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

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of September, 2018
Commission File Number 32297


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

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

Federative Republic of Brazil
(Address of principal executive office)
 

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

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

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

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

Yes _______ No ___X____

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

.


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Table of Contents

Company Data

Capital Composition

1

Individual interim financial statements

Statement of Financial Position - Assets

2

Statement of Financial Position - Liabilities and Equity

3

Statement of Income

4

Statement of Comprehensive Income

5

Statement of Cash Flows – Indirect Method

6

Statement of Changes in Equity

01/01/2018 to 09/30/2018

7

01/01/2017 to 09/30/2017

8

Statements of Value Added

9

Consolidated Interim Financial Statements

Statement of Financial Position - Assets

10

Statement of Financial Position - Liabilities and Equity

11

Statement of Income

12

Statement of Comprehensive Income

13

Statement of Cash Flows - Indirect Method

14

Statement of Changes in Equity

01/01/2018 to 09/30/2018

15

01/01/2017 to 09/30/2017

16

Statements of Value Added

17

Comments on Performance

18

Notes to Interim financial statements

26

Other relevant information

80

Reports

Independent Auditor’s Report - Unqualified

Management declaration on financial statements

Management declaration on independent auditor’s report

 

 


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

Capital Composition

Number of Shares

(In units)

Closing Date

09/30/2018

Paid-in capital

 

Common

1,017,914,746

Preferred

0

Total

1,017,914,746

Treasury Stock

0

Common

0

Preferred

0

Total

0

 

 

 

1


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of Financial Position – Assets

 

(In thousands of Brazilian reais - R$)

       
       

Code

Description

  Current Year 
09/30/2018

 Previous Year 
12/31/2017

1

 Total assets

  10,405,491

   9,463,648

1.01

 Current assets

  460,639

   275,382

1.01.01

 Cash and cash equivalents

12,711

  6,581

1.01.06

 Taxes recoverable

66,064

  63,751

1.01.06.01

 Current taxes recoverable  

66,064

  63,751

1.01.06.01.01

 Income tax and social contribution to be offset

65,356

  17,052

1.01.06.01.02

 Other taxes recoverable

708

  46,699

1.01.07

 Prepaid expenses

   34

46

1.01.08

 Other current assets

  381,830

   205,004

1.01.08.03

 Other

  381,830

   205,004

1.01.08.03.01

 Dividends and interest on capital

  381,164

   204,807

1.01.08.03.05

 Other receivables

666

  197

1.02

 Noncurrent assets

  9,944,852

   9,188,266

1.02.01

 Long-term assets

  152,591

   629,352

1.02.01.07

 Deferred taxes

  146,642

   145,778

1.02.01.07.01

 Deferred income tax and social contribution

  146,642

   145,778

1.02.01.08

 Prepaid expenses

   3

   -  

1.02.01.09

 Receivables from related parties 

   85

   127,147

1.02.01.09.02

 Receivables from subsidiaries 

   85

   127,147

1.02.01.10

 Other noncurrent assets

5,861

   356,427

1.02.01.10.03

 Escrow deposits

775

  665

1.02.01.10.04

 Advance for future capital increase

  -  

   350,000

1.02.01.10.12

 Other receivables

5,086

  5,762

1.02.02

 Investments

  9,790,873

   8,557,673

1.02.02.01

 Equity interests

  9,790,873

   8,557,673

1.02.02.01.02

 Equity interests in subsidiaries

  8,831,361

   7,556,123

1.02.02.01.03

 Equity interests in joint ventures

  959,512

   1,001,550

1.02.03

 Property, plant and equipment

1,277

  1,170

1.02.03.01

 Property, plant and equipment - in servce

920

  985

1.02.03.03

 Property, plant and equipment - in progress

357

  185

1.02.04

 Intangible assets

111

71

1.02.04.01

 Intangible assets

111

71

1.02.04.01.03

 Other intangible assets

111

71

 

 

2


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(In thousands of Brazilian reais - R$)

       

Code

Description

  Current Year 
09/30/2018

 Previous Year 
12/31/2017

2

 Total liabilities

  10,405,491

9,463,648

2.01

 Current liabilities

23,097

  303,812

2.01.02

 Trade payables

246

   1,644

2.01.02.01

 Domestic suppliers

246

   1,644

2.01.03

 Taxes payable

392

717

2.01.03.01

 Federal taxes

378

717

2.01.03.01.02

 Other taxes 

378

717

2.01.03.03

 Municipal taxes

   14

-  

2.01.04

 Borrowings

-  

   1,938

2.01.04.02

 Debentures

-  

   1,938

2.01.05

 Other liabilities

22,459

  299,513

2.01.05.02

 Others

22,459

  299,513

2.01.05.02.01

 Dividends and interest on capital payable

   2,818

  281,919

2.01.05.02.09

 Other liabilities

19,641

17,594

2.02

 Noncurrent liabilities

   9,337

  198,308

2.02.01

 Borrowings

-  

  184,388

2.02.01.02

 Debentures

-  

  184,388

2.02.02

 Other liabilities

   9,028

13,320

2.02.02.02

 Others

   9,028

13,320

2.02.02.02.10

 Other liabilities

   9,028

13,320

2.02.04

 Provisons 

309

600

2.02.04.01

 Tax, social security, labor and civil provisions

309

600

2.02.04.01.02

 Social security and labor provisions

-  

   57

2.02.04.01.04

 Civil provisions

309

543

2.03

 Equity

  10,373,057

8,961,528

2.03.01

 Issued capital 

5,741,284

5,741,284

2.03.02

 Capital reserves

  468,018

  468,014

2.03.04

 Earnings reserves

2,090,136

2,916,736

2.03.04.01

 Legal reserve

  798,090

  798,090

2.03.04.02

 Statutory reserve

1,292,046

2,118,646

2.03.05

 Retained earnings

2,216,629

-  

2.03.08

 Other comprehensive income 

   (143,010)

   (164,506)

 

 

3


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of income

 

(In thousands of Brazilian reais - R$)

           

Code

Description

 Current Year - Third Quarter

 YTD Current Year

 Previous Year - Third Quarter

 YTD Previous Year

 07/01/2018 to
09/30/2018

 01/01/2018 to
09/30/2018

 07/01/2017 to
09/30/2017

 01/01/2017 to
09/30/2017

3.01

 Net operating revenue

  1

  1

  1

  1

3.03

 Gross profit

  1

  1

  1

  1

3.04

 Operating income (expenses)

546,540

1,441,917

345,775

753,744

3.04.02

 General and administrative expenses

(8,226)

  (25,877)

(7,672)

  (31,743)

3.04.06

 Share of profit (loss) of investees

554,766

1,467,794

353,447

785,487

3.05

 Profit before finance income (costs) and taxes 

546,541

1,441,918

345,776

753,745

3.06

 Finance income (costs)

   8,402

10,450

  (15,656)

  (48,825)

3.06.01

 Finance income

   8,501

15,946

   6,995

15,979

3.06.02

 Finance costs

(99)

(5,496)

  (22,651)

  (64,804)

3.07

 Profit (loss) before taxes on income

554,943

1,452,368

330,120

704,920

3.08

 Income tax and social contribution

(1,215)

   857

   1,693

16,253

3.08.01

 Current

-  

   (5)

-  

-  

3.08.02

 Deferred

(1,215)

   862

   1,693

16,253

3.09

 Profit (loss) from continuing operations

553,728

1,453,225

331,813

721,173

3.11

 Profit (loss) for the period

553,728

1,453,225

331,813

721,173

 

 

4


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

Individual Financial Statements

Statement of Comprehensive Income

 

(In thousands of Brazilian reais – R$)

           

Code

Description

Current Year -
Third Quarter

YTD Current Year

Previous Year -
Third Quarter

YTD Previous Year

07/01/2018 to
09/30/2018

01/01/2018 to
09/30/2018

07/01/2017 to
09/30/2017

01/01/2017 to
09/30/2017

4.01

 Profit for the period

553,728

1,453,225

331,813

721,173

4.02

 Other comprehensive income

23,570

   6,761

-  

-  

4.02.01

 Comprehensive income for the period of subsidiaries

23,570

  6,761

-  

-  

4.03

 Total comprehensive income for the period

577,298

1,459,986

331,813

721,173

 

 

5


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of Cash Flows – Indirect Method

 

(In thousands of Brazilian reais – R$)

       

Code

Description

 Current year
01/01/2018 to
09/30/2018

 Previous Year
01/01/2017 to
09/30/2017

6.01

Net cash from operating activities

   406,802

   741,801

6.01.01

Cash generated from operations

(12,454)

(21,149)

6.01.01.01

Profit before taxes

   1,452,367

   704,919

6.01.01.02

Depreciation and amortization

  147

  163

6.01.01.03

Provision for tax, civil and labor risks

   (140)

   (41)

6.01.01.05

Interest on debts, inflation adjustment and exchange rate changes

  2,966

  59,297

6.01.01.07

Share of profit (loss) of investees

(1,467,794)

(785,487)

6.01.02

Changes in assets and liabilities

   423,675

   833,804

6.01.02.02

Dividend and interest on capital received

   428,935

   847,766

6.01.02.03

Taxes recoverable

   (1,991)

   (5,220)

6.01.02.05

Escrow deposits

   (100)

80

6.01.02.10

Other operating assets

  638

  18,633

6.01.02.11

Trade payables

   (1,398)

   (3,116)

6.01.02.12

Other taxes and social contributions

   (331)

  (95)

6.01.02.16

Tax, civil and labor risks paid

   (165)

   (408)

6.01.02.19

Other operating liabilities

   (1,913)

(23,836)

6.01.03

Others

   (4,419)

(70,854)

6.01.03.01

Interest paid on debts and debentures

   (4,235)

(70,850)

6.01.03.02

 Income tax and social contribution paid

   (184)

  (4)

6.02

Net cash from investing activities

  64,429

(23,215)

6.02.01

Purchases of property, plant and equipment

   (423)

   (141)

6.02.02

Securities, pledges and restricted deposits

   (250)

   -  

6.02.04

Purchases of intangible assets

   (42)

   (10)

6.02.06

Advance for future capital increases

(62,395)

(51,045)

6.02.07

Intragroup loans

   127,539

  27,981

6.03

Net cash from financing activities

(465,101)

(654,945)

6.03.05

Repayment of principal of borrowings and debentures

(186,000)

(434,000)

6.03.08

Dividend and interest on capital paid

(279,101)

(220,945)

6.05

Increase (decrease) in cash and cash equivalents

  6,130

  63,641

6.05.01

Cash and cash equivalents at the beginning of the period

  6,581

  64,974

6.05.02

Cash and cash equivalents at the end of the period

  12,711

   128,615

 

 

 

6


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of Changes in Equity – from January 1, 2018 to September 30, 2018

 

(In thousands of Brazilian reais – R$)

               

Code

Description

 Issued capital 

 Capital reserves,
stock options and treasury stock

 Earnings reserves

 Retained earnings/accumulated losses

 Other comprehensive income

 Equity

5.01

 Opening balances

  5,741,284

  468,014

  2,916,736

  -  

   (164,506)

  8,961,528

5.03

 Adjusted opening balances

  5,741,284

  468,014

  2,916,736

  -  

   (164,506)

  8,961,528

5.05

 Total comprehensive income 

  -  

  -  

  -  

  1,370,618

40,907

  1,411,525

5.05.01

 Profit for the period

  -  

  -  

  -  

  1,453,225

  -  

  1,453,225

5.05.02

 Other comprehensive income

  -  

  -  

  -  

   (82,607)

40,907

   (41,700)

5.05.02.03

 Equity on comprehensive income of subsidiaries

  -  

  -  

  -  

   (82,607)

40,907

   (41,700)

5.06

 Internal changes in equity

  -  

   4

   (826,600)

  846,011

   (19,411)

   4

5.06.06

 Equity on comprehensive income of subsidiaries

  -  

  -  

  -  

19,411

   (19,411)

  -  

5.06.07

 Changes in statutory reserve in the period

  -  

  -  

   (826,600)

  826,600

  -  

  -  

5.06.08

 Other changes

  -  

   4

  -  

  -  

  -  

   4

5.07

 Closing balances

  5,741,284

  468,018

  2,090,136

  2,216,629

   (143,010)

  10,373,057

 

 

7


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

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

 

(In thousands of Brazilian reais – R$)

               

 Código da Conta

 Descrição da Conta

 Issued capital 

Capital reserves, stock options and treasury stock

Earnings reserves

Retained earnings/accumulated losses

Other comprehensive income

Equity

5.01

Opening balances

  5,741,284

  468,014

  1,995,355

  -  

   (234,632)

  7,970,021

5.03

 Adjusted opening balances

  5,741,284

  468,014

  1,995,355

  -  

   (234,632)

  7,970,021

5.04

 Capital transactions with owners 

  -  

  -  

  (7,820)

2,160

  -  

  (5,660)

5.04.06

 Dividends

  -  

  -  

  (7,820)

  -  

  -  

  (7,820)

5.04.12

 Prescribed dividend

  -  

  -  

  -  

2,160

 -  

2,160

5.05

 Total comprehensive income

  -  

  -  

  -  

  721,173

  -  

  721,173

5.05.01

 Profit for the period

  -  

  -  

  -  

  721,173

  -  

  721,173

5.06

 Internal changes in equity

  -  

  -  

58,049

   (38,755)

   (19,294)

  -  

5.06.05

 Equity on comprehensive income of subsidiaries

  -  

  -  

  -  

19,294

   (19,294)

  -  

5.06.06

 Changes in statutory reserve in the period

  -  

  -  

58,049

   (58,049)

  -  

  -  

5.07

 Closing balances

  5,741,284

  468,014

  2,045,584

  684,578

   (253,926)

  8,685,534

 

 

 

 

8


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Individual Financial Statements

Statement of Value Added

 

(In thousands of Brazilian reais – R$)

 
       

 Code

 Description

 Current Year
01/01/2018 to
09/30/2018

 Previous Year
01/01/2017 to
09/30/2017

7.01

 Revenues

  466

  152

7.01.01

 Sales of goods and services

1

1

7.01.02

 Other revenues

   -  

  151

7.01.03

 Revenues related to construction of own assets

  465

   -  

7.02

 Inputs purchased from third parties

   (7,921)

   (7,315)

7.02.02

 Materials, energy, third-party services and others

   (7,921)

   (5,827)

7.02.04

 Others

   -  

   (1,488)

7.03

 Gross value added

   (7,455)

   (7,163)

7.04

 Retentions

   (147)

   (163)

7.04.01

 Depreciation and amortization

   (147)

   (163)

7.05

 Wealth created by  the company

   (7,602)

   (7,326)

7.06

 Wealth received in transfer

   1,484,519

   803,932

7.06.01

  Interest in subsidiaries, associates and joint ventures

   1,467,793

   785,487

7.06.02

 Others

  16,726

  18,445

7.07

 Total wealth for disbribution

   1,476,917

   796,606

7.08

 Wealth distributed

   1,476,917

   796,606

7.08.01

 Personnel and charges

  15,491

  20,442

7.08.01.01

 Salaries and wages

  7,920

  13,329

7.08.01.02

 Benefits

  6,527

  5,975

7.08.01.03

 FGTS (Severance Pay Fund)

  1,044

  1,138

7.08.02

 Taxes, fees and contributions

  2,705

   (9,895)

7.08.02.01

 Federal

  2,672

   (9,918)

7.08.02.02

 State

33

23

7.08.03

 Lenders and lessors

  5,496

  64,886

7.08.03.01

 Interest

  5,492

  64,662

7.08.03.02

 Rentals

4

  224

7.08.04

 Shareholders

   1,453,225

   721,173

7.08.04.03

 Retained earnings / Loss for the period

   1,453,225

 721,173

 

 

 

9


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of Financial Position – Assets

 

(In thousands of Brazilian reais – R$)

       

Code

Description

  Current Year
09/30/2018

 Previous Year
12/31/2017

1

 Total assets

  44,711,274

   41,282,912

1.01

 Current assets

  12,191,717

  9,581,211

1.01.01

 Cash and cash equivalents

3,578,838

  3,249,642

1.01.03

 Trade receivables

5,186,078

  4,301,284

1.01.03.01

 Consumers

5,186,078

  4,301,284

1.01.06

 Taxes recoverable 

480,448

   395,046

1.01.06.01

 Current taxes recoverable

480,448

   395,046

1.01.06.01.01

 Income tax and social contribution to be offset

187,878

  88,802

1.01.06.01.02

 Other taxes recoverable

292,570

   306,244

1.01.07

 Prepaid expenses

278,849

   343,134

1.01.08

 Other current assets

2,667,504

  1,292,105

1.01.08.03

 Others

2,667,504

  1,292,105

1.01.08.03.01

 Dividends and interest on capital

100,157

  56,145

1.01.08.03.02

 Derivatives

446,815

   444,029

1.01.08.03.03

 Concession financial asset 

23,056

  23,736

1.01.08.03.04

 Sector financial asset

1,515,712

   210,834

1.01.08.03.05

 Other receivables

581,764

   557,361

1.02

 Noncurrent assets

  32,519,557

   31,701,701

1.02.01

 Long-term assets

  11,514,543

   10,323,201

1.02.01.04

 Trade receivables

227,387

   236,539

1.02.01.04.01

 Consumers

227,387

   236,539

1.02.01.07

 Deferred taxes

767,696

   943,199

1.02.01.07.01

 Deferred income tax and social contribution

767,696

   943,199

1.02.01.08

 Prepaid expenses

20,483

  20,042

1.02.01.10

 Other noncurrent assets

  10,498,977

  9,123,421

1.02.01.10.03

 Escrow deposits

863,438

   839,990

1.02.01.10.05

 Derivatives

484,402

   203,901

1.02.01.10.06

 Concession financial asset 

7,339,936

  6,545,668

1.02.01.10.08

 Sector financial asset

764,847

   355,003

1.02.01.10.09

 Income tax and social contribution to be offset

67,206

  61,464

1.02.01.10.10

 Other taxes recoverable

173,224

   171,980

1.02.01.10.11

 Investments at cost

116,654

   116,654

1.02.01.10.12

 Other receivables

689,270

   828,761

1.02.02

 Investments

959,216

  1,001,550

1.02.02.01

 Equity interests

959,216

  1,001,550

1.02.02.01.04

 Equity interests in joint ventures

959,216

  1,001,550

1.02.03

 Property, plant and equipment

9,536,347

  9,787,125

1.02.03.01

 Property, plant and equipment - in servce

9,120,710

  9,535,933

1.02.03.03

 Property, plant and equipment - in progress

415,637

   251,192

1.02.04

 Intangible assets

  10,509,451

   10,589,825

1.02.04.01

 Intangible assets

  10,509,451

   10,589,825

1.02.04.01.01

 Rights of concession

  10,431,418

   10,522,933

1.02.04.01.02

 Goodwill

   6,115

6,115

1.02.04.01.03

 Other intangible assets

71,918

  60,777

 

 

 

10


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of Financial Position – Liabilities and Equity

 

(In thousands of Brazilian reais – R$)

       

Code

Description

  Current Year
09/30/2018

 Previous Year
12/31/2017

2

Total liabilities

   44,711,274

   41,282,912

2.01

Current liabilities

   11,047,179

   11,378,687

2.01.01

Payroll and related taxes

   167,982

   116,080

2.01.01.01

Social taxes

  38,952

  37,741

2.01.01.02

Payroll taxes

   129,030

  78,339

2.01.02

Trade payables

   3,841,430

   3,296,870

2.01.02.01

Domestic suppliers

   3,841,430

   3,296,870

2.01.03

Taxes payable

   829,795

   710,303

2.01.03.01

Federal taxes

   381,476

   300,768

2.01.03.01.01

Income tax and social contribution

   142,468

  81,457

2.01.03.01.02

Other Taxes

   239,008

   219,311

2.01.03.02

State taxes

   442,502

   403,492

2.01.03.03

Municipal taxes

  5,817

  6,043

2.01.04

Borrowings

   4,398,305

   5,292,680

2.01.04.01

Borrowings

   2,751,778

   3,589,607

2.01.04.01.01

In local currency

   992,841

   1,258,330

2.01.04.01.02

In foreign currency

   1,758,937

   2,331,277

2.01.04.02

Debentures

   1,646,527

   1,703,073

2.01.05

Other liabilities

   1,809,667

   1,962,754

2.01.05.02

Others

   1,809,667

   1,962,754

2.01.05.02.01

Dividends and interest on capital payable

  38,440

   297,744

2.01.05.02.04

Regulatory charges

   514,915

   581,600

2.01.05.02.05

Derivatives

  32,648

  10,230

2.01.05.02.06

Use of public asset

  11,431

  10,965

2.01.05.02.07

Sector financial liability

   -  

  40,111

2.01.05.02.08

Post-employment benefit obligation

  76,619

  60,801

2.01.05.02.09

Other payables

   1,135,614

   961,303

2.02

Noncurrent liabilities

   21,078,038

  18,717,881

2.02.01

Borrowings

   17,142,875

   14,875,904

2.02.01.01

Borrowings

   8,556,530

   7,402,450

2.02.01.01.01

In local currency

   3,986,670

  4,884,253

2.02.01.01.02

In foreign currency

   4,569,860

   2,518,197

2.02.01.02

Debentures

   8,586,345

   7,473,454

2.02.02

Other liabilities

   1,648,816

   1,631,253

2.02.02.02

Others

   1,648,816

   1,631,253

2.02.02.02.03

Trade payables

   139,096

   128,438

2.02.02.02.04

Others tax and social contribution

  12,268

  18,839

2.02.02.02.06

Derivatives

  7,350

  84,576

2.02.02.02.07

Use of public asset

  88,771

  83,766

2.02.02.02.08

Sector financial liability

  73,434

  8,385

2.02.02.02.09

Post-employment benefit obligation

   862,772

   880,360

2.02.02.02.10

Other payables

  465,125

   426,889

2.02.03

Deferred taxes

   1,288,800

   1,249,591

2.02.03.01

Deferred income tax and social contribution

   1,288,800

   1,249,591

2.02.03.01.01

Deferred income tax and social contribution

   1,278,343

   1,239,048

2.02.03.01.02

Others deferred taxes

  10,457

  10,543

2.02.04

Provisions

   997,547

   961,133

2.02.04.01

Tax, social security, labor and civil provisions

   997,547

   961,133

2.02.04.01.01

Tax provisions

   401,296

   347,291

2.02.04.01.02

Social security and labor provisions

   204,557

   224,258

2.02.04.01.04

Civil provisions

   283,340

   291,388

2.02.04.01.05

Others provisions

   108,354

  98,196

2.03

Consolidated equity

   12,586,057

   11,186,344

2.03.01

Issued capital

   5,741,284

   5,741,284

2.03.02

Capital reserves

   468,018

   468,014

2.03.04

Earnings reserves

   2,090,136

   2,916,736

2.03.04.01

Legal reserve

   798,090

   798,090

2.03.04.02

Statutory reserve

   1,292,046

   2,118,646

2.03.05

Retained earnings

   2,216,629

   -  

2.03.08

Other comprehensive income

(143,010)

(164,506)

2.03.09

Noncontrolling interests

   2,213,000

   2,224,816

 

 

11


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of income

 

(In thousands of Brazilian reais – R$)

           

Code

Description

 Current Year -
Third Quarter

 YTD Current Year

 Previous Year -
Third Quarter

 YTD Previous Year

 07/01/2018 to
09/30/2018

 01/01/2018 to
09/30/2018

 07/01/2017 to
09/30/2017

 01/01/2017 to
09/30/2017

3.01

Net operating revenue

8,130,285

  21,450,306

7,783,946

  19,285,274

3.02

Cost of electric energy services

  (6,526,892)

   (17,162,938)

  (6,544,266)

   (15,741,409)

3.02.01

Cost of electric energy

  (5,401,462)

   (13,953,221)

  (5,246,084)

   (12,205,255)

3.02.02

Cost of operation

   (661,775)

  (2,004,059)

   (698,427)

  (2,055,025)

3.02.03

Cost of services rendered to third parties

   (463,655)

  (1,205,658)

   (599,755)

  (1,481,129)

3.03

Gross profit

1,603,393

4,287,368

1,239,680

3,543,865

3.04

Operating expenses/income

   (443,455)

  (1,195,896)

   (349,875)

 (1,188,988)

3.04.01

Selling expenses

   (156,935)

   (433,986)

   (134,823)

   (426,479)

3.04.02

General and administrative expenses

   (266,771)

   (706,936)

   (199,380)

   (716,170)

3.04.05

Other operating expenses

   (106,629)

   (295,956)

   (105,703)

   (299,048)

3.04.06

Share of profit (loss) of investees

86,880

240,982

90,031

252,709

3.05

Profit before finance income (costs) and taxes

1,159,938

3,091,472

889,805

2,354,877

3.06

Finance income (costs)

   (278,972)

   (832,165)

   (343,400)

  (1,197,706)

3.06.01

Finance income

212,587

578,817

205,553

708,896

3.06.02

Finance costs

   (491,559)

  (1,410,982)

   (548,953)

  (1,906,602)

3.07

Profit before taxes

880,966

2,259,307

546,405

1,157,171

3.08

Income tax and social contribution

   (254,743)

   (763,503)

   (156,208)

   (411,681)

3.08.01

Current

   (197,798)

   (532,630)

   (184,262)

   (419,848)

3.08.02

Deferred

  (56,945)

   (230,873)

28,054

   8,167

3.09

Profit from continuing operations

626,223

1,495,804

390,197

745,490

3.11

Consolidated profit for the period

626,223

1,495,804

390,197

745,490

3.11.01

Attributable to owners of the Company

553,728

1,453,225

331,813

721,173

3.11.02

Attributable to noncontrolling interests

72,495

42,579

58,384

24,317

3.99.01.01

ON

0.54

1.43

0.33

0.71

 3.99.02

Diluted earnings per share - R$

 

 

 

 

3.99.02.01

ON

0.54

1.43

0.32

0.71

 

 

 

12


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of Comprehensive Income

 

(In thousands of Brazilian reais – R$)

   

 

 

 

 

   

Code

Description

 Current Year -
Third Quarter

 YTD Current Year

 Previous Year -
Third Quarter

 YTD Previous Year

 07/01/2018 to
09/30/2018

 01/01/2018 to
09/30/2018

 07/01/2017 to
09/30/2017

 01/01/2017 to 09/30/2017

4.01

Consolidated profit for the period

626,223

1,495,804

390,197

745,490

4.02

Other comprehensive income

23,570

   6,761

-  

-  

4.02.01

Actuarial gains (losses), net of tax effects

(1,847)

(5,516)

-  

-  

4.02.02

 Credit risk in mark to market of financial liabilities

25,417

12,277

-  

-  

4.03

Consolidated comprehensive income for the period

649,793

1,502,565

390,197

745,490

4.03.01

Attributable to owners of the Company

577,298

1,459,986

331,813

721,173

4.03.02

Attributable to noncontrolling interests

72,495

42,579

58,384

24,317

 

 

13


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of Cash Flows – Indirect Method

 

(In thousands of Brazilian reais – R$)

       

Code

Description

 YTD Current Year
01/01/2018 to
09/30/2018

 YTD previous year
01/01/2017 to
09/30/2017

6.01

Net cash from operating activities

   986,829

   2,100,706

6.01.01

Cash generated from operations

   4,425,826

   4,039,604

6.01.01.01

Profit before taxes

   2,259,307

   1,157,171

6.01.01.02

Depreciation and amortization

   1,191,653

   1,142,302

6.01.01.03

Provision for tax, civil and labor risks

   122,158

   115,102

6.01.01.04

Allowance for doubtful debts

   113,737

   118,885

6.01.01.05

Interest on debts, inflation adjustment and exchange rate changes

   840,736

   1,570,060

6.01.01.06

Pension plan expense (income)

  67,432

  85,426

6.01.01.07

Share of profit (loss) of investees

(240,982)

(252,709)

6.01.01.08

Loss (gain) on disposal of noncurrent assets

  81,882

  99,689

6.01.01.09

Deferred taxes (PIS and COFINS)

   (86)

  1,075

6.01.01.10

Others

(10,011)

  2,603

6.01.02

Changes in assets and liabilities

(1,871,384)

(210,432)

6.01.02.01

Consumers, concessionaries and licensees

(1,063,357)

(1,036,050)

6.01.02.02

Dividend and interest on capital received

   239,302

   579,508

6.01.02.03

Taxes recoverable

(36,219)

  16,698

6.01.02.05

Escrow deposits

  4,646

(247,544)

6.01.02.06

Sectorial financial asset

(1,636,500)

(260,784)

6.01.02.07

Receivables - CDE

  49,976

(17,069)

6.01.02.08

Concession financial assets (transmission companies)

   (8,412)

(54,625)

6.01.02.10

Other operating assets

(16,312)

(14,356)

6.01.02.11

Trade payables

   555,218

   1,420,137

6.01.02.12

Other taxes and social contributions

  37,118

(50,764)

6.01.02.13

Other liabilities with private pension plan

(74,717)

(43,039)

6.01.02.14

Regulatory charges

(66,685)

  86,204

6.01.02.16

Tax, civil and labor risks paid

(144,029)

(160,845)

6.01.02.17

Sector financial liability

   (8,572)

(627,509)

6.01.02.18

Payables - amounts provided by the CDE

  36,539

  5,847

6.01.02.19

Other operating liabilities

   260,620

   193,759

6.01.03

Others

(1,567,613)

(1,728,466)

6.01.03.01

Interest paid on debts and debentures

(1,065,046)

(1,361,477)

6.01.03.02

Income tax and social contribution paid

(502,567)

(366,989)

6.02

Net cash from investing activities

(1,259,842)

(1,817,553)

6.02.01

Purchases of property, plant and equipment

(204,502)

(610,054)

6.02.02

Securities, pledges and restricted deposits

   110,001

(71,162)

6.02.04

Purchases of intangible assets

(1,165,341)

(1,266,817)

6.02.05

Sale of noncurrent assets

   -  

94

6.02.07

Intragroup loans

   -  

  38,787

6.02.09

Capital reduction on subsidiaries

   -  

  91,599

6.03

Net cash from financing activities

   602,209

(2,615,995)

6.03.01

Capital increase of noncontrolling shareholder

30

13

6.03.04

Borrowings and debentures raised

   8,282,558

   1,545,717

6.03.05

Repayment of principal of borrowings and debentures

(7,896,168)

(3,766,482)

6.03.06

Settlement of derivatives

   529,121

(143,033)

6.03.08

Dividend and interest on capital paid

(313,332)

(249,703)

6.03.10

Payment of business combination

   -  

   (2,507)

6.05

Increase (decrease) in cash and cash equivalents

   329,196

(2,332,842)

6.05.01

Cash and cash equivalents at the beginning of the period

   3,249,642

   6,164,997

6.05.02

Cash and cash equivalents at the end of the period

   3,578,838

   3,832,155

 

14


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

Statement of Changes in Equity – from January 1, 2018 to September 30, 2018

 

(In thousands of Brazilian reais – R$)

                   

 Code

 Description

 Issued capital 

 Capital reserves, stock options and treasury stock

 Earnings reserves

 Retained earnings/accumulated losses

 Other comprehensive income

 Equity

 Noncontrolling interests

 Consolidated equity

5.01

 Opening balances

  5,741,284

  468,014

  2,916,736

  -  

   (164,506)

  8,961,528

  2,224,816

  11,186,344

5.03

 Adjusted opening balances

  5,741,284

  468,014

  2,916,736

  -  

   (164,506)

  8,961,528

  2,224,816

  11,186,344

5.04

 Capital transactions with owners 

  -  

  -  

  -  

  -  

  -  

  -  

   (54,304)

   (54,304)

