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 August, 2019
Commission File Number 32297


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

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

Federative Republic of Brazil
(Address of principal executive office)
 

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

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

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

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

Yes _______ No ___X____

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

.


 
 

 

Campinas, August 13, 2019 – CPFL Energia S.A. (B3: CPFE3 and NYSE: CPL), announces its 2Q19 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 2Q18, unless otherwise stated.

 

 

CPFL ENERGIA ANNOUNCES ITS 2Q19 RESULTS

 

Indicators (R$ Million)

2Q19

2Q18

Var.

1H19

1H18

Var.

Load in the Concession Area - GWh

  16,539

  16,398

0.9%

  34,625

  34,149

1.4%

Sales within the Concession Area - GWh

  16,626

  16,754

-0.8%

  34,357

  33,939

1.2%

Captive Market

  11,021

  11,285

-2.3%

  23,429

  23,269

0.7%

Free Client

  5,604

  5,469

2.5%

  10,928

  10,670

2.4%

Gross Operating Revenue

  10,804

  10,501

2.9%

  21,592

  20,138

7.2%

Net Operating Revenue

  7,036

  6,945

1.3%

  14,164

  13,320

6.3%

EBITDA(1)

  1,505

  1,370

9.9%

  3,036

  2,736

11.0%

Net Income

574

450

27.4%

  1,144

870

31.6%

Investments(2)

521

422

23.5%

966

848

14.0%

 

 

 

 

 

 

 

Notes:

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

(2)   Does not include special obligations.

2Q19 HIGHLIGHTS

 

      Increase of 0.9% in load in the concession area;

      EBITDA of R$ 1,505 million, growth of 9.9%;

      Net Income of R$ 574 million, growth of 27.4%;

      Net debt of R$ 11.0 billion and leverage of 1.93x Net Debt/EBITDA;

      Investments of R$ 521 million, growth of 23.5%;

      RGE-RGE Sul tariff adjustment, in jun-19: (i) increase of 7.14% of RGE’s parcel B, and (ii) increase of 9.10% of RGE Sul’s parcel B;

      CPFL Energia’s Re-IPO, in Jun-19: R$ 3.7 billion R$ 27.50/share; total offering: 134.3 million shares; since the offering - price: +22.3% and ADTV: R$ 109.5 MM (from Jun 13 to Aug 13).

 

 

 

Conference Call with Simultaneous Translation into English
 (Bilingual Q&A)
·       Wednesday, August 14, 2019 – 11:00 a.m. (Brasília), 10:00 a.m. (ET)
(   Portuguese: 55-11-3193-1001 or 55-11-2820-4001 (Brazil)
(   English: 1-800-492-3904 (USA) and 1-646-828-8246 (Other Countries)

Investor Relations Department
55-19-3756-8458
[email protected]
www.cpfl.com.br/ir

 

 

 

 



 
 

 

2Q19 Results | August 13, 2019

 

INDEX

1) MESSAGE FROM THE CEO

4

   

2) ENERGY SALES

5

2.1) Sales within the Distributors’ Concession Area

5

2.1.1) Sales to the Captive Market

6

2.1.2) Free Clients

6

2.1.3) Load in the concession area

6

2.2) Generation Installed Capacity

7

   

3) CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION

8

3.1) Consolidation of CPFL Renováveis Financial Statements

8

3.2) Consolidation of RGE Sul Financial Statements

8

3.3) Economic-Financial Performance Presentation

8

3.4) Consolidation of Transmission Companies

8

   

4) ECONOMIC-FINANCIAL PERFORMANCE

9

4.1) Opening of economic-financial performance by business segment

9

4.2) Sectoral Financial Assets and Liabilities

10

4.3) Operating Revenue

10

4.4) Cost of Electric Energy

11

4.5) Operating Costs and Expenses

13

4.6) EBITDA

14

4.7) Financial Result

15

4.8) Net Income

16

   

5) INDEBTEDNESS

17

5.1) Debt (IFRS)

17

5.1.1) Debt Amortization Schedule in IFRS (Jun-19)

18

5.2) Debt in Financial Covenants Criteria

19

5.2.1) Indexation and Debt Cost in Financial Covenants Criteria

19

5.2.2) Net Debt in Financial Covenants Criteria and Leverage

20

   

6) INVESTMENTS

20

6.1) Actual Investments

20

6.2) Investments Forecasts

21

   

7) DIVIDEND POLICY

22

   

8) STOCK MARKETS

23

8.1) Stock Performance

23

8.2) Daily Average Volume

23

8.3) Public Offering of Shares

23

   

9) CORPORATE GOVERNANCE

25

   

10) SHAREHOLDERS STRUCTURE

26

   

11) PERFORMANCE OF THE BUSINESS SEGMENTS

27

11.1) Distribution Segment

27

11.1.1) Economic-Financial Performance

27

11.1.1.1) Sectoral Financial Assets and Liabilities

27

11.1.1.2) Operating Revenue

28

11.1.1.3) Cost of Electric Energy

30

11.1.1.4) Operating Costs and Expenses

31

11.1.1.5) EBITDA

33

   

 


 
 

 

2Q19 Results | August 13, 2019

 

11.1.1.6) Financial Result

33

11.1.1.7) Net Income

34

11.1.2) Tariff Events

34

11.1.3) Operating Performance of Distribution

36

11.2) Commercialization and Services Segments

38

11.2.1) Commercialization Segment

38

11.2.2) Services Segment

38

11.3) Conventional Generation Segment

39

11.3.1) Economic-Financial Performance

39

11.3.1.1) Operating Revenue

39

11.3.1.2) Cost of Electric Power

39

11.3.1.3) Operating Costs and Expenses

40

11.3.1.4) Equity Income

41

11.3.1.5) EBITDA

42

11.3.1.6) Financial Result

42

11.3.1.7) Net Income

43

11.4) CPFL Renováveis

44

11.4.1) Economic-Financial Performance

44

11.4.1.1) Operating Revenue

44

11.4.1.2) Cost of Electric Power

45

11.4.1.3) Operating Costs and Expenses

45

11.4.1.4) EBITDA

46

11.4.1.5) Financial Result

46

11.4.1.6) Net Income

47

11.4.2) Status of Generation Projects – 100% Participation

47

   

12) ATTACHMENTS

48

12.1) Statement of Assets – CPFL Energia

48

12.2) Statement of Liabilities – CPFL Energia

49

12.3) Income Statement – CPFL Energia

50

12.4) Cash Flow – CPFL Energia

51

12.5) Income Statement – Conventional Generation Segment

52

12.6) Income Statement – CPFL Renováveis

53

12.7) Income Statement – Distribution Segment

54

12.8) Economic-Financial Performance by Distributor

55

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

56

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

57

12.11) Information on Interest in Companies

58

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

60

   

 


 
 

 

2Q19 Results | August 13, 2019

 

1) MESSAGE FROM THE CEO

The second quarter of 2019 signaled a new moment for the CPFL Energia Group. Three years after its control was acquired by the Chinese company State Grid, CPFL Energia returned to the capital markets to launch a new share offering in order to access funds that may be necessary for the Group’s continued growth. The idea was to keep the Company listed, go back to the market so that investors can once again follow the trajectory of CPFL, which remains as it used to be – a company concerned about transparency, financial discipline and strong governance.

In this regard, the Company disclosed a material fact notice in May 2019, announcing the potential acquisition by CPFL Energia of the entire controlling interest held directly by State Grid in CPFL Renováveis.

As part of this process, in July 2019, work began on integrating the administrative functions of CPFL Renováveis and CPFL Energia, mainly to capture potential synergies between the organizational models of both companies. This measure further underlines the Management’s commitment to growth and creation of value for its shareholders.

Another important event in the second quarter was the change in the dividend payment policy, which fixed a minimum payout ratio of 50%. As such, starting from 2020, a balance will be arrived at between growth and yield.

In terms of economic and financial performance, we delivered significant results once again in the second quarter of 2019. Operating cash generation of the CPFL group, as measured by EBITDA, reached R$1,505 million in 2Q19 (+9.9%). The highlight was the distribution segment, whose EBITDA came to R$873 million in 2Q19 (+13.8%), mainly reflecting the results of the conclusion of the tariff review process at RGE (in June 2018) and tariff adjustments at other distributors: CPFL Piratininga (October 2018) and CPFL Paulista (April 2019).

We continue to work on value creation initiatives and on our investment plan (around R$11.9 billion over the next five years, of which R$2.2 billion in 2019), while relying on financial discipline, as well as the engagement and commitment of our teams. We invested R$521 million in 2Q19.

The capital structure and consolidated financial leverage of CPFL Energia remain at adequate levels. The Company’s net debt to EBITDA ratio was 1.93 at the end of the quarter, as per the measurement criteria of our financial covenants, which is lower than in the previous quarter.

Finally, the management of CPFL remains optimistic about the progress being made in Brazil’s electricity sector and is confident about its business platform, which is increasingly better prepared and well positioned to face the challenges and opportunities arising in the country.

 

Gustavo Estrella

CEO of CPFL Energia

 


 
 

 

2Q19 Results | August 13, 2019

 

2) ENERGY SALES

2.1) Sales within the Distributors’ Concession Area

 

Sales within the Concession Area - GWh

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Captive Market

  11,021

  11,285

-2.3%

 23,429

 23,269

0.7%

Free Client

  5,604

  5,469

2.5%

 10,928

 10,670

2.4%

Total

  16,626

  16,754

-0.8%

 34,357

 33,939

1.2%

 

In 2Q19, sales within the concession area, achieved by the distribution segment, totaled 16,626 GWh, a decrease of 0.8%. Sales to the captive market totaled 11,021 GWh in 2Q19, a decrease of 2.3%. The quantity of energy, in GWh, which corresponds to the consumption of free clients in the concession area of group’s distributors, billed through the Tariff for the Usage of the Distribution System (TUSD), reached 5,604 GWh in 2Q19, an increase of 2.5%.

In 1H19, sales within the concession area reached 34,357 GWh an increase of 1.2%. Sales to the captive market totaled 23,429 GWh an increase of 0.7% and the quantity of energy, which corresponds to the consumption of free clients totaled 10,928 GWh an increase of 2.4%.

Sales within the Concession Area - GWh

 

2Q19

2Q18

Var.

Part.

1H19

1H18

Var.

Part.

Residential

  4,801

  4,849

-1.0%

28.9%

 10,404

 10,021

3.8%

30.3%

Industrial

  6,235

  6,291

-0.9%

37.5%

 12,178

 12,285

-0.9%

35.4%

Commercial

  2,792

  2,779

0.5%

16.8%

5,886

5,725

2.8%

17.1%

Others

  2,798

  2,835

-1.3%

16.8%

5,888

5,908

-0.3%

17.1%

Total

  16,626

  16,754

-0.8%

100.0%

 34,357

 33,939

1.2%

100.0%

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

Concession area in 2Q19:

·        Residential and Commercial classes (28.9% and 16.8% of total sales, respectively): reduction of 1.0% in residential class and increase of 0.5% in commercial class, impacted by fewer days on the billing calendar and higher temperatures in the South region, in July, which reduced the need for heating energy consumption. In the quarter, RGE registered a decrease of 4.5% in residential class and 4.8% in commercial class. 

·        Industrial class (37.5% of total sales): reduction of 0.9%, reflecting the weak economic activity and the migration of two large consumer located in the CPFL Piratininga concession area to the basic network. Excluding this effect, the variation of the Industrial class would be +0.9%.

 

Concession area in 1H19:

·        Residential and Commercial classes (30.3% and 17.1% of total sales, respectively): increase of 3.8% and 2.8%, respectively, favored by the high temperature in the first months of the year, which favored the increase in consumption, especially in the state of São Paulo, partially offset by a higher temperature in the South region in the second quarter, which reduced the consumption for heating.

·        Industrial class (35.4% of total sales): reduction of 0.9%, reflecting the weak economic performance and the migration of consumers to the basic network.  

 


 
 

 

2Q19 Results | August 13, 2019

 

2.1.1) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

  4,801

  4,849

-1.0%

 10,404

 10,021

3.8%

Industrial

  1,425

  1,529

-6.8%

2,827

3,033

-6.8%

Commercial

  2,107

  2,158

-2.4%

4,505

4,482

0.5%

Others

  2,688

  2,749

-2.2%

5,692

5,733

-0.7%

Total

  11,021

  11,285

-2.3%

 23,429

 23,269

0.7%

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

 

2.1.2) Free Clients

 

Free Client - GWh

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Industrial

  4,810

  4,762

1.0%

9,351

9,252

1.1%

Commercial

684

621

10.2%

1,381

1,243

11.1%

Others

110

85

28.8%

  196

  175

11.9%

Total

  5,604

  5,469

2.5%

 10,928

 10,670

2.4%

 

Free Client by Distributor - GWh

 

2Q19

2Q18

Var.

1H19

1H18

Var.

CPFL Paulista

  2,599

  2,507

3.7%

  5,114

  4,941

3.5%

CPFL Piratininga

  1,548

  1,601

-3.3%

  3,027

  3,130

-3.3%

RGE

  1,280

  1,209

5.8%

  2,432

  2,302

5.6%

CPFL Santa Cruz

178

151

17.5%

354

296

19.7%

Total

  5,604

  5,469

2.5%

  10,928

  10,670

2.4%

 

2.1.3) Load in the concession area

 

Load in the Concession Area - GWh

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Captive Market

  10,902

  10,930

-0.3%

 23,248

 23,065

0.8%

Free Client

  5,637

  5,467

3.1%

 11,377

 11,084

2.6%

Total

  16,539

  16,398

0.9%

 34,625

 34,149

1.4%

 

 


 
 

 

2Q19 Results | August 13, 2019

 

2.2) Generation Installed Capacity

In 2Q19, the Generation installed capacity of CPFL Energia group, considering the proportional stake in each project, is of 3,307 MW.

 

Note: Take into account CPFL Energia’s 53.18% stake in CPFL Renováveis.

 


 
 

 

2Q19 Results | August 13, 2019

 

3) CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION

The interests directly or indirectly held by CPFL Energia in its subsidiaries and jointly-owned entities are described on attachment 12.11. Except for: (i) the jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, that, as from January 1, 2013 are no longer proportionally consolidated in the Company’s financial statements, being their assets, liabilities and results accounted for using the equity method of accounting, and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

As of June 30, 2019 and 2019, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.

 

3.1) Consolidation of CPFL Renováveis Financial Statements

On June 30, 2019, CPFL Energia indirectly held 53.18% of CPFL Renováveis, through its subsidiary CPFL Geração. CPFL Renováveis has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since August 1, 2011, and the interest held by the non-controlling shareholders has been mentioned bellow the net income line (in the Financial Statements), as “Non-Controlling Shareholders’ Interest”, and in the Shareholders Equity (in the Balance Sheet) in the line with the same name.

 

3.2) Consolidation of RGE Sul Financial Statements

On June 30, 2019, CPFL Energia held the following stake in the capital stock of RGE Sul: 89.0107%, directly, and 10.9893%, indirectly, through CPFL Brasil. RGE Sul has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since November 1st, 2016.

 

3.3) Economic-Financial Performance Presentation

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

 

3.4) Consolidation of Transmission Companies

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


 
 

 

2Q19 Results | August 13, 2019

 

4) ECONOMIC-FINANCIAL PERFORMANCE

 

Consolidated Income Statement - CPFL ENERGIA (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

10,804

10,501

2.9%

21,592

20,138

7.2%

Net Operating Revenue

7,036

6,945

1.3%

14,164

13,320

6.3%

Cost of Electric Power

(4,269)

(4,538)

-5.9%

(8,752)

(8,552)

2.3%

Operating Costs & Expenses

(1,761)

(1,520)

15.8%

(3,364)

(2,991)

12.5%

EBIT

1,007

887

13.5%

2,047

1,777

15.2%

EBITDA1

1,505

1,370

9.9%

3,036

2,736

11.0%

Financial Income (Expense)

  (211)

  (246)

-14.0%

  (431)

  (553)

-22.0%

Income Before Taxes

885

710

24.6%

1,791

1,378

30.0%

Net Income

574

450

27.4%

1,144

870

31.6%

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

4.1) Opening of economic-financial performance by business segment

 

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

 

 

Distribution

 

Conventional Generation

 

Renewable Generation

 

Commerciali-zation

 

Services

 

Others

 

Eliminations

 

Total

2Q19

  Net operating revenue

 

  5,766

 

298

 

411

 

813

 

158

 

-

 

  (410)

 

  7,036

  Operating costs and expenses

 

(4,893)

 

  (54)

 

  (160)

 

  (791)

 

  (119)

 

  (14)

 

410

 

(5,622)

  Depreciation e amortization

 

  (194)

 

  (30)

 

  (162)

 

(0)

 

(6)

 

  (16)

 

-

 

  (408)

  Income from electric energy service

 

679

 

214

 

89

 

21

 

33

 

  (30)

 

-

 

  1,007

  Equity accounting

 

-

 

90

 

-

 

-

 

-

 

-

 

-

 

90

  EBITDA

 

873

 

334

 

251

 

22

 

39

 

  (14)

 

-

 

  1,505

  Financial result

 

  (72)

 

  (39)

 

  (111)

 

(1)

 

0

 

11

 

-

 

  (211)

  Income (loss) before taxes

 

607

 

265

 

  (22)

 

20

 

33

 

  (19)

 

-

 

885

  Income tax and social contribution

 

  (220)

 

  (57)

 

  (17)

 

(7)

 

  (10)

 

(0)

 

-

 

  (311)

  Net income (loss)

 

387

 

208

 

  (38)

 

13

 

23

 

  (19)

 

-

 

574

                                 
                                 

2Q18

  Net operating revenue

 

  5,641

 

271

 

415

 

843

 

128

 

-

 

  (352)

 

