsidiary CPFL Renováveis (*) |
(8,109) |
(9,297) |
(9,190) |
(10,142) |
||||
Net income attributable to the Controlling Shareholders |
259,504 |
551,466 |
86,851 |
427,030 |
||||
Denominator |
||||||||
Weighted average shares outstanding during the period |
993,014,215 |
(**) |
993,014,215 |
(**) |
993,014,215 |
(**) |
993,014,215 |
(**) |
Net income per share - diluted |
0.26 |
0.56 |
0.09 |
0.43 |
||||
(*)Proportional to the percentage of the Company's interest in the subsidiary in each period presented |
||||||||
(**) Takes into account the event of April 29, 2015, related to the capital increase by the issuance of 30,739,955 shares (Note 24). According to CPC 41/IAS 33, when the number of shares increases, without an increase in funds, the number of shares is adjusted as if the event had occurred at the beginning of the least recent period presented. |
The dilutive effect of the numerator in the calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly subsidiary CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would have been converted into common shares of each subsidiary at the beginning of the period.
72
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The effects determined on the denominator of the indirect subsidiary CPFL Renováveis of the calculation of diluted profit per share as a result of the subsidiary´s share based payment were considered anti-dilutive at the quarters and nine months ended by September 30, 2015 and 2014. These effects were therefore not taken into consideration in the calculation for the periods.
( 26 ) OPERATING REVENUE
Consolidated | ||||||||
2015 |
2014 | |||||||
Revenue from electric energy operations |
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||
Consumer class |
||||||||
Residential |
2,436,370 |
7,143,389 |
1,626,033 |
4,761,547 | ||||
Industrial |
1,435,735 |
4,076,963 |
995,438 |
2,818,314 | ||||
Commercial |
1,283,248 |
3,802,990 |
834,907 |
2,497,042 | ||||
Rural |
207,657 |
545,181 |
134,368 |
359,405 | ||||
Public administration |
172,381 |
505,307 |
117,728 |
341,688 | ||||
Public lighting |
152,119 |
394,125 |
83,343 |
229,456 | ||||
Public services |
235,353 |
643,284 |
147,162 |
416,478 | ||||
(-) Revenue of excess and surplus revenue of reactive, transfer |
(22,212) |
(70,995) |
(19,425) |
(60,716) | ||||
Billed |
5,900,651 |
17,040,242 |
3,919,553 |
11,363,213 | ||||
Unbilled (net) |
92,965 |
165,215 |
21,949 |
46,217 | ||||
Emergency charges - ECE/EAEE |
- |
3 |
1 |
1 | ||||
(-) Transfer to network usage charge - TUSD - captive consumers |
(2,083,257) |
(5,811,271) |
(1,355,686) |
(3,991,469) | ||||
Electricity sales to final consumers |
3,910,359 |
11,394,189 |
2,585,817 |
7,417,962 | ||||
Furnas Centrais Elétricas S.A. |
123,281 |
362,185 |
119,506 |
358,323 | ||||
Other concessionaires and licensees |
600,918 |
1,633,991 |
485,880 |
1,194,153 | ||||
(-) Transfer to network usage charge - TUSD - captive consumers |
(12,157) |
(34,250) |
(10,644) |
(30,397) | ||||
Current electric energy |
87,281 |
734,527 |
303,737 |
718,086 | ||||
Electricity sales to wholesaler´s |
799,324 |
2,696,453 |
898,480 |
2,240,165 | ||||
Revenue due to network usage charge - TUSD - captive consumers |
2,095,414 |
5,845,521 |
1,366,329 |
4,021,867 | ||||
Revenue due to network usage charge - TUSD - free consumers |
532,612 |
1,420,249 |
246,682 |
728,299 | ||||
(-) Revenue of excess and surplus revenue of reactive, transfer |
(4,859) |
(16,759) |
(3,848) |
(13,351) | ||||
Revenue from construction of concession infrastructure |
252,049 |
767,769 |
230,253 |
636,053 | ||||
Sector financial asset and liability (Note 8) |
727,814 |
2,311,969 |
- |
- | ||||
Resources provided by the energy development account - CDE |
251,969 |
661,261 |
194,061 |
569,358 | ||||
Other revenue and income |
80,365 |
253,282 |
93,693 |
396,854 | ||||
Other operating revenues |
3,935,365 |
11,243,293 |
2,127,170 |
6,339,081 | ||||
Total gross revenues |
8,645,047 |
25,333,935 |
5,611,467 |
15,997,208 | ||||
|
|
|
| |||||
Deductions from operating revenues |
||||||||
ICMS |
(1,174,121) |
(3,409,243) |
(772,607) |
(2,253,542) | ||||
PIS |
(136,124) |
(395,455) |
(83,299) |
(234,007) | ||||
COFINS |
(627,346) |
(1,821,893) |
(383,701) |
(1,078,243) | ||||
ISS |
(1,928) |
(5,830) |
(1,927) |
(5,229) | ||||
Global reversal reserve - RGR |
(636) |
(1,893) |
(593) |
(1,769) | ||||
Energy development account - CDE |
(1,171,424) |
(2,740,100) |
(73,711) |
(197,866) | ||||
Research and development and energy efficiency programs |
(37,631) |
(116,167) |
(29,267) |
(88,733) | ||||
PROINFA |
(21,004) |
(68,914) |
(24,387) |
(74,839) | ||||
Other consumer charges / Emergency charges - ECE/EAEE |
(501,159) |
(1,337,281) |
(1) |
(1) | ||||
IPI |
- |
(3) |
- |
(10) | ||||
FUST and FUNTEL |
(7) |
(17) |
- |
- | ||||
Inspection fee |
(6,497) |
(17,350) |
- |
- | ||||
(3,677,875) |
(9,914,147) |
(1,369,492) |
(3,934,240) | |||||
Net revenue |
4,967,172 |
15,419,789 |
4,241,976 |
12,062,968 |
Consolidated | |||||||
2015 |
2014 | ||||||
Revenue from electric energy operations - in GWh (*) |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||
Consumer class |
|||||||
Residential |
3,761 |
12,071 |
3,964 |
12,325 | |||
Industrial |
3,142 |
9,574 |
3,551 |
10,524 | |||
Commercial |
2,089 |
6,847 |
2,162 |
6,973 | |||
Rural |
559 |
1,604 |
598 |
1,718 | |||
Public administration |
297 |
933 |
302 |
949 | |||
Public lighting |
417 |
1,228 |
412 |
1,213 | |||
Public services |
449 |
1,346 |
462 |
1,402 | |||
Billed |
10,713 |
33,602 |
11,451 |
35,103 | |||
Own consumption |
8 |
24 |
8 |
25 | |||
Electricity sales to final consumers |
10,720 |
33,627 |
11,459 |
35,128 | |||
Furnas Centrais Elétricas S.A. |
763 |
2,263 |
763 |
2,263 | |||
Other concessionaires and licensees |
2,987 |
8,095 |
2,519 |
6,840 | |||
Current electric energy |
849 |
2,567 |
796 |
1,718 | |||
Electricity sales to wholesaler´s |
4,599 |
12,925 |
4,078 |
10,821 | |||
(*) Information not reviewed by the independent auditors |
73
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | |||
Number of consumers (*) |
September 30, 2015 |
June 30, 2014 | |
Consumer class |
|||
Residential |
6,870,146 |
6,691,946 | |
Industrial |
56,015 |
57,602 | |
Commercial |
476,009 |
486,163 | |
Rural |
244,146 |
246,361 | |
Public Administration |
51,226 |
50,408 | |
Public Lighting |
10,249 |
9,874 | |
Public Services |
8,322 |
8,172 | |
Total |
7,716,113 |
7,550,526 | |
(*) Information not reviewed by the independent auditors |
26.1 Adjust of revenue of excess and surplus revenue of reactive:
The information on accounting and background is provided in Note 27.1 to the December 31, 2014 financial statements.
26.2 Periodic tariff review (“RTP”) and Annual tariff review (“RTA”):
2015 |
2014 | |||||||||
Distributor |
Month |
RTP / RTA |
Effect perceived by consumers (a) |
RTP / RTA |
Effect perceived by consumers (a) | |||||
CPFL Paulista |
April |
41.45% |
4.67% |
17.18% |
17.23% | |||||
CPFL Piratininga |
October |
56.29% |
21.11% |
19.73% |
22.43% | |||||
RGE |
June |
33.48% |
-3.76% (c) |
21.82% |
22.77% | |||||
CPFL Santa Cruz |
February |
34.68% |
27.96% |
14.86% |
26.00% | |||||
CPFL Leste Paulista |
February |
20.80% |
24.89% |
-7.67% |
-5.32% | |||||
CPFL Jaguari |
February |
38.46% |
45.70% |
-3.73% |
3.70% | |||||
CPFL Sul Paulista |
February |
24.88% |
28.38% |
-5.51% |
0.43% | |||||
CPFL Mococa |
February |
23.34% |
29.28% |
-2.07% |
-9.53% |
a) Represents the average effect perceived by consumers, in accordance with ANEEL resolutions, as a result of elimination from the tariff base of financial components added in the annual review for the previous year (not reviewed by the independent auditors).
b) In October 2015, occurred the annual tariff review for the subsidiary CPFL Piratininga. (Note 35.1)
c) The perception of consumers is in comparison to the extraordinary tariff review. (Note 26.3)
26.3 Extraordinary Tariff Review (“RTE”):
On February 27, 2015, ANEEL approved the result of the Extraordinary Tariff Review - RTE with the objective of re-establishing the tariff coverage of the electric energy distributors in view of the significant increase in the 2015 CDE quota and the cost of purchasing energy (tariff and exchange variations from Itaipu and auction of existing energy and adjustments). With Resolution 1870, of April 07, 2015, ANEEL corrected the RTE result of February 27, 2015 of the subsidiaries CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari, CPFL Mococa and CPFL Santa Cruz. The objective was to change the amount of the monthly CDE quotas - energy in relation to the ACR account, used for amortization of credit transactions contracted by the CCEE in managing the ACR account. The tariffs resulting from this RTE are effective from April 8, 2015 to the date of each distributor's next tariff adjustment or review.
74
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The impact for consumers in the distribution subsidiaries' concession areas are as follows:
Average effect perceived by consumers (*) | ||||||
Distributors |
Total |
Group A |
Group B | |||
CPFL Paulista |
32.28% |
40.05% |
27.27% | |||
CPFL Piratininga |
29.78% |
40.49% |
21.47% | |||
RGE |
37.16% |
43.46% |
33.04% | |||
CPFL Santa Cruz |
5.16% |
5.70% |
4.86% | |||
CPFL Leste Paulista |
14.52% |
20.06% |
12.39% | |||
CPFL Jaguari |
16.80% |
18.48% |
13.25% | |||
CPFL Sul Paulista |
17.02% |
32.42% |
9.09% | |||
CPFL Mococa |
11.81% |
18.22% |
9.48% |
(*) Not reviewed by the independent auditors
26.4 Resources provided by the Energy Development Account – CDE:
Law 12,783, of January 11, 2013, determined that the resources related to the low income subsidy, as well as other tariff discounts should be fully subsidized by resources from the CDE. ANEEL also published order 773, of March 27, 2015, fixing the amounts of the regulated market account (ACR) funds passed on to the distribution subsidiaries for the accrual periods November and December 2014.
Income of R$ 661,261 was recorded in the nine months ended in September 30, 2015 (R$ 569,382 in the nine months ended in September 30, 2014), being (i) R$ 48,593 for the low income subsidy (R$ 57,174 in the nine months ended in September 30, 2014) and (ii) R$ 612,668 for other tariff discounts (R$ 512,208 in the nine months ended in September 30, 2014). These items were accounted against accounts receivable – Resources provided by the Energy Development Account – CDE (note 11) and accounts payable – CDE (note 23).
26.5 Tariff flags
The Tariff Flag system was created by Normative Resolution nº 547/2013, and came into effect on January 1, 2015. This mechanism may reflect the actual cost of the electric energy generation conditions in Brazil, particularly in relation to thermal generation, ESS related to energy security, hydrological risk and involuntary exposure of the electric energy distributors. The green flag indicates favorable conditions and the tariff is not increased. The yellow flag indicates less favorable conditions and the red flag is used in more costly conditions, with increases of R$ 2.50 and R$ 5.50, respectively, (pre-taxes on sales) for every 100 KWh consumed, these amounts were increased by Homologation Resolution nº 1.859/15, from March 1, 2015. The value of the red flag changed to R$ 4.50 per 100 KWh consumed from September 1, 2015, in accordance with REH 1945/2015.
In the nine months ended in September 30, 2015 the distribution subsidiaries billed its consumers R$ 1,337,281 for Tariff Flag. After ratification by ANEEL, R$ 690,452 of this amount was used to offset part of the sector financial asset (Note 8), R$ 141,503 was passed through to the Tariff Flag Resources Centralization Account (Conta Centralizadora dos Recursos de Bandeiras Tarifárias), created by Decree 8401/2015 and managed by the CCEE, and R$ 505,324 is still outstanding and recorded in liabilities – regulatory rates (Note 19).
Furthermore, the CCRBT, created by Decree 8401/2015 and managed by the CCEE, approved the amount receivable of R$ 77,337 to the subsidiary RGE, received in full by September 30, 2015.
26.6 Energy Development Account - CDE
In Resolution 1857, of February 27, 2015, ANEEL established the final annual CDE quotas for 2015, as well as the receipt of the resources passed on to the electric energy distribution concessionaires for the period January 2013 to January 2014, (Note 27), which should be collected from consumers and passed on to the CDE account in five years as from the 2015 RTE. In Resolution 1863, of March 31, 2015, ANEEL also established the quota for amortization of the ACR account (Note 27), with collection and pass through to the CDE Account, based on the ordinary 2015 tariff process (RTA or RTP).