5.04.01

 Capital increase

  -  

  -  

  -  

  -  

  -  

  -  

   30

   30

5.04.06

 Dividend 

  -  

  -  

 -  

  -  

  -  

  -  

   (54,334)

   (54,334)

5.05

 Total comprehensive income 

  -  

  -  

  -  

  1,370,618

40,907

  1,411,525

42,578

  1,454,103

5.05.01

 Profit for the period

  -  

  -  

  -  

  1,453,225

  -  

  1,453,225

42,578

  1,495,803

5.05.02

 Other comprehensive income

  -  

  -  

  -  

   (82,607)

40,907

   (41,700)

  -  

   (41,700)

5.05.02.01

 Financial instruments adjustment

  -  

  -  

  -  

   (82,607)

46,423

   (36,184)

  -  

   (36,184)

5.05.02.06

 Other comprehensive income - actuarial gains (losses)

  -  

  -  

  -  

  -  

  (5,516)

  (5,516)

  -  

  (5,516)

5.06

 Internal changes in equity

  -  

   4

   (826,600)

  846,011

   (19,411)

   4

  (90)

  (86)

5.06.04

 Realization of deemed cost of property, plant and equipment

  -  

  -  

  -  

29,410

   (29,410)

  -  

 -  

  -  

5.06.05

 Tax effect on realization of deemed cost

  -  

  -  

  -  

  (9,999)

9,999

  -  

  -  

  -  

5.06.07

 Changes in statutory reserve in the period

  -  

  -  

   (826,600)

  826,600

  -  

  -  

  -  

  -  

5.06.08

 Other changes

  -  

   4

  -  

  -  

  -  

   4

  (90)

  (86)

5.07

 Closing balances

  5,741,284

  468,018

  2,090,136

  2,216,629

   (143,010)

  10,373,057

  2,213,000

  12,586,057

 

 

 

 

15


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Financial Statements

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

 

(In thousands of Brazilian reais – R$)

                   

 Code

 Description

 Issued capital 

 Capital reserves, stock options and treasury stock

 Earnings reserves

 Retained earnings/accumulated losses

 Other comprehensive income

 Equity

 Noncontrolling interests

 Consolidated equity

5.01

Opening balances

  5,741,284

  468,014

  1,995,355

  -  

   (234,632)

  7,970,021

  2,402,648

  10,372,669

5.03

Adjusted opening balances

  5,741,284

  468,014

  1,995,355

  -  

   (234,632)

  7,970,021

  2,402,648

  10,372,669

5.04

Capital transactions with owners

  -  

  -  

  (7,820)

2,160

  -  

  (5,660)

   (17,475)

   (23,135)

5.04.01

Capital increase

  -  

  -  

  -  

  -  

  -  

  -  

   13

   13

5.04.06

Dividend

  -  

  -  

  (7,820)

  -  

  -  

 (7,820)

   (10,262)

   (18,082)

5.04.12

Interim dividend

  -  

  -  

  -  

  -  

  -  

  -  

  (7,226)

  (7,226)

5.04.13

Prescribed dividends

  -  

  -  

  -  

2,160

  -  

2,160

  -  

2,160

5.05

Total comprehensive income

  -  

  -  

  -  

  721,173

  -  

  721,173

24,317

  745,490

5.05.01

Profit for the period

  -  

  -  

  -  

  721,173

  -  

  721,173

24,317

  745,490

5.06

Internal changes in equity

  -  

  -  

58,049

  (38,755)

   (19,294)

  -  

  (64)

  (64)

5.06.04

Realization of deemed cost of property, plant and equipment

  -  

  -  

  -  

29,234

   (29,234)

  -  

  -  

  -  

5.06.05

Tax effect on realization of deemed cost

  -  

  -  

  -  

  (9,940)

9,940

  -  

  -  

  -  

5.06.07

Changes in statutory reserve in the period

  -  

  -  

58,049

   (58,049)

  -  

  -  

  -  

 -  

5.06.09

Other changes in noncontrolling interests

  -  

  -  

  -  

  -  

  -  

  -  

  (64)

  (64)

5.07

Closing balances

  5,741,284

  468,014

  2,045,584

  684,578

   (253,926)

  8,685,534

  2,409,426

  11,094,960

 

 

 

16


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Consolidated Interim Financial Statements

Statement of Value Added

 

(In thousands of Brazilian reais – R$)

       

 Code

 Description

 Current Year
01/01/2018 to
09/30/2018

 Previous Year
01/01/2017 to
09/30/2017

7.01

Revenues

   32,434,235

   29,513,197

7.01.01

Sales of goods and services

   31,109,264

   27,479,387

7.01.02

Other revenues

   1,203,453

   1,480,698

7.01.02.01

Revenue from construction of concession infrastructure

   1,203,453

   1,480,698

7.01.03

Revenues related to construction of own assets

   235,255

   671,997

7.01.04

Allowance for doubtful debts

(113,737)

(118,885)

7.02

Inputs purchased from third parties

  (17,937,355)

  (16,793,150)

7.02.01

Cost of sales and services

  (15,451,525)

  (13,566,945)

7.02.02

Materials, energy, third-party services and others

(2,017,022)

(2,700,772)

7.02.03

Impairment reversal

   (5,837)

   -  

7.02.04

Others

(462,971)

(525,433)

7.03

Gross value added

   14,496,880

   12,720,047

7.04

Retentions

(1,198,174)

(1,145,999)

7.04.01

Depreciation and amortization

(984,051)

(930,473)

7.04.02

Others

(214,123)

(215,526)

7.04.02.01

Amortization of concession intangible asset

(214,123)

(215,526)

7.05

Wealth created by  the company

   13,298,706

   11,574,048

7.06

Wealth received in transfer

   855,069

   1,010,563

7.06.01

 Interest in subsidiaries, associates and joint ventures

   240,982

   252,709

7.06.02

Others

   614,087

   757,854

7.07

Total wealth for disbribution

   14,153,775

   12,584,611

7.08

Wealth distributed

   14,153,775

   12,584,611

7.08.01

Personnel and charges

   1,016,385

   1,016,534

7.08.01.01

Salaries and wages

   589,012

   603,673

7.08.01.02

Benefits

   377,913

   361,428

7.08.01.03

FGTS (Severance Pay Fund)

  49,460

  51,433

7.08.02

Taxes, fees and contributions

   10,168,751

   8,817,547

7.08.02.01

Federal

   5,629,815

   4,770,588

7.08.02.02

State

   4,519,800

   4,030,145

7.08.02.03

Municipal

  19,136

  16,814

7.08.03

Lenders and lessors

   1,472,835

   2,005,040

7.08.03.01

Interest

   1,418,585

   1,951,630

7.08.03.02

Rentals

  54,250

  53,410

7.08.04

Shareholders

   1,495,804

   745,490

7.08.04.03

Retained earnings / Loss for the period

   1,495,804

   745,490

 

 

17


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

COMMENTS ON PERFORMANCE

 

COMMENTS ON THE INDIVIDUAL PERFORMANCE

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

 

Profit or loss analysis

 

CPFL Energia (Parent)

This quarter, the increase in profit was R$ 221,915  when compared with the same period of the prior year (R$ 553,728 in 2018 and R$ 331,813 in 2017) mainly due to the increase in profit of investees.

   

Consolidated

   

3rd quarter

 

Nine months

   

2018

 

2017

 

%

 

2018

 

2017

 

%

OPERATING REVENUES

 

  12,174,303

 

11,073,189

 

9.9%

 

32,312,716

 

28,960,086

 

11.6%

Electricity sales to final consumers (*)

 

  7,471,689

 

6,110,261

 

22.3%

 

21,128,905

 

18,807,612

 

12.3%

Electricity sales to wholesaler´s (*)

 

  1,827,963

 

2,117,043

 

-13.7%

 

4,143,917

 

4,521,967

 

-8.4%

Revenue from construction of concession infrastructure

 

462,838

 

  602,337

 

-23.2%

 

1,203,453

 

1,480,699

 

-18.7%

Other operating revenues (*)

 

  1,323,306

 

  998,578

 

32.5%

 

3,893,688

 

3,100,524

 

25.6%

Sector financial assets and liabilities

 

  1,088,508

 

1,244,970

 

-12.6%

 

1,942,754

 

1,049,284

 

85.2%

Deductions from operating revenues

 

  (4,044,018)

 

  (3,289,243)

 

22.9%

 

(10,862,411)

 

(9,674,812)

 

12.3%

NET OPERATING REVENUE

 

  8,130,285

 

7,783,946

 

4.4%

 

21,450,306

 

19,285,274

 

11.2%

COST OF ELECTRIC ENERGY SERVICES

 

  (5,401,462)

 

  (5,246,084)

 

3.0%

 

(13,953,219)

 

(12,205,255)

 

14.3%

Electricity purchased for resale

 

  (5,002,833)

 

  (4,772,758)

 

4.8%

 

(12,166,742)

 

(11,311,684)

 

7.6%

Electricity network usage charges

 

(398,629)

 

(473,326)

 

-15.8%

 

(1,786,478)

 

  (893,571)

 

99.9%

OPERATING COST/EXPENSE

 

  (1,655,765)

 

  (1,738,089)

 

-4.7%

 

(4,646,596)

 

(4,977,850)

 

-6.7%

Personnel

 

(344,089)

 

(329,180)

 

4.5%

 

(1,034,222)

 

  (998,342)

 

3.6%

Employee pension plans

 

(22,477)

 

(28,483)

 

-21.1%

 

  (67,432)

 

  (85,426)

 

-21.1%

Materials

 

(62,057)

 

(69,452)

 

-10.6%

 

  (188,036)

 

  (182,008)

 

3.3%

Third-party services

 

(161,910)

 

(173,821)

 

-6.9%

 

  (498,563)

 

  (548,210)

 

-9.1%

Depreciation and Amortization

 

(316,362)

 

(313,329)

 

1.0%

 

  (977,531)

 

  (926,776)

 

5.5%

Merged Goodwill Amortization

 

(71,327)

 

(71,294)

 

0.0%

 

  (214,122)

 

  (215,526)

 

-0.7%

Costs related to infrastructure construction

 

(462,799)

 

(598,698)

 

-22.7%

 

(1,203,405)

 

(1,478,990)

 

-18.6%

Other

 

(214,742)

 

(153,832)

 

39.6%

 

  (463,285)

 

  (542,572)

 

-14.6%

INCOME FROM ELECTRIC ENERGY SERVICE

 

  1,073,058

 

  799,773

 

34.2%

 

2,850,491

 

2,102,168

 

35.6%

FINANCIAL INCOME (EXPENSE)

 

(278,973)

 

(343,400)

 

-18.8%

 

  (832,166)

 

(1,197,706)

 

-30.5%

 Income

 

212,587

 

  205,553

 

3.4%

 

  578,817

 

  708,896

 

-18.3%

 Expense

 

(491,560)

 

(548,953)

 

-10.5%

 

(1,410,983)

 

(1,906,602)

 

-26.0%

  Equity in subsidiaries

 

86,880

 

  90,031

 

-3.5%

 

  240,982

 

  252,709

 

-4.6%

INCOME BEFORE TAXES

 

880,966

 

  546,404

 

61.2%

 

2,259,307

 

1,157,171

 

95.2%

Social Contribution

 

(70,757)

 

(44,521)

 

58.9%

 

  (207,469)

 

  (113,385)

 

83.0%

Income Tax

 

(183,986)

 

(111,686)

 

64.7%

 

  (556,033)

 

  (298,296)

 

86.4%

NET INCOME

 

626,223

 

  390,197

 

60.5%

 

1,495,804

 

  745,490

 

100.6%

                         

Net income attributable to the shareholders of the company

 

553,728

 

  331,813

 

66.9%

 

1,453,225

 

  721,173

 

101.5%

Net income attributable to the non controlling interests

 

72,495

 

  58,385

 

24.2%

 

  42,579

 

  24,319

 

75.1%

                         

EBITDA

 

  1,547,772

 

1,274,571

 

21.4%

 

4,283,561

 

3,497,613

 

22.5%

                         
                         

Reconciliation of Profit for the Period and EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the Period

 

626,223

 

  390,197

     

1,495,804

 

  745,490

 

 

Depreciation and Amortization

 

387,689

 

  384,623

     

1,191,654

 

1,142,302

 

 

Amortization of fair value adjustment of assets

 

145

 

145

     

435

 

435

 

 

Finance income (costs)

 

278,973

 

  343,400

     

  832,166

 

1,197,706

 

 

Social Contribution

 

70,757

 

  44,521

     

  207,469

 

  113,385

 

 

Income Tax

 

183,986

 

  111,686

     

  556,033

 

  298,296

 

 

EBITDA

 

  1,547,772

 

1,274,571

     

4,283,561

 

3,497,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

18


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Gross operating revenue

 

Gross operating revenue for the 3rd quarter of 2018 was R$ 12,174,303, an increase of 9.9% (R$ 1,101,114) compared with the same period of the prior year.        

The main factors of this variation were:

·       Increase of 22.3% (R$ 1,361,428) in the electricity sales, justified by the increase in average tariffs of 24.0% (R$ 1,447,927), mainly due to the positive effects of the Annual and Periodics Tariff Adjustments (RTA / RTP);

·       Decrease of 13.7 % (R$ 289,081) in the electricity sales to wholsalers, mainly due to:

o   Decrease of 47.2% (R$ 491,460) in sale of spot market energy in CCEE (Electric Energy Trading Chamber), basically due to the decrease in energy sold of 39.6% (R$ 412,898), and reduction in average tariffs of 12.5% (R$ 78,562);

o   Increase of 18.8% (R$ 202,380) in other concessionaires, licensees and authorized, due to the increase of 37.7% in the average price (R$ 349,625) partially offset by the reduction of energy sold of 13.7% (R$ 147,245) .

·       Decrease of 12.6% (R$ 156,462) in sector financial assets income, due to the realization of assets on 3rd quarter of 2018 (R$ 71,321) and realization of liabilities on the 3rd  quarter of 2017 (R$ 339,554) partially offset by a higher realization of assets (R$254,072).

·       Increase of 32.5% (R$ 324,727) in other operating revenues, due to: increase in (i) TUSD free consumers (R$ 162,793) and (ii) adjustment in concession financial asset (R$ 88,690) and (iii) contribution CDE (R$ 73,108).

 

Ø  Volume of energy sold by distributors

 

In the 3rd quarter of 2018, the amount of energy billed to captive consumers in the period, including other licensees presented an increase of 0.3% when compared with the same quarter of the prior year.

The consumption of the residential class represents 42.8% of the total market supplied by the distributor. With the positive performance of income mass, which, in the accumulated of the year (until July 2018) recorded an increase of 3.2%, consumption recorded an increase of 2.0% in the 3rd quarter of 2018, in relation to the same period of the prior year.

The commercial class, which represents 17.9% of the total market supplied by the distributor, presented a reduction of 2.9% in the 3rd quarter of 2018 in relation to the same period of the prior year. The result reflects the client’s migration to the free market.

The industrial class, which represents 14.4% of the total market supplied by distributors, reported a fall of 4.5% in the 3rd quarter of 2018 in relation to the same period of the prior year. Such performance reflects the client’s migration to the free market.

The other consumption classes (rural, public administration, public utilities and licensees) participate with 24.9% of the total market supplied by distributors. Such classes presented a growth of 3.1% in the 3rd quarter of 2018 in relation to the same period of the prior year. This performance reflects the growth in consumption of rural and public utilities classes.

Regarding the amount of energy sold and transported in the concession area, which impacts both the billed supply (captive market) and the TUSD collection (free market), there was an increase of 2.0% when compared with the same period of the prior year. The variation by class presents an increase of 2.0% in the residential class, an increase of 0.2% in the commercial class and an increase of 2.4% in the industrial class. Regarding other classes, there was a growth of 2.8%.

 

19


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Ø  Tariffs

 

In the 3rd quarter of 2018, energy supply tariffs increased on average 24.0%. This occurred mainly due to the effects of the annual tariff adjustments and periodic tariff review, as follows:

 

       

2018

 

2017

Distributor

 

Month

 

RTA

 

Effect perceived by consumers (a)

 

RTA / RTP

 

Effect perceived by consumers (a)

CPFL Paulista

 

April

 

12.68%

 

16.90%

 

-0.80%

 

-10.50%

CPFL Piratininga

 

October (b)

 

20.01%

 

19.25%

 

7.69%

 

17.28%

RGE

 

June

 

21.27%

 

20.58%

 

3.57%

 

5.00%

RGE Sul

 

April

 

18.45%

 

22.47%

 

-0.20%

 

-6.43%

CPFL Santa Cruz

 

March

 

(c)

 

(c)

 

-1.28%

 

-10.37%

CPFL Leste Paulista

 

March

 

(c)

 

(c)

 

0.76%

 

-3.28%

CPFL Jaguari de Energia (CPFL Santa Cruz)

 

March

 

5.71%

 

(c)

 

2.05%

 

-8.42%

CPFL Sul Paulista

 

March

 

(c)

 

(c)

 

1.64%

 

-4.15%

CPFL Mococa

 

March

 

(c)

 

(c)

 

1.65%

 

-2.56%

 

(a)     Represents the average effect perceived by the consumer, as a result of the elimination from the tariff base of financial components that had been added in the prior tariff adjustment.

(b)     As mentioned in note 34.1, in October 2018 the controlled CPFL Piratininga had an RTA.

(c)     As mentioned in note 12.5.2 to the interim financial information, at December 31, 2017, the EGM approved the grouping of subsidiaries Companhia Luz e Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia e Companhia Luz and Força de Mococa. In accordance with Normative Resolution number 716, of May 3, 2016, until the first tariff review of the grouped concessionaire, which will take place in March 2021, ANEEL may apply the procedure that divides over time the variation in the tariffs of the former concessions and the unified tariff. The decision regarding the tariff transition occurred in the tariff adjustment of March 2018.

On March 13, 2018, the Brazilian Electricity Regulatory Agency – ANEEL published Resolution No. 2,376, which set the average annual tariff adjustment of Companhia Jaguari de Energia (“CPFL Santa Cruz”), effective as of March 22, 2018, at 5.71%, 4.41% regarding the economic tariff adjustment and 1.30% regarding relevant financial components. The average effect to be perceived by consumers of the original concessions are:

 

Consumer perception

     

Jaguari

 

Mococa

 

Leste Paulista

 

Sul Paulista

 

Santa Cruz

       

21.15%

 

3.40%

 

7.03%

 

7.50%

 

5.32%

 

Deductions from operating revenue

Deductions from operating revenue in the 3rd quarter of 2018 were R$ 4,044,018, an increase of 22.9% (R$ 754,775) in relation to the same quarter of 2017, which mainly occurred due to:

 

·       Increase of 25.0% (R$ 318,071) in ICMS, mainly due to the increase in the billed supply;

·       Increase of 25.6% (R$ 225,782) in sector charges, mainly due to an increase in Energy Development Account – CDE (R$ 225,296);

·       Increase of 15.3% (R$ 140,822) in PIS and COFINS, mainly due to the increase in the basis of calculation of these taxes (operating revenue);

·       Increase of 33.8% in tariff flags and others (R$ 68,509).

 

20


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Cost of electric energy

The cost of electric energy this quarter amounted to R$ 5,401,462, an increase of 3.0% (R$ 155,378) in relation to the same period of the prior year, mainly justified by:

·       Increase of 4.8% (R$ 230,075) in electric energy purchased for resale, due to:

o   Increase of 14.2% (R$ 621,525) in average price due to: increase in the PLD and dólar rate (Itaipu);

o   Decrease of 8.2% (R$ 391,449) in the amount of energy purchased.

·       Decrease of 15.8% (R$ 74,698) in the transmission and distribution system usage charges, mainly due to: (i) system service charge – ESS (R$ 102,565) partially compensated by increases in: (ii) connection charges (R$ 14,890) and (iii) distribution system usage charges (R$5,710)   

Operating costs and expenses

Disregarding the cost of construction of the concession infrastructure, operating costs and expenses this quarter amounted to R$ 1,192,966, an increase of of 4.7% (R$ 53,574) compared with the same period of the prior year. This variation is mainly due to:

·       Personnel: increase of 4.5% (R$ 14,909), mainly due to the effects of the collective labor agreement; 

·       Private pension entity: decrease of 21.1% (R$ 6,005) due to the recognition of the impact of the actuarial report of 2018;

·       Materials: decrease of 10.6% (R$ 7,395), mainly due to maintenance of lines and networks (R$ 9,715);

·       Third-party services: decrease of 6,9% (R$ 11,911) mainly due to insoursing of services (R$ 9,758);

·       Other expenses: increase of 39.6 % (R$ 60,910), mainly due to increases in: (i) legal and compensations (R$ 60,490), (ii) allowance for doubtful accounts (R$ 12,678), partially offset by the loss in disposals, retirement and others of non current assets (R$ 15,105).

 

Finance income (costs)

Net finance result this quarter presented costs of R$ 278,973, compared with R$ 343,400 in the same period of 2017, a decrease of 18.8% (R$ 64,428). Such variation is basically due to:

·       Increase in finance income of 3.4% (R$ 7,034), mainly due to increase in: (i) adjustments of the sector financial asset (R$ 24,001); (ii) accruals and fines (R$ 9,312) and (iii) adjustements for inflation of CCEE settlements (R$ 16,221), partially offset by decrease in: (i) financial investment earnings (R$ 39,385) and (ii) escrow deposits updates (R$ 3,570);

·       Decrease in finance costs of 10.5% (R$ 57,393), mainly due to: (i) the charges on debts, adjustments for inflation and exchange rate changes, net of capitalized interest (R$ 33,753), (ii) adjustments of the sector financial liability (R$ 32,911), partially offset by increase in  adjustements for inflation of the use of public asset (UPA)  (R$ 4,165).

 

Share of profit (loss) of investees

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

 

 

3rd Quarter 2018

 

3rd Quarter 2017

Epasa

 

 35,668

 

 20,924

Baesa

 

 (6,525)

 

 8,638

Enercan

 

 22,333

 

 26,328

Chapecoense

 

 35,549

 

 34,286

Amortization of fair value adjustment of asset

 

 (145)

 

 (145)

Total

 

 86,880

 

 90,031

 

 

21


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

·       EPASA: Increase of R$14,744 basically due to PIS/COFINS non recurring credits;

·       BAESA: Decrease of R$15,163  mainly due to high volume of energy purchase (R$ 11,952).

 

Social Contribution and Income Tax

Expenses on taxes on profit in the 3rd quarter of 2018 were R$ 254,743, an increase of 63.1% (R$ 98,536) in relation to the one recorded in the same quarter of 2017, which reflects mainly the effects of variation in Profit Before Taxes.

 

Profit for the Period and EBITDA

 

Due to the factors described above, the profit for this quarter was R$ 626,223, 60.5% (R$ 236,026) higher than the one of the same period of 2017.

EBITDA (Earnings before the effects of depreciation, amortization, finance income and costs, and income tax and social contribution) for the 3rd quarter of 2018 was R$ 1,547,772, 21.4% (R$ 273,201) higher than the one determined in the same period of 2017.

 

 

22


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

COMMENT ON THE PERFORMANCE OF SUBSIDIARIES/ASSOCIATES

 

Subsidiary/Associate: Companhia Paulista de Força e Luz - CPFL

The subsidiary Companhia Paulista de Força e Luz - CPFL is a publicly-held corporation, and the comment on its performance is included in its Quarterly Information - ITR as of September 30, 2018 filed with the Brazilian Securities and Exchange Commission (CVM).

 

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

The subsidiary CPFL Geração de Energia S/A is a publicly-held corporation, and the comments on its individual and consolidated performance is included in its Quarterly Information – ITR as of September 30, 2018 filed with the Brazilian Securities and Exchange Commission (CVM).

 

Subsidiary/Associate: Companhia Piratininga de Força e Luz

The subsidiary Companhia Piratininga de Força e Luz is a publicly-held corporation, and the comments on its performance is included in its Quarterly Information – ITR as of September 30, 2018 filed with the Brazilian Securities and Exchange Commission (CVM).

 

Subsidiary/Associate: Rio Grande Energia S.A.

The subsidiary Rio Grande Energia S.A. is a publicly-held corporation, and the comment on its performance is included in its Quarterly Information – ITR as of September 30, 2018 filed with the Brazilian Securities and Exchange Commission (CVM).

 

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

The subsidiary RGE Sul Distribuidora de Energia S.A is a publicly-held corporation, and the comment on its performance is included in its Quarterly Information – ITR as of September, 30, 2018 filed with the Brazilian Securities and Exchange Commission (CVM).

 

 

23


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Subsidiary: CPFL Comercialização Brasil S.A.

   

Consolidated

   

3rd quarter

 

Nine months

   

2018

 

2017

 

%

 

2018

 

2017

 

%

OPERATING REVENUES

  1,100,980

 

1,109,355

 

-0.8%

 

2,855,320

 

2,676,102

 

6.7%

Electricity sales to final consumers

476,880

 

  497,008

 

-4.0%

 

1,411,625

 

1,397,568

 

1.0%

Electricity sales to wholesaler´s

624,098

 

  612,346

 

1.9%

 

1,443,688

 

1,278,528

 

12.9%

Other operating revenues

  2

 

2

 

0.0%

 

7

 

7

 

0.0%

Deductions from operating revenues

  (121,281)

 

(124,505)

 

-2.6%

 

(324,842)

 

(309,401)

 

5.0%

NET OPERATING REVENUE

979,700

 

  984,851

 

-0.5%

 

2,530,478

 

2,366,701

 

6.9%

COST OF ELECTRIC ENERGY SERVICES

  (928,878)

 

(932,845)

 

-0.4%

 

  (2,420,352)

 

  (2,219,912)

 

9.0%

Electricity purchased for resale

  (929,079)

 

(932,833)

 

-0.4%

 

  (2,420,387)

 

  (2,219,862)

 

9.0%

Electricity network usage charges

  201

 

  (12)

 

-1774.2%

 

34

 

  (50)

 

-167.7%

OPERATING COST/EXPENSE

  (9,058)

 

(11,687)

 

-22.5%

 

(32,809)

 

(34,729)

 

-5.5%

Personnel

  (7,496)

 

(7,615)

 

-1.6%

 

(24,343)

 

(22,902)

 

6.3%

Materials

(27)

 

  (41)

 

-34.2%

 

  (97)

 

  (128)

 

-24.6%

Outside Services

  (2,204)

 

(2,074)

 

6.3%

 

(6,518)

 

(5,628)

 

15.8%

Depreciation and Amortization

(572)

 

  (712)

 

-19.6%

 

(1,793)

 

(2,408)

 

-25.5%

Other

1,242

 

(1,245)

 

-199.7%

 

  (59)

 

(3,662)

 

-98.4%

INCOME FROM ELECTRIC ENERGY SERVICE

41,764

 

  40,318

 

3.6%

 

  77,316

 

  112,061

 

-31.0%

FINANCIAL INCOME (EXPENSE)

  (1,191)

 

(4,179)

 

-71.5%

 

(13,391)

 

(24,908)

 

-46.2%

 Income

14,056

 

  5,495

 

155.8%

 

  31,980

 

  17,865

 

79.0%

 Expense

  (15,247)

 

(9,674)

 

57.6%

 

(45,371)

 

(42,773)

 

6.1%

  Equity in subsidiaries

  949

 

(2,466)

 

-138.5%

 

  18,806

 

(9,249)

 

-303.3%

INCOME BEFORE TAXES

41,522

 

  33,673

 

23.3%

 

  82,732

 

  77,904

 

6.2%

Social Contribution

  (3,775)

 

(3,034)

 

24.4%

 

(6,159)

 

(7,691)

 

-19.9%

Income Tax

  (10,560)

 

(8,429)

 

25.3%

 

(17,476)

 

(21,360)

 

-18.2%

NET INCOME

27,187

 

  22,209

 

22.4%

 

  59,096

 

  48,853

 

21.0%

                         

EBITDA

43,789

 

  38,563

 

13.6%

 

  98,941

 

  105,219

 

-6.0%

                         
 

Reconciliation of Profit for the Period and EBITDA (*)

 

 

 

 

 

 

 

 

     
 

Profit for the Period

27,187

 

  22,209

 

59,096

 

  48,853

 

     
 

Depreciation and Amortization

  572

 

712

 

1,793

 

  2,408

 

     
 

Amortization of fair value adjustment of assets

  505

 

  -

 

1,026

 

  -

 

     
 

Financial Income (Expense)

1,191

 

  4,179

 

13,391

 

  24,908

 

     
 

Social Contribution

3,775

 

  3,034

 

6,159

 

  7,691

 

     
 

Income Tax

10,560

 

  8,429

 

17,476

 

  21,360

 

     
 

EBITDA

43,789

 

  38,563

 

98,941

 

  105,219

 

     

 

 

 

 

 

 

 

 

 

 

     
                         

 

Gross Operating Revenue

The gross operating revenue for the 3rd quarter of 2018 was R$ 1,100,980, a decrease of R$ 8,375 (0.8%) in relation to the same quarter of 2017, mainly due to:

·          Decrease on supply of electric energy, basically in the amount sold to industrial and commercial clients and public services in 4.7% (116.1 GWh - R$ 23,109);

·         Increase on average price of supply of energy in 5.2% (R$ 31,563), partially compensated by the reduction in the amount of energy sold in 2.4% (73.1 GWh - R$ 15,361).

 

Cost of Electric Energy

Cost of electric energy in the 3rd quarter of 2018 was R$ 928,878, a decrease of R$ 3,967 (0.4%) in relation to the same quarter of 2017, basically explained by reduction in energy purchased volume of 3.0% R$ 28,459 (164.6 GWh), partially compensated by an increase in the average price of 2,8% (R$26,158).

 

Operating Expenses

The operating expenses in the 3rd quarter of 2018 was of R$ 9,058, a decrease of R$ 2,630 (22.5%) in relation to the same quarter of 2017, mainly due  to a reversal of allowance for doubtful accounts (R$ 2,900)

 

24


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Finance Income (Expenses)

The finance result in the 3rd quarter of 2018 was a finance expense of R$ 1,191, a decrease of R$ 2,988 in relation to the same quarter of 2017, mainly due  to higher income with CCEE update and settlements (R$ 7,466), partially compensated by the negative effect on mark to market (R$ 3,965)

 

Profit for the Period and EBITDA

The result determined in the 3rd quarter of 2018 was a profit of R$ 27,187, an increase of R$ 4,977 (22.4%) when compared with the same quarter of 2017.

EBITDA (Earnings before finance result, income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2018 was R$ 43,789, an increase of 13.6% when compared with the same quarter of 2017, which was R$ 38,563.

 

25


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

NOTES TO FINANCIAL STATEMENTS

 

SUMMARY

 
     

ASSET

2

LIABILITY AND EQUITY

3

STATEMENT OF INCOME

4

STATEMENT OF COMPREHENSIVE INCOME

5

STATEMENT OF CHANGES IN SHAREHOLDER’ EQUITY

6

STATEMENT OF CASH FLOW

7

STATEMENT OF VALUE ADDED

8

(1)

OPERATIONS

9

(2)

PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

10

(3)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

13

(4)

FAIR VALUE MEASUREMENT

15

(5)

CASH AND CASH EQUIVALENTS

16

(6)

CONSUMERS, CONCESSIONAIRES AND LICENSEES

17

(7)

TAXES RECOVERABLE

18

(8)

SECTOR FINANCIAL ASSET AND LIABILITY

18

(9)

DEFERRED TAX ASSETS AND LIABILITIES

19

(10)

CONCESSION FINANCIAL ASSET

21

(11)

OTHER RECEIVABLES

22

(12)

INVESTMENTS

23

(13)

PROPERTY, PLANT AND EQUIPMENT

28

(14)

INTANGIBLE ASSETS

29

(15)

TRADE PAYABLES

30

(16)

BORROWINGS

30

(17)

DEBENTURES

34

(18)

PRIVATE PENSION PLAN

36

(19)

REGULATORY CHARGES

37

(20)

TAXES, FEES AND CONTRIBUTIONS

38

(21)

PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS

38

(22)

OTHER PAYABLES

40

(23)

EQUITY

40

(24)

EARNINGS PER SHARE

40

(25)

NET OPERATING REVENUE

41

(26)

COST OF ELECTRIC ENERGY

44

(27)

OPERATING COSTS AND EXPENSES

45

(28)

FINANCE INCOME (COSTS)

46

(29)

SEGMENT INFORMATION

46

(30)

RELATED PARTY TRANSACTIONS

47

(31)

RISK MANAGEMENT

48

(32)

FINANCIAL INSTRUMENTS

48

(33)

NON-CASH TRANSACTIONS

54

 

 

 

26


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

CPFL ENERGIA S.A.