  6,945

  Operating costs and expenses

 

(4,874)

 

  (41)

 

  (159)

 

  (812)

 

  (103)

 

(8)

 

352

 

(5,645)

  Depreciation e amortization

 

  (207)

 

  (30)

 

  (154)

 

(1)

 

(6)

 

  (16)

 

-

 

  (414)

  Income from electric energy service

 

560

 

200

 

101

 

30

 

19

 

  (24)

 

-

 

887

  Equity accounting

 

-

 

69

 

-

 

-

 

-

 

-

 

-

 

69

  EBITDA

 

768

 

299

 

256

 

31

 

25

 

(8)

 

-

 

  1,370

  Financial result

 

  (47)

 

  (75)

 

  (119)

 

(5)

 

(0)

 

0

 

-

 

  (246)

  Income (loss) before taxes

 

514

 

194

 

  (18)

 

26

 

19

 

  (24)

 

-

 

710

  Income tax and social contribution

 

  (190)

 

  (38)

 

  (19)

 

(9)

 

(5)

 

2

 

-

 

  (260)

  Net income (loss)

 

324

 

155

 

  (37)

 

16

 

14

 

  (22)

 

-

 

450

                                 

Variation

  Net operating revenue

 

2.2%

 

10.0%

 

-0.9%

 

-3.6%

 

23.9%

 

-

 

16.4%

 

1.3%

  Operating costs and expenses

 

0.4%

 

31.8%

 

0.7%

 

-2.6%

 

16.3%

 

68.6%

 

16.4%

 

-0.4%

  Depreciation e amortization

 

-6.2%

 

-1.2%

 

4.6%

 

-18.6%

 

10.1%

 

0.1%

 

-

 

-1.4%

  Income from electric energy service

 

21.2%

 

7.3%

 

-11.8%

 

-29.9%

 

68.6%

 

23.9%

 

-

 

13.5%

  Equity accounting

 

-

 

30.4%

 

-

 

-

 

-

 

-

 

-

 

30.4%

  EBITDA

 

13.8%

 

11.8%

 

-1.9%

 

-29.7%

 

55.4%

 

68.6%

 

-

 

9.9%

  Financial result

 

53.7%

 

-48.1%

 

-6.7%

 

-73.3%

 

-

 

3847.6%

 

-

 

-14.0%

  Income (loss) before taxes

 

18.2%

 

37.0%

 

22.7%

 

-21.8%

 

74.9%

 

-21.8%

 

-

 

24.6%

  Income tax and social contribution

 

16.0%

 

48.9%

 

-11.2%

 

-26.9%

 

92.8%

 

-

 

-

 

19.8%

  Net income (loss)

 

19.6%

 

34.0%

 

5.4%

 

-18.9%

 

68.0%

 

-14.0%

 

-

 

27.4%

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

 


 
 

 

2Q19 Results | August 13, 2019

 

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

 

 

Distribution

 

Conventional Generation

 

Renewable Generation

 

Commerciali-zation

 

Services

 

Others

 

Eliminations

 

Total

1H19

  Net operating revenue

 

11,703

 

567

 

745

 

  1,573

 

304

 

-

 

  (728)

 

14,164

  Operating costs and expenses

 

(9,850)

 

  (105)

 

  (303)

 

(1,520)

 

  (229)

 

  (25)

 

728

 

(11,304)

  Depreciation e amortization

 

  (386)

 

  (59)

 

  (322)

 

(1)

 

  (12)

 

  (31)

 

-

 

  (813)

  Income from electric energy service

 

  1,467

 

403

 

121

 

51

 

62

 

  (56)

 

-

 

  2,047

  Equity accounting

 

-

 

175

 

-

 

-

 

-

 

-

 

-

 

175

  EBITDA

 

  1,853

 

638

 

443

 

52

 

75

 

  (25)

 

-

 

  3,036

  Financial result

 

  (131)

 

  (83)

 

  (223)

 

(9)

 

1

 

14

 

-

 

  (431)

  Income (loss) before taxes

 

  1,335

 

495

 

  (102)

 

42

 

63

 

  (43)

 

-

 

  1,791

  Income tax and social contribution

 

  (483)

 

  (103)

 

  (29)

 

  (14)

 

  (17)

 

(0)

 

-

 

  (647)

  Net income (loss)

 

852

 

392

 

  (132)

 

28

 

46

 

  (43)

 

-

 

  1,144

                                 
                                 

1H18

  Net operating revenue

 

10,842

 

552

 

799

 

  1,553

 

239

 

-

 

  (665)

 

13,320

  Operating costs and expenses

 

(9,282)

 

  (82)

 

  (315)

 

(1,514)

 

  (192)

 

  (18)

 

665

 

(10,739)

  Depreciation e amortization

 

  (388)

 

  (60)

 

  (312)

 

(1)

 

  (11)

 

  (31)

 

-

 

  (804)

  Income from electric energy service

 

  1,172

 

409

 

171

 

37

 

36

 

  (49)

 

-

 

  1,777

  Equity accounting

 

-

 

154

 

-

 

-

 

-

 

-

 

-

 

154

  EBITDA

 

  1,560

 

624

 

484

 

39

 

48

 

  (18)

 

-

 

  2,736

  Financial result

 

  (151)

 

  (143)

 

  (248)

 

  (12)

 

(1)

 

2

 

-

 

  (553)

  Income (loss) before taxes

 

  1,021

 

421

 

  (77)

 

25

 

36

 

  (47)

 

-

 

  1,378

  Income tax and social contribution

 

  (377)

 

  (83)

 

  (32)

 

  (10)

 

(9)

 

2

 

-

 

  (509)

  Net income (loss)

 

644

 

337

 

  (109)

 

16

 

27

 

  (45)

 

-

 

870

                                 

Variation

  Net operating revenue

 

7.9%

 

2.7%

 

-6.6%

 

1.3%

 

27.0%

 

-

 

9.6%

 

6.3%

  Operating costs and expenses

 

6.1%

 

27.4%

 

-4.0%

 

0.4%

 

19.5%

 

40.7%

 

9.6%

 

5.3%

  Depreciation e amortization

 

-0.3%

 

-1.3%

 

3.2%

 

-16.8%

 

8.6%

 

0.0%

 

-

 

1.1%

  Income from electric energy service

 

25.1%

 

-1.6%

 

-29.5%

 

37.1%

 

71.6%

 

14.7%

 

-

 

15.2%

  Equity accounting

 

-

 

13.8%

 

-

 

-

 

-

 

-

 

-

 

13.8%

  EBITDA

 

18.8%

 

2.2%

 

-8.4%

 

35.4%

 

56.9%

 

40.7%

 

-

 

11.0%

  Financial result

 

-13.3%

 

-41.9%

 

-10.2%

 

-25.5%

 

-

 

565.0%

 

-

 

-22.0%

  Income (loss) before taxes

 

30.8%

 

17.7%

 

32.7%

 

67.0%

 

77.3%

 

-9.5%

 

-

 

30.0%

  Income tax and social contribution

 

28.3%

 

23.1%

 

-8.5%

 

50.4%

 

90.0%

 

-

 

-

 

27.2%

  Net income (loss)

 

32.3%

 

16.4%

 

20.6%

 

77.1%

 

72.9%

 

-4.8%

 

-

 

31.6%

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

 

4.2) Sectoral Financial Assets and Liabilities

In 2Q19, it was accounted the total sectoral financial assets in the amount of R$ 21 million, compared to the total sectoral financial assets in the amount of R$ 481 million in 2Q18, a variation of R$ 460 million. In 1H19, it was accounted the total sectoral financial liabilities in the amount of R$ 303 million, compared to the total sectoral financial assets in the amount of R$ 854 million in 1H18, a variation of R$ 1,157 million.

On June 30, 2019, the balance of these sectoral financial assets and liabilities was positive in R$ 1,253 million, compared to a positive balance of R$ 1,212 million on March 31, 2019 and a positive balance of R$ 1,094 million on June 30, 2018.

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

 

4.3) Operating Revenue

In 2Q19, gross operating revenue reached R$ 10,804 million, representing an increase of 2.9% (R$ 303 million). Deductions from the gross operating revenue was of R$ 3,768 million in 2Q19, representing an increase of 6.0% (R$ 212 million). Net operating revenue reached R$ 7,036 million in 2Q19, registering an increase of 1.3% (R$ 91 million).

The main factors that affected the net operating revenue were:

·      Increase of revenues in the Distribution segment, in the amount of R$ 125 million (for more details, see item 11.1.1.2);


 
 

 

2Q19 Results | August 13, 2019

 

·      Increase of revenues in the Services segment, in the amount of R$ 31 million;

·      Increase of revenues in the Conventional Generation segment, in the amount of R$ 27 million;

Partially offset by:

·      Reduction of R$ 58 million in the eliminations, due to the sales among the group’s segments;

·      Reduction of revenues in the Commercialization segment, in the amount of R$ 30 million;

·      Reduction of revenues in the Renewable Generation segment, in the amount of R$ 4 million.

 

In 1H19, gross operating revenue reached R$ 21,592 million, representing an increase of 7.2% (R$ 1,453 million). Deductions from the gross operating revenue was of R$ 7,428 million in 1H19, representing an increase of 8.9% (R$ 610 million). Net operating revenue reached R$ 14,164 million in 1H19, registering an increase of 6.3% (R$ 844 million).

The main factors that affected the net operating revenue were:

·      Increase of revenues in the Distribution segment, in the amount of R$ 861 million (for more details, see item 11.1.1.2);

·      Increase of revenues in the Services segment, in the amount of R$ 65 million;

·      Increase of revenues in the Commercialization segment, in the amount of R$ 20 million;

·      Increase of revenues in the Conventional Generation segment, in the amount of R$ 15 million;

Partially offset by:

·      Reduction of R$ 63 million in the eliminations, due to the sales among the group’s segments;

·      Reduction of revenues in the Renewable Generation segment, in the amount of R$ 53 million.

 

4.4) Cost of Electric Energy

 

Cost of Electric Energy (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

693

716

-3.3%

  1,350

  1,275

5.9%

PROINFA

99

82

20.4%

204

168

21.3%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

  3,104

  3,442

-9.8%

  6,676

  6,417

4.0%

PIS and COFINS Tax Credit

  (289)

  (378)

-23.5%

  (671)

  (696)

-3.6%

Total

  3,606

  3,863

-6.6%

  7,559

  7,164

5.5%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

489

576

-15.1%

987

  1,143

-13.7%

Itaipu Transmission Charges

70

65

6.9%

137

128

7.0%

Connection Charges

46

38

20.3%

93

70

32.6%

Charges for the Use of the Distribution System

12

12

-2.6%

25

21

14.4%

ESS / EER

112

62

80.8%

71

175

-59.2%

PIS and COFINS Tax Credit

(66)

(78)

-14.9%

  (119)

  (150)

-20.3%

Total

662

675

-2.0%

  1,193

  1,388

-14.0%

 

 

 

 

 

 

 

Cost of Electric Energy

  4,269

  4,538

-5.9%

  8,752

  8,552

2.3%

 

In 2Q19, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 4,269 million, registering a reduction of 5.9% (R$ 269 million).

The factors that explain these variations follow below:

·      The cost of electric power purchased for resale reached R$ 3,606 million in 2Q19, a reduction of 6.6% (R$ 256 million), due to the following factors:


 
 

 

2Q19 Results | August 13, 2019

 

                   (i)        Reduction of 9.8% (R$ 338 million) in the cost of energy purchased through auction in the regulated environment, bilateral contracts and energy purchased in the spot market, due to the reduction of 13.0% in the average purchase price (R$ 198.11/MWh in 2Q19 vs. R$ 227.70/MWh in 2Q18), partially offset by the increase of 3.6% (549 GWh) in the volume of purchased energy;

                 (ii)        Reduction of 3.3% (R$ 23 million) in the cost of energy from Itaipu, due to the reductions of 2.6% in the average purchase price (R$ 252.40/MWh in 2Q19 vs. R$ 259.09/MWh in 2Q18) and of 0.7% (20 GWh) in the volume of purchased energy;

Partially offset by:

                (iii)        Reduction of 23.5% (R$ 89 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

                (iv)        Increase of 20.4% (R$ 17 million) in the amount of PROINFA cost, due to the increase of 21.2% in the average purchase price (R$ 371.99/MWh in 2Q19 vs. R$ 306.88/MWh in 2Q18), partially offset by the reduction of 0.7% (2 GWh) in the volume of purchased energy.

 

·      Charges for the use of the transmission and distribution system reached R$ 662 million in 2Q19, a reduction of 2.0% (R$ 13 million), due to the following factors:

                   (i)        Reduction of 10.9% (R$ 75 million) in the connection and transmission charges (basic network, Itaipu transmission, connection and usage of the distribution system);

Partially offset by:

                 (ii)        Increase of 80.8% (R$ 50 million) in sectoral charges (System Service Usage Charges – ESS / Reserve Energy Charges – EER);

                (iii)        Reduction of 14.9% (R$ 12 million) in PIS and COFINS tax credits (cost reducer), generated from the charges.

 

In 1H19, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 8,752 million, registering an increase of 2.3% (R$ 201 million).

The factors that explain these variations follow below:

·      The cost of electric power purchased for resale reached R$ 7,559 million in 1H19, an increase of 5.5% (R$ 395 million), due to the following factors:

                   (i)        Increase of 4.0% (R$ 259 million) in the cost of energy purchased through auction in the regulated environment, bilateral contracts and energy purchased in the spot market, due to the increase of 6.5% (1,996 GWh) in the volume of purchased energy, partially offset by the reduction of 2.3% in the average purchase price (R$ 204.90/MWh in 1H19 vs. R$ 209.81/MWh in 1H18);

                 (ii)        Increase of 5.9% (R$ 75 million) in the cost of energy from Itaipu, due to the increase of 6.7% in the average purchase price (R$ 247.04/MWh in 1H19 vs. R$ 231.60/MWh in 1H18), partially offset by the reduction of 0.7% (39 GWh) in the volume of purchased energy;

                (iii)        Increase of 21.3% (R$ 36 million) in the amount of PROINFA cost, due to the increase of 21.5% in the average purchase price (R$ 389.95/MWh in 1H19 vs. R$ 320.84/MWh in 1H18), partially offset by the reduction of 0.2% (1 GWh) in the volume of purchased energy;


 
 

 

2Q19 Results | August 13, 2019

 

                (iv)        Reduction of 3.6% (R$ 25 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

 

·      Charges for the use of the transmission and distribution system reached R$ 1,193 million in 1H19, a reduction of 14.0% (R$ 195 million), due to the following factors:

                   (i)        Reduction of 8.9% (R$ 121 million) in the connection and transmission charges (basic network, Itaipu transmission, connection and usage of the distribution system);

                 (ii)        Reduction of 59.2% (R$ 104 million) in sectoral charges (ESS/EER);

Partially offset by:

                (iii)        Reduction of 20.3% (R$ 30 million) in PIS and COFINS tax credits (cost reducer), generated from the charges.

4.5) Operating Costs and Expenses

Operating costs and expenses reached R$ 1,761 million in 2Q19, compared to R$ 1,520 million in 2Q18, an increase of 15.8% (R$ 241 million). In 1H19, operating costs and expenses reached R$ 3,364 million, compared to R$ 2,991 million in 1H18, an increase of 12.5% (R$ 373 million).

The factors that explain these variations follow below:

 

PMSO

Reported PMSO (R$ million)

 

 2Q19

 2Q18

 Variation

1H19

1H18

 Variação

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

  (366)

  (352)

  (13)

3.8%

  (714)

  (690)

  (24)

3.4%

  Material

  (66)

  (63)

  (3)

4.4%

  (133)

  (126)

  (7)

5.6%

  Outsourced Services

  (178)

  (156)

  (23)

14.6%

  (343)

  (337)

  (7)

2.0%

  Other Operating Costs/Expenses

  (203)

  (143)

  (60)

42.4%

  (378)

  (249)

  (130)

52.3%

Allowance for doubtful accounts

  (65)

  (42)

  (23)

56.0%

  (134)

  (68)

  (66)

96.1%

Legal and judicial expenses

  (39)

  (31)

(7)

23.7%

  (71)

  (44)

  (27)

62.2%

Others

  (99)

  (69)

  (30)

42.6%

  (174)

  (137)

  (37)

27.1%

Total Reported PMSO

  (814)

  (714)

  (99)

13.9%

  (1,569)

  (1,401)

  (167)

11.9%

 

The PMSO item reached R$ 814 million in 2Q19, compared to R$ 714 million in 2Q18, an increase of 13.9% (R$ 99 million), due to the following factors:

     (i)          Personnel - increase of 3.8% (R$ 13 million), mainly due to the collective bargaining agreement – wages and benefits;

   (ii)          Material - increase of 4.4% (R$ 3 million), due to the increases in uniforms and equipment (R$ 2 million) and in maintenance of the fleet, lines and networks (R$ 1 million);

  (iii)          Outsourced services - increase of 14.6% (R$ 23 million), mainly due to (i) the positive effect of the recovery of PIS and COFINS tax credits at CPFL Renováveis in 2018 and (ii) the readjustment of contracts with suppliers;


 
 

 

2Q19 Results | August 13, 2019

 

  (iv)          Other operational costs/expenses - increase of 42.4% (R$ 60 million), mainly due to:

ü  Increase of 56.0% (R$ 23 million) in allowance for doubtful account;

ü  Increase of 84.7% (R$ 18 million) in assets write-off;

ü  Increase of 23.7% (R$ 7 million) in legal and judicial expenses;

ü  Other effects (R$ 12 million).

