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 November, 2016
Commission File Number 32297


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

 
Rua Gomes de Carvalho, 1510, 14º andar, cj 1402
CEP 04547-005 - Vila Olímpia, São Paulo – SP
Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

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

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

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

Yes _______ No ___X____

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

.


 
 

 

 

São Paulo, November 10, 2016 – CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 3Q16 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 3Q15, unless otherwise stated.

 

 

CPFL ENERGIA ANNOUNCES ITS 3Q16 RESULTS

 

 

Indicators (R$ Million)

3Q16

3Q15

Var.

9M16

9M15

Var.

Sales within the Concession Area - GWh

13,454

13,749

-2.1%

41,504

43,054

-3.6%

Captive Market

9,549

9,877

-3.3%

30,239

31,108

-2.8%

Free Client

3,905

3,872

0.8%

11,264

11,946

-5.7%

Gross Operating Revenue(1)

7,006

8,393

-16.5%

21,175

24,566

-13.8%

Net Operating Revenue(1)

4,412

4,715

-6.4%

12,586

14,652

-14.1%

EBITDA (IFRS)(2)

1,075

1,080

-0.5%

2,924

2,745

6.5%

Adjusted EBITDA(3)

985

965

2.0%

2,835

2,801

1.2%

Net Income (IFRS)

269

280

-3.9%

742

513

44.7%

Adjusted Net Income(4)

235

312

-24.8%

763

783

-2.5%

Investments(5)

649

223

191.3%

1,615

962

67.9%

 

 

Notes:

(1)   Disregard construction revenues;

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

(3)   Adjusted EBITDA considers CPFL Energia stake in each of the generation assets and excludes the non-recurring effects and the exchange variation in Itaipu invoices;

(4)   Adjusted Net Income considers CPFL Energia stake in each of the generation assets and excludes the non-recurring effects;

(5)   Includes investment related to the construction of transmission lines of CPFL Transmissão  Piracicaba and Morro Agudo and, according to the requirements of IFRIC 12, it was recorded as “Financial Asset of Concession” (in non-current assets).

 

 

3Q16 HIGHLIGHTS

 

     Reduction in the load in the concession area (-2.3%);

     Contracted demand is being preserved: +0.6% Off Peak and +1.3% Peak (Sep-16 x Sep-15);

     Reduction of 5.6% in adjusted Net Revenue and increase of 2.0% in adjusted EBITDA;

     Tariff adjustment of CPFL Piratininga, in Oct-16, with an average effect of -24.18% to be perceived by consumers; the impact of the increase of parcel B was of +9.60%;

     CVA balance: transition from a sectoral financial asset of R$ 170 million in Jun-16 to a sectoral financial liability of R$ 388 million in Sep-16;

     Investments of R$ 649 million;

     Net debt of R$ 11.4 billion and leverage of 3.07x Net Debt/EBITDA;

     Commercial start-up of 83 generation units in Campo dos Ventos and São Benedito wind complexes (174.3 MW) until Nov-16;

     Beginning of CPFL’s management in RGE Sul, considering the completion of the acquisition of the distribution company on Oct 31st;

     CPFL Energia’s sale to State Grid: announcement of the sale decision of Previ and Bonaire stakes (following Camargo Corrêa) – transaction pending the ANEEL approval;

     PM 735 was approved by the Lower and Upper Houses and is awaiting presidential approval.

 

 

 
 

 

 

 

 

 


 


 
 

 

3Q16 Results | November 10, 2016

 

INDEX

1) MESSAGE FROM THE CEO.. 4

 

2) ENERGY SALES. 5

2.1) Sales within the Distributors’ Concession Area. 5

2.1.1) Sales by segment – Concession Area. 6

2.1.2) Sales to the Captive Market 6

2.1.3) Free Clients. 6

2.2) Contracted Demand in % (high voltage) 7

2.3) Generation Installed Capacity. 7

 

3) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION  8

3.1) Consolidation of CPFL Renováveis Financial Statements. 10

3.2) Presentation of adjusted figures. 10

 

4) ECONOMIC-FINANCIAL PERFORMANCE. 11

4.1) Sectoral Financial Assets and Liabilities. 11

4.2) Operating Revenue. 12

4.3) Cost of Electric Energy. 12

4.4) Operating Costs and Expenses. 14

4.5) EBITDA. 16

4.6) Financial Result 17

4.7) Net Income. 19

 

5) DEBT. 21

5.1) Debt (IFRS) 21

5.2) Debt (Pro forma) 22

5.2.1) Debt Evolution in Pro forma criteria (R$ Billion) 22

5.2.2) Debt Amortization Schedule in Pro forma Criteria. 24

5.2.3) Indexation and Debt Cost in Pro forma criteria. 25

5.3) Net Debt in Covenant Criteria and Leverage. 25

5.4) Ratings. 26

 

6) INVESTMENTS. 27

6.1)  Capital Expenditures. 27

6.2)  Projected Capital Expenditures. 28

 

7) STOCK MARKETS. 29

7.1) Stock Performance. 29

7.2) Daily Average Volume. 29

 

8) CORPORATE GOVERNANCE. 30

 

9) CURRENT SHAREHOLDERS STRUCTURE – 09/30/2016. 31

9.1) State Grid Transaction. 31

9.2) RGE Sul 33

 

10) PERFORMANCE OF THE BUSINESS SEGMENTS. 38

10.1) Distribution Segment 38

10.1.1) Economic-Financial Performance. 38

10.1.1.1) Sectoral Financial Assets and Liabilities. 38

10.1.1.2) Operating Revenue. 38

10.1.1.3) Cost of Electric Power 39

10.1.1.4) Operating Costs and Expenses. 40

10.1.1.5) EBITDA. 42

10.1.1.6) Financial Result 42

10.1.1.7) Net Income. 44

 

 

Página 2 de 73


 
 

 

3Q16 Results | November 10, 2016

 

10.1.2) Annual Tariff Adjustment 45

10.1.3) Periodic Tariff Review. 46

10.1.4) 4th Periodical Tariff Review Cycle. 46

10.1.5) Operating Performance of Distribution. 46

10.1.5.1) SAIDI and SAIFI 46

10.1.5.2) Losses. 47

10.2) Commercialization and Services Segments. 48

10.3) Conventional Generation Segment 49

10.3.1) Economic-Financial Performance. 49

10.4) CPFL Renováveis. 53

10.4.1) Economic-Financial Performance. 53

10.4.2) Status of Generation Projects – 100% Participation. 57

 

11) ATTACHMENTS. 59

11.1) Statement of Assets – CPFL Energia. 59

11.2) Statement of Liabilities – CPFL Energia. 60

11.3) Income Statement – CPFL Energia (IFRS) 61

11.4) Income Statement – CPFL Energia (Adjusted) 62

11.5) Cash Flow – CPFL Energia. 63

11.6) Income Statement – Conventional Generation Segment (IFRS) 64

11.7) Income Statement – Conventional Generation Segment (Adjusted) 65

11.8) Income Statement – CPFL Renováveis (IFRS) 66

11.9) Income Statement – CPFL Renováveis (Adjusted) 67

11.10) Income Statement – Distribution Segment (IFRS) 68

11.11) Income Statement – Distribution Segment (Adjusted) 69

11.12) Economic-Financial Performance – Distributors. 70

11.13) Sales within the Concession Area by Distributor (In GWh) 72

11.14) Sales to the Captive Market by Distributor (in GWh) 73

 

 
 

Página 3 de 73


 
 

 

3Q16 Results | November 10, 2016

1) MESSAGE FROM THE CEO

 

 

Results in the third quarter of 2016 reflected a combination of Brazil’s macroeconomic scenario and CPFL Group’s growth strategy. The distribution segment continued to suffer from the economic recession, with the power volume contracting 2.3% in the concession area. The positive highlight for distribution was the slight increase in demand from high-voltage clients (0.6% during off-peak and 1.3% during peak), guaranteeing disco’s remuneration by these clients.

 

On the other hand, results were supported by performance of the renewable energy segment, where cash generation is mostly concentrated in the second half of the year, as well as by the startup of SHP Mata Velha, in May 2016 and the ramp-up of the wind power complexes of Campo dos Ventos and São Benedito over the year. Reported EBITDA was R$ 985 million (+2.0%) in the quarter, while leverage – measured by the ratio of net debt to EBITDA – stood at an adequate 3.07 at the end of the quarter.

 

On October 31, we concluded the acquisition of AES Sul, which is now called RGE Sul. With the transaction, CPFL Energia increased its scale and footprint in the state of Rio Grande do Sul, serving 382 cities, for market share of 65% in the state. As part of this process, AES Sul debt was fully amortized, and new debentures were issued in the aggregate principal of R$ 1.1 billion and at a cost of 114.5% of the CDI overnight rate. CPFL took charge of the company’s management on November 1, and its plans include investments of around R$ 1.0 billion over the next 3 years, aiming to increase service quality and comply with the improvement plan set by ANEEL.

 

In relation to the process of sale of CPFL Energia controlling interest, the final share purchase agreement (SPA) between State Grid and Camargo Corrêa was entered into on September 2. In accordance with the Company’s Shareholders' Agreement, the proposal was extended to other controlling shareholders of the company, which decided, over the course of September, to join Camargo Corrêa and sell their interest. The transaction was approved by Brazil's Antitrust Authority (CADE) on September 15 and is now pending approval by ANEEL, a condition precedent in the agreement.

 

In terms of the industry scenario, MP 735 was approved by the Senate and awaits presidential sanction. The order proposes important changes to the Brazilian power sector, creating impacts and opportunities for its various business segments. The safety of a solid regulatory framework is essential for the power sector to resume investments and deliver sustainable growth in the long term.

 

At this time of transition experienced by the Company and the industry, CPFL Energia is advancing in its growth strategy – investments amounted to R$ 649 million in 3Q16 (+191%), in addition to the acquisition of AES Sul. Our plans are based on opportunities to capture efficiency gains and economies of scale, with particular attention to liquidity and financial discipline when making any decision.

 

 

Andre Dorf

 

CEO of CPFL Energia

 

 

 

 

 

 

Página 4 de 73


 
 

 

3Q16 Results | November 10, 2016

 

2) ENERGY SALES

2.1) Sales within the Distributors’ Concession Area

In 3Q16, sales within the concession area, achieved by the distribution segment, totaled 13,454 GWh, a decrease of 2.1%.

 

 

Sales within the Concession Area - GWh

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Captive Market

9,549

9,877

-3.3%

30,239

31,108

-2.8%

Free Client

3,905

3,872

0.8%

11,264

11,946

-5.7%

Total

13,454

13,749

-2.1%

41,504

43,054

-3.6%

 

 

In 3Q16, the captive market sales totaled 9,549 GWh, a decrease of 3.3%. This reduction reflects the adverse macroeconomic scenario, resulting in the fall of consumption, and the strong trend of migration to the free market. Already the amount of energy in GWh, which corresponds to the consumption of free clients in the concession area of group’s distributors, billed through the Use rate of the distribution system (Free Client), reached 3,905 GWh at 3Q16, an increase of 0.8%.

 

 

Sales within the Concession Area - GWh

 

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Part.

Residential

3,755

3,761

-0.1%

12,023

12,071

-0.4%

27.9%

Industrial

5,338

5,614

-4.9%

15,807

17,231

-8.3%

39.7%

Commercial

2,171

2,246

-3.3%

7,173

7,367

-2.6%

16.1%

Others

2,189

2,129

2.8%

6,501

6,385

1.8%

16.3%

Total

13,454

13,749

-2.1%

41,504

43,054

-3.6%

100.0%

 

Note: The tables with sales within the concession area by distributor are attached to this report in item 11.13.

 

Noteworthy in 3Q16, in the concession area:

·         Residential and commercial segments (27.9% and 16.1% of total sales, respectively): decrease of 0.1% and 3.3%, respectively. Consumption decrease reflects the low economic activity in comparison with the 3T15.

 

·         Industrial segment (39.7% of total sales): decrease of 4.9%, reflecting the slowdown in economic activity. It is noteworthy that a large customer of the steel business in the area of CPFL Piratininga has reduced consumption by 67.6% in comparison with the 3Q15; this represents 3.5% of the 4.9% reduction. Therefore, CPFL Piratininga recorded a decrease of 13.8% (or 249 GWh) in this segment. CPFL Paulista recorded a decrease of 0.2% (or 5 GWh) and the RGE was up by 1.2% (or 10 GWh)

 

 

 

 

 

 

Página 5 de 73


 
 

 

3Q16 Results | November 10, 2016

 

2.1.1) Sales by segment – Concession Area

2.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Residential

3,755

3,761

-0.1%

12,023

12,071

-0.4%

Industrial

1,738

1,982

-12.3%

5,415

6,082

-11.0%

Commercial

1,922

2,047

-6.1%

6,447

6,701

-3.8%

Others

2,134

2,088

2.2%

6,355

6,254

1.6%

Total

9,549

9,877

-3.3%

30,239

31,108

-2.8%

 

Note: The tables with captive market sales by distributor are attached to this report in item 11.14.

 

The decrease in sales on the captive market was influenced mainly by the performance of the industrial and commercial segments, with reduction of 12.3% and 6.1%, respectively, reflecting slower economic activity and migration to the free market, as explained above.

 

2.1.3) Free Clients

 

Free client - GWh

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Industrial

3,601

3,632

-0.9%

10,392

11,149

-6.8%

Commercial

249

200

24.6%

726

666

8.9%

Others

55

41

35.8%

146

131

11.5%

Total

3,905

3,872

0.8%

11,264

11,946

-5.7%

 

 

 

Página 6 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

Free Client by Distributor - GWh

 

3Q16

3Q15

Var.

9M16

9M15

Var.

CPFL Paulista

2,067

1,924

7.4%

5,910

5,902

0.1%

CPFL Piratininga

1,232

1,370

-10.1%

3,652

4,293

-14.9%

RGE

523

478

9.3%

1,455

1,450

0.3%

CPFL Santa Cruz

16

11

41.4%

41

34

19.7%

CPFL Jaguari

24

17

40.5%

76

51

47.0%

CPFL Mococa

7

6

18.9%

21

19

13.3%

CPFL Leste Paulista

14

12

13.8%

42

36

15.6%

CPFL Sul Paulista

22

53

-58.1%

68

161

-58.0%

Total

3,905

3,872

0.8%

11,264

11,946

-5.7%

 

 

2.2) Contracted Demand in % (high voltage)

Contracted demand evolution | % compared to previous quarters

2.3) Generation Installed Capacity

In 3Q16, the installed capacity of generation of CPFL Energia, considering the proportional stake in each project, reached 3,192 MW, representing an expansion of 2.0% compared to 3Q15. This increase is due to the commercial start-up of Mata Velha SHPP and 48 wind turbines of Campo do Ventos wind complexes.

 


Generation Installed Capacity | MW

Note: Take into account CPFL Energia’s 51.61% stake in CPFL Renováveis. Does not consider São Benedito and São Dimas wind complexes, since the farms were not operating with 100% of wind turbines.

 

 

 

Página 7 de 73


 
 

 
 

3Q16 Results | November 10, 2016

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

The interests directly or indirectly held by CPFL Energia in its subsidiaries and jointly-owned entities are described below. Except for: (i) the jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, that, as from January 1, 2013 (and for comparative purpose for the balances of 2012) 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 September 30, 2016 and 2015, 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. From November 01, 2016 CPFL Energia will the full consolidation of RGE Sul.