Statements of financial position at September 30, 2018 and December 31, 2017

(in thousands of Brazilian Reais)

                   
     

Parent company

 

Consolidated

ASSETS

Note

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Current assets

                 

Cash and cash equivalents

5

 

12,711

 

  6,581

 

  3,578,838

 

3,249,642

Consumers, concessionaires and licensees

6

 

  -

 

-

 

  5,186,078

 

4,301,283

Dividends and interest on capital

12

 

381,164

 

204,807

 

100,157

 

56,145

Income tax and social contribution to be offset

7

 

65,356

 

  17,051

 

187,878

 

88,802

Other taxes recoverable

7

 

708

 

  46,699

 

292,570

 

306,244

Derivatives

32

 

  -

 

-

 

446,815

 

444,029

Sector financial asset

8

 

  -

 

-

 

  1,515,712

 

210,834

Concession financial asset

10

 

  -

 

-

 

23,056

 

23,736

Other receivables

11

 

700

 

243

 

860,614

 

900,498

Total current assets

   

460,639

 

275,383

 

12,191,717

 

9,581,211

                   

Noncurrent assets

                 

Consumers, concessionaires and licensees

6

 

  -

 

-

 

227,387

 

236,539

Intragroup loans

30

 

85

 

127,147

 

  -

 

8,612

Escrow Deposits

21

 

775

 

665

 

863,438

 

839,990

Income tax and social contribution to be offset

7

 

  -

 

-

 

67,206

 

61,464

Other taxes recoverable

7

 

  -

 

-

 

173,224

 

171,980

Sector financial assets

8

 

  -

 

-

 

764,847

 

355,003

Derivatives

32

 

  -

 

-

 

484,402

 

203,901

Deferred tax assets

9

 

146,642

 

145,779

 

767,696

 

943,199

Advance for future capital increase

   

  -

 

350,000

 

  -

 

  -

Concession financial asset

10

 

  -

 

-

 

  7,339,936

 

6,545,668

Investments at cost

   

  -

 

-

 

116,654

 

116,654

Other receivables

11

 

5,089

 

  5,761

 

709,754

 

840,192

Investments

12

 

  9,790,873

 

  8,557,673

 

959,216

 

1,001,550

Property, plant and equipment

13

 

1,277

 

  1,170

 

  9,536,347

 

9,787,125

Intangible assets

14

 

111

 

71

 

10,509,451

 

10,589,824

Total noncurrent assets

   

  9,944,851

 

  9,188,265

 

32,519,557

 

31,701,702

                   

Total assets

   

10,405,491

 

  9,463,648

 

44,711,274

 

41,282,912

 

 

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

 

27


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL ENERGIA S.A.

Statements of financial position at September 30, 2018 and December 31, 2017

(in thousands of Brazilian Reais)

                   
     

Parent company

 

Consolidated

LIABILITIES AND EQUITY

Note

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

                   

Current liabilities

                 

Trade payables

15

 

246

 

  1,644

 

  3,841,430

 

  3,296,870

Borrowings

16

 

  -

 

-

 

  2,751,778

 

  3,589,607

Debentures

17

 

  -

 

  1,938

 

  1,646,527

 

  1,703,073

Private pension plan

18

 

  -

 

-

 

76,619

 

60,801

Regulatory charges

19

 

  -

 

-

 

514,915

 

581,600

Income tax and social contribution payable

20

 

  -

 

-

 

142,468

 

81,457

Other taxes, fees and contributions

20

 

392

 

  717

 

687,326

 

628,846

Dividends

   

2,818

 

  281,919

 

38,440

 

297,744

Estimated payroll

   

  -

 

-

 

167,982

 

116,080

Derivatives

32

 

  -

 

-

 

32,648

 

10,230

Sector financial liability

8

 

  -

 

-

 

  -

 

40,111

Use of public asset

   

  -

 

-

 

11,431

 

10,965

Other payables

22

 

19,640

 

  17,594

 

  1,135,614

 

961,306

Total current liabilities

   

23,097

 

  303,812

 

11,047,179

 

  11,378,688

                   

Noncurrent liabilities

                 

Trade payables

15

 

  -

 

-

 

139,096

 

128,438

Borrowings

16

 

  -

 

-

 

  8,556,530

 

  7,402,450

Debentures

17

 

  -

 

  184,388

 

  8,586,345

 

  7,473,454

Private pension plan

18

 

  -

 

-

 

862,772

 

880,360

Other taxes, fees and contributions

20

 

  -

 

-

 

12,268

 

18,839

Deferred tax liabilities

9

 

  -

 

-

 

  1,288,800

 

  1,249,591

Provision for tax, civil and labor risks

21

 

309

 

  600

 

997,547

 

961,134

Derivatives

32

 

  -

 

-

 

7,350

 

84,576

Sector financial liability

8

 

  -

 

-

 

73,434

 

  8,385

Use of public asset

   

  -

 

-

 

88,771

 

83,766

Other payables

22

 

9,028

 

  13,320

 

465,124

 

426,889

Total noncurrent liabilities

   

9,337

 

  198,308

 

21,078,038

 

  18,717,881

                   

Equity

23

               

Issued capital

   

  5,741,284

 

5,741,284

 

  5,741,284

 

  5,741,284

Capital reserves

   

468,018

 

  468,014

 

468,018

 

468,014

Legal reserve

   

798,090

 

  798,090

 

798,090

 

798,090

Statutory reserve - concession financial asset

   

  -

 

  826,600

 

  -

 

826,600

Statutory reserve - working capital improvement

   

  1,292,046

 

1,292,046

 

  1,292,046

 

  1,292,046

Accumulated comprehensive income

   

  (143,010)

 

(164,506)

 

  (143,010)

 

  (164,506)

Retained earnings

   

  -

 

-

 

  -

 

-

Retained earnings

   

  2,216,629

 

-

 

  2,216,629

 

-

     

10,373,057

 

8,961,528

 

10,373,057

 

  8,961,528

Equity attributable to noncontrolling interests

   

  -

 

-

 

  2,213,000

 

  2,224,816

Total equity

   

10,373,057

 

8,961,528

 

12,586,057

 

  11,186,344

                   

Total liabilities and equity

   

10,405,491

 

9,463,648

 

44,711,274

 

  41,282,912

 

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

 

28


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL ENERGIA S.A.

Statements of income for the periods ended on September 30, 2018 and 2017

(in thousands of Brazilian Reais, except for Earnings per share)

                                   
     

Parent company

 

Consolidated

     

2018

 

2017

 

2018

 

2017

 

Note

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Net operating revenue

25

 

 1

 

  1

 

1

 

1

 

  8,130,285

 

  21,450,306

 

  7,783,946

 

19,285,274

Cost of electric energy services

                                 

Cost of electric energy

26

 

  -

 

-

 

  -

 

  -

 

(5,401,462)

 

(13,953,219)

 

(5,246,084)

 

  (12,205,255)

Cost of operation

27

 

  -

 

-

 

  -

 

  -

 

  (661,775)

 

(2,004,060)

 

  (698,427)

 

(2,055,025)

Cost of services rendered to third parties

27

 

  -

 

-

 

  -

 

  -

 

  (463,655)

 

(1,205,658)

 

  (599,755)

 

(1,481,128)

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

   

1

 

  1

 

1

 

1

 

  1,603,393

 

  4,287,368

 

  1,239,680

 

  3,543,865

Operating expenses

27

                               

Selling expenses

   

  -

 

-

 

  -

 

  -

 

  (156,935)

 

  (433,986)

 

  (134,824)

 

  (426,479)

General and administrative expenses

   

  (8,226)

 

(25,877)

 

  (7,672)

 

  (31,743)

 

  (266,771)

 

  (706,936)

 

  (199,380)

 

  (716,170)

Other operating expenses

   

  -

 

-

 

  -

 

  -

 

  (106,629)

 

  (295,955)

 

  (105,702)

 

  (299,048)

Income from electric energy services

   

  (8,226)

 

(25,877)

 

  (7,671)

 

  (31,743)

 

  1,073,058

 

  2,850,491

 

799,773

 

  2,102,168

                                   

Equity interests in subsidiaries, associates and joint ventures

12

 

554,766

 

  1,467,794

 

353,447

 

  785,487

 

86,880

 

240,982

 

90,031

 

252,709

Finance income (costs)

28

                               

Finance income

   

8,501

 

  15,947

 

6,995

 

15,979

 

212,587

 

578,817

 

205,553

 

708,896

Financial expenses

   

  (99)

 

(5,496)

 

  (22,651)

 

  (64,804)

 

  (491,560)

 

(1,410,983)

 

  (548,953)

 

(1,906,602)

     

8,402

 

  10,450

 

  (15,656)

 

 (48,825)

 

  (278,973)

 

  (832,166)

 

  (343,400)

 

(1,197,706)

Profir before taxes

   

554,942

 

  1,452,368

 

330,120

 

  704,919

 

880,966

 

  2,259,307

 

546,404

 

  1,157,171

Social contribution

9

 

  (10)

 

  1,330

 

737

 

5,818

 

  (70,757)

 

  (207,469)

 

  (44,521)

 

  (113,385)

Income tax

9

 

  (1,203)

 

  (472)

 

956

 

10,435

 

  (183,986)

 

  (556,033)

 

  (111,686)

 

  (298,296)

     

  (1,213)

 

857

 

1,693

 

16,253

 

  (254,743)

 

  (763,503)

 

  (156,207)

 

  (411,680)

                                   

Profit for the year /Period

   

553,728

 

  1,453,225

 

331,813

 

  721,173

 

626,223

 

  1,495,804

 

390,197

 

745,490

                                   

Profit (loss) for the period attributable to owners of the Company

                   

553,728

 

  1,453,225

 

331,813

 

721,173

Profit (loss) for the period attributable to noncontrolling interests

                   

72,495

 

42,579

 

58,385

 

24,319

                                   

Basic earnings per share attributable to owners of the Company (R$):

24

                 

  0.54

 

  1.43

 

  0.33

 

  0.71

Diluted earnings per share attributable to owners of the Company (R$):

24

                 

  0.54

 

  1.43

 

  0.32

 

  0.71

 

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

 

29


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL Energia S.A.

 Statements of comprehensive income for the periods ended September 30, 2018 and 2017

 (In thousands of Brazilian reais - R$)

                 
   

Parent company

   

2018

 

2017

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Profit for the period

 

  553,728

 

1,453,225

 

  331,813

 

  721,173

Other comprehensive income

               

Items that will not be reclassified subsequently to profit or loss

               

Comprehensive income for the period of subsidiaries

 

  (1,847)

 

  (5,516)

 

  -

 

  -

                 

Items that will be reclassified subsequently to profit or loss

               

Comprehensive income for the period of subsidiaries

 

25,417

 

12,277

 

  -

 

  -

                 

Total comprehensive income for the period - individual

 

  577,298

 

1,459,986

 

  331,813

 

  721,173

                 
                 
                 
                 
   

Consolidated

   

2018

 

2017

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Profit for the period

 

  626,223

 

1,495,804

 

  390,197

 

  745,490

                 

Other comprehensive income

               

Items that will not be reclassified subsequently to profit or loss

               

- Actuarial gains (losses), net of tax effects

 

  (1,847)

 

  (5,516)

 

  -

 

  -

                 

Items that will be reclassified subsequently to profit or loss

               

Comprehensive income for the period of subsidiaries

 

25,417

 

12,277

 

  -

 

  -

                 

Total comprehensive income for the period

 

  649,792

 

1,502,565

 

  390,197

 

  745,490

Attributable to owners of the Company

 

  577,298

 

1,459,986

 

  331,813

 

  721,173

Attributable to noncontrolling interests

 

72,495

 

42,579

 

58,385

 

24,319

 

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

 

30


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL Energia S.A.

 Statements of changes in shareholders' equity for the periods ended September 30, 2018 and 2017

 (In thousands of Brazilian reais - R$)

                                             
       

 Earning reserves

 Accumulated comprehensive income

         

 Noncontrolling interests

 
       

 

 

 Statutory reserves

 

 

 

 

         

 Accumulated comprehensive income

 

 

   
 

 Issued capital

 

 Capital reserve

 Legal reserve

 

 Concession financial asset

 

 Working capital improvement

 

 Deemed cost

 

 Private pension plan / Credit risk in mark to market

 

 Retained earnings

 

 Total

   

 Other equity components

 Total equity

Balance at December 31, 2017

5,741,284

 

  468,014

  798,090

 

  826,600

 

  1,292,046

 

  405,840

 

(570,346)

 

  -

 

8,961,528

 

11,833

 

2,212,983

 

11,186,344

                                             

Total comprehensive income

  -

 

  -

  -

 

  -

 

-

 

  -

 

40,906

 

1,370,618

 

1,411,525

 

  -

 

42,579

 

1,454,104

 Profit for the period

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

1,453,225

 

1,453,225

 

  -

 

42,579

 

1,495,804

 Other comprehensive income - credit risk in mark to market

  -

 

 -

  -

 

  -

 

-

 

  -

 

46,423

 

  (34,146)

 

12,277

 

  -

 

  -

 

12,277

 Effects of first adoption of IFRS 9 / CPC 48

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

  (48,461)

 

  (48,461)

 

  -

 

  -

 

  (48,461)

 Other comprehensive income - actuarial gains (losses)

  -

 

  -

  -

 

  -

 

-

 

  -

 

  (5,516)

 

  -

 

  (5,516)

 

  -

 

  -

 

  (5,516)

                                             

 Internal changes in equity

  -

 

4

  -

 

(826,600)

 

-

 

  (19,410)

 

  -

 

  846,011

 

4

 

  (1,333)

 

1,243

 

(86)

Realization of deemed cost of property, plant and equipment

  -

 

  -

  -

 

  -

 

-

 

  (29,410)

 

  -

 

29,410

 

  -

 

  (2,020)

 

2,020

 

  -

Tax effect on realization of deemed cost

  -

 

  -

  -

 

  -

 

-

 

9,999

 

  -

 

  (9,999)

 

  -

 

  687

 

(687)

 

  -

Recognition of legal reserve

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

Changes in statutory reserve in the period

  -

 

  -

  -

 

(826,600)

 

-

 

  -

 

  -

 

  826,600

 

  -

 

  -

 

  -

 

  -

Other changes in noncontrolling interests

  -

 

4

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

4

 

  -

 

(90)

 

(86)

                                             

Capital transactions with owners

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

 -

 

  (54,304)

 

  (54,304)

Dividend proposal  approved

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

  30

 

  30

Capital increase in subsidiaries with no change in control

  -

 

  -

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

 -

 

  (54,335)

 

  (54,335)

                                             

Balance at September 30, 2018

5,741,284

 

  468,018

  798,090

 

  -

 

  1,292,046

 

  386,429

 

(529,439)

 

2,216,629

 

10,373,057

 

10,499

 

2,202,501

 

12,586,057

                                             
                                             
 
         

 Earning reserves

 

 Accumulated comprehensive income

         

 Noncontrolling interests

 
         

 

 

 Statutory reserves

 

 

 

 

 

 

         

 Accumulated comprehensive income

 

 

   
 

 Issued capital

 

 Capital reserve

 

 Legal reserve

 

 Concession financial asset

 

 Working capital improvement

 

 Dividend

 

 Deemed cost

 

 Private pension plan

 

 Retained earnings

 

 Total

   

 Other equity components

 Total equity

Balance at December 31, 2016

5,741,284

 

  468,014

 

  739,102

 

  702,928

 

545,505

 

7,820

 

  431,713

 

(666,346)

 

  -

 

7,970,021

 

13,572

 

2,389,076

 

10,372,668

                                                   

Total comprehensive income

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  721,173

 

  721,173

 

  -

 

24,318

 

  745,490

 Profit for the period

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  721,173

 

  721,173

 

  -

 

24,318

 

  745,490

                                                   

 Internal changes in equity

  -

 

  -

 

  -

 

58,049

 

-

 

  -

 

  (19,294)

 

  -

 

  (38,754)

 

  -

 

  (1,311)

 

1,247

 

(64)

Realization of deemed cost of property, plant and equipment

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  (29,234)

 

  -

 

29,234

 

  -

 

  (1,987)

 

1,987

 

  -

Tax effect on realization of deemed cost

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

9,940

 

  -

 

  (9,940)

 

  -

 

  676

 

(676)

 

  -

Changes in statutory reserve in the period

  -

 

  -

 

  -

 

58,049

 

-

 

  -

 

  -

 

  -

 

  (58,049)

 

  -

 

  -

 

  -

 

  -

Other changes in noncontrolling interests

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

 -

 

(64)

 

(64)

                                                   

Capital transactions with owners

  -

 

  -

 

  -

 

  -

 

-

 

  (7,820)

 

  -

 

  -

 

2,161

 

  (5,659)

 

  -

 

  (17,476)

 

  (23,135)

Capital increase

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

 -

 

  13

 

  13

Prescribed dividend

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

2,161

 

2,161

 

  -

 

  -

 

2,161

Dividend distributed to noncontrollers

  -

 

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

  -

 

  -

 

 -

 

  (7,226)

 

  (7,226)

Dividend proposal  approved

  -

 

  -

 

  -

 

  -

 

-

 

  (7,820)

 

  -

 

  -

 

  -

 

  (7,820)

 

  -

 

  (10,263)

 

  (18,082)

                                                   

Balance at September 30, 2017

5,741,284

 

  468,014

 

  739,102

 

  760,976

 

545,505

 

  -

 

  412,419

 

(666,346)

 

  684,579

 

8,685,534

 

12,261

 

2,397,165

 

11,094,960

 

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

 

31


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL Energia SA

 Statements of cash flow for the periods ended September 30, 2018 and 2017

 (in thousand of Brazilian reais - R$)

                 
   

Parent Company

 

Consolidated

   

September 30, 2018

 

September 30, 2017

 

September 30, 2018

 

September 30, 2017

                 

Profit before taxes

 

1,452,368

 

  704,919

 

2,259,307

 

1,157,171

Adjustment to reconcile profit to cash from operating activities

               

Depreciation and amortization

 

  147

 

  163

 

1,191,653

 

1,142,302

Provision for tax, civil and labor risks

 

(140)

 

(41)

 

  122,158

 

  115,102

Allowance for doubtful accounts

 

-

 

-

 

  113,737

 

  118,885

Interest on debts, inflation adjustment and exchange rate changes

 

  2,966

 

  59,297

 

  840,736

 

1,570,060

Pension plan expense (income)

 

-

 

-

 

  67,432

 

  85,426

Equity interests in associates and joint ventures

 

  (1,467,794)

 

(785,487)

 

(240,982)

 

(252,709)

Reversal of impairment

 

-

 

-

 

(5,837)

 

-

Loss (gain) on disposal of noncurrent assets

 

-

 

-

 

  87,719

 

  99,689

Deferred taxes (PIS and COFINS)

 

-

 

-

 

(86)

 

  1,075

Others

 

-

 

-

 

(10,011)

 

  2,603

   

(12,453)

 

(21,149)

 

4,425,826

 

4,039,604

Decrease (increase) in operating assets

               

Consumers, concessionaires and licensees

 

-

 

-

 

  (1,063,357)

 

  (1,036,050)

Dividend and interest on capital received

 

  428,936

 

  847,766

 

  239,302

 

  579,508

Taxes recoverable

 

(1,991)

 

(5,220)

 

(36,219)

 

  16,699

Escrow deposits

 

(100)

 

  80

 

  4,646

 

(247,544)

Sector financial asset

 

-

 

-

 

  (1,636,500)

 

(260,784)

Receivables - CDE

 

-

 

-

 

  49,976

 

(17,069)

Concession financial assets (transmission companies)

 

-

 

-

 

(8,412)

 

(54,625)

Other operating assets

 

  638

 

  18,633

 

(16,312)

 

(14,356)

                 

Increase (decrease) in operating liabilities

               

Trade payables

 

(1,398)

 

(3,116)

 

  555,218

 

1,420,136

Other taxes and social contributions

 

(331)

 

(95)

 

  37,118

 

(50,765)

Other liabilities with private pension plan

 

-

 

-

 

(74,717)

 

(43,040)

Regulatory charges

 

-

 

-

 

(66,685)

 

  86,202

Tax, civil and labor risks paid

 

(165)

 

(408)

 

(144,029)

 

(160,843)

Sector financial liability

 

-

 

-

 

(8,572)

 

(627,509)

Payables - amounts provided by the CDE

 

-

 

-

 

  36,539

 

  5,847

Other operating liabilities

 

(1,914)

 

(23,836)

 

  260,618

 

  193,761

Cash flows provided (used) by operations

 

  411,222

 

  812,655

 

2,554,440

 

3,829,172

Interest paid on debts and debentures

 

(4,235)

 

(70,850)

 

  (1,065,046)

 

  (1,361,477)

Income tax and social contribution paid 

 

(184)

 

(4)

 

(502,567)

 

(366,989)

Net cash from operating activities

 

  406,803

 

  741,801

 

  986,827

 

2,100,706

                 

Investing activities

               

Reduction of subsidiaries capital

 

-

 

-

 

-

 

  91,599

Purchases of property, plant and equipment

 

(423)

 

(141)

 

(204,502)

 

(610,054)

Securities, pledges and restricted deposits

 

(250)

 

-

 

  110,001

 

(71,162)

Purchases of intangible assets

 

(42)

 

(10)

 

  (1,165,342)

 

  (1,266,817)

Sale of noncurrent assets

 

-

 

-

 

-

 

  94

Advances for future capital increases

 

(62,395)

 

(51,045)

 

-

 

-

Intragroup loans

 

  127,539

 

  27,981

 

-

 

  38,787

   

 

 

 

 

 

 

 

Net cash generated by (used) In investing activities

 

  64,429

 

(23,215)

 

  (1,259,843)

 

  (1,817,553)

                 

Financing activities

               

Capital increase of noncontrolling shareholder

 

-

 

-

 

  30

 

  13

Borrowings and debentures raised

 

-

 

-

 

8,282,558

 

1,545,717

Repayment of principal of borrowings and debentures

 

(186,000)

 

(434,000)

 

  (7,896,168)

 

  (3,766,482)

Repayment of derivatives

 

-

 

-

 

  529,121

 

(143,033)

Dividend and interest on capital paid

 

(279,101)

 

(220,944)

 

(313,332)

 

(249,703)

Business combination payment

 

-

 

-

 

-

 

(2,507)

Net cash generated by (used in) financing activities

 

(465,101)

 

(654,944)

 

  602,209

 

  (2,615,995)

Net increase (decrease) in cash and cash equivalents

 

  6,130

 

  63,641

 

  329,194

 

  (2,332,842)

Cash and cash equivalents at the beginning of the period

 

  6,581

 

  64,973

 

3,249,642

 

6,164,997

Cash and cash equivalents at the end of the period

 

  12,711

 

  128,616

 

3,578,838

 

3,832,155

 

 

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

32


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL Energia S.A.

Statements of value added for the periods ended September 30, 2018 and 2017

(in thousand of Brazilian reais - R$)

 

Parent Company

 

Consolidated

 

Nine Months 2018

 

Nine months 2017

 

Nine Months 2018

 

Nine months 2017

1 - Revenues

  466

 

  152

 

32,434,235

 

  29,513,197

1.1 Operating revenues

1

 

1

 

31,109,264

 

  27,479,387

1.2 Revenue related to the construction of own assets

  466

 

  151

 

235,255

 

  671,997

1.3 Revenue from construction of concession infrastructure

  -

 

  -

 

1,203,453

 

  1,480,699

1.4 Allowance for doubtful accounts

  -

 

  -

 

  (113,737)

 

(118,885)

               
               

2 - (-) Inputs

  (7,921)

 

  (7,315)

 

  (17,937,355)

 

(16,793,150)

2.1 Electricity purchased for resale

  -

 

  -

 

  (15,451,525)

 

(13,566,945)

2.2 Material

(525)

 

(103)

 

  (955,674)

 

(1,507,519)

2.3 Outsourced services

  (5,921)

 

  (5,723)

 

  (1,067,185)

 

(1,193,253)

2.4 Others

  (1,475)

 

  (1,489)

 

  (462,971)

 

(525,433)

               

3 - Gross value added (1+2)

  (7,455)

 

  (7,164)

 

14,496,880

 

  12,720,047

               

4 - Retentions

(147)

 

(163)

 

  (1,198,174)

 

(1,145,999)

4.1 Depreciation and amortization

(147)

 

(163)

 

  (984,051)

 

(930,473)

4.2 Amortization of intangible assets of concession

  -

 

  -

 

  (214,123)

 

(215,526)

               

5 - Net value added generated (3+4)

  (7,602)

 

  (7,326)

 

13,298,706

 

  11,574,048

               

6 - Value Added received in transfer

1,484,519

 

803,932

 

855,069

 

  1,010,563

6.1 Financial income

16,726

 

18,445

 

614,087

 

  757,854

6.2 Interest in subsidiaries, associates and joint ventures

1,467,794

 

785,487

 

240,982

 

  252,709

               
               

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

1,476,917

 

796,606

 

14,153,775

 

  12,584,611

               

8 - Distribution of value added

15,492

 

20,442

 

1,016,385

 

  1,016,534

8.1 Personnel and charges

7,920

 

13,329

 

589,012

 

  603,673

8.1.1 Direct remuneration

6,527

 

5,975

 

377,913

 

  361,428

8.1.2 Benefits

1,044

 

1,138

 

49,460

 

  51,433

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

2,705

 

  (9,894)

 

10,168,751

 

  8,817,547

8.2 Taxes, fees and contributions

2,672

 

  (9,918)

 

5,629,815

 

  4,770,588

8.2.1 Federal

33

 

24

 

4,519,800

 

  4,030,145

8.2.2 Estate

  -

 

  -

 

19,136

 

  16,814

8.2.3 Municipal

5,496

 

64,886

 

1,472,835

 

  2,005,040

8.3 Lenders and lessors

5,492

 

64,662

 

1,418,586

 

  1,951,630

8.3.1 Interest

4

 

  223

 

54,250

 

  53,409

8.3.2 Rental

  -

 

  -

 

  -

 

-

8.4 Interest on capital

1,453,225

 

721,173

 

1,495,804

 

  745,490

8.4.1 Retained earnings

1,453,225

 

721,173

 

1,495,804

 

  745,490

               
 

1,476,917

 

796,606

 

14,153,775

 

  12,584,611

 

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

 

33


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

CPFL ENERGIA S.A.

NOTES TO THE INTERIM FINANCIAL STATEMENTS

AT SEPTEMBER 30, 2018

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

 

( 1 ) OPERATIONS

 

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

The Company’s registered office is located at Rodovia Engenheiro Miguel Noel Nascentes Burnier, km 2,5, Parque São Quirino - Campinas - SP - Brazil.

The Company has direct and indirect interests in the following subsidiaries and joint:

Energy distribution

 

Company type

 

Equity interest

 

Location (state)

 

Number of municipalities

 

Approximate number of consumers (in thousands)

 

Concession period

 

End of the concession

                             

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

 

Publicly-held corporation

 

Direct
100%

 

Interior of São Paulo

 

234

 

4,468

 

30 years

 

 November 2027

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

 

Publicly-held corporation

 

Direct
100%

 

Interior and coast of São Paulo

 

27

 

1,746

 

30 years

 

 October 2028

 Rio Grande Energia S.A. ("RGE")

 

Publicly-held corporation

 

Direct
100%

 

Interior of Rio Grande do Sul

 

255

 

1,505

 

30 years

 

 November 2027

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

 

Publicly-held corporation

 

Direct and Indirect
100%

 

Interior of Rio Grande do Sul

 

118

 

1,358

 

30 years

 

 November 2027

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

 

Privately-held corporation

 

Direct
100%

 

Interior of São Paulo, Paraná and Minas Gerais

 

45

 

454

 

30 years

 

 July 2045

 

                         
                   

Installed power (MW)

Energy generation
(conventional and renewable sources)

 

Company type

 

Equity interest

 

Location (state)

 

Number of plants / type of energy

 

Total

 

CPFL share

                         

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

 

Publicly-held corporation

 

Direct
100%

 

São Paulo e Goiás

 

3 Hydropower (a)

 

1295

 

678

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

 

Privately-held corporation

 

Indirect
65%

 

Rio Grande do Sul

 

3 Hydropower

 

360

 

234

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

 

Privately-held corporation

 

Indirect
51% (d)

 

Santa Catarina e
Rio Grande do Sul

 

1 Hydropower

 

855

 

436

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

 

Privately-held corporation

 

Indirect
48.72%

 

Santa Catarina

 

1 Hydropower

 

880

 

429

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

 

Privately-held corporation

 

Indirect
25.01%

 

Santa Catarina e
Rio Grande do Sul

 

1 Hydropower

 

690

 

173

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

 

Privately-held corporation

 

Indirect
53.34%

 

Paraíba

 

2 Thermal

 

342

 

182

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

 

Privately-held corporation

 

Indirect
59.93% (b)

 

Tocantins

 

1 Hydropower

 

903

 

63

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

 

Publicly-held corporation

 

Indirect
51.60%

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Centrais Geradoras Ltda

("CPFL Centrais Geradoras")

 

Limited liability company

 

Direct
100%

 

São Paulo e Minas Gerais

 

6 SHPs

 

4

 

4

 

Energy commercialization

 

Company type

 

Core activity

 

Equity interest

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

 

Privately-held corporation

 

Energy commercialization

 

Direct
100%

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

 

Limited liability company

 

Commercialization and provision of energy services

 

Indirect
100%

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

 

Privately-held corporation

 

Energy commercialization

 

Indirect
100%

CPFL Planalto Ltda.  ("CPFL Planalto")

 

Limited liability company

 

Energy commercialization

 

Direct
100%

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

 

Privately-held corporation

 

Energy commercialization

 

Indirect
100%

 

 

34


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Provision of services

 

Company type

 

Core activity

 

Equity interest

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

 

Privately-held corporation

 

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

 

Direct
100%

NECT Serviços Administrativos Ltda ("Nect")

 

Limited liability company

 

Provision of administrative services

 

Direct
100%

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

 

Limited liability company

 

Provision of call center services

 

Direct
100%

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

 

Limited liability company

 

Collection services

 

Direct 
100%

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

 

Privately-held corporation

 

Energy efficiency management

 

Direct
100%

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

 

Limited liability company

 

Provision of IT services

 

Direct
100%

CPFL GD S.A ("CPFL GD")

 

Privately-held corporation

 

Provision of maintenance services for energy generation companies

 

Indirect
100%

             

Others

 

Company type

 

Core activity

 

Equity interest

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

 

Limited liability company

 

Holding company

 

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

 

Privately-held corporation

 

Holding company

 

Indirect
51%

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

 

Privately-held corporation

 

Holding company

 

Indirect
99.95%

CPFL Telecom S.A ("CPFL Telecom")

 

Privately-held corporation

 

Telecommunication services

 

Direct
100%

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

 

Privately-held corporation

 

Energy transmission services

 

Indirect
100%

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

 

Privately-held corporation

 

Energy transmission services

 

Indirect
100%

CPFL Transmissão Maracanaú S.A. (“CPFL Maracanaú”) (f)

 

Privately-held corporation

 

Energy transmission services

 

Indirect
100%

 

a)     CPFL Geração has 51.54% of the assured energy and power of the Serra da Mesa hydropower plant, which concession is owned by Furnas. The plants Carioba and Cariobinha are inactive while they await the position on the early termination of their concession and are not included in the table.