 

In 1H19, the PMSO item reached R$ 1,569 million, compared to R$ 1,401 million in 1H18, an increase of 11.9% (R$ 167 million), due to the following factors:

     (i)          Personnel - increase of 3.4% (R$ 24 million), mainly due to the collective bargaining agreement – wages and benefits;

    (ii)          Material - increase of 5.6% (R$ 7 million), mainly due to the increase in maintenance of the fleet, lines and networks;

  (iii)          Outsourced services - increase of 2.0% (R$ 7 million), mainly due to the increase in maintenance services in lines, network and substations;

  (iv)          Other operational costs/expenses - increase of 52.3% (R$ 130 million), mainly due to:

ü  Increase of 96.1% (R$ 66 million) in allowance for doubtful account;

ü  Increase of 62.2% (R$ 27 million) in legal and judicial expenses;

ü  Increase of 16.2% (R$ 8 million) in assets write-off;

ü  Increase of 20.8% (R$ 8 million) in collection fee;

ü  Other effects (R$ 21 million).

 

Other operating costs and expenses

Other operating costs and expenses reached R$ 948 million in 2Q19, compared to R$ 804 million in 2Q18, registering an increase of 17.5% (R$ 141 million), due to the following factors:

·      Increase of 38.2% (R$ 141 million) in Costs of Building the Infrastructure item;

·      Increase of 25.2% (R$ 6 million) in Private Pension Fund item, due to the registration of the impacts of the 2019 actuarial report;

Partially offset by:

·      Reduction of 1.4% (R$ 6 million) in Depreciation and Amortization item.

 

In 1H19, other operating costs and expenses reached R$ 1,795 million, compared to R$ 1,590 million in 1H18, registering an increase of 13.0% (R$ 206 million), due to the following factors:

·      Increase of 25.1% (R$ 186 million) in Costs of Building the Infrastructure item;

·      Increase of 25.2% (R$ 11 million) in Private Pension Fund item, due to the registration of the impacts of the 2019 actuarial report;

·      Increase of 1.1% (R$ 9 million) in Depreciation and Amortization item.

 

4.6) EBITDA

In 2Q19, EBITDA reached R$ 1,505 million, compared to R$ 1,370 million in 2Q18, registering an increase of 9.9% (R$ 135 million), mainly reflecting the performance of the Distribution and Conventional Generation segments.


 
 

 

2Q19 Results | August 13, 2019

 

In 1H19, EBITDA reached R$ 3,036 million, compared to R$ 2,736 million in 1H18, registering an increase of 11.0% (R$ 300 million), mainly reflecting the performance of the Distribution and Conventional Generation segments.

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

 

EBITDA and Net Income conciliation (R$ million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Net Income

574

450

27.4%

  1,144

870

31.6%

De preciation and Amortization

408

414

 

813

804

 

Financial Result

211

246

 

431

553

 

Income Tax / Social Contribution

311

260

 

647

509

 

EBITDA

  1,505

  1,370

9.9%

  3,036

  2,736

11.0%

 

4.7) Financial Result

 

Financial Result (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Revenues

231

169

36.8%

438

366

19.6%

Expenses

  (443)

  (415)

6.7%

  (869)

  (919)

-5.5%

Financial Result

  (211)

  (246)

-14.0%

  (431)

  (553)

-22.0%

 

In 2Q19, net financial expense was of R$ 211 million, a reduction of 14.0% (R$ 34 million) compared to the net financial expense of R$ 246 million reported in 2Q18. The items explaining this variation are as follows:

(i)               Increase of 32.0% (R$ 25 million) in additions and late payment fines;

(ii)              Reduction of 5.3% (R$ 19 million) in the expenses with the net debt (debt charges net of income from financial investments), due to the reduction in the indebtedness;

(iii)            Increase of 18.4% (R$ 3 million) in sectoral financial assets and liabilities updates;

(iv)            Reduction of 56.3% (R$ 10 million) in the other financial revenues and expenses;

Partially offset by:

(v)             Reduction of 80.9% (R$ 23 million) in the mark-to-market (non-cash effect).

 

In 1H19, net financial expense was of R$ 431 million, a reduction of 22.0% (R$ 122 million) compared to the net financial expense of R$ 553 million reported in 1H18. The items explaining this variation are as follows:

(i)               Reduction of 7.0% (R$ 50 million) in the expenses with the net debt (debt charges net of income from financial investments), due to the reduction in the indebtedness;

(ii)              Increase of 146.1% (R$ 28 million) in sectoral financial assets and liabilities updates;

(iii)            Increase of 13.4% (R$ 23 million) in additions and late payment fines;

(iv)            Variation of R$ 12 million in the mark-to-market (non-cash effect), from an expense of R$ 8 million in 1H18 to a revenue of R$ 4 million in 1H19;


 
 

 

2Q19 Results | August 13, 2019

 

(v)             Reduction of 41.1% (R$ 9 million) in the other financial revenues and expenses.

4.8) Net Income

Net income was of R$ 574 million in 2Q19, registering an increase of 27.4% (R$ 123 million) if compared to the net income of R$ 450 million observed in 2Q18. In 1H19, net income was of R$ 1,144 million, registering an increase of 31.6% (R$ 274 million) if compared to the net income of R$ 870 million observed in 1H18.

 


 
 

 

2Q19 Results | August 13, 2019

 

5) INDEBTEDNESS

5.1) Debt (IFRS)

 

 

 

Note: for debt linked to foreign currency (23.2% of total in 2Q19), swap operations are contracted, aiming the protection of the foreign exchange and the rate linked to the contract.

 


 
 

 

2Q19 Results | August 13, 2019

 

Net Debt in IFRS

 

IFRS | R$ Million

2Q19

2Q18

Var. %

Financial Debt (including hedge)

(19,472)

(19,839)

-1.8%

(+) Available Funds

  6,982

  2,490

180.4%

(=) Net Debt

(12,490)

(17,348)

-28.0%

 

5.1.1) Debt Amortization Schedule in IFRS (Jun-19)

CPFL Energia has a large market access to liquidity sources through diversified funding alternatives, either through local market financing lines such as debenture issues, BNDES and other development banks, or through financing lines in the foreign market. This access to credit for the CPFL group is currently strengthened by the support of its shareholding structure, as State Grid gives greater robustness to CPFL group in financial market.

 

Notes:

1)    Considers only the principal of the debt of R$ 19,464 million. In order to reach the value of debt in IFRS, of R$ 19,472 million, should be included charges and the mark-to-market (MTM) effect and cost with funding;

2)    Short-term (July 2019 – June 2020) = R$ 2,892 million.

 

The cash position at the end of 2Q19 had a coverage ratio of 2.41 x the amortizations of the next 12 months, enough to honor all amortization commitments until the beginning of 2021. The average amortization term, calculated from this schedule, is of 3.42 years.

On May 9, 2019, the 9th issue of CPFL Renováveis debentures in the total amount of R$ 838 million was approved. The net resources ​​from this issuance will be used in order to achieve CPFL Energia average debt cost and ensure more adequate costs for the company.

 


 
 

 

2Q19 Results | August 13, 2019

 

Gross Debt Cost1 in IFRS criteria

 

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

5.2) Debt in Financial Covenants Criteria

5.2.1) Indexation and Debt Cost in Financial Covenants Criteria

 

Indexation1 After Hedge2 in Financial Covenants Criteria – 2Q18 vs. 2Q19

 

 

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

2) For debt linked to foreign currency (25.5% of total), swap operations are contracted, aiming the protection of the foreign exchange and the rate linked to the contract.

 


 
 

 

2Q19 Results | August 13, 2019

 

5.2.2) Net Debt in Financial Covenants Criteria and Leverage

In 2Q19 Proforma Net Debt totaled R$ 10,964 million, a reduction of 29,9% compared to net debt position at the end of 2Q18, in the amount of R$ 15,651 million.

 

Covenant Criteria (*) - R$ Million

2Q19

2Q18

Var.

Financial Debt (including hedge)1

(17,776)

(17,821)

-0.3%

(+) Available Funds

  6,812

  2,170

213.9%

(=) Net Debt

(10,964)

(15,651)

-29.9%

EBITDA Proforma2

  5,683

  5,041

12.7%

Net Debt / EBITDA

  1.93

  3.11

-37.9%

 

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

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

 

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent stake of CPFL Energia in each of its subsidiaries. Also, include in the calculation of Proforma EBITDA the effects of historic EBITDA of newly acquired projects.

Considering that the Proforma Net Debt totaled R$ 10,964 million and Proforma EBITDA in the last 12 months reached R$ 5,683 million, the ratio Proforma Net Debt / EBITDA at the end of 2Q19 reached 1.93x.

 

 

6) INVESTMENTS

6.1) Actual Investments

 

Investments (R$ Million)

Segment

2Q19

2Q18

Var.

1H19

1H18

Var.

Distribution

  482

  346

39.2%

  885

  712

24.2%

Generation - Conventional

  4

  2

99.8%

  5

  3

71.1%

Generation - Renewable

  17

  60

-72.0%

  49

  104

-52.7%

Commercialization

  1

  1

5.6%

  1

  1

-12.3%

Services and Others2

  15

  13

18.7%

  22

  26

-14.0%

Subtotal

  518

  421

22.9%

  963

  847

13.7%

Transmission1

  3

  0

926.7%

  3

  0

526.9%

Total

  521

  422

23.5%

  966

  848

14.0%

Note:

1) Investments of R$ 2,628 thousands in 2Q19 and R$ 256 thousands in 2Q18.

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

 

In 2Q19, investments were R$ 521 million, an increase of 23.5%, compared to R$ 422 million registered in 2Q18. We highlight investments made by CPFL Energia in the Distribution segment:

a.     Expansion and strengthening of the electric system;

b.     Electricity system maintenance and improvements;

c.      Operational infrastructure;

d.     Upgrade of management and operational support systems;

e.     Customer help services;

f.       Research and development programs;


 
 

 

2Q19 Results | August 13, 2019

 

 

6.2) Investments Forecasts

On November 30, 2018, CPFL Energia’s Board of Directors approved Board of Executive Officers’ proposal for 2019 Annual Budget and 2020/2023 Multiannual Plan for the Company, which was previously discussed by the Budget and Corporate Finance Commission.

 

Investments Forecasts (R$ million)1

Notes:

1) Constant currency;

2) Investment Plan released in 4Q18/2018 Earnings Release, from March 2019;

3) Disregard investments in Special Obligations (among other items financed by consumers);

4) Conventional + Renewable.


 
 

 

2Q19 Results | August 13, 2019

 

7) DIVIDEND POLICY

On May 21, 2019, CPFL Energia announced to its shareholders and to the market that its Board of Directors approved, at the meeting held on that date, the adoption of a dividend distribution policy.

Such Dividend Policy determines that the Company should distribute annually, as dividends, at least 50% of the adjusted net income, in accordance with the Brazilian Corporate Law. Furthermore, the Dividend Policy sets out the factors that will influence the amount of the distributions, such as the Company’s financial conditions, its future prospects, the macroeconomic conditions, tariff reviews and adjustments, regulatory changes and the Company’s growth strategies, as well as other issues considered relevant by the Board of Directors and the shareholders. The Dividend Policy also highlights that certain obligations contained in the Company’s financial contracts may limit the amount of dividends and/or interest on own capital that may be distributed, provided that, according to the Company’s tax planning, it may be determined that the distribution of interest on own capital, in the future, is of the Company’s interest.

The approved Dividend Policy is merely indicative, with the purpose of signaling to the market the treatment that the Company intends to give to the distribution of dividends to its shareholders, having, therefore, a programmatic character, not binding upon the Company or its governing bodies.

The Dividend Policy is available at the Investor Relations website http://www.cpfl.com.br/ir.

 

 

 


 
 

 

2Q19 Results | August 13, 2019

 

8) STOCK MARKETS

8.1) Stock Performance

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

 

B3

NYSE

Date

CPFE3 (R$)

IEE

IBOV

Date

CPL (US$)

DJBr20

Dow Jones

06/30/2019

 R$  30.43

63,831

  100,967

06/30/2019

 $  15.62

24,736

26,600

03/31/2019

 R$  30.48

57,449

95,415

03/31/2019

 $  15.52

23,618

25,929

06/30/2018

 R$  21.67

38,562

72,763

06/30/2018

 $  11.08

18,614

24,271

QoQ

-0.2%

11.1%

5.8%

QoQ

0.6%

4.7%

2.6%

YoY

40.4%

65.5%

38.8%

YoY

41.0%

32.9%

9.6%

 

On June 30, 2019, CPFL Energia’s shares closed at R$ 30.43 per share on the B3 and US$ 15.62 per ADR on the NYSE, a depreciation of -0.2% and an appreciation in the quarter of 0.6%, respectively. Considering the variation in the last 12 months, the shares and ADRs presented an appreciation of 40.4% on the B3 and of 41.0% on the NYSE.

 

8.2) Daily Average Volume

The daily trading volume in 2Q19 averaged R$ 43.0 million, of which R$ 41.4 million on the B3 and R$ 1.5 million on the NYSE, representing an increase of 318.8% in relation to 2Q18. The number of trades on the B3 increase by 134.8%.

 

 

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

 

8.3) Public Offering of Shares

On April 2, 2019, the Company informed B3 S.A. - Brasil, Bolsa, Balcão of its intention to carry out a public offering of common shares ("Offering"), and on April 18, 2019, B3 approved its request for extension of the term to reach a minimum percentage of outstanding (free float) shares in the market of 15% of the Company's total capital up to October 31, 2019. On April 24, 2019, a Material Fact was disclosed by the Company, stating that it had filed a Registration Statement on Form F-3 ("Form F-3") with the Securities and Exchange Commission ("SEC"), allowing the Company to carry out certain public offerings of common shares issued by it in the United States, including as American Depositary Shares ("ADS").


 
 

 

2Q19 Results | August 13, 2019

 

On June 12, 2019, following the announcements previously made, the Company disclosed in a Material Fact that the Board of Directors had approved, within the scope of the Offering and pursuant to CVM Instruction 476, a price per share of R$ 27.50 and the Company's capital increase amounting to R$ 3,212,470,965.00, through the issue of 116,817,126 new shares. As a result, capital increased from R$ 5,741,284,174.75 to R$ 8,953,755,139.75 and the total number of registered common shares with no par value increased from 1,017,914,746 to 1,134,731,872. On June 27, 2019, the number of shares was increased by a supplementary lot of 15% of the total shares initially offered (without considering the Additional Lot), i.e., 17,522,568 common Company-issued shares under the same conditions and price of the shares initially offered, increasing the total number of shares to 1,152,254,440. On June 28, 2019, these shares were settled, totaling R$ 481,870,620.00 from the capital increase, increasing capital to R$ 9,435,625,759.75 at June 30, 2019.

The issue costs totaled R$ 45,968 thousands, net of tax effects, up to June 30, 2019.

The Offering was carried out, simultaneously: (i) with restricted efforts of placement in Brazil, in the non-organized over-the-counter market, under the coordination of Banco Itaú BBA S.A. ("Lead Coordinator") and Santander (Brazil) S.A., Bradesco BBI S.A., Banco BTG Pactual S.A. and Morgan Stanley S.A. (which together with the Lead Manager were the "Offering Coordinators"), including efforts to place shares abroad by "International Placement Agents", exclusively with Foreign Investors registered with the CVM and investing in Brazil; and (ii) abroad, under the coordination of Itau BBA USA Securities, Inc., Santander Investment Securities Inc., Bradesco Securities Inc., Banco BTG Pactual SA - Cayman Branch and Morgan Stanley & Co. LLC (collectively the "International Offering Coordinators"), carried out in the United States of America in the form of ADSs, represented by ADRs, listed and admitted for trading on the New York Stock Exchange ("NYSE"). There was no reallocation of shares between the Brazilian Offering and the International Offering, due to the demand verified in Brazil and abroad during the course of the Offering and, therefore, there was no allocation of ADSs in the context of the International Offering, and therefore, all the shares were distributed under the Brazilian Offering.

 

Note: (1) Average Daily Trading Volume (ADTV): from Jun 13 (day after the day of the offer) to Aug 13.

 

 

 


 
 

 

2Q19 Results | August 13, 2019

 

9) CORPORATE GOVERNANCE

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

In 2019, CPFL will mark 15 years since being listed on the B3 and the New York Stock Exchange (“NYSE”). With more than 100 years of history in Brazil, the Company’s shares are listed on the Novo Mercado Special Listing Segment of the B3 with Level III ADRs, special segments for companies that comply with corporate governance best practices. All CPFL shares are common shares, entitling all shareholders the right to vote, as well as the tag along right with same conditions granted to the seller, in case of an offer which results in control transference.

CPFL’s Management is composed of the Board of Directors (“Board”), its decision-making authority, and the Board of Executive Officers, its executive body. The Board is responsible for defining the strategic business direction of the holding company and subsidiaries, and is composed of 9 members (of which 2 independent members), all members with unified terms of one year, eligible for reelection.

The Internal Regulation of the Board establishes the procedures for evaluating the directors, under the leadership of the Chairman, as well as their main duties and rights.

The Board set up five advisory committees (Strategy and Processes Management Committee, Human Resources Management Committee, Related Parties Committee, Risks Management Committee and Budget and Corporate Finance Committee), which support the Board in its decisions and monitor relevant and strategic themes, such as people and risk management, sustainability, the surveillance of internal audits, analysis of transactions with parties that are related to controlling shareholders. Furthermore, the board may be, in accordance with its Rules of Procedure, as it deems necessary.

The Board of Executive Officers is composed of 1 Chief Executive Officer and 9 Vice Presidents, with terms of two years, eligible for reelection, responsible for executing the strategy of CPFL Energia and its subsidiaries as defined by the Board of Directors in line with corporate governance guidelines. To ensure alignment of governance practices, some Executive Officers sit on the Boards of Directors of companies that form the CPFL group and nominate their respective executive officers.