 

 

Energy distribution Company Type Equity
Interest
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%  Direta 100% 4.291 30 years November
2027 
 
Companhia Piratininga de Força e Luz ("CPFL Piratininga") Publicly-quoted corporation Direct 100%  Direta 100% 1.689 30 years October
2028 
 
Rio Grande Energia S.A. ("RGE") Publicly-quoted corporation Direct 100%  Direta 100% 1.460 30 years November
2027 
 
Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz")
Private corporation
Direct 100%  Direta 100%
209 30 years July 2045
 
Companhia Leste Paulista de Energia ("CPFL Leste Paulista") Private corporation Direct 100%  Direta 100%
58 30 years July 2045
 
Companhia Jaguari de Energia ("CPFL Jaguari") Private corporation Direct 100% Direta 100%
40 30 years July 2045
 
Companhia Sul Paulista de Energia ("CPFL Sul Paulista") Private corporation
Direct 100% 
Direta 100% 84 30 years July 2045
 
Companhia Luz e Força de Mococa ("CPFL Mococa")
Private corporation

Direct 100% 
 Direta 100% 47 30 years July 2045
 
Energy generation (conventional and renewable sources) Company Type Equity Interest Location (State) Number of plants /
type
of energy
Installed capacity 
Total CPFL
participation 
CPFL Geração de Energia S.A. ("CPFL Geração") Publicly-quoted corporation
Direct 100%
São Paulo and Goiás 1 Hydroelectric, 4
SHPPs (a) and 1
Thermal 
715 715
 
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") (b)
Private corporation

Indirect 51% 
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 Thermals 342 182
 
Paulista Lajeado Energia S.A. ("Paulista Lajeado")
Private corporation

Indirect 59.93% (c) 
Tocantins 1 Hydroelectric 903 63
 
CPFL Energias Renováveis S.A. ("CPFL Renováveis")
Publicly-quoted corporation

Indirect 51.61% 
See Chapter 11.4.2 See Chapter 11.4.2  See Chapter 10.4.2 See Chapter 10.4.2
 
CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras")
Limited company

Direct 100% 
São Paulo 6 MHPPs (d) 4 4

 

 

Notes:

(a)     SHPP – Small Hydroelectric Power Plant;

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

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

(d)     MHPP – Micro Hydroelectric Power Plant;

 

 

Página 8 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

Energy commercialization and services  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% 
 
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 Telecom S.A ("CPFL Telecom")  Private corporation  Telecommunication services  Direct
100% 
 
CPFL Transmissão Piracicaba S.A ("CPFL Transmissão Piracicaba")  Private corporation  Electric energy transmission services  Indirect
100% 
 
CPFL Eficiência Energética S.A ("CPFL ESCO")  Private corporation  Management in Energy Efficiency  Direct
100% 
 
CPFL Transmissora Morro Agudo S.A ("CPFL Transmissão Morro Agudo") (e)  Private corporation  Electric energy transmission services  Direct
100% 
 
TI Nect Serviços de Informática Ltda. ("Authi") (f)  Limited company  IT services  Direct
100% 
 
CPFL GD S.A ("CPFL GD") (g)  Private corporation  Electric energy generation services  Indirect
100% 

 

(e)     The incorporation of CPFL Transmissora Morro Agudo S.A., subsidiary of CPFL Geração, was approved in January 2015, with the objective of building and operating electric energy transmission concessions, including construction, implementation, operation and maintenance of transmission facilities of the basic network of the Interlinked National System;

(f)      In September, 2014 the direct subsidiary TI Nect Serviços de Informática Ltda. (“Authi”), was set up with the objective of providing informatics, information technology maintenance, system update, program development and customization and computer and peripheral equipment maintenance services;

(g)     The main objective of CPFL GD S.A., incorporated in August 2015 and fully controlled by CPFL Eficiência Energética S.A., is the provision of general consultancy services in the electric energy market and commercialization of assets related to the electric energy generation plants.

 

 

Página 9 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

Other  Company Type  Core activity  Equity Interest 
 
CPFL Jaguariúna Participações Ltda. ("CPFL Jaguariúna")  Limited company  Venture capital company  Direct
100% 
 
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% 

 

3.1) Consolidation of CPFL Renováveis Financial Statements

On September 30, 2016, CPFL Energia indirectly held 51.61% 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) Presentation of adjusted figures

Since the 1Q14, the presentation of adjusted figures considers equivalent stake in each of the assets in which CPFL Energia has a stake. Therefore, the result of adjusted figures already excludes non-controlling shareholders’ interests.

 

 

 

Página 10 de 73


 
 

3Q16 Results | November 10, 2016

 

4) ECONOMIC-FINANCIAL PERFORMANCE

 

Consolidated Income Statement - CPFL ENERGIA (IFRS - R$ Million)

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue2  7,006  8,393  -16.5%  21,175  24,566  -13.8% 
Net Operating Revenue2  4,412  4,715  -6.4%  12,586  14,652  -14.1% 
Cost of Electric Power  (2,771)  (3,140)  -11.8%  (7,963)  (10,350)  -23.1% 
Operating Costs & Expenses  (1,277)  (1,105)  15.6%  (3,654)  (3,404)  7.3% 
EBIT  689  722  -4.5%  1,786  1,667  7.2% 
EBITDA3  1,075  1,080  -0.5%  2,924  2,745  6.5% 
Financial Income (Expense)  (371)  (347)  7.2%  (802)  (900)  -10.8% 
Income Before Taxes  387  419  -7.7%  1,185  892  32.9% 
Net Income  269  280  -3.9%  742  513  44.7% 

 

Consolidated Income Statement - CPFL ENERGIA (Adjusted - R$ Million)1

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Gross Operating Revenue2

6,851

8,179

-16.2%

20,916

24,168

-13.5%

Net Operating Revenue2

4,263

4,516

-5.6%

12,337

14,304

-13.8%

Cost of Electric Power

(2,634)

(2,948)

-10.6%

(7,557)

(9,674)

-21.9%

Operating Costs & Expenses

(1,246)

(1,132)

10.1%

(3,582)

(3,439)

4.2%

EBIT

709

689

2.8%

2,015

1,959

2.9%

EBITDA3

985

965

2.0%

2,835

2,801

1.2%

Financial Income (Expense)

(341)

(207)

64.2%

(755)

(678)

11.4%

Income Before Taxes

368

482

-23.6%

1,260

1,280

-1.6%

Net Income

235

312

-24.8%

763

783

-2.5%

 

Notes:

(1)    Adjusted figures take into account CPFL’s equivalent stake in each generation project and disregard non-recurring effects. Details about the adjustments in the Adjusted EBITDA and in the Adjusted Net Income are in items 4.5 and 4.7 of this report;

(2)    Disregard Construction Revenue, in the amount of R$ 325 million in 3Q16, R$ 252 million in 3Q15, R$ 817 million in 9M16 and R$ 768 million in 9M15;

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

 

4.1) Sectoral Financial Assets and Liabilities

On November 25, 2014, through Dispatch no. 4,621, Aneel approved the amendment to concession agreements of distribution companies, in order to include a specific clause guaranteeing that the balance remaining of any insufficient payment or reimbursement of tariff due to termination of the concession, for any reason, will be indemnified.

After this change, the Securities and Exchange Commission of Brazil (CVM) approved, on December 9, 2014, through Resolution no. 732, the recognition of assets and liabilities that were previously called “regulatory assets and liabilities” in the financial statements of distribution companies, which are now called “sectorial financial assets and liabilities”.

In 3Q16, it was accounted the total sectoral financial liabilities in the amount of R$ 558 million, compared to the total sectoral financial assets in the amount of R$ 728 million in 3Q15, a variation of R$ 1,286 million. On September 30, 2016, the balance of these sectoral financial assets and liabilities was negative in R$ 435 million (R$ 388 million, excluding the special obligations recorded as the methodology of the 4th Cycle of Tariff Review), compared to a positive balance of R$ 130 million (R$ 170 million, excluding the special obligations recorded as the methodology of the 4th Cycle of Tariff Review) on June 30, 2016.

 

 

Página 11 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

4.2) Operating Revenue

Disregarding the revenue from the construction of concession infrastructure, gross operating revenue (IFRS) reached R$ 7,006 million in 3Q16, representing a reduction of 16.5% (R$ 1,387 million). The adjusted gross operating revenue was of R$ 6,851 million in 3Q16, a reduction of 16.2% (R$ 1,328 million).

Net operating revenue (IFRS, disregarding the revenue from the construction of concession infrastructure) reached R$ 4,412 million in 3Q16, registering a reduction of 6.4% (R$ 303 million). The adjusted net operating revenue, disregarding the revenue from the construction of concession infrastructure, amounted to R$ 4,263 million in 3Q16, a reduction of 5.6% (R$ 253 million).

The increase in net operating revenue, already considering revenue eliminations, was mainly caused by the following factors:

·      Reduction of revenues in the Distribution segment, in the amount of R$ 416 million (for more details, see item 10.1.1.2);

·      Reduction of revenues in the Conventional Generation segment, in the amount of R$ 20 million;

Partially offset by:

·      Increase of revenues in the Commercialization and Services segment, in the amount of R$ 147 million;

·      Increase of revenues in CPFL Renováveis, in the amount of R$ 36 million.

 

4.3) Cost of Electric Energy

The cost of electric energy (IFRS), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 2,771 million in 3Q16, registering a reduction of 11.8% (R$ 370 million). The adjusted cost of electric energy was R$ 2,634 million in 3Q16, a reduction of 10.6% (R$ 313 million).

The factors that explain these variations follow below:

·      The cost of electric power purchased for resale (IFRS) in 2Q16 reached R$ 2,466 million, a reduction of 8.4% (R$ 226 million), mainly due to the following non-recurring events:

ü GSF (Generation Scale Factor), in the amount of R$ 53 million in 3Q15;

ü Negative effect of the strategy put in place for the seasonality of physical guarantee, totaling R$ 8 million in 3Q15 (R$ 7 million in the Conventional Generation segment and R$ 1 million in CPFL Renováveis); the total negative effect of the strategy put in place for the seasonality of physical guarantee was of R$ 9 million in 3Q15 (R$ 7 million in the Conventional Generation segment and R$ 2 million in CPFL Renováveis), considering that the difference of R$ 1 million of CPFL Renováveis was considered in the Operating Revenue.

Note: after the GSF renegotiation in 4Q15, the Company has considered the remaining GSF as a recurring effect, and has considered the effects of the strategy put in place for the seasonality of physical guarantee of 2015 as a non-recurring effect, since the effects of seasonality are significantly reduced after the renegotiation of the GSF.

 

 

 

Página 12 de 73


 
 

 

3Q16 Results | November 10, 2016

 

GSF and Seasonality Effect (Adjusted - R$ Million)

 

3Q16 (*)

2Q16 (*)

1Q16 (*)

2015

4Q15

3Q15

2Q15

1Q15

GSF

     

 

       

Conventional Generation

(3)

(7)

(10)

(320)

(23)

(48)

(122)

(127)

CPFL Renováveis

(2)

(1)

(1)

(54)

(3)

(5)

(18)

(27)

Total

(4)

(8)

(12)

(374)

(26)

(53)

(140)

(154)

 

 

 

 

 

 

 

 

 

Seasonality Effect

 

 

 

 

 

 

 

 

Conventional Generation

-

-

-

89

(29)

(7)

60

65

CPFL Renováveis

-

-

-

4

(3)

(2)

3

7

Total

-

-

-

93

(32)

(9)

63

72

 

Note: (*) As from 2016, both the GSF and the seasonality effect will be treated as recurring items, being part of the business.

 

In the adjusted figures, that disregard these effects, the cost of electric power purchased for resale in 3Q16 was R$ 2,323 million, representing a reduction of 6.8% (R$ 169 million). The decrease mainly reflects the variations below:

               (i)       Reduction of 41.4% (R$ 326 million) in the cost of energy from Itaipu, due to the reductions of 40.8% in the average purchase price (R$ 180.93/MWh in 3Q16 vs. R$ 305.77/MWh in 3Q15) and of 0.9% (23 GWh) in the volume of purchased energy;

Partially offset by:

              (ii)       Increase of 6.6% (R$ 126 million) in the cost of energy purchased through auction in the regulated environment and bilateral contracts, due to the increase of 33.6% (3,205 GWh) in the volume of purchased energy, partially offset by the reduction of 20.2% in the average purchase price (R$ 158.60/MWh in 3Q16 vs. R$ 198.67/MWh in 3Q15);

             (iii)       Reduction of 7.2% (R$ 18 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

            (iv)       Increase in the amount of energy purchased in the spot market/PROINFA cost (R$ 13 million), excluding the GSF and the effect of the strategy put in place for the seasonality of physical guarantee (non-recurring effects).

 

·         Charges for the use of the transmission and distribution system (IFRS) reached R$ 305 million in 3Q16, a reduction of 32.0% (R$ 143 million). In adjusted figures, that take into account the proportionate consolidation of generation assets, sector charges reached R$ 311 million in 3Q16, a reduction of 31.7% (R$ 144 million), due to the following factors:

               (i)       Reduction of 94.2% (R$ 90 million) in the Reserve Energy Charges – EER;

              (ii)       Reduction of 47.5% (R$ 77 million) in the System Service Usage Charges – ESS, due to the spot price (PLD) reduction;

             (iii)       Reduction of 1.1% (R$ 2 million) in the basic network charges;

Partially offset by:

            (iv)       Increase of R$ 10 million in Itaipu transmission charges and charges for connection and usage of the distribution system;

             (v)       Reduction of 34.0% (R$ 15 million) in PIS and COFINS tax credits (cost reducer), generated from the charges.

 

 

 

Página 13 de 73


 

 

 

3Q16 Results | November 10, 2016

4.4) Operating Costs and Expenses

Operating costs and expenses (IFRS) were R$ 1,277 million in 3Q16, a decrease of 15.6% (R$ 173 million) if compared to 3Q15. Adjusted operating costs and expenses were R$ 1,246 million in 3Q16, an increase of 10.1% (R$ 114 million), if compared to 2Q15, due to the following factors:

 

(i) Increase of 28.7% (R$ 72 million) in the cost of building the infrastructure of the concession. This item, which reached R$ 324 million in 3Q16, has its counterpart in the “operating revenue”;

(ii) The adjusted PMSO item, that reached R$ 622 million in 3Q16, compared to R$ 588 million in 3Q15, registering an increase of 5.8% (R$ 35 million);

 

The table below lists the main variation in PMSO:

 

 

MANAGERIAL ADJUSTMENTS ON PMSO, FOR COMPARISON PURPOSES (in millions of Reais)

 

3Q16

3Q15

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(261.2)

(237.4)

(23.8)

10.0%

Material

(64.8)

(38.7)

(26.1)

67.4%

Outsourced Services

(156.5)

(142.7)

(13.8)

9.7%

Other Operating Costs/Expenses

(130.6)

(103.6)

(27.0)

26.1%

Allowance for doubtful accounts

(34.2)

(31.6)

(2.5)

8.0%

Legal, judicial and indemnities expenses

(29.3)

(47.6)

18.3

(38.5%)

GSF risk premium

(2.4)

-

(2.4)

-

Others

(6480.1%)

(2437.4%)

(40.4)

165.9%

Reported PMSO (IFRS) - (A)

(613.1)

(522.5)

(90.6)

17.3%

Proportional Consolidation + Regulatory Assets&Liabilities

 

 

 

 

Personnel

6.8

6.3

 

 

Material

(20.2)

(73.8)

 

 

Outsourced Services

15.5

11.5

 

 

Other Operating Costs/Expenses

(10.8)

(9.1)

 

 

Allowance for doubtful accounts

0.0

0.3

(0.3)

-

Legal, judicial and indemnities expenses

(1.1)

1.1

(2.2)

-

GSF risk premium

(4.6)

-

(4.6)

-

Others

(5.1)

(10.5)

4.8

-

Total Proportional Consolidation + Regulatory Assets&Liabilities - (B)

(8.7)

(65.1)

56.4

(86.7%)

Adjusted PMSO

 

 

 

 

Personnel

(254.4)

(231.1)

(23.3)

10.1%

Material

(85.0)

(112.5)

27.6

(24.5%)

Outsourced Services

(141.1)

(131.2)

(9.9)

7.5%

Other Operating Costs/Expenses

(141.4)

(112.7)

(28.7)

25.4%

Allowance for doubtful accounts

(34.2)

(31.4)

(2.8)

8.8%

Legal, judicial and indemnities expenses

(30.3)

(46.5)

16.2

(34.8%)

GSF risk premium

(9.3)

-

(9.3)

-

Others

(67.6)

(34.8)

(32.7)

93.9%

Total adjusted PMSO - (C) = (A) + (B)

(621.8)

(587.5)

(34.2)

5.8%

 

 

 

Página 14 de 73


 
 

 

3Q16 Results | November 10, 2016

 

This variation is mainly explained by the following aspects:

 

(ii.1) Personnel expenses, which recorded an increase of 10.1% (R$ 23 million), mainly due to:

·         collective bargaining agreement – wages and benefits (R$ 17 million);

·         increase in the Services segment business, due to business expansion of CPFL Serviços, CPFL Atende, Nect and CPFL Eficiência (R$ 9 million);

·         Other effects (R$ 3 million);

            Partially offset by:

·         Reversal provision assumed by the sponsors of the Fundação Cesp,  regarding to INSS tax collection over medical cooperatives (R$ 6 million)

(ii.2) Out-sourced services expenses, which registered an increase of 7.5% (R$ 10 million), mainly due to increase in the expenses in:

·         Distribution Segment (R$ 4 million) - collection actions, maintenance of the power grid, tree pruning, meter reading and others;

·         Increase in CPFL Renováveis (R$ 4 million) – O&M maintenance, software maintenance, environment expenses and legal consulting and;

·         Other effects (R 2 million).