 

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

 

c)     CPFL Renováveis has operations in the states of São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul and its main activities are: (i) holding investments in companies of the renewable energy segment; (ii) identification, development, and exploration of generation potentials; and (iii) sale of electric energy. At September 30, 2018, CPFL Renováveis had a portfolio of 110 projects of 2,479.9 MW of installed capacity (2,102.6 MW in operation): 

 

·         Hydropower generation: 44 SHP’s (514.7 MW) with 39 SHPs in operation (423 MW) and 5 SHPs under development (91.7 MW);

·         Wind power generation: 57 projects (1,594.1 MW) with 45 projects in operation (1,308.5 MW) and 12 projects under construction/development (285.6 MW);

·         Biomass power generation: 8 plants in operation (370 MW);

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

 

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

35

 

 


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

e)     As described in note 12.5.2, on December 31, 2017, approval was given for the merger of the subsidiaries Companhia Luz e Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia and Companhia Luz e Força de Mococa into Companhia Jaguari de Energia, which adopted the trade name “CPFL Santa Cruz”.

 

f)     In August 2018, CPFL Transmissão Maracanaú S.A. was established with the purpose of exploring concessions for electric power transmission, including the construction, operation and maintenance of basic grid transmission facilities.

 

 

2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

2.1 Basis of preparation

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

The Company and the subsidiaries (“Group”) also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the Brazilian Electricity Regulatory Agency (Agência Nacional de Energia Elétrica – ANEEL), when these do not conflict with the accounting practices adopted in Brazil and/or International Financial Reporting Standards.

The accounting practices and criteria adopted in preparing this individual and consolidated interim financial statements are consistent with those adopted in preparing the financial statements at December 31, 2017, except for the matters described in note 3, and therefore should be read together.

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

The interim financial statements were authorized for issue by Management and on November 5, 2018.

 

2.2 Basis of measurement

The interim financial statements has been prepared on the historical cost basis except for the following items recorded in the statements of financial position: i) derivative financial instruments measured at fair value and ii) non derivative financial instruments measured at fair value through profit or loss. The classification of the fair value measurement in the level 1, 2 or 3 categories (depending on the degree of observance of the variables used) is presented in note 32 – Financial Instruments.

 

2.3 Use of estimates and judgments

The preparation of the interim financial statements requires the Group’s management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses.

By definition, the accounting estimates are rarely the same as the actual results. Accordingly, the Group’s management review the estimates and assumptions on an ongoing basis, based on previous experience and other relevant factors. Adjustments resulting from revisions to accounting estimates are recognized in the period in which the estimates are revised and applied on a prospective basis.

36

 

 


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

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

 

·         Note 6 – Consumers, concessionaires and licensees (Allowance for doubtful accounts: key assumptions regarding to the expected credit loss);

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

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

·         Note 10 – Concession financial asset (assumptions for fair value measurement, based on significant unobservable inputs);

·         Note 11 – Other receivables (allowance for doubtful accounts: key assumptions regarding to the expected credit loss);

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

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

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

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

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

·         Note 32 – Financial instruments (assumptions for fair value measurement, based on significant unobservable inputs).

2.4 Functional currency and presentation currency

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

 

2.5 Segment information

An operating segment is a component of the Company (i) that engages in operating activities from which it earns revenues and incurs expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which individual financial information is available.

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

 

 

37


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

The presentation of the operating segments includes items directly attributable to them, as well as any allocations required, including intangible assets, see note 29 for further details.

2.6 Information on equity interests

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

 

At September 30, 2018 and December 31, 2017 and for the quarters and nine months periods  ended September 30, 2018 and 2017 the noncontrolling interests in the consolidated balances refer to interests held by third parties in subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.

2.7 Statement of value added

The Company has prepared the individual and consolidated statements of value added (“DVA”) in conformity with technical pronouncement CPC 09 - Statement of Value Added, which are presented as an integral part of the interim financial statements in accordance with accounting practices adopted in Brazil and as supplementary information to the interim financial statements in accordance with IFRS, as this statement is neither provided for nor required by IFRS.

 

3 ) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Except for the matters described below, the main interim financial information of the Group was prepared based on the same accounting policies described in explanatory notes 3.1 to 3.18, disclosed in the financial statements for the year ended December 31, 2017.

The impact from the changes in accounting policies is also expected in the Group’s consolidated financial statements for the year ending December 31, 2018.

Nature and effect of changes arising from the application of new and revised standards

The Group adopted for the first time the CPC 48 / IFRS 9 Financial Instruments and CPC 47 / IFRS 15 Revenue from Contracts with Customers beginning on January 1, 2018, accordingly, the information presented for 2017 was not restated and, therefore, was presented as previously reported in accordance with CPC 38 / IAS 18, CPC 17 / IAS 11, CPC 38, 39, 40 / IAS 32, 39 and IFRS 7 and related interpretations. Several other standards are effective January 1, 2018, however, without material effect on the Group’s interim financial information.

 The effects from the initial application of these standards is mainly related to:

·         The categories for the classification of financial assets and liabilities, eliminating the categories existing under CPC 38 / IAS 39 of held to maturity, loans and receivables and available for sale;

·         Mark to market of financial liabilities, the recognition of the credit risk in other comprehensive income, previously recorded in profit or loss for the period;

·         An increase in impairment in the balance of consumers, concessionaires and licensees recognized in financial assets

 

CPC 48 / IFRS 9 Financial Instruments

CPC 48 / IFRS 9 establishes requirements to recognize and measure financial assets, financial liabilities and some agreements for purchase or sale of nonfinancial items. This standard replaces CPC 38 / IAS 39 Financial Instruments: Recognition and Measurement.

 

 

 

38


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

a)   Classification and measurement of Financial Assets and Liabilities

CPC 48 / IFRS 9 Financial Instruments maintains most of the requirements existing under CPC 38  / IAS 39 for the classification and measurement of financial liabilities. However, it eliminates the former categories of CPC 38 / IAS 39 for financial assets: held to maturity, loans and receivables and available for sale.

The following accounting policies apply to the subsequent measurement of financial assets:

 

Financial assets at fair value through profit or loss

These assets are subsequently measured at fair value. Net gains or losses, including interest or dividend income, are recognized in profit or loss.

Financial assets at amortized cost

These assets are subsequently measured at amortized cost using the effective interest method. The amortized cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and impairment are recognized in profit or loss. Any gain or loss on the derecognition is recognized in profit or loss.

Debt instruments at fair value through other comprehensive income

These assets are subsequently measured at fair value. Net gains and losses are recognized in other comprehensive income, except the interest income calculated using the effective interest method, foreign exchange gains and losses and impairment, that are recognized in profit or loss. Other In the moment of the derecognition, the accumulated effect profit or loss in other comprehensive income (loss) is reclassified to profit or loss for the period.

Equity instruments at fair value through other comprehensive income

These assets are subsequently measured at fair value. Every  are recognized in other comprehensive income (loss) and never will be reclassified in profit or loss, except for dividends, that are recognized as gains in profit or loss (unless the dividend clearly represents a recovery of part of the investment cost).

 

As described in note 3.17 to the financial statements for the year ended December 31, 2017, the Company’s distribution subsidiaries had material assets classified as “available for sale”, according to the current requirements of IAS 39 / CPC 38. These assets represent the right to indemnity at the end of the concession period of the distribution subsidiaries. These assets started to be classified as measured at fair value through profit or loss according to the new standard and the effects of the subsequent measurement of these assets are recognized in profit or loss for the year, with no material impacts on the Company’s consolidated financial statements.  The classification of financial assets and liabilities is presented according to the note 31 to this interim financial information.

The Group assessed the impacts from the adoption of CPC 48 / IFRS 49 regarding the classification and measurement of concession financial assets, applicable to the electricity transmission subsidiaries, as follows: (i) the financial assets of infrastructure implementation services, until then classified as loans and receivables, are now classified as at amortized cost. This change in classification does not change the measurement of these assets and does not generate impact on the quarterly information; (ii) indemnity financial assets, until then classified as loans and receivables are now measured at fair value through profit or loss, without material impacts identified on the interim financial information.

The adoption of CPC 48 / IFRS 9 had no significant impact on the Group’s accounting policies related to financial liabilities and derivative financial instruments (for derivatives used as hedge instruments). According to note 3.18 to the financial statements for the year ended December 31, 2017, IFRS 9 / CPC 48 determines that the financial liabilities designated as at fair value through profit or loss that have the credit risk as a component of their calculation, to have the effect of changes in this credit risk recorded in other comprehensive income, instead of directly in profit or loss for the year.

 

39


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

The differences in the carrying amounts of financial liabilities arising from the adoption of CPC 48 / IFRS 9 were recognized retrospectively on January 1, 2018, totalling R$ 51,736 (R$ 34,146 net of tax effects) on retained earnings, which counterparty was other comprehensive income account.

 

b)   Impairment of financial assets

CPC 48 / IFRS 9 requires the expected credit loss model, instead of the “incurred” credit loss model mentioned in IAS 39 / CPC 38. The expected credit loss model requires that the company account for expected credit losses and changes in those expected credit losses at each reporting date to reflect changes in credit risk since initial recognition. That is, the credit losses are recognized earlier than under CPC 38 / IAS 39, under which it is no longer necessary for a loss event to have occurred before credit losses are recognized.

In assessing whether the credit risk of a financial asset has increased significantly since the initial recognition and in estimating the expected credit losses, the Group considers reasonable and supportable information that is significant and available without excessive cost or effort. This includes quantitative and qualitative information and analyses, based on the Group’s historical experience in credit analysis. The provision for losses on financial assets measured at amortized cost is deduced from the gross carrying amount of the assets.

Impairment losses related to consumers, concessionaires and licensees recognized in financial assets and other receivables, including contractual assets, are recorded in profit or loss for the period. As a retrospective result of the adoption of this pronouncement, the Group on January 1, 2018, recorded an additional expense of R$ 73,426, directly in Retained Earnings (R$ 48,461 net of tax effects).

CPC 47 / IFRS 15 Revenue recognition

CPC 47 / IFRS 15 establish that revenue most be recognized net of eventual discounts, rebates, refunds, penalties or similar item. The distribution concessionaries are evaluated by service quality rendered to consumers. The quality of the rendered service compromises the evaluation of electricity supply interruptions. When determined index are not complied, the distribution companies are subject of penalties, currently recognized as operational expense.

With CPC 47 / IFRS 15 adoption, it become a revenue deduction, which is a simple reclassification in the profit or loss, with no effect in the Company’ net profit. From January 1st, 2018, the compensation by not complying of technical index is being recognized as operation revenue, in others revenues, until December 31, 2017 was recognized in other operational expenses. The amount recorded in the nine months periods of 2018 is R$ 40,214 (note 25).

 

4 ) FAIR VALUE MEASUREMENT

 

A number of the Group’s accounting policies and disclosures require the fair value measurement, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and / or disclosure purposes based on the following methods. When applicable, additional information on the assumptions made in the fair value measurement is disclosed in the notes specific to that asset or liability.

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

 

- Property, plant and equipment and intangible assets

The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The fair value of these assets is the estimated value for which an asset could be exchanged on the valuation date between knowledgeable interested parties in an unforced transaction between market participants at the measurement date. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate.

 

 

 

40


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

- Financial instruments

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

The right to compensation, to be paid by the Federal Government when the distribution concessionaires’ assets are handed over at the end of the concession period are classified as measured at fair value. The methodology adopted for fair value measurement of these assets is based on the tariff review process for distributors. This process, conducted every four or five years according to each concessionaire, involves assessing the replacement price of the distribution infrastructure, in accordance with criteria established by the granting authority (“ANEEL”). This valuation basis is used for pricing the tariff, which is adjusted annually up to the next tariff review, based on the parameter of the main inflation indices.

Accordingly, at the time of the tariff review, each distribution concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the granting authority and uses the Extended Consumer Price Index (“IPCA”) as the best estimate to adjust the original base to the adjusted value at subsequent dates, in accordance with the tariff review process.

 

 

5 ) CASH AND CASH EQUIVALENTS

 

 

Parent company

Consolidated

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Bank balances

234

 

508

 

223,374

 

365,031

Short-term financial investments

12,477

 

6,073

 

  3,355,464

 

  2,884,611

Overnight investment (a)

  -

 

42

 

  -

 

178,444

Bank certificates of deposit (b)

10,076

 

  -

 

  1,122,198

 

785,074

Repurchase agreements secured on debentures (b)

2,401

 

  -

 

  1,221,251

 

3,268

Investment funds (c)

  -

 

6,032

 

  1,012,015

 

  1,917,825

Total

12,711

 

6,581

 

  3,578,838

 

  3,249,642

 

 

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

b)   Short-term investments in Bank Certificates of Deposit (CDB) and secured debentures with major financial institutions that operate in the Brazilian financial market, with daily liquidity, short term maturity, low credit risk and interest equivalent, on average, to 100,5% of the CDI.

c)   Exclusive Fund investments, with daily liquidity and interest equivalent, on average, to 97% of the CDI, subject to floating rates tied to the CDI linked to federal government bonds, CDBs, financial bills and secured debentures of major financial institutions, with low credit risk and short term maturity.

 

 

 

41


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES

 

The consolidated balance includes mainly activities from the supply of electric energy, broken down as follows at September 30, 2018 and December 31, 2017:

 

Consolidated

 

 Amounts

 

 Past due

 

 Total

 

 coming due

 

 until 90 days

 

 > 90 days

 

September 30, 2018

 

December 31, 2017

 Current

                 

 Consumer classes

                 

 Residential

811,481

 

553,796

 

65,941

 

  1,431,219

 

  1,113,604

 Industrial

311,891

 

79,271

 

79,603

 

470,765

 

483,630

 Commercial

301,659

 

91,002

 

43,616

 

436,277

 

382,470

 Rural

94,552

 

23,003

 

12,085

 

129,640

 

  98,663

 Public administration

77,419

 

16,229

 

3,699

 

97,347

 

  88,910

 Public lighting

65,341

 

7,556

 

7,776

 

80,672

 

  67,533

 Public utilities

102,546

 

11,238

 

6,400

 

120,184

 

100,843

 Billed

  1,764,889

 

782,095

 

219,120

 

  2,766,104

 

  2,335,653

 Unbilled

  1,036,652

 

  -

 

  -

 

  1,036,652

 

  1,008,486

 Financing of consumers' debts

159,954

 

26,562

 

36,634

 

223,150

 

206,937

 CCEE transactions

966,026

 

24,305

 

3,301

 

993,632

 

413,067

 Concessionaires and licensees

438,294

 

18

 

6,183

 

444,495

 

539,322

 Others

33,003

 

  -

 

  -

 

33,003

 

  36,011

 

  4,398,818

 

832,980

 

265,238

 

  5,497,036

 

  4,539,476

 Allowance for doubtful accounts

           

  (310,958)

 

  (238,193)

Total

           

  5,186,078

 

  4,301,283

                   

 Noncurrent

                 

 Financing of consumers' debts

199,951

 

  -

 

  -

 

199,951

 

217,944

 Free energy

6,264

 

  -

 

  -

 

6,264

 

  5,976

 CCEE transactions

41,648

 

  -

 

  -

 

41,648

 

  41,301

 

247,863

 

  -

 

  -

 

247,863

 

265,221

 Allowance for doubtful accounts

           

  (20,476)

 

(28,683)

Total

           

227,387

 

236,539

 

Allowance for doubtful accounts

The allowance for doubtful debts is set up based on the expected loss, based on the history and future probability of default.

Movements in the allowance for doubtful accounts are shown below:

 

Consumers, concessionaires and licensees

 

Other
receivables
(note 11)

 

Total

At December 31, 2017

(266,876)

 

  (29,379)

 

  (296,256)

Allowance - reversal (recognition)

(189,529)

 

553

 

  (188,976)

Recovery of revenue

  75,241

 

  -

 

75,241

Effects on first adoption of IRFS 9 / CPC 48

(72,687)

 

  (738)

 

  (73,426)

Write-off of accrued receivables

  122,419

 

19

 

122,438

At September 30, 2018

(331,434)

 

  (29,545)

 

  (360,979)

           

Current

(310,958)

 

  (29,545)

 

  (340,503)

Noncurrent

(20,476)

 

  -

 

  (20,476)

 

42


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

7 ) TAXES RECOVERABLE

 

 

Parent company

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Current

             

Prepayments of social contribution – CSLL

  -

 

227

 

11,486

 

7,257

Prepayments of income tax - IRPJ

49

 

1,725

 

34,132

 

21,887

Income tax and social contribution to be offset

65,307

 

15,099

 

142,260

 

59,658

Income tax and social contribution to be offset

65,356

 

17,051

 

187,878

 

88,802

               

Withholding income tax - IRRF on interest on capital

  -

 

43,467

 

  -

 

43,841

Withholding income tax - IRRF

321

 

2,893

 

94,552

 

103,277

State VAT - ICMS to be offset

  -

 

  -

 

117,462

 

104,843

Social Integration Program - PIS

64

 

56

 

12,608

 

8,447

Contribution for Social Security Funding - COFINS

323

 

283

 

58,677

 

37,699

Others

  -

 

  -

 

9,270

 

8,137

Others taxes to be offset

708

 

46,699

 

292,570

 

306,244

 

 

 

 

 

 

 

 

Total current

66,064

 

63,751

 

480,448

 

395,045

               

Noncurrent

             

Social contribution to be offset - CSLL

  -

 

  -

 

61,712

 

58,856

Income tax to be offset - IRPJ

  -

 

  -

 

5,495

 

2,608

Income tax and social contribution to be offset

  -

 

  -

 

67,206

 

61,464

               

State VAT - ICMS to be offset

  -

 

  -

 

162,076

 

159,624

Social Integration Program - PIS

  -

 

  -

 

1,052

 

1,024

Contribution for Social Security Funding - COFINS

  -

 

  -

 

4,848

 

4,719

Others

  -

 

  -

 

5,247

 

6,613

Others taxes to be offset

  -

 

  -

 

173,224

 

171,980

               

Total noncurrent

  -

 

  -

 

240,430

 

233,444

 

8 ) SECTOR FINANCIAL ASSET AND LIABILITY

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

 

43


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

 

At December 31, 2017

 

Operating revenue

 

Finance income or expense

 

Receipt

 

At September 30, 2018

 

Deferred

 

Approved

 

Total

 

Constitution

 

Through billing

 

Monetary adjustment

 

 Tariff flag
(note 25.4)

 

Deferred

 

Approved

 

Total

Parcel "A"

924,943

 

(235,916)

 

689,026

 

1,925,963

 

  208,497

 

  51,188

 

  (297,340)

 

  2,194,904

 

382,431

 

  2,577,334

CVA (*)

                                     

CDE (**)

  (235,901)

 

(263,520)

 

  (499,422)

 

142,155

 

  322,233

 

(11,610)

 

  -

 

31,961

 

(78,604)

 

(46,643)

Electric energy cost

1,625,759

 

(18,280)

 

1,607,479

 

1,100,196

 

(249,973)

 

  60,873

 

  (297,340)

 

  1,479,122

 

742,112

 

  2,221,234

ESS and EER (***)

  (974,091)

 

(167,048)

 

  (1,141,139)

 

  (562,785)

 

  620,828

 

(47,032)

 

  -

 

  (615,342)

 

  (514,786)

 

(1,130,128)

Proinfa

(610)

 

(17,961)

 

  (18,572)

 

8,274

 

15,016

 

(90)

 

  -

 

  2,548

 

  2,080

 

  4,627

Basic network charges

  (20,163)

 

  23,387

 

3,224

 

81,197

 

  (13,312)

 

2,240

 

  -

 

76,882

 

(3,534)

 

  73,349

Pass-through from Itaipu

959,518

 

  125,860

 

1,085,378

 

1,073,087

 

(547,144)

 

  55,420

 

  -

 

  1,213,408

 

453,333

 

  1,666,741

Transmission from Itaipu

7,802

 

  7,806

 

15,608

 

29,153

 

  (8,200)

 

1,099

 

  -

 

34,300

 

  3,361

 

  37,661

Neutrality of sector charges

32,566

 

  112,084

 

144,651

 

  (34,893)

 

(102,886)

 

  (1,976)

 

  -

 

  (11,418)

 

  16,314

 

  4,896

Overcontracting

  (469,937)

 

(38,244)

 

  (508,181)

 

89,579

 

  171,934

 

  (7,735)

 

  -

 

  (16,557)

 

  (237,845)

 

(254,403)

Other financial components

  (193,496)

 

  21,812

 

  (171,685)

 

  (258,337)

 

66,289

 

  (6,477)

 

  -

 

  (285,812)

 

(84,398)

 

(370,210)

                                       

Total

731,447

 

(214,104)

 

517,341

 

1,667,626

 

  274,786

 

  44,711

 

  (297,340)

 

  1,909,092

 

298,033

 

  2,207,124

                                       

Current assets

       

210,834

                         

  1,515,712

Noncurrent assets

       

355,003

                         

  764,847

Current liabilities

       

  (40,111)

                         

-

Noncurrent liabilities

       

  (8,385)

                         

(73,434)

 

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

(**) Energy Development Account – CDE

(***)  System Service Charge (ESS) and Reserve Energy Charge (EER)

 

The details of the nature of each sector financial asset and liability are provided in Note 8 to the financial statements at December 31, 2017.

 

9 ) DEFERRED TAX ASSETS AND LIABILITIES

9.1  Breakdown of tax assets and liabilities

 

Parent company

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

 Social contribution credit / (debit)

             

 Tax losses carryforwards

  39,918

 

38,216

 

97,934

 

103,903

 Tax benefit of merged intangible

  -

 

  -

 

99,232

 

105,065

 Temporarily nondeductible taxable differences

(778)

 

  (408)

 

  (344,783)

 

  (305,677)

 Subtotal

  39,139

 

37,808

 

  (147,616)

 

  (96,708)

               

 Income tax credit / (debit)

             

 Tax losses carryforwards

  109,665

 

109,103

 

271,142

 

303,543

 Tax benefit of merged intangible

  -

 

  -

 

321,957

 

342,262

 Temporarily nondeductible taxable differences

  (2,162)

 

  (1,132)

 

  (956,131)

 

  (844,948)

 Subtotal

  107,503

 

107,971

 

  (363,032)

 

  (199,141)

               

PIS and COFINS credit / (debit)

             

 Temporarily nondeductible taxable differences

  -

 

  -

 

  (10,457)

 

  (10,543)

               

 Total

  146,642

 

145,779

 

  (521,104)

 

  (306,392)

               

 Total tax credit

  146,642

 

145,779

 

767,696

 

943,199

 Total tax debit

  -

 

  -

 

(1,288,800)

 

(1,249,591)

 

The expected recovery of the deferred tax assets recorded in noncurrent assets, arising from nondeductible temporary differences, tax benefit of merged intangible and income tax and social contribution losses, the breakdown of which is described in the financial statements at December 31, 2017, is based on the projections of future profits, approved by the Board of Directors and reviewed by the Fiscal Council. To reflect adequately the effective rate of the taxes on profit, deferred tax assets are recognized monthly on any losses for companies that have positive projections, in accordance with such studies.

 

44


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

9.2  Tax benefit of merged intangible asset

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

 

Consolidated

 

September 30, 2018

 

December 31, 2017

Social contribution

 

Income tax

 

Social contribution

 

Income tax

CPFL Paulista

42,402

 

117,784

 

45,872

 

127,421

CPFL Piratininga

10,439

 

35,826

 

11,215

 

38,491

RGE

19,926

 

82,288

 

21,513

 

88,843

RGE Sul

26,466

 

73,515

 

26,466

 

73,515

CPFL Geração

  -

 

12,544

 

  -

 

13,992

Total

99,232

 

321,957

 

105,065

 

342,262

 

9.3  Accumulated balances on nondeductible temporary / taxable differences

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

Social contribution

 

Income tax

 

PIS/COFINS

 

Social contribution

 

Income tax

 

PIS/COFINS

Temporarily nondeductible differences 

                     

Provision for tax, civil and labor risks

58,200

 

161,666

 

  -

 

53,687

 

149,130

 

  -

Private pension fund

2,759

 

7,665

 

  -

 

2,331

 

6,476

 

  -

Allowance for doubtful accounts

33,190

 

92,195

 

  -

 

27,354

 

75,985

 

  -

Free energy supply

9,048

 

25,133

 

  -

 

8,382

 

23,284

 

  -

Research and development and energy efficiency programs

26,961

 

74,893

 

  -

 

21,851

 

60,697

 

  -

Personnel-related provisions

3,640

 

10,111

 

  -

 

4,111

 

11,420

 

  -

Depreciation rate difference

  (17,215)

 

  (47,818)

 

  -

 

  (13,970)

 

  (38,806)

 

  -

Derivatives

  (84,742)

 

  (235,395)

 

  -

 

  (48,848)

 

  (135,690)

 

  -

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

  (6,640)

 

  (18,444)

 

  -

 

  (7,291)

 

  (20,253)

 

  -

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

  (144,744)

 

  (399,996)

 

  (7,854)

 

  (117,527)

 

  (324,387)

 

  (7,881)

Actuarial losses  (IFRS/CPC)

25,947

 

72,073

 

  -

 

25,716

 

71,432

 

  -

Financial instruments (IFRS/CPC)

  (2,979)

 

  (8,273)

 

  -

 

  (5,291)

 

  (14,694)

 

  -

Others

974

 

2,236

 

  (2,604)

 

2,852

 

10,004

 

  (2,662)

Temporarily nondeductible differences - accumulated comprehensive income:

                     

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

  (49,528)

 

  (137,578)

 

  -

 

  (51,961)

 

  (144,336)

 

  -

Actuarial losses  (IFRS/CPC)

36,607

 

101,687

 

  -

 

36,607

 

101,687

 

  -

Temporarily nondeductible differences - business combination

                     

Deferred taxes - asset:

                     

Provision for tax, civil and labor risks

12,192

 

33,865

 

  -

 

13,188

 

36,635

 

  -

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

20,186

 

56,073

 

  -

 

21,294

 

59,150

 

  -

Deferred taxes - liability:

                     

Value added derived from determination of demed cost

  (24,948)

 

  (69,301)

 

  -

 

  (26,201)

 

  (72,779)

 

  -

Intangible asset - exploration right/authorization in indirect subsidiaries acquired

  (236,580)

 

  (657,170)

 

  -

 

  (246,669)

 

  (685,190)

 

  -

Other temporary differences

  (7,111)

 

  (19,753)

 

  -

 

  (5,292)

 

  (14,713)

 

  -

Total

  (344,783)

 

  (956,131)

 

  (10,457)

 

  (305,677)

 

  (844,948)

 

  (10,543)

 

 

45


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

9.4  Reconciliation of the income tax and social contribution amounts recognized in the statements of profit or loss for the quarters and nine months periods ended by September 30, 2018 and 2017:

 

Parent company

 

Consolidated

 

Social contribution

 

Social contribution

 

2018

 

2017

 

2018

 

2017

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Profit before taxes

554,942

 

1,452,368

 

330,120

 

  704,919

 

880,966

 

2,259,307

 

546,404

 

1,157,171

Reconciliation to reflect effective rate:

                             

Equity in subsidiaries

  (554,766)

 

  (1,467,794)

 

  (353,447)

 

(785,487)

 

  (86,880)

 

(240,982)

 

  (90,031)

 

(252,709)

Amortization of intangible asset acquired

(3,382)

 

(10,146)

 

(3,382)

 

(10,146)

 

12,162

 

  36,486

 

12,162

 

  36,487

Effect of presumed profit system

-

 

  -

 

-

 

  -

 

  (157,437)

 

(263,423)

 

  (158,888)

 

(255,639)

Adjustment of revenue from excess demand and excess reactive power

-

 

  -

 

-

 

  -

 

31,818

 

  108,982

 

33,040

 

  106,508

Interest on capital income

-

 

  -

 

16,545

 

  16,545

 

-

 

  -

 

-

 

  -

Other permanent additions (exclusions), net

  3,319

 

  10,799

 

  1,979

 

9,519

 

21,607

 

  63,008

 

42,213

 

  61,373

Tax base

113

 

(14,773)

 

(8,184)

 

(64,650)

 

702,236

 

1,963,378

 

384,899

 

  853,191

Statutory rate

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

Tax credit/(debit)

  (10)

 

1,330

 

737

 

5,818

 

  (63,201)

 

(176,704)

 

  (34,641)

 

(76,787)

Tax credit recorded (not recorded), net

-

 

  -

 

-

 

  -

 

(7,557)

 

(30,766)

 

(9,880)

 

(36,598)

Total

  (10)

 

1,330

 

737

 

5,818

 

  (70,757)

 

(207,469)

 

  (44,521)

 

(113,385)

                               

Current

-

 

(1)

 

-

 

  -

 

  (57,762)

 

(151,725)

 

  (53,228)

 

(118,526)

Deferred

  (10)

 

1,331

 

737

 

5,818

 

  (12,995)

 

(55,745)

 

  8,706

 

5,142

                               
                               
                               
 

Parent company

 

Consolidated

 

Income tax

 

Income tax

 

2018

 

2017

 

2018

 

2017

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Profit before taxes

554,942

 

1,452,368

 

330,120

 

  704,919

 

880,966

 

2,259,307

 

546,404

 

1,157,171

Reconciliation to reflect effective rate:

                             

Equity in subsidiaries

  (554,766)

 

  (1,467,794)

 

  (353,447)

 

(785,487)

 

  (86,880)

 

(240,982)

 

  (90,031)

 

(252,709)

Amortization of intangible asset acquired

-

 

  -

 

-

 

  -

 

15,689

 

  47,067

 

15,689

 

  47,067

Effect of presumed profit system

-

 

  -

 

-

 

  -

 

  (179,487)

 

(316,921)

 

  (182,775)

 

(312,049)

Adjustment of revenue from excess demand and excess reactive power

-

 

  -

 

-

 

  -

 

31,818

 

  108,982

 

33,040

 

  106,508

Interest on capital income

-

 

  -

 

16,545

 

  16,545

 

-

 

  -

 

-

 

  -

Tax incentive - operating profit

-

 

  -

 

-

 

  -

 

  (23,550)

 

(26,474)

 

  (20,657)

 

(27,518)

Other permanent additions (exclusions), net

  4,636

 

  17,315

 

  2,958

 

  22,283

 

15,465

 

  55,230

 

36,987

 

  70,720

Tax base

  4,812

 

1,889

 

(3,824)

 

(41,740)

 

654,021

 

1,886,209

 

338,657

 

  789,191

Statutory rate

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

Tax credit/(debit)

(1,203)

 

(472)

 

956

 

  10,435

 

  (163,505)

 

(471,552)

 

  (84,664)

 

(197,298)

Recorded (unrecognized) Tax credit,net

-

 

  -

 

-

 

  -

 

  (20,482)

 

(84,482)

 

  (27,021)

 

(100,999)

Total

(1,203)

 

(472)

 

956

 

  10,435

 

  (183,986)

 

(556,033)

 

  (111,686)

 

(298,296)

                               

Current

-

 

(4)

 

-

 

  -

 

  (140,037)

 

(380,905)

 

  (131,035)

 

(301,322)

Deferred

(1,203)

 

(468)

 

956

 

  10,435

 

  (43,949)

 

(175,129)

 

19,349

 

3,026

 

10 ) CONCESSION FINANCIAL ASSET

 

 

 Distribution

 

 Transmission

 

 Consolidated

At December 31, 2017

  6,330,681

 

238,723

 

  6,569,404

 Current

  -

 

23,736

 

23,736

 Noncurrent

  6,330,681

 

214,987

 

  6,545,668

           

Additions

500,738

 

2,951

 

503,689

Fair Value Adjustment

310,779

 

  -

 

310,779

Adjustment - financial asset measured at amortized cost

  -

 

22,939

 

22,939

Cash inputs - RAP

  -

 

  (17,429)

 

  (17,429)

Disposals

  (26,390)

 

  -

 

  (26,390)

 

         

At September 30, 2018

  7,115,809

 

247,183

 

  7,362,992

 Current

  -

 

23,056

 

23,056

 Noncurrent

  7,115,809

 

224,127

 

  7,339,936

 

46


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

For energy distribution companies, according to the current tariff model, the remuneration for this asset is recognized in profit or loss upon billing to consumers and the realization occurs upon receipt of the electric energy bills. Moreover, the difference to adjust the balance to the fair value (new replacement value - “VNR” - note 4) is recognized as a balancing item to the operating income account (note 25) in the statement of profit or loss for the period (R$ 310,779 at nine months periods of 2018 and R$ 97,155 at nine months periods of 2017).