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

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

 

 


 
 

 

2Q19 Results | August 13, 2019

 

10) SHAREHOLDERS STRUCTURE

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

 

 

 

Reference date: 06/30/2019

Notes:

(1) RGE is held by CPFL Energia (89.0107%) and CPFL Brasil (10.9893%).

(2) CPFL Soluções = CPFL Brasil + CPFL Serviços + CPFL Eficiência;

(3) 51.54% stake of the availability of power and energy of Serra da Mesa HPP, regarding the Power Purchase Agreement between CPFL Geração and Furnas;

 


 
 

 

2Q19 Results | August 13, 2019

 

11) PERFORMANCE OF THE BUSINESS SEGMENTS

11.1) Distribution Segment

11.1.1) Economic-Financial Performance

 

Consolidated Income Statement - Distribution (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

  9,376

  9,051

3.6%

  18,823

  17,381

8.3%

Net Operating Revenue

  5,766

  5,641

2.2%

  11,703

  10,842

7.9%

Cost of Electric Power

(3,666)

(3,873)

-5.4%

(7,543)

(7,324)

3.0%

Operating Costs & Expenses

(1,422)

(1,208)

17.7%

(2,693)

(2,346)

14.8%

EBIT

679

560

21.2%

  1,467

  1,172

25.1%

EBITDA(1)

873

768

13.8%

  1,853

  1,560

18.8%

Financial Income (Expense)

(72)

(47)

53.7%

  (131)

  (151)

-13.3%

Income Before Taxes

607

514

18.2%

  1,335

  1,021

30.8%

Net Income

387

324

19.6%

852

644

32.3%

Note:

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

 

11.1.1.1) Sectoral Financial Assets and Liabilities

On June 30, 2019, the balance of sectoral financial assets and liabilities was positive in R$ 1,253 million. If compared to December 31, 2018, there was a reduction of R$ 255 million, as demonstrated in the chart below.

 

 

The variation in this balance was due to the constitution of an asset of R$ 307 million, mainly due to higher costs with Itaipu energy and CDE over the tariff coverage. On the other hand, there was an amortization of R$ 610 million, mainly favored by the tariff readjustments that took place in this period, allowing to pass-through the costs to the consumers. The monetary adjustment of assets and liabilities totaled R$ 47 million. It is also important to note that 85% the accounted balance in June-19 was already approved by Aneel in the recent tariff events and will be pass-through to the consumers in the next months.


 
 

 

2Q19 Results | August 13, 2019

 

11.1.1.2) Operating Revenue

 

Operating Revenue (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

           

Revenue with Energy Sales (Captive + TUSD)

  8,214

  7,218

13.8%

  16,781

  14,168

18.4%

Short-term Electric Energy

115

260

-55.7%

358

375

-4.4%

Revenue from Building the Infrastructure of the Concession

511

370

38.1%

926

740

25.1%

Sectoral Financial Assets and Liabilities

21

481

-95.6%

  (303)

854

-

CDE Resources - Low-income and Other Tariff Subsidies

338

378

-10.4%

767

754

1.7%

Adjustments to the Concession's Financial Asset

108

139

-21.8%

173

203

-15.1%

Other Revenues and Income

68

206

-66.8%

120

285

-57.8%

Total

  9,376

  9,051

3.6%

  18,823

  17,381

8.3%

 

 

 

 

 

 

 

Deductions from the Gross Operating Revenue

 

 

 

 

 

 

ICMS Tax

(1,614)

(1,477)

9.2%

(3,354)

(2,878)

16.5%

PIS and COFINS Taxes

  (812)

  (799)

1.7%

(1,606)

(1,534)

4.7%

CDE Sector Charge

(1,046)

  (922)

13.5%

(2,044)

(1,819)

12.4%

R&D and Energy Efficiency Program

(52)

(51)

0.6%

  (107)

(99)

8.2%

PROINFA

(44)

(38)

15.3%

(83)

(73)

12.8%

Tariff Flags and Others

(35)

  (116)

-70.1%

88

  (123)

-171.0%

Others

(7)

(6)

14.4%

(14)

(11)

20.0%

Total

(3,610)

(3,410)

5.9%

(7,120)

(6,539)

8.9%

 

 

 

 

 

 

 

Net Operating Revenue

  5,766

  5,641

2.2%

  11,703

  10,842

7.9%

 

In 2Q19, gross operating revenue amounted to R$ 9,376 million, an increase of 3.6% (R$ 325 million), due to the following factors:

·        Increase of 13.8% (R$ 996 million) in the revenue with energy sales (captive + free clients), due to: (i) the positive average tariff adjustment in the distribution companies for the period between 2Q18 and 2Q19 (average increase of 20.58% in RGE in June-18, due to the adoption of the 4th tariff revision cycle, and in tariff adjustments, increases of 19.25% in CPFL Piratininga in October-18, of 13.31% in CPFL Santa Cruz in March-19 and of 8.66% in CPFL Paulista in April-19); and (ii) the increase of 0.9% in the load in the concession area;

·        Increase of 38.1% (R$ 141 million) in revenue from building the infrastructure of the concession, which has its counterpart in the same amount in operational costs;

Partially offset by:

·        Decrease of 95.6% (R$ 460 million) in the accounting of Sectoral Financial Assets/Liabilities;

·        Decrease of 55.7% (R$ 145 million) in Short-term Electric Energy;

·        Decrease of 66.8% (R$ 137 million) in Other Revenues and Income, due to a refund (extraordinary effect, in the amount of R$ 133 million), in the 2Q18. In 2018 tariff events, Aneel determined the reimbursement to the consumers of an amount collected in tariffs in the period 2010-12, since the resources were not fully applied. The distribution companies received the amount from the Federal Government and, in the same date, sectoral financial liabilities were constituted in the same amount, therefore without affecting the results1;

·        Decrease of 10.4% (R$ 39 million) in tariff subsidies (CDE resources);

·        Decrease of 21.8% (R$ 30 million) in the adjustments to the Concession´s Financial Asset, despite the higher IPCA (1.46% in 2Q19 versus 0.71% in 2Q18), due to the accounting of tariff revision processes in CPFL Paulista, RGE and RGE Sul in 2Q18 (extraordinary effect in the amount of R$ 93 million, due to the RAB appraisal report);


1 Law n. 12.111/2009 determined an additional 0.3% collection over Net Operating Revenue between January 2010 and December 2012, aiming to refund states and municipalities by an eventual lack of ICMS tax collection over fossil fuel used in the electric energy generation, in the 24 months following the integration of isolated systems to the NIPS. Since the collected amounts were not fully used, Law no. 13.587/2018 determined the refund of resources to the consumers in 2018 tariff events.


 
 

 

2Q19 Results | August 13, 2019

 

Deductions from the gross operating revenue were R$ 3,610 million in 2Q19, representing an increase of 5.9% (R$ 200 million), due to the following factors:

·        Increase of 6.6% (R$ 150 million) in taxes (ICMS and PIS/Cofins);

·        Increase of 13.5% (R$ 125 million) in the CDE sector charge;

·        Increase of 7.4% (R$ 7 million) in other items;

Partially offset by the following factors:

·        Decrease of 70.1% (R$ 81 million) in tariff flags approved by CCEE;

Net operating revenue reached R$ 5,766 million in 2Q19, representing an increase of 2.2% (R$ 125 million).

 

In 1H19, gross operating revenue amounted to R$ 18,823 million, an increase of 8.3% (R$ 1,442 million), due to the following factors:

·        Increase of 18.4% (R$ 2,613 million) in the revenue with energy sales (captive + free clients), due to: (i) the positive average tariff adjustment in the distribution companies for the period between 1H18 and 1H19; and (ii) the increase of 1.4% in the load within the concession area;

·        Increase of 25.1% (R$ 186 million) in revenue from building the infrastructure of the concession;

Partially offset by:

·        Variation of R$ 1,157 million in the Sectoral Financial Assets/Liabilities, from a sectoral financial asset of R$ 854 million in 1H18 to a liability of R$ 303 million in 1H19;

·        Decrease of 57.8% (R$ 165 million) in Other Revenues and Income;

·        Decrease of 15.1% (R$ 31 million) in the adjustments to the Concession´s Financial Asset;

·        Decrease of R$ 4 million in the other items.

Deductions from the gross operating revenue were R$ 7,120 million in 1H19, representing an increase of 8.9% (R$ 581 million), due to the following factors:

·        Increase of 12.4% (R$ 548 million) in taxes (ICMS and PIS and COFINS);

·        Increase of 12.4% (R$ 225 million) in the CDE sector charge;

·        Increase of R$ 20 million in the other items;

Partially offset by:

·        Reduction of R$ 211 million in tariff flags approved by CCEE.

Net operating revenue reached R$ 11,703 million in 1H19, representing an increase of 7.9% (R$ 861 million).

 


 
 

 

2Q19 Results | August 13, 2019

 

11.1.1.3) Cost of Electric Energy

  

Cost of Electric Energy (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

693

716

-3.3%

  1,350

  1,275

5.9%

PROINFA

99

82

20.4%

204

168

21.3%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

  2,468

  2,733

-9.7%

  5,400

  5,117

5.5%

PIS and COFINS Tax Credit

  (232)

  (318)

-27.1%

  (556)

  (583)

-4.7%

Total

  3,028

  3,213

-5.8%

  6,398

  5,977

7.0%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

469

557

-15.7%

948

  1,105

-14.2%

Itaipu Transmission Charges

70

65

6.9%

137

128

7.0%

Connection Charges

45

36

24.0%

90

66

37.1%

Charges for the Use of the Distribution System

7

7

-3.8%

16

13

23.3%

ESS / EER

112

62

81.0%

71

175

-59.3%

PIS and COFINS Tax Credit

(65)

(67)

-3.5%

  (117)

  (139)

-15.9%

Total

638

660

-3.3%

  1,145

  1,347

-15.0%

 

 

 

 

 

 

 

Cost of Electric Energy

  3,666

  3,873

-5.4%

  7,543

  7,324

3.0%

 

In 2Q19, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 3,666 million, representing a decrease of 5.4% (R$ 208 million):

·         The cost of electric power purchased for resale was R$ 3,028 million in 2Q19, representing a decrease of 5.8% (R$ 186 million), due to the following factors:

(i)           Reduction of 9,7% (R$ 265 million) in the cost of energy purchased in the regulated environment, bilateral contracts and short term, due to the reduction of 19.2% in the average purchase price (from R$ 268.67/MWh in 2Q18 to R$ 217.19/MWh in 2Q19), partially offset by the increase of 11.7% (1,191 GWh) in the volume of purchased energy;

(ii)         Decrease of 3.3% (R$ 23 million) in the cost of energy from Itaipu, due to the decrease of 2.6% in the average purchase price (from R$ 259.09/MWh in 2Q18 to R$ 252.40/MWh in 2Q19) and the reduction of 0.7% (20 GWh) in the volume of purchased energy;

Partially offset by:

(iii)        Decrease of 27.1% (R$ 86 million) in PIS and Cofins tax credit (cost reducer), generated from the energy purchase;

(iv)        Increase of 20.4% (R$ 17 million) in the cost with Proinfa, due to an increase of 21.3% in the average purchase price (R$ 371.99/MWh in 2Q19 vs. R$ 306.61/MWh in 2Q18), partially offset by the reduction of 0.7% (2 GWh) in the volume of purchased energy;

 

·         Charges for the use of the transmission and distribution system reached R$ 638 million in 2Q19, representing a decrease of 3.3% (R$ 22 million), due to the following factors:

(i)           Decrease of 11.2% (R$ 75 million) in connection and transmission charges (Basic Network, Itaipu transmission, connection and usage of the distribution system);

Partially offset by:

(ii)         Increase of 81.1% (R$ 50 million) in sector charges (ESS – System Service Usage Charges /EER – Reserve Energy Charges)

(iii)        Decrease of 3.5% (R$ 2 million) in PIS and Cofins tax credit (cost reducer), generated from the charges.

 


 
 

 

2Q19 Results | August 13, 2019

 

In 1H19, the cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 7,543 million, representing an increase of 3.0% (R$ 219 million):

·         The cost of electric power purchased for resale was R$ 6,398 million in 1H19, representing an increase of 7.0% (R$ 421 million), due to the following factors:

(i)       Increase of 5.5% (R$ 283 million) in the cost of energy purchased in the regulated environment, bilateral contracts and short term, due to an increase of 11.5% (2,458 GWh) in the volume of purchased energy, partially offset by a reduction of 5.4% in the average purchase price (from R$ 239.80/MWh in 1H18 to R$ 226.90/MWh in 1H19);

(ii)      Increase of 5.9% (R$ 75 million) in the cost of energy from Itaipu, due to the increase of 6.7% in the average purchase price (from R$ 231.60/MWh in 1H18 to R$ 247,04/MWh in 1H19), partially offset by the reduction of 0.7% (39 GWh) in the volume of purchased energy;

(iii)    Increase of 21.3% (R$ 36 million) in the cost with Proinfa, due to the increase of 21.6% in the average purchase price (R$ 389.95/MWh in 1H19 vs. R$ 320.58/MWh in 1H18), partially offset by the reduction of 0.3% (2 GWh) in the volume of purchased energy;

(iv)    Decrease of 4.7% (R$ 27 million) in PIS and Cofins tax credit (cost reducer), generated from the energy purchase.

 

·         Charges for the use of the transmission and distribution system reached R$ 1,145 million in 1H19, representing a decrease of 15.0% (R$ 202 million), due to the following factors:

(i)       Decrease of 9.2% (R$ 121 million) in connection and transmission charges;

(ii)      Decrease of 59.3% (R$ 104 million) in sector charges (ESS/EER)

Partially offset by:

(iii)    Decrease of 15.9% (R$ 22 million) in PIS and Cofins tax credit (cost reducer), generated from the charges.

 

11.1.1.4) Operating Costs and Expenses

Operating costs and expenses reached R$ 1,422 million in 2Q19, an increase of 17.7% (R$ 214 million). In 1H19, operating costs and expenses reached R$ 2,693 million, an increase of 14.8% (R$ 347 million).

The factors that explain these variations follow below:

 

 


 
 

 

2Q19 Results | August 13, 2019

 

 

PMSO

Reported PMSO (R$ million)

 

 2Q19

 2Q18

 Variation

1H19

1H18

 Variação

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

(242)

(231)

(12)

5.1%

(469)

(455)

(14)

3.1%

  Material

(44)

(42)

(3)

6.1%

(90)

(82)

(8)

10.3%

  Outsourced Services

(220)

(210)

(10)

4.8%

(427)

(416)

(10)

2.4%

  Other Operating Costs/Expenses

(182)

(126)

(56)

44.6%

(340)

(220)

(120)

54.2%

Allowance for doubtful accounts

  (64)

  (42)

  (22)

53.7%

(132)

  (68)

  (64)

94.6%

Legal and judicial expenses

  (38)

  (30)

  (8)

26.9%

  (68)

  (40)

  (28)

69.4%

Others

  (80)

  (54)

  (26)

47.4%

(139)

(112)

  (27)

24.2%

Total Reported PMSO

(689)

(608)

(80)

13.2%

  (1,325)

  (1,173)

(152)

13.0%

   

In 2Q19, PMSO reached R$ 689 million, an increase of 13.2% (R$ 80 million).

Personnel – increase of 5.1% (R$ 12 million), mainly due to the collective bargaining agreement – wages and benefits;

Material – increase of 6.1% (R$ 3 million), mainly replacement of materials to grid maintenance (R$ 2 million);

Third party services – increase of 4.8% (R$ 10 million), mainly due to the increase in the following items: electric system maintenance (R$ 4 million), collection actions, re notification, cut and reconnection (R$ 4 million) and tree pruning (R$ 2 million);

Other operating costs/expenses – increase of 44.6% (R$ 56 million), due to the increase in allowance for doubtful accounts (R$ 22 million), assets write-off (R$ 18 million), in legal and judicial expenses (R$ 8 million), bank´s collection fee (R$ 4 million) and other costs/expenses (R$ 4 million).

 

In 1H19, PMSO reached R$ 1,325 million, an increase of 13.0% (R$ 152 million).

Personnel – increase of 3.1% (R$ 14 million);

Material – increase of 10.3% (R$ 8 million), mainly replacement of materials to grid maintenance (R$ 7 million);

Third party services – increase of 2.4% (R$ 10 million), mainly due to the increases in the following items: electric system maintenance (R$ 6 million), meter reading and delivery of bills (R$ 5 million), outsourced services (R$ 4 million) and collection actions, re notification, cut and reconnection (R$ 3 million), partially offset by the reductions in audit and consulting (R$ 6 million) and other costs/expenses (R$ 2 million);

Other operating costs/expenses – increase of 54.2% (R$ 120 million), due to the increase in the following items: allowance for doubtful accounts (R$ 64 million), legal and judicial expenses (R$ 28 million), assets write-off (R$ 9 million), bank´s collection fee (R$ 8 million) and other costs/expenses (R$ 11 million).

 

Other operating costs and expenses


 
 

 

2Q19 Results | August 13, 2019

 

In 2Q19, other operating costs and expenses reached R$ 733 million, registering an increase of 22.3% (R$ 134 million), with the variations below:

               (i)        Increase of 38.1% (R$ 141 million) in cost of building the concession´s infrastructure (this item does not affect results, since it has its counterpart in “operating revenue”);

             (ii)        Increase of 25.3% (R$ 6 million) in Private Pension Fund item, due to the registration of the impacts of the actuarial report;

Partially offset by:

            (iii)        Decrease of 6.2% (R$ 13 million) in Depreciation and Amortization.

 

In 1H19, other operating costs and expenses reached R$ 1,368 million, registering an increase of 16.7% (R$ 195 million), with the variations below:

            (iv)        Increase of 25.1% (R$ 186 million) in cost of building the concession´s infrastructure;

             (v)        Increase of 25.3% (R$ 11 million) in Private Pension Fund;

Partially offset by:

            (vi)        Decrease of 0.3% (R$ 1 million) in Depreciation and Amortization.