 

(ii.3) Other operational costs/expenses, that registered an increase of 25.4% (R$ 29 million), mainly due to:

·         INSS expenses recovery that registered on the 3Q15;

·          Hydrologic risk (GSF) premium amortization in the Generation segment business (Conventional/Renewables) (R$ 9 million);

·         Increase of 176.9% in assets write-off (R$ 7 million);

·         Increase of 8.8% in allowance for doubtful accounts (R$ 3 million), due to deterioration of the macroeconomic scenario and tariff adjustments that occurred in 2015;

·         Increase of 13.9% in expenses with collection fees (R$ 2 million);

·         Increase of 21.1% in expenses with leases and rentals (R$ 2 million);

·         Increase of 26.3% in operating fines (DIC, FIC, DMIC and DICRI) in the Distribution segment (R$ 1 million);

·         Others effects (R$ 10 million);

Partially offset by:

·         Decrease of 34.8% of legal and judicial expenses (R$ 16 million).

·         Decrease of 19.0% in CFURH – Financial Compensation for Use of Water (R$ 2 million)

(ii.4) Decrease of 24.5% in Material (R$ 28 million), mainly explained by:

·         In the Conventional Generation segment business, decrease of 71.1% (R$ 55 million), mainly due to oil acquisition by Epasa (Termonordeste TPP and Termoparaíba TPP), that was reduced by R$ 52 million in Conventional Generation. The average Unit Variable Cost (CVU) for this thermal plant decreased from R$ 392.81/MWh to R$ 349.69/MWh and thermal dispatch was  lower in 73% when comparing the same quarters of each year.

 

 

Página 15 de 73


 
 

 

3Q16 Results | November 10, 2016

 

Partially offset by:

·         Increase of 349,1% in the Services segment business (R$ 23 million); due to CPFL Eficiência leasing, contract business expansion has its counterpart in the “operating revenue”(no impact on the company´s bottom line)

·         Increase of 24.3% in the Distribution Segment (R$ 6 million) mainly due to replacement of the line and grid, machinery and equipment (R$ 4 million) and fleeting maintenance (R$ 2 million)

(iii) Increase of 44.7% in the Private Pension Fund expenses (R$ 7 million), due to actuarial report update.

(iv) Depreciation and Amortization, which represented an increase of 2.3% (R$ 5 million), are mainly explained by (i) the increase in the Distribution segment business (R$ 8 million) in amortization of intangible distribution infrastructure asset, mainly due to additions to the intangible assets base in the period, partially offset  by reduction in the CPFL Renováveis (R$ 1 million); (iii) Conventional Generation (R$ 1 million) and (iv) Commercialization and Services segment (R$ 1 million)

Partially offset by:

(v) Decrease of 10.1 in Intangible of Concession Amortization (R$ 5 million), due to (v.1) decrease in the Intangible of Concession balance accounted in the holding company CPFL Energia, due to the renewal of the concessions of the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari e CPFL Mococa (R$ 7 million; (v.2) amortization criteria accounting change where as of January 1, 2016, the Company will amortize the intangible assets acquired on a straight-line basis, in all cases (R$ 7 million) and (v.3) decrease in the Conventional Generation segment (R$ 2 million); partially offset by (v.4) increase in the Distribution segment (R$ 1 million) and (v.5) increase in the CPFL Renováveis (R$ 2 milion)

 

4.5) EBITDA

In 3Q16, IFRS EBITDA reached R$ 1,075 million, registering a reduction of 0.5% (R$ 5 million). Adjusted EBITDA in 3Q16 totaled R$ 985 million, compared to R$ 965 million in 3Q15, an increase of 2.0% (R$ 20 million).

 

 

 

 

Página 16 de 73


 
 
 

3Q16 Results | November 10, 2016

 

EBITDA conciliation - IFRS x Adjusted (R$ million)

 

3Q16

3Q15

Var.

EBITDA - IFRS (A)

1,075

1,080

-0.5%

(+) Proportional Consolidation of Generation (B)

(93)

(60)

 

Conventional Generation

74

84

 

CPFL Renováveis

(167)

(143)

 

(+) Itaipu Foreign Exchange Variation (C) (*)

3

(119)

 

(+) Non-recurring effects (D)

-

63

 

GSF and Energy Purchase (CPFL Geração and CPFL Renováveis)

-

54

 

Seasonality Effect (CPFL Geração and CPFL Renováveis)

-

9

 

Adjusted EBITDA (A + B + C + D)

985

965

2.0%

 

Note: (*) In order to better reflect the actual operating cash generation of the distribution segment, we adjust Itaipu foreign exchange variation in the adjusted EBITDA. This effect has its counterpart in the Financial Result, with no effect on Net Income.

 

 

4.6) Financial Result

In 3Q16, net financial expense (IFRS) was of R$ 371 million, an increase of 7.2% (R$ 25 million) compared to the net financial expense of R$ 347 million reported in 3Q15. The adjusted net financial expense, considering the proportional consolidation in the segments of conventional and renewable generation, and excluding the effect of the exchange variation in Itaipu’s invoices (negative in R$ 3 million in 3Q16 and positive in R$ 119 million in 3Q15), was of R$ 341 million, an increase of 64.2% (R$ 133 million).

 

 

 

Página 17 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

Financial Result (IFRS - R$ Million)

 

3Q16

3Q15

Var.

Financial Revenues

335

421

-20.3%

Financial Expenses

(707)

(767)

-7.9%

Financial Result

(371)

(347)

7.2%

       
       

Financial Result (Adjusted - R$ Million)

 

3Q16

3Q15

Var.

Revenues

     

Income from Financial Investments

181

107

68.5%

Additions and Late Payment Fines

58

56

2.3%

Fiscal Credits Update

10

5

93.2%

Judicial Deposits Update

10

24

-58.8%

Monetary and Foreign Exchange Updates

29

28

5.8%

Adjustment of Expected Cash Flow

49

125

-60.6%

Discount on Purchase of ICMS Credit

2

2

-3.8%

Sectoral Financial Assets Update

(6)

55

-

PIS and COFINS - over Other Financial Revenues

(22)

(19)

14.8%

Others

17

15

14.4%

Total

327

397

-17.7%

 

 

 

 

Expenses

 

 

 

Debt Charges

(396)

(404)

-2.2%

Monetary and Foreign Exchange Updates (*)

(221)

(148)

49.1%

(-) Capitalized Interest

11

11

0.1%

Sectoral Financial Liabilities Update

(1)

0

-

Use of Public Asset

(14)

(15)

-9.8%

Others

(48)

(49)

-2.0%

Total

(668)

(605)

10.4%

 

 

 

 

Financial Result

(341)

(207)

64.2%

 

Note: (*) The effect of Itaipu foreign exchange variation was negative in R$ 3 million in 3Q16 and positive in R$ 119 million in 3Q15.

 

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

·         Financial Revenues: in IFRS, a reduction of 20.3% (R$ 85 million), from R$ 421 million in 3Q15 to R$ 335 million in 3Q16. In the adjusted figures, considering the proportional consolidation in the segments of conventional and renewable generation, a reduction of 17.7% (R$ 70 million), from R$ 397 million in 3Q15 to R$ 327 million in 3Q16 mainly due to the following factors:

(i)            Reduction of 60.6% (R$ 76 million) in the adjustment of expected cash flow (monetary update of concession’s financial asset), due to: (a) (a) the application of the 4th Cycle of Tariff Review of CPFL Piratininga, in 3Q15, when the restoration of its Remuneration Base positively impacted by R$ 72 million; (b) the lower inflation, with a 0.39% fall in the index (IGP-M index of 1.70% in 3Q15 vs. IPCA index of 1.31% in 3Q16) 1; and (b) the reduction in concession’s financial asset observed in the distributors which have gone through the concession renewal process at the end of 2015 (CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) 2;


1 In November 2015, through the Resolution (REN) n. 686/2015, ANEEL approved changes in the PRORET (Tariff Regulation Procedures), sub-module 2.3, including the replacement of the IGP-M inflation index by the IPCA inflation index to update the regulatory asset base.

 

 

Página 18 de 73


 
 

 

3Q16 Results | November 10, 2016

 

(ii)           Reduction of R$ 61 million in sectoral financial assets update, from a revenue of R$ 55 million in 3Q15 to an expense of R$ 6 million in 3Q16;

(iii)          Reduction of 58.8% (R$ 14 million) in judicial deposits update;

(iv)         PIS and COFINS over Other Financial Revenue (R$ 3 million);

Partially offset by:

(v)          Increase of 68.5% (R$ 74 million) in the income from financial investments, due mainly to the increase in the average balance of investments;

(vi)         Increase of 93.2% (R$ 5 million) in fiscal credits update;

(vii)        Increase of 5.8% (R$ 2 million) in the monetary and foreign exchange updates;

(viii)       Increase of 14.4% (R$ 2 million) in other financial revenues;

(ix)         Increase of 2.3% (R$ 1 million) in additions and late payment fines.

 

·         Financial Expenses: in IFRS, a reduction of 7.9% (R$ 61 million), from R$ 767 million in 3Q15 to R$ 707 million in 3Q16. In adjusted figures, considering the proportional consolidation in the segments of conventional and renewable generation, and excluding the effect of the exchange variation in Itaipu’s invoices (negative in R$ 3 million in 3Q16 and positive in R$ 119 million in 3Q15), an increase of 10.4% (R$ 63 million), from R$ 605 million in 3Q15 to R$ 668 million in 3Q16, mainly due to the following factors:

(i)            Increase of 49.1% (R$ 73 million) in the monetary and foreign exchange updates, due to: (a) the mark-to-market negative effect for financial operations under Law 4,131 – non-cash effect (R$ 77 million); partially offset by (b) the reduction of debt charges in foreign currency, with swap to CDI interbank rate (R$ 4 million), reflecting the reduction in the stock of debt;

Partially offset by:

(ii)           Reduction of 2.2% (R$ 9 million) of debt charges in local currency, reflecting the reduction in the stock of debt;

(iii)          Reduction of R$ 1 million in other financial expenses.

 

4.7) Net Income

In 3Q16, net income (IFRS) was R$ 269 million, registering a reduction of 3.9% (R$ 11 million). Adjusted net income in 3Q16 totaled R$ 235 million, compared to R$ 312 million in 3Q15, a reduction of 24.8% (R$ 77 million).

 


2 In order to calculate the split between the intangible asset and concession’s financial asset, it uses the useful life of assets. The portion of the useful life that occur by the end of the concession is classified as an intangible asset and the residual value is classified as concession’s financial asset, referring to the compensation that the distributor will receive when the assets are reversed to the Grantor.

 

 

Página 19 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

Net Income conciliation - IFRS x Adjusted (R$ million)

 

3Q16

3Q15

Var.

Net Income - IFRS (A)

269

280

-3.9%

(+) Proportional Consolidation of Generation (B)

(34)

(12)

 

Conventional Generation

(64)

(57)

 

CPFL Renováveis

30

45

 

(+) Non-recurring effects (C)

-

44

 

GSF and Energy Purchase (CPFL Geração and CPFL Renováveis)

-

37

 

Seasonality Effect (CPFL Geração and CPFL Renováveis)

-

7

 

Adjusted Net Income (A + B + C)

235

312

-24.8%

 

 

 

 

Página 20 de 73


 
 

 

3Q16 Results | November 10, 2016

 

5) DEBT

5.1) Debt (IFRS)

 

  

 

1)     Do not consider mark-to-market effects and borrowing costs.

 

Indexation after Hedge1 – 3Q15 vs. 3Q16

 

 

1) For debt linked to foreign currency (28% of total in 3Q16), swaps are contracted, which convert indexing for CDI;

 

Net Debt and Leverage in IFRS

 

IFRS - R$ Million

3Q16

3Q15

Var. %

Financial Debt (including hedge)

(18,766)

(19,291)

-2.7%

(+) Available Funds

5,345

4,033

32.5%

(=) Net Debt

(13,422)

(15,258)

-12.0%

 

 

 

 

 

 

 

Página 21 de 73


 
 

 

3Q16 Results | November 10, 2016

5.2) Debt (Pro forma)

5.2.1) Debt Evolution in Pro forma criteria (R$ Billion)

In September 30, 2016, financial debt in Pro forma criteria was R$ 16,813 million, a decrease of 2.3% in comparison to the same period last year. Find below the debt profile during the last twelve months:

 

 

1) Considering mark-to-market effect, borrowing costs and accounting adjusts

 

Find below CPFL Energia’s financial debt by segment, and the debt profile during the last twelve months:

 

 

 

 

Página 22 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

 

 

 

 

 

Página 23 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

5.2.2) Debt Amortization Schedule in Pro forma Criteria

CPFL Energia has always adopted a solid and conservative financial policy. Thus, the Company has used since 2011, a prefunding strategy, in other words, forecasts the cash needs for the next 24 months and anticipates market access on more favorable terms of liquidity and cost. Thus, at the beginning of 2016, CPFL Energia started working in 2017 and 2018 prefunding.

 

     

 

1) Considers only the principal debt, including hedge and excluding accrued interests (R$ 435 million in 3Q16);

2) Twelve months (Oct-16 to Sep-17);

 

The cash position at the end of 3Q16 had a coverage ratio of 2.22x the amortizations of the next 12 months, enough to honor all amortization commitments until the beginning of 2018. The average amortization term, calculated by this schedule, is 3.23 years.

  

Financial Debt - 3Q16 - Pro-Forma (R$ Million)

Issuance Type

BNDES

Financial Institutions

Other

Foreign Currency

Debentures

Total

Segments

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Total

Distribution

354

1,095

121

365

3

8

93

4,190

414

1,832

985

7,489

8,474

Conventional Generation

169

981

-

618

10

64

322

651

550

1,756

1,052

4,070

5,121

Renewable Generation

151

1,591

-

-

74

402

-

-

170

805

395

2,797

3,192

Holding, T&S and Others

15

81

11

24

1

-

12

44

-

-

38

149

187

Debt (Principal)

689

3,748

132

1,006

87

473

428

4,885

1,133

4,392

2,470

14,504

16,974

Charges

 

 

 

 

 

 

 

 

   

291

144

435

Hedge

 

 

 

 

 

 

 

 

   

(107)

(535)

(642)

Financial Debt Including Hedge

 

 

 

 

 

 

 

 

 

 

2,654

14,113

16,767

Percentage on total (%)

 

 

 

 

 

 

 

 

 

 

15.8%

84.2%

 

Private Pension Fund (PPF)

                   

9

857

866

Financial Debt (Including Private Pension Fund)

 

 

 

 

 

 

 

 

 

2,663

14,970

17,633

Percentage on total (%)

 

 

 

 

 

 

 

 

 

 

15.1%

84.9%

 

 

Note:  The amount of R$ 16.767 million of the Financial Debt Pro-Forma is presented using the Treasury accounting methodology. The amount presented in financial statement follows a different methodology. For conciliation of financial debt covenant criteria, that was R$ 16.685 million, it is necessary to subtract R$ 81 million related to booking account of derivatives, mark-to-market and borrowing costs.