For energy transmission companies, the remuneration for this asset is recognized according to the internal rate of return, which takes into account the investment made, the allowed annual revenue (“RAP”) to be received over the concession period, and the compensation to be received at the time assets are handed over to the granting authority. The adjustment of R$ 22,939 is recognized against other operating revenues and income (R$ 20,287 at nine months periods of 2017).

 

11 ) OTHER RECEIVABLES

 

 

 

Consolidated

 

Current

 

Noncurrent

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Advances - Fundação CESP

5,797

 

7,851

 

6,797

 

  6,797

Advances to suppliers

24,221

 

31,981

 

  -

 

-

Pledges, funds and restricted deposits

185,620

 

  159,291

 

  512,242

 

  621,489

Orders in progress

134,243

 

  158,707

 

6,378

 

  5,062

Services rendered to third parties

12,876

 

8,530

 

  -

 

-

Energy pre-purchase agreements

  -

 

  -

 

26,502

 

  26,260

Prepaid expenses

71,863

 

80,600

 

20,485

 

  20,043

GSF renegotiation

14,055

 

19,629

 

8,677

 

  17,359

Receivables - CDE

192,930

 

  242,906

 

  -

 

-

Advances to employees

38,033

 

19,658

 

  -

 

-

Others

210,522

 

  200,724

 

  128,674

 

  143,183

(-) Allowance for doubtful debts (note 6)

  (29,545)

 

  (29,379)

 

  -

 

-

Total

860,614

 

  900,498

 

  709,754

 

  840,192

 

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

Receivables – CDE: refer to: (i) low-income subsidies amounting to  R$ 13,091 (R$ 15,930 at December 31, 2017), (ii) other tariff discounts granted to consumers amounting to R$ 179,792  (R$ 224,936 at December 31, 2017), and (iii) tariff discounts – court injunctions amounting to R$ 47 (R$ 2,039 at December 31, 2017) – note 25.3.1

At the nine months periods of 2018, the subsidiaries offset the receivables relating to the CDE account with the payables relating to the Energy Development Account (CDE) (note 19) amounting to R$ 2,674 authorized by Order No. 1,576/2016.

 

 

47


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 12 ) INVESTMENTS

 

 

Parent company

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Permanent equity interests - equity method

             

By equity method of the subsidiary

  9,058,971

 

  7,804,431

 

949,011

 

990,910

Fair value of assets, net

663,473

 

713,848

 

10,205

 

10,640

Advances for future capital increases

62,375

 

33,340

 

  -

 

  -

Goodwill

6,054

 

6,054

 

  -

 

  -

Total

  9,790,873

 

  8,557,673

 

959,216

 

  1,001,550

 

12.1 Permanent equity interests – equity method

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

       

September 30, 2018

 

September 30, 2018

 

December 31, 2017

 

 Nine months 2018

 

 Nine months 2017

Investment

 

Number of shares (thousand)

 

Total assets

 

Issued capital

 

Equity

 

Profit or loss for the period

 

Share of equity of investees

 

Share of profit (loss) of investees

CPFL Paulista

 

880,653

 

10,116,113

 

  1,273,423

 

  2,034,759

 

443,747

 

  2,034,759

 

1,370,403

 

  443,747

 

  118,256

CPFL Piratininga

 

53,096,770

 

  4,238,933

 

240,144

 

551,205

 

132,104

 

551,205

 

  461,059

 

  132,104

 

87,908

CPFL Santa Cruz

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

22,219

CPFL Leste Paulista

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

8,709

CPFL Sul Paulista

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

9,852

CPFL Jaguari

 

359,058

 

  1,220,405

 

170,413

 

391,359

 

57,657

 

391,359

 

  340,463

 

57,657

 

3,871

CPFL Mococa

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

6,157

RGE

 

  1,019,790

 

  5,021,988

 

  1,223,350

 

  1,915,179

 

203,368

 

  1,878,788

 

1,680,334

 

  207,565

 

91,850

RGE Sul

 

527,266

 

  4,885,344

 

  1,495,084

 

  1,689,412

 

84,420

 

  1,292,529

 

1,228,317

 

64,588

 

  -

CPFL Geração

 

205,492,020

 

  6,069,526

 

  1,043,922

 

  2,545,075

 

493,477

 

  2,545,075

 

2,354,115

 

  493,477

 

  402,672

CPFL Jaguari Geração (*)

 

40,108

 

59,327

 

40,108

 

59,206

 

10,744

 

59,206

 

  50,970

 

10,744

 

9,209

CPFL Brasil

 

3,000

 

  1,505,170

 

3,000

 

80,596

 

59,096

 

80,596

 

  96,093

 

59,096

 

48,853

CPFL Planalto (*)

 

630

 

3,562

 

630

 

1,521

 

2,644

 

1,521

 

3,293

 

2,644

 

2,735

CPFL Serviços

 

  1,564,844

 

233,644

 

105,105

 

135,626

 

  (9,379)

 

135,626

 

  105,105

 

  (9,379)

 

  (11,683)

CPFL Atende (*)

 

13,991

 

27,643

 

13,991

 

16,887

 

6,020

 

16,887

 

  19,338

 

6,020

 

4,940

Nect (*)

 

2,059

 

29,046

 

2,059

 

12,301

 

14,830

 

12,301

 

  15,515

 

14,830

 

12,804

CPFL Total (*)

 

9,005

 

30,019

 

9,005

 

15,724

 

17,461

 

15,724

 

  20,624

 

17,461

 

15,195

CPFL Jaguariuna (*)

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  -

 

  (4,507)

CPFL Telecom

 

119,780

 

2,193

 

119,780

 

1,908

 

  (205)

 

1,908

 

2,018

 

(205)

 

  (13,844)

CPFL Centrais Geradoras

 

16,128

 

17,187

 

16,128

 

15,959

 

580

 

15,959

 

  16,177

 

  580

 

  831

CPFL Participações

 

48,164

 

114,874

 

48,164

 

72,848

 

  (4,804)

 

72,848

 

  55,252

 

  (4,804)

 

  (1,199)

AUTHI (*)

 

10

 

38,983

 

10

 

15,054

 

22,044

 

15,054

 

  18,694

 

22,044

 

17,692

Subtotal - by subsidiary's equity

                     

  9,121,345

 

7,837,770

 

1,518,169

 

  832,522

Amortization of fair value adjustment of assets

                 

  -

 

  -

 

  (50,375)

 

  (47,035)

Total

                     

  9,121,345

 

7,837,770

 

1,467,794

 

  785,487

                                     

Investment

                     

  9,058,971

 

7,804,431

       

Advances for future capital increases

                   

62,375

 

  33,340

       

(*) number of quotas

                                   

 

Fair value adjustments (value added) of net assets acquired in business combinations are classified in the parent’s statement of profit or loss in the group of Investments. In the parent company’s statement of profit or loss, the  amortization of the fair value adjustments (value added) of net assets of R$ 50,375 (R$ 47,035 in the nine months periods of 2017) is classified in line item “share of profit (loss) of investees”, in conformity with ICPC 09 (R2).

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

 

48


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Investment

 

Investment at of December 31, 2017

 

Capital

increase

 

Share of profit (loss) of investees

 

Share of profit (loss) of investees (OCI)

 

Effects of first adoption of IFRS 9 / CPC 48

 

Dividend and Interest on capital

 

Advances for future capital increases

 

Investment at of September 30, 2018

CPFL Paulista

 

  1,370,403

 

  350,000

 

  443,747

 

7,384

 

(18,453)

 

(118,321)

 

-

 

2,034,759

CPFL Piratininga

 

461,059

 

-

  

  132,104

  

(1,516)

  

(11,996)

 

(28,445)

 

-

 

  551,205

CPFL Jaguari

 

340,463

 

  -

 

  57,657

 

1,687

 

(1,556)

 

  (6,892)

 

-

 

  391,359

RGE

 

  1,680,334

 

  -

 

  207,565

 

  (1,963)

 

(7,148)

 

  -

 

-

 

1,878,788

RGE Sul

 

  1,228,317

 

  -

 

  64,588

 

6,745

 

(7,121)

 

  -

 

-

 

1,292,529

CPFL Geração

 

  2,354,115

 

  -

 

  493,477

 

  (4,010)

 

-

 

(298,512)

 

  5

 

2,545,075

CPFL Jaguari Geração

 

  50,970

 

  -

 

  10,744

 

  -

 

-

 

  (2,508)

 

-

 

  59,206

CPFL Brasil

 

  96,093

 

  -

 

  59,096

 

  (1,566)

 

(2,187)

 

(70,841)

 

-

 

  80,596

CPFL Planalto

 

  3,293

 

  -

 

2,644

 

  -

 

-

 

  (4,417)

 

-

 

  1,521

CPFL Serviços

 

105,105

 

  -

 

  (9,379)

 

  -

 

-

 

  -

 

  39,900

 

  135,626

CPFL Atende

 

  19,338

 

  -

 

6,020

 

  -

 

-

 

  (8,470)

 

-

 

  16,887

Nect

 

  15,515

 

  -

 

  14,830

 

  -

 

-

 

(18,044)

 

-

 

  12,301

CPFL Total

 

  20,624

 

  -

 

  17,461

 

  -

 

-

 

(22,361)

 

-

 

  15,724

CPFL Telecom

 

  2,018

 

  33,360

 

(205)

 

  -

 

-

 

  -

 

(33,265)

 

  1,908

CPFL Centrais Geradoras

 

  16,177

 

  -

 

  580

 

  -

 

-

 

(798)

 

-

 

  15,959

CPFL Eficiência

 

  55,252

 

  -

 

  (4,804)

 

  -

 

-

 

  -

 

  22,400

 

  72,848

AUTHI

 

  18,694

 

  -

 

  22,044

 

  -

 

-

 

(25,684)

 

-

 

  15,054

   

  7,837,770

 

  383,360

 

1,518,169

 

6,761

 

(48,461)

 

(605,293)

 

  29,040

 

9,121,345

 

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

Investments in joint ventures

 

September

30, 2018

 

December

31, 2017

 

 Nine

months 2018

 

 Nine

months 2017

 

 Share of equity

 

Share of profit (loss)

                 

Baesa

 

183,854

 

187,654

 

  (3,800)

 

12,275

Enercan

 

169,449

 

176,998

 

70,640

 

88,825

Chapecoense

 

380,244

 

385,870

 

95,203

 

94,282

EPASA

 

215,464

 

240,388

 

79,374

 

57,762

Fair value adjustments of assets,net

 

10,205

 

10,640

 

(435)

 

(435)

   

959,216

 

  1,001,550

 

240,982

 

252,709

 

12.2 Fair value adjustments and goodwill

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

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

12.3 Dividends and interest on capital receivable

At September 30, 2018 and December 31, 2017, the Company has the following amounts receivable from the subsidiaries below, relating to dividends and interest on capital:

 

Parent company

 

Dividends

 

Interest on capital

 

Total

Subsidiary

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

CPFL Paulista

68,000

 

49,798

 

95,120

 

  -

 

163,120

 

49,798

CPFL Piratininga

  -

 

  -

 

28,445

 

  -

 

28,445

 

  -

CPFL Santa Cruz

  -

 

24,918

 

6,893

 

13,960

 

6,893

 

38,878

RGE

26,795

 

50,319

 

  -

 

  -

 

26,795

 

50,319

CPFL Centrais Geradoras

815

 

17

 

  -

 

  -

 

  815

 

17

CPFL Brasil

91,091

 

20,748

 

498

 

2,361

 

91,589

 

23,109

CPFL Planalto

1,754

 

888

 

  -

 

  -

 

1,754

 

888

CPFL Atende

3,124

 

1,003

 

  -

 

620

 

3,124

 

1,623

Nect Serviços

5,000

 

4,348

 

  -

 

  -

 

5,000

 

4,348

CPFL Total

11,420

 

  -

 

  -

 

  -

 

11,420

 

  -

CPFL Eficiência

12,195

 

12,195

 

15,104

 

17,404

 

27,299

 

29,599

AUTHI

14,912

 

6,228

 

  -

 

  -

 

14,912

 

6,228

                       
 

235,106

 

170,461

 

146,060

 

34,344

 

381,164

 

204,807

 

49


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

The consolidated balance includes dividends and interest on capital receivable amounting to R$ 100,157 at September 30, 2018 and R$ 56,145 at December 31, 2017 related basically to joint ventures.

 

12.4 Noncontrolling interests and joint ventures

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

 

12.4.1  Movements in noncontrolling interests

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

Total

At December 31, 2017

 

86,031

 

  2,058,079

 

80,707

 

  2,224,816

Equity interest and voting capital

 

35.00%

 

48.40%

 

40.07%

   
                 

Equity attributable to noncontrolling interests

 

24,736

 

9,353

 

8,490

 

42,579

Dividends

 

  (35,631)

 

  (10,505)

 

  (8,199)

 

  (54,335)

Other movements

 

  -

 

24

 

  (84)

 

  (60)

At September 30, 2018

 

75,137

 

  2,056,951

 

80,914

 

  2,213,000

Equity Interests and voting capital

 

35.00%

 

48.39%

 

40.07%

   

 

12.4.2  Summarized financial information on subsidiaries that have noncontrolling interests

The summarized financial information on subsidiaries that have noncontrolling interests at September 30, 2018 and December 31, 2017 and the nine months periods ended at September 30, 2018 and 2017, is as follows:

 

   

September 30, 2018

 

December 31, 2017

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Current assets

 

163,248

 

  1,811,387

 

42,010

 

110,566

 

  1,623,645

 

48,037

Cash and cash equivalents

 

111,551

 

  1,043,584

 

7,680

 

37,043

 

950,215

 

24,086

Noncurrent assets

 

810,223

 

10,844,011

 

118,941

 

848,445

 

11,232,357

 

120,677

                         

Current liabilities

 

237,691

 

  1,803,840

 

34,283

 

198,624

 

  1,957,000

 

42,525

Borrowings and debentures

 

116,031

 

976,324

 

  -

 

105,844

 

  1,259,105

 

36,453

Other financial liabilities

 

14,325

 

7,480

 

163

 

12,360

 

7,258

 

264

Noncurrent liabilities

 

521,104

 

  6,711,070

 

269

 

514,583

 

  6,760,025

 

258

Borrowings and debentures

 

422,464

 

  4,903,449

 

  -

 

422,166

 

  5,251,704

 

  -

Other financial liabilities

 

88,771

 

  -

 

  -

 

83,766

 

  -

 

  -

Equity

 

214,675

 

  4,140,488

 

126,400

 

245,804

 

  4,138,977

 

125,931

  Equity attributable to owners of the Company

 

214,675

 

  4,037,550

 

126,400

 

245,804

 

  4,032,448

 

125,931

  Equity attributable to noncontrolling interests

 

  -

 

102,938

 

  -

 

  -

 

106,529

 

  -

                         
   

 Nine months 2018

 

 Nine months 2017

   

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

 

CERAN

 

CPFL Renováveis

 

Paulista Lajeado

Net operating revenue

 

246,395

 

  1,420,235

 

42,393

 

237,675

 

  1,367,919

 

29,669

Operacional costs and expenses

 

  (70,723)

 

  (509,898)

 

  (19,896)

 

  (71,132)

 

  (500,660)

 

  (11,420)

Depreciation and amortization

 

  (30,470)

 

  (467,870)

 

  (3)

 

  (33,873)

 

  (461,530)

 

  (3)

Interest income

 

4,291

 

70,959

 

489

 

24,407

 

99,623

 

1,750

Interest expense

 

  (40,896)

 

  (342,519)

 

  (348)

 

  (26,901)

 

  (432,402)

 

  (1,003)

Income tax expense

 

  (35,879)

 

  (55,682)

 

  (1,931)

 

  (43,547)

 

  (50,044)

 

  (1,639)

Profit (loss) for the year

 

70,675

 

11,985

 

21,189

 

85,376

 

  (31,597)

 

16,387

 Attributable to owners of the Company

 

70,675

 

5,102

 

21,189

 

85,376

 

  (37,723)

 

16,387

  Attributable to noncontrolling interests

 

  -

 

6,884

 

  -

 

  -

 

6,126

 

  -

 

 

50


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

12.4.3  Joint ventures

The summarized financial information on joint ventures at September 30, 2018 and December 31, 2017 and the nine months periods ended at September 30, 2018 and 2017, is as follows:

   

September 30, 2018

 

December 31, 2017

   

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Current assets

 

  126,681

 

112,250

 

  334,738

 

436,576

 

  182,843

 

  124,361

 

  329,721

 

319,222

Cash and cash equivalents

 

11,033

 

  56,304

 

  61,656

 

  6,797

 

48,695

 

17,873

 

  116,425

 

  74,741

Noncurrent assets

 

1,056,497

 

984,523

 

2,637,000

 

524,795

 

1,101,291

 

1,030,904

 

2,745,989

 

531,527

                                 

Current liabilities

 

  327,492

 

  62,767

 

  410,495

 

329,474

 

  291,010

 

  121,369

 

  426,695

 

157,343

Borrowings and debentures

 

  128,735

 

-

 

  138,210

 

  34,404

 

  140,090

 

63,154

 

  138,788

 

  34,299

Other financial liabilities

 

6,121

 

  21,241

 

  69,327

 

921

 

4,085

 

17,113

 

  67,897

 

993

Noncurrent liabilities

 

  507,906

 

298,762

 

1,815,667

 

227,979

 

  629,850

 

  283,456

 

1,892,407

 

242,765

Borrowings and debentures

 

  383,237

 

-

 

1,076,613

 

160,539

 

  510,874

 

  -

 

1,172,181

 

186,373

Other financial liabilities

 

26,337

 

278,644

 

  736,120

 

-

 

25,115

 

  265,250

 

  716,986

 

-

Equity

 

  347,780

 

735,244

 

  745,576

 

403,917

 

  363,273

 

  750,440

 

  756,608

 

450,641

                                 
   

 Nine months 2018

 

 Nine months 2017

   

Enercan

 

Baesa

 

Chapecoense

 

Epasa

 

Enercan

 

Baesa

 

Chapecoense

 

Epasa

Net operating revenue

 

  431,457

 

224,168

 

  647,585

 

613,910

 

  434,341

 

  242,186

 

  614,430

 

531,187

Operacional costs and expenses

 

(141,419)

 

  (163,398)

 

(142,104)

 

  (406,681)

 

(133,737)

 

(114,797)

 

(122,190)

 

  (358,318)

Depreciation and amortization

 

  (37,630)

 

(37,980)

 

(93,071)

 

(26,328)

 

  (39,580)

 

  (37,994)

 

(95,131)

 

(24,426)

Interest income

 

4,203

 

  3,357

 

  12,508

 

  3,457

 

32,116

 

4,067

 

  21,012

 

  5,176

Interest expense

 

  (36,152)

 

(38,880)

 

(146,810)

 

(12,862)

 

  (16,413)

 

  (11,118)

 

(87,137)

 

(14,711)

Income tax and social contribution expenses

 

  (73,630)

 

  (677)

 

(91,786)

 

(28,447)

 

  (94,230)

 

  (26,925)

 

(100,714)

 

(24,625)

Profit (loss) for the period

 

  144,983

 

(15,197)

 

  186,672

 

148,798

 

  182,306

 

49,089

 

  184,866

 

108,282

Equity Interests and voting capital

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

48.72%

 

25.01%

 

51.00%

 

53.34%

 

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

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

 

12.4.4  Joint operation

Through its wholly-owned subsidiary CPFL Geração, the Company holds part of the assets of the Serra da Mesa hydropower plant, located on the Tocantins River, in Goias State. The concession and the right to operate the hydropower plant are held by Furnas Centrais Elétricas S.A. In order to maintain these assets operating jointly with Furnas (jointly operation), CPFL Geração was assured 51.54% of the installed power of 1,275 MW (657 MW) and the assured energy of mean 637.5 MW (mean 328.57 MW) until 2028.

 

 

12.5 Corporate restructurings in 2017

12.5.1  Merger of CPFL Jaguariúna

At the Extraordinary General Meetings (“EGM”) held on December 15, 2017, approval was given for the merger of CPFL Jaguariúna  into RGE Sul. Accordingly, the merged company was wound up and RGE Sul became the successor to its assets, rights and obligations.

At the time of the merger, the concepts of CVM Instructions No. 319/99 and 349/01 were applied, which resulted in the recognition of a goodwill rectifying account, generating a tax credit of R$ 99,981 (note 9). To reassess its investments, the Company and CPFL Brasil recognized, proportionally to its investments in RGE Sul, (i) a reassessed concession intangible asset of R$ 148,487 and R$ 45,594 respectively, totaling R$ 194,081, corresponding to the fair value adjustment (value added) of the intangible assets relating to the distribution infrastructure and the right to operate the concession; and (ii) a net adjustment corresponding to the surplus value and decrease in  value in the amounts of R$ 66,607 and R$ 20,452, respectively, corresponding  to the fair value of the provision for tax, civil and labor risks, decrease in value of consumers, and surplus value of indemnification asset. Both amounts are non-deductible for tax purposes for the Company and for CPFL Brasil.

 

 

51


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

12.5.2    Grouping of subsidiaries Companhia Luz e Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia and Companhia Luz e Força de Mococa

On November 21, 2017, ANEEL through Resolution No. 6,723/2017 authorized the grouping of the power distribution companies Companhia Luz e Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia and Companhia Luz e Força de Mococa, pursuant to Normative Resolution No, 716/2016 of May 3, 2016. Effective as of January 1, 2018, the operations of these subsidiaries are controlled only by Companhia Jaguari de Energia, which adopted the trade name “CPFL Santa Cruz”. This operation was approved by the EGM held on December 31, 2017 at the grouped companies.

 

52

 

 


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - 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, 2017

168,494

 

1,319,257

 

1,094,777

 

  6,870,389

 

75,771

 

7,245

 

251,192

 

  9,787,125

Historical cost

207,365

 

2,066,850

 

1,652,178

 

  9,693,512

 

122,540

 

22,026

 

251,192

 

14,015,662

Accumulated depreciation

  (38,870)

 

(747,593)

 

  (557,400)

 

(2,823,123)

 

  (46,769)

 

  (14,782)

 

  -

 

(4,228,537)

                               

Additions

  -

 

  -

 

  -

 

-

 

  -

 

  -

 

222,923

 

222,923

Disposals

  -

 

  -

 

  (7,908)

 

  (11,465)

 

  (2,965)

 

  -

 

  -

 

  (22,340)

Transfers

  -

 

5,084

 

14,092

 

24,788

 

9,161

 

628

 

  (53,753)

 

  -

Transfers from/to other assets - cost

  (2,755)

 

  -

 

  (39,029)

 

41,223

 

  -

 

6

 

  (4,725)

 

  (5,280)

Depreciation

  (6,072)

 

  (59,595)

 

  (45,395)

 

  (327,090)

 

  (14,384)

 

  (640)

 

  -

 

  (453,175)

Write-off of depreciation

  -

 

  -

 

  -

 

  4,711

 

1,680

 

  -

 

  -

 

6,392

Transfers from/to other assets - depreciation

  (994)

 

  -

 

  (7,362)

 

  8,222

 

  (2)

 

177

 

  -

 

41

Business combination

  -

 

  -

 

15

 

645

 

  -

 

  -

 

  -

 

660

                               

At September 30, 2018

158,673

 

1,264,745

 

1,009,191

 

  6,611,425

 

69,262

 

7,415

 

415,637

 

  9,536,347

Historical cost

204,610

 

2,071,933

 

1,619,808

 

  9,762,805

 

128,734

 

22,659

 

415,637

 

14,226,187

Accumulated depreciation

  (45,937)

 

(807,189)

 

  (610,617)

 

(3,151,380)

 

  (59,473)

 

  (15,244)

 

  -

 

(4,689,839)

                               

Average depreciation rate

3.86%

 

3.93%

 

3.88%

 

4.55%

 

13.69%

 

6.14%

       

 

The balance of construction in progress, in the consolidated balances, refers mainly to works in progress of operating and/or under development subsidiaries, especially for the projects of CPFL Renováveis, which has construction in progress of R$ 353,894 at September 30, 2018 (R$ 197,305 at December 31, 2017).

In conformity with CPC 20 (R1) and IAS 23, the interest on borrowings taken by subsidiaries to finance the works is capitalized during the construction phase. In the consolidated balances, in the nine months periods of 2018 R$ 8,077 were capitalized at the rate of 8.49% p.a. (R$ 27,755 , at the rate of 9.99% p.a., in the nine months periods of 2017)  (note 28).

In the consolidated balances, the depreciation amounts are recognized in the statement of profit or loss in line item “Depreciation and amortization” (note 27).

 

 

53


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 14 ) INTANGIBLE ASSETS

 

 

Consolidated

 

Goodwill

 

Concession right

 

Other intangible assets

 

Total

   

Acquired in business combinations

 

Distribution infrastructure - operational

 

Distribution infrastructure - in progress

 

Public utilities

   

At of December 31, 2017

6,115

 

  4,117,105

 

5,554,447

 

  825,476

 

25,904

 

60,777

 

  10,589,824

Historical cost

6,152

 

  7,558,645

 

11,442,528

 

  825,476

 

35,840

 

174,407

 

  20,043,048

Accumulated Amortization

  (37)

 

(3,441,540)

 

  (5,888,080)

 

  -

 

  (9,936)

 

  (113,630)

 

(9,453,223)

                           

Additions

  -

 

-

 

  -

 

1,165,946

 

  -

 

12,846

 

  1,178,792

Amortization

  -

 

  (214,122)

 

(522,849)

 

  -

 

  (1,065)

 

  (6,928)

 

(744,965)

Transfer - intangible assets

  -

 

-

 

  485,768

 

(485,768)

 

  -

 

  -

 

-

Transfer - financial asset

  -

 

-

 

  53,834

 

(554,572)

 

  -

 

  -

 

(500,738)

Disposal and transfer - other assets

  -

 

-

 

(17,512)

 

  (6,303)

 

  -

 

5,176

 

(18,639)

Impairment losses

  -

 

  5,130

 

  -

 

  -

 

  -

 

47

 

  5,177

                           

At of September 30, 2018

6,115

 

  3,908,111

 

5,553,688

 

  944,779

 

24,840

 

71,918

 

  10,509,451

Historical cost

6,152

 

  7,558,645

 

13,884,186

 

  944,779

 

35,840

 

206,543

 

  22,636,145

Accumulated Amortization

  (37)

 

(3,650,533)

 

  (8,330,498)

 

  -

 

  (11,000)

 

  (134,626)

 

(12,126,694)

 

In conformity with CPC 20 (R1) and IAS 23, the interest on borrowings taken by subsidiaries is capitalized for qualifying intangible assets. In the consolidated, for the nine month periods of 2018, R$ 12,208 were capitalized at a rate of 7.94% p.a. (R$ 14,460 at a rate of 8.27% p.a. in the nine month periods of 2017).

In the consolidated interim financial statements the amortization of intangible assets is recognized in the statement of profit or loss in the following line items: (i) “depreciation and amortization” for amortization of distribution infrastructure intangible assets, use of public asset and other intangible assets; and (ii) “amortization of concession intangible asset” for amortization of the intangible asset acquired in business combination (note 27).

14.1 Intangible asset acquired in business combinations

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

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

Annual amortization rate

 

Historic cost

 

Accumulated amortization

 

Net value

 

Net value

 

2018

 

2017

Intangible asset - acquired in business combinations

                     

Intangible asset acquired, not merged

                     

CPFL Paulista

304,861

 

  (214,492)

 

  90,369

 

  97,858

 

3.28%

 

3.28%

CPFL Piratininga

39,065

 

  (26,011)

 

  13,054

 

  14,025

 

3.32%

 

3.31%

RGE

3,768

 

(2,148)

 

  1,619

 

  1,752

 

4.70%

 

4.70%

CPFL Geração

54,555

 

  (36,872)

 

  17,683

 

  19,067

 

3.38%

 

3.38%

CPFL Jaguari Geração

7,896

 

(4,054)

 

  3,842

 

  4,044

 

3.41%

 

3.41%

CPFL Renováveis

3,717,093

 

(1,010,849)

 

  2,706,244

 

  2,818,331

 

4.02%

 

4.16%

Subtotal

4,127,239

 

(1,294,427)

 

  2,832,811

 

  2,955,077

       
                       

Intangible asset acquired and merged – Deductible

                     

RGE

1,120,266

 

  (903,689)

 

  216,578

 

  234,297

 

2.11%

 

2.11%

RGE Sul

312,741

 

  (54,510)

 

  258,231

 

  279,553

 

9.09%

 

9.09%

CPFL Geração

426,450

 

  (330,938)

 

  95,511

 

  102,987

 

2.34%

 

2.34%

Subtotal

1,859,457

 

(1,289,136)

 

  570,320

 

  616,837

       
                       

Intangible asset acquired and merged – Reassessed

                     

CPFL Paulista

1,074,026

 

  (778,819)

 

  295,207

 

  319,360

 

3.00%

 

3.00%

CPFL Piratininga

115,762

 

  (77,080)

 

  38,682

 

  41,560

 

3.32%

 

3.31%

RGE

310,128

 

  (193,856)

 

  116,271

 

  125,785

 

4.09%

 

4.09%

CPFL Jaguari Geração

15,275

 

(8,722)

 

  6,553

 

  6,898

 

3.01%

 

3.01%

RGE Sul

56,759

 

(8,495)

 

  48,264

 

  51,588

 

7.81%

 

9.09%

Subtotal

1,571,949

 

(1,066,971)

 

  504,978

 

  545,191

       
                       
                       

Total

7,558,645

 

(3,650,533)

 

  3,908,111

 

  4,117,105

       

 

54


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 15 ) TRADE PAYABLES

 

 

Consolidated

 

September 30, 2018

 

December 31, 2017

Current

     

System service charges

65

 

413

Energy purchased

  3,069,161

 

  2,248,748

Electricity network usage charges

221,559

 

252,170

Materials and services

398,685

 

650,538

Free energy

151,959

 

145,002

Total

  3,841,430

 

  3,296,870

       

Noncurrent

     

Energy purchased

139,096

 

128,438

 

 

( 16 ) BORROWINGS

 

The movements in borrowings are as follows:

   

Consolidated

   

At December 31, 2017

 

Raised

 

Repayment

 

Interest, inflation adjustment and mark to market

 

Exchange rates

 

Interest paid

 

At September 30, 2018

Measured at cost

                           

Local currency

                           

Fixed Rate

 

  900,257

 

  160,932

 

(129,428)

 

  40,214

 

  -

 

  (38,649)

 

  933,327

Post Fixed Rate

                           

TJLP

 

3,449,468

 

  122,052

 

(326,819)

 

215,564

 

  -

 

(200,671)

 

3,259,594

Selic

 

  140,099

 

-

 

(25,183)

 

  8,722

 

  -

 

  (2,585)

 

  121,053

CDI

 

1,541,278

 

  23,360

 

(926,917)

 

  64,855

 

  -

 

(127,934)

 

  574,642

IGP-M

 

57,291

 

-

 

(7,788)

 

  7,645

 

  -

 

  (3,559)

 

53,589

UNBNDES

 

2,293

 

-

 

(370)

 

559

 

  -

 

(118)

 

2,364

Others

 

74,741

 

  25,305

 

(39,807)

 

  1,787

 

  -

 

(860)

 

61,166

Total at cost

 

6,165,427

 

  331,649

 

  (1,456,312)

 

339,347

 

  -

 

(374,376)

 

5,005,735

                             

Borrowing costs *

 

  (31,816)

 

(6,566)

 

-

 

  11,413

 

  -

 

  -

 

  (26,969)

                             

Measured at fair value

                           

Foreign currency

                           

Dollar

 

4,698,184

 

2,666,880

 

  (2,843,064)

 

125,551

 

  964,310

 

(116,295)

 

5,495,566

Euro

 

  218,814

 

  879,500

 

(215,824)

 

  1,674

 

45,746

 

  (2,799)

 

  927,111

Mark to market

 

  (58,552)

 

-

 

-

 

(34,584)

 

  -

 

  -

 

  (93,136)

Total at fair value

 

4,858,446

 

3,546,380

 

  (3,058,888)

 

  92,642

 

1,010,056

 

(119,094)

 

6,329,542

                             

Total

 

10,992,057

 

3,871,463

 

  (4,515,200)

 

443,401

 

1,010,056

 

(493,470)

 

11,308,307

Current

 

3,589,607

                     

2,751,778

Non Current

 

7,402,450

                     

8,556,530

 

(*) In accordance with CPC 48/IFRS 9, this refers to borrowing costs directly attributable to the issuance of the respective debts.