75
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 27 ) COST OF ELECTRIC ENERGY
Consolidated | |||||||
2015 |
2014 | ||||||
Electricity purchased for resale |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||
Itaipu Binacional |
788,717 |
2,062,039 |
345,929 |
1,018,014 | |||
Current electric energy |
80,652 |
739,637 |
143,957 |
2,359,607 | |||
PROINFA |
66,101 |
191,799 |
66,849 |
198,699 | |||
Energy purchased of bilateral contracts and through action in the regulated market |
2,028,996 |
7,139,727 |
2,477,523 |
6,561,024 | |||
Resources provided by the energy development account - CDE/CCEE |
- |
- |
(205,400) |
(2,180,110) | |||
Credit of PIS and COFINS |
(272,348) |
(925,591) |
(250,895) |
(718,227) | |||
Subtotal |
2,692,119 |
9,207,611 |
2,577,963 |
|
7,239,007 | ||
Electricity network usage charge |
|||||||
Basic network charges |
197,997 |
642,664 |
211,696 |
506,516 | |||
Transmission from Itaipu |
13,101 |
38,736 |
10,491 |
27,798 | |||
Connection charges |
15,017 |
38,409 |
11,205 |
33,699 | |||
Charges of use of the distribution system |
8,062 |
29,326 |
8,283 |
24,197 | |||
System service charges - ESS |
161,620 |
407,081 |
(152,096) |
(151,320) | |||
Reserve energy charges - EER |
95,960 |
95,960 |
- |
10,898 | |||
Resources provided by the energy development account - CDE |
- |
- |
- |
(12) | |||
Credit of PIS and COFINS |
(43,833) |
(110,206) |
(6,687) |
(37,278) | |||
Subtotal |
447,923 |
1,141,970 |
82,893 |
|
414,499 | ||
Total |
3,140,041 |
10,349,581 |
2,660,856 |
|
7,653,506 |
Consolidated | |||||||
2015 |
2014 | ||||||
Electricity purchased for resale - in GWh (*) |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||
Itaipu Binacional |
2,579 |
7,669 |
2,630 |
7,783 | |||
Current electric energy |
400 |
2,623 |
446 |
4,115 | |||
PROINFA |
247 |
761 |
267 |
749 | |||
Energy purchased of bilateral contracts and through action in the regulated market |
10,912 |
32,558 |
11,108 |
31,293 | |||
Total |
14,138 |
43,612 |
|
14,451 |
|
43,940 |
(*) Not reviewed by the independent auditors
27.1 Resources provided by the CDE/CCEE – Law 12,783/2013, Decrees 7,945/2013, 8,203/2014, 8,221/2014 and Order 3,998/2014:
As described in note 28 to the financial statements of December 31, 2014, Law 12783/2013, Decree 7,945/2013, amended by Decree 8,203/2014 and further by Decree 8,221/2014 made certain changes in the contracting of energy and the objectives of the Energy Development Account - CDE charge, and also included: (i) pass-through of CDE funds to the distribution concessionaires in relation to the exposure in the hydrologic risk, involuntary exposure, ESS – Energy Security, CVA ESS and Energy for the year of 2013 and January 2014; (ii) pass-through to the distribution concessionaires of costs related to involuntary exposure and output of the thermoelectric plants through the Electric Energy Commercialization Chamber - CCEE from February 2014 to December 2014. Additionally, Order 3,998 of September 30, 2014 included the hydrological risk of the renewed energy quotas as involuntary exposure, from July 2014.
The resources provided by the CDE recognized in the nine months ended in September 30, 2014 are shown in the following table, per distributor controlled by the Company:
Nine months 2014 | |||||||||
Electricity purchased for resale |
Electricity network usage charge |
Total | |||||||
Involuntary exposure |
Quotas and hydrological risk |
Electricity purchased - regulated market |
System service charges - ESS |
||||||
CPFL Paulista |
726,024 |
(6,241) |
236,075 |
6 |
955,864 | ||||
CPFL Piratininga |
390,313 |
(357) |
318,252 |
2 |
708,210 | ||||
CPFL Santa Cruz |
61,393 |
(17) |
19,751 |
1 |
81,128 | ||||
CPFL Leste Paulista |
6,576 |
(8) |
- |
- |
6,568 | ||||
CPFL Sul Paulista |
6 |
(7) |
200 |
- |
199 | ||||
CPFL Jaguari |
142 |
(48) |
320 |
- |
414 | ||||
CPFL Mococa |
- |
(5) |
- |
- |
(5) | ||||
RGE |
389,209 |
(98) |
38,630 |
3 |
427,744 | ||||
Total |
1,573,663 |
(6,781) |
613,228 |
12 |
2,180,122 |
76
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
27.2 Generating Scaling Factor (“GSF”)
Court Decision 2015-A ("Preliminary Injunction") Injunction
In the name of its associates, which include the subsidiaries CERAN and CPFL Renováveis, CPFL Jaguari Geração and the joint venture Chapecoense (BAESA and ENERCAN were represented by the subsidiary CPFL Geração), the Brazilian Association of Independent Electric Energy (Associação Brasileira dos Produtores Independentes de Energia Elétrica - APINE) filed a suit against ANEEL requiring it to order the CCEE to adjust the accounting for the amounts of electric energy allocated to the hydropower plants of its associates, as from January 2014. The main focus of this suit is to suspend recording of the costs incurred by the hydroelectric power generators caused by application of the GSF, as the frustration of hydropower generation in the current scenario is due as much to the structural order as to the present situation. The main aim of this suit is assurance of the right to electric energy equivalent to 100% (one hundred percent), or at least 95% (ninety-five percent) of the physical guarantee level of their hydropower plants included in the Energy Reallocation Mechanism (Mecanismo de Realocação de Energia - MRE).
The GSF index expresses the ratio of the total energy produced by the hydropower plants included in the MRE to the plants' physical guarantees. From 2005 to 2012, the MRE's annual GSF was above 100%, with no cost for the hydropower generators. This situation started to change in 2013 and worsened in 2014, when the ratio was below 100% throughout the year. The amounts recorded for 2015 ranged from 78.3% to 82.5%. A GSF below 100% imposed an adjustment to the generators' physical guarantees in the ambit of the MRE, which is lower than the amount of their energy commercialization agreements and obliges them to purchase the energy shortfall at the free market price
Judgment 2015-A ("Injunction") was handed down on July 1, 2015, ruling that, pending judgment of the aforementioned lawsuit, ANEEL should abstain from calculating and recording the GSF in relation to the companies represented by APINE, if the total MRE generation is lower than the plants' physical guarantees. The effects of this injunction ensure that financial settlement of the amounts will not be necessary, and relate to the months from May 2015. The amount recorded in the suppliers account at September 30, 2015, set against the cost of electric energy purchased for resale, is R$ 65,476 for the subsidiaries Ceran, CPFL Renováveis and CPFL Jaguari Geração. This matter also has an effect of R$ 69,016 (net of tax effects) recorded in equity pick-up in relation to the joint ventures BAESA, ENERCAN and Chapecoense.
Provisional Measure 688, of August 18, 2015 ("MP 688")
MP 688, which provides the option for renegotiation of the hydrological risk for generation of electric energy was published on August 18, 2015 and comes into effect on January 1, 2015.
MP 688 rules that the GSF risk for the Regulated Market (Ambiente de Contratação Regulada - “ACR”) will be covered by the Centralizing Account for Tariff Flag Resources against payment of a risk premium by the electricity generators.
For 2015, the generation agents which accept to the MP 688 will be compensated for the profit or loss from GSF deducted from settlement of the secondary energy and the agreed risk premium, for energy contracted in the ACR in 2015. This reimbursement will happen by deferral of payment of the premium and application of a discount, defined by ANEEL. If the remaining term of the energy sale contract of certain agents which accept to the MP 688 is insufficient to allow for compensation, it will be conceded an extend the term of the concessions in force.
The amount of the hydrological risk tied to the energy contracted in the Free Market ("ACL") will be renegotiated through assumption by the generation agents of rights and obligations linked to the reserve energy in accordance with the following conditions: (i) payment by the hydropower generators of a risk premium to be contributed to the Energy Reserve Account (Conta de Energia de Reserva – CONER); (ii) voluntary contracting by the generation agents of a specific generation capacity reserve for mitigation of the hydrological risk, which may be established by the MME; and (iii) compensation for the difference between the income and costs associated to the reserve energy by extension of the term of the concessions in force, restricted to 15 years.
Similarly, for the year of 2015, the generation agents will be compensated for the profit or loss from GSF deducted from settlement of the secondary energy and the agreed risk premium. They will be compensated by extension of the concession term, with the option of entering into an energy contract in the Regulated market, to coincide with the extension.
77
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The Provisional Measure 688 makes application of the renegotiation conditional on withdrawal of the lawsuit and of any claim to rights on which it is based.
The CPFL Group is awaiting the conclusions of the Public Hearing launched by ANEEL, as the Agency still has to regulate the risk premium and other items foreseen in the PM 688, as well as the measure's conversion into law. Once the conclusions have been reached, the Group will assess the financial impacts and decide whether or not to accept renegotiate the hydrological risk.
78
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 28 ) OPERATING COSTS AND EXPENSES COST OF ELECTRIC ENERGY
Parent company | |||||||
Operating expense | |||||||
General | |||||||
2015 |
|
2014 |
| ||||
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||
Personnel |
5,230 |
15,411 |
4,313 |
12,340 | |||
Materials |
21 |
50 |
6 |
10 | |||
Outside services |
1,534 |
5,537 |
650 |
3,025 | |||
Depreciation and amortization |
43 |
123 |
43 |
130 | |||
Other |
1,333 |
2,302 |
795 |
1,618 | |||
Leases and rentals |
38 |
109 |
36 |
104 | |||
Publicity and advertising |
44 |
91 |
23 |
151 | |||
Legal, judicial and indemnities |
1,052 |
1,585 |
390 |
556 | |||
Donations, contributions and subsidies |
- |
46 |
292 |
622 | |||
Other |
199 |
471 |
54 |
186 | |||
Total |
8,161 |
23,422 |
5,806 |
17,123 |
79
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | |||||||||||||||||||||||
3rd quarter | |||||||||||||||||||||||
Services Rendered to Third Parties |
Operating Expenses |
Total | |||||||||||||||||||||
Operating costs |
Sales |
General |
Other |
||||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | ||||||||||||
Personnel |
147,233 |
129,918 |
- |
1 |
32,523 |
28,083 |
57,673 |
55,358 |
- |
- |
237,429 |
213,360 | |||||||||||
Employee pension plans |
16,347 |
12,045 |
- |
- |
- |
- |
- |
- |
- |
- |
16,347 |
12,045 | |||||||||||
Materials |
34,134 |
28,160 |
175 |
72 |
1,371 |
1,267 |
3,016 |
1,819 |
- |
- |
38,696 |
31,318 | |||||||||||
Outside services |
49,687 |
43,013 |
482 |
666 |
32,655 |
25,798 |
59,910 |
57,544 |
- |
- |
142,734 |
127,021 | |||||||||||
Depreciation and amortization |
224,240 |
186,595 |
- |
- |
5,415 |
7,927 |
19,742 |
18,886 |
- |
- |
249,397 |
213,407 | |||||||||||
Costs related to infrastructure construction |
- |
- |
251,887 |
230,253 |
- |
- |
- |
- |
- |
- |
251,887 |
230,253 | |||||||||||
Other |
14,388 |
13,434 |
(4) |
(3) |
46,420 |
30,565 |
42,639 |
38,419 |
65,041 |
85,984 |
168,484 |
168,399 | |||||||||||
Collection charges |
- |
- |
- |
- |
14,226 |
13,800 |
- |
- |
- |
- |
14,226 |
13,800 | |||||||||||
Allowance for doubtful accounts |
- |
- |
- |
- |
31,644 |
14,773 |
- |
- |
- |
- |
31,644 |
14,773 | |||||||||||
Leases and rentals |
7,527 |
7,233 |
- |
- |
2 |
- |
3,864 |
2,566 |
- |
- |
11,393 |
9,800 | |||||||||||
Publicity and advertising |
89 |
185 |
- |
- |
11 |
8 |
3,102 |
4,199 |
- |
- |
3,202 |
4,391 | |||||||||||
Legal, judicial, indemnities and penalties |
- |
- |
- |
- |
- |
- |
47,595 |
28,869 |
- |
- |
47,595 |
28,869 | |||||||||||
Donations, contributions and subsidies |
- |
- |
- |
- |
5 |
1,645 |
- |
945 |
- |
- |
5 |
2,590 | |||||||||||
Inspection fee |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,815 |
- |
4,815 | |||||||||||
Loss (gain) on disposal and decommissioning and other on noncurrent assets |
- |
- |
- |
- |
- |
- |
- |
- |
239 |
7,629 |
239 |
7,629 | |||||||||||
Intangible of concession amortization |
- |
- |
- |
- |
- |
- |
- |
- |
64,882 |
73,541 |
64,882 |
73,541 | |||||||||||
Financial compensation for water resources utilization |
4,040 |
3,396 |
- |
- |
- |
- |
- |
- |
- |
- |
4,040 |
3,396 | |||||||||||
Other |
2,733 |
2,619 |
(4) |
(3) |
533 |
339 |
(11,922) |
1,840 |
(80) |
- |
(8,740) |
4,795 | |||||||||||
Total |
486,029 |
413,163 |
252,540 |
230,989 |
118,385 |
93,640 |
182,980 |
172,027 |
65,041 |
85,984 |
1,104,974 |
995,803 |
Consolidated | |||||||||||||||||||||||
Nine months | |||||||||||||||||||||||
Services Rendered to Third Parties |