 

 

 

 

 

Página 24 de 73


 
 

 

3Q16 Results | November 10, 2016

 

5.2.3) Indexation and Debt Cost in Pro forma criteria

 

    

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

2) For debt linked to foreign currency (32% of total), swaps are contracted, which convert the indexation to CDI. The debt amount indexed in Interbank Rate (CDI) increased from 71.6% to 72.2%, mainly due to the R$ 550 million borrowed by CPFL Geração through 4,131 Brazilian Law in July and September 2016.

 

 

  

 

1) Adjusted by the proportional consolidation since 2012; Financial debt (+) private pension fund (-) hedge.

 

 

 

 

5.3) Net Debt in Covenant Criteria and Leverage

In 3Q16, Pro forma Net Debt totaled R$ 11,439 million, a decrease of 16.7% compared to net debt position at the end of 3Q15 in the amount of R$ 13,726 million.

 

 

Covenant Criteria (*) - R$ Million

3Q16

3Q15

Var.

Financial Debt (including hedge)1

(16,685)

(17,442)

-4.3%

(+) Available Funds

5,246

3,716

41.2%

(=) Net Debt

(11,439)

(13,726)

-16.7%

EBITDA Proforma2

3,725

3,962

-6.0%

Net Debt / EBITDA

3.07x

3.46x

-0.39x

 

 

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

2) Adjusted EBITDA in the 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.

 

 

 

Página 25 de 73


 
 

 

 

3Q16 Results | November 10, 2016

 

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 adjusted EBITDA the effects of historic EBITDA of newly acquired projects. Considering that, adjusted net debt totaled R$ 11,439 million and adjusted EBITDA in the last 12 months reached R$ 3,725 million, the ratio adjusted Net Debt / adjusted EBITDA at the end of 3Q16 reached 3.07x.

 

5.4) Ratings

At beginning of July, CPFL Energia informed the market that Camargo Correa S.A., its largest shareholder, had received a letter agreement from state-owned Chinese company State Grid to acquire its shares. The rating agencies had evaluated the letter agreement as positive, given the credit quality of the Chinese company, but without any immediate impacts on corporate and issuances ratings of CPFL Energia. The following table shows the ratings and the outlooks assigned by the agencies.

 

 

Ratings of CPFL Energia - National Scale

Agency

 

2013

2014

2015

Current

Rating

brAA+

brAA+

brAA

brAA-

 

 

 

Outlook

Stable

Stable

Negative

Negative

Rating

AA+ (bra)

AA+ (bra)

AA (bra)

AA (bra)

 

 

 

Outlook

Stable

Stable

Stable

Negative

 

 

 

 

 

 

Página 26 de 73


 
 

 

3Q16 Results | November 10, 2016

6) INVESTMENTS

6.1)  Capital Expenditures

 

Investiments (IFRS - R$ Million)

Segment

3Q16

3Q15

Var.

9M16

9M15

Var.

Distribution

280

192

46.0%

709

613

15.8%

Generation - Conventional

8

1

594.6%

12

3

355.6%

Generation - Renewable

315

12

2620.8%

802

287

179.4%

Commercialization

0

1

-6.4%

2

1

104.3%

Services and Others1

6

14

-54.0%

34

28

22.3%

Total

610

219

179.1%

1,560

931

67.5%

Transmission

39

4

807.9%

55

31

80.1%

Special Obligations

42

88

-51.7%

152

174

-12.6%

 

 

Note:

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

 

In 3Q16, R$ 610 million were invested in business maintenance and expansion, 179.1% higher than 3Q15. In addition, we invested R$ 39 million in the quarter related to the transmission lines construction of CPFL Transmissão Morro Agudo which, according to the requirements of IFRIC 12, it was recorded as “Financial Asset of Concession” in non-current assets. CPFL Energia also booked R$ 42 million in Special Obligations in the quarter among other items financed by the consumer.

 

Listed below are some of the main investments made by CPFL Energia in 3Q16, in each segment:

 

    (i)        Distribution:

 

a.    Expansion and strengthening of the electric system;

b.    Electricity system maintenance and improvements;

c.    Operational infrastructure;

d.    Upgrade of management and operational support systems;

e.    Customer help services;

f.     Research and development programs.

 

        (ii)   Generation:

a.    Mainly on Campo dos Ventos and São Benedito Wind Complexes;

b.    Pedra Cheirosa Wind Complex;

c.    Mata Velha SHPP.

 

 

 

 

 

 

 

Página 27 de 73


 
 

 

3Q16 Results | November 10, 2016

 

6.2)  Projected Capital Expenditures

In August 2016, the Extraordinary General Meeting (AGE) approved the acquisition of 100% of the capital stock of RGE Sul (ex-AES Sul). With the closing of the deal, in 10/31/2016, the company has updated its projected investments, just adding the estimated investments in RGE Sul for the last two months of 2016, and during the next four years.

 

 

Notes:

1) Constant currency;

2) The projected investments is also available in the Reference Form of RGE Sul, resubmitted in the same date of this Report; It will also be available in the Reference Form of CPFL Energia in its resubmission in late date.

3) Considers 100% on CPFL Renováveis and Ceran;

4) Considers proportional stakes in the generation projects;

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

6) For 2016, considers only November and December 2016

7) Conventional + Renewable

 

 

 

Página 28 de 73


 
 

 

3Q16 Results | November 10, 2016

 

7) STOCK MARKETS

7.1) Stock Performance

CPFL Energia, which has a current free float of 31.9% (up to September 30, 2016), is listed on both the BM&FBovespa (Novo Mercado) and the NYSE (ADR Level III), segments with the highest levels of corporate governance.

 

BM&FBovespa

NYSE

Date

CPFE3 (R$)

IEE

IBOV

Date

CPL (US$)

DJBr20

Dow Jones

09/30/2015

R$ 14.36

25,775

45,059

09/30/2015

$ 7.42

12,159

16,285

06/30/2016

R$ 20.59

30,786

51,526

06/30/2016

$ 12.86

15,996

17,930

09/30/2016

R$ 24.19

36,307

58,367

09/30/2016

$ 14.80

18,185

18,308

QoQ

17.5%

17.9%

13.3%

QoQ

15.1%

13.7%

2.1%

YoY

68.5%

40.9%

29.5%

YoY

99.3%

49.6%

12.4%

 

 

On September 30, 2016 the price shares closed at R$ 24.19 per share on the BM&FBovespa and US$ 14.80 per ADR on the New York Stock Exchange. In 3Q16, which represented a variation in the quarter of 17.5% and 15.1% respectively. Year over year, the shares appreciated 68.5% on BM&FBovespa and the ADR appreciated 99.3% on the NYSE.

 

 

7.2) Daily Average Volume

The daily trading volume in 3Q16 averaged R$ 59.4 million, of which R$ 41.8 million on the BM&FBovespa and R$ 17.6 million on the NYSE, 49.2 % up compared to 3Q15. The number of trades on the BM&FBovespa decreased by 1.9%, rising from a daily average of 6,135, in 3Q15, to 6,020 in 3Q16.

 

 

Note: Considers the sum of the average daily volume on the BM&FBovespa and NYSE

 

 

 

 

 

Página 29 de 73


 
 

 
 

3Q16 Results | November 10, 2016

8) CORPORATE GOVERNANCE

The corporate governance model adopted by CPFL Energia ("CPFL" or "Company") and its subsidiaries is based on the principles of transparency, fairness, accountability and corporate responsibility.

In 2016, CPFL marked 1 years since being listed on the BM&FBovespa 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 BM&FBovespa with Level III ADRs, a special segment for companies that comply with corporate governance best practices. All CPFL shares are common shares, entitling all shareholders the right to vote with 100% Tag Along rights guaranteed in case of sale of shareholding control.

CPFL’s Management is composed of the Board of Directors (“Board”), its decision-making authority, and the Board of Executive Officers, its executive body. The Board is responsible for defining the strategic business direction of the holding company and subsidiaries, and is composed of 7 external members, one of whom an Independent Member, whose term of office is 1 year and who are eligible for reelection.

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

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

To ensure that best practices permeate all activities of the Board and its relations with the Company while the Board members are focused on their decision-making functions, in 2006 the Company created the Corporate Governance Advisory, which reports directly and solely to the Chairman of the Board.

This Advisory Council acts as the guardian of best practices to ensure compliance with Governance Guidelines; speed of communication between the Company and its Board members; quality and timeliness of information; integration and evaluation of members of the Board of Directors and the Audit Board; constant improvement of governance processes and institutional relations with government authorities and entities.

The composition of Executive board, in line with governance guidelines, was changed on May 2015. The change in Company’s Bylaws, which were approved at the General Shareholders Meeting held on April 29, 2015, created a new vice President position subordinated to the CEO, who passes 5 (five) to 6 (six) Executive vice Presidents, standing in line with our succession program. The mandates of the Executive vice Presidents endures two years, with a reelection possibility, besides they sit on the Boards of the subsidiaries. Therefore, the changes in CPFL Energia aims to create the bases required to consolidate as the leader of Brazilian power Market, always seeking the efficient management of its assets and sustainable opportunities to create value for its stakeholders.

CPFL has a permanent Fiscal Council, made up of 5 members, that also exercises the duties of the Audit Committee, in line with Sarbanes-Oxley law (SOX) rulings applicable to foreign companies listed on U.S. stock exchanges.

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

 

 

Página 30 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

9) CURRENT SHAREHOLDERS STRUCTURE – 09/30/2016

 

CPFL Energia is a holding company, whose results depend directly on those of its subsidiaries.

 

Notes:

(1) Controlling shareholders;

(2) Includes the 0.2% stake of Petros pension fund;

(3) % of bound shares by the controlling shareholders;

(4) 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.

 

9.1) State Grid Transaction

On September 2, 2016, CPFL Energia released through a Material Fact that received from its indirect shareholder Camargo Corrêa S.A. (“CCSA”), a member of CPFL Energia’s controlling block, a correspondence, also signed by State Grid International Development Limited (“State Grid”). In the correspondence, CCSA and State Grid inform the execution on that date of the Share Purchase Agreement (the “Share Purchase Agreement”), by and among CCSA (both as seller and as guarantor), ESC Energia S.A. (“ESC”) (as seller), State Grid, as guarantor and State Grid Brazil Power Participacoes Ltda, a Brazilian subsidiary of State Grid, as buyer (“Buyer”). The Share Purchase Agreement provides for (i) the direct or (through a sale of ESC to Buyer) indirect sale of all of the 234,086,204 CPFL Energia shares held by ESC that are bound to the Shareholders Agreement of CPFL Energia entered into on March 22, 2002, as amended (the “Shareholders Agreement”), representing approximately 23% of CPFL Energia’s capital stock (as well as any shares received as share dividends (bonificação em ações) on the bound shares as from January 1st, 2016) and (ii) the direct sale by CCSA to Buyer of 5,869,876 CPFL Energia shares held directly by CCSA (received as share dividends (bonificação em ações) on the bound shares referred in item (i) above on April 29, 2016), representing approximately 0.58% of CPFL Energia’s capital stock (the “Transaction”). The purchase price established in the Share Purchase Agreement is R$25.00 (twenty five Brazilian Reais) per share issued by CPFL Energia, subject to the following adjustments (“Per Share Price”): (i) the addition of approximately R$ 0,001879503 per share (which amount corresponds to 80% of CPFL Energia’s consolidated net income for the fiscal year ended on December 31st 2015 (as reported in CPFL Energia’s Form 20-F, filed with the United States of America Securities and Exchange Commission on April 15, 2016), calculated on a per share basis, and divided by 366) per day from and including January 1st, 2016 to and including the closing date of the Transaction; and (ii) the subtraction of a per share amount equal to any cash dividends or other cash distributions paid to CPFL Energia shareholders (or declared to CPFL Energia shareholders of record as of a date that is) on or after January 1, 2016 and prior to the closing (other than for the cash dividend declared on April 29, 2016). The value‎ attributed by the Buyer to the shares of CPFL Energias Renováveis S.A. owned directly or indirectly by CPFL is of 3,168,935,347.80 (which currently represents the amount of R$12.20 per share of CPFL Energias Renováveis S.A.).

 

 

Página 31 de 73


 
 

 
 

3Q16 Results | November 10, 2016

On September 22, 2016, CPFL Energia released through a Material Fact that, on that date, it was published in the Official Gazette the decision of the General Superintendent of the Administrative Council for Economic Defense (Conselho Nacional de Defesa Econômica) (CADE) for unrestricted approval of the Concentration Act No. 08700.006319/2016-39, authorizing (i) the sale of shares held by Camargo Corrêa S.A. and ESC Energia S.A. to the State Grid Brazil Power Participações Ltda. ("State Grid"), a Brazilian subsidiary of State Grid International Development Limited, as well as (ii) the potential acquisition of the shares held by other shareholders party to the Shareholders' Agreement of the Company, Energia São Paulo Fundo de Investimento em Ações, Bonaire Participações S.A. and BB Carteira Livre I Fundo de Investimento em Ações (vehicle of Caixa de Previdência dos Funcionários do Banco do Brasil – Previ), in the assumption of the exercise of the right of joint sale (tag along), and (iii) the possible launch of a public offer to acquire the outstanding shares of CPFL Energia, in the event of the sale of a sufficient amount of shares issued by CPFL Energia in accordance with applicable law.

On September 23, 2016, CPFL Energia released through a Material Fact that, the Chairman of its Board of Directors received, on that date, from its shareholder Caixa de Previdência dos Funcionários do Banco do Brasil – Previ (“Previ”), member of CPFL Energia’s controlling block, a letter in which it formalizes the exercise of tag along rights envisaged in the Shareholders Agreement,  to sell together with ESC Energia S.A. and Camargo Corrêa S.A., its entire shareholding interest bound by the Shareholders’ Agreement of the Company, to State Grid Power Brazil Participações Ltda., a subsidiary of State Grid International Development Limited (“State Grid”). In the letter, Previ, a party to the Shareholders Agreement of CPFL Energia S.A., owning 196,276,558 ordinary shares bound to the referred Agreement, representing 19.28% of the capital stock of CPFL Energia, came, through its legal representatives, to communicate that, according to the letter sent by the Chairman of the Board of Directors of CPFL Energia, dated of September 2, 2016, which informed about the shares purchase agreement signed on September 2, 2016, between Camargo Corrêa S.A. and State Grid Brazil Power Participações Ltda. (“SPA”), as well as the provisions of the clause 11.4 of the Shareholders Agreement of CPFL Energia, Previ exercised the right of joint sale (tag along) of all shares bound to the Shareholders Agreement and the bonus shares resulting from the referred Agreement.