 

The detail on borrowings are as follows:

55


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A. 

 

       

Consolidated

       

Category

 

Annual interest

 

September 30, 2018

 

December 31, 2017

 

Maturity range

 

Collateral

Measured at cost - Local Currency

                   

Prefixed

                   

FINEM

 

Fixed rate de 2,5% to 8%

(a)

382,407

 

546,504

 

2011 to 2024

 

(i) CPFL Energia guarantee (ii) Liens on equipment and receivables (iii)  Pledge of shares of SPE, authorized by ANEEL and receivables of operation contracts (iv) guarantee of Bioenergia S.A., CPFL Renováveis, CPFL Energia and State Grid.

FINAME

 

Fixed rate de 2,5% to 10%

(a)

122,334

 

  71,780

 

2012 to 2025

 

(i) Liens on equipment (ii) Guarantee of CPFL Renováveis(iii)  CPFL Energia guarantee (iv) Liens on assets

FINEP

 

Fixed rate de 3,5% to 8%

 

7,552

 

  10,482

 

 2013 to 2021

 

Bank guarantee

Bank loans

 

 Fixed rate of 9,5% to 10,14% and discount for timely payment of 15% and 25%

 

421,035

 

271,492

 

2009 to 2037

 

(i) Liens on equipment and receivables (ii)  Pledge of shares of SPE, authorized by ANEEL and receivables of operation contracts (iii) SIIF Énergies do Brasil and BVP S.A guarantee

       

933,327

 

900,257

       

Post-Fixed

                   

TJLP

                   

FINEM

 

 TJLP e TJLP + de 1,72% to 3,4%

(b)

3,220,127

 

  3,406,017

 

2009 to 2033

 

(i) Bank guarantee (ii) CPFL Energia guarantee (iii) Pledge of receivables, equipment and assignment of credit and concession rights authorized by ANEEL and shares os SPE (iv) Liens on equipment and receivables (v) guarantee of Bioenergia S.A., CPFL Renováveis, CPFL Energia and State Grid (vi) real estate mortgage

FINAME

 

TJLP + 2,2% to 4,2%

(b)

21,662

 

  23,181

 

2017 to 2027

 

(i) CPFL Energia guarantee (ii) Liens on equipment and receivables

FINEP

 

 TJLP e TJLP -1%

 

12,438

 

  13,997

 

2016 to 2024

 

Bank guarantee

Bank Loans

 

TJLP + 2,99% to 3,1%

 

5,367

 

  6,273

 

2005 to 2023

 

(i) Pledge of receivables, equipment and assignment of credit and concession rights (ii) CPFL Energia guarantee

       

3,259,594

 

  3,449,468

       

SELIC

                   

FINEM

 

SELIC + 2,19% to 2,66%

(c)

115,531

 

134,260

 

2015 to 2022

 

(i) SGBP and CPFL Energia guarantee and receivables (ii) CPFL Energia guarantee

FINAME

 

SELIC + 2,70% to 3,90%

 

5,522

 

  5,840

 

2016 to 2022

 

CPFL Energia guarantee and liens on equipment and receivables

       

121,053

 

140,099

       

CDI

                   

Bank loans

 

(i) De 100,00% to 109,50% of CDI
(ii) CDI + 0,10% a  1,90%

(c)

246,343

 

885,715

 

2012 to 2024

 

(i) CPFL Energia and CPFL Renováveis guarantee (ii) CPFL Renováveis promissory note (iii) CPFL Energia guarantee

Bank loans

 

(i) 104% of CDI
(ii) CDI + 1,39%

 

328,299

 

443,035

     

No guarantee

Promissory note

 

(i) 105% of CDI
(ii) CDI + 0,5% to 3,40%

 

  -

 

110,523

 

2018

 

CPFL Energia and CPFL Renováveis guarantee

Promissory note

 

CDI + 3,80%

 

  -

 

102,006

 

2017 to 2018

 

No guarantee

       

574,642

 

  1,541,278

       
                     

IGPM

                   

Bank Loans

 

 IGPM + 8,63%

 

53,589

 

  57,291

 

 2011 to 2024

 

(i) Liens on equipment and receivables (ii)  Pledge of shares of SPE and rights authorized by ANEEL and receivables of operation contracts

                     
                     

UNBNDES

                   

Bank Loans

 

UNBNDES + from 1,99% to 5%

 

2,364

 

  2,293

 

 2006 to 2023

 

(i) Pledge of shares, credit rights and assignment of credit and concession rights and incomes assignment (ii) CPFL Guarantee

Other

                   

Other

 

RGR

 

61,166

 

  74,740

 

 2007 to 2023

 

(i) Promissory notes, (ii) Bank guarantee, (iii) Credit RIghts; (iv) Pledge of shares; (v) Liens on machinery, equipment and receivables  and (vi) CPFL Renováveis guarantee

                     

Total - Local currency

     

5,005,735

 

  6,165,427

       
                     

Borrowing costs (*)

     

  (26,969)

 

(31,816)

       
                     
                     

Measured at fair value - Foreing Currency

                 

Dollar

                   

Bank Loans (Law 4.131)

 

US$ + Libor 3 months + from 0,80% to 3%

 

1,739,484

 

  2,879,241

 

2017 a 2022

 

CPFL Energia guarantee and promissory notes

Bank Loans (Law 4.131)

 

US$ + Libor 3 months + from 0,8% to 1,55%

(c)

351,652

 

704,572

 

2017 a 2020

 

CPFL Energia guarantee and promissory notes

Bank Loans (Law 4.131)

 

US$ +from 1,93% to 4,32%

 

3,404,430

 

  1,114,370

 

2017 a 2021

 

CPFL Energia guarantee and promissory notes

       

5,495,566

 

  4,698,184

       

Euro

                   

Bank Loans (Law 4.131)

 

Euro + from 0,42% to 0,96%

 

927,111

 

218,814

 

2019 a 2021

 

CPFL Energia guarantee and promissory notes

                     

Mark to market

     

  (93,136)

 

(58,552)

       
                     

Total in foreign currency

     

6,329,542

 

  4,858,446

       
                     

Total

     

11,308,307

 

  10,992,057

       
                     
                     

(*) In accordance with CPC 48/IFRS 9, this refers to borrowing costs directly attributable to the issuance of the respective debts., measured at cost.

                     

The subsidiaries hold  swaps converting the operating cost of currency variation to interest tax variation in reais. For further information about the considered rates, see note 32.

Effective rate:

                   

 (a)  30% to 70% of CDI

 (b)  60% to 110% of CDI

 (c)  100% to 130% of CDI

       

 

56


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

As segregated in the tables above, in conformity with CPC 48 and IFRS 9, the Group classified their debts as (i) financial liabilities (measured at amortized cost), and (ii) financial liabilities measured at fair value through profit or loss.

The objective of the classification as financial liabilities of borrowings measured at fair value is to compare the effects of the recognition of income and expenses derived from marking to market of derivatives, debt-related derivatives, in order to obtain more relevant and consistent accounting information. At September 30, 2018, the balance of the borrowings measured at fair value was R$ 6,329,542 (R$ 4,858,446 at December 31, 2017).

Changes in the fair values of these borrowings are recognized in the finance income / cost of the Group, except for the component of credit risk calculation, which is recorded in other comprehensive income. At September 30, 2018, the accumulated gains of R$ 93,136 (R$ 58,552 at December 31, 2017) on marking the borrowings to market, offset by the losses of R$ 55,081 (losses of R$ 51,145 at December 31, 2017) of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (note 32), resulted in a total net gain of R$ 38,055 (R$ 7,407 at December 31, 2017).

 

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

Maturity

 

Consolidated

From October 1st, 2019

 

533,606

2020

 

  1,994,417

2021

 

  2,388,861

2022

 

  1,295,992

2023

 

683,254

2024 to 2028

 

  1,229,206

2029 to 2033

 

428,749

2034 to 2038

 

95,302

2039 to 2043

 

5,498

Subtotal

 

  8,654,885

Mark to market

 

  (98,355)

Total

 

  8,556,530

 

 

57


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Main additions in the period:

   

R$ thousand

 
   

Total approved

 

 Released in 2018

 

 Released net of fundraising costs

 

Interest payment

 

Utilization

Local Currency

                   

Prefixed

                   

Bank Loan

 

170,152

 

  160,932

 

  159,130

 

Montlhy

 

 Subsidiary's investment plan

Post Fixed

                   

CDI

                   

Bank Loan (a)

 

16,000

 

  16,000

 

  16,000

 

Bullet

 

 Working Capital

Bank Loan (a)

 

7,360

 

7,360

 

  7,360

 

 Semiannually

 

 Working Capital

TJLP

                   

FINEM

 

209,510

 

  121,668

 

  120,017

 

 Montlhy

 

 Subsidiary's investment plan

FINAME (a)

 

79,331

 

  384

 

384

 

 Quarterly

 

 Acquisition of machinery and equipment

Other

                   

Bank Loan

 

39,054

 

  25,305

 

  24,894

 

Montlhy

 

 Subsidiary's investment plan

Foreing Currency

                   

Dollar

                   

Bank Loan (Law 4.131)

 

2,666,880

 

2,666,880

 

  2,666,880

 

 Quarterly

 

 Working Capital

Euro

                   

Bank Loan (Law 4.131)

 

879,500

 

  879,500

 

  879,500

 

 Quarterly

 

 Working Capital

   

4,067,787

 

3,878,029

 

  3,874,165

       

 

(a) There is no restrictive financial covenant.

 

Prepayment:

In the nine months periods of 2018, R$ 1,916,329 were settled in advance relating to borrowings with original maturities from September 2018 to May 2021.

 

Covenants

Borrowings raised by Group companies require the compliance with certain restrictive financial clauses, under penalty of restriction in the distribution of dividends and/or advance maturity of the related debts. Furthermore, failure to comply with the obligations or restrictions mentioned may result in default in relation to other contractual obligations (cross default), depending on each borrowing agreement. Additionally, borrowings contain non-financial covenants, which are met as per the last calculation period.

For borrowings raised or with funds released in 2018, certain have restrictive clauses related to financial ratios, as follows:

Ratios required for the individual or consolidated financial statements of CPFL Renováveis or its subsidiaries

·         Debt Service Coverage Ratio (ICSD) minimum of 1.3.

·         Company capitalization ratio minimum of 30%.

Ratios required for the individual or consolidated financial statements of CPFL Energia

 

·         Debt indebtedness divided by EBITDA maximum of 3.75 and

·         EBITDA divided by the financial result minimum of 2.25.

 

For other borrowings, the details of the covenants are presented in the financial statements as of December 31, 2017.

 

58


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

The Group’s management monitors these ratios on a systematic and constant basis, so that all conditions are met. The Group’s management believes that all covenants and financial and non-financial clauses whose indicators are measured semiannually and annually are properly complied with, according to the last calculation period, in other words, June 30, 2018 and December 31, 2017, respectively.

 

( 17 ) DEBENTURES

 

The movements in debentures are as follows:

 

   

Consolidated

   

At December 31, 2017

 

Raised

 

Repayment

 

Interest, inflation adjustment

 

Interest paid

 

At September 30, 2018

Post fixed

                       

TJLP

 

  495,408

 

-

 

(23,002)

 

27,910

 

  (2,554)

 

  497,762

CDI

 

7,446,556

 

4,010,000

 

  (3,357,966)

 

  457,044

 

(510,047)

 

8,045,588

IPCA

 

1,311,432

 

  416,600

 

-

 

95,406

 

  (59,064)

 

1,764,373

Total at cost

 

9,253,396

 

4,426,600

 

  (3,380,968)

 

  580,360

 

(571,665)

 

10,307,724

                         

Borrowing costs (*)

 

  (76,870)

 

(15,506)

 

-

 

17,523

 

  -

 

  (74,852)

                         

Total

 

9,176,526

 

4,411,094

 

  (3,380,968)

 

  597,883

 

(571,665)

 

10,232,872

Current

 

1,703,073

                 

1,646,527

Non Current

 

7,473,454

                 

8,586,345

 

The detail on debentures are as follows :

 

       

Consolidated

       

Category

 

Annual Interest

 

September 30, 2018

 

December 31, 2017

 

Maturity range

 

Collateral

                     

TJLP

 

TJLP + 1%

(d)

  497,762

 

  495,408

 

2009 to 2029

 

Liens

                     

CDI

 

(i) From 105.75% to 129.5% of CDI
(ii) CDI + 0.27% to 1.90%

(a)

7,507,093

 

6,727,437

 

2015 to 2024

 

(i) CPFL Energia and CPFL-R guarantee (ii) Guarantee of CPFL Energia | (iii) Unsecured | (iv) Fiduciary assignment of  BVP and PCH Holding dividends

 

From 107.75% to 114.50% do CDI

(a)

  538,495

 

  719,119

 

2018 to 2022

 

No guarantee

                     

IPCA

 

IPCA + from 4.42% to 5.86%

(b) (c)

1,764,373

 

1,311,432

 

2019 to 2027

 

CPFL Energia guarantee

                     
   

Total

 

  10,307,724

 

9,253,396

       
                     
   

Borrowing costs (*)

 

(74,852)

 

(76,870)

       
                     
   

Total

 

  10,232,872

 

9,176,526

       
                     
                     

Effective rates:

   

(a) From 105.4% to 144.6% do CDI | CDI + from 0.75% to 4.76%

   

(b) IPCA + 4.42% to 6.14%

   

(c) From 101.74% to 103.3% of CDI

   

(d) TJLP + 3.48%

   

 

 (*) In accordance with CPC 48/IFRS 9 this refers to borrowing costs directly attributable to the issuance of the respective debts.

 

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

 

59


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Maturity

 

Consolidated

From October 1st, 2019

 

252,580

2020

 

  1,524,339

2021

 

  3,687,624

2022

 

  1,340,076

2023

 

718,163

2024 to 2028

 

  1,063,563

Total

 

  8,586,345

 

 

Main additions in the period:

The amounts obtained from the main additions were used in the investment plan, refinancing of debts and improvement of working capital of subsidiaries and the payment of interest is semiannual.

 

           

R$ thousand

Company

 

Issue

 

Quantity issued

 

Released in 2018

 

 Released net of fundraising costs

Post Fixed

               

CDI

               

CPFL Paulista

 

9th issue

 

1,380,000

 

1,380,000

 

1,379,022

CPFL Piratininga

 

9th issue

 

215,000

 

215,000

 

214,739

CPFL Brasil

 

4th issue

 

115,000

 

115,000

 

114,848

CPFL Santa Cruz

 

2nd issue

 

190,000

 

190,000

 

189,737

RGE

 

9th issue

 

220,000

 

220,000

 

219,733

RGE Sul

 

6th issue

 

520,000

 

300,000

 

299,677

CPFL Geração

 

10th issue

 

190,000

 

190,000

 

189,838

CPFL Geração

 

11th issue

 

1,400,000

 

1,400,000

 

1,397,949

IPCA

 

             

CPFL Piratininga

 

10ª emissão

 

197,000

 

197,000

 

191,764

RGE Sul

 

7ª emissão

 

219,600

 

219,600

 

213,787

           

4,426,600

 

4,411,094

 

Pre-payment

In the nine month periods of 2018, R$2,069,721 of debenture were paid in advance, whose due dates were from April 2019 to October 2020.

 

RESTRICTIVE COVENANTS

 

 

60


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

Debentures issued in 2018 are subject to the following covenants:

·         Debt indebtedness divided by EBITDA maximum of 3.75 and

·         EBITDA divided by the financial result minimum of 2.25.

 

The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2017.

The Group’s management monitors these ratios on a systematic and constant basis, so that all conditions are met. The Group’s management believes that all covenants and clauses whose indicators are measured semiannually and annually are properly complied with, according to the last calculation period, in other words, June 30, 2018 and December 31, 2017, respectively.

 

( 18 ) PRIVATE PENSION PLAN

 

The subsidiaries have supplementary retirement and pension plans for their employees, the characteristics of which are described in note 18 to the financial statements for the year ended December 31, 2017.

18.1Movements in the defined benefit plans

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

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

RGE Sul

 

Total

Net actuarial liability at December 31, 2017

690,000

 

141,724

 

16,424

 

  -

 

77,623

 

925,771

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

46,747

 

12,279

 

1,165

 

  (141)

 

7,383

 

  67,432

Sponsors' contributions transferred during the year/period

  (43,439)

 

  (17,357)

 

  (653)

 

  (5,375)

 

  (4,852)

 

(71,676)

Effect of asset ceiling

  -

 

  -

 

  -

 

5,517

 

  -

 

  5,517

Net actuarial liability at September 30, 2018

693,309

 

136,646

 

16,935

 

  -

 

80,154

 

927,043

Other contributions

11,653

 

  592

 

73

 

7

 

  21

 

  12,347

Total liability

704,962

 

137,238

 

17,009

 

7

 

80,175

 

939,390

                       

Current

57,032

 

18,388

 

1,170

 

8

 

 21

 

  76,619

Noncurrent

647,930

 

118,850

 

15,838

 

0

 

80,154

 

862,772

 

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

 

9 months 2018 accomplished

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

RGE Sul

 

Total

Service cost

  627

 

3,273

 

60

 

132

 

2,094

 

  6,186

Interest on actuarial obligations

315,813

 

85,971

 

7,581

 

25,164

 

36,165

 

470,694

Expected return on plan assets

  (269,691)

 

  (76,965)

 

  (6,477)

 

  (26,964)

 

  (30,876)

 

  (410,973)

Effect of asset ceiling

  -

 

  -

 

  -

 

1,527

 

  -

 

  1,527

Total expense (income)

46,747

 

12,279

 

1,165

 

  (141)

 

7,383

 

  67,432

 

 

9 months 2017 accomplished

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

RGE Sul

 

Total

Service cost

  531

 

2,364

 

54

 

204

 

1,615

 

  4,768

Interest on actuarial obligations

357,459

 

95,670

 

8,574

 

28,047

 

38,205

 

527,955

Expected return on plan assets

  (294,615)

 

  (85,101)

 

  (7,077)

 

  (28,061)

 

  (32,444)

 

  (447,298)

Total expense (income)

63,376

 

12,933

 

1,550

 

190

 

7,377

 

  85,426

 

The main assumptions considered in the actuarial calculation, based on the actuarial reports prepared as of  December 31, 2017 and 2016, were as follows:

61


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

   

CPFL Paulista, CPFL Geração and CPFL Piratininga

 

RGE

 

RGE Sul

   

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2016

                         

Nominal discount rate for actuarial liabilities:

 

9.51% p.a.

 

10.99% p.a.

 

9.51% p.a.

 

10.99% p.a.

 

9.51% p.a.

 

10.99% p.a.

Nominal return rate on plan assets:

 

9.51% p.a.

 

10.99% p.a.

 

9.51% p.a.

 

10.99% p.a.

 

9.51% p.a.

 

10.99% p.a.

Estimated rate of nominal salary increase:

 

6.08% p.a.**

 

7.00% p.a.

 

6.13% a.a.

 

8.15% p.a.

 

6.10% a.a.

 

7.29% p.a.

Estimated rate of nominal benefits increase:

 

4.00% p.a.

 

5.00% p.a.

 

4.00% p.a.

 

5.00% p.a.

 

4.00% p.a.

 

5.00% p.a.

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

 

4.00% p.a.

 

5.00% p.a.

 

4.00% p.a.

 

5.00% p.a.

 

4.00% p.a.

 

5.00% p.a.

General biometric mortality table:

 

AT-2000 (-10)

 

AT-2000 (-10)

 

BREMS sb v.2015

 

BREMS sb v.2015

 

BREMS sb v.2015

 

AT-2000

Biometric table for the onset of disability:

 

Low Light

 

Low Light

 

Medium Light

 

Medium Light

 

Medium Light

 

Medium Light

Expected turnover rate:

 

ExpR_2012

 

ExpR_2012*

 

Null

 

Null

 

Null

 

Null

Likelihood of reaching retirement age:

 

100% when a beneficiary of the plan first becomes eligible

 

100% when a beneficiary of the plan first becomes eligible

 

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

 

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

 

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

 

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

(*) FUNCESP experience, with aggravation of 40%

** Estimated rate of nominal salary increase of 6.39% p.a for CPFL Piratininga

 

 

( 19 ) REGULATORY CHARGES

 

 

Consolidated

 

September 30, 2018

 

December 31, 2017

Financial compensation for the use of water resources

 2,521

 

 1,256

Global reversal reserve - RGR

 17,253

 

 17,545

ANEEL inspection fee -TFSEE

 4,605

 

 2,061

Energy development account - CDE

 148,293

 

 262,213

Tariff flags and others

 342,243

 

 298,525

Total

 514,915

 

 581,600

 

Energy development account – CDE: Refers to (i) quota for the return of CDE contribution for the period from January, 2013 to January, 2014 in the amount of R$48,481 (R$47,429 at December 31, 2017) and (ii) quota for the return of Regulated Contracting Environment Account (“ACR account”) contribution for the period from February to December, 2014, in the amount of R$99,813 (R$76,649 at December 31, 2017.) At December 31, 2017, there was also a balance relating to the CDE annual quota for 2017, in the amount of R$138,135. The subsidiaries matched the amounts payable and the amounts receivable – CDE (note 11) of the nine months periods  of 2018, in the amount of R$2,647 (R$182,648 in the nine months periods of 2017.)

Tariff flags and others – Refer basically to the amount to be passed through to the Centralizing Account of Tariff Flag Resources (“CCRBT”), whose amount receivable was recognized through the issue of electricity bills (note 25.4)

 

62


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 20 ) TAXES, FEES AND CONTRIBUTIONS

 

 

Consolidated

 

September 30, 2018

 

December 31, 2017

Current

     

IRPJ (corporate income tax)

102,260

 

59,026

CSLL (social contribution on net income)

40,208

 

22,430

Income tax and social contribution

142,468

 

81,457

       

ICMS (State VAT)

442,502

 

403,492

PIS (tax on revenue)

34,283

 

32,486

COFINS (tax on revenue)

158,372

 

141,757

Income tax withholding on interest on capital

10,747

 

  -

Other taxes

41,422

 

51,111

Other taxes

687,326

 

628,846

       

Total current

829,795

 

710,303

       

Noncurrent

     

ICMS (State VAT)

764

 

  -

PIS (Tax on revenue)

  -

 

18,839

PIS/COFINS payment

11,504

 

  -

Other taxes

12,268

 

18,839

       

Total  noncurrent

12,268

 

18,839

 

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

 

 

Consolidated

 

September 30, 2018

 

December 31, 2017

 

Provision for tax,civil and labor risks

 

Escrow Deposits

 

Provision for tax,civil and labor risks

 

Escrow Deposits

               

Labor

  204,557

 

  114,459

 

  224,258

 

  122,194

               

Civil

  283,340

 

  105,712

 

  291,388

 

  97,100

               

Tax

             

FINSOCIAL

  37,528

 

  98,356

 

  33,473

 

  95,903

Income Tax

  153,563

 

  396,983

 

  150,020

 

  382,884

Others

  210,205

 

  147,920

 

  163,798

 

  140,289

 

  401,297

 

  643,259

 

  347,291

 

  619,077

               

Others

  108,354

 

  9

 

  98,196

 

  1,620

               

Total

  997,547

 

  863,438

 

  961,134

 

  839,990

 

63


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

 

Consolidated

 

December 31, 2017

 

Additions

 

Reversals

 

Payments

 

Monetary adjustment

 

September 30, 2018

Labor

224,258

 

39,672

 

  (28,499)

 

  (51,948)

 

21,074

 

204,557

Civil

291,388

 

86,267

 

  (32,420)

 

  (83,446)

 

21,551

 

283,340

Tax

347,291

 

39,165

 

  (6,611)

 

  (567)

 

22,019

 

401,297

Others

98,196

 

22,091

 

  (7,603)

 

  (8,066)

 

3,736

 

108,354

Total

961,134

 

187,195

 

  (75,133)

 

  (144,029)

 

68,380

 

997,547

 

The provision for tax, civil, labor and other risks was based on the assessment of the risks of losing the lawsuits to which the Group is part, where the likelihood of loss is probable in the opinion of the outside legal counselors and the Management of the Group.

The details of the nature of the provision for tax, civil, labor and other risks and escrow deposits are presented in the Note 21 of the financial statements at December 31, 2017.

 

Possible losses

The Group is part to other lawsuits in which Management, supported by its external legal counselors, believes that the chances of a successful outcome are possible, that is, it is more likely than not that there will be no disbursement for these cases 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.

The claims relating to possible losses at September 30, 2018 and December 31, 2017 were as follows:

 

Consolidated

   
 

September 30, 2018

 

December 31, 2017

   
           

Labor

  844,573

 

  686,538

 

Work accidents, risk premium for dangerousness at workplace and overtime

Civil

1,554,615

 

1,178,671

 

Personal injury, environmental impacts and overfed tariffs

Tax

5,784,625

 

5,100,151

 

ICMS, FINSOCIAL, PIS and COFINS, and Income tax

Regulatory

  156,332

 

  140,695

 

Technical, commercial and economic-financial supervisions

Total

8,340,145

 

7,106,055

   

 

Tax – there is a discussion about the deductibility for income tax of the expense recognized in 1997 relating to the commitment assumed in regard to the pension plan of employees of the subsidiary CPFL Paulista with Fundação CESP in the estimated amount of R$ 1,283,751 with a vinculated escrow deposit in the amount of R$ 206.874  and financial guarantee (letter of guarantee e guarantee insurance).

With respect to labor contingencies, the Group informs that, as described in note 22 to the financial statements as of December 31, 2017, there is a discussion regarding the possibility of changing the adjustment index adopted by the Labor Court, and the discussion status has not changed since then the rate currently used remains valid.

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

64


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 22 ) OTHER PAYABLES

 

 

Consolidated

 

Current

 

Noncurrent

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

Consumers and concessionaires

135,662

 

93,068

 

48,163

 

44,473

Energy efficiency program - PEE

176,672

 

186,621

 

118,295

 

110,931

Research & Development - P&D

101,499

 

103,308

 

74,480

 

68,780

EPE / FNDCT / PROCEL

34,926

 

15,612

 

  -

 

  -

Reversion fund

1,712

 

  -

 

14,755

 

17,750

Advances

411,619

 

300,214

 

49,245

 

22,255

Tariff discounts - CDE

61,579

 

25,040

 

  -

 

  -

Provision for socio environmental costs

22,438

 

16,360

 

109,064

 

107,814

Payroll

10,862

 

20,747

 

  -

 

  -

Profit sharing

64,544

 

80,518

 

9,016

 

16,273

Collection agreements

77,368

 

72,483

 

  -

 

  -

Guarantees

  -

 

  -

 

5,263

 

5,959

Business combination

7,454

 

6,927

 

  -

 

  -

Others

29,281

 

40,408

 

36,844

 

32,654

Total

  1,135,614

 

961,306

 

465,124

 

426,889

 

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

 

( 23 ) EQUITY

 

The shareholders’ interest in the Company’s Equity at September 30, 2018 and December 31, 2017 is shown below: 

   

Number of shares

   

September 30, 2018

 

December 31, 2017

Shareholders

 

Common shares

 

Interest %

 

Common shares

 

Interest %

State Grid Brazil Power Participações S.A.

 

  730,435,698

 

71.76%

 

730,435,698

 

71.76%

ESC Energia S.A.

 

  234,086,204

 

23.00%

 

234,086,204

 

23.00%

Members of the Executive Board

 

189

 

0.00%

 

  189

 

0.00%

Other shareholders

 

  53,392,655

 

5.25%

 

53,392,655

 

5.25%

Total

 

1,017,914,746

 

100.00%

 

  1,017,914,746

 

100.00%

 

The details of the items included in equity are described in the financial statements for the year ended December 31, 2017.

23.1 – Termination of the statutory reserve of the concession financial asset.

The EGM of April 27, 2018 approved the termination of the statutory reserve of the concession financial asset and the transfer of the respective balance of R$ 826,600 to the Retained Earnings account.

 

( 24 ) EARNINGS PER SHARE

 

Earnings per share – basic and diluted

The calculation of the basic and diluted earnings per share for the quarters and nine months periods ended at September 30, 2018 and 2017 was based on the profit of the period attributable to controlling shareholder and the weighted average number of common shares outstanding period: 

65


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

   

3rd quarter 2018

 

Nine months of 2018

 

3rd quarter 2017

 

Nine months of 2017

Numerator

               

Profit attributable to controlling shareholders

 

  553,728

 

1,453,225

 

331,813

 

  721,173

Denominator

               

Weighted average number of shares held by shareholders

 

1,017,914,746

 

1,017,914,746

 

  1,017,914,746

 

1,017,914,746

                 

Earnings per share - basic

 

0.54

 

1.43

 

0.33

 

0.71

                 

Numerator

               

Profit attributable to controlling shareholders

 

  553,728

 

1,453,225

 

331,813

 

  721,173

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

 

-

 

  (2,661)

 

  (2,718)

 

  (2,718)

Profit attributable to controlling shareholders

 

  553,728

 

1,450,564

 

329,095

 

  718,455

                 

Denominator

               

Weighted average number of shares held by shareholders

 

1,017,914,746

 

1,017,914,746

 

  1,017,914,746

 

1,017,914,746

                 

Earnings per share - diluted

 

0.54

 

1.43

 

0.32

 

0.71

                 

(*) Proportional to the percentage of participation of the Company in the subsidiaries.

 

For the quarter ended at September 30, 2018, the calculation of earnings per share was not affected by the effects of debentures convertible into shares due to the fact that they presented antidilutive effects.