Operating Expenses |
Total | |||||||||||||||||||||
Operating costs |
Sales |
General |
Other |
||||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
2015 |
2014 | ||||||||||||
Personnel |
437,814 |
386,720 |
- |
2 |
93,470 |
81,545 |
167,602 |
157,269 |
- |
- |
698,886 |
625,537 | |||||||||||
Employee pension plans |
49,036 |
36,123 |
- |
- |
- |
- |
- |
- |
- |
- |
49,036 |
36,123 | |||||||||||
Materials |
94,824 |
78,853 |
464 |
523 |
3,395 |
3,333 |
7,139 |
5,412 |
- |
- |
105,822 |
88,121 | |||||||||||
Outside services |
138,408 |
121,762 |
1,265 |
1,739 |
93,840 |
81,399 |
179,228 |
167,691 |
- |
- |
412,743 |
372,591 | |||||||||||
Depreciation and amortization |
637,831 |
552,410 |
- |
- |
20,975 |
24,154 |
60,199 |
55,143 |
- |
- |
719,004 |
631,706 | |||||||||||
Costs related to infrastructure construction |
- |
- |
766,605 |
636,053 |
- |
- |
- |
- |
- |
- |
766,605 |
636,053 | |||||||||||
Other |
44,860 |
40,592 |
(7) |
(7) |
138,105 |
107,443 |
207,497 |
135,391 |
261,077 |
267,037 |
651,531 |
550,455 | |||||||||||
Collection charges |
- |
- |
- |
- |
42,603 |
40,370 |
- |
- |
- |
- |
42,603 |
40,370 | |||||||||||
Allowance for doubtful accounts |
- |
- |
- |
- |
94,109 |
61,005 |
- |
- |
- |
- |
94,109 |
61,005 | |||||||||||
Leases and rentals |
23,210 |
21,929 |
- |
- |
- |
- |
12,592 |
9,697 |
- |
- |
35,802 |
31,625 | |||||||||||
Publicity and advertising |
157 |
560 |
- |
- |
34 |
90 |
7,508 |
11,230 |
- |
- |
7,699 |
11,880 | |||||||||||
Legal, judicial, indemnities and penalties |
- |
- |
- |
- |
- |
- |
197,169 |
108,304 |
- |
- |
197,169 |
108,304 | |||||||||||
Donations, contributions and subsidies |
- |
- |
- |
- |
16 |
4,890 |
223 |
2,984 |
- |
- |
239 |
7,875 | |||||||||||
Inspection fee |
- |
- |
- |
- |
- |
- |
- |
- |
- |
16,041 |
- |
16,041 | |||||||||||
Loss (gain) on disposal and decommissioning and other on noncurrent assets |
- |
- |
- |
- |
- |
- |
- |
- |
27,704 |
31,170 |
27,704 |
31,170 | |||||||||||
Intangible of concession amortization |
- |
- |
- |
- |
- |
- |
- |
- |
233,574 |
219,025 |
233,574 |
219,025 | |||||||||||
Financial compensation for water resources utilization |
10,250 |
9,916 |
- |
- |
- |
- |
- |
- |
- |
- |
10,250 |
9,916 | |||||||||||
Other |
11,243 |
8,186 |
(7) |
(7) |
1,342 |
1,089 |
(9,995) |
3,175 |
(202) |
800 |
2,381 |
13,243 | |||||||||||
Total |
1,402,773 |
1,216,460 |
768,327 |
638,310 |
349,785 |
297,875 |
621,666 |
520,905 |
261,077 |
267,037 |
3,403,628 |
2,940,586 |
80
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 29 ) FINANCIAL INCOME AND EXPENSES
Parent company |
Consolidated | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months |
3rd quarter |
Nine months | ||||||||
Financial income |
|||||||||||||||
Income from financial investments |
20,520 |
48,774 |
34,189 |
86,666 |
117,584 |
331,804 |
114,279 |
322,483 | |||||||
Arrears of interest and fines |
2 |
3 |
- |
- |
56,540 |
151,868 |
36,035 |
108,056 | |||||||
Restatement of tax credits |
3,251 |
3,334 |
- |
1,456 |
4,903 |
12,016 |
6,057 |
15,903 | |||||||
Restatement of escrow deposits |
10 |
25 |
7 |
7 |
23,137 |
61,440 |
16,039 |
56,991 | |||||||
Monetary and exchange adjustment |
- |
- |
- |
- |
41,044 |
79,839 |
1,050 |
45,138 | |||||||
Adjustment to expected cash flow (note 10) |
- |
- |
- |
- |
124,912 |
262,644 |
(20,824) |
48,777 | |||||||
Discount on purchase of ICMS credit |
- |
- |
- |
- |
1,880 |
9,504 |
1,212 |
3,359 | |||||||
PIS and COFINS on other financial income |
(1,219) |
(1,219) |
- |
- |
(19,277) |
(19,277) |
0 |
0 | |||||||
PIS and COFINS on interest on shareholders' equity |
- |
(5,766) |
- |
- |
- |
(5,766) |
- |
- | |||||||
Restatement of sector financial asset |
- |
- |
- |
- |
54,799 |
97,902 |
- |
- | |||||||
Other |
1,536 |
4,523 |
1,278 |
2,756 |
15,391 |
55,507 |
16,839 |
47,466 | |||||||
Total |
24,099 |
49,674 |
35,474 |
90,887 |
420,915 |
1,037,481 |
170,686 |
648,172 | |||||||
Financial expense |
|||||||||||||||
Debt charges |
(11,568) |
(48,455) |
(37,371) |
(105,013) |
(440,368) |
(1,266,015) |
(396,355) |
(1,135,388) | |||||||
Monetary and exchange variations |
(5,519) |
(12,776) |
(32) |
(28) |
(290,587) |
(561,883) |
(96,307) |
(226,275) | |||||||
Restatement of sector financial liability |
- |
- |
- |
- |
461 |
(1,348) |
- |
- | |||||||
(-) Capitalized borrowing costs |
- |
- |
- |
- |
19,026 |
28,790 |
2,009 |
16,286 | |||||||
Public utilities |
- |
- |
- |
- |
(3,412) |
(10,152) |
(553) |
(7,495) | |||||||
Other |
(1,299) |
(4,676) |
(1) |
(245) |
(52,571) |
(126,897) |
(54,461) |
(117,229) | |||||||
Total |
(18,385) |
(65,906) |
(37,403) |
(105,286) |
(767,451) |
(1,937,505) |
(545,666) |
(1,470,101) | |||||||
Net financial income (expense) |
5,714 |
(16,232) |
(1,929) |
(14,400) |
(346,537) |
(900,024) |
(374,980) |
(821,929) |
Interest was capitalized at an average rate of 10.02% p.a. in the nine months ended in September 30, 2015 (8.42% p.a. in the nine months ended in September 30, 2014) on qualifying assets, in accordance with CPC 20(R1) and IAS 23.
In the expense of monetary and exchange variations includes the effects of gains of R$ 1,788,264 in the nine months ended in September 30, 2015 (loss of R$ 1,784 in the nine months ended in September 30, 2014) on derivative instruments (note 33).
( 30 ) SEGMENT INFORMATION
The Company’s operating segments are based on the internal financial information and management structure and are separated by type of business: electric energy distribution, conventional generation, renewable generation, commercialization and services rendered.
Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Average prices used between segments are based on similar market transactions. Note 1 show the subsidiaries in accordance with their areas of operation and provides further information about each subsidiary and its business area.
The segregated information by operating segment is shown below, in accordance with the criteria established by Company Management:
Distribution |
Generation (conventional source) |
Generation (renewable source) |
Commercialization |
Services |
Other (*) |
Elimination |
Total | ||||||||
Nine months 2015 |
|||||||||||||||
Net revenue |
12,739,346 |
436,812 |
881,921 |
1,280,422 |
80,130 |
1,157 |
- |
15,419,789 | |||||||
(-) Intersegment revenues |
16,765 |
283,277 |
265,727 |
34,789 |
170,429 |
- |
(770,987) |
- | |||||||
Income from electric energy service |
963,609 |
381,407 |
232,140 |
91,833 |
19,926 |
(22,336) |
- |
1,666,580 | |||||||
Financial income |
746,902 |
76,720 |
99,046 |
28,478 |
38,314 |
48,021 |
- |
1,037,481 | |||||||
Financial expense |
(989,772) |
(412,611) |
(435,250) |
(27,572) |
(6,410) |
(65,891) |
- |
(1,937,505) | |||||||
Income (loss) before taxes |
720,740 |
170,501 |
(104,064) |
92,740 |
51,831 |
(40,206) |
- |
891,541 | |||||||
Income tax and social contribution |
(281,137) |
(14,750) |
(27,257) |
(32,179) |
(11,938) |
(11,509) |
- |
(378,770) | |||||||
Net income (loss) |
439,602 |
155,752 |
(131,321) |
60,561 |
39,893 |
(51,715) |
- |
512,771 | |||||||
Total assets (**) |
20,852,813 |
4,490,913 |
11,816,913 |
604,261 |
899,769 |
1,193,199 |
- |
39,857,867 | |||||||
Capital expenditures and other intangible assets |
612,642 |
2,574 |
287,131 |
1,219 |
27,274 |
548 |
- |
931,388 | |||||||
Depreciation and amortization |
(441,426) |
(99,089) |
(397,162) |
(3,521) |
(11,244) |
(136) |
- |
(952,579) | |||||||
Nine months 2014 (***) |
|||||||||||||||
Net revenue |
9,479,425 |
572,661 |
669,601 |
1,255,503 |
85,745 |
33 |
- |
12,062,968 | |||||||
(-) Intersegment revenues |
13,491 |
294,135 |
302,033 |
279,849 |
136,360 |
- |
(1,025,868) |
- | |||||||
Income from electric energy service |
734,395 |
402,205 |
142,152 |
182,060 |
25,132 |
(17,069) |
- |
1,468,876 | |||||||
Financial income |
388,009 |
64,207 |
70,831 |
22,074 |
12,166 |
90,885 |
- |
648,172 | |||||||
Financial expense |
(671,752) |
(269,272) |
(395,863) |
(21,350) |
(6,576) |
(105,288) |
- |
(1,470,101) | |||||||
Income (loss) before taxes |
450,653 |
295,153 |
(182,879) |
182,784 |
30,722 |
(31,472) |
- |
744,960 | |||||||
Income tax and social contribution |
(208,292) |
(5,115) |
(47,951) |
(63,635) |
(10,870) |
7,731 |
- |
(328,133) | |||||||
Net income (loss) |
242,361 |
290,038 |
(230,831) |
119,149 |
19,851 |
(23,741) |
- |
416,827 | |||||||
Total assets (**) |
16,724,269 |
4,414,196 |
11,647,374 |
507,960 |
828,184 |
1,022,454 |
- |
35,144,436 | |||||||
Capital expenditures and other intangible assets |
502,356 |
5,230 |
174,327 |
2,520 |
69,339 |
18 |
- |
753,790 | |||||||
Depreciation and amortization |
(431,481) |
(97,486) |
(312,037) |
(3,340) |
(6,176) |
(212) |
- |
(850,732) |
(*) Other – refers basically to the assets and transactions that are not related to any of the identified segments.
(**) Intangible assets (net of amortization) were allocated to their respective segments.
(***) The amounts for the total assets refer to December 31, 2014.
81
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 31 ) RELATED PARTIES TRANSACTIONS
The Company’s controlling shareholders are as follows:
· ESC Energia S.A.
Controlled by the Camargo Corrêa group, with operations in a number of segments, such as construction, cement, footwear, textiles, and aluminum and highway concessions, among others.
· Energia São Paulo Fundo de Investimento em Ações
Controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS and (d) Fundação SABESP de Seguridade Social - SABESPREV.
· Bonaire Participações S.A.
Company controlled by Energia São Paulo Fundo de Investimento em Ações.
· BB Carteira Livre I - Fundo de Investimento em Ações
Fund controlled by PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil.
The direct and indirect interests in operating subsidiaries are described in note 1.
Controlling shareholders, subsidiaries and associated companies, joint ventures under common control and that in some way exercise significant influence over the Company are considered to be related parties.
The main transactions are listed below:
a) Bank deposits and short-term investments: refer mainly to bank deposits and short-term financial investments with the Banco do Brasil, as mentioned in note 5. The Company and its subsidiaries also have an Exclusive Investment Fund, managed by BB DTVM, among others.
b) Loans and financing and debentures: relate to funds raised from the Banco do Brasil in accordance with notes 16 and 17. The Company also guarantees certain loans raised by its subsidiaries, as mentioned in notes 16 and 17.
c) Other financial transactions: the amounts in relation to Banco do Brasil are bank costs and collection expenses.
d) Purchase and sale of energy and charges: refers to energy purchased or sold by distribution, commercialization and generation subsidiaries through short or long-term agreements and tariffs for the use of the distribution system (TUSD). Such transactions, in the free Market, are carried out under conditions regarded by the Company as similar to market conditions at the time of the negotiation, in accordance with internal policies established in advance by Company Management. In the regulated market, the prices charged are set by mechanisms established by the Grantor.
e) Intangible assets, property, plant and equipment, materials and service: refer to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy.
f) Advances: advances for investments in research and development.
g) Intercompany loan: relates to (i) contracts with the jointly venture EPASA, under contractual conditions of 113.5% of the CDI, maturing in January 2017; and (ii) contracts with non-controlling shareholder of the subsidiary CPFL Renováveis, with maturity to profit distribution of the indirect subsidiary to its shareholders with annual interest of 8% + IGP-M.
Certain subsidiaries have supplementary retirement plan maintained with Fundação CESP and offered to the employees of the subsidiaries. These plans hold investments in Company’s shares (note 18).
To ensure that commercial transactions with related parties are conducted under normal market conditions, the Company set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, responsible for analyzing the main transactions with related parties.
82
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
The subsidiaries CPFL Geração and CPFL Paulista renegotiated, for payment in January 2016, the maturity of energy purchase agreements with the jointly venture BAESA, Chapecoense and ENERCAN. The original maturities ranged from April to September 2015.
The total remuneration of key management personnel in nine months ended in September 30, 2015, in accordance with CVM Decision 560/2008, was R$ 34,434 (R$ 30,820 in the nine months ended in September 30, 2014). This amount comprises R$ 33,662 in respect of short-term benefits (R$ 30,111 in the nine months ended in September 30, 2014) and R$ 772 for post-employment benefits (R$ 709 in the nine months ended in September 30, 2014) and recorded by the accrual method.