On September 28, 2016, CPFL Energia released through two Material Facts that the Chairman of its Board of Directors received, on that date, from the shareholder Energia São Paulo Fundo de Investimento em Ações (“Energia SP FIA”), member of CPFL Energia’s controlling block, the letter transcribed below, in which it formalizes the exercise of tag along rights envisaged in the Shareholders Agreement,  to sell together with ESC Energia S.A. and Camargo Corrêa S.A., its entire shareholding interest bound by the Shareholders’ Agreement of the Company, to State Grid Brazil Power Participações Ltda., a subsidiary of State Grid International Development Limited (“State Grid”). In the letter, Energia SP FIA, Bonaire Participações S.A., Fundação Cesp, Fundação Sistel de Seguridade Social, Fundação Petrobras de Seguridade Social - Petros and Fundação Sabesp de Seguridade Social – SABESPREV, in response to the “Notice about Transfer of Shares” sent by Camargo Corrêa S.A. on September 2, 2016, irrevocably expressed their decision to exercise the tag along rights in accordance with Clause 11.4 (III) of the Shareholders Agreement of CPFL to sell all the shares they hold in CPFL bound by the Shareholders Agreement of the Company, as well as bonus shares resulting from the ownership of said bound shares. The signatories are legitimate direct and/or indirect holders of 112,196,990 common shares bound by said Shareholders’ Agreement and 2,813,417 bonus common shares not bound by said agreement, which will be sold to State Grid Brazil Power Participações Ltda. when the signatories adhere to the Share Purchase Agreement between State Grid International Development Limited, State Grid Brazil Power Participações Ltda., ESC Energia S.A. and Camargo Corrêa S.A., on September 2, 2016, in accordance with Clause 10.2 of the Share Purchase Agreement.

 

 

Página 32 de 73


 
 

 
 

3Q16 Results | November 10, 2016

We reiterate that the effective completion of the transaction is still subject to the approval by the Electricity Regulatory Agency (Agência Nacional de Energia Elétrica) (ANEEL).

 

9.2) RGE Sul [3]

Since November 1st, 2016, CPFL Energia controls the distribution company AES Sul, which was renamed as RGE Sul. This company’s figures are still not consolidated in 3Q16 CPFL Energia results.

According to the Material Fact disclosed on October 31, 2016, the acquisition by CPFL Jaguariúna Participações Ltda. (“CPFL Jaguariúna”) of all shares of the capital stock of AES Sul Distribuidora Gaúcha de Energia S.A. (“AES Sul”) held by AES Guaíba II Empreendimentos Ltda. (“AES Guaíba”) was completed on this date (“Transaction”).

The closing of the Transaction was preceded by the completion of the necessary conditions precedent as provided in the purchase and sale of shares agreement executed on June 15, 2016 between AES Guaíba, CPFL Jaguariúna, CPFL Energia and The AES Corporation and its amendments.

The total price paid by CPFL Jaguariúna to AES Guaíba was of one billion four hundred and three million reais (R$ 1,403,000,000.00) added of two hundred and ninety five million four hundred and fifty five thousand reais (R$ 295,455,000.00) regarding a capital increase of AES Sul subscribed by AES Guaíba on February 26, 2016, totaling one billion six hundred and ninety eight million four hundred and fifty five thousand Reais (R$ 1,698,455,000.00) (“Acquisition Price”). The Acquisition Price shall be adjusted in up to forty five (45) days counted as of the date hereof, based on certain variations in working capital and net debt.

 

RGE Sul Profile

RGE Sul serves a concession area with 99,512 km², through 65,000 km of distribution networks and 60 substations.

In its area of operation, there are 1.3 million customers, which in 2015 consumed 8,864 GWh. Sales to the captive market totaled 7,808 GWh, while the volume billed through the Tariff for Use of the Distribution System (TUSD) was 1,056 GWh.

In 9M16, total consumption in the concession area was 6,697 GWh, down 2.2% over the same period of 2015. The retail sales totaled 5,722 GWh while the volume sold through the Tariff for Use of the Distribution System (TUSD) was 975 GWh.

 

 


3 Sources: Demonstrações Contábeis Regulatórias 2015, ITR 3Q16 and Aneel.

 

 

Página 33 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

 

Sales by segment in the concession area – 9M16 | GWh

 

Some characteristics of the concession area:

·         Serves the Porto Alegre Metropolitan Area (excluding the state capital): 50% of the market and 60% of customers

·         Triunfo Petrochemical Complex

·         Strong presence of agricultural production with relevant crops for the domestic market (rice) and foreign market (soybean)

·         Relevant municipalities: Canoas, Novo Hamburgo, São Leopoldo, Sapucaia do Sul and Uruguaiana (34% of population)

 

With the incorporation of RGE Sul, CPFL Energia will serve 382 of 497 municipalities in Rio Grande do Sul. Thus, CPFL will control 65% of the market in the state.

CPFL Energia will continue to be the leader in the distribution segment with a market share of 14.3% through its 9 distribution companies, which together serve 679 municipalities and 9.1 million clients in the states of São Paulo, Rio Grande do Sul, Paraná and Minas Gerais.

Find below some indicators that show the relevance of the new asset to CPFL Energia:

 

 

 

Página 34 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

 

Before AES Sul

AES Sul

After AES Sul

Variation

Municipalities (#)

561

118

679

21%

Concession area ('000 km2)

204

100

304

49%

Distribution network ('000 km)

247

65

312

26%

Clients (million)

7,8

1,3

9,1

17%

Sales in the Concession Area (GWh)

58

9

67

16%

Market Share (%)

12,4

1,9

14,3

+1,9 p.p.

Presence in RS municipalities (%)

53

24

77

+24 p.p.

Municipalities in IFDM (1)

42 em 100

5

47 em 100

12%

(1) FIRJAN Municipalities Development Index - Ranking based on the following quality of life criteria: i) Employment and Income; (ii) Education and (iii) Health

 

 

 

 

 

 

 

Regulatory outlook

 

The concession of RGE Sul will terminate in 11/6/2027 and the next tariff revision, which happens every 5 years, will be in April-18, when the 4th cycle of Tariff Revision will be applied.

For the current cycle, in force since April 2013, the figures below were considered:

 

4th Periodic Tariff Review Cycle

RGE Sul

Date

Apr-13

Description

Value (R$ Million)

Gross Regulatory Asset Base (A)

2,503

Depreciation Rate (B)

3.71%

Depreciation Quota (C = A x B)

93

Net Regulatory Asset Base (D)1

1,489

Pre-tax WACC (E)

11.36%

Cost of Capital (F = D x E)

160

Regulatory EBITDA (G = C + F)

253

Regulatory OPEX (H)

318

Parcel B (I = G + H)

572

Productivity Index Parcel B (J)

1.12%

Parcel B with adjustments (K = I* (1 - J))

563

Other Revenues (L)

20

Adjusted Parcel B (M = K - L)

542

Parcel A (N)

1,516

Required Revenue (O = M+ N)

2,058

Note

 

(1) Including R$ 95 million in RGR PLPT / Other investments, with differentiated remuneration (below WACC)

 

 

 

Annual tariff readjustment

On April 12, 2016, through Ratifying Resolution n. 1,059, Aneel authorized an average tariff readjustment of +3.94%, composed by -1.89% related to the economic tariff adjustment and +5.83% related to the financial components external do the tariff readjustment, corresponding to an average effect of -0.34% to be perceived by consumers. The new tariffs came into force on April 19, 2016.

 

 

Página 35 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

Economic-Financial Performance

 

 

DRE - RGE Sul (R$ Milhões)

 

9M16

9M15

Var.

Gross Operating Revenue

3,844

4,240

-9.3%

Net Operating Revenue

2,111

2,495

-15.4%

Cost of Electric Power

(1,378)

(1,845)

-25.3%

Operating Costs & Expenses

(680)

(554)

22.9%

EBIT

53

97

-45.9%

EBITDA

157

195

-19.3%

Financial Income (Expense)

(102)

(80)

27.4%

Income Before Taxes

(50)

17

-

Net Income

(34)

10

-

 

 

 

Operating Revenue

In 9M16, gross operating revenue reached R$ 3,844 million, representing a decrease of 9.3% (R$ 396 million). Net operating revenue totaled R$ 2,111 million, a decrease of 15.4% (R$ 384 million).

 

EBITDA

In 9M16, EBITDA totaled R$ 157 million, compared to R$ 195 million in 9M15, a decrease of 19.3%.

 

Net Income

In 9M16, net loss was R$ 34 million, compared to a net income of R$ 10 million in 9M15.

 

Balance of Sectoral Financial Assets and Liabilities

On September 30, 2016, the balance of sectoral financial assets and liabilities was a liability of R$ 71 million.

 

Debt

As part of incorporation process of the new company to CPFL Energia, the settlement of old debts held by AES Sul was carried out and replaced by an issue of debentures in the amount of R $ 1.1 billion (4th issue). This new debt has cost of 114.5% of CDI and 4-year tenor.

In addition, in order to fund the acquisition, two new debts were issued by CPFL Energia: (i) issuance of debentures of CPFL Energia in the amount of R$ 620 million; and (ii) issuance of debentures of CPFL Brasil (R$ 400 million). Both have cost of 114.5% of CDI and 4-year tenor.

For more details about the indebtedness of CPFL Energia, see Section 5 - Debt.

 

 

Página 36 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

Investments

For the period 2016-2020, RGE Sul, under the command of CPFL Energia, plans to invest R$ 1,387 million.

For more details, see section 6.2 – Projected Capital Expenditures.

 

 

 

Página 37 de 73


 
 

 
 

3Q16 Results | November 10, 2016

10) PERFORMANCE OF THE BUSINESS SEGMENTS

10.1) Distribution Segment

10.1.1) Economic-Financial Performance

 

Consolidated Income Statement - Distribution (Pro-forma - R$ Million)

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Gross Operating Revenue (IFRS)(1)

5,739

7,382

-22.3%

17,995

21,632

-16.8%

Net Operating Revenue (IFRS)(1)

3,265

3,802

-14.1%

9,718

12,745

-23.8%

Cost of Electric Power

(2,387)

(2,809)

-15.1%

(6,931)

(9,250)

-25.1%

Operating Costs & Expenses

(919)

(797)

15.3%

(2,670)

(2,448)

9.0%

EBIT

259

444

-41.7%

899

1,047

-14.1%

EBITDA (IFRS)(2)

386

561

-31.3%

1,275

1,405

-9.2%

Adjusted EBITDA(3)

388

443

-12.3%

1,309

1,308

0.1%

Financial Income (Expense)

(151)

(125)

20.4%

(156)

(254)

-38.8%

Income Before Taxes

108

318

-66.1%

743

793

-6.2%

Net Income (IFRS)

64

201

-68.2%

469

511

-8.4%

Adjusted Net Income(4)

64

201

-68.2%

469

564

-16.9%

 

Notes:

(1)     Excludes Construction Revenue;

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

(3)     Adjusted EBITDA, besides the items mentioned above, excludes  non-recurring effects and the exchange variation in Itaipu invoices (negative effect of R$ 3 million in 3Q16 compared to a positive effect of R$ 119 million in 3Q15);

(4)     Adjusted Net Income excludes the non-recurring effects;

(5)     The distributors’ financial performance tables are attached to this report in item 11.12.

 

10.1.1.1) Sectoral Financial Assets and Liabilities

On November 25, 2014, through Dispatch no. 4,621, Aneel approved the amendment to concession agreements of distribution companies, in order to include a specific clause guaranteeing that the balance remaining of any insufficient payment or reimbursement of tariff due to termination of the concession, for any reason, will be indemnified.

After this change, the Brazilian Securities and Exchange Commission (CVM) approved, in December 2014, through Deliberation no. 732, the recognition of assets and liabilities that were previously called “regulatory assets and liabilities” in the financial statements of the electric energy distributors, which are now called “sectoral financial assets and liabilities”.

In 3Q16, the total sectoral financial liabilities accounted for R$ 558 million, compared to an amount of sectoral financial assets of R$ 728 million in 3Q15, a variation of R$ 1,286 million. On September 30, 2016, the balance of sectoral financial assets and liabilities was negative in R$ 435 million (R$ 388 million, excluding the amount related to special obligations recorded according to the methodology of the 4th Cycle of Tariff Review), compared to a positive balance of R$ 130 million (R$ 170 million, excluding the amount related to special obligations recorded according to the methodology of the 4th Cycle of Tariff Review) on June 30, 2016.

 

10.1.1.2) Operating Revenue

Excluding the revenue from building the infrastructure of the concession (which does not affect the results, because of the related cost, in the same amount), gross operating revenue (IFRS) amounted to R$ 5,739 million in 3Q16, a decrease of 22.3% (R$ 1,643 million), due to the following factors:

 

 

Página 38 de 73


 
 
 

3Q16 Results | November 10, 2016

·      Variation of R$ 1,286 million in the Sectoral Financial Assets and Liabilities, from an asset of R$ 728 million in 3Q15 to a liability of R$ 558 million in 3Q16;

·      Decrease of 10.3% (R$ 647 million) in the revenue with energy sale (captive + free clients), due to the adoption of green tariff flag, in replacement of red tariff flag applied in 3Q15 and the reduction of 2.1% in the sales volume within the concession area , despite the positive average tariff adjustment in the distribution companies for the period between 3Q15 and 3Q16 (due to the annual tariff readjustments);

Partially offset by:

·      Increase of 70.8% (R$ 178 million) in tariff subsidies (CDE resources), mainly due to discounts granted to consumers associated to ABRACE, that obtained an injunction to disoblige the payment of specific components of CDE 4;

·       Increase of 210.6% (R$ 107 million) in Short-term Electric Energy; and

·      Increase of 6.5% (R$ 4 million) in Other Revenues and Income.

The adjusted gross operational revenue, which excludes the effect of the exchange variation in Itaipu invoices over the sectoral financial assets and liabilities, reached R$ 5,741 million, a decrease of 20.8% (R$ 1,510 million) if compared to 3Q15.

Deductions from the gross operating revenue were R$ 2,474 million in 3Q16, representing a reduction of 30.9% (R$ 1,106 million), due to the following decreases:

·      of 100.0% in tariff flags approved by the CCEE (R$ 501 million);

·      of 32.7% in the CDE sector charge (R$ 383 million), due to the adoption of new CDE quotas (System Usage and Energy),  in lower amount than the recorded in 2015, partially offset by the inclusion of CDE charges in order to cover ACR Account loans as of each disco´s 2015 tariff event;

·      of 22.5% in PIS and COFINS taxes (R$ 154 million);

·      of 6.4% in ICMS tax (R$ 74 million);

·      of 11.7% in the R&D and Energy Efficiency Program (R$ 4 million);

·      of 3.0% in other charges (R$ 0.1 million).

Partially offset by the increase:

·      of 46.3% in the PROINFA (R$ 10 million).

 

Excluding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), net operating revenue (IFRS) reached R$ 3,265 million in 3Q16, representing a reduction of 14.1% (R$ 537 million). Adjusted net operating revenue, which excludes non-recurring effects and the exchange variation in Itaipu invoices, reached R$ 3,268 million, a decrease of 11.3% (R$ 416 million).

 

10.1.1.3) Cost of Electric Power

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$ 2,387 million in 3Q16, representing a decrease of 15.1% (R$ 423 million):


4 Aneel Dispatch n. 1,576/2016 determined that distribution companies should deduct total effect of the injunction from the payment of monthly quotas of CDE. Thus, it was recorded as revenue in “Energy development account – CDE” with a counterpart in “Receivables – Eletrobrás”, in the amount of R$ 186 million.