 

( 25 ) NET OPERATING REVENUE

 

 

Consolidated

 

2018

 

2017

Revenue from Eletric Energy Operations

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Consumer class

             

Residential

3,484,125

 

  9,883,976

 

  2,708,078

 

  8,580,231

Industrial

1,389,034

 

  3,815,006

 

  1,276,260

 

  3,778,892

Commercial

1,478,758

 

  4,392,626

 

  1,228,395

 

  4,048,359

Rural

  345,839

 

  1,004,114

 

  273,868

 

859,869

Public administration

  223,098

 

638,196

 

  176,618

 

575,827

Public lighting

  218,778

 

557,672

 

  164,093

 

477,590

Public services

  318,919

 

836,332

 

  249,703

 

720,235

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

  -

 

-

 

(19,876)

 

  (65,029)

Billed

7,458,552

 

  21,127,922

 

  6,057,138

 

18,975,975

Unbilled (net)

13,137

 

983

 

  53,122

 

  (168,362)

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

  (2,651,507)

 

(8,210,128)

 

(2,132,292)

 

(6,959,567)

Electricity sales to final consumers

4,820,182

 

  12,918,777

 

  3,977,969

 

11,848,045

               

Furnas Centrais Elétricas S.A.

  137,270

 

407,134

 

  144,208

 

421,449

Other concessionaires and licensees

1,140,577

 

  2,707,256

 

  931,259

 

  2,206,234

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

  (24,720)

 

  (66,788)

 

(13,936)

 

  (38,783)

Spot market energy

  550,116

 

  1,029,527

 

  1,041,576

 

  1,894,284

Electricity sales to wholesalers

1,803,243

 

  4,077,129

 

  2,103,107

 

  4,483,184

               

Revenue due to Network Usage Charge - TUSD - Captive Consumers

2,676,227

 

  8,276,916

 

  2,146,228

 

  6,998,350

Revenue due to Network Usage Charge - TUSD - Free Consumers

  677,647

 

  1,931,807

 

  514,854

 

  1,578,458

(-) Compensation for non-fulfilment of technical indicators

  (10,393)

 

  (40,214)

 

-

 

  -

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

  -

 

-

 

(5,902)

 

  (18,936)

Revenue from construction of concession infrastructure

  462,838

 

  1,203,453

 

  602,337

 

  1,480,699

Sector financial asset and liability (Note 8)

1,088,508

 

  1,942,754

 

  1,244,970

 

  1,049,284

Concession financial asset - fair value adjustment (Note 10)

99,089

 

302,498

 

  10,399

 

91,713

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

  407,132

 

  1,161,621

 

  334,024

 

  1,071,948

Other revenues and income

  149,831

 

537,976

 

  145,203

 

377,339

Other operating revenues

5,550,879

 

  15,316,811

 

  4,992,113

 

12,628,857

Total gross operating revenue

12,174,303

 

  32,312,716

 

  11,073,189

 

28,960,086

 

 

 

 

 

 

 

 

Deductions from operating revenues

             

ICMS

  (1,589,080)

 

(4,514,384)

 

(1,271,009)

 

(4,026,211)

PIS

(189,385)

 

  (501,919)

 

(164,278)

 

  (439,068)

COFINS

(872,393)

 

(2,312,034)

 

(756,678)

 

(2,022,379)

ISS

  (4,427)

 

  (11,974)

 

(3,844)

 

  (10,438)

Global reversal reserve - RGR

  -

 

  (247)

 

  (755)

 

  (2,211)

Energy Development Account - CDE

  (1,010,036)

 

(2,829,494)

 

(784,740)

 

(2,399,054)

Research and development and energy efficiency
programs

  (60,241)

 

  (161,154)

 

(56,047)

 

  (140,481)

PROINFA

  (38,461)

 

  (111,956)

 

(41,414)

 

  (128,181)

Tariff flags and others

(271,344)

 

  (394,675)

 

(202,835)

 

  (483,898)

  Other

  (8,650)

 

  (24,573)

 

(7,643)

 

  (22,892)

 

  (4,044,018)

 

(10,862,411)

 

(3,289,243)

 

(9,674,812)

Net operating revenue

8,130,285

 

  21,450,306

 

  7,783,946

 

19,285,274

 

66


 

 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

  

 

2018

 

2017

Revenue from operations with electricity - in GWh (*)

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Consumer class

             

Residential

4,627

 

  14,704

 

4,538

 

  14,256

Industrial

3,529

 

  10,297

 

3,754

 

  10,896

Commercial

2,306

 

  7,579

 

2,325

 

  7,609

Rural

806

 

  2,820

 

877

 

  2,811

Public administration

335

 

  1,081

 

308

 

  1,075

Public lighting

505

 

  1,499

 

497

 

  1,468

Public services

594

 

  1,738

 

588

 

  1,600

Billed

12,703

 

  39,719

 

12,886

 

  39,715

Own consumption

8

 

  26

 

8

 

25

Electricity sales to final consumers

12,712

 

  39,745

 

12,894

 

  39,740

               

Furnas Centrais Elétricas S.A.

725

 

  2,150

 

763

 

  2,263

Other concessionaires and licensees

4,979

 

  12,835

 

5,845

 

  15,532

Spot market energy

1,563

 

  3,152

 

2,590

 

  6,963

Electricity sales to wholesalers

7,267

 

  18,138

 

9,197

 

  24,759

 

             
 

 

Consolidated

Nº of consumers (*)

September 30, 2018

 

September 30, 2017

Consumer class

     

  Residential

  8,494,251

 

  8,284,900

  Industrial

58,634

 

60,098

  Commercial

535,049

 

545,514

  Rural

361,108

 

357,943

  Public Administration

60,667

 

60,695

  Public Lighting

11,556

 

11,118

  Public Services

10,163

 

9,765

Total

 9,531,428

 

  9,330,033

       

25.1 Adjustment of revenues from excess demand and excess reactive power

The tariff regulation procedure (Proret), sub item 2.7 Other revenues, approved by ANEEL Normative Resolution No. 463 of November 22, 2011, determined that revenues of the distribution subsidiaries received as a result of excess demand and excess reactive power, from the contractual tariff review date for the 3rd periodic tariff review, must be accounted for as special obligations, in specific sub-accounts, and will be amortized from the next tariff review. Beginning May 2015 for subsidiary CPFL Piratininga, September 2015 for subsidiary Companhia Jaguari de Energia (CPFL Santa Cruz) and November 2017 for subsidiaries CPFL Paulista and RGE Sul and January 2018 for the subsidiary RGE, due to the 4th cycle of periodic tariff review, this special obligation started being amortized and the new values from the excess demand and excess reagents started being recognized in sector financial assets and liabilities and will only be amortized when the 5th cycle of periodic tariff review is approved.

 

67


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

       

2018

 

2017

Distributor

 

Month

 

RTA

 

Effect perceived by consumers (a)

 

RTA / RTP

 

Effect perceived by consumers (a)

CPFL Paulista

 

April

 

12.68%

 

16.90%

 

-0.80%

 

-10.50%

CPFL Piratininga

 

October (b)

 

20.01%

 

19.25%

 

7.69%

 

17.28%

RGE

 

June

 

21.27%

 

20.58%

 

3.57%

 

5.00%

RGE Sul

 

April

 

18.45%

 

22.47%

 

-0.20%

 

-6.43%

CPFL Santa Cruz

 

March

 

(c)

 

(c)

 

-1.28%

 

-10.37%

CPFL Leste Paulista

 

March

 

(c)

 

(c)

 

0.76%

 

-3.28%

CPFL Jaguari de Energia (CPFL Santa Cruz)

 

March

 

5.71%

 

(c)

 

2.05%

 

-8.42%

CPFL Sul Paulista

 

March

 

(c)

 

(c)

 

1.64%

 

-4.15%

CPFL Mococa

 

March

 

(c)

 

(c)

 

1.65%

 

-2.56%

 

(a)   Represents the average effect perceived by the consumer, as a result of the elimination from the tariff base of financial components that had been added in the prior tariff adjustment.

(b)   As mentioned in note 34.1, in October 2018 the controlled CPFL Piratininga had an RTA.

(c)   As mentioned in note 12.5.2, at March 31, 2018, the EGM approved the grouping of subsidiaries Companhia Luz e Força Santa Cruz, Companhia Leste Paulista de Energia, Companhia Jaguari de Energia, Companhia Sul Paulista de Energia e Companhia Luz and Força de Mococa In accordance with Normative Resolution No716, of May 3, 2016, until the first tariff review of the grouped concessionaire, which will take place in March 2021, ANEEL may apply the procedure that divides over time the variation in the tariffs of the former concessions and the unified tariff. This occurred in the tariff adjustment of March 2018.

On March 13, 2018, the ANEEL published REH No. 2,376, which set the average annual tariff adjustment of Companhia Jaguari de Energia (“CPFL Santa Cruz”), effective as of March 22, 2018, at 5.71%, 4.41% regarding the economic tariff adjustment and 1.30% regarding relevant financial components. The average effect to be perceived by consumers of the original concessions are:

 

     

Jaguari

 

Mococa

 

Leste Paulista

 

Sul Paulista

 

Santa Cruz

Effect perceived by consumers      

21.15%

 

3.40%

 

7.03%

 

7.50%

 

5.32%

 

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

All details on the CDE contribution are disclosed in notes 25.3 to the financial statements as of December 31, 2017.

In the nine months periods of 2018, a revenue of R$1,161,621 was recognized (R$1,071,948 in the nine months periods of 2017), considering (i) R$58,984 for low-income subsidy (R$75,509 in the nine months periods of 2017), (ii) R$1,034,722 for other tariff discounts (R$908,434 in the nine months periods of 2017), and (iii) R$67,915 for tariff discounts – CCRBT injunctions and subsidy (R$88,005 in the nine months periods of 2017); These items were recorded as a balancing item to other receivables in line item Receivables – CDE (note 11) and other payables in line item Tariff discounts – CDE (note 22.)

 

25.4 Tariff flags

The system of Tariff Flags application is described in note 25.4 to the financial statements as of December 31, 2017.

 

 

68


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

In the nine months periods of 2018, ANEEL approved the Tariff Flags billed from November 2017 to July 2018. The amount approved in this period was R$651,010. Out of this amount, R$297,340, referring to November and December 2017, were used to offset part of the sector financial asset and liability (note 8) and R$ 353,670, referring to the January to July 2018 approval, due to Closing Order No. 4,356 of December 22, 2017, were classified as sector financial asset and liability. The amount of R$ 342,231, with respect to the tariff flag billed for August and September 2018, was not approved and is recorded in regulatory fees (note 17).

 

25.5 Energy development account (“CDE”)

ANEEL, by means of Ratifying Resolution (“REH”) No. 2,358 of December 19, 2017, amended by REH No. 2,368 of February 9, 2018, established the definitive annual quotas of CDE for the year 2018. These quotas comprise: (i) annual quota of the CDE – USAGE account; and (ii) quota of the CDE – Energy account, related to part of the CDE contributions received by the electric energy distribution concessionaires in the period from January 2013 to January 2014, which should be charged from consumers and passed on to the CDE Account in up to five years from the RTE of 2015.Nevertheless, ANEEL (Brazilian Electricity Regulatory Agency) through Public Hearing 37/2018 reviewed the 2018 budget and determined a new quota for the energy development account “CDE – USO”) for the months from September to December 2018 and maintained unaltered the quota for “CDE – Energia”, according to Ratifying Resolution REH 2,446 of September 4, 2018.Furthermore, by means of REH No. 2.004 of December 15, 2015, ANEEL established another quota intended for the amortization of the ACR Account, whose amount were updated by REH No. 2.231, of April 25, 2017, with payment and transfer to the CDE Account for the period of April 2017 to March 2018. The same resolution defined the amounts for the period of April 2018 to March 2020.

 

( 26 ) COST OF ELECTRIC ENERGY

 

   

Consolidated

   

2018

 

2017

Electricity Purchased for Resale

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Itaipu Binacional

 

750,502

 

2,025,308

 

595,889

 

1,763,987

PROINFA

 

81,977

 

  250,095

 

73,538

 

  216,474

Energy purchased through auction in  the regulated market and bilateral contracts and spot market

 

  4,659,996

 

11,077,318

 

  4,581,550

 

10,465,641

PIS and COFINS credit

 

  (489,642)

 

  (1,185,978)

 

  (478,219)

 

  (1,134,417)

Subtotal

 

  5,002,833

 

12,166,742

 

  4,772,758

 

11,311,684

                 

Electricity Network Usage Charge

               

Basic network charges

 

487,066

 

1,630,075

 

491,691

 

  988,004

Transmission from Itaipu

 

70,748

 

  198,402

 

66,358

 

  96,896

Connection charges

 

45,840

 

  116,243

 

30,950

 

  90,764

Charges for use of the distribution system

 

13,225

 

  34,647

 

  7,515

 

  29,581

System service charges - ESS net of CONER transfer (*)

 

  (178,222)

 

(138,472)

 

  (75,657)

 

(224,185)

Reserve energy charges - EER

 

  (279)

 

  134,933

 

  (74)

 

(91)

PIS and COFINS credit

 

  (39,749)

 

(189,350)

 

  (47,457)

 

(87,399)

Subtotal

 

398,629

 

1,786,478

 

473,326

 

  893,571

                 

Total

 

  5,401,462

 

13,953,219

 

  5,246,084

 

12,205,255

                 

(*) Energy reserve account

               

 

 

Consolidated

 

2018

 

2017

Electricity Purchased for Resale - in GWh (*)

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Itaipu Binacional

2,806

 

  8,310

 

2,972

 

  8,806

PROINFA

282

 

806

 

  297

 

834

Energy purchased through auction in  the regulated market and bilateral contracts and spot market

14,956

 

  45,542

 

  16,387

 

  48,965

Total

18,044

 

  54,659

 

  19,656

 

  58,605

 

 

69


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 27 ) OPERATING COSTS AND EXPENSES

 

                                               
 

3rd quarter

 

 

 

 

   

 

 

 

Operating Expenses

   

 

 

 

Operating costs

 

Services Rendered to Third Parties

 

Sales

 

General

 

Other

 

Total

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

Personnel

220,028

 

  217,549

 

-

 

1

 

43,873

 

  40,862

 

  80,188

 

  70,769

 

-

 

-

 

344,089

 

  329,180

Private Pension Plans

  22,477

 

  28,483

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

22,477

 

  28,483

Materials

  56,796

 

  62,466

 

  199

 

558

 

2,753

 

  (305)

 

  2,309

 

  6,733

 

-

 

-

 

62,057

 

 69,452

Third party services

  45,288

 

  59,930

 

  659

 

501

 

41,483

 

  40,466

 

  74,480

 

  72,923

 

-

 

-

 

161,910

 

  173,821

Depreciation and amortization

290,664

 

  290,885

 

-

 

-

 

1,002

 

  1,304

 

  24,696

 

  21,140

 

-

 

-

 

316,362

 

  313,329

Costs of infrastructure construction

-

 

-

 

  462,799

 

598,698

 

  -

 

-

 

-

 

-

 

-

 

-

 

462,799

 

  598,698

Others

  26,521

 

  39,115

 

(1)

 

  (3)

 

67,824

 

  52,498

 

  85,098

 

  27,815

 

  106,629

 

  105,702

 

286,071

 

  225,127

Collection fees

-

 

  2,915

 

-

 

-

 

22,058

 

  18,045

 

-

 

-

 

-

 

-

 

22,058

 

  20,960

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

45,495

 

  32,817

 

-

 

-

 

-

 

-

 

45,495

 

  32,817

Leases and rentals

  11,411

 

  12,957

 

-

 

-

 

  -

 

33

 

  5,512

 

  4,698

 

-

 

-

 

16,923

 

  17,688

Publicity and advertising

  8

 

  60

 

-

 

-

 

  -

 

41

 

  4,813

 

  4,527

 

-

 

-

 

  4,821

 

  4,628

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

  -

 

  (40)

 

  68,852

 

  8,402

 

-

 

-

 

68,852

 

  8,362

Donations, contributions and subsidies

562

 

  17

 

-

 

-

 

  -

 

-

 

  1,045

 

704

 

-

 

-

 

  1,607

 

  721

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

-

 

-

 

-

 

-

 

  -

 

-

 

-

 

-

 

  35,309

 

  50,414

 

35,309

 

  50,414

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

  -

 

-

 

-

 

-

 

  71,327

 

  71,294

 

71,327

 

  71,294

Amotization of the risk premium paid -GSF

  4,267

 

  2,398

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

  4,267

 

  2,398

Fee for the use of water

  3,892

 

  1,402

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

  3,892

 

  1,402

Others

  6,381

 

  19,365

 

(1)

 

  (3)

 

  271

 

  1,603

 

  4,876

 

  9,485

 

(7)

 

(16,006)

 

11,520

 

 14,443

Total

661,775

 

  698,427

 

  463,655

 

599,755

 

  156,935

 

134,824

 

  266,771

 

199,380

 

  106,629

 

  105,702

 

  1,655,765

 

1,738,089

                                               
                                               
                                               
 

Nine months

 

 

 

 

   

 

 

 

Operating Expenses

   

 

 

 

Operating costs

 

Services Rendered to Third Parties

 

Sales

 

General

 

Other

 

Total

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

Personnel

662,516

 

  639,033

 

-

 

2

 

  127,140

 

126,445

 

  244,566

 

232,862

 

-

 

-

 

  1,034,222

 

  998,342

Private Pension Plans

  67,432

 

  85,426

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

67,432

 

  85,426

Materials

166,750

 

  162,061

 

  552

 

856

 

6,676

 

  4,432

 

  14,058

 

  14,659

 

-

 

-

 

188,036

 

 182,008

Third party services

148,794

 

  198,894

 

  1,706

 

  1,285

 

  121,223

 

123,734

 

  226,840

 

224,297

 

-

 

-

 

498,563

 

  548,210

Depreciation and amortization

906,401

 

  852,521

 

-

 

-

 

3,098

 

  4,146

 

  68,032

 

  70,109

 

-

 

-

 

977,531

 

  926,776

Costs of infrastructure construction

-

 

-

 

1,203,405

 

  1,478,990

 

  -

 

-

 

-

 

-

 

-

 

-

 

  1,203,405

 

1,478,990

Others

  52,167

 

  117,091

 

(5)

 

  (5)

 

  175,849

 

167,722

 

  153,439

 

174,243

 

  295,955

 

  299,048

 

677,405

 

  758,098

Collection fees

-

 

  8,741

 

-

 

-

 

62,724

 

  52,090

 

-

 

-

 

-

 

-

 

62,724

 

  60,831

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

  113,737

 

118,885

 

-

 

-

 

-

 

-

 

113,737

 

  118,885

Leases and rentals

  32,776

 

  38,832

 

-

 

-

 

  -

 

  (128)

 

  16,622

 

  14,055

 

-

 

-

 

49,398

 

  52,759

Publicity and advertising

  9

 

  187

 

-

 

-

 

  -

 

41

 

  11,014

 

  12,040

 

-

 

-

 

11,023

 

  12,267

Legal, judicial and indemnities

-

 

-

 

-

 

-

 

  -

 

  (40)

 

  112,603

 

122,025

 

-

 

-

 

112,603

 

  121,985

Donations, contributions and subsidies

596

 

  71

 

-

 

-

 

  -

 

  2

 

  3,213

 

  3,262

 

-

 

-

 

  3,809

 

  3,335

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

-

 

-

 

-

 

-

 

  -

 

-

 

-

 

-

 

  87,719

 

  99,689

 

87,719

 

  99,689

Amortization of concession intangible asset

-

 

-

 

-

 

-

 

  -

 

-

 

-

 

-

 

  214,122

 

  215,526

 

214,122

 

  215,526

Amotization of the risk premium paid -GSF

  9,813

 

  7,195

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

  9,813

 

  7,195

Fee for the use of water

  8,170

 

  6,365

 

-

 

-

 

  -

 

-

 

-

 

-

 

-

 

-

 

  8,170

 

  6,365

Impairment Reversal

-

 

-

 

-

 

-

 

  -

 

-

 

-

 

-

 

(5,837)

 

-

 

(5,837)

 

-

Others

803

 

  55,701

 

(5)

 

  (5)

 

(612)

 

(3,128)

 

  9,987

 

  22,861

 

(49)

 

(16,167)

 

10,124

 

  59,262

Total

 2,004,060

 

2,055,025

 

1,205,658

 

 1,481,128

 

  433,986

 

426,479

 

  706,936

 

716,170

 

  295,955

 

  299,048

 

 4,646,595

 

4,977,850

 

 

70


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 28 ) FINANCE INCOME (COSTS)

 

 

Consolidated

 

3rd quarter 2018

 

Nine months 2018

 

3rd quarter 2017

 

Nine months 2017

Financial income

             

Income from financial investments

54,792

 

175,598

 

94,177

 

383,653

Late payment interest and fines

70,170

 

203,103

 

60,858

 

203,693

Adjustment for inflation of tax credits

7,798

 

12,560

 

9,866

 

14,821

Adjustment for inflation of escrow deposits

10,277

 

28,083

 

13,847

 

39,911

Adjustment for inflation and exchange rate changes

21,658

 

50,766

 

20,848

 

50,125

Discount on purchase of ICMS credit

5,622

 

24,617

 

3,501

 

9,281

Adjustments to the sector financial asset (note 8)

22,896

 

44,711

 

  (1,105)

 

  -

PIS and COFINS on other finance income

  (11,756)

 

  (34,613)

 

  (10,118)

 

  (37,298)

PIS and COFINS on interest on capital

  -

 

10

 

  (1,545)

 

  (1,574)

Others

31,131

 

73,983

 

15,224

 

46,283

Total

212,587

 

578,817

 

205,553

 

708,896

               

Finance costs

             

Interest on debts

  (321,098)

 

  (1,002,617)

 

  (393,441)

 

  (1,321,202)

Adjustment for inflation and exchange rate changes

  (136,423)

 

  (299,148)

 

  (98,415)

 

  (436,458)

(-) Capitalized interest

7,475

 

20,284

 

8,057

 

42,215

Adjustments to the sector financial liability ( note 8)

2,521

 

  -

 

  (30,390)

 

  (80,781)

Use of public asset - UBP

  (5,196)

 

  (13,691)

 

  (1,031)

 

  (4,660)

Others

  (38,840)

 

  (115,811)

 

  (33,732)

 

  (105,717)

Total

  (491,560)

 

  (1,410,983)

 

  (548,953)

 

  (1,906,602)

               

Finance expense, net

  (278,973)

 

  (832,166)

 

  (343,400)

 

  (1,197,706)

 

  

Interests were capitalized at an average rate of 8.16% p.a. in the nine months periods of 2018 (9.40% p.a. in the nine months periods of 2017) on qualifying assets, in accordance with CPC 20 (R1) and IAS 23.

In line item of adjustment for inflation and exchange rate changes, the expense includes the effects of gains of R$ 870,138  in the nine months periods of 2018 (loss of R$ 299,160 in the nine months periods of 2017) on derivative instruments (note 32).

 

29 ) SEGMENT INFORMATION

 

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

Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Prices charged between segments are determined based on similar market transactions. Note 1 presents the subsidiaries according to their areas of operation and provides further information on each subsidiary and its business line and segment.

As of 2018, due to the way the Group’s new management monitors the segment results, intangible assets acquired in business combination that were previously allocated to the respective segments started to be presented in the parent company in which it is recorded, in the segment “Others.” In order to keep the comparability, 2017’ information are been disclosed in the same criteria.

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

 

71


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

     

Generation (conventional source)

                           

Nine months 2018

Distribution

   

Generation
(renewable source)

 

Commercialization

 

Services

 

Subtotal

 

Other (*)

 

Elimination

 

Total

                                   

Net operating revenue

17,301,241

 

  499,617

 

1,071,568

 

  2,531,852

 

46,027

 

21,450,305

 

  -

 

  -

 

21,450,306

(-) Intersegment revenues

5,663

 

  359,794

 

  348,667

 

  1,803

 

333,677

 

  1,049,604

 

  -

 

(1,049,604)

 

  -

Cost of electric energy

  (11,917,907)

 

(67,625)

 

(261,682)

 

(2,420,352)

 

  -

 

  (14,667,567)

 

  -

 

714,347

 

  (13,953,219)

Operating costs and expenses

(3,111,095)

 

(73,053)

 

(248,216)

 

  (31,285)

 

  (300,574)

 

(3,764,223)

 

  (25,975)

 

335,257

 

(3,454,942)

Depreciation and amortization

  (570,361)

 

(87,618)

 

(467,870)

 

(1,795)

 

  (16,821)

 

(1,144,465)

 

  (47,188)

 

  -

 

(1,191,653)

Income from electric energy service

  1,707,540

 

  631,115

 

  442,466

 

80,223

 

62,309

 

  2,923,654

 

  (73,163)

 

  -

 

  2,850,491

Equity

  -

 

  240,982

 

  -

 

-

 

  -

 

240,982

 

  -

 

  -

 

240,982

Finance income

413,535

 

  54,899

 

  94,610

 

32,122

 

4,458

 

599,624

 

15,996

 

  (36,803)

 

578,817

Finance expenses

  (662,568)

 

(259,824)

 

(469,410)

 

  (45,379)

 

  (5,106)

 

(1,442,287)

 

  (5,499)

 

36,803

 

(1,410,983)

Profit (loss) before taxes

  1,458,507

 

  667,171

 

  67,667

 

66,966

 

61,661

 

  2,321,973

 

  (62,666)

 

  -

 

  2,259,307

Income tax and social contribution

  (537,381)

 

(131,776)

 

(55,682)

 

  (24,032)

 

  (15,489)

 

  (764,360)

 

857

 

  -

 

  (763,503)

Profit (loss) for the period

921,126

 

  535,395

 

  11,985

 

42,934

 

46,172

 

  1,557,613

 

  (61,809)

 

  -

 

  1,495,804

Total assets (**)

25,677,109

 

  7,070,885

 

12,655,398

 

  1,509,467

 

468,671

 

47,381,529

 

10,045,769

 

  (12,716,025)

 

44,711,274

Purchases of PP&E and intangible assets

  1,152,468

 

  5,785

 

  173,956

 

  2,136

 

35,034

 

  1,369,379

 

465

 

  -

 

  1,369,844

                                   
                                   

Nine months 2017 (**)

Distribution

 

Generation (conventional source)

 

Generation
(renewable source)

 

Commercialization

 

Services

 

Subtotal

 

Other (*)

 

Elimination

 

Total

Net operating revenue

15,320,657

 

  563,637

 

  996,327

 

  2,362,076

 

41,296

 

19,283,993

 

1,280

 

  -

 

19,285,274

(-) Intersegment revenues

6,221

 

  331,662

 

  371,592

 

  7,833

 

304,699

 

  1,022,006

 

  -

 

(1,022,006)

 

  -

Cost of electric energy

  (10,379,696)

 

(98,674)

 

(223,797)

 

(2,219,912)

 

  -

 

  (12,922,079)

 

  -

 

716,824

 

  (12,205,255)

Operating costs and expenses

(3,380,696)

 

(125,355)

 

(276,862)

 

  (32,537)

 

  (285,255)

 

(4,100,705)

 

  (40,025)

 

305,182

 

(3,835,548)

Depreciation and amortization

  (524,223)

 

(90,427)

 

(461,530)

 

(2,409)

 

  (14,384)

 

(1,092,973)

 

  (49,329)

 

  -

 

(1,142,302)

Income from electric energy service

  1,042,263

 

  580,843

 

  405,729

 

115,051

 

46,355

 

  2,190,241

 

  (88,073)

 

  -

 

  2,102,168

Equity

  -

 

  252,709

 

  -

 

-

 

  -

 

252,709

 

  -

 

  -

 

252,709

Finance income

472,317

 

  92,188

 

  106,957

 

18,052

 

7,260

 

696,774

 

25,037

 

  (12,915)

 

708,896

Finance expenses

  (951,288)

 

(357,266)

 

(494,239)

 

  (42,799)

 

  (5,005)

 

(1,850,596)

 

  (68,921)

 

12,915

 

(1,906,602)

Profit (loss) before taxes

563,292

 

  568,476

 

  18,448

 

90,304

 

48,610

 

  1,289,129

 

  (131,957)

 

  -

 

  1,157,171

Income tax and social contribution

  (235,340)

 

(99,848)

 

(50,044)

 

  (29,467)

 

  (10,861)

 

  (425,560)

 

13,879

 

  -

 

  (411,680)

Profit (loss) for the period

327,952

 

  468,628

 

(31,597)

 

60,837

 

37,749

 

863,569

 

  (118,077)

 

  -

 

745,490

Total assets (**)

22,040,918

 

  7,113,427

 

12,856,002

 

  1,378,814

 

454,961

 

43,844,122

 

  9,103,854

 

  (11,665,064)

 

41,282,912

Purchases of PP&E and intangible assets

  1,264,243

 

  3,197

 

  565,671

 

  2,100

 

40,909

 

  1,876,120

 

751

 

  -

 

  1,876,871

 

(*) Others – refer basically to assets and transactions which are not related to any of the identified segments. Of total assets, the amount of R$ 9,790,873 reffers to the investment of CPFL Energia in the subsidiaries ( R$ 8,557,673 in December 31, 2017).

(**)For total assets, the balances refer to December 31, 2017.

 

( 30 ) RELATED PARTY TRANSACTIONS

 

At of September 30, the Company’s controlling shareholders are as follows:

·   State Grid Brazil Power Participações S.A.

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

·   ESC Energia S.A.

Subsidiary of State Grid Brazil Power Participações S.A.

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

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

The main transactions are disclosed in note 30 to the financial statements for the year ended December 31, 2017:

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

The total compensation of key management personnel in the nine months periods of 2018, in accordance with CVM Decision 560/2008, was R$ 57,440 (R$ 50,675 in the nine months periods of 2017). This amount comprises R$ 56,018 (R$ 49,625 in the nine months periods of 2017) in respect of short-term benefits and R$ 1,478 (R$ 925 in the nine months periods of 2017) of post-employment benefits, and a recovery of R$ 56 of expenses related to other long-term benefits ( R$ 126 in the nine months periods of 2017) .

 

72


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

Transactions involving controlling shareholders, entities under common control or  significant influence and joint ventures:

 

 Consolidated

 

ASSETS

 

LIABILITIES

 

INCOME

 

EXPENSES

 

September 30, 2018

 

December 31, 2017

 

September 30, 2018

 

December 31, 2017

 

Nine months 2018

 

Nine months 2017

 

Nine months 2018

 

Nine months 2017

Advances

                             

BAESA – Energética Barra Grande S.A.

-

 

-

 

665

 

691

 

-

 

  -

 

-

 

  -

Foz do Chapecó Energia S.A.

-

 

-

 

943

 

979

 

-

 

  -

 

-

 

  -

ENERCAN - Campos Novos Energia S.A.

-

 

-

 

  1,169

 

  1,212

 

-

 

  -

 

-

 

  -

EPASA - Centrais Elétricas da Paraiba

-

 

-

 

424

 

440

 

-

 

  -

 

-

 

  -

                               

Energy purchase and sales, and charges

                             

Entities under common control (State Grid of China subsidiaries)

-

 

-

 

53,154

 

13,330

 

-

 

  -

 

  112,070

 

  65,075

BAESA – Energética Barra Grande S.A.

-

 

-

 

  4,166

 

13,169

 

-

 

  -

 

  34,574

 

  50,527

Foz do Chapecó Energia S.A.

-

     

77,209

 

37,415

 

-

 

  -

 

  371,501

 

  284,399

ENERCAN - Campos Novos Energia S.A.

867

 

823

 

79,024

 

51,381

 

  8,075

 

6,568

 

  266,583

 

  211,011

EPASA - Centrais Elétricas da Paraiba

-

 

-

 

46,964

 

19,458

 

-

 

  -

 

  118,043

 

  94,768

                               

Intangible Assets, property plant and equipment, materials and service rendered

                             

BAESA – Energética Barra Grande S.A.