 

11.1.1.5) EBITDA

EBITDA totaled R$ 873 million in 2Q19, an increase of 13.8% (R$ 106 million), mainly favored by the positive effects of tariff adjustments and revisions, by the load performance and by the adjustments to the Concession´s Financial Asset. These effects were partially offset by the RAB appraisal report due to tariff revisions, leading to an extraordinary gain in 2Q18, and by the higher PMSO.

In 1H19, EBITDA totaled R$ 1,853 million, an increase of 18.8% (R$ 293 million), basically influenced by the same effects mentioned above.

Conciliation of Net Income and EBITDA (R$ million)

 

 2Q19

 2Q18

 Var.

1H19

1H18

 Var.

Net income

387

324

19.6%

852

644

32.3%

Depreciation and Amortization

194

207

 

386

388

 

Financial Results

72

47

 

131

151

 

Income Tax /Social Contribution

220

190

 

483

377

 

EBITDA

873

768

13.8%

1,853

1,560

18.8%

 

11.1.1.6) Financial Result

Financial Result (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Revenues

148

122

21.1%

293

259

13.3%

Expenses

  (220)

  (169)

30.1%

  (424)

  (410)

3.5%

Financial Result

(72)

(47)

53.7%

  (131)

  (151)

-13.3%

 

In 2Q19, the net financial result recorded a net financial expense of R$ 72 million, an increase of 53.7% (R$ 25 million). The items explaining these changes are as follows:


 
 

 

2Q19 Results | August 13, 2019

 

               (i)        Reduction of 92.1% (R$ 42 million) in mark-to-market accounting (non-cash effect), which recorded an expressive gain in 2Q18, a fact that did not happen again in 2Q19, due to a variation in forward interest curve, influenced by the uncertainty of the beginning of electoral season;

             (ii)        Increase of 7.3% (R$ 14 million) in the expenses with net debt, due to an increase in the balance, from R$ 8,294 million in Jun-18 to R$ 8,987 million in Jun-19;

These factors were partially offset by:

            (iii)        Increase of 31.8% (R$ 25 million) in late payment interest and fines;

            (iv)        Increase of 18.4% (R$ 3 million) in sectoral financial assets and liabilities update;

             (v)        Decrease of 60.2% (R$ 2 million) in other financial revenues and expenses.

 

In 1H19, the net financial result recorded a net financial expense of R$ 131 million, a reduction of 13.3% (R$ 20 million). The items explaining these changes are as follows:

               (i)        Increase of 146.1% (R$ 28 million) in sectoral financial assets and liabilities update;

             (ii)        Increase of 13.6% (R$ 23 million) in late payment interest and fines;

            (iii)        Decrease of R$ 10 million in other financial revenues and expenses;

Partially offset by:

            (iv)        Increase of 5.7% (R$ 20 million) in the expenses with net debt, mainly due to the increase in balance;

             (v)        Decrease of 81.8% (R$ 20 million) in mark-to-market accounting (non-cash effect), which recorded an expressive gain in 1H18, a fact that did not happen in 1H19.

 

11.1.1.7) Net Income

Net Income totaled R$ 387 million in 2Q19, an increase of 19.6% (R$ 63 million). In 1H19, Net Income totaled R$ 852 million, an increase of 32.3% (R$ 208 million).

 

11.1.2) Tariff Events

Reference dates

Tariff Process Dates

Distributor

Date

CPFL Santa Cruz

March 22nd

CPFL Paulista

 April 8th

RGE

 June 19th

CPFL Piratininga

October 23rd

 


 
 

 

2Q19 Results | August 13, 2019

 

 

Tariff Revision

Distributor

Periodicity

Next Revision

Cycle

CPFL Piratininga

Every 4 years

October 2019

5th PTRC

CPFL Santa Cruz

Every 5 years

March 2021

5th PTRC

CPFL Paulista

Every 5 years

April 2023

5th PTRC

RGE

Every 5 years

June 2023

5th PTRC

 

Annual tariff adjustments of October 2018, March 2019, April and June 2019

 

CPFL Piratininga

CPFL Santa Cruz

CPFL Paulista

RGE

RGE Sul

Ratifying Resolution

2,472

2,522

2,526

2,557

Adjustment

20.01%

13.70%

12.02%

10.05%

Parcel A

7.07%

1.12%

0.78%

-2.16%

Parcel B

1.76%

0.90%

2.17%

2.21%

Financial Components

11.18%

11.68%

9.07%

10.00%

Effect on consumer billings

19.25%

13.31%

8.66%

8.63%

1.72%

Date of entry into force

10/23/2018

03/22/2019

8/4/2019

06/19/2019

 

Periodic tariff reviews occurred in 2018

 

RGE

Ratifying Resolution

2,401

Adjustment

21.27%

Parcel A

6.11%

Parcel B

9.45%

Financial Components

5.71%

Effect on consumer billings

20.58%

Date of entry into force

06/19/2018

 


 
 

 

2Q19 Results | August 13, 2019

 

 

4th Periodic Tariff Review Cycle

RGE

Date

Jun-18

Gross Regulatory Asset Base (A)

4,374

Depreciation Rate (B)

3.74%

Depreciation Quota (C = A x B)

  164

Net Regulatory Asset Base (D)

3,032

Pre-tax WACC (E)

12.26%

Cost of Capital (F = D x E)

  372

Special Obligations (G)

8

Regulatory EBITDA (H = C + F + G)

  543

OPEX = CAOM + CAIMI (I)

  523

Parcel B (J = H + I)

1,066

Productivity Index Parcel B ( K )

1.07%

Quality Incentive Mechanism ( L)

0.05%

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

1,054

Other Revenues (N)

28

Adjusted Parcel B (O = M - N)

1,026

Parcel A (P)

2,816

Required Revenue (Q = O + P)

3,842

RGE

On June 19, 2018, ANEEL approved the result of the fourth Periodic Tariff Review of distributor RGE. The average effect to be perceived by the consumers was 20.58% and details can be found in the table above.

 

11.1.3) Operating Performance of Distribution

SAIDI and SAIFI

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

SAIDI and SAIFI Indicators

Distributor

SAIDI (hours)

SAIFI (interruptions)

2014

2015

2016

2017

2018

2Q18

1Q19

2Q19

ANEEL1

2014

2015

2016

2017

2018

2Q18

1Q19

2Q19

ANEEL1

CPFL Paulista

6.93

7.76

7.62

7.14

6.17

6.50

6.46

6.71

7.38

4.89

4.89

5.00

4.94

4.03

4.46

4.16

4.29

6.32

CPFL Piratininga

6.98

7.25

8.44²

6.97

5.92

5.93

6.40

6.55

6.42

4.19

4.31

3.97²

4.45

3.87

3.61

4.31

4.35

5.68

RGE

18.28

17.47

16.82

14.83

14.44

14.45

14.95

14.83

11.08

9.01

8.37

8.44

7.68

6.10

6.61

6.27

6.40

8.35

CPFL Santa Cruz

7.44

8.68

8.47

6.22

6.01

5.61

6.21

6.22

8.46

5.89

6.64

6.25

5.13

5.09

4.98

4.84

4.82

7.64

Notes:

1)      Limit of the Regulatory Agency (ANEEL);

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

 

The annualized values of SAIDI and SAIFI for the second quarter of 2019 presented results very close to those of the same period of 2018 (+4.0% in the SAIDI and -0.2% in the SAIFI) in the consolidated of the distributors. In this quarterly comparison, it is worth highlighting the reduction in CPFL Paulista (-3.8%), CPFL Santa Cruz (-3.2%) and RGE (-0.3%) SAIFI.

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


 
 

 

2Q19 Results | August 13, 2019

 

Since 2019, the RGE and RGE Sul concessions have been unified, becoming a single distributor for the purpose of calculating technical indicators.

 

 

Losses

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

12M Accumulated Losses1

 

2Q18

3Q18

4Q18

1Q19

2Q19

ANEEL

CPFL Energia

9.02%

8.86%

9.03%

8.84%

9.01%

8.27%

CPFL Paulista

9.10%

8.87%

9.13%

8.86%

9.13%

8.37%

CPFL Piratininga

7.87%

7.79%

7.94%

7.69%

7.88%

6.92%

RGE

9.73%

9.71%

9.70%

9.78%

9.74%

9.14%

CPFL Santa Cruz

8.84%

8.09%

8.56%

7.82%

8.10%

7.58%

Notes:

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

 

The consolidated losses index of CPFL Energia was of 9.01% in 2Q19, compared to 8.84% in 1Q19, an increase of 0.17 p.p. Compared to 2Q18 (9.02%), there was a reduction of 0.01 p.p.

The CPFL group has intensified the actions against non-technical losses in recent years, where the main achievements of the semester were:

               (i)          Conducting 291,000 inspections at consumer units;

             (ii)          Cut out of 55,000 inactivated consumer units;

            (iii)          Regularization of 1,100 clandestine consumers;

            (iv)          Replacing obsolete / defective meters with new electronics;

             (v)          Implementation of armored measuring boxes for 4 thousand customers in São Paulo;

            (vi)          Recovery of 295 GWh of energy, of which 217 GWh related to revenue growth and 78 GWh of retroactive energy;

          (vii)          Driving to the police station of 81 people, between arrests and indictment for power theft;


 
 

 

2Q19 Results | August 13, 2019

 

         (viii)          Communication of CPFL Energia's actions to combat losses in physical and digital media, showing that energy theft is a crime and is subject to penalties.

 

Delinquency

ADA increased by R$ 64 million (approximately 53.7%) in 2Q19 compared to 2Q18.

In 2Q19 several actions were implemented with a positive result, with a reduction of 5.6%compared to 1Q19:

(i)          Increase of power cuts in 2Q19 (536 thousand in 2Q19 versus 465 thousand in 1Q19) and expectation to maintain the same level until the end of the year (meter and circuit breaker);

(ii)          Intensification of other collection actions: 2.9 million negatives in 2Q19 (641k over 1Q) and 2.4 million SMS and emails (171k over 1Q);

(iii)          Intensified negotiations with customers with judicial and inactive debts ( Group A);

(iv)          Implementation of new payment options (debit and credit card) for overdue accounts

 

11.2) Commercialization and Services Segments

11.2.1) Commercialization Segment

 

Consolidated Income Statement - Commercialization (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Net Operating Revenue

  809

  843

-4.0%

1,569

1,553

1.1%

EBITDA(1)

  21

  31

-33.0%

  51

  39

32.8%

Net Loss

  13

  16

-18.9%

  28

  16

77.1%

Note:

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

 

 


 
 

 

2Q19 Results | August 13, 2019

 

11.2.2) Services Segment

 

Consolidated Income Statement - Services (R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Net Operating Revenue

  158

  112

41.7%

  304

  239

27.0%

EBITDA(1)

  39

  23

72.0%

  75

  48

56.9%

Net Income

  23

  13

76.7%

  46

  27

72.9%

Note:

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

 

11.3) Conventional Generation Segment

11.3.1) Economic-Financial Performance

 

Consolidated Income Statement - Conventional Generation  (R$ million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue 

332

297

11.7%

633

605

4.6%

Net Operating Revenue 

298

271

10.0%

567

552

2.7%

Cost of Electric Power

(29)

(17)

70.5%

(58)

(35)

63.7%

Operating Costs & Expenses

(55)

(54)

1.3%

(107)

(107)

-0.7%

EBIT

214

200

7.3%

403

409

-1.6%

EBITDA

334

299

11.8%

638

624

2.2%

Financial Income (Expense)

(39)

(75)

-48.1%

(83)

(143)

-41.9%

Income Before Taxes

265

194

37.0%

495

421

17.7%

Net Income 

208

155

34.0%

392

337

16.4%

Nota:

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

 

11.3.1.1) Operating Revenue

In the analysis presented in this report we consider the transmission companies CPFL Piracicaba and CPFL Morro Agudo.

In 2Q19, Gross Operating Revenue reached R$ 332 million, an increase of 11.7% (R$ 35 million). Net Operating Revenue was of R$ 298 million, registering an increase of 10.0% (R$ 27 million).

The main factors that affected the net operating revenue are:

     (i)          Increase of R$ 13 million in other operating revenues, mainly due to the increase of GSF agreement in CPFL Geração;

    (ii)          Increase of R$ 25 million in the revenue with the power supply, explained by the readjustment of contracts combined with the increase in the amount of energy sold in CPFL Geração ( R$  16.8 million). Increase in subsidiary CERAN's revenue (R$ 7.8 million), mainly explained by the increase in the amount of energy sold.

Partially offset by:

  (iii)          Reduction of R$ 4 million in the revenue with the power supply from Jaguari Geração

 

In 1H19, Gross Operating Revenue reached R$ 633 million, an increase of 4.6% (R$ 28 million) in relation to 1H18. Net Operating Revenue was of R$ 567 million, registering an increase of 2.7% (R$ 15 million). The main factor contributing to the increase in net operating revenue was the increase in energy supply revenue (volume increase), combined with the readjustment of the contracts in CPFL Geração (R$ 20 million). Additionally, we can mention the R$ 9 million increase in revenue from the Rio das Antas Complex (Ceran).


 
 

 

2Q19 Results | August 13, 2019

 

This effects were partially offset by:

  (iv)          Reduction of R$ 5 million in the revenue with the power supply from Jaguari Geração

 

11.3.1.2) Cost of Electric Power

In 2Q19, the cost of electricity reached R $ 29 million, an increase of 70.5% (R $ 12 million), mainly due to the following factor:

• Increase of R $ 12 million in Cost of Energy Purchased for Resale, mainly explained by the GSF reimbursement agreement (R $ 19 million) and partially offset by the volume reduction with energy purchase (R $ 5 million) in CPFL Geração.

In 1H19, the cost of electricity reached R $ 58 million, an increase of 63.7% (R $ 23 million), also mainly explained by the increase in cost of energy purchased over 1H18, due to the GSF reimbursement agreement.

 

11.3.1.3) Operating Costs and Expenses

Operating costs and expenses reached R$ 55 million in 2Q19, compared to R$ 54 million in 2Q18, a variation of 1.3%. In 1H19, operating costs and expenses remained at the same level as 1H18 (R$ 107 million).

The factors that explain these variations follow below:

 

PMSO

PMSO (R$ million)

 

2Q19

2Q18

Variation

1H19

1H18

Variation

 

%

%

PMSO

 

 

 

 

 

 

  Personnel

  9

  9

2.8%

  17

  17

-3.8%

  Material

  1

  1

31.0%

  2

  1

30.5%

  Outsourced Services

  7

  6

19.0%

  12

  10

17.7%

  Other Operating Costs/Expenses

  7

  8

-11.0%

  15

  17

-12.0%

  GSF Risk Premium

2

2

31.9%

5

4

31.9%

Others

5

7

-22.8%

10

13

-24.0%

Total PMSO

  24

  23

2.5%

  46

  46

-1.0%

 

PMSO item reached R$ 24 million in 2Q19, registering an increase of 2.5%, compared to 2Q18.

In 1H19, PMSO reached R$ 46 million, registering a reduction of 1.0%, compared to 1H18.

 

Other operating costs and expenses

Other operating costs and expenses reached R$ 30 million in 2Q19, compared to R$ 31 million in 2Q18.

In 1H19, other operating costs and expenses reached R $ 61 million, compared to R $ 61 million in 1H18.


 
 

 

2Q19 Results | August 13, 2019

 

In “Others” expenses, reclassification of expenses related to the Financial Compensation on Water Resources ( CFURH), to the Deductions from Operating Revenue group, according to Aneel's guidance (R$ 2 million in 2Q19 and R$ 4 million in 1H19).

 

11.3.1.4) Equity Income

 

Equity Income (R$ Million)

 

2Q19

2Q18

Var. R$

Var. %

1H19

1H18

Var. R$

Var. %

Projects

               

Barra Grande HPP

(3)

(0)

(3)

100.0%

0

3

(2)

-89.1%

Campos Novos HPP

36

21

16

74.4%

67

48

19

38.6%

Foz do Chapecó HPP

32

29

3

9.4%

62

60

2

3.2%

Epasa TPP

25

19

5

28.3%

47

44

3

7.3%

Total

90

69

21

30.3%

176

154

21

13.8%

Note: Disclosure of interest in subsidiaries is made in accordance with IFRS 12 and CPC 45.

 

In 2Q19, Equity Income result reached R$ 90 million, compared to R$ 69 million in 2Q18, an increase of 30.3% (R$ 21 million).