 

 

Página 39 de 73


 
 

 
 

3Q16 Results | November 10, 2016

·        The cost of electric power purchased for resale was R$ 2,108 million in 3Q16, representing a reduction of 11.5% (R$ 274 million), due to the following factors:

          (i)        Decrease of 41.4% (R$ 326 million) in the cost of energy from Itaipu, mainly due to the 40.8% decrease in the average purchase price (from R$ 305.77/MWh in 3Q15 to R$ 180.93/MWh in 3Q16) and by the reduction of 0.9% (23 GWh) in the volume of purchased energy;

         (ii)        Reduction of 40.6% (R$ 44 million) in the cost of energy purchased in the short term and Proinfa, mainly due to the reductions of 70.9% in the volume of purchased energy (294 GWh) and of average PLD (from R$ 204.07/MWh in 3Q15 to R$ 116.01/MWh in 3Q16, in the Southeast/Midwest submarket, and from R$ 192.70/MWh in 3Q15 to R$ 112.05/MWh in 3Q16, in the South submarket), partially offset by the 15.0% increase in the average purchase price (from R$ 268.07/MWh in 3Q15 to R$ 308.22/MWh in 3Q16);

Partially offset by:

        (iii)        Increase of 4.0% (R$ 68 million) in the cost of energy purchased in the regulated environment and bilateral contracts, mainly due to the increase of 15.2% (1,365 GWh) in the volume of purchased energy, despite the 9.7% increase in the average purchase price (from R$ 191.87/MWh in 3Q15 to R$ 173.21/MWh in 3Q16);

        (iv)        Reduction of 11.5% (R$ 28 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$ 278 million in 3Q16, representing a decrease of 34.9% (R$ 149 million) increase, due to the following factors:

          (i)        Decrease of 94.2% in the energy reserve charges – EER ( R$ 90 million);

         (ii)        Decrease of 47.4% in the system service usage charges – ESS (R$ 76 million), due to the reduction in the PLD;

Partially offset by:

        (iii)        Decrease of 34.9% (R$ 15 million) in PIS and COFINS tax credits (cost reducer), generated from the charges; and

       (iv)        Increase of 1.1% (R$ 2 million) in the basic network, connection, use of the distribution system and Itaipu transmission charges.

 

10.1.1.4) Operating Costs and Expenses

Operating costs and expenses (IFRS) were R$ 919 million in 3Q16, a increase of 15.3% (R$ 122 million) if compared to 3Q15.

 

 (i) Increase of 13.1% in the PMSO item (R$ 54 million), that reached R$ 470 million in 3Q16, compared to R$ 415 million in 3Q15. The table below lists the main variation in PMSO:

 

 

Página 40 de 73


 
 

 
 
 

3Q16 Results | November 10, 2016

 

Reported PMSO (R$ million)

 

3Q16

3Q15

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(167.3)

(163.4)

(3.9)

2.4%

Material

(32.6)

(26.2)

(6.4)

24.6%

Outsourced Services

(163.6)

(133.4)

(30.2)

22.7%

Other Operating Costs/Expenses

(106.2)

(92.3)

(13.9)

15.0%

Legal, judicial and indemnities expenses

(32.5)

(31.3)

(1.3)

4.0%

Allowance for doubtful accounts

(29.3)

(41.2)

12.0

-29.0%

Others

(44.4)

(19.8)

(24.6)

124.3%

Total Reported PMSO (IFRS) - (A)

(469.7)

(415.3)

(54.4)

13.1%

 

 

This variation is explained mainly by the following aspects:

(i.1) Personnel expenses, that recorded an increase of 2.4% (R$ 4 million), mainly due to: collective bargaining agreement – wages and benefits (R$ 13 million), partially offset by reversal provision assumed by the sponsors of the Fundação Cesp regarding to INSS tax collection over medical cooperatives (R$ 6 million)

(i.2) Decrease of 24.6% in Material (R$ 6 million), mainly explained due to replacement of the line and grid, machinery and equipment (R$ 4 million) and fleeting maintenance (R$ 2 million)

(i.3) Out-sourced services expenses, which registered an increase of 22.7% (R$ 30 million), mainly due to increase in the expenses in: collection actions (R$ 7 million), tree puning  (R$ 5 million), maintenance of the power grid (R$ 3 million), meter reading and use (R$ 3 million) and other outsourced services – auditing and consulting services, hardware/software maintenance, bill delivery and collection, call center, buildings conservation and maintenance (R$ 12 million);

(i.4) Other operational costs/expenses, that registered an increase of 15.0% (R$ 14 million), mainly due to:

·      INSS expenses recovery that registered in 3Q15 (R$ 13 million)

·      Increase of 176.9% in assets disposal (R$ 4 million)

·      Increase of 4.0% in allowance for doubtful accounts (R$ 1 million), due to deterioration of the macroeconomic scenario and tariff adjustments that occurred in 2015;

·      Expenses with publicity and advertising (R$ 1 million)

·      Operating fines (DIC, FIC, DMIC and DICRI) (R$ 1 million)

·      Other effects (R$ 7 million) and;

·      Decrease of 30.4% of legal and court expenses (R$ 13 million).

           (ii)       Increase of 20.8% (R$ 52 million) in the cost of building the infrastructure of the concession. This item, which reached R$ 299 million in 3Q16, has its counterpart in the “operating revenue”;

          (iii)       Increase of 42.5% in the Private Pension Fund expenses (R$ 7 million), due to

 

 

Página 41 de 73


 
 

 
 

3Q16 Results | November 10, 2016

actuarial report update

         (iv)       Increase of 7.3% (R$ 8 million) in Depreciation and Amortization.

          (v)       Increase of 18.0% (R$ 1 million) in Intangible of Concession Amortization

 

10.1.1.5) EBITDA

EBITDA (IFRS) totaled R$ 386 million in 3Q16, registering a decrease of 31.3% (R$ 176 million). Adjusted EBITDA, which excludes non-recurring effects and the exchange variation in Itaipu invoices, reached R$ 388 million, representing a decrease of 12.3% (R$ 54 million).

 

 

EBITDA Conciliation - IFRS x Adjusted (R$ million)

 

3Q16

3Q15

Var.

EBITDA - IFRS (A)

386

561

-31.3%

Exchange variation in Itaipu invoices (B)

3

(119)

 

Adjusted EBITDA (A + B + C)

388

443

-12.3%

 

 

10.1.1.6) Financial Result

In 3Q16, the net financial result (IFRS) recorded a net financial expense of R$ 151 million, compared to a net financial expense of R$ 125 million in 3Q15. The adjusted net financial result, which disregard the effects of exchange variation in Itaipu invoices, recorded a net financial expense of R$ 154 million, compared to a net financial expense of R$ 7 million in 3Q15.

 

 

Financial Result (IFRS - R$ Million)
  3Q16  3Q15  Var. 
Financial Revenues  234  302  -22.6% 
Financial Expenses  (385)  (427)  -10.0% 
Financial Result  (151)  (125)  20.4% 

 

 

 

Página 42 de 73


 
 

 
 

3Q16 Results | November 10, 2016

 

Financial Result (Adjusted - R$ million)
  3Q16  3Q15  Var. 
Financial Revenue       
Income from Financial Investments  103  28  269.7% 
Late payment interest and fines  56  55  0.6% 
Adjustment for inflation of tax credits  6  1  421.3% 
Adjustment for inflation of escrow deposits  9  23  -61.2% 
Adjustment for inflation and exchange rate changes  27  25  6.7% 
Adjustment of expected cash flow  49  125  -60.6% 
Discount on purchase of ICMS credit  2  2  -3.8% 
Adjustments to the sectoral financial asset  (6)  55  - 
PIS and Cofins on financial revenue  (18)  (16)  13.1% 
Other  7  4  78.5% 
Total  234  302  -22.6% 
 
Financial Expense       
Interest on debts  (169)  (170)  -0.4% 
Adjustment for inflation and exchange rate changes*  (181)  (111)  62.7% 
(-) Capitalized interest  3  3  21.2% 
Adjustments to the sectoral financial liability  (1)  0  - 
Other  (39)  (31)  27.5% 
Total  (387)  (309)  25.4% 
 
Net financial revenue (expense)  (154)  (7)  2156.5% 

Note: The effect of exchange variation in Itaipu invoices was positive in R$ 3 million in 3Q16 and negative in R$ 119 million in 3Q15.

 

The items explaining these changes are as follows:

·        Financial Revenue: in IFRS, decrease of 22.6% (R$ 68 million), from R$ 302 million in 3Q15 to R$ 234 million in 3Q16, mainly due to the following factors:

            (i)        Decrease of 60.6% (R$ 76 million) in the adjustment of expected cash flow (adjustments of the concession’s financial asset), due to: (a) the adoption of the 4th Cycle of Periodic Tariff Revision of CPFL Piratininga, in 3Q15, when the reinstatement of the Regulatory Asset Base positively impacted in the amount R$ 72 million (b) lower inflation (IGP-M of 1.70% in 3Q15 vs IPCA of 1.31% in 3Q16) 5; and (c) the reduction in concession’s financial asset observed in the distributors which have gone through the concession renewal process at the end of 2015 (CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari, and CPFL Mococa) 6;

           (ii)        Decrease of R$ 61 million in adjustments of sectoral financial asset, from a revenue of R$ 55 million in 3Q15 to an expense of R$ 6 million in 3Q16;

          (iii)        Reduction of 61.2% (R$ 14 million) in adjustments for inflation of escrow deposits;


5 In November 2015, through the Resolution (REN) n. 686/2015, ANEEL approved changes in the PRORET (Tariff Regulation Procedures), sub-module 2.3, including the replacement of the IGP-M inflation index by the IPCA inflation index to update the regulatory asset base.

6 In order to calculate the split between the intangible asset and concession’s financial asset, it must be considered the useful life of assets. The portion of the useful life that will occur by the end of the concession is classified as an intangible asset and the residual value is classified as concession’s financial asset, referring to the compensation that the distributor will receive when the assets are reversed to the Grantor.

 

 

Página 43 de 73


 
 

 

3Q16 Results | November 10, 2016

 

         (iv)        Increase of 13.1% in PIS and COFINS on financial revenues (R$ 2 million);

Partially offset by:

          (v)        Increase of 269.7% (R$ 75 million) in the income from financial investments, due to the increases in the average balance of investments;

       (vi)        Increase of 421.5% in adjustments for inflation of tax credits (R$ 5 million);

      (vii)        Increase of R$ 3 million in other financial revenues;

     (viii)        Increase of 6.7% (R$ 2 million) in adjustments for inflation and exchange rate changes, due to: (a) the increase of R$ 4 million in revenues from fines, interest and monetary adjustment relating to installment payments made by consumers; partially offset by (b) the decrease of R$ 2 million in the adjustment of the balance of tariff subsidies, as determined by Aneel;

       (ix)        Increase of 0.6% in late payment interest and fines (R$ 0.3 million).

 

·        Financial Expense: in IFRS, decrease of 10.0% (R$ 43 million), from R$ 427 million in 3Q15 to R$ 385 million in 3Q16. In adjusted figures, which disregard the effects of exchange variation in Itaipu invoices, there was an increase of 25.4% (R$ 79 million), mainly due to the following factors:

            (i)        Increase of 62.7% (R$ 70 million) in adjustments for inflation and exchange rate changes, disregarding the effects of exchange variation in Itaipu invoices, due to: (a) the mark-to-market negative effect for financial operations under Law 4,131 – non-cash effect (R$ 79 million) ; partially offset by (b) the decrease of debt charges in foreign currency, with swap to CDI interbank rate (R$ 9 million);

         (ii)        Increase of 27.5% (R$ 8 million) in other financial expenses;

        (iii)        Increase of R$ 1 million in the adjustments to the sectoral financial liability;

Partially offset by:

       (iv)        Decrease of 0.4% (R$ 1 million) in interest on debt in local currency.

 

10.1.1.7) Net Income

In 3Q16, Net Income (IFRS) was R$ 64 million, registering a decrease of 68.2% (R$ 137 million).

 

 

 

Página 44 de 73


 
 

 
 

3Q16 Results | November 10, 2016

10.1.2) Annual Tariff Adjustment

 

 

Tariff Process Schedule

Disco

Date

CPFL Santa Cruz

March 22nd*

CPFL Leste Paulista

March 22nd*

CPFL Jaguari

March 22nd*

CPFL Sul Paulista

March 22nd*

CPFL Mococa

March 22nd*

CPFL Paulista

April 8th

RGE Sul

April 19th

RGE

June 19th

CPFL Piratininga

October 23rd

 

     

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

 

CPFL Piratininga

Aneel Ratifying Resolution No. 2,157 of October 21, 2016 adjusted electric energy tariffs of CPFL Piratininga by -12.54%, being -5.35% related to the Tariff Adjustment and -7.19% as financial components outside the Tariff Adjustment, corresponding to an average effect of -24.21% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the Adjustment was of -7.02% and of the Parcel B was of 1.67%. The new tariffs came into force on October 23, 2016.

 

RGE

Aneel Ratifying Resolution No. 2,082 of June 17, 2016 has adjusted electric energy tariffs of RGE by -1.48%, being -0.67% related to the Tariff Adjustment and -0.81% as financial components outside the Tariff Adjustment. This Tariff Adjustment replaces the ETR, which corresponds to an average effect of -7.51% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the Adjustment was of -2.98% and of the Parcel B was of -2.31%. The negative Adjustment is explained by: (i) the reduction in CDE quota for 2016, (ii) the lower tariff, in dollars, of the Itaipu agreement, and (iii) the higher energy volume under the quota regime. The new tariffs came into force on June 19, 2016.

 

CPFL Paulista

On April 5, 2016, through Ratifying Resolution No. 2,056, Aneel adjusted the electricity tariffs of CPFL Paulista by 9.89 % and -0.29% for the Economic Tariff Adjustment (ETR) and 10.17% related to financial components external to the Tariff Adjustment, corresponding to an average effect of 7.55% to be perceived by consumers. The impact of Parcel A (Energy Transmission charges and sector charges) in the Adjustment was -2.06% and Parcel B 1.78%. The new tariffs came into force on April 8, 2016.

 

 

 

 

 

 

Página 45 de 73


 
 

 
 

3Q16 Results | November 10, 2016

10.1.3) Periodic Tariff Review

 

 

Tariff Review

Distributor

Periodicity

Next Review

Cycle

CPFL Paulista

Every 5 years

April 2018

4th PTRC

RGE Sul

Every 5 years

April 2018

4th PTRC

RGE

Every 5 years

June 2018

4th PTRC

CPFL Piratininga

Every 4 years

October 2019

5th PTRC

CPFL Santa Cruz

Every 5 years

March 2021*

5th PTRC

CPF Leste Paulista

Every 5 years

March 2021*

5th PTRC

CPFL Jaguari

Every 5 years

March 2021*

5th PTRC

CPFL Sul Paulista

Every 5 years

March 2021*

5th PTRC

CPFL Mococa

Every 5 years

March 2021*

5th PTRC

 

 

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

 

10.1.4) 4th Periodical Tariff Review Cycle

 

4th Periodic Tariff Review Cycle

CPFL Piratininga

Sta. Cruz

Sul Paulista

Leste Paulista

Mococa

Jaguari

Data

Oct/15

Mar-16

Mar-16

Mar-16

Mar-16

Mar-16

Description

Value (R$ Million)

Value (R$ Million)

Value (R$ Million)

Value (R$ Million)

Value (R$ Million)

Value (R$ Million)

Gross Regulatory Asset Base (A)

3,020

328

210

151

113

89

Depreciation Rate (B)

3.65%

3.69%

3.77%

3.81%

3.77%

3.76%

Depreciation Quota (C = A x B)

110

12

8

6

4

3

Net Regulatory Asset Base (D)

1,906

194

124

102

72

62

Pre-tax WACC (E)

12.26%

12.26%

12.26%

12.26%

12.26%

12.26%

Cost of Capital (F = D x E)

234

24

15

12

9

8

Special Obligations (G)

10

2

1

0

0

0

Regulatory EBITDA (H = C + F + G)

354

38

24

19

13

11

Regulatory OPEX (I)

447

82

33

28

21

21

Parcel B (J = H + I)

801

120

56

47

35

33

Productivity Index Parcel B ( K )

1.22%

1.18%

1.17%

1.19%

1.21%

1.30%

Quality Incentive Mechanism ( L)

0.00%

-0.33%

0.00%

-0.33%

1.00%

-0.64%

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

791

119

56

46

34

33

Other Revenues (N)

36

3

1

1

1

1

Adjusted Parcel B (O = M - N)

755

116

54

45

33

31

Parcel A (P)

3,649

319

117

84

58

138

Required Revenue (Q = O + P)

4,404

436

171

130

91

169

 

Notes:

1) Management, Operation and Maintenance costs;

2) Annual cost of facilities and properties.