2

 

153

 

-

 

-

 

  1,228

 

1,181

 

-

 

  -

Foz do Chapecó Energia S.A.

13

 

  2

 

-

 

-

 

  1,396

 

1,307

 

-

 

  -

ENERCAN - Campos Novos Energia S.A.

-

 

152

 

-

 

-

 

12

 

1,242

 

-

 

  -

EPASA - Centrais Elétricas da Paraíba S.A.

633

 

416

 

-

 

-

 

226

 

(544)

 

-

 

  -

                               

Intragroup loans

                             

EPASA - Centrais Elétricas da Paraíba S.A.

-

 

-

 

-

 

-

 

1

 

  327

 

-

 

  -

                               

Dividends and interest on capital

                   

  -

 

-

 

  -

BAESA – Energética Barra Grande S.A.

-

 

108

 

-

 

-

 

-

 

  -

 

-

 

  -

Chapecoense Geração S.A.

14,129

 

  32,734

 

-

 

-

 

-

 

  -

 

-

 

  -

ENERCAN - Campos Novos Energia S.A.

50,649

 

  21,184

 

-

 

-

 

-

 

  -

 

-

 

  -

EPASA - Centrais Elétricas da Paraiba

33,779

 

-

     

-

 

-

           
                               

Others

                             

Instituto CPFL

-

 

-

 

-

 

-

 

-

 

  -

 

  3,657

 

2,893

 

 

( 31 ) RISK MANAGEMENT

 

The risk management structure and the main risk factors that affect the Group’s business are disclosed in note 32 to the financial statements for the year ended December 31, 2017.

 

( 32 ) FINANCIAL INSTRUMENTS

 

The main financial instruments, at fair value and/or the carrying amount is significantly different of the respective fair value, classified in accordance with the Group’s accounting practices, are:

           

Consolidated

           

September 30, 2018

 

Note

 

Category / Measurement

 

Level(*)

Carrying amount

 

Fair value

Assets

               

Cash and cash equivalent

5

 

(a)

 

Level 1

513,871

 

513,871

Cash and cash equivalent

5

 

(a)

 

Level 2

  3,064,967

 

  3,064,967

Derivatives

32

 

(a)

 

Level 2

916,404

 

916,404

Derivatives - Zero-cost collar

32

 

(a)

 

Level 3

14,813

 

14,813

Concession financial asset - distribution

10

 

(a)

 

Level 3

  7,115,809

 

  7,115,809

           

11,625,864

 

11,625,864

                 

Liabilities

               

Borrowings - principal and interest

16

 

(b)

 

Level 2 (***)

  4,979,510

 

(4,972,062)

Borrowings - principal and interest (**)

16

 

(a)

 

Level 2

  6,328,797

 

  6,328,797

Debentures - Principal and interest

17

 

(b)

 

Level 2 (***)

10,232,871

 

  (10,074,744)

Derivatives

32

 

(a)

 

Level 2

39,999

 

39,999

           

21,581,177

 

21,415,602

(*) Refers to the hierarchy for fair value measurement

               

(**) As a result of the initial designation of this financial liability, the consolidated balances reported a gain of  R$ 34.584 in nine months of 2018
 (a loss of R$ 61.378 in the 9 months of 2017 ).

(***) Only for disclosure purposes, in accordance with CPC 40 (R1) / IFRS 7

             
                 

Key

               

Category:

               

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

               

(b) - Measured at amortized cost

           

 

73


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

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

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

·       Financial liabilities: (i) trade payables, (ii) regulatory charges, (iii) use of public asset, (iv) consumers and concessionaires, (v) FNDCT/EPE/PROCEL, (vi) collection agreement, (vii) reversal fund, (viii) payables for business combination, (ix) tariff discounts – CDE and (x) sector financial liability.

In addition, in the nine months periods of 2018 there were no transfers between the fair value hierarchy levels.

 

a)     Measurement of financial instruments

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

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

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

The three levels of the fair value hierarchy are:

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

Level 2: Observable inputs other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);

Level 3: Instruments whose relevant factors are not observable market inputs.

 

As the distribution concessionaries classified the respective concession financial assets as fair value through profit or loss, the relevant factors for fair value measurement are not publicly observable. Therefore, the fair value hierarchy classification is level 3. The movements and respective gains (losses) in profit for or loss at the nine months periods are R$ 310,779 (R$ 97,155 in the nine months periods of 2017) and the main assumptions are described in note 10.

Additionally, the main assumptions used in the fair value measurement of the zero-cost collar derivative, the fair value hierarchy of which is Level 3, are disclosed in note 32 b.1.

The Company recognizes in “Investments at cost” in the 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. As Investco’s shares are not traded on the stock exchange and the main objective of its operations is to generate electric energy for commercialization by the shareholders holding the concession, the Company opted to recognize the investment at cost.

 

b)    Derivatives

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

The hedging instruments entered into by the Group are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodic adjustments. Furthermore, in 2015 the subsidiary CPFL Geração contracted a zero-cost collar derivative (see item b.1 below).

 

 

74


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

As a large part of the derivatives entered into by the subsidiaries have their terms fully aligned with the hedged debts, and in order to obtain more relevant and consistent accounting information through the recognition of income and expenses, these debts were designated for the accounting recognition at fair value (note 16). Other debts that have terms different from the derivatives contracted as a hedge continue to be recognized at amortized cost. Furthermore, the Group did not adopt hedge accounting for transactions with derivative instruments.

At September 30, 2018, the Group had the following swap transactions, all traded on the over-the-counter market:

   

Fair values (carrying amounts)

                       

Strategy

 

Assets

 

Liabilities

 

Fair value, net

 

Values at cost, net (1)

 

Gain (loss) on mark to market

 

Currency / debt index

 

Currency /swap index

 

Maturity range

 

Nocional

Derivatives to hedge debts designated at fair value

                               

Exchange rate hedge

                                   

Bank Loans - Law 4.131

 

  858,569

 

(1,915)

 

  856,654

 

  896,723

 

(40,070)

 

 US$ + (Libor 3 months + 0.8% to 3.0%) or (1.93% to 4.32%)

 

99.80% to 116% of CDI

 

Oct-18 to Mar-22

 

4,556,539

Bank Loans - Law 4.131

 

  35,276

 

(6,909)

 

  28,367

 

43,379

 

(15,011)

 

 Euro + 0.42% to 0.96%

 

102% to 105.8% of CDI

 

Apr-19 to Mar-22

 

  879,500

   

  893,845

 

(8,824)

 

  885,021

 

  940,102

 

(55,081)

               
                                     

Derivatives to hedge debts  not designated at fair value

                               

Price index hedge

                                   

Debentures

 

  22,560

 

(9,296)

 

  13,264

 

20,839

 

(7,575)

 

IPCA + 5.8% to 5.86%

 

100.15% to 104.3% of CDI

 

Apr-19 to Aug-25

 

  487,069

                                     

Interest rate hedge

                                   

Debentures / Bank Loans - Law 4.131

 

-

 

(21,879)

 

(21,879)

 

  (19,391)

 

(2,488)

 

CDI

 

interest of 6.61% to 8.02%

 

Jan-19

 

8,336,888

   

-

 

(21,879)

 

(21,879)

 

  (19,391)

 

(2,488)

               
                                     

Other (2):

                 

 

               

Zero cost collar

 

  14,813

 

-

 

  14,813

 

  742

 

  14,070

 

US$

 

(note 32 b.1)

 

From Jul-18 to Sep-20

 

  49,077

                                     

Total

 

  931,217

 

(39,999)

 

  891,219

 

  942,292

 

(51,073)

               
                                     

Current

 

  446,815

 

  (32,648)

                           

Noncurrent

 

  484,402

 

  (7,350)

                           

 

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

(1) The value at cost are the derivative amount without the respective mark to market, while the notional refers to the balance of the debt and is reduced according to the respective amortization;

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

 

 

 

Consolidated

 

At December 31, 2017

 

Interest, inflation adjustment, exchange rate and mark to market

 

Repayment

 

At September 30, 2018

Derivatives

             

To hedge debts designated at fair value

526,148

 

928,704

 

  (514,750)

 

  940,102

To hedge debts not designated at fair value

17,881

 

  (13,315)

 

(3,118)

 

  1,448

Other (zero cost collar)

-

 

11,995

 

(11,253)

 

  742

Mark to market (*)

  9,095

 

  (60,168)

 

-

 

(51,073)

 

553,124

 

867,216

 

  (529,121)

 

  891,219

 

(*) The effects on the income and comprehensive income of 2018 related to the fair value adjustments (MTM) of the derivatives are: (i) gain of R$ 3,936 for the debts designated at fair value, (ii) a loss of R$ 18,244 for non- designated at fair value and (iii) loss of R$ 37,988 for other derivatives (zero cost collar).

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

The Group has recognized gains and losses on their derivatives. However, as these derivatives are used as a hedging instrument, these gains and losses minimized the impacts of fluctuations in exchange and interest rates on the hedged debts. For the quarters and nine months periods ended at September 30, 2018 and 2017, the derivatives generated the following impacts on the consolidated profit or loss, recognized in the line item of Finance costs on adjustment for inflation and exchange rate changes and in the consolidated comprehensive income in the credit risk in the market to market.

75

 


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

 

Gain (Loss) on income

 

Gain (Loss) in comprehensive income

 

2018

 

2017

 

2018

Hedged risk / transaction

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

                       
                       

Interest rate variation

  (7,922)

 

(13,315)

 

  330

 

(161)

 

  -

 

  -

Mark to Market

  (13,512)

 

(17,940)

 

4,290

 

9,637

 

  113

 

(267)

Exchange variation

281,435

 

  940,699

 

  (204,424)

 

(323,480)

 

  -

 

  -

Mark to Market

  (12,454)

 

(39,306)

 

(660)

 

  14,844

 

12

 

  (2,359)

             

  1

       
 

247,547

 

  870,138

 

  (200,464)

 

(299,160)

 

  125

 

  (2,626)

 

 

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

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

The total amount contracted was US$ 111,817, with due dates between October 1, 2015 and September 30, 2020. At September 30, 2018, the total amount contracted was US$ 49,077, considering the options already settled until this date. The strike prices of the dollar options vary from R$ 4.20 to R$ 4.40 for put options and from R$ 5.40 to R$7.50 for call options.

These options were measured at fair value in a recurring manner, as required by IFRS 9 /CPC 48. The fair value of the options that are part of this transaction was calculated based on the following assumptions:

 

Valuation technique(s) and key information

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

Significant unobservable inputs

Volatility determined based on the average market pricing calculations, future dollar and other variables applicable to this specific transaction, with average variation of 22.64%.

Relationship between unobservable inputs and fair value (sensitivity)

A slight rise in long-term volatility, analyzed separately, would result in an insignificant increase in fair value. If the volatility were 10% higher and all the other variables remained constant, the net carrying amount (asset) would increase by R$ 1,061, resulting in a net asset of R$ 15,874.

 

The following table reconciles the opening and closing balances of the call and put options for the nine months periods of 2018, as required by IFRS 13/CPC 46:

 

76


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

   

Consolidated

   

Asset

 

Liability

 

Net

At December 31, 2017

 

  52,058

 

  -

 

  52,058

Measurement at fair value

 

(25,992)

 

  -

 

(25,992)

Net cash of settlement flows

 

(11,253)

 

  -

 

(11,253)

At September 30, 2018

 

  14,813

 

  -

 

  14,813

 

The fair value measurement of these financial instruments was recognized as finance income (expense) of the period, and no effects were recognized in other comprehensive income.

c) Sensitivity analysis

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

When the risk exposure is considered asset, the risk to be taken into account is a reduction in the pegged indexes, due to a consequent negative impact on the Group’s profit or loss. Similarly, if the risk exposure is considered liability, the risk is of an increase in the pegged indexes and the consequent negative effect on the profit or loss. The Group therefore quantify the risks in terms of the net exposure of the variables (dollar, euro, CDI, IGP-M, IPCA, TJLP and SELIC), as shown below:

c.1)  Changes in exchange rates

Considering that the net exchange rate exposure at September 30, 2018 is maintained, the simulation of the effects by type of financial instrument for three different scenarios would be:

   

 Consolidated

           

Decrease (increase)

Instruments

 

Exposure (a)

 

Risk

 

Exchange appreciation / depreciation (b)

 

Currency appreciation /  depreciation  of 25% (c)

 

Currency appreciation / depreciation of 50% (c)

Financial asset instruments

 

(5,425,715)

     

   (270,750)

 

   1,153,366

 

2,577,482

Derivatives - Plain Vanilla Swap

 

  5,514,260

     

275,169

 

  (1,172,188)

 

   (2,619,546)

   

   88,545

 

drop in the dollar

 

4,419

 

   (18,822)

 

(42,064)

                     

Financial liability instruments

 

   (903,826)

     

  (74,761)

 

   169,886

 

414,533

Derivatives - Plain Vanilla Swap

 

922,365

     

   76,294

 

  (173,371)

 

   (423,035)

   

   18,539

     

1,533

 

  (3,485)

 

   (8,502)

       

drop in the euro

           

Total

 

107,084

     

5,952

 

   (22,307)

 

(50,566)

                     
                     

Effects in the comprehensive income of the period

   

4,097

 

   (14,482)

 

(33,062)

Effects in the income of the period

   

1,855

 

  (7,825)

 

(17,505)

                     
                     
           

Decrease (increase) in P&L - R$ thousand

Instruments

 

Exposure
US$ thousand (a)

 

Risk

 

Exchange depreciation (b)

 

Currency depreciation of 25% (c)

 

Currency depreciation of 50% (c)

Derivatives zero-cost collar

 

49,077

 (d)

raise in the dollar

 

   (3,173)

 

   (19,861)

 

(36,549)

 

(a) The exchange rate considered at 09/30/2018 was R$ 4.00 per US$ 1.00 and R$ 4.65 per €$ 1.00.

(b) As per the exchange rate curves obtained from information made available by B3 S.A., with the exchange rate being considered at R$ 4.20 and 5.04, and the currency depreciation at 4.99% and 8.27% for US$ and €$, respectively at 09/30/2018.

(c) As required by CVM Instruction No. 475/2008, the percentage increases in the ratios applied refer to the information made available by the B3 S.A..

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

 

 

77


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Except for the zero-cost collar, as the net exchange exposure of the dollar and the euro for the other derivative instruments is an asset, the risk is a drop in the dollar, and the euro,  therefore, the exchange rate is appreciated by 25% and 50% in relation to the probable exchange rate.

c.2) Changes in interest rates

Assuming that the scenario of net exposure of the financial instruments indexed to floating interest rates at September 30, 2018 is maintained, the net finance cost for the next 12 months for each ofthe three scenarios defined, would be:

                         
   

 Consolidated

               

 Income (expense) in P&L

Instruments

 

Exposure

 

Period Rate

 

Probable scenario rate (a)

 

Probable scenario

 

Raising/Drop index by 25% (b)

 

Raising/Drop index by 50% (b)

Financial asset instruments

 

4,161,577

         

  330,429

 

413,037

 

495,644

Financial liability instruments

 

  (8,620,230)

         

(684,446)

 

  (855,558)

 

(1,026,669)

Derivatives - Plain Vanilla Swap

 

2,639,026

         

  209,539

 

261,923

 

314,308

   

  (1,819,627)

 

6.69%

 

7.94%

 

(144,478)

 

  (180,598)

 

  (216,717)

                         

Financial liability instruments

 

  (153,791)

 

10.04%

 

5.04%

 

  (7,751)

 

(9,689)

 

  (11,627)

                         

Financial liability instruments

 

  (3,757,356)

 

6.73%

 

6.56%

 

(246,483)

 

  (308,103)

 

  (369,724)

                         

Financial liability instruments

 

  (1,764,373)

         

  (83,455)

 

  (62,591)

 

  (41,727)

Derivatives - Plain Vanilla Swap

 

513,113

         

24,270

 

18,203

 

12,135

Concession financial asset

 

7,115,809

         

  336,578

 

252,433

 

168,289

   

5,864,549

 

4.44%

 

4.73%

 

  277,393

 

208,045

 

138,697

                         

Sectorial financial assets and liabilities

 

2,280,559

         

  181,761

 

136,320

 

90,880

Financial liability instruments

 

  (121,053)

         

  (9,648)

 

(7,236)

 

(4,824)

   

2,159,506

 

6.55%

 

7.97%

 

  172,113

 

129,084

 

86,056

                         

Total

 

2,293,281

         

50,794

 

  (161,261)

 

  (373,315)

                         

Effects in accumulated comprehensive income

       

9

 

12

 

14

Effects in the income of the period

         

50,785

 

  (161,273)

 

  (373,329)

 

(a)    The indexes were obtained from information available in the market.

(b)    As required by CVM Instruction number 475/2008, the percentages of increase were applied to the indexes in the probable scenario.

 

Additionally, the debts exposed to pre-fixed indexes would generate an expense of R$ 624,162.

 

78


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

( 33 ) NON-CASH TRANSACTIONS

 

 

Consolidated

 

September 30, 2018

 

December 31, 2017

Transactions resulting from business combinations

 

 

 

Concession financial asset

 -  

 

 (12,338)

Intangible assets

 -  

 

 (4,800)

Property, plant and equipment

 -  

 

 (22,165)

 

 -  

 

 (39,303)

 

 

 

 

Other transactions

 

 

 

Interest capitalized in property, plant and equipment

 8,077

 

 27,755

Interest capitalized in concession intangible asset - distribution infraestruture

 12,208

 

 14,460

Transfer between property, plant and equipment and other assets

 5,239

 

 39,257

 

 

( 34 ) SIGNIFICANT FACT AND EVENTS AFTER THE REPORTING PERIOD

 

Annual Tariff Adjustment – CPFL Piratininga

On October 16, 2018, the ANEEL’s Collegiate Board approved the annual tariff adjustment (“RTA”) for 2018 of the subsidiary CPFL Piratininga. The tariffs were adjusted by an average 20.01%, of which 8.83% related to the economic adjustment and 11.18% to the financial components, in relation to the economic base tariffs defined in the last ordinary tariff event (RTA/2017). The average effect to be perceived by the consumers is 19.25% (as disclosed in the Ratifying Resolution), when compared to the application tariffs defined in the RTA occurred in October 2017. The new tariffs are effective from October 23, 2018 to October 22, 2019.

 

79


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

OTHER RELEVANT INFORMATION

 

Shareholders of CPFL Energia S/A holding more than 5% of the shares of the same type and class, as of September 30, 2018:

                 

Shareholders

 

Common shares

 

Interest - %

       

State Grid Brazil Power Participações Ltda.

 

730,435,698

 

 71.76

       

ESC Energia S.A.

 

234,086,204

 

  23.00

       

Other shareholders

 

53,392,844

 

  5.25

       

Total

 

  1,017,914,746

 

  100.00

       
                 

Quantity and characteristic of secutiries held by directly or indirectly Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of September 30, 2018 and December 31, 2017:

                 
   

September 30, 2018

 

December 31, 2017

Shareholders

 

Common shares

 

Interest - %

 

Common shares

 

Interest - %

Controlling shareholders

 

964,521,902

 

  94.75

 

964,521,902

 

  94.75

Administrator

 

  -

 

-

 

  -

 

-

Members of the Executive Officers

 

  189

 

  0.00

 

  189

 

  0.00

Members of the Board of Directors

 

  -

 

-

 

  -

 

-

Fiscal Council  Members

 

  -

 

-

 

  -

 

-

Other shareholders

 

53,392,655

 

  5.25

 

53,392,655

 

  5.25

Total

 

  1,017,914,746

 

  100.00

 

  1,017,914,746

 

  100.00

Outstanding shares - free float

 

53,392,655

 

  5.25

 

53,392,655

 

  5.25

                 

 

 

SHAREHOLDING STRUCTURE

 3rd quarter of 2018

 

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

 

964,521,902

94.75%

100.00%

  -

0.00%

0.00%

  964,521,902

94.75%

 

1.1

 Esc Energia S.A.

15.146.011/0001-51

234,086,204

23.00%

100.00%

  -

0.00%

0.00%

  234,086,204

23.00%

January 23, 2017

1.2

 State Grid Brazil Power Participações Ltda.

26.002.119/0001-97

730,435,698

71.76%

100.00%

  -

0.00%

0.00%

  730,435,698

71.76%

November 30, 2017

 

 Noncontrolling shareholders

 

53,392,844

5.25%

100.00%

  -

0.00%

0.00%

  53,392,844

5.25%

 

1.3

 Board of Directors members

07.341.926/001-90

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

November 30, 2017

1.4

 Executive Office members

 

189

0.00%

100.00%

  -

0.00%

0.00%

  189

0.00%

November 30, 2017

1.5

 Other shareholders

 

53,392,655

5.25%

100.00%

  -

0.00%

0.00%

  53,392,655

5.25%

 

 

 Total

 

  1,017,914,746

100.00%

100.00%

  -

0.00%

0.00%

1,017,914,746

100.00%

 

 

 2 - Entity: 1.1 Esc Energia S.A.

CNPJ or CPF

 Quotes/common shares

%

% Total

 Preferred shares

%

% Total

 TOTAL

% Total

 

 

 Controlling shareholders

 

  1,042,392,615

100.00%

100.00%

  -

0.00%

0.00%

1,042,392,615

100.00%

 

 1.1.1

 State Grid Brazil Power Participações Ltda.

26.002.119/0001-97

  1,042,392,615

100.00%

100.00%

  -

0.00%

0.00%

1,042,392,615

100.00%

January 23, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.1.2

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

  1,042,392,615

100.00%

100.00%

  -

0.00%

0.00%

1,042,392,615

100.00%

 

 

 3 - Entity: 1.2 State Grid Brazil Power Participações S.A.

CNPJ or CPF

 Quotes/common shares

%

% Total

 Preferred shares

%

% Total

 TOTAL

% Total

 

 

 Controlling shareholders

 

  14,299,999,999

100.00%

100.00%

  -

0.00%

0.00%

14,299,999,999

100.00%

 

 1.2.1

 International Grid Holdings Limited

 

  14,299,999,999

100.00%

100.00%

  -

0.00%

0.00%

14,299,999,999

100.00%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.2.2

 Top View Grid Investment Limited

 

1

0.00%

100.00%

  -

0.00%

0.00%

  1

0.00%

July 31, 2017

 1.2.3

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

  14,299,999,999

100.00%

100.00%

  -

0.00%

0.00%

14,299,999,999

100.00%

 

 

 4 - Entity: 1.2.1 International Grid Holdings Limited

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%

 

 1.2.1.1

 State Grid International Development Limited

 

1

100.00%

100.00%

  -

0.00%

0.00%

  1

100.00%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.2.1.2

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

1

100.00%

100.00%

  -

0.00%

0.00%

  1

100.00%

 

 

 5 - Entity: 1.2.2 Top View Grid Investment Limited

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%

 

 1.2.2.1

 State Grid International Development Limited

 

1

100.00%

100.00%

  -

0.00%

0.00%

  1

100.00%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.2.2.2

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

1

100.00%

100.00%

  -

0.00%

0.00%

  1

100.00%

 

 

 6 - Entity: 1.2.1.1 State Grid International Development Limited

CNPJ or CPF

 Quotes/common shares

%

% Total

 Preferred shares

%

% Total

 TOTAL

% Total

 

 

 Controlling shareholders

 

  21,429,327,845

100.00%

100.00%

  -

0.00%

0.00%

21,429,327,845

21.32%

 

 1.2.1.1.1

 State Grid International Development Co., Ltd

 

  21,429,327,845

100.00%

100.00%

  -

0.00%

0.00%

21,429,327,845

21.32%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  79,091,019,116

100.00%

100.00%

79,091,019,116

78.68%

 

 1.2.1.1.2

 State Grid Overseas Investment Ltd

 

  -

0.00%

0.00%

  79,091,019,116

100.00%

100.00%

79,091,019,116

78.68%

July 31, 2017

 1.2.1.1.3

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

  21,429,327,845

100.00%

21.32%

  79,091,019,116

100.00%

78.68%

100,520,346,961

100.00%

 

 

 7 - Entity: 1.2.1.1.1 State Grid International Development Co., Ltd

CNPJ or CPF

 Quotes/common shares

%

% Total

 Preferred shares

%

% Total

 TOTAL

% Total

 

 

 Controlling shareholders

 

  7,131,288,000

100.00%

100.00%

  -

0.00%

0.00%

7,131,288,000

100.00%

 

 1.2.1.1.1.1

 State Grid Corporation of China

 

  7,131,288,000

100.00%

100.00%

  -

0.00%

0.00%

7,131,288,000

100.00%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.2.1.1.1.2

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

  7,131,288,000

100.00%

100.00%

  -

0.00%

0.00%

7,131,288,000

100.00%

 

 

 8 - Entity: 1.2.1.1.2 State Grid Overseas Investment Ltd

CNPJ or CPF

 Quotes/common shares

%

% Total

 Preferred shares

%

% Total

 TOTAL

% Total

 

 

 Controlling shareholders

 

100

100.00%

100.00%

  -

0.00%

0.00%

  100

100.00%

 

 1.2.1.1.2.1

 State Grid Corporation of China

 

100

100.00%

100.00%

  -

0.00%

0.00%

  100

100.00%

July 31, 2017

 

 Noncontrolling shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 1.2.1.1.2.2

 Other shareholders

 

  -

0.00%

0.00%

  -

0.00%

0.00%

  -

0.00%

 

 

 Total

 

100

100.00%

100.00%

  -

0.00%

0.00%

  100

100.00%

 

 

 

80


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

The Company is committed to arbitration in the Market Arbitration Chamber, in accordance with the Arbitration

INDEPENDENT AUDITORS' REPORT

 

KPMG Auditores Independentes

Av. Coronel Silva Telles, 977 - 10º andar, Cambuí

13024-001 - Campinas/SP – Brasil

Edifício Dahruj Tower

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

Telephone +55 (19) 3198-6000, Fax +55 (19) 3198-6205

www.kpmg.com.br

 

 

INDEPENDENT AUDITORS’ REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

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

 

To the Shareholders and Board Directors of

CPFL Energia S.A.

Campinas - SP

 

Introduction

We have reviewed the individual and consolidated, interim financial information, of CPFL Energia S.A. (“the Company”), included in the Quarterly Information Form (ITR), for the quarter ended September 30, 2018, which comprises the statement of financial position as of September 30, 2018 and the respective statements of profit or loss and other comprehensive income for the three and nine month periods then ended, and the changes in equity and cash flows for the nine month period then ended, comprising the explanatory notes.

 

Management is responsible for the preparation of the interim financial information in accordance with CPC 21(R1) Technical Pronouncement - Interim Financial Information and International Standard IAS 34 - Interim Financial Reporting, issued by International Accounting Standards Board - IASB, and for presentation of this interim financial information in accordance with the rules issued by Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the quarterly information - ITR. Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of review

We conducted our review in accordance with the Brazilian and International Standard on Review Engagements (NBC TR 2410 - Revisão de Informações Intermediárias Executada pelo Auditor da Entidade and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. The scope of a review is substantially less than an audit conducted in accordance with auditing standards and, consequently, it does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

81


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Conclusion

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

 

Other matters - Statements of Value Added

The individual and consolidated interim financial information, related to statements of value added (DVA) for the nine month period ended September 30, 2018, prepared under the responsibility of the Company's management, and presented as supplementary information for the purposes of IAS 34, were submitted to the same review procedures followed together with the review of the Company's interim financial information. In order to form our conclusion, we evaluated whether these statements are reconciled to the interim financial information and to the accounting records, as applicable, and whether their form and content are in accordance with the criteria set on Technical Pronouncement CPC 09 - Statement of Value Added. Based on our review, nothing has come to our attention that causes us to believe that the accompanying statements of value added are not prepared, in all material respects, in accordance with the individual and consolidated interim financial information taken as a whole.

 

Campinas, November 05, 2018

 

KPMG Auditores Independentes

CRC 2SP014428/O-6

Original report in Portuguese signed by

Marcio José dos Santos

Accountant CRC 1SP252906/O-0

 

 

 

 

 

 

 

82


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Management declaration on financial statements

 

In compliance with the provisions in items V and VI of article 25 of the Brazilian Securities & Exchange Commission (CVM) Instruction No. 480, of December 7, 2009, as amended by CVM Instruction No. 586, of June 8, 2017, the chief executive officers and the officers of CPFL Energia S.A, a publicly traded company, with its registered office at Rodovia Engo Miguel Noel Nascentes Burnier, km 2,5, Parque São Quirino - Campinas - SP -  Brasil, enrolled with the National Register of Legal Entities (CNPJ ) under No. 02.429.144/0001-93, hereby stated that:

 

a)     they have reviewed and discussed, and agree with, the opinions expressed in the opinion of KPMG Auditores Independentes on the interim financial statements (Quarterly Information – ITR) of CPFL Energia for the period ended September 30, 2018;

 

b)    they have reviewed and discussed, and agree with, the interim financial statements (Quarterly Information – ITR) of CPFL Energia for the period ended September 30, 2018;

 

 

Campinas, November 5, 2018.

 

__________________________________

André Dorf

Chief Executive Officer, holding also the function of

Chief Business Development Officer

 

 

__________________________________

Yumeng Zhao

Deputy Chief Executive Officer

 

 

Gustavo Pinto Gachineiro

Chief Institutional Relations Officer

 

 

Gustavo Estrella

Chief Financial and

Investor Relations Officer

 

 

__________________________________

Pan Yuehui

Deputy Chief Financial Officer

 

 

 

__________________________________

Wagner Luiz Schneider de Freitas

Chief Business Planning and

Management Officer

 

 

 

 

__________________________________

Karin Regina Luchesi

Chief Market Operations Officer

 

 

__________________________________

Luis Henrique Ferreira Pinto

Chief Regulated Operations Officer

 

 

 

83


 
 

(Free Translation of the original in Portuguese)

Interim Standard Financial Statements – ITR –  Date: September 30, 2018 - CPFL Energia S.A.

 

Management declaration on independent auditors’ report

 

In compliance with the provisions in items V and VI of article 25 of the Brazilian Securities & Exchange Commission (CVM) Instruction No. 480, of December 7, 2009, as amended by CVM Instruction No. 586, of June 8, 2017, the chief executive officers and the officers of CPFL Energia S.A, a publicly traded company, with its registered office at Rodovia Engo Miguel Noel Nascentes Burnier, km 2,5, Parque São Quirino - Campinas - SP -  Brasil, enrolled with the National Register of Legal Entities (CNPJ ) under No. 02.429.144/0001-93, hereby stated that:

 

a)     they have reviewed and discussed, and agree with, the opinions expressed in the opinion of KPMG Auditores Independentes on the interim financial statements (Quarterly Information – ITR) of CPFL Energia for the period ended September 30, 2018;

 

b)    they have reviewed and discussed, and agree with, the interim financial statements (Quarterly Information – ITR) of CPFL Energia for the period ended September 30, 2018;

 

 

Campinas, November 5, 2018.

 

__________________________________

André Dorf

Chief Executive Officer, holding also the function of

Chief Business Development Officer

 

 

__________________________________

Yumeng Zhao

Deputy Chief Executive Officer

 

 

Gustavo Pinto Gachineiro

Chief Institutional Relations Officer

 

 

Gustavo Estrella

Chief Financial and

Investor Relations Officer

 

 

__________________________________

Pan Yuehui

Deputy Chief Financial Officer

 

 

 

__________________________________

Wagner Luiz Schneider de Freitas

Chief Business Planning and

Management Officer

 

 

 

 

__________________________________

Karin Regina Luchesi

Chief Market Operations Officer

 

 

__________________________________

Luis Henrique Ferreira Pinto

Chief Regulated Operations Officer

 

 

84

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 5, 2018
 
CPFL ENERGIA S.A.
 
By:  
 /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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