Transactions between related parties involving controlling shareholders, entities under common control or with significant influence and joint ventures:
83
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | |||||||||||||||
Asset |
|
Liability |
|
Income |
Expense | ||||||||||
September 30, 2015 |
December 31, 2014 |
September 30, 2015 |
December 31, 2014 |
Nine months 2015 |
Nine months 2014 |
Nine months 2015 |
Nine months 2014 | ||||||||
Bank deposits and short-term investments |
|||||||||||||||
Banco do Brasil S.A. |
262,902 |
161,832 |
- |
- |
19,892 |
9,075 |
1 |
1 | |||||||
Loans and financing, debentures and derivatives contracts (*) | |||||||||||||||
Banco do Brasil S.A. |
- |
- |
1,123,796 |
1,322,926 |
- |
- |
181,323 |
133,943 | |||||||
Other financial transactions |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
- |
- |
- |
- |
4,510 |
4,688 | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
- |
- |
- |
- |
4,866 |
2,528 | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
- |
- |
- |
- |
2,211 |
5,151 | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
- |
- |
2,669 |
4,078 | |||||||
Advances |
|||||||||||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
799 |
826 |
- |
- |
- |
- | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
1,132 |
1,170 |
- |
- |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
1,392 |
1,436 |
- |
- |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
- |
- |
509 |
526 |
- |
- |
- |
- | |||||||
Energy purchase and sale and charges |
|||||||||||||||
Afluente Transmissão de Energia Elétrica S.A. |
- |
- |
12 |
40 |
- |
- |
1,153 |
935 | |||||||
Aliança Geração de Energia S.A |
- |
- |
1,258 |
- |
- |
- |
22,086 |
- | |||||||
Arizona 1 Energia Renovável S.A |
- |
- |
- |
- |
- |
- |
657 |
617 | |||||||
Baguari I Geração de Energia Elétrica S.A. |
- |
- |
6 |
5 |
- |
- |
198 |
187 | |||||||
Braskem S.A. |
- |
- |
- |
- |
- |
694 |
- |
- | |||||||
Caetite 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
602 |
565 | |||||||
Caetité 3 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
608 |
571 | |||||||
Calango 1 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
727 |
682 | |||||||
Calango 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
622 |
584 | |||||||
Calango 3 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
727 |
682 | |||||||
Calango 4 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
674 |
633 | |||||||
Calango 5 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
716 |
673 | |||||||
Companhia de Eletricidade do Estado da Bahia – COELBA |
667 |
833 |
- |
- |
10,858 |
9,454 |
46 |
- | |||||||
Companhia Energética de Pernambuco - CELPE |
551 |
920 |
- |
- |
5,241 |
5,649 |
206 |
- | |||||||
Companhia Energética do Ceará - COELCE |
279 |
- |
1,720 |
- |
- |
- | |||||||||
Companhia Energética do Rio Grande do Norte - COSERN |
208 |
280 |
- |
- |
1,860 |
1,703 |
- |
717 | |||||||
Companhia Hidrelétrica Teles Pires S.A. |
- |
- |
1,353 |
- |
- |
- |
16,160 |
- | |||||||
Embraer |
- |
- |
- |
- |
19,105 |
- |
- |
- | |||||||
Energética Águas da Pedra S.A. |
- |
- |
121 |
117 |
- |
- |
3,111 |
2,904 | |||||||
Estaleiro Atlântico Sul S.A. |
- |
- |
- |
- |
14,594 |
5,221 |
- |
- | |||||||
Goiás Sul Geração de Enegia S.A. |
- |
- |
- |
- |
- |
- |
122 |
115 | |||||||
Mel 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
474 |
460 | |||||||
NC ENERGIA S.A. |
- |
- |
- |
- |
4,033 |
1,837 |
- |
- | |||||||
Rio PCH I S.A. |
- |
- |
222 |
217 |
- |
- |
5,859 |
5,470 | |||||||
SE Narandiba S.A. |
- |
- |
- |
- |
- |
- |
131 |
92 | |||||||
Serra do Facão Energia S.A. - SEFAC |
- |
- |
552 |
470 |
- |
- |
15,573 |
14,876 | |||||||
Tavex Brasil S.A |
- |
- |
- |
- |
3,424 |
1,252 |
- |
- | |||||||
ThyssenKrupp Companhia Siderúrgica do Atlântico |
- |
- |
- |
188 |
27,367 |
6,775 |
5,155 |
4,348 | |||||||
Vale Energia S.A. |
7,590 |
7,371 |
- |
69,085 |
65,068 |
695 |
5,445 | ||||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
66,139 |
89,202 |
60,079 |
- |
85,308 |
68,523 | |||||||
Foz do Chapecó Energia S.A. |
- |
1,430 |
68,554 |
172,804 |
3,875 |
12,598 |
242,658 |
232,420 | |||||||
ENERCAN - Campos Novos Energia S.A. |
603 |
583 |
76,997 |
154,678 |
21,514 |
4,976 |
177,882 |
164,505 | |||||||
EPASA - Centrais Elétricas da Paraiba |
884 |
- |
19,566 |
28,632 |
15,251 |
22,986 |
125,118 |
152,194 | |||||||
Intangible assets, Property, plant and equipment, Materials and service | |||||||||||||||
Afluente Transmissão de Energia Elétrica S.A. |
- |
- |
14 |
- |
- |
- |
- |
- | |||||||
Aliança Geração de Energia S.A |
- |
- |
- |
- |
1 |
- |
- |
- | |||||||
Banco do Brasil S A |
- |
- |
927 |
- |
44 |
- |
128 |
122 | |||||||
Cia.de Saneamento Básico do Estado de São Paulo - SABESP |
15,902 |
11 |
35 |
35 |
779 |
311 |
30 |
1 | |||||||
Companhia de Eletricidade do Estado da Bahia – COELBA |
- |
- |
- |
- |
6 |
- |
50 |
- | |||||||
Companhia Energética do Rio Grande do Norte - COSERN |
- |
- |
- |
- |
1 |
- |
- |
86 | |||||||
Companhia Hidrelétrica Teles Pires S.A |
- |
- |
- |
- |
8 |
- |
- |
- | |||||||
Companhia Energética de Pernambuco - CELPE |
- |
- |
- |
- |
3 |
- |
- |
- | |||||||
Concessionária do Sistema Anhanguera - Bandeirante S.A. (**) |
- |
- |
- |
- |
- |
- |
- |
11 | |||||||
Energética Águas da Pedra S.A. |
- |
- |
- |
- |
1 |
- |
- |
- | |||||||
Estaleiro Atlântico Sul S.A. |
- |
- |
- |
- |
10 |
9 |
- |
- | |||||||
Ferrovia Centro-Atlântica S.A. |
- |
- |
- |
- |
- |
9 |
- |
- | |||||||
HM 11 Empreendimento Imobiliário SPE Ltda |
- |
- |
- |
- |
- |
24 |
- |
- | |||||||
Indústrias Romi S.A. |
4 |
4 |
- |
- |
56 |
34 |
- |
- | |||||||
InterCement Brasil S.A |
- |
- |
- |
- |
26 |
- |
- |
- | |||||||
Itapebi Geração de Energia S.A |
- |
- |
- |
- |
1 |
- |
- |
- | |||||||
JBS S/A |
- |
- |
- |
- |
- |
2,221 |
- |
- | |||||||
Randon |
- |
- |
- |
76 |
- |
- |
- |
- | |||||||
MRS Logística S.A |
- |
119 |
- |
- |
- |
- |
- |
- | |||||||
SAMM - Sociedade de Atividades em Multimídia Ltda.(**) |
- |
- |
- |
- |
- |
207 |
- |
- | |||||||
Tavex Industria Textil S/A |
- |
- |
- |
- |
21 |
- |
- |
- | |||||||
Termopernambuco S.A. |
- |
- |
- |
- |
- |
1 |
- |
- |
- | ||||||
ThyssenKrupp Companhia Siderúrgica do Atlântico |
- |
- |
- |
- |
1 |
- |
- |
- | |||||||
TOTVS S.A. |
- |
- |
3 |
2 |
- |
32 |
48 | ||||||||
Ultrafértil S.A |
23 |
149 |
- |
- |
845 |
- |
- |
- | |||||||
Vale Energia S.A. |
- |
- |
- |
- |
3 |
- |
- |
- | |||||||
Vale Fertilizantes S.A |
- |
18 |
- |
- |
- |
- |
- |
- | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
- |
- |
1,001 |
1,087 |
- |
- | |||||||
Foz do Chapecó Energia S.A. |
- |
- |
- |
- |
1,099 |
1,195 |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
1,001 |
1,087 |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraíba S.A. |
- |
393 |
- |
- |
505 |
508 |
- |
- | |||||||
Intercompany loans |
|||||||||||||||
EPASA - Centrais Elétricas da Paraíba S.A. |
102,961 |
94,385 |
- |
- |
10,212 |
7,746 |
- |
- | |||||||
Acionista não controlador - CPFL Renováveis |
7,162 |
6,281 |
- |
- |
965 |
608 |
- |
- | |||||||
Dividend and interest on shareholders´ equity |
|||||||||||||||
BAESA – Energética Barra Grande S.A. |
- |
96 |
- |
- |
- |
- |
- |
- | |||||||
Chapecoense Geração S.A. |
12,128 |
12,128 |
- |
- |
- |
- |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
13,424 |
24,816 |
- |
- |
- |
- |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
14,891 |
14,891 |
- |
- |
- |
- |
- |
- | |||||||
(*) At value cost |
|||||||||||||||
(**) Related parties until 2014 |
84
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
( 32 ) RISK MANAGEMENT
The business of the Company and its subsidiaries mainly comprises the generation, commercialization and distribution of electric energy. As public utilities concessionaires, the operations and/or tariffs of its principal subsidiaries are regulated by ANEEL.
The Board of Directors is responsible for directing the way the business is run, which includes monitoring of business risks, exercised by means of the corporate risk management model used by the Company. The responsibilities of the Executive Board are to develop the mechanisms for measuring the impact of the exposure and probability of its occurrence, supervising the implementation of risk mitigation measures and informing the Board of Directors. It is assisted in this process by: i) the Executive Risk Management Committee, whose mission is to assist in identifying the main business risks, analyzing measurement of the impact and probability and assessing the mitigation measures used; ii) the Risk Management, Internal Control and Consolidated Processes Division, responsible for coordination the risk management process, developing and maintaining updated methodologies of the Company’s Corporate Risk Management which involves the identification, measurement, monitoring and reporting the risks CPFL Group is exposed.
The risk management policies are established to identify, analyzes and treats the risks faced by the Company and its subsidiaries, and includes reviewing the model adopted whenever necessary to reflect changes in market conditions and in the Company's activities, with a view to developing an environment of disciplined and constructive control.
In its supervisory role, the Company’s Board of Directors also counts on the support of the Management Procedures and Risks Committee to provide guidance for the Internal Auditing work, Risk management and Compliance. The Internal Auditing team conducts both periodic and “ad hoc” reviews in order to ensure alignment of the procedures to directives and strategies set by the shareholders and management.
The Fiscal Council’s responsibilities include certifying that Management has the means to identify and prevent, through the use of an appropriated information system, (a) the main risks to which the Company is exposed, (b) the probability that these will materialize and (c) the measures and plans adopted.
The main market risk factors affecting the businesses are as follows:
Exchange rate risk: this risk derives from the possibility of the Company and its subsidiaries incurring losses and suffering cash constraints due to fluctuations in currency exchange rates. This would increase the balances of liabilities denominated in foreign currency and a portion of the income from the joint venture ENERCAN from energy sale contracts with annual restatement of part of the tariff based on dollar variations. The exposure in relation to funds raised in foreign currency is largely covered by contracting swap operations, which allow the Company and its subsidiaries to exchange the original risks of the operation for the cost of the variation in the CDI. Protection was obtained for the exposure of income from ENERCAN by contracting a zero-cost collar financial instrument, as described in Note 33 b.1. The Company’s subsidiaries’ operations are also exposed to exchange variations on the purchase of electric energy from Itaipu. The compensation mechanism - CVA protects the distribution subsidiaries against possible economic losses.
Interest rate risk: this risk derives from the possibility of the Company and its subsidiaries to incur in losses due to fluctuations in interest rates that increase financial expenses on loans, financing and debentures. The subsidiaries have tried to increase the proportion of pre-indexed loans or loans tied to indexes with lower rates and little fluctuation in the short and long term. The quantification of this risk is presented in note 33.
Credit risk: this risk arises from the possibility of the subsidiaries incurring losses resulting from difficulties in collecting amounts billed to customers. The commercialization and services segments manage this risk by following standards and guidelines in relation to approval, guarantee requirements and monitoring of operations. In the distribution segment, although it is very spread out, the risk is managed by monitoring default, collection measures and cutting off supply. In the generation segment, contracts in the regulated environment (ACR) and bilateral contracts provide for the submission of agreements to establish guarantees.
Risk of energy shortages: the energy sold by the subsidiaries is primarily generated by hydroelectric plants. A prolonged period of low rainfall could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of water levels and resulting in losses due to the increased cost of energy purchased or a reduction in revenue due to the introduction of comprehensive electric energy saving programs or other rationing programs, as in 2001. Although currently the storage conditions of the SIN are not satisfactory, the reduction in demand in recent months and the availability of thermoelectric generation make it unlikely that further load cuts will be required.
85
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Risk of acceleration of debts: the Company has loans and financing agreements and debentures with restrictive clauses (covenants) normally applicable to these kinds of arrangement, involving compliance with economic and financial ratios. These covenants are monitored and do not restrict the capacity to operate normally, if met at the contractual intervals or if prior agreement is obtained from the creditors for failure to meet.
Regulatory risk: the electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in accordance with the periodic tariff review methodology established for the tariff cycle. Once the methodology has been ratified, ANEEL establishes tariffs to be charged by the distributor to the final consumers. In accordance with Law 8,987/1995, the fixed tariffs should insure the economic and financial balance of the concession contract at the time of the tariff review, which could result in lower results than expected by the electric energy distributors.
Risk management for financial instruments
The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to market conditions.
Risk management controls: In order to manage the risks inherent to the financial instruments and to monitor the procedures established by Management, the Company and its subsidiaries use tsoftware system (Luna e Bloomberg) to calculate the mark to market, stress testing and duration of the instruments, and assess the risks to which the Company and its subsidiaries are exposed. Historically, the financial instruments contracted by the Company and its subsidiaries supported by these tools have produced adequate risk mitigation results. It must be stressed that the Company and its subsidiaries routinely contract derivatives, always with the appropriate levels of approval, only in the event of exposure that Management regards as a risk. The Company and its subsidiaries do not enter into transactions involving speculative.
( 33 ) FINANCIAL INSTRUMENTS
The main financial instruments, classified in accordance with the group’s accounting practices, are:
Consolidated | |||||||||||||||
September 30, 2015 |
December 31, 2014 | ||||||||||||||
Note |
Category |
Measurement |
Level (*) |
Accounting balance |
|
Fair value |
Accounting balance |
|
Fair value | ||||||
Asset |
|||||||||||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 1 |
2,599,661 |
2,599,661 |
2,593,650 |
2,593,650 | |||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 2 |
1,433,713 |
1,433,713 |
1,763,805 |
1,763,805 | |||||||
Financial investments |
(a) |
(2) |
Level 1 |
17,729 |
17,729 |
5,324 |
5,324 | ||||||||
Derivatives |
33 |
(a) |
(2) |
Level 2 |
2,463,806 |
2,463,806 |
608,176 |
608,176 | |||||||
Derivatives - zero-cost collar |
33 |
(a) |
(2) |
Level 3 |
6,728 |
6,728 |
- |
- | |||||||
Financial asset of concession - distribution |
10 |
(b) |
(2) |
Level 3 |
3,790,513 |
3,790,513 |
3,296,837 |
3,296,837 | |||||||
10,312,150 |
10,312,150 |
8,267,792 |
8,267,792 | ||||||||||||
Liability |
|||||||||||||||
Loans and financing - principal and interest |
16 |
(a) |
(2) |
Level 2 (***) |
7,397,098 |
6,208,609 |
7,240,164 |
6,266,957 | |||||||
Loans and financing - principal and interest |
16 (**) |
(a) |
(2) |
Level 2 |
7,095,172 |
7,095,172 |
3,438,212 |
3,438,212 | |||||||
Debentures - principal and interest |
17 |
(a) |
(2) |
Level 2 (***) |
7,236,817 |
6,259,131 |
8,471,583 |
7,997,074 | |||||||
Derivatives |
33 |
(a) |
(2) |
Level 2 |
28,346 |
28,346 |
13,354 |
13,354 | |||||||
Derivatives - zero-cost collar |
33 |
(a) |
(2) |
Level 3 |
4,573 |
4,573 |
- |
- | |||||||
21,762,007 |
19,595,831 |
19,163,313 |
17,715,598 | ||||||||||||
(*) Refers to the hierarchy for determination of fair value | |||||||||||||||
(**) As a result of the initial designation of this financial liability, the financial statements showed a gain of R$ 499,695 in the nine months of 2015 (loss of R$ 16,009 in the nine months of 2014) | |||||||||||||||
(***) Only for disclosure purposes, according to CPC 40 (R1) | |||||||||||||||
Category: |
Measurement: |
||||||||||||||
(a) - Measured at fair value through profit or loss |
(1) - Measured at amortized cost |
||||||||||||||
(b) - Available for sale |
(2) - Measured at fair value |
||||||||||||||
(c) - Other finance liabilities |
The financial instruments for which the recorded amounts approximate to their fair values at the date of these interim financial statements, due to the nature of these interim financial instruments, are:
86
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
· Financial assets: (i) consumers, concessionaires and licensees, (ii) leases, (iii) receivable from associates, subsidiaries and parent company, (iv) receivables from resources provided by CDE, (v) financial asset of concession - transmission, (vi) pledges, funds and tied deposits, (vii) services rendered to third parties, (viii) Collection agreements and (ix) sector financial asset.