 

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

On March 22, 2016, Aneel approved the result of the fourth Periodic Tariff Review of the distributors CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa. Compared to the Extraordinary Tariff Review March 2015, the average effect for consumers was 7.2% for CPFL Santa Cruz, 12.8% for CPFL Sul Paulista, 13.3% for CPFL Leste Paulista, 9.0% for CPFL Mococa and 13.3% to CPFL Jaguari. The details can be found in the table above. The new tariffs came into force on March 22, 2016.

 

 

10.1.5) Operating Performance of Distribution

10.1.5.1) SAIDI and SAIFI

Since October 2015, CPFL Energia’s concession area has been experiencing high rainfall levels and higher lightning strike, which has increased the flood events, hampering the access of our teams and damaging our substations. Moreover, the lower amount of purges by critical days given the change in the factor of the occurrence threshold for reaching the critical day, has negatively impacted the operational indicators. The limit factor considers the last 24 months; 2013 had few occurrences, while 2015 had a higher number of occurrences.

 

 

Página 46 de 73


 
 

 

3Q16 Results | November 10, 2016

 

In 3Q16, CPFL Mococa’s SAIDI increased significantly due to a fire in an energy substation of a transmission company in the concession area. CPFL Energia operated in two fronts to restore the energy supply: through energy supply transference and through the installation of a mobile transfer.

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. The indicators suffered a soft increase due to climate phenomena mentioned above.

 

SAIDI and SAIFI Indexes1

Distributor

SAIDI (hours)

SAIFI (interruptions)

2012

2013

2014

2015

3Q16

ANEEL1

2012

2013

2014

2015

3Q16

ANEEL1

CPFL Paulista

7.48

7.14

6.93

7.76

8.34

7.92

5.37

4.73

4.89

4.89

5.20

7.06

CPFL Piratininga

5.66

7.44

6.98

7.24

7.03

7.35

4.24

4.58

4.19

4.31

3.82

6.45

RGE

14.61

17.35

18.77

15.98

14.90

12.92

8.94

9.04

9.14

8.33

7.53

9.97

CPFL Santa Cruz

5.28

6.97

6.74

8.46

7.38

9.44

5.83

6.82

5.29

6.34

4.62

9.08

CPFL Jaguari

4.49

5.92

5.41

6.93

7.12

8.00

4.66

5.43

4.32

4.61

5.79

8.00

CPFL Mococa

5.83

4.86

6.88

7.04

10.94

10.19

5.69

4.93

7.31

5.92

6.80

8.79

CPFL Leste Paulista

8.26

7.58

8.48

7.92

7.83

9.79

6.57

6.33

6.30

5.67

5.19

8.49

CPFL Sul Paulista

10.80

9.08

9.69

11.51

16.05

10.46

9.01

6.71

7.03

9.47

12.42

8.73

 

 

1) Regulatory Agency (ANEEL) Limits - 2016

 

 

10.1.5.2) Losses

Find below the losses of the distributors during the quarter and the overall performance during the last quarters:

 

12M Accumulated Losses1

Technical Losses

Non-Technical Losses

Total Losses

4Q15

1Q16

2Q16

3Q16

ANEEL2

4Q15

1Q16

2Q16

3Q16

ANEEL2

4Q15

1Q16

2Q16

3Q16

ANEEL2

CPFL Energia

6.31%

6.31%

6.40%

6.36%

6.32%

2.03%

2.53%

2.61%

2.57%

1.77%

8.34%

8.84%

9.01%

8.93%

8.09%

CPFL Paulista

3.51%

3.54%

3.62%

3.59%

6.32%

1.12%

1.42%

1.38%

1.42%

1.98%

4.63%

4.96%

5.00%

5.01%

8.30%

CPFL Piratininga

4.52%

4.48%

4.52%

4.51%

5.52%

2.40%

2.86%

2.87%

2.82%

1.43%

6.92%

7.34%

7.39%

7.34%

6.95%

RGE

7.64%

7.55%

7.45%

7.45%

7.28%

1.63%

1.98%

2.63%

2.29%

1.87%

9.27%

9.53%

10.08%

9.73%

9.15%

CPFL Santa Cruz

8.34%

8.72%

8.79%

8.65%

7.76%

0.47%

0.79%

0.81%

1.15%

0.52%

8.81%

9.51%

9.60%

9.80%

8.28%

CPFL Jaguari

3.48%

3.43%

3.36%

3.35%

4.28%

0.90%

1.31%

1.83%

1.27%

0.40%

4.37%

4.73%

5.19%

4.62%

4.67%

CPFL Mococa

7.69%

7.79%

7.75%

7.71%

8.17%

1.90%

2.56%

2.62%

2.46%

0.57%

9.58%

10.35%

10.36%

10.17%

8.74%

CPFL Leste Paulista

8.64%

8.48%

8.51%

8.57%

7.81%

3.13%

3.76%

2.94%

3.24%

1.15%

11.76%

12.23%

11.44%

11.81%

8.96%

CPFL Sul Paulista

7.42%

7.66%

7.83%

8.13%

5.94%

0.22%

0.91%

1.24%

1.46%

0.20%

7.64%

8.57%

9.07%

9.59%

6.15%

 

 

1) The data above are adequate to a better comparison with the regulatory losses trajectory defined by the Regulatory Agency (ANEEL). In CPFL Piratininga and RGE accounts, the high-tension customers are excluded.

2) The values of regulatory targets and trajectories losses are defined in the periodic tariff review (RTP). CPFL Paulista and RGE are on the 3rd PTRC and other distributors are in 4th PTRC.

 

 

The consolidated losses index of CPFL Energia was from 8.32% in 3Q15 to 8.93% in 3Q16, an increase of 0.61 b.p. This increase is mainly due to changes in the market breakdown, with increasing low voltage customers share, increase of energy injected in distribution lines (energy generated in SHPPs and transported to basic network) and worse macroeconomic scenario.

 

 

Página 47 de 73


 
 

 

3Q16 Results | November 10, 2016

 

However, when we compare to 2Q16 losses index, we note an improvement due to the lower impact of unbilled and higher collections actions aiming commercial losses (higher number of inspections in 8.0% in comparison to 2Q16). It is also important to highlight that the technical losses has reduced in the quarter.            

In the 9M16, CPFL Energia invested R$ 26.7 million in anti-loss program. Of the total, R$ 23.9 million were designated to managerial expenses (removal of irregular connections and actions against fraud), totalizing 203 thousand inspections and R$ 2.8 million to operational investments (replacement of meters).

Find below losses in low voltage market and how was the performance during the quarters:

 

 

12-month Accumulated Losses - LV

Non-technical Losses / LV

4Q15

1Q16

2Q16

3Q16

ANEEL

CPFL Paulista

4.89%

6.24%

6.04%

6.19%

4.61%

CPFL Piratininga

6.51%

7.81%

7.81%

7.69%

3.90%

RGE

4.03%

4.89%

6.50%

5.58%

4.41%

CPFL Santa Cruz

0.91%

1.53%

1.57%

2.27%

0.98%

CPFL Jaguari

3.60%

5.31%

7.50%

5.20%

1.60%

CPFL Mococa

3.29%

4.49%

4.61%

4.35%

0.98%

CPFL Leste Paulista

5.49%

6.67%

5.19%

5.82%

1.96%

CPFL Sul Paulista

0.57%

2.23%

2.91%

3.25%

0.51%

 

 

1) The data above are adequate to a better comparison with the regulatory losses trajectory defined by the Regulatory Agency (ANEEL). In CPFL Piratininga and RGE accounts, the high-tension customers are excluded.

2) The values of regulatory targets and trajectories losses are defined in the periodic tariff review (PTR). CPFL Paulista and RGE are on the 3rd PTRC and other distributors are in 4th PTRC.

 

 

10.2) Commercialization and Services Segments

 

Consolidated Income Statement - Commercialization and Services (Pro-forma - R$ Million)

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Gross Operating Revenue

792

593

33.6%

2,038

1,758

15.9%

Net Operating Revenue

705

526

34.0%

1,812

1,557

16.4%

EBITDA (IFRS)(1)

81

38

111.6%

165

127

30.2%

Net Income (IFRS)

55

35

55.7%

105

104

0.9%

 

Note:

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

 

Operating Revenue

In 3Q16, gross operating revenue reached R$ 792 million, representing an increase of 33.6% (R$ 199 million), while net operating revenue were up by 34.0% (R$ 179 million) to R$ 705 million.

EBITDA

In 3Q16, EBITDA totaled R$ 81 million, compared to R$ 38 million in 3Q15, an increase of 111.6%.

Net Income

In 3Q16, net income amounted to R$ 55 million, compared to a net income of R$ 35 million in 3Q15.

 

 

 

Página 48 de 73


 
 

 

3Q16 Results | November 10, 2016

10.3) Conventional Generation Segment

10.3.1) Economic-Financial Performance

 

Consolidated Income Statement - Conventional Generation - IFRS (Pro-forma - R$ Million)

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Gross Operating Revenue

283

273

3.4%

814

789

3.3%

Net Operating Revenue

256

249

3.0%

739

719

2.8%

Cost of Electric Power

(23)

(77)

-70.4%

(70)

(177)

-60.7%

Operating Costs & Expenses

(53)

(54)

-2.7%

(166)

(157)

5.8%

EBITDA(1)

280

193

44.8%

795

606

31.2%

Net Income

116

44

166.8%

348

166

109.9%

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

 

 

Consolidated Income Statement - Conventional Generation - Adjusted(1) (Pro-forma - R$ Million)

 

3Q16

3Q15

Var.

9M16

9M15

Var.

Gross Operating Revenue

497

544

-8.7%

1,488

1,618

-8.0%

Net Operating Revenue

452

495

-8.6%

1,354

1,472

-8.0%

Cost of Electric Power

(32)

(102)

-69.0%

(99)

(280)

-64.7%

Operating Costs & Expenses

(123)

(175)

-29.7%

(395)

(536)

-26.2%

EBIT

297

217

36.7%

860

656

31.1%

EBITDA

354

277

27.9%

1,031

834

23.6%

Adjusted EBITDA(2)

354

331

6.8%

1,023

1,013

1.0%

Financial Income (Expense)

(142)

(160)

-10.9%

(392)

(447)

-12.4%

Income Before Taxes

155

57

169.2%

468

209

124.2%

Net Income

106

44

142.2%

318

150

111.2%

Adjusted Net Income(2)

106

80

32.9%

313

268

16.5%

Notes:

(1)    Proportional Consolidation of Conventional Generation (Ceran, Baesa, Enercan, Foz do Chapecó and Epasa);

(2)    Excluding the non-recurring effects in the EBITDA and in the Net Income.

 

Operating Revenue

In 3Q16, Gross Operating Revenue, considering the proportional consolidation of Conventional Generation, reached R$ 497 million, a reduction of 8.7% (R$ 47 million).

The variation in the gross operating revenue is mainly due to the following factors:

                    (i)        Reduction in Epasa’s revenues, in the amount of R$ 69 million, reflecting the lower dispatch and lower cost of acquisition of fuel oil;

                   (ii)        Reduction of revenue with the strategy put in place for the seasonality of physical guarantee in 3Q16 (R$ 36 million). In the Net Revenue, the seasonality of physical guarantee effect was R$ 31 million in 3Q16;

Partially offset by:

                  (iii)        Revenue increase due to prices adjustments in the PPAs of the Company’s hydroelectric power plants (Semesa, Ceran, Baesa, Enercan, Foz do Chapecó and Jaguari Geração) (R$ 47 million);

                 (iv)        Other effects (R$ 7 million).

 

The Net Operating Revenue reached R$ 452 million, a decrease of 8.6% (R$ 43 million).

 

 

 

Página 49 de 73


 
 

 
 
 

3Q16 Results | November 10, 2016

Cost of Electric Power

In 3Q16, the cost of electric power, considering the proportional consolidation of Conventional Generation, reached R$ 32 million, a reduction of 69.0% (R$ 71 million), due mainly to the following factors:

            (i)        Reduction of 90.0% in electric energy purchased for resale (R$ 73 million), due to:

ü  Reduction of R$ 34 million with GSF costs from R$ 36 million in 3Q15 – non-recurring effect - to R$ 3 million in 3Q16 7.

ü  Reduction of the energy purchased cost due to the strategy put in place for the seasonality of physical guarantee in 3Q16 (R$ 30 million). In 3Q15, the seasonality of physical guarantee effect was a loss of R$ 7 million – non-recurring effect;

ü  Reduction in purchase energy from bilateral contracts (R$ 9 million);

Partially offset by:

           (ii)        Increase of 10.6% in transmission and distribution network usage charges (R$ 2 million).

 

Operating Costs and Expenses

The operating costs and expenses, considering the proportional consolidation of Conventional Generation, reached R$ 123 million in 3Q16, compared to R$ 175 million in 3Q15, a reduction of 29.7% (R$ 52 million), due to the variations in:

     (i)       The adjusted PMSO item, that reached R$ 66 million in 3Q16, compared to R$ 115 million in 3Q15, registering a reduction of 43.0% (R$ 23 million).

   The table below lists the main variation in PMSO:


7 GSF of R$ 19 million, discounted the application of the percentage for GSF reimbursement, which covered the energy volume that was renegotiated in 2015

 

 

Página 50 de 73


 
 
 

3Q16 Results | November 10, 2016

 

MANAGERIAL ADJUSTMENTS IN PMSO, FOR COMPARISON PURPOSES (R$ million)

 

3Q16

3Q15

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(8.0)

(8.5)

0.4

-4.9%

Material

(0.7)

(0.1)

(0.6)

488.2%

Outsourced Services

(4.3)

(4.0)

(0.2)

6.0%

Other Operating Costs/Expenses

(9.1)

(8.9)

(0.1)

1.6%

Total Reported PMSO (IFRS) - (A)

(22.0)

(21.5)

(0.5)

2.4%

Proportional Consolidation

 

 

 

 

Personnel

(3.6)

(3.1)

(0.6)

18.0%

Material

(21.3)

(77.0)

55.7

-72.3%

Outsourced Services

(4.7)

(4.9)

0.3

-5.1%

Other Operating Costs/Expenses

(12.3)

(8.9)

(3.4)

38.2%

Total Proportional Consolidation - (B)

(41.9)

(93.9)

52.0

-55.4%

Adjusted PMSO

 

 

 

 

Personnel

(11.7)

(11.5)

(0.1)

1.2%

Material

(22.0)

(77.1)

55.2

-71.5%

Outsourced Services

(8.9)

(8.9)

0.0

-0.1%

Other Operating Costs/Expenses

(23.2)

(17.8)

(5.4)

30.5%

GSF Risk Premium

(8.9)

-

(8.9)

-

Others

(14.4)

(17.8)

3.4

-19.3%

Total Adjusted PMSO - (C) = (A) + (B)

(65.8)

(115.4)

49.6

-43.0%

 

This variation is explained mainly by the following aspects:

(i.1) Decrease of 71.5% in Material (R$ 55 million), mainly explained by additional material expenses related to the oil acquisition by Epasa (Termonordeste TPP and Termoparaíba TPP), that reduced R$ 52 million. The average Unit Variable Cost (CVU) this thermal plant decreased of R$ 392.81/MWh to R$ 349.69/MWh and thermal dispatch was lower in 73% when comparing the same quarters of each year.

Partially offset by:

(i.2) Personnel expenses, that which registered an increase of 1.2% and;

(i.3) Increase of 30.5% in Other operational costs/expenses (R$ 5 million), mainly due to hydrologic risk premium amortization – GSF (R$ 9 million); partially offset by decrease of expenses with Financial compensation for use of water resources - CFHUR (R$ 3 million) and gain with asset disposal (R$ 3 million)

    (ii)       Decrease of 39.1% in Intangible of Concession Amortization (R$ 2 million)

   (iii)       Decrease of 1.8% in Depreciation and Amortization (R$ 1 million)

 

EBITDA

In 3Q16, EBITDA (considering the proportional consolidation) was R$ 354 million, compared to R$ 277 million in 3Q15, an increase of 27.9% (R$ 77 million).