 

Equity Income (R$ Million)

BAESA

2Q19

2Q18

Var. R$

Var. %

1H19

1H18

Var. R$

Var. %

                 

Net Revenue

14

15

(1)

-8.0%

28

31

(2)

-7.5%

Operating Costs / Expenses

  (12)

(10)

(2)

22.2%

(18)

  (15)

(3)

23.2%

Deprec. / Amortization

(3)

(3)

0

0.0%

(6)

(6)

(0)

0.1%

Net Financial Result

(3)

(5)

2

-36.1%

(3)

(6)

2

-38.6%

Income Tax

2

  0

1

1023.2%

(0)

(1)

1

-95.0%

Net Income 

(3)

(0)

(3)

878.3%

0

3

(2)

-89.1%

 

 

 

   

 

 

 

 

Equity Income (R$ Million)

ENERCAN

2Q19

2Q18

Var. R$

Var. %

1H19

1H18

Var. R$

Var. %

                 

Net Revenue

89

65

23

35.7%

156

134

22

16.7%

Operating Costs / Expenses

  (23)

(22)

(1)

3.2%

(35)

  (37)

3

-7.3%

Deprec. / Amortization

(6)

(6)

0

-3.9%

(12)

  (12)

1

-4.2%

Net Financial Result

(4)

(5)

1

-23.4%

(8)

  (10)

3

-25.5%

Income Tax

  (19)

(11)

(8)

78.7%

(34)

  (25)

  (10)

40.0%

Net Income 

36

21

16

74.4%

67

48

19

38.6%

 

 

 

   

 

 

 

 

Equity Income (R$ Million)

FOZ DO CHAPECO

2Q19

2Q18

Var. R$

Var. %

1H19

1H18

Var. R$

Var. %

                 

Net Revenue

111

108

3

2.4%

219

215

5

2.2%

Operating Costs / Expenses

  (24)

(25)

1

-4.5%

(53)

  (49)

(3)

6.7%

Deprec. / Amortization

  (16)

(16)

0

-2.8%

(32)

  (32)

0

-0.5%

Net Financial Result

  (23)

(32)

9

-29.3%

(41)

  (44)

4

-8.6%

Income Tax

  (16)

(15)

(1)

8.5%

(31)

  (31)

(0)

1.5%

Net Income 

32

29

3

9.4%

62

60

2

3.2%

 


 
 

 

2Q19 Results | August 13, 2019

 

Equity Income (R$ Million)

EPASA

2Q19

2Q18

Var. R$

Var. %

1H19

1H18

Var. R$

Var. %

                 

Net Revenue

111

53

58

108.3%

216

146

69

47.1%

Operating Costs / Expenses

  (74)

(25)

  (49)

196.0%

  (145)

  (83)

  (62)

75.3%

Deprec. / Amortization

(5)

(5)

0

-0.8%

(9)

(9)

0

-0.7%

Net Financial Result

(2)

(2)

0

-1.4%

(3)

(3)

0

-1.6%

Income Tax

(6)

(2)

(3)

137.7%

(11)

(7)

(4)

50.3%

Net Income 

25

19

5

28.3%

47

44

3

7.3%

 

11.3.1.5) EBITDA

In 2Q19, EBITDA was of R$ 334 million, compared to R$ 299 million in 2Q18, an increase of 11.8% (R$ 35 million).

The main factors that contributed to this variation in 2Q19 were:

(i)     Inflation effect over the contracts (+R$ 22 MM);

(ii)    Higher hydro and thermal generation   (+R$ 13 MM).

In 1H19, EBITDA was of R$ 638 million, compared to R$ 624 million in 1H18, an increase of 2.2% (R$ 14 million).

The main factors that contributed to this variation in 1H19 were:

(i)     Inflation effect over the contracts (+R$ 33 MM);

(ii)    Higher hydro and thermal generation   (+ R$ 13 MM).

Partially compensated by:

(iii)  Baesa: compensation agreement related to 2018 (-R$ 17 MM)

(iv)  EPASA overhaul (-R$ 10 MM)

 

Conciliation of Net Income and EBITDA (R$ million)

 

 2Q19

 2Q18

 Var.

 1H19

 1H18

 Var.

Net Income

208

155

34.0%

392

337

16.4%

Depreciation and Amortization

30

30

 

60

61

 

Financial Result

39

75

 

83

143

 

Income Tax /Social Contribution

57

38

 

103

83

 

EBITDA

334

299

11.8%

638

624

2.2%

 

11.3.1.6) Financial Result

Financial Result (IFRS - R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Financial Revenues

  13

  16

-18.6%

  23

  37

-36.5%

Financial Eafpenses

  (52)

  (91)

-42.9%

  (106)

  (179)

-40.8%

Financial Result

  (39)

  (75)

-48.1%

  (83)

  (143)

-41.9%

 

In 2Q19, the financial result was a net financial expense of R$ 39 million, representing a reduction of 48.1% (R $ 36 million) compared to the net financial expense of R$ 75 million in 2Q18.

The main items that explain this variation are:


 
 

 

2Q19 Results | August 13, 2019

 

(i)     Decrease of 30.5% (R $ 20 million) in debt charges, mainly due to the reduction in total debt volume, also due to the CDI variation (3.07% in 2Q19 compared to 3.17% in 2Q18).

(ii)    Reduction of 99.7% (R$ 18 million) in expenses with monetary and foreign exchange updates: positive effect of R$ 22 million in the mark-to-market of the zero-cost collar derivative2;

(iii)  Revenue of R $ 7 million in 2Q19 related to Interest on loan agreements, an increase of R$ 3 million compared to 2Q18.

Partially offset by:

(iv)  Reduction of 61.4% (R $ 9 million) in income from financial investments.

 

In 1H19, the financial result was a net financial expense of R$ 83 million, a decrease of 41.9% (R$ 60 million) compared to the net financial expense of R$ 143 million in 1H18.

The main items that explain this variation are:

(i)     Decrease of 28.5% (R$ 37 million) in debt charges, mainly due to the reduction in total debt volume;

(ii)    Reduction of 88.7% (R$ 33 million) in expenses with monetary and foreign exchange updates: positive effect of R$ 22 million referring to the zero cost collar derivative and R$ 11 million referring to other monetary and exchange rate updates;

(iii)  Revenue of R $ 13 million in 1H19 related to Interest on loan agreements, an increase of R$ 9 million compared to 1H18.

Partially offset by:

(iv)  Reduction of 69.1% (R $ 20 million) in income from financial investments.

 

11.3.1.7) Net Income

In 2Q19, net income was of R$ 208 million, compared to a net income of R$ 155 million in 2Q18, an increase of 34.0% (R$ 53 million).

In 1H19, net income was of R$ 392 million, compared to a net income of R$ 337 million in 1H18, an increase of 16.4% (R$ 55 million).

 

 

 

 


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


 
 

 

2Q19 Results | August 13, 2019

 

11.4) CPFL Renováveis

11.4.1) Economic-Financial Performance

Income Statement - CPFL Renováveis ( R$ Million)

 

2Q19

2Q18

Var. %

1H19

1H18

Var. %

Gross Operating Revenue

434

437

-0.7%

788

843

-6.5%

Net Operating Revenue

411

415

-0.9%

745

799

-6.6%

Cost of Electric Power

  (66)

  (82)

-19.1%

  (120)

  (152)

-21.5%

Operating Costs & Expenses

  (256)

  (232)

10.3%

  (505)

  (475)

6.4%

EBIT

89

101

-11.8%

121

171

-29.5%

EBITDA (1)

251

256

-1.9%

443

484

-8.4%

Financial Income (Expense)

  (111)

  (119)

-6.7%

  (223)

  (248)

-10.2%

Income Before Taxes

  (22)

  (18)

22.7%

  (102)

  (77)

32.7%

Net Income

  (38)

  (37)

5.4%

  (132)

  (109)

20.6%

Note:

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

 

11.4.1.1) Operating Revenue

In 2Q19, Gross Operating Revenue reached R$ 434 million, representing a reduction of 0.7% (-R$3 million). Net Operating Revenue reached R$ 411 million, representing a reduction of 0.9% (-R$ 4 million).

These variations are mainly explained by the following factors:

 

Wind Source:

·        Reduction of R$ 35 million in revenue from wind farms, mainly due to: (i) lower generation of wind complexes (-R$ 22 million); (ii) the difference in the price of energy sold in the new energy auction through the Surplus and Deficit Offset Mechanism (MCSD), since the energy no longer contracted in 2Q18 was sold in the free market at a price higher than the contract price in the regulated market in 2Q19 (-R$ 9 million), and (iii) annual reimbursement for generation deficit of Santa Clara Complex (-R$ 4 million).

 

SHPPs Source and Holding Company:

·        Increase of R$ 22 million in revenue from SHPPs, chiefly due to the different strategy of seasonal adjustment of physical guarantee in the agreements between the periods and the adjustments in agreements (R$ 19 million), as well as the higher volume of secondary energy in the MRE( R$ 3 million)

·        Increase of R$ 6 million in the Holding Company’s revenue due to intercompany hedge and swap operations settled at the PLD price in 2Q19, while in 2Q18 these operations mitigated the effect of exposure of wind farms that were selling energy in the MCSD (flat seasonality).

 

Biomass Source:

·        Increase of R$ 3 million in biomass revenue due to the strategy of contract seasonalization and higher generation at some plants (R$ 8 million), which was partially offset by lower energy settlement to rebuild guarantees and hedge in 2Q19 (-R$ 4 million), with corresponding energy purchase costs.

 


 
 

 

2Q19 Results | August 13, 2019

 

11.4.1.2) Cost of Electric Power

In 2Q19, cost of electric power totaled R$ 66 million, representing a reduction of 19.1% (-R$ 16 million). In 1H19, cost of electric power totaled R$ 120 million, a decrease of 21.5% compared to 1H18.

Energy purchase cost totaled R$ 42 million in 2Q19, a reduction of 37.3% (-R$ 25 million). In 1H19, there was a decrease of 36.8% in the energy purchase cost (-R$ 41 million). These results were mainly influenced by the lower energy volume purchased for hedge operations and energy deficits at wind farms that participated in the MCSD due to flat seasonality in 2018 and lower GSF in the periods.

Cost of system use fees totaled R$ 25 million in 2Q19, an increase of 60.0% (R$ 9 million), mainly due to the positive effect of the recovery of PIS and Cofins credits in 2018, which was partially offset by price adjustments in connection charges, as well as the distribution and transmission system use and connection tariffs. In 1H19 there was an increase of 21.3% (R$ 9 million).

11.4.1.3) Operating Costs and Expenses

Operating Costs and Expenses reached R$ 256 million in 2Q19, compared to R$ 232 million in 2Q18, representing an increase of 10.3% (R$ 24 million). In 1H19, there was an increase of 6.4%, reaching R$ 505 million (R$ 30 million).

The factors that explain these variations follow:

 

PMSO

PMSO (R$ million)

 

 

 

 

 

 2Q19

 2Q18

 Variation

0

1H18

 Variation

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

  (27)

  (26)

  (1)

3.3%

  (54)

  (51)

(2)

4.5%

  Material

  (4)

  (7)

3

-47.8%

  (8)

  (17)

  9

-53.0%

  Outsourced Services

  (51)

  (34)

  (17)

50.3%

  (97)

  (77)

(20)

25.9%

  Other Operating Costs/Expenses

  (12)

  (10)

  (2)

21.8%

  (25)

  (18)

(7)

39.6%

  GSF Risk Premium

  (1)

  (1)

1

-50.0%

  (1)

  (2)

  1

-50.0%

  Others

  (11)

  (9)

  (3)

31.8%

  (24)

  (15)

(8)

53.6%

Total PMSO

  (94)

  (77)

  (17)

21.7%

  (183)

  (163)

(20)

12.5%

 

The PMSO item reached R$ 94 million in 2Q19, compared to R$ 77 million in 2Q18, an increase of 21.7% (R$ 17 million). In 1H19, the PMSO had an increase of 12.5% (R$ 20 million), This performance is mainly due to the positive effect of the recovery of PIS and Cofins credits in 2018 and price adjustments on agreements with O&M suppliers of wind turbines at Campo dos Ventos and São Benedito wind complexes after the end of the partial grace period in the initial years of operation.

 

Other operating costs and expenses

Other operating costs and expenses, represented by Depreciation and Amortization accounts, reached R$ 162 million in 2Q19, increase of 4.6% (R$ 7 million) and an increase in 1H19 of 3.2%.(R$ 10 million). These increases are explained by the operational startup of SHPP Boa Vista II in November 2018 and the effect of the unitization of the Pedra Cheirosa wind complex in July 2018.


 
 

 

2Q19 Results | August 13, 2019

 

11.4.1.4) EBITDA

In 2Q19, EBITDA was of R$ 251 million, compared to R$ 256 million in 2Q18, a reduction of 1.9% (-R$ 5 million). This result is mainly due to lower net revenue from wind farms, end grace period from the contract of O&M by ACL wind farm and to the recovery of PIS/Cofins credits in 2Q18. These factors were partially offset by higher revenue SHPs due to the different seasonal strategy of physical guarantee of contracts between periods and readjustment of contracts; and lower GSF expense.

In 1H19, there was a reduction of 8.4% (-R$ 41 million). This result is mainly due to lower net revenue from wind farms.

Conciliation of Net Income and EBITDA (R$ million)

 

 

 

 

 2Q19

 2Q18

 Var.

1H19

1H18

 Var.

Net income

  (38)

  (37)

5.4%

  (132)

  (109)

20.6%

Amortization

  (162)

  (154)

 

  (322)

  (312)

 

Financial Results

  (111)

  (119)

 

  (223)

  (248)

 

Income Tax /Social Contribution

  (17)

  (19)

 

  (29)

  (32)

 

EBITDA

251

256

-1.9%

443

484

-8.4%

 

11.4.1.5) Financial Result

 

Financial Result (Adjusted - R$ Million)

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Revenues

50

30

68.0%

99

60

64.6%

Expenses

  (161)

  (149)

-8.3%

  (322)

  (308)

4.3%

Financial Result

  (111)

  (119)

-6.7%

  (223)

  (248)

-10.2%

 

In 2Q19, net financial result registered a net financial expense of R$ 111 million, a reduction of 6.7% (-R$ 8 million).

The main items that explain this variation are:

·        Reduction of 11.5% (-R$ 13 million) of net debt;

·        Increase of 114.5% (+R$ 2 million) in settlement by CCEE

 

In 1H19, net financial result registered a net financial expense of R$ 223 million, a reduction of 10.2% (-R$ 25 million).

The main items that explain this variation are:

·        Reduction of 10.7% (-R$ 24 million) of net debt;

·        Reduction of 27.9% (-R$ 2 million) in settlement by CCEE;

 


 
 

 

2Q19 Results | August 13, 2019

 

11.4.1.6) Net Income

In 2Q19, net loss was of R$ 38 million, compared to the net loss of R$ 37 million in 2Q18. 1H19, the net loss was of R$ 132 million. These performances reflect the lower EBITDA and higher financial result in the periods.

 

11.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% participation) totaled 2,133 MW of operating installed capacity and 97 MW of capacity under construction. The operational power plants comprises 40 Small Hydroelectric Power Plants – SHPPs (453 MW), 45 wind farms (1,309 MW), 8 biomass thermoelectric power plants (370 MW) and 1 solar power plant (1 MW). Still under construction there are 1 SHPP (28 MW) and 4 wind farms (69 MW).

Additionally, CPFL Renováveis owns wind, solar and SHPP projects under development totaling 2,903 MW.

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

CPFL Renováveis - Portfolio (100% participation)

In MW

SHPP

Biomass

Wind

Solar

Total

Operating

  453

  370

1,309

1

2,133

Under construction

  28

  -

  69

  -

  97

Under development

  149

  -

2,415

  340

2,903

Total

  630

  370

3,792

  341

5,134

 

Lucia Cherobim SHPP

The PCH Lucia Cherobim, project located in the State of Paraná, is scheduled to have its start-up in 2024. The installed capacity is of 28.0 MW and the physical guarantee is of 16.6 average-MW. Energy was sold through a long-term contract in the 2018 A-6 new energy auction (price: R$ 189.95/MWh – June 2018).

 

Wind Farms of the Gameleira Complex

The wind farms of the Gameleira Complex (Costa das Dunas, Figueira Branca, Farol de Touros e Gameleira), located in the State of Rio Grande do Norte, is scheduled to have its start-up in 2024. The installed capacity is of 69.3 MW and the phusical guarantee is of 39.4 average-MW. Part of the energy (12.0 average-MW) was sold through a long-term contract it the 2018 A-6 new energy auction (price: R$ 89.89/MWh – June 2018).