· Financial liabilities: (i) suppliers, (ii) regulatory charges, (iii) public utility, (iv) consumers and concessionaires, (v) Nacional scientific and technological development fund - FNDCT, (vi) energy research company - EPE, (vii) collection agreement, (viii) reversal fund, (ix) Business combination payable, (x) tariff discount CDE and (xi) sector financial liability.
There were also no transfers between the fair value hierarchy levels in 2015.
a) Valuation of financial instruments
As mentioned in note 4, the fair value of a security relates to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph, in Brazilian reais.
CPC 40 (R1) and IFRS 7 requires classification at three levels of hierarchy for measurement of the fair value of financial instruments, based on observable and unobservable information in relation to valuation of a financial instrument at the measurement date.
CPC 40 (R1) and IFRS 7 also define observable information as market data obtained from independent sources and unobservable information that reflects market assumptions.
The three levels of fair value are:
· Level 1: quoted prices in an active market for identical instruments;
· Level 2: observable information other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);
· Level 3: inputs for the instruments that are not based on observable market data.
Since the distribution subsidiaries have classified their financial asset of concession as available-for-sale, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes and the respective gains (losses) in net income was of R$ 137,732, and the main assumptions used are described on note 10.
The main premises used in measuring the fair value of the zero-cost collar derivative, categorized in the Level 3 fair value hierarchy, are also disclosed in Note 33 b.1. The disclosure of the changes required by IFRS 13/CPC 46 has not yet been presented as the instrument was contracted in the third quarter of 2015. No settlements were made in the period.
The Company recognizes in “Investments at cost” in the consolidated interim financial statements the 5.94% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A. (“Investco”), in the form of 28,154,140 common shares and 18,593,070 preferred shares. Investco’s shares are not quoted on the stock exchange and the main objective of it operations is to generate electric energy for commercialization by the shareholders who hold the concession, the Company opted to recognize the investment at cost.
b) Derivatives
The Company and its subsidiaries have the policy of using derivatives to reduce their risks of variations in exchange and interest rates, without any speculative purposes. The Company and its subsidiaries have exchange rate derivatives compatible with the exchange rate risks net exposure, including all the assets and liabilities tied to exchange rates.
The derivative instruments entered into by the Company and its subsidiaries are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodical adjustments. Additionally the subsidiary CPFL Geração contracted a zero-cost collar derivative in the third quarter of 2015, with no liquidations in the period (see item b.1 below).
As the majority of the derivatives entered into by the subsidiaries have their terms fully aligned with the debts protected, in order to obtain more relevant and consistent accounting information through the recognition of income and expenses, these debts were designated at fair value, for accounting purposes (note 16). Other debts with different terms from their respective derivatives contracted as a hedge continue to be recorded at amortized cost. Furthermore, the Company and its subsidiaries do not adopt hedge accounting for derivative operations.
87
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
b.1) Contracting of derivative by CPFL Geração (zero-cost collar)
In the third quarter of 2015, the subsidiary CPFL Geração contracted a call and put transaction in dollars, with both having the same institution as counterpart; these together constitute a transaction usually known as a zero-cost collar. The transaction has no speculative nature and its main objective is to minimize any negative impact on future revenue of the joint venture ENERCAN, which has energy sale contracts in which the tariff is partially corrected based on the annual dollar variation. Management also regards the current scenario as favorable to contracting this type of financial instrument, considering the high volatility of the dollar options and the fact that there is no initial cost for this type of operation. A total amount of US$ 111,817 was contracted, with maturities from October 1, 2015 to September 30, 2020. The exercise prices for dollar options range from R$ 4.20 to R$ 4.40 for put options (sell options) and R$ 5.40 to R$ 7.50 for call options (buy options).
The options were measured regularly at fair value as required by IAS 39/CPC 38. The fair value of the options included in this transaction was based on the following assumptions:
Evaluation technique(s) and key information |
The Black Scholes Option Pricing model was used to calculate the fair value of the options, involving the following variables: value of the asset in question, option exercise price, interest rate, term and volatility. |
Significant unobservable inputs |
Implied volatility in pricing the options, with an average variation of 25.2%. |
Interrelationship between unobservable inputs and fair value (sensitivity) |
A slight increase in the long-term volatility, analyzed in isolation, would result in an insignificant increase in the fair value. If the volatility were 10% higher and all the other variables remained constant, the net carrying amount would decrease by R$ 2,422, resulting in a net liability of R$ 268. |
The measurement of these financial instruments, which amount R$2,155, was recognized in profit or loss for the year under financial income. No other effects were recognized in other comprehensive income.
At September 30, 2015, the Company and its subsidiaries had the following derivatives operations:
88
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Market values (accounting balance) |
||||||||||||||||||
Company / strategy / counterparts |
Assets |
Liabilities |
Fair value, net |
Values at cost, net |
Gain (loss) on marking to market |
Currency / index |
Final maturity |
Notional |
Negotiation market | |||||||||
Derivatives for protection of debts designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Energia |
||||||||||||||||||
Santander |
90,640 |
- |
90,640 |
92,341 |
(1,700) |
dollar |
February 2016 |
200,000 |
over the counter | |||||||||
Santander |
12,042 |
- |
12,042 |
16,877 |
(4,835) |
dollar |
September 2016 |
187,750 |
over the counter | |||||||||
Bradesco |
10,124 |
- |
10,124 |
12,211 |
(2,088) |
dollar |
June 2016 |
149,208 |
over the counter | |||||||||
112,806 |
- |
112,806 |
121,429 |
(8,623) |
||||||||||||||
CPFL Paulista |
||||||||||||||||||
Bank of America Merrill Lynch |
149,589 |
- |
149,589 |
142,609 |
6,980 |
dollar |
July 2016 |
156,700 |
over the counter | |||||||||
Morgan Stanley |
115,465 |
- |
115,465 |
120,199 |
(4,734) |
dollar |
September 2016 |
85,475 |
over the counter | |||||||||
Scotiabank |
47,900 |
- |
47,900 |
49,336 |
(1,436) |
dollar |
July 2016 |
49,000 |
over the counter | |||||||||
Citibank |
70,685 |
- |
70,685 |
87,754 |
(17,069) |
dollar |
March 2019 |
117,250 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
70,430 |
- |
70,430 |
87,753 |
(17,323) |
dollar |
March 2019 |
117,400 |
over the counter | |||||||||
Bank of America Merrill Lynch |
66,193 |
- |
66,193 |
79,133 |
(12,939) |
dollar |
September 2018 |
106,020 |
over the counter | |||||||||
Bank of America Merrill Lynch |
74,547 |
- |
74,547 |
89,154 |
(14,607) |
dollar |
March 2019 |
116,600 |
over the counter | |||||||||
J.P.Morgan |
37,271 |
- |
37,271 |
44,577 |
(7,306) |
dollar |
March 2019 |
58,300 |
over the counter | |||||||||
J.P.Morgan |
23,784 |
- |
23,784 |
29,236 |
(5,452) |
dollar |
December 2017 |
51,470 |
over the counter | |||||||||
J.P.Morgan |
22,244 |
- |
22,244 |
27,708 |
(5,464) |
dollar |
December 2017 |
53,100 |
over the counter | |||||||||
J.P.Morgan |
10,808 |
- |
10,808 |
13,426 |
(2,619) |
dollar |
January 2018 |
27,121 |
over the counter | |||||||||
HSBC |
20,868 |
- |
20,868 |
26,673 |
(5,805) |
dollar |
January 2018 |
54,214 |
over the counter | |||||||||
HSBC |
77,742 |
- |
77,742 |
96,232 |
(18,490) |
dollar |
January 2018 |
173,459 |
over the counter | |||||||||
J.P.Morgan |
27,519 |
- |
27,519 |
33,541 |
(6,022) |
dollar |
January 2018 |
67,938 |
over the counter | |||||||||
J.P.Morgan |
26,480 |
- |
26,480 |
33,912 |
(7,431) |
dollar |
January 2019 |
67,613 |
over the counter | |||||||||
Citibank |
58,374 |
- |
58,374 |
78,099 |
(19,725) |
dollar |
January 2020 |
156,600 |
over the counter | |||||||||
BNP Paribas |
19,353 |
- |
19,353 |
26,792 |
(7,439) |
dollar |
January 2018 |
63,896 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
37,306 |
- |
37,306 |
61,097 |
(23,791) |
dollar |
February 2020 |
142,735 |
over the counter | |||||||||
J.P.Morgan |
15,778 |
- |
15,778 |
20,088 |
(4,310) |
dollar |
February 2018 |
41,100 |
over the counter | |||||||||
Bank of America Merrill Lynch |
163,438 |
- |
163,438 |
206,412 |
(42,974) |
dollar |
February 2018 |
405,300 |
over the counter | |||||||||
Bank of America Merrill Lynch |
76,929 |
- |
76,929 |
- |
76,929 |
dollar |
October 2018 |
329,500 |
over the counter | |||||||||
1,212,703 |
- |
1,212,703 |
1,353,730 |
(141,027) |
||||||||||||||
CPFL Piratininga |
||||||||||||||||||
Scotiabank |
62,563 |
- |
62,563 |
64,439 |
(1,875) |
dollar |
July 2016 |
64,000 |
over the counter | |||||||||
Santander |
78,504 |
- |
78,504 |
82,174 |
(3,670) |
dollar |
July 2016 |
100,000 |
over the counter | |||||||||
Citibank |
70,685 |
- |
70,685 |
87,754 |
(17,069) |
dollar |
March 2019 |
117,250 |
over the counter | |||||||||
HSBC |
39,148 |
- |
39,148 |
46,537 |
(7,390) |
dollar |
April 2018 |
55,138 |
over the counter | |||||||||
J.P.Morgan |
39,186 |
- |
39,186 |
46,541 |
(7,355) |
dollar |
April 2018 |
55,138 |
over the counter | |||||||||
Citibank |
62,391 |
- |
62,391 |
84,166 |
(21,776) |
dollar |
January 2020 |
169,838 |
over the counter | |||||||||
BNP Paribas |
53,220 |
- |
53,220 |
73,678 |
(20,458) |
dollar |
January 2018 |
175,714 |
over the counter | |||||||||
Bank of America Merrill Lynch |
9,297 |
- |
9,297 |
10,476 |
(1,180) |
dollar |
July 2016 |
40,000 |
over the counter | |||||||||
Bank of America Merrill Lynch |
14,532 |
- |
14,532 |
17,128 |
(2,597) |
dollar |
August 2016 |
84,250 |
over the counter | |||||||||
Scotiabank |
7,354 |
- |
7,354 |
11,566 |
(4,212) |
dollar |
August 2017 |
55,440 |
over the counter | |||||||||
436,878 |
- |
436,878 |
524,459 |
(87,581) |
||||||||||||||
CPFL Santa Cruz |
||||||||||||||||||
Santander |
15,332 |
- |
15,332 |
16,029 |
(696) |
dollar |
June 2016 |
20,000 |
over the counter | |||||||||
CPFL Sul Paulista |
||||||||||||||||||
Santander |
16,866 |
- |
16,866 |
17,631 |
(766) |
dollar |
June 2016 |
22,000 |
over the counter | |||||||||
CPFL Jaguari |
||||||||||||||||||
Santander |
23,765 |
- |
23,765 |
24,844 |
(1,079) |
dollar |
June 2016 |
31,000 |
over the counter | |||||||||
CPFL Geração |
||||||||||||||||||
HSBC |
157,460 |
- |
157,460 |
178,334 |
(20,874) |
dollar |
March 2017 |
232,520 |
over the counter | |||||||||
RGE |
||||||||||||||||||
Citibank |
139,014 |
- |
139,014 |
154,236 |
(15,222) |
dollar |
April 2017 |
128,590 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
30,461 |
- |
30,461 |
37,027 |
(6,566) |
dollar |
April 2018 |
36,270 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
137,570 |
- |
137,570 |
167,264 |
(29,693) |
dollar |
May2018 |
168,346 |
over the counter | |||||||||
Citibank |
22,872 |
- |
22,872 |
28,046 |
(5,174) |
dollar |
May2019 |
33,285 |
over the counter | |||||||||
HSBC |
18,841 |
- |
18,841 |
22,570 |
(3,729) |
dollar |
October 2017 |
32,715 |
over the counter | |||||||||
J.P.Morgan |
60,834 |
- |
60,834 |
76,170 |
(15,336) |
dollar |
February 2018 |
171,949 |
over the counter | |||||||||
J.P.Morgan |
37,800 |
- |
37,800 |
38,877 |
(1,077) |
dollar |
February 2016 |
100,000 |
over the counter | |||||||||
447,393 |
- |
447,393 |
524,190 |
(76,798) |
||||||||||||||
CPFL Serviços |
||||||||||||||||||
J.P.Morgan |
5,527 |
- |
5,527 |
6,089 |
(562) |
dollar |
October 2016 |
9,000 |
over the counter | |||||||||
CPFL Telecom |
||||||||||||||||||
Itaú |
4,531 |
- |
4,531 |
4,531 |
(1) |
dollar |
November 2015 |
9,000 |
over the counter | |||||||||
CPFL Paulista Lajeado |
||||||||||||||||||
Itaú |
6,577 |
- |
6,577 |
9,669 |
(3,092) |
dollar |
March 2018 |
35,000 |
over the counter | |||||||||
CPFL Brasil |
||||||||||||||||||
Itaú |
5,316 |
- |
5,316 |
9,493 |
(4,176) |
dollar |
August 2018 |
45,360 |
over the counter | |||||||||
Subtotal |
2,445,154 |
- |
2,445,154 |
2,790,429 |
(345,275) |
|||||||||||||
Derivatives for protection of debts not designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
18,652 |
- |
18,652 |
23,521 |
(4,869) |
dollar |
December 2016 |
47,460 |
over the counter | |||||||||
Exchange price index |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Santander |
- |
(1,533) |
(1,533) |
2,777 |
(4,311) |
dollar |
April 2019 |
35,235 |
over the counter | |||||||||
J.P.Morgan |
- |
(1,533) |
(1,533) |
2,777 |
(4,311) |
dollar |
April 2019 |
35,235 |
over the counter | |||||||||
- |
(3,067) |
(3,067) |
5,554 |
(8,621) |
||||||||||||||
Hedge interest rate variation (1) |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Bank of America Merrill Lynch |
- |
(6,132) |
(6,132) |
(387) |
(5,746) |
dollar |
July 2019 |
660,000 |
over the counter | |||||||||
J.P.Morgan |
- |
(3,376) |
(3,376) |
(113) |
(3,264) |
dollar |
February 2021 |
300,000 |
over the counter | |||||||||
Votorantim |
- |
(1,097) |
(1,097) |
(36) |
(1,060) |
dollar |
February 2021 |
100,000 |
over the counter | |||||||||
Santander |
- |
(1,147) |
(1,147) |
(38) |
(1,109) |
dollar |
February 2021 |
105,000 |
over the counter | |||||||||
- |
(11,752) |
(11,752) |
(573) |
(11,178) |
89
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
CPFL Piratininga |
||||||||||||||||||
J.P.Morgan |
- |
(1,022) |
(1,022) |
(64) |
(958) |
dollar |
July 2019 |
110,000 |
over the counter | |||||||||
Votorantim |
- |
(1,410) |
(1,410) |
(46) |
(1,364) |
dollar |
February 2021 |
135,000 |
over the counter | |||||||||
Santander |
- |
(1,030) |
(1,030) |
(33) |
(997) |
dollar |
February 2021 |
100,000 |
over the counter | |||||||||
- |
(3,462) |
(3,462) |
(144) |
(3,318) |
||||||||||||||
RGE |
||||||||||||||||||
HSBC |
- |
(4,646) |
(4,646) |
(293) |
(4,353) |
dollar |
July 2019 |
500,000 |
over the counter | |||||||||
Votorantim |
- |
(1,946) |
(1,946) |
(65) |
(1,880) |
dollar |
February 2021 |
170,000 |
over the counter | |||||||||
- |
(6,591) |
(6,591) |
(358) |
(6,233) |
||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
- |
(3,474) |
(3,474) |
(70) |
(3,404) |
dollar |
August 2020 |
460,000 |
over the counter | |||||||||
|
|
|
|
|
||||||||||||||
Subtotal |
18,652 |
(28,346) |
(9,694) |
27,931 |
(37,624) |
|||||||||||||
Other derivatives (2): |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Itaú |
2,516 |
(2,874) |
(358) |
- |
(358) |
dollar |
September 2020 |
34,858 |
over the counter | |||||||||
Votorantim |
1,730 |
(1,699) |
31 |
- |
31 |
dollar |
September 2020 |
34,858 |
over the counter | |||||||||
Santander |
2,482 |
- |
2,482 |
- |
2,482 |
dollar |
September 2020 |
42,100 |
over the counter | |||||||||
Subtotal |
6,728 |
(4,573) |
2,155 |
- |
2,155 |
|||||||||||||
Total |
2,470,534 |
(32,919) |
2,437,615 |
2,818,360 |
(380,745) |
|||||||||||||
Current |
700,201 |
- |
||||||||||||||||
Noncurrent |
1,770,333 |
(32,919) |
||||||||||||||||
For further details of terms and information about debts and debentures, see notes 16 and 17 | ||||||||||||||||||
(1) The interest rate hedge swaps have half-yearly validity, so the notional value reduces in accordance with amortization of the debt. | ||||||||||||||||||
(2) The notional for this type of derivative is disclosed in dollar, due its characteristics. |
As mentioned above, certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments (note 16).
The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected debts. For the quarters and nine months ended in September 30, 2015 and 2014, the derivatives resulted in the following impacts on the consolidated result:
Gain (loss) | ||||||||||
2015 |
2014 | |||||||||
Company |
Hedged risk / transaction |
3rd quarter |
Nine months |
3rd quarter |
Nine months | |||||
CPFL Energia |
Exchange variation |
96,465 |
121,429 |
- |
- | |||||
CPFL Energia |
Mark to market |
(9,146) |
(8,623) |
- |
- | |||||
CPFL Paulista |
Interest rate variation |
(709) |
(1,490) |
(11) |
86 | |||||
CPFL Paulista |
Exchange variation |
713,286 |
996,130 |
124,685 |
(231) | |||||
CPFL Paulista |
Mark to market |
(171,684) |
(141,996) |
(8,721) |
(1,882) | |||||
CPFL Piratininga |
Interest rate variation |
(196) |
(400) |
10 |
63 | |||||
CPFL Piratininga |
Exchange variation |
314,052 |
407,689 |
50,102 |
(1,839) | |||||
CPFL Piratininga |
Mark to market |
(90,072) |
(83,902) |
(3,936) |
1,418 | |||||
RGE |
Interest rate variation |
(413) |
(876) |
(13) |
29 | |||||
RGE |
Exchange variation |
270,021 |
372,953 |
48,301 |
(1,797) | |||||
RGE |
Mark to market |
(74,205) |
(69,467) |
(4,210) |
1,122 | |||||
CPFL Geração |
Interest rate variation |
(190) |
2,118 |
75 |
254 | |||||
CPFL Geração |
Exchange variation |
108,808 |
153,642 |
23,445 |
3,776 | |||||
CPFL Geração |
Mark to market |
(25,802) |
(30,219) |
(1,872) |
(124) | |||||
CPFL Santa Cruz |
Exchange variation |
8,196 |
12,302 |
3,876 |
(342) | |||||
CPFL Santa Cruz |
Mark to market |
(756) |
(549) |
(248) |
187 | |||||
CPFL Leste Paulista |
Exchange variation |
(307) |
4,596 |
3,099 |
(551) | |||||
CPFL Leste Paulista |
Mark to market |
(10) |
(76) |
(179) |
9 | |||||
CPFL Sul Paulista |
Exchange variation |
8,886 |
15,047 |
4,663 |
(848) | |||||
CPFL Sul Paulista |
Mark to market |
(836) |
(598) |
(309) |
166 | |||||
CPFL Jaguari |
Exchange variation |
12,544 |
20,341 |
4,472 |
(1,032) | |||||
CPFL Jaguari |
Mark to market |
(1,177) |
(790) |
(321) |
221 | |||||
CPFL Mococa |
Exchange variation |
(135) |
2,022 |
1,572 |
(455) | |||||
CPFL Mococa |
Mark to market |
(4) |
(33) |
(96) |
(14) | |||||
CPFL Serviços |
Exchange variation |
3,456 |
4,856 |
- |
- | |||||
CPFL Serviços |
Mark to market |
(525) |
(395) |
- |
- | |||||
CPFL Telecom |
Exchange variation |
3,191 |
4,450 |
- |
- | |||||
CPFL Telecom |
Mark to market |
(517) |
6 |
- |
- | |||||
CPFL Paulista Lajeado |
Exchange variation |
9,735 |
7,872 |
- |
- | |||||
CPFL Paulista Lajeado |
Mark to market |
(2,750) |
(3,092) |
- |
- | |||||
CPFL Brasil |
Exchange variation |
9,493 |
9,493 |
- |
- | |||||
CPFL Brasil |
Mark to market |
(4,176) |
(4,176) |
- |
- | |||||
1,174,523 |
1,788,264 |
244,382 |
(1,784) |
90
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
c) Sensitivity analysis
In compliance with CVM Instruction n° 475/08, the Company and its subsidiaries performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising variations in exchange and interest rates.
If the risk exposure is considered active, the risk to be taken into account is a reduction in the pegged indexes, resulting in a negative impact on the income of the Company and its subsidiaries. Similarly, if the risk exposure is considered passive, the risk is of an increase in the pegged indexes and the consequent negative effect on income. The Company and its subsidiaries therefore quantify the risks in terms of the net exposure of the variables (dollar, euro, CDI, IGP-M, IPCA and TJLP), as shown below:
c.1) Exchange rates variation
Considering the level of net exchange rate exposure at September 30, 2015 is maintained, the simulation of the effects by type of financial instrument for three different scenarios would be:
Consolidated | ||||||||||
|
|
|
|
Decrease (increase) R$ thousand | ||||||
Instruments |
Exposure |
Risk |
Exchange depreciation (b) |
Exchange appreciation/ depreciation of 25%(c) |
Exchange appreciation/ depreciation of 50%(c) | |||||
Financial liability instruments |
(6,831,133) |
(572,055) |
1,278,742 |
3,129,539 | ||||||
Derivatives - plain vanilla swap |
7,042,538 |
589,759 |
(1,318,315) |
(3,226,390) | ||||||
211,405 |
drop in the dollar |
17,704 |
(39,574) |
(96,851) | ||||||
Financial liability instruments |
(347,207) |
(36,013) |
(131,818) |
(227,623) | ||||||
Derivatives - plain vanilla swap |
322,085 |
33,408 |
122,281 |
211,154 | ||||||
(25,122) |
raise of the euro |
(2,606) |
(9,538) |
(16,470) | ||||||
Total |
186,283 |
15,098 |
(49,111) |
(113,320) | ||||||
Increase R$ thousand | ||||||||||
Exposure |
Risk |
Exchange depreciation (b) |
Exchange depreciation of 25%(c) |
Exchange depreciation of 50%(c) | ||||||
Derivatives - zero-cost collar |
111,817 |
raise of the dollar |
(12,520) |
(33,646) |
(67,291) | |||||
(a) Exchange rate at September 30, 2015: dollar R$ 3.97 and euro R$ 4.43 | ||||||||||
(b) In accordance with exchange graphs contained in information provided by the BM&F. Exchange rate used: R$ 4.31 and R$ 4.89, dollar and euro and exchange depreciation: 8.37% and 10.37%, respectively. | ||||||||||
(c) In compliance with CVM Instruction 475/08, the percentage of exchange depreciation are related to the information provided by the BM&F. | ||||||||||
(d) The notional for this type of derivative is disclosed in dollar, due its characteristics. |
As the dollar net exposure is an asset, the risk is of a drop in the dollar and the exchange rate is therefore appreciated by 25% and 50% in relation to the probable dollar. As the euro net exposure is a liability, the risk is of a raise in the euro and the exchange rate is therefore depreciated by 25% and 50% in relation to the probable euro.
c.2) Variation in interest rates
Assuming (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at September 30, 2015 is maintained, and (ii) the respective accumulated annual indexes for the next 12 months remain the same of the last 12 months (CDI 12.57% p.a; IGP-M 8.35% p.a.; TJLP 5.75% p.a.; IPCA 9.49% p.a.), the effects for the next 12 months would be a net financial expense of R$ R$ 1,403,749 (CDI R$ 1,145,705, IGP-M R$ 6,004, TJLP R$ 251,236 and IPCA R$ 804). In the event of fluctuations in the indexes in accordance with the three scenarios described below, the effect on the net financial expense would as follows:
91
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Consolidated | ||||||||||
|
|
|
|
Decrease (increase) | ||||||
Instruments |
Exposure |
Risk |
Scenario I (a) |
Raising index by 25% (b) |
Raising index by 50% (b) | |||||
Financial asset instruments |
4,583,251 |
137,498 |
315,901 |
494,304 | ||||||
Financial liability instruments |
(8,697,144) |
(260,914) |
(599,451) |
(937,987) | ||||||
Derivatives - Plain Vanilla Swap |
(5,000,712) |
(150,021) |
(344,674) |
(539,327) | ||||||
(9,114,605) |
CDI apprec. |
(273,438) |
(628,224) |
(983,010) | ||||||
Financial liability instruments |
(71,905) |
IGP-M apprec. |
618 |
(728) |
(2,074) | |||||
Financial liability instruments |
(4,369,317) |
TJLP apprec. |
(43,693) |
(117,425) |
(191,158) | |||||
Financial liability instruments |
(80,016) |
1,256 |
(328) |
(1,912) | ||||||
Derivatives - plain vanilla swap |
71,549 |
(1,123) |
293 |
1,710 | ||||||
(8,468) |
IPCA apprec. |
133 |
(35) |
(202) | ||||||
Total decrease (increase) |
(13,564,294) |
(316,380) |
(746,412) |
(1,176,445) | ||||||
(a) The CDI, IGP-M, TJLP and IPCA indexes considered of 15.57%, 7.49%, 6.75% and 7.92%, respectively, were obtained from information available in the market. | ||||||||||
(b) In compliance with CVM Instruction 475/08, the percentage of raising index were applied to Scenario I indexes. |
( 34 ) NON CASH TRANSACTIONS
Parent company |
Consolidated | ||||||
September 30, 2015 |
September 30, 2014 |
September 30, 2015 |
September 30, 2014 | ||||
Transactions resulting from business combinations |
|||||||
Property, plant and equipment acquired through business combination |
- |
- |
- |
51,735 | |||
Intangible asset acquired in business combination |
- |
- |
- |
64,763 | |||
Tax effect of business combination |
(22,020) | ||||||
Loans, financing and debentures |
- |
- |
- |
(34,894) | |||
Other net assets acquired through business combination |
- |
- |
- |
11,346 | |||
- |
- |
- |
70,930 | ||||
Cash acquired in the business combination |
- |
- |
- |
(2,466) | |||
Acquisition price paid |
- |
- |
- |
68,464 | |||
Other transactions |
|||||||
Capital increase in subsidiaries with Advance for future capital increase |
55,157 |
59,397 |
- |
- | |||
Provision for socio-environmental costs capitalized in property, plant and equipment |
- |
- |
- |
9,193 | |||
Interest capitalized in property, plant and equipment |
- |
- |
20,416 |
10,668 | |||
Interest capitalized in intangible concession asset - distribution infrastructure |
- |
- |
8,373 |
5,439 | |||
Transfer from financial concession asset and intangible to property, plant and equipment as result of Spin-off generation activity on the distribution |
- |
- |
- |
5,828 | |||
Transfer between property, plant and equipment and other assets |
- |
- |
9,724 |
7,165 | |||
Realization of noncontrolling' s capital reserve against to receivables |
- |
- |
- |
1,316 |
( 35 ) RELEVANT FACT AND SUBSEQUENT EVENT
35.1 – Periodic tariff review – CPFL Piratininga
On October 20, 2015, ANEEL’s Collegiate Board of Directors approved the Periodic tariff review - RTP of the subsidiary CPFL Piratininga. Tariffs were increased by 56.29%, on average, of which 40.14% relates to the economic increase and 16.15% to the financial components, in relation to the latest ordinary tariff event (RTA/2014). An average effect of 21.11% will be perceived by consumers, in comparison with the Extraordinary Tariff Review of March 2015. The new tariffs are effective from October 23, 2015 to October 22, 2016.