 


 
 

 

2Q19 Results | August 13, 2019

 

12) ATTACHMENTS

12.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

Consolidated

 ASSETS

06/30/2019

12/31/2018

06/30/2018

       

 CURRENT

     

 Cash and Cash Equivalents

6,981,505

1,891,457

2,490,235

 Consumers, Concessionaries and Licensees

4,599,139

4,547,951

4,545,631

 Dividend and Interest on Equity

94,353

  100,182

  153,187

 Recoverable Taxes

  405,457

  411,256

  480,967

 Derivatives

  204,125

  309,484

  449,475

 Sectoral Financial Assets

1,193,246

1,330,981

  679,406

 Concession Financial Assets

  -

  -

23,241

 Contractual Assets

26,502

23,535

  -

 Other Credits

  628,045

  787,470

  849,752

 TOTAL CURRENT

14,132,373

9,402,316

9,671,894

       

 NON-CURRENT

     

 Consumers, Concessionaries and Licensees

  689,638

  752,795

  235,146

 Judicial Deposits

  889,207

  854,374

  866,057

 Recoverable Taxes

  422,337

  253,691

  233,474

 Sectoral Financial Assets

  179,944

  223,880

  414,528

 Derivatives

  377,061

  347,507

  370,585

 Deferred Taxes

  928,067

  956,380

  825,862

 Concession Financial Assets

8,070,373

7,430,149

7,053,027

 Investments at Cost

  116,654

  116,654

  116,654

 Other Credits

  719,417

  927,440

  901,320

 Investments

1,038,754

  980,362

  906,115

 Property, Plant and Equipment

9,225,343

9,456,614

9,612,096

 Contractual Assets

1,344,423

1,046,433

  -

 Intangible

9,298,719

9,462,935

10,501,494

 TOTAL NON-CURRENT

33,299,936

32,809,214

32,036,357

       

 TOTAL ASSETS

47,432,309

42,211,530

41,708,250


 
 

 

2Q19 Results | August 13, 2019

 

12.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

Consolidated

 LIABILITIES AND SHAREHOLDERS' EQUITY

06/30/2019

12/31/2018

06/30/2018

       

 CURRENT

     

 Suppliers

2,725,984

2,398,085

3,229,917

 Loans and Financing

2,566,905

2,446,113

3,011,598

 Debentures

  652,074

  917,352

1,385,146

 Employee Pension Plans

  133,557

86,623

69,132

 Regulatory Charges

  161,283

  150,656

  286,858

 Taxes, Fees and Contributions

  856,520

  765,438

  470,759

 Dividend and Interest on Equity

  532,295

  532,608

37,105

 Accrued Liabilities

  156,881

  119,252

  150,597

 Derivatives

6,883

8,139

11,314

 Sectoral Financial Liabilities

  -

  -

  394

 Public Utilities

6,104

11,570

11,179

 Other Accounts Payable

1,137,104

  979,296

1,049,723

 TOTAL CURRENT

8,935,592

8,415,132

9,713,721

       

 NON-CURRENT

     

 Suppliers

  330,302

  333,036

  135,370

 Loans and Financing

8,549,968

8,989,846

7,657,213

 Debentures

8,263,067

8,023,493

8,591,981

 Employee Pension Plans

1,107,738

1,156,639

  870,298

 Taxes, Fees and Contributions

4,353

9,691

14,768

 Deferred Taxes

1,095,818

1,136,227

1,276,832

 Reserve for Tax, Civil and Labor Risks

  978,819

  979,360

  949,408

 Derivatives

14,070

23,659

1,443

 Sectoral Financial Liabilities

  120,373

46,703

  -

 Public Utilities

96,647

89,965

86,561

 Other Accounts Payable

  634,525

  475,396

  469,910

 TOTAL NON-CURRENT

21,195,681

21,264,015

20,053,785

       

 SHAREHOLDERS' EQUITY

     

 Capital

9,389,657

5,741,284

5,741,284

 Capital Reserve

  393,959

  469,257

  468,018

 Legal Reserve

  900,992

  900,992

  798,090

 Statutory Reserve - Concession Financial Assets

  -

  -

  -

 Statutory Reserve - Strengthening of Working Capital

3,527,510

3,527,510

1,292,046

 Other Comprehensive Income

  (396,793)

  (376,294)

  (160,056)

 Retained Earnings

1,196,597

  -

1,656,377

 

15,011,923

10,262,749

9,795,759

 Non-Controlling Shareholders' Interest

2,289,113

2,269,634

2,144,986

 TOTAL SHAREHOLDERS' EQUITY

17,301,036

12,532,383

11,940,745

       

 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

47,432,309

42,211,530

41,708,250

 


 
 

 

2Q19 Results | August 13, 2019

 

12.3) Income Statement – CPFL Energia

(R$ thousands)

 

Consolidated

 

 

2Q19

2Q18

Variation

 

1H19

1H18

Variation

OPERATING REVENUES

 

             

  Electricity Sales to Final Customers

 

  7,527,618

  6,909,773

8.9%

 

  15,537,512

  13,657,216

13.8%

  Electricity Sales to Distributors

 

  1,316,478

  1,317,495

-0.1%

 

  2,668,969

  2,315,954

15.2%

  Revenue from building the infrastructure

 

511,367

370,053

38.2%

 

926,580

740,615

25.1%

  Update of concession's financial asset

 

108,297

138,552

-21.8%

 

172,787

203,409

-15.1%

  Sectorial financial assets and liabilities

 

21,055

480,699

-95.6%

 

(302,825)

854,246

-

  Other Operating Revenues

 

  1,319,216

  1,284,344

2.7%

 

  2,588,763

  2,366,973

9.4%

 

 

  10,804,030

  10,500,917

2.9%

 

  21,591,785

  20,138,414

7.2%

 

 

             

DEDUCTIONS FROM OPERATING REVENUES

 

(3,767,724)

(3,555,551)

6.0%

 

(7,428,033)

(6,818,393)

8.9%

NET OPERATING REVENUES

 

  7,036,306

  6,945,366

1.3%

 

  14,163,752

  13,320,021

6.3%

 

 

             

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

  Electricity Purchased for Resale

 

(3,606,485)

(3,862,633)

-6.6%

 

(7,559,027)

(7,163,909)

5.5%

  Electricity Network Usage Charges

 

(662,126)

(675,403)

-2.0%

 

(1,193,346)

(1,387,849)

-14.0%

 

 

(4,268,610)

(4,538,036)

-5.9%

 

(8,752,373)

(8,551,758)

2.3%

OPERATING COSTS AND EXPENSES

 

             

  Personnel

 

(365,768)

(352,388)

3.8%

 

(713,786)

(690,133)

3.4%

  Material

 

(66,140)

(63,358)

4.4%

 

(132,997)

(125,979)

5.6%

  Outsourced Services

 

(178,448)

(155,722)

14.6%

 

(343,458)

(336,654)

2.0%

  Other Operating Costs/Expenses

 

(203,162)

(142,718)

42.4%

 

(378,422)

(248,540)

52.3%

Allowance for Doubtful Accounts

 

(65,236)

(41,822)

56.0%

 

(133,850)

(68,242)

96.1%

Legal and judicial expenses

 

(38,937)

(31,467)

23.7%

 

(70,975)

(43,751)

62.2%

Others

 

(98,989)

(69,429)

42.6%

 

(173,596)

(136,547)

27.1%

  Cost of building the infrastructure

 

(511,323)

(370,047)

38.2%

 

(926,534)

(740,606)

25.1%

  Employee Pension Plans

 

(28,151)

(22,477)

25.2%

 

(56,302)

(44,955)

25.2%

  Depreciation and Amortization

 

(336,070)

(342,493)

-1.9%

 

(668,401)

(661,169)

1.1%

  Amortization of Concession's Intangible

 

(72,109)

(71,287)

1.2%

 

(144,219)

(142,795)

1.0%

 

 

(1,761,172)

(1,520,490)

15.8%

 

(3,364,118)

(2,990,831)

12.5%

 

 

             

EBITDA1

 

  1,504,503

  1,369,511

9.9%

 

  3,035,600

  2,735,788

11.0%

 

 

             

INCOME FROM ELECTRIC ENERGY SERVICE

 

  1,006,524

886,840

13.5%

 

  2,047,260

  1,777,432

15.2%

 

 

             

FINANCIAL REVENUES (EXPENSES)

 

             

  Financial Revenues

 

231,337

169,078

36.8%

 

437,932

366,230

19.6%

  Financial Expenses

 

(442,661)

(414,752)

6.7%

 

(869,296)

(919,423)

-5.5%

 

 

(211,324)

(245,674)

-14.0%

 

(431,364)

(553,193)

-22.0%

 

 

             

EQUITY ACCOUNTING

 

             

  Equity Accounting

 

89,799

68,891

30.3%

 

175,719

154,392

13.8%

  Assets Surplus Value Amortization

 

  (145)

  (145)

0.0%

 

  (290)

  (290)

0.0%

 

 

89,654

68,746

30.4%

 

175,430

154,102

13.8%

 

 

             

INCOME BEFORE TAXES ON INCOME

 

884,854

709,913

24.6%

 

  1,791,326

  1,378,341

30.0%

 

 

             

  Social Contribution

 

(84,028)

(69,844)

20.3%

 

(174,078)

(136,712)

27.3%

  Income Tax

 

(227,153)

(189,892)

19.6%

 

(473,217)

(372,047)

27.2%

 

               

NET INCOME

 

573,673

450,177

27.4%

 

  1,144,031

869,581

31.6%

Controlling Shareholders' Interest

 

  580,629

  455,714

27.4%

 

  1,184,079

  899,497

31.6%

Non-Controlling Shareholders' Interest

 

(6,956)

(5,537)

25.6%

 

(40,049)

(29,915)

33.9%

Note:

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

 


 
 

 

2Q19 Results | August 13, 2019

 

12.4) Cash Flow – CPFL Energia

(R$ thousands)

 

Consolidated

         
   

2Q19

 

Last 12M

         

Beginning Balance

 

3,440,810

 

2,490,235

         

Net Income Before Taxes

 

884,854

 

3,352,962

         

Depreciation and Amortization

 

408,181

 

1,602,720

Interest on Debts and Monetary and Foreign Exchange Restatements

 

224,170

 

1,022,321

Consumers, Concessionaries and Licensees

 

38,433

 

  (757,649)

Sectoral Financial Assets

 

87,278

 

  (77,306)

Accounts Receivable - Resources Provided by the CDE/CCEE

 

34,420

 

50,609

Suppliers

 

  (423,434)

 

  (463,695)

Sectoral Financial Liabilities

 

  (108,333)

 

26,460

Accounts Payable - CDE

 

17,527

 

85,760

Interest on Debts and Debentures Paid

 

  (308,161)

 

(1,267,172)

Income Tax and Social Contribution Paid

 

  (216,503)

 

  (983,789)

Others

 

301,108

 

732,812

   

54,686

 

  (28,929)

         

Total Operating Activities

 

939,540

 

3,324,033

         

Investment Activities

       

Purchases of Contract Asset, Property, Plant and Equipment and Intangible Assets

 

  (520,572)

 

(2,180,903)

Others

 

  (10,572)

 

289,750

Total Investment Activities

 

  (531,144)

 

(1,891,153)

         

Financing Activities

       

Capital Increase of Noncontrolling Shareholder

 

3,624,689

 

3,632,668

Loans and Debentures

 

3,632,128

 

7,655,975

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(4,112,121)

 

(8,202,193)

Dividend and Interest on Equity Paid

 

  (12,409)

 

  (28,072)

Others

 

  12

 

  12

Total Financing Activities

 

3,132,299

 

3,058,390

         
         

Cash Flow Generation

 

3,540,695

 

4,491,270

         

Ending Balance - 06/30/2019

 

6,981,505

 

6,981,505

 

 


 
 

 

2Q19 Results | August 13, 2019

 

12.5) Income Statement – Conventional Generation Segment

(R$ thousands)

 

Conventional Generation

 

2Q19

2Q18

Var.

1H19

1H18

Var.

OPERATING REVENUE

 

 

 

   

 

  Eletricity Sales to Distributors

  311,394

  290,266

7.3%

  599,668

  575,444

4.2%

  Revenue from construction of concession infrastructure

  582

  171

239.7%

  637

  256

149.1%

  Other Operating Revenues

19,958

6,671

199.2%

32,446

29,371

10.5%

 

  331,934

  297,108

11.7%

  632,750

  605,071

4.6%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUE

  (34,279)

  (26,595)

28.9%

  (65,635)

  (53,103)

23.6%

NET OPERATING REVENUE

  297,655

  270,513

10.0%

  567,115

  551,968

2.7%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

  Eletricity Purchased for Resale

  (21,921)

  (9,985)

119.5%

  (44,332)

  (21,705)

104.3%

  Eletricity Network Usage Charges

  (6,873)

  (6,899)

-0.4%

  (13,662)

  (13,729)

-0.5%

 

  (28,794)

  (16,884)

70.5%

  (57,994)

  (35,434)

63.7%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

 Personnel

  (8,837)

  (8,598)

2.8%

  (16,716)

  (17,376)

-3.8%

 Material

(800)

(611)

31.0%

  (1,689)

  (1,294)

30.5%

 Outsourced Services

  (6,698)

  (5,630)

19.0%

  (12,335)

  (10,481)

17.7%

 Other Operating Costs/Expenses

  (7,469)

  (8,395)

-11.0%

  (14,829)

  (16,858)

-12.0%

 Costs of infrastructure construction

(537)

(165)

225.6%

(590)

(246)

139.6%

  Employee Pension Plans

(473)

(388)

21.9%

(946)

(777)

21.8%

  Depreciation and Amortization

  (27,278)

  (27,632)

-1.3%

  (54,489)

  (55,287)

-1.4%

  Amortization of Concession's Intangible

  (2,492)

  (2,492)

0.0%

  (4,983)

  (4,983)

0.0%

 

  (54,585)

  (53,910)

1.3%

  (106,577)

  (107,302)

-0.7%

 

 

 

 

 

 

 

EBITDA

  333,845

  298,733

11.8%

  637,736

  623,894

2.2%

 

 

 

 

 

 

 

EBIT

  214,277

  199,719

7.3%

  402,544

  409,232

-1.6%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

  Financial Income

13,142

16,147

-18.6%

23,229

36,609

-36.5%

  Financial Expenses

  (52,024)

  (91,110)

-42.9%

  (106,150)

  (179,439)

-40.8%

 

  (38,881)

  (74,964)

-48.1%

  (82,921)

  (142,829)

-41.9%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

89,799

68,891

30.3%

  175,719

  154,392

13.8%

Assets Surplus Value Amortization

(145)

(145)

0.0%

(290)

(290)

0.0%

 

89,654

68,746

30.4%

  175,430

  154,102

13.8%

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

  265,049

  193,502

37.0%

  495,052

  420,505

17.7%

 

 

 

 

 

 

 

  Social Contribution

  (15,183)

  (10,191)

49.0%

  (27,296)

  (22,170)

23.1%

  Income Tax

  (41,906)

  (28,140)

48.9%

  (75,427)

  (61,284)

23.1%

 

 

         

NET INCOME (LOSS)

  207,961

  155,171

34.0%

  392,329

  337,051

16.4%

Note:

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

 


 
 

 

2Q19 Results | August 13, 2019

 

12.6) Income Statement – CPFL Renováveis

(R$ thousands)

 

 

 

Consolidated - 100% Participation

 

2Q19

2Q18

Var.

Var. %

1H19

1H18

Var.

Var. %

OPERATING REVENUES

     

 

     

 

  Eletricity Sales to Final Consumers

5,596

5,501

95

1.7%

11,420

11,307

  112

1.0%

  Eletricity Sales to Distributors

428,303

431,114

  (2,811)

-0.7%

773,279

829,881

  (56,602)

-6.8%

  Other Operating Revenues

  391

  827

(437)

-52.8%

3,202

1,771

1,431

80.8%

 

434,289

437,442

  (3,153)

-0.7%

787,900

842,959

  (55,059)

-6.5%

 

     

 

     

 

DEDUCTIONS FROM OPERATING REVENUES

  (22,993)

  (22,411)

(582)

2.6%

  (42,415)

  (44,375)

1,960

-4.4%

NET OPERATING REVENUES

411,297

415,031

  (3,735)

-0.9%

745,486

798,584

  (53,098)

-6.6%

 

     

 

     

 

COST OF ELETRIC ENERGY SERVICES

     

 

     

 

  Eletricity Purchased for Resale

  (41,776)

  (66,623)

24,847

-37.3%

  (71,020)

  (112,388)

41,369

-36.8%

  Eletricity Network Usage Charges

  (24,563)

  (15,356)

  (9,207)

60.0%

  (48,590)

  (40,056)

  (8,534)

21.3%

 

  (66,339)

  (81,979)

15,640

-19.1%

  (119,610)

  (152,444)

32,834

-21.5%

OPERATING COSTS AND EXPENSES

     

 

     

 

  Personnel

  (27,145)

  (26,277)

(868)

3.3%

  (53,519)

  (51,238)

  (2,282)

4.5%

  Material

  (3,706)

  (7,096)

3,390

-47.8%

  (7,892)

  (16,784)

8,893

-53.0%

  Outsourced Services

  (51,204)

  (34,057)

  (17,147)

50.3%

  (96,675)

  (76,763)

  (19,912)

25.9%

  Other Operating Costs/Expenses

  (12,019)

  (9,865)

  (2,154)

21.8%

  (24,866)

  (17,811)

  (7,055)

39.6%

  Depreciation and Amortization

  (121,805)

  (115,502)

  (6,303)

5.5%

  (242,579)

  (233,983)

  (8,595)

3.7%

  Amortization of Concession's Intangible

  (39,807)

  (38,984)

(823)

2.1%

  (79,614)

  (78,190)

  (1,424)

1.8%

 

  (255,686)

  (231,781)

  (23,904)

10.3%

  (505,144)

  (474,769)

  (30,375)

6.4%

 

 

 

 

 

 

 

 

 

EBITDA1

250,884

255,758

  (4,874)

-1.9%

442,924

483,544

  (40,620)

-8.4%

 

     

 

     

 

EBIT

89,272

101,272

  (11,999)

-11.8%

120,732

171,371

  (50,639)

-29.5%

 

     

 

     

 

FINANCIAL INCOME (EXPENSE)

     

 

     

 

  Financial Income

50,196

29,873

20,324

68.0%

98,787

60,012

38,774

64.6%

  Financial Expenses

  (161,370)

  (148,991)

  (12,379)

8.3%

  (321,666)

  (308,345)

  (13,321)

4.3%

 

  (111,174)

  (119,119)

7,945

-6.7%

  (222,880)

  (248,333)

25,453

-10.2%

 

     

 

     

 

INCOME BEFORE TAXES ON INCOME

  (21,902)

  (17,847)

  (4,054)

22.7%

  (102,148)

  (76,962)

  (25,185)

32.7%

 

     

 

     

 

  Social Contribution

  (5,474)

  (6,262)

  788

-12.6%

  (9,751)

  (10,880)

1,129

-

  Income Tax

  (11,122)

  (12,431)

1,309

-10.5%

  (19,622)

  (21,219)

1,597

-

 

 

 

 

 

 

 

 

 

NET INCOME

  (38,498)

  (36,541)

  (1,957)

5.4%

  (131,521)

  (109,061)

  (22,459)

20.6%

 

Note:

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

 


 
 

 

2Q19 Results | August 13, 2019

 

12.7) Income Statement – Distribution Segment

(R$ thousands)

 

Consolidated

 

 

2Q19

2Q18

Variation

 

1H19

1H18

Variation

OPERATING REVENUE

       

 

     

  Electricity Sales to Final Customers

 

  6,989,937

  6,429,785

8.7%

 

  14,496,462

  12,711,164

14.0%

  Electricity Sales to Distributors

 

479,891

371,901

29.0%

 

  1,040,005

574,824

80.9%

  Revenue from building the infrastructure

 

510,785

369,882

38.1%

 

925,944

740,360

25.1%

  Adjustments to the concession´s financial asset

 