35.2 – CDE Quotas – Eletrobrás
On May 29, 2015, the subsidiaries CPFL Paulista, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa obtained an injunction authorizing non-payment of CDE quotas due up to the limit of the amounts receivable from Eletrobrás in relation to the CDE contribution.
On October 1, 2015, the subsidiaries received from Eletrobrás the receipts for settlement of the CDE quotas (Note 19) by offsetting the amount of R$ 552,549 receivable from Eletrobrás in relation to the CDE contribution (Note 11). They consequently offset the accounts receivable – CDE against the CDE accounts payable on October 1, 2015.
92
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
35.3 – Ratification of the Tariff Flags
On October 6, 2015, the Orders 3386 and 3387 were issued, approving the amount of R$ 263,218 for the Tariff Flags for July and August 2015.
93
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Shareholders of CPFL Energia S/A holding more than 5% of the shares of the same type and class, as of September 30, 2015:
Shareholders |
Common shares |
Interest - % | ||
ESC Energia S.A. |
234,086,204 |
23.57 | ||
BB Carteira Livre I FIA |
262,698,037 |
26.45 | ||
Bonaire Participações S.A. |
1,238,334 |
0.12 | ||
Energia São Paulo FIA |
146,463,379 |
14.75 | ||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
29,756,032 |
3.00 | ||
Camargo Correa S.A. |
26,764 |
0.00 | ||
Fundação Petrobras de Seguridade Social - Petros |
1,816,119 |
0.18 | ||
BNDES Participações S.A. |
66,914,177 |
6.74 | ||
Brumado Holdings Ltda. (*) |
35,604,273 |
3.59 | ||
Antares Holdings Ltda. (*) |
16,552,110 |
1.67 | ||
Other shareholders |
197,858,786 |
19.93 | ||
Total |
993,014,215 |
100.00 |
(*) Entities fully controlled by Bradespar S.A., which indirectly holds 5.25% of total shares common shares of CPFL Energia.
Quantity and characteristic of securities held by directly or indirectly Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of September 30, 2015 and 2014:
September 30, 2015 |
December 31, 2014 | |||||||
Shareholders |
Common shares |
Interest - % |
Common shares |
Interest - % | ||||
Controlling shareholders |
676,084,869 |
68.08 |
668,886,922 |
69.51 | ||||
Administrator |
- |
- |
- |
- | ||||
Members of the Executive Officers |
105,672 |
0.01 |
102,300 |
0.01 | ||||
Members of the Board of Directors |
- |
- |
800 |
0.00 | ||||
Fiscal Council Members |
- |
- |
- |
- | ||||
Other shareholders |
316,823,674 |
31.91 |
293,284,238 |
30.48 | ||||
Total |
993,014,215 |
100.00 |
962,274,260 |
100.00 | ||||
Outstanding shares - free float |
316,823,674 |
31.91 |
293,284,238 |
30.48 |
94
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
SHAREHOLDING STRUCTURE |
Nine months of 2015 |
| ||||||||
CPFL ENERGIA S/A |
|
|
|
|
|
|
|
Per units shares |
Date of last change | |
1 - SHAREHOLDERS OF THE COMPANY |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
676,084,869 |
68.08% |
100.00% |
- |
0.00% |
0.00% |
676,084,869 |
68.08% |
|
1.1 Esc Energia S.A. |
15.146.011/0001-51 |
234,086,204 |
24% |
100% |
- |
0.00% |
0.00% |
234,086,204 |
23.57% |
May 29, 2015 |
1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I |
73.899.742/0001-74 |
262,698,037 |
26% |
100% |
- |
0.00% |
0.00% |
262,698,037 |
26.45% |
April 29, 2015 |
1.3 Bonaire Participações S.A. |
33.754.482/0001-24 |
1,238,334 |
0% |
100% |
- |
0.00% |
0.00% |
1,238,334 |
0.12% |
April 29, 2015 |
1.4 Energia São Paulo FIA |
02.178.371/0001-93 |
146,463,379 |
15% |
100% |
- |
0.00% |
0.00% |
146,463,379 |
14.75% |
July 2, 2015 |
1.5 Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
33.754.482/0001-24 |
29,756,032 |
3% |
100% |
- |
0.00% |
0.00% |
29,756,032 |
3.00% |
April 29, 2015 |
1.6 Camargo Correa S.A. |
01.098.905/0001-09 |
26,764 |
0% |
100% |
- |
0.00% |
0.00% |
26,764 |
0.00% |
June 18, 2015 |
1.7 Fundação Petrobras de Seguridade Social - Petros |
34.053.942/0001-50 |
1,816,119 |
0% |
100% |
- |
0.00% |
0.00% |
1,816,119 |
0.18% |
July 2, 2015 |
Noncontrolling shareholders |
|
316,929,346 |
31.92% |
100.00% |
- |
0.00% |
0.00% |
316,929,346 |
31.92% |
|
1.8 BNDES Participações S.A. |
00.383.281/0001-09 |
66,914,177 |
7% |
100% |
- |
0.00% |
0.00% |
66,914,177 |
6.74% |
April 29, 2015 |
1.9 Brumado Holdings Ltda. |
08.397.763/0001-20 |
35,604,273 |
4% |
100% |
- |
0.00% |
0.00% |
35,604,273 |
3.59% |
April 29, 2015 |
1.10 Antares Holdings Ltda. |
07.341.926/001-90 |
16,552,110 |
2% |
100% |
- |
0.00% |
0.00% |
16,552,110 |
1.67% |
April 29, 2015 |
1.11 Board of Directors |
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
April 29, 2015 |
1.12 Executive officers |
|
105,672 |
0% |
100% |
- |
0.00% |
0.00% |
105,672 |
0.01% |
September 30, 2015 |
1.13 Other shareholders |
|
197,753,114 |
20% |
100% |
- |
0.00% |
0.00% |
197,753,114 |
19.91% |
|
Total |
|
993,014,215 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
993,014,215 |
100.00% |
|
2 - Entity: 1.1 Esc Energia S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1,108,804,612 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,108,804,612 |
100.00% |
|
1.1.1 VBC Energia S.A. |
00.095.147/0001-02 |
554,402,306 |
50% |
100% |
- |
0.00% |
0.00% |
554,402,306 |
50.00% |
November 28, 2013 |
1.1.2 Átila Holdings S/A |
07.305.671/0001-00 |
554,402,306 |
50% |
100% |
- |
0.00% |
0.00% |
554,402,306 |
50.00% |
November 28, 2013 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
1,108,804,612 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,108,804,612 |
100.00% |
|
3 - Entity: 1.1.1 VBC ENERGIA S/A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
3,840,605 |
88.55% |
98.39% |
62,981 |
100.00% |
1.61% |
3,903,586 |
88.71% |
|
1.1.1.1 Camargo Corrêa Energia S.A. |
04.922.357/0001-88 |
1,937,959 |
45% |
98% |
47,018 |
74.65% |
2.37% |
1,984,977 |
45.11% |
November 28, 2013 |
1.1.1.2 Camargo Corrêa S.A. |
01.098.905/0001-09 |
1,902,646 |
44% |
99% |
15,963 |
25.35% |
0.83% |
1,918,609 |
43.60% |
November 28, 2013 |
Noncontrolling shareholders |
|
496,670 |
11.45% |
100.00% |
- |
0.00% |
0.00% |
496,670 |
11.29% |
|
1.1.1.3 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
02.372.232/0001-04 |
496,665 |
11% |
100% |
- |
0.00% |
0.00% |
496,665 |
11.29% |
November 28, 2013 |
1.1.1.4 Other shareholders |
|
5 |
0% |
100% |
- |
0.00% |
0.00% |
5 |
0.00% |
|
Total |
|
4,337,275 |
100.00% |
98.57% |
62,981 |
100.00% |
1.43% |
4,400,256 |
100.00% |
|
4- Entity: 1.1.2 Átila Holdings S/A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
821,452,787 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
821,452,787 |
100.00% |
|
1.1.2.1 Camargo Corrêa S.A |
01.098.905/0001-09 |
821,452,787 |
100% |
100% |
- |
0.00% |
0.00% |
821,452,787 |
100.00% |
April 15, 2015 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
821,452,787 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
821,452,787 |
100.00% |
|
5 - Entity: 1.1.1.1 Camargo Corrêa Energia S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
2,360,886 |
100.00% |
77.41% |
689,075 |
100.00% |
22.59% |
3,049,961 |
100.00% |
|
1.1.1.1.1 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
02.372.232/0001-04 |
2,360,886 |
100% |
77% |
689,075 |
100.00% |
22.59% |
3,049,961 |
100.00% |
November 25, 2014 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
1.1.1.1.2 Other shareholders |
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
2,360,886 |
100.00% |
77.41% |
689,075 |
100.00% |
22.59% |
3,049,961 |
100.00% |
|
6 - Entity: 1.1.1.2 Camargo Corrêa S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
48,943 |
99.99% |
34.46% |
93,099 |
100.00% |
65.54% |
142,042 |
100.00% |
|
1.1.1.2.1 Participações Morro Vermelho S.A. |
03.987.192/0001-60 |
48,943 |
100% |
34% |
93,099 |
100.00% |
65.54% |
142,042 |
100.00% |
April 30, 2012 |
Noncontrolling shareholders |
|
3 |
0.01% |
75.00% |
1 |
0.00% |
25.00% |
4 |
0.00% |
|
1.1.1.2.2 Other shareholders |
|
3 |
0% |
75% |
1 |
0.00% |
25.00% |
4 |
0.00% |
|
Total |
|
48,946 |
100.00% |
34.46% |
93,100 |
100.00% |
65.54% |
142,046 |
100.00% |
|
7 - Entity: 1.1.1.3 Camargo Corrêa Investimento em Infra-Estrutura S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1,058,326,178 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,058,326,178 |
100.00% |
|
1.1.1.3.1 Camargo Corrêa S.A. |
01.098.905/0001-09 |
1,058,326,178 |
100% |
100% |
- |
0.00% |
0.00% |
1,058,326,178 |
100.00% |
November 25, 2014 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
1.1.1.3.2 Other shareholders |
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
1,058,326,178 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,058,326,178 |
100.00% |
|
8 - Entity: 1.1.1.2.1 Participações Morro Vermelho S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
2,250,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
2,250,000 |
33.33% |
|
1.1.1.2.1.1 RCABON Empreendimentos e Participações S.A |
09.594.448/0001-55 |
750,000 |
33% |
100% |
- |
0.00% |
0.00% |
750,000 |
11.11% |
April 30, 2015 |
1.1.1.2.1.2 RCNON Empreendimentos e Participações S.A |
09.594.570/0001-21 |
750,000 |
33% |
100% |
- |
0.00% |
0.00% |
750,000 |
11.11% |
April 30, 2015 |
1.1.1.2.1.3 RCPODON Empreendimentos e Participações S.A |
09.594.541/0001-60 |
750,000 |
33% |
100% |
- |
0.00% |
0.00% |
750,000 |
11.11% |
April 30, 2015 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
4,500,000 |
100.00% |
100.00% |
4,500,000 |
66.67% |
|
1.1.1.2.1.4 RCABPN Empreendimentos e Participações S.A |
09.594.459/0001-35 |
- |
0% |
0% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
October 1, 2008 |
1.1.1.2.1.5 RCNPN Empreendimentos e Participações S.A |
09.594.480/0001-30 |
- |
0% |
0% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
October 1, 2008 |
1.1.1.2.1.6 RCPODPN Empreendimentos e Participações S.A |
09.594.468/0001-26 |
- |
0% |
0% |
1,498,080 |
33.29% |
100.00% |
1,498,080 |
22.19% |
October 1, 2008 |
1.1.1.2.1.7 RRRPN Empreendimentos e Participações S.A |
09.608.284/0001-78 |
- |
0% |
0% |
5,760 |
0.13% |
100.00% |
5,760 |
0.09% |
October 1, 2008 |
1.1.1.2.1.8 Other shareholders |
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
2,250,000 |
100.00% |
33.33% |
4,500,000 |
100.00% |
66.67% |
6,750,000 |
100.00% |
|
|
(continue) |
95
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
|
| |||||||||
9 - Entity: 1.1.1.2.1.1 RCABON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
749,850 |
100.00% |
99.99% |
90 |
60.00% |
0.01% |
749,940 |
99.99% |
|
1.1.1.2.1.1.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
749,850 |
100% |
100% |
90 |
60.00% |
0.01% |
749,940 |
99.99% |
December 6, 2012 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
60 |
40.00% |
100.00% |
60 |
0.01% |
|
1.1.1.2.1.1.2 Other shareholders |
|
- |
0% |
0% |
60 |
40.00% |
100.00% |
60 |
0.01% |
|
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
|
10 - Entity: 1.1.1.2.1.2 RCNON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
749,850 |
100.00% |
99.99% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
|
1.1.1.2.1.2.1 Renata de Camargo Nascimento |
535.804.608-97 |
749,850 |
100% |
100% |
40 |
26.67% |
0.01% |
749,890 |
99.99% |
October 1, 2008 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
110 |
73.33% |
100.00% |
110 |
0.01% |
|
1.1.1.2.1.2.2 Other shareholders |
|
- |
0% |
0% |
110 |
73.33% |
100.00% |
110 |
0.01% |
|
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
|
11 - Entity: 1.1.1.2.1.3 RCPODON Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
749,850 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
749,850 |
99.98% |
|
1.1.1.2.1.3.1 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
749,850 |
100% |
100% |
- |
0.00% |
0.00% |
749,850 |
99.98% |
October 1, 2008 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
150 |
100.00% |
100.00% |
150 |
0.02% |
|
1.1.1.2.1.3.2 Other shareholders |
|
- |
0% |
0% |
150 |
100.00% |
100.00% |
150 |
0.02% |
|
Total |
|
749,850 |
100.00% |
99.98% |
150 |
100.00% |
0.02% |
750,000 |
100.00% |
|
12 - Entity: 1.1.1.2.1.4 RCABPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1,499,940 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,499,940 |
100.00% |
|
1.1.1.2.1.4.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
1,499,940 |
100% |
100% |
- |
0.00% |
0.00% |
1,499,940 |
100.00% |
December 6, 2012 |
Noncontrolling shareholders |
|
60 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
60 |
0.00% |
|
1.1.1.2.1.4.2 Other shareholders |
|
60 |
0% |
100% |
- |
0.00% |
0.00% |
60 |
0.00% |
|
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
|
13 - Entity: 1.1.1.2.1.5 RCNPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1,499,890 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
|
1.1.1.2.1.5.1 Renata de Camargo Nascimento |
535.804.608-97 |
1,499,890 |
100% |
100% |
- |
0.00% |
0.00% |
1,499,890 |
99.99% |
October 1, 2008 |
Noncontrolling shareholders |
|
110 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
110 |
0.01% |
|
1.1.1.2.1.5.2 Other shareholders |
|
110 |
0% |
100% |
- |
0.00% |
0.00% |
110 |
0.01% |
|
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
|
14 - Entity: 1.1.1.2.1.6 RCPODPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1,499,850 |
99.99% |
100.00% |
- |
0.00% |
0.00% |
1,499,850 |
99.99% |
|
1.1.1.2.1.6.1 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
1,499,850 |
100% |
100% |
- |
0.00% |
0.00% |
1,499,850 |
99.99% |
October 1, 2008 |
Noncontrolling shareholders |
|
150 |
0.01% |
100.00% |
- |
0.00% |
0.00% |
150 |
0.01% |
|
1.1.1.2.1.6.2 Other shareholders |
|
150 |
0% |
100% |
- |
0.00% |