108,297

138,552

-21.8%

 

172,787

203,409

-15.1%

  Sectoral financial assets and liabilities

 

21,055

480,699

-95.6%

 

(302,825)

854,246

-

  Other Operating Revenues

 

  1,266,397

  1,260,290

0.5%

 

  2,490,183

  2,296,547

8.4%

 

 

  9,376,362

  9,051,109

3.6%

 

  18,822,556

  17,380,549

8.3%

 

 

 

 

 

 

 

   

DEDUCTIONS FROM OPERATING REVENUE

 

(3,609,963)

(3,409,928)

5.9%

 

(7,119,930)

(6,538,609)

8.9%

NET OPERATING REVENUE

 

  5,766,399

  5,641,181

2.2%

 

  11,702,625

  10,841,940

7.9%

 

       

 

     

COST OF ELECTRIC ENERGY SERVICES

       

 

     

  Electricity Purchased for Resale

 

(3,027,897)

(3,213,444)

-5.8%

 

(6,398,131)

(5,976,970)

7.0%

  Electricity Network Usage Charges

 

(637,948)

(659,937)

-3.3%

 

(1,144,915)

(1,347,286)

-15.0%

 

 

(3,665,844)

(3,873,382)

-5.4%

 

(7,543,046)

(7,324,255)

3.0%

OPERATING COSTS AND EXPENSES

 

     

 

     

  Personnel

 

(242,327)

(230,639)

5.1%

 

(468,674)

(454,758)

3.1%

  Material

 

(44,492)

(41,933)

6.1%

 

(90,202)

(81,774)

10.3%

  Outsourced Services

 

(219,825)

(209,847)

4.8%

 

(426,514)

(416,328)

2.4%

  Other Operating Costs/Expenses

 

(182,077)

(125,894)

44.6%

 

(339,936)

(220,395)

54.2%

  Allowance for Doubtful Accounts

 

(64,309)

(41,834)

53.7%

 

(132,433)

(68,044)

94.6%

  Legal and Judicial Expenses

 

(37,968)

(29,909)

26.9%

 

(68,429)

(40,384)

69.4%

  Others

 

(79,800)

(54,151)

47.4%

 

(139,074)

(111,967)

24.2%

  Cost of building the infrastructure

 

(510,785)

(369,882)

38.1%

 

(925,944)

(740,360)

25.1%

  Employee Pension Plans

 

(27,678)

(22,089)

25.3%

 

(55,356)

(44,178)

25.3%

  Depreciation and Amortization

 

(180,264)

(193,096)

-6.6%

 

(358,135)

(359,468)

-0.4%

  Amortization of Concession's Intangible

 

(14,133)

(14,133)

0.0%

 

(28,266)

(28,266)

0.0%

 

 

(1,421,581)

(1,207,514)

17.7%

 

(2,693,025)

(2,345,526)

14.8%

 

 

     

 

     

EBITDA1

 

873,370

767,515

13.8%

 

  1,852,955

  1,559,892

18.8%

 

 

     

 

     

EBIT

 

678,973

560,286

21.2%

 

  1,466,554

  1,172,159

25.1%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

  Financial Income

 

147,983

122,226

21.1%

 

293,158

258,664

13.3%

  Financial Expenses

 

(219,612)

(168,838)

30.1%

 

(424,319)

(409,983)

3.5%

  Interest on Equity

 

     

 

     
 

 

(71,630)

(46,612)

53.7%

 

(131,161)

(151,319)

-13.3%

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

607,344

513,674

18.2%

 

  1,335,393

  1,020,839

30.8%

 

 

     

 

     

  Social Contribution

 

(59,250)

(50,355)

17.7%

 

(129,701)

(100,238)

29.4%

  Income Tax

 

(161,054)

(139,642)

15.3%

 

(353,572)

(276,369)

27.9%

 

 

     

 

     

NET INCOME

 

387,039

323,678

19.6%

 

852,120

644,232

32.3%

Note:

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

 


 
 

 

2Q19 Results | August 13, 2019

 

12.8) Economic-Financial Performance by Distributor

(R$ thousands)

 

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

             

CPFL PAULISTA

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

  4,112,125

  3,972,508

3.5%

  8,094,519

  7,476,769

8.3%

Net Operating Revenue

  2,561,594

  2,495,498

2.6%

  5,087,160

  4,698,072

8.3%

Cost of Electric Power

  (1,676,475)

  (1,743,941)

-3.9%

  (3,378,361)

  (3,230,509)

4.6%

Operating Costs & Expenses

(570,059)

(493,542)

15.5%

  (1,083,029)

(955,244)

13.4%

EBIT

315,060

258,014

22.1%

625,770

512,319

22.1%

EBITDA(1)

380,118

332,134

14.4%

754,368

646,496

16.7%

Financial Income (Expense)

(20,959)

(2,386)

778.2%

(39,608)

(34,920)

13.4%

Income Before Taxes

294,101

255,628

15.1%

586,162

477,399

22.8%

Net Income

188,854

162,096

16.5%

376,319

303,142

24.1%

             

CPFL PIRATININGA

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

  1,702,178

  1,618,895

5.1%

  3,494,537

  3,139,416

11.3%

Net Operating Revenue

  1,017,361

983,671

3.4%

  2,114,980

  1,900,681

11.3%

Cost of Electric Power

(696,875)

(708,937)

-1.7%

  (1,457,217)

  (1,343,760)

8.4%

Operating Costs & Expenses

(227,098)

(197,521)

15.0%

(448,225)

(365,939)

22.5%

EBIT

  93,388

  77,213

20.9%

209,539

190,982

9.7%

EBITDA(1)

120,469

102,343

17.7%

263,529

240,801

9.4%

Financial Income (Expense)

(12,649)

138

-9271.9%

(22,597)

(24,508)

-7.8%

Income Before Taxes

  80,739

  77,350

4.4%

186,942

166,474

12.3%

Net Income

  51,348

  48,180

6.6%

118,839

104,288

14.0%

             

RGE

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

  3,124,003

  3,038,975

2.8%

  6,378,523

  5,957,257

7.1%

Net Operating Revenue

  1,900,802

  1,885,313

0.8%

  3,901,464

  3,709,140

5.2%

Cost of Electric Power

  (1,130,266)

  (1,246,388)

-9.3%

  (2,375,887)

  (2,426,977)

-2.1%

Operating Costs & Expenses

(536,498)

(444,059)

20.8%

(998,875)

(878,910)

13.6%

EBIT

234,038

194,866

20.1%

526,703

403,253

30.6%

EBITDA(1)

324,076

291,605

11.1%

706,257

584,842

20.8%

Financial Income (Expense)

(34,345)

(41,403)

-17.0%

(61,939)

(85,777)

-27.8%

Income Before Taxes

199,693

153,463

30.1%

464,764

317,476

46.4%

Net Income

125,937

  95,800

31.5%

294,239

198,951

47.9%

             

CPFL SANTA CRUZ

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Gross Operating Revenue

438,055

420,732

4.1%

854,977

807,106

5.9%

Net Operating Revenue

286,641

276,701

3.6%

599,020

534,047

12.2%

Cost of Electric Power

(162,228)

(174,116)

-6.8%

(331,582)

(323,010)

2.7%

Operating Costs & Expenses

(87,925)

(72,391)

21.5%

(162,897)

(145,433)

12.0%

EBIT

  36,488

  30,194

20.8%

104,542

  65,605

59.4%

EBITDA(1)

  48,707

  41,433

17.6%

128,801

  87,753

46.8%

Financial Income (Expense)

(3,677)

(2,961)

24.2%

(7,017)

(6,114)

14.8%

Income Before Taxes

  32,810

  27,233

20.5%

  97,525

  59,490

63.9%

Net Income

  20,900

  17,601

18.7%

  62,723

  37,851

65.7%

 

Note:

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

 


 
 

 

2Q19 Results | August 13, 2019

 

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

 

 

CPFL Paulista

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

2,349

2,327

0.9%

5,003

4,788

4.5%

Industrial

2,744

2,741

0.1%

5,417

5,415

0.0%

Commercial

1,432

1,401

2.2%

2,980

2,866

4.0%

Others

1,090

1,118

-2.5%

2,194

2,168

1.2%

Total

7,615

7,587

0.4%

15,594

15,236

2.4%

             

CPFL Piratininga

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

  967

  975

-0.9%

2,101

2,017

4.2%

Industrial

1,569

1,662

-5.6%

3,072

3,263

-5.9%

Commercial

  636

  625

1.7%

1,333

1,277

4.4%

Others

  325

  304

6.8%

  658

  595

10.6%

Total

3,496

3,567

-2.0%

7,164

7,152

0.2%

             

RGE

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

1,286

1,347

-4.5%

2,880

2,814

2.3%

Industrial

1,655

1,641

0.9%

3,156

3,123

1.1%

Commercial

  634

  666

-4.8%

1,381

1,401

-1.4%

Others

1,207

1,222

-1.2%

2,670

2,790

-4.3%

Total

4,783

4,877

-1.9%

10,087

10,128

-0.4%

             

CPFL Santa Cruz

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

  199

  200

-0.3%

  420

  402

4.6%

Industrial

  267

  247

8.4%

  533

  484

10.2%

Commercial

90

88

3.2%

  192

  180

6.2%

Others

  176

  190

-7.5%

  366

  356

2.7%

Total

  732

  724

1.2%

1,511

1,422

6.2%

 

 

 


 
 

 

2Q19 Results | August 13, 2019

 

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

 

 

CPFL Paulista

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

2,349

2,327

0.9%

  5,003

4,788

4.5%

Industrial

  590

  619

-4.6%

  1,181

1,260

-6.3%

Commercial

1,042

1,048

-0.5%

  2,193

2,154

1.8%

Others

1,035

1,086

-4.7%

  2,104

2,093

0.5%

Total

5,016

5,080

-1.3%

  10,480

10,295

1.8%

             

CPFL Piratininga

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

  967

  975

-0.9%

  2,101

2,017

4.2%

Industrial

  255

  283

-10.1%

514

  570

-9.9%

Commercial

  446

  447

-0.1%

953

  923

3.2%

Others

  280

  261

7.4%

569

  512

11.3%

Total

1,947

1,966

-0.9%

  4,137

4,022

2.9%

             

RGE

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

1,286

1,347

-4.5%

  2,880

2,814

2.3%

Industrial

  483

  525

-8.1%

939

1,004

-6.5%

Commercial

  536

  582

-7.9%

  1,182

1,235

-4.2%

Others

1,198

1,213

-1.2%

  2,654

2,773

-4.3%

Total

3,503

3,667

-4.5%

  7,654

7,826

-2.2%

             

CPFL Santa Cruz

 

2Q19

2Q18

Var.

1H19

1H18

Var.

Residential

  199

  200

-0.3%

420

  402

4.6%

Industrial

97

  101

-4.1%

194

  199

-2.8%

Commercial

84

82

1.9%

178

  169

5.0%

Others

  175

  190

-7.7%

365

  356

2.5%

Total

  555

  573

-3.1%

  1,157

1,126

2.7%

 


 
 

 

2Q19 Results | August 13, 2019

 

12.11) Information on Interest in Companies

 

Energy distribution

Company Type

Equity Interest

Location (State)

Number of municipalities

Approximate number of consumers
 (in thousands)

Concession term

End of the concession

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

Publicly-quoted corporation

Direct
100%

Countryside of São Paulo

234

4,539

 30 years

  November 2027

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

Publicly-quoted corporation

Direct
100%

Countryside and seaside of São Paulo

27

1,773

 30 years

  October 2028

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

Publicly-quoted corporation

Direct and Indirect
100%

Countryside of Rio Grande do Sul

381

2,904

 30 years

  November 2027

Companhia Jaguari de Energia ("CPFL Santa Cruz")

Private corporation

Direct
100%

Countryside of São Paulo, Paraná and Minas Gerais

45

461

30 years

 July 2045

Note:

(a)    On December 31, 2018, was approved the grouping of the concessions of the distribution companies RGE Sul Distribuidora de Energia S.A. (“RGE Sul”)  and Rio Grande Energia S.A. (“RGE”), considering RGE Sul as the Merging Company and RGE as the Merged Company;

 

 

Energy generation  (conventional and renewable sources)

Company Type

Equity Interest

Location (State)

Number of plants / type of energy

Installed capacity

Total

CPFL participation

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

Publicly-quoted corporation

Direct
100%

 São Paulo and Goiás

 3 Hydroelectric (b)

1,295

678

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

Private corporation

Indirect
65%

Rio Grande do Sul

 3 Hydroelectric

360

234

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

Private corporation

Indirect
51% (c)

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

855

436

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

Private corporation

Indirect
48.72%

Santa Catarina

 1 Hydroelectric

880

429

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

Publicly-quoted corporation

Indirect
25.01%

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

690

173

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

Private corporation

Indirect
53.34%

Paraíba

 2 Thermoelectric

342

182

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

Private corporation

Indirect
59.93% (d)

Tocantins

 1 Hydroelectric

903

38

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

Publicly-quoted corporation

Indirect
51.56%

See chapter 11.4.2

See chapter 11.4.2

See chapter 11.4.2

See chapter 11.4.2

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

Limited company

Direct
100%

São Paulo and Minas Gerais

6 MHPPs

4

4

Transmission

Company Type

Core activity

Equity Interest

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

Privately-held corporation

Electric energy transmission services

Indirect 100%

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

Privately-held corporation

Electric energy transmission services

Indirect 100%

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

Privately-held corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Sul I S.A. ("CPFL Sul I")

Privately-held corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Sul II S.A. ("CPFL Sul II")

Privately-held corporation

Electric energy transmission services

Indirect 100%

Notes:

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

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

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

 


 
 

 

2Q19 Results | August 13, 2019

 

 

Energy commercialization

Company Type

Core activity

Equity Interest

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

Private corporation

 Energy commercialization

Direct
100%

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

Limited company

 Commercialization and provision of energy services

Indirect
100%

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

Private corporation

 Energy commercialization

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

Limited company

 Energy commercialization

Direct
100%

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

Private corporation

 Energy commercialization

Indirect
100%

 

 

Services

Company Type

Core activity

Equity Interest

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

Private corporation

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

Direct
100%

NECT Serviços Administrativos Ltda. ("Nect")

Limited company

Provision of administrative services

Direct
100%

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

Limited company

 Provision of telephone answering services

Direct
100%

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

Limited company

 Billing and collection services

Direct
100%

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

Private corporation

 Management in Energy Efficiency

Direct
100%

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

Limited company

IT services

Direct
100%

CPFL GD S.A. ("CPFL GD")

Private corporation

 Electric energy generation services

Indirect
100%

 

Others

Company Type

Core activity

Equity Interest

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

Limited company

 Venture capital company

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

Private corporation

 Venture capital company

Indirect
 51%

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

Private corporation

 Venture capital company

Indirect
99.95%

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

Private corporation

 Telecommunication services

Direct
100%

 

 


 
 

 

2Q19 Results | August 13, 2019

 

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

(R$ million)

 

 

Net Debt Pro Forma Reconciliation (2Q19)

                     

Net debt - Generation projects

                   

Jun-19

Majority-controlled subsidiaries (fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Paulista Lajeado

Subtotal

ENERCAN

BAESA

Chapecoense

EPASA

Subtotal

Borrowings and Debentures

423

  5,261

-

  5,684

521

-

  1,120

169

  1,810

  7,494

(-) Cash and Cash Equivalents

(74)

  (682)

(20)

  (775)

(73)

(21)

  (223)

(53)

  (370)

(1,146)

Net Debt

349

  4,580

(20)

  4,909

448

(21)

897

116

  1,439

  6,348

CPFL Stake (%)

65.00%

53.18%

59.93%

-

48.72%

25.01%

51.00%

53.34%

-

-

Net Debt in Generation Projects

227

  2,435

(12)

  2,651

218

(5)

457

62

732

  3,383

                     

Reconciliation

                   

CPFL Energia

               

Gross Debt

  19,472

               

(-) Cash and Cash Equivalents

(6,982)

               

Net Debt (IFRS)

  12,490

               

(-) Fully Consolidated Projects

(4,909)

               

(+) Proportional Consolidation

  3,383

               

Net Debt (Pro Forma)

  10,964

               
                     
                     

EBITDA Pro Forma Reconciliation (2Q19 - LTM)

                     

EBITDA - Generation Projects

                   

2Q19LTM

Majority-controlled subsidiaries (fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Paulista Lajeado

Subtotal

ENERCAN

BAESA

Chapecoense

EPASA

Subtotal

Net operating revenue

333

  1,883

47

  2,263

638

312

873

969

  2,792

  5,056

Operating cost and expense

(93)

  (715)

(25)

  (833)

  (183)

  (228)

  (198)

  (679)

(1,288)

(2,121)

EBITDA

240

  1,168

22

  1,430

455

84

675

291

  1,504

  2,934

CPFL stake (%)

65.00%

53.18%

59.93%

-

48.72%

25.01%

51.00%

53.34%

-

-

Proportional EBITDA

156

621

13

790

222

21

344

155

742

  1,532

                     

Reconciliation

                   

CPFL Energia - 2Q19 LTM

               

Net income

  2,440

               

Amortization

  1,603

               

Financial Results

981

               

Income Tax /Social Contribution

913

               

EBITDA

  5,937

               

(-) Equity income

  (356)

               

(-) EBITDA - Fully consolidated projects

(1,430)

               

(+) Proportional EBITDA

  1,532

               

EBITDA Pro Forma

  5,683

               
                     

 Net Debt / EBITDA Pro Forma

 1,93x

               

 

Note: in accordance with financial covenants calculation in cases of assets acquired by the Company.

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: August 14, 2019
 
CPFL ENERGIA S.A.
 
By:  
 /S/  YueHui Pan
  Name:
Title:  
 YueHui Pan 
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.