0.00% |
150 |
0.01% |
|
Total |
|
1,500,000 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1,500,000 |
100.00% |
|
15 - Entity: 1.1.1.2.1.7 RRRPN Empreendimentos e Participações S.A |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
5,940 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,940 |
100.00% |
|
1.1.1.2.1.7.1 Rosana Camargo de Arruda Botelho |
535.804.358-68 |
1,980 |
33% |
100% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
October 1, 2008 |
1.1.1.2.1.7.2 Renata de Camargo Nascimento |
535.804.608-97 |
1,980 |
33% |
100% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
October 1, 2008 |
1.1.1.2.1.7.3 Regina de Camargo Pires Oliveira Dias |
153.204.398-81 |
1,980 |
33% |
100% |
- |
0.00% |
0.00% |
1,980 |
33.33% |
October 1, 2008 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
5,940 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,940 |
100.00% |
|
16 - Entity: 1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
130,163,541 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
|
1.2.1 Caixa de Previdência dos Funcionários do Banco do Brasil - PREVI |
33.754.482/0001-24 |
130,163,541 |
100% |
100% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
November 3, 2009 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
130,163,541 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
130,163,541 |
100.00% |
|
17 - Entity: 1.3 Bonaire Participações S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
66,728,877 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
66,728,877 |
100.00% |
|
1.3.1 Energia São Paulo Fundo de Investimento em Ações |
02.178.371/0001-93 |
66,728,877 |
100% |
100% |
- |
0.00% |
0.00% |
66,728,877 |
100.00% |
July 21, 2014 |
Noncontrolling shareholders |
|
1 |
0.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
0.00% |
|
1.3.2 Other shareholders |
|
1 |
0% |
100% |
- |
0.00% |
0.00% |
1 |
0.00% |
|
Total |
|
66,728,878 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
66,728,878 |
100.00% |
|
18 - Entity: 1.4 Energia São Paulo Fundo de Investimento em Ações |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
796,479,768 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
796,479,768 |
100.00% |
|
1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114 |
07.792.436/0001-00 |
353,528,507 |
44% |
100% |
- |
0.00% |
0.00% |
353,528,507 |
44.39% |
November 16, 2004 |
1.4.2 Fundação Petrobras de Seguridade Social - Petros |
34.053.942/0001-50 |
181,405,069 |
23% |
100% |
- |
0.00% |
0.00% |
181,405,069 |
22.78% |
November 16, 2004 |
1.4.3 Fundação Sabesp de Seguridade Social - Sabesprev |
65.471.914/0001-86 |
4,823,881 |
1% |
100% |
- |
0.00% |
0.00% |
4,823,881 |
0.61% |
November 16, 2004 |
1.4.4 Fundação Sistel de Seguridade Social |
00.493.916/0001-20 |
256,722,311 |
32% |
100% |
- |
0.00% |
0.00% |
256,722,311 |
32.23% |
November 16, 2004 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
796,479,768 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
796,479,768 |
100.00% |
|
19 - Entity: 1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114 |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
5,459,656 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,459,656 |
100.00% |
|
1.4.1.1 Fundação CESP |
62.465.117/0001-06 |
5,459,656 |
100% |
100% |
- |
0.00% |
0.00% |
5,459,656 |
100.00% |
November 16, 2004 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
5,459,656 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
5,459,656 |
100.00% |
|
20 - Entity: 1.8 BNDES Participações S.A. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
1 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
100.00% |
|
1.8.1 Banco Nacional de Desenvolvimento Econômico e Social |
33.657.248/0001-89 |
1 |
100% |
100% |
- |
0.00% |
0.00% |
1 |
100.00% |
September 4, 1974 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
1 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
1 |
100.00% |
|
21 - Entity: 1.8.1 Banco Nacional de Desenvolvimento Econômico e Social |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
6,273,711,452 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
6,273,711,452 |
100.00% |
|
1.8.1.1 Federal Government (Department of Treasury) |
00.394.460/0409-50 |
6,273,711,452 |
100% |
100% |
- |
0.00% |
0.00% |
6,273,711,452 |
100.00% |
September 28, 2012 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
6,273,711,452 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
6,273,711,452 |
100.00% |
|
22 - Entity: 1.9 Brumado Holdings Ltda. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
983,227,792 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
983,227,792 |
100.00% |
|
1.9.1 Antares Holdings Ltda. |
07.341.926/0001-90 |
983,227,792 |
100% |
100% |
- |
0.00% |
0.00% |
983,227,792 |
100.00% |
December 31, 2006 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
983,227,792 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
983,227,792 |
100.00% |
|
23 - Entity: 1.10 Antares Holdings Ltda. |
CNPJ or CPF |
Quotes/common shares |
% |
% Total |
Preferred shares |
% |
% Total |
TOTAL |
% Total |
|
Controlling shareholders |
|
322,700 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
322,700 |
100.00% |
|
1.10.1 Bradespar S.A. |
03.847.461/0001-92 |
322,700 |
100% |
100% |
- |
0.00% |
0.00% |
322,700 |
100.00% |
December 31, 2006 |
Noncontrolling shareholders |
|
- |
0.00% |
0.00% |
- |
0.00% |
0.00% |
- |
0.00% |
|
|
|
- |
0% |
0% |
- |
0.00% |
0.00% |
- |
0.00% |
|
Total |
|
322,700 |
100.00% |
100.00% |
- |
0.00% |
0.00% |
322,700 |
100.00% |
|
96
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Quarterly Social Report [Nine Months] - 2015 / 2014 (*) |
| |||||
Company: CPFL Energia S.A. Consolidated |
||||||
1 - Basis for Calculation |
Nine months of 2015 Value (R$ thousand) |
Nine months of 2014 Value (R$ thousand) | ||||
Net Revenues (NR) |
15,419,789 |
12,062,968 | ||||
Operating Result (OR) |
891,541 |
744,960 | ||||
Gross Payroll (GP) |
583,194 |
512,655 | ||||
2 - Internal Social Indicators |
Value (thousand) |
% of GP |
% of NR |
Value (thousand) |
% of GP |
% of NR |
Food |
51,219 |
8.78% |
0.33% |
44,355 |
8.65% |
0.37% |
Mandatory payroll taxes |
155,047 |
26.59% |
1.01% |
138,941 |
27.10% |
1.15% |
Private pension plan |
30,551 |
5.24% |
0.20% |
27,057 |
5.28% |
0.22% |
Health |
33,341 |
5.72% |
0.22% |
28,753 |
5.61% |
0.24% |
Occupational safety and health |
1,848 |
0.32% |
0.01% |
2,201 |
0.43% |
0.02% |
Education |
1,890 |
0.32% |
0.01% |
1,544 |
0.30% |
0.01% |
Culture |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Trainning and professional development |
5,371 |
0.92% |
0.03% |
5,286 |
1.03% |
0.04% |
Day-care / allowance |
798 |
0.14% |
0.01% |
729 |
0.14% |
0.01% |
Profit / income sharing |
39,759 |
6.82% |
0.26% |
41,424 |
8.08% |
0.34% |
Others |
5,598 |
0.96% |
0.04% |
5,005 |
0.98% |
0.04% |
Total - internal social indicators |
325,422 |
55.80% |
2.11% |
295,295 |
57.60% |
2.45% |
3 - External Social Indicators |
Value (thousand) |
% of OR |
% of NR |
Value (thousand) |
% of OR |
% of NR |
Education |
7 |
0.00% |
0.00% |
70 |
0.01% |
0.00% |
Culture |
7,987 |
0.90% |
0.05% |
6,148 |
0.83% |
0.05% |
Health and sanitation |
450 |
0.05% |
0.00% |
343 |
0.05% |
0.00% |
Sport |
833 |
0.09% |
0.01% |
0 |
0.00% |
0.00% |
War on hunger and malnutrition |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Others |
9,003 |
1.01% |
0.06% |
5,092 |
0.68% |
0.04% |
Total contributions to society |
18,280 |
2.05% |
0.12% |
11,653 |
1.56% |
0.10% |
Taxes (excluding payroll taxes) |
9,118,815 |
1022.81% |
59.14% |
3,381,993 |
453.98% |
28.04% |
Total - external social indicators |
9,137,095 |
1024.87% |
59.26% |
3,393,646 |
455.55% |
28.13% |
4 - Environmental Indicators |
Value (thousand) |
% of OR |
% of NR |
Value (thousand) |
% of OR |
% of NR |
Investments relalated to company production / operation |
20,676 |
2.32% |
0.13% |
24,079 |
3.23% |
0.20% |
Investments in external programs and/or projects |
42,400 |
4.76% |
0.27% |
38,615 |
5.18% |
0.32% |
Total environmental investments |
63,076 |
7.07% |
0.41% |
62,694 |
8.42% |
0.52% |
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company: |
( ) do not have targets ( ) fulfill from 51 to 75% |
( ) do not have targets ( ) fulfill from 51 to 75% | ||||
5 - Staff Indicators |
Nine months of 2015 |
Nine months of 2014 | ||||
Nº of employees at the end of period |
9,790 |
8,921 | ||||
Nº of employees hired during the period |
1,798 |
1,804 | ||||
Nº of outsourced employees |
NA |
NA | ||||
Nº of interns |
185 |
185 | ||||
Nº of employees above 45 years age |
2,095 |
2,100 | ||||
Nº of women working at the company |
2,155 |
2,062 | ||||
% of management position occupied by women |
10.00% |
8.72% | ||||
Nº of Afro-Brazilian employees working at the company |
1,980 |
1,593 | ||||
% of management position occupied by Afro-Brazilian employees |
2.30% |
1.22% | ||||
Nº of employees with disabilities |
336 |
272 | ||||
6 - Relevant information regarding the exercise of corporate citizenship |
Nine months of 2015 |
Nine months of 2014 | ||||
Ratio of the highest to the lowest compensation at company |
18.03 |
24.43 | ||||
Total number of work-related accidents |
39 |
40 | ||||
Social and environmental projects developed by the company were decided upon by: |
( ) directors |
(X) directors |
( ) all |
( ) directors |
(X) directors |
( ) all |
Health and safety standards at the workplace were decided upon by: |
( ) directors |
( ) all |
(X) all + Cipa |
( ) directors |
( ) all |
(X) all + Cipa |
Regarding the liberty to join a union, the right to a collective negotiation and the internal representation of the employees, the company: |
( ) does not |
( ) follows the |
(X) motivates |
( ) does not |
( ) follows the |
(X) motivates |
The private pension plan contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
The profit / income sharing contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company: |
( ) are not |
( ) are |
(X) are |
( ) are not |
( ) are |
(X) are |
Regarding the participation of employees in voluntary work programs, the company: |
( ) does not |
( ) supports |
(X) organizes |
( ) does not |
( ) supports |
(X) organizes |
Total number of customer complaints and criticisms: |
in the company |
in Procon |
in the Courts |
in the company |
in Procon |
in the Courts |
1,352,237 |
1,317 |
6,025 |
1,414,838 |
1,043 |
4,317 | |
% of complaints and criticisms attended to or resolved: |
in the company |
in Procon |
in the Courts |
in the company |
in Procon |
in the Courts |
100% |
100% |
5.8% |
100% |
100% |
35.5% | |
Total value-added to distribute (R$ thousand): |
Sep 30, 2015 |
12,401,696 |
|
Sep 30, 2014 |
5,994,615 |
|
Value-Added Distribution (VAD): |
74.4% government 5.5% employees 0% shareholders |
58,1% government 10% employees 5,2% shareholders | ||||
7 - Other information |
|
|
|
|
|
|
Responsible: Sergio Luis Felice, phone: +55 19 3756-8018, [email protected] | ||||||
(*) Information not reviewed by the independent auditors |
97
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Board of Directors and Shareholders of
CPFL Energia S.A.
São Paulo - SP
Introduction
We have reviewed the individual and consolidated interim financial information of CPFL Energia S.A. (“CPFL Energia” or “Company”), included in the Interim Financial Information Form – ITR, for the quarter ended September 30, 2015, which comprises the balance sheet as of September 30, 2015 and the related statements of income, comprehensive income for the three-month and nine-month periods then ended and changes in shareholders' equity and cash flows for the nine-month period then ended, including the explanatory notes.
Management is responsible for the preparation of these individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Reporting and in accordance with the international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, and their presentation in accordance with the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information - ITR. Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of
interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR referred to above is not prepared, in all material respects, in accordance with technical pronouncement CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information - ITR and presented in accordance with the standards issued by the Brazilian Securities and Exchange Commission (“CVM”).
98
(Free Translation of the original in Portuguese)
Standard Interim financial statements – ITR – Date: September 30, 2015 - CPFL Energia S. A
Other matters
Statements of value added
We have also reviewed the individual and consolidated statements of value added (“DVA”) for the nine-month period ended September 30, 2015, prepared under Management's responsibility, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information - ITR and is considered as supplemental information for IFRSs that do not require the presentation of DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that there are not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.
Campinas, October 30, 2015
DELOITTE TOUCHE TOHMATSU Auditores Independentes |
Marcelo Magalhães Fernandes Engagement Partner |
The sheets related to the Interim Financial Information (ITR) reviewed by us are marked for identification purposes only.
99
CPFL ENERGIA S.A. | ||
|
By: |
/S/ GUSTAVO ESTRELLA
|
Name: Title: |
Gustavo Estrella Chief Financial Officer and Head of Investor Relations |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.