Considering the proportional consolidation and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 354 million in 3Q16, compared to R$ 331 million in 3Q15, an increase of 6.8% (R$ 23 million).

 

 

Página 51 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

EBITDA Conciliation - IFRS x Adjusted (R$ million)

 

3Q16

3Q15

Var.

EBITDA - IFRS (A)

280

193

44.8%

(+) Proportional Consolidation (B)

74

84

-11.3%

EBITDA - Proportional Consolidation

354

277

27.9%

(+) Non-recurring effects (C)

-

54

 

GSF (Generation Scaling Factor)

-

48

 

Seasonality Effect

-

7

 

Adjusted EBITDA (A + B + C)

354

331

6.8%

 

 

 

Financial Result

In 3Q16, the financial result was a net expense of R$ 142 million, a decrease of 10.9% (R$ 17 million).

Financial Revenues moved from R$ 44 million in 3Q15 to R$ 45 million in 3Q16 (2.1% or R$ 1 million increase)

Financial Expenses moved from R$ 203 million in 3Q15 to R$ 187 million in 3Q16 (8.1% or R$ 17 million increase)

ü  Decrease of 30.8% in the monetary and foreign exchange updates (R$ 10 million)

ü  Decrease of 1.7%  in debt charges (R$ 3 million)

ü  Decrease of 9.8% in the Use of Public Asset - UBP  (R$ 1 million)

ü  Decrease of R$ 3 million in other effects.

 

Net Income

In 3Q16, net income (considering the proportional consolidation) was R$ 106 million, compared to a net income of R$ 44 million in 3Q15.

Considering the proportional consolidation and excluding the non-recurring effects, the Adjusted Net Income totaled R$ 106 million in 3Q16, compared to R$ 80 million in 3Q15, an increase of 32.9% (R$ 26 million).

 

 

Net Income Conciliation - IFRS x Adjusted (R$ million)

 

3Q16

3Q15

Var.

Net Income - IFRS (A)

116

44

166.8%

(+) Proportional Consolidation (B)

(10)

0

0.0%

Net Income - Proportional Consolidation

106

44

142.2%

(+) Non-recurring effects (C)

-

36

 

GSF (Generation Scaling Factor)

-

31

 

Seasonality Effect

-

5

 

Adjusted Net Income (A + B + C)

106

80

32.9%

 

 

 

Página 52 de 73


 
 

 

3Q16 Results | November 10, 2016

10.4) CPFL Renováveis

10.4.1) Economic-Financial Performance

 

 

Consolidated Income Statement - CPFL Renováveis (100% Participation - R$ Million)

 

3Q16

3Q15

Var. %

9M16

9M15

Var. %

Gross Operating Revenue (IFRS)

537

429

25.1%

1,213

1,134

7.0%

Net Operating Revenue

506

402

25.9%

1,145

1,062

7.8%

Cost of Electric Power

(82)

(44)

83.5%

(193)

(231)

-16.7%

Operating Costs & Expenses

(218)

(198)

9.9%

(635)

(599)

6.1%

PMSO

(79)

(62)

28.7%

(229)

(202)

13.4%

Depreciation/Amortization

(138)

(136)

1.4%

(407)

(397)

2.4%

EBIT

206

159

29.6%

317

232

36.5%

EBITDA (IFRS)(1)

345

296

16.6%

724

629

15.0%

Financial Income (Expense)

(133)

(118)

13.5%

(395)

(336)

17.3%

Income Before Taxes

73

42

74.7%

(78)

(104)

-25.4%

Net Income (IFRS)

50

26

90.1%

(117)

(131)

-10.6%

 

Note:

(1) Earnings before interest, taxes, depreciation and amortization

 

 

Consolidated Income Statement - CPFL Renováveis (Proportional Consolidation - R$ Million)1

 

3Q16

3Q15

Var. %

9M16

9M15

Var. %

Gross Operating Revenue

278

223

24.5%

628

598

4.9%

Net Operating Revenue

262

209

25.2%

592

561

5.7%

Cost of Electric Power

(42)

(24)

72.8%

(98)

(132)

-25.3%

Operating Costs & Expenses

(113)

(102)

10.4%

(328)

(309)

6.1%

PMSO

(41)

(32)

30.2%

(119)

(104)

14.8%

Depreciation/Amortization

(71)

(70)

1.4%

(210)

(205)

2.4%

EBIT

107

82

29.6%

166

120

38.6%

EBITDA

178

153

16.6%

373

325

15.0%

Adjusted EBITDA(2)

178

161

10.6%

373

376

-0.6%

Financial Income (Expense)

(69)

(61)

13.5%

(204)

(174)

17.3%

Income Before Taxes

38

22

74.7%

(38)

(54)

-29.9%

Net Income

26

14

90.1%

(58)

(68)

-14.2%

Adjusted Net Income(2)

26

22

17.8%

(58)

(17)

247.5%

 

Notes:

(1) Considering:

a. Proportional Consolidation of CPFL Renováveis (51.61%);

b. Reclassify part of the GSF effects that are booked as a revenue to “Cost of Electric Power”;

c. Reclassify GSF premium risk booked as a revenue and “Cost of Electric” Power to “Others” in PMSO.

(2) Excluding the non-recurring effects in the EBITDA and in the Net Income.

 

Comments to CPFL Renováveis’ Financial Statements

In 3Q16, the main events that driven the Financial Statements were:

·         Commercial start-up of Mata Velha SHPP in May 2016 (24.0 MW);

·         Commercial start-up of Campo dos Ventos III wind farm in June 2016 (25.4 MW);

·         Commercial start-up of Campo dos Ventos I and V wind farms in July 2016 (both with 25.4 MW);

·         Commercial start-up of Santo Domingos wind farm in September 2016 (25.4 MW);

·         Partial commercial start-up of São Benedito wind farm in September 2016 (25.2 MW from 29.4MW);

All the wind farms mentioned above belongs to Campo dos Ventos and São Benedito Wind Power Complexes.

 

 

 

 

Página 53 de 73


 
 

 

3Q16 Results | November 10, 2016

 

Operating Revenue

Considering proportional participation, Gross Operating Revenue reached R$ 278 million in 3Q16, representing an increase of 24.5% (R$ 55 million). The increase can be mainly explained by the following factors:

(i)            Higher energy volume generated at wind farms due to higher wind speed in 3Q16 (R$ 21 million);

(ii)           Commercial startup and revenue from generation on a test basis of Campo dos Ventos e São Benedito wind farm complexes (R$ 14 million);

(iii)          Higher SHPPs revenue due to the difference in seasonality guarantee in 3Q16. It Is important to highlight that last year the seasonality of the SHPPs physical guarantee was concentrated mainly in 1Q15, while this year, the seasonality was equalized along the twelve months (R$ 12 million);

(iv)         Higher energy generation by the Bio Pedra biomass plant in 3Q16 due to the operational normalization after a damage in one of its turbines in May 2015 (R$ 6 million);

 

(v)          Effect of the strategy put in place for the seasonality of physical guarantee in 3Q15 – non-recurring effect (R$ 1 million);

(vi)         Other effects (R$ 1 million)

 

Net Operating Revenue reached R$ 262 million, representing an increase of 25.2% (R$ 53 million).

 

Cost of Electric Power

In 3Q16, the Cost of Electric Power (considering the proportional participation) reached R$ 42 million, representing an increase of 72.8% (R$ 18 million). This increase was a result of the following factors:

(i)            Renegotiation of the operational startup of Campo dos Ventos and São Benedito wind farms, generating an indemnity to CPFL Brasil in the amount of R$ 12 million in 3Q16;

(ii)           Seasonality differences between the periods, due to the trading strategy, resulting in energy purchase need (R$ 4 million);

(iii)          Energy purchase to meet SHPP’s sales contracts that were not part of MRE in 3Q16 (R$ 2 million);

(iv)         Recognition of R$ 1 million related to the effective energy generation of Eurus and Campo dos Ventos II wind farms. It is important to highlight that the energy generation was impacted by climate events, like El Niño, causing lower wind speed in the region where the wind farms are located;

(v)          Other effects (R$ 5 million)

Partially offset by:

(vi)         Lower GSF cost, representing R$ 5 million in 3Q15 – non-recurring effect (variation of R$ 5 million). After the GSF renegotiation in 4Q15, the Company has considered the remaining GSF as a recurring effect, and has considered the gains with the strategy put in place for the seasonality of physical guarantee of 2015 as a non-recurring effect, since the effects of seasonality are significantly reduced after the renegotiation of the GSF. The remaining GSF costs refer to the portion of the free market (ACL) contracts that were not renegotiated; and

 

 

Página 54 de 73


 
 

 

3Q16 Results | November 10, 2016

 

(vii)        Effect of the strategy put in place for the seasonality of physical guarantee in 3Q15, which did not happen in 3Q16 (R$ 1 million) - non-recurring effect.

 

Operating Costs and Expenses

In 3Q16, Operating Costs and Expenses (considering the proportional participation) reached R$ 113 million, representing an increase of 10.7% (R$ 11 million). The main variations were:

            (i)        PMSO item, which reached R$ 42 million, an increase of 30.2% (R$ 10 million). The table below shows a summary of the main variations:

 

Managerial Adjustments in PMSO, for comparison purposes (R$ Million)

 

3Q16

3Q15

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(22.6)

(19.5)

(3.1)

16.2%

Material

(2.3)

(5.1)

2.8

-55.2%

Outsourced Services

(42.4)

(34.3)

(8.2)

23.9%

Other Operating Costs/Expenses

(12.1)

(2.8)

(9.2)

324.4%

Total Reported PMSO (IFRS)

(79.4)

(61.7)

(17.7)

28.7%

Adjusted PMSO

 

 

 

 

Personnel

(11.7)

(10.0)

(1.6)

16.2%

Material

(1.2)

(2.6)

1.5

-55.2%

Outsourced Services

(21.9)

(17.7)

(4.2)

23.9%

Other Operating Costs/Expenses

(6.7)

(1.5)

(5.2)

357.1%

GSF Risk Premium

(0.8)

-

(0.8)

-

Others

(5.9)

(1.5)

(4.5)

303.7%

Total Adjusted PMSO

(41.5)

(31.8)

(9.6)

30.2%

 

 

The variations are explained in the following factors:

ü  Personnel: Increase of 16.2% (R$ 2 million), due to the collective bargaining agreement and higher number of employees

ü  Materials: Decrease of 55.2% (R$ 2 million) mainly due to lower purchases of wood chips to contribute to energy generation ;

ü  Services: Increase of 23.9% (4 million) mainly due to the growth of the operating portfolio e higher costs of O&M suppliers;

ü  Others: Mainly related to the GSF 8 premium risk payment in 3Q16 (R$ 1 million), which did not happen in 3Q15, besides other effects (R$ 5 million).

 

           (ii)        Depreciation and Amortization reached R$ 71 million, an increase of 1.4% (R$ 1 million), due mainly to the operational startup of Mata Velha SHPP, Campo dos Ventos I, III and V wind farms, besides the partial commercial startup of São Benedito Wind Farm.

 

EBITDA

In 3Q16, EBITDA (considering the proportional participation) was R$ 178 million, compared to R$ 153 million in 3Q15, an increase of 16.6% (R$ 25 million).

Considering the proportional participation and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 178 million in 3Q16, compared to R$ 161 million in 3Q15, an increase of 10.6% (R$ 17 million).


8 Hydrologic risk premium amortization is booked in revenue and “Cost of Electric Power”. In our managerial analysis, these amounts are reclassified to “Others” in PMSO.

 

 

Página 55 de 73


 
 

 

3Q16 Results | November 10, 2016

 

 

EBITDA Conciliation - IFRS vs. Ajusted (R$ Million)

 

3Q16

3Q15

Var.

Var. (%)

EBITDA - IFRS (A)

345

296

49

16.6%

(+) Proportional Consolidation (B)

(167)

(143)

(24)

16.6%

EBITDA - Proportional Consolidation (C=A+B)

178

153

-

16.6%

(+) Non-recurring effects (D)

-

8

(8)

-

GSF and Energy Purchase for SHPP

-

6

(6)

-

Seasonality effect - SHPPs

-

2

(2)

-

Ajusted EBITDA (E=C-D)

178

161

17

10.6%

 

 

Financial Result

Considering the proportional participation in 3Q16, Net Financial Result was a net expense of R$ 69 million, representing an increase of 13.5% (R$ 8 million) in comparison to 3Q15.

The main factors that affected the financial income were:

            (i)        Lower returns from financial investments, due to higher cash burn on investments in course (R$ 5 million);     

           (ii)        Other positive effects (R$ 2 million).

In the other hand, the main factors that affected the financial expenses were:

(i)            Higher accrued interest, mainly due to the higher reference indexers (R$ 8 million)

a.    Average-CDI of 13.97% p.y. in 3Q15 to 14.13% p.y. in 3Q16 and;

b.    TJLP of 6.5% p.y. in 3Q15 to 7.5% p.y. in 3Q16;

(ii)           Lower monetary and foreign exchange adjustments (R$ 3 million).

 

Net Income

In 3Q16, Net Income (considering the proportional participation) was R$ 26 million, compared to a Net Income of R$ 14 million in 3Q15, an increase of 90.1% (R$ 12 million).

Considering the proportional participation and excluding the non-recurring effects, the Adjusted Net Income totaled R$ 26 million in 3Q16, compared to an Adjusted Net Income of R$ 22 million in 3Q15, an increase of 17.8% (R$ 4 million).

 

Net Income Conciliation1 - IFRS vs. Ajusted (R$ Million)

 

3Q16

3Q15

Var.

Var. (%)

Net Income - IFRS (A)

50

26

24

90.1%

(+) Proportional Consolidation (B)

(24)

(13)

(11)

90.1%

Net Income - Proportional Consolidation (C=A+B)

26

14

-

90.1%

(+) Non-recurring effects1 (D)

-

8

(8)

-

GSF and Energy Purchase for SHPP

-

6

(6)

-

Seasonality effect - SHPPs

-

2

(2)

-

Ajusted Net Income (E=C-D)

26

22

4

17.8%

 

 

1) CPFL Renováveis has adopted in its tax management the presumed profit methodology. For this reason, the amounts of non-recurring effects listed on EBITDA conciliation are the same that are booked above.

 

 

 

 

 

Página 56 de 73


 
 

 

3Q16 Results | November 10, 2016

 

10.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% Participation) totaled 1,998 MW of operating installed capacity and 131 MW of capacity under construction. The operational power plants comprises 39 Small Hydroelectric Power Plants – SHPPs (423 MW), 41 Wind Farms (1,204 MW), 8 Biomass Thermoelectric Power Plants (370 MW) and 1 Solar Power Plant (1 MW). Still under construction there are 4 Wind Farms (105 MW) and 1 SHPP (27 MW).

Additionally, CPFL Renováveis owns wind and SHPP projects under development totaling 2,987 MW, representing a total portfolio of 5,115 MW.

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

 

 

CPFL Renováveis - Portfolio (100% participation)

In MW

SHPP

Biomass

Wind

Solar

Total

Operating

423

370

1,204

1

1,998

Under construction

27

-

105

-

131

Under development

216

-

2,226

544

2,987

Total

666

370

3,535

545

5,115

 

 

Mata Velha SHPP

Aneel authorized the PCH Mata Velha commercial operation on May 9, 2016, whose entry into operation was initially scheduled for 1H17. The installed capacity is of 24.0 MW and the assured energy is of 13.1 average-MW. The energy was sold in 16th New Energia Auction (“LEN” in portuguese) held in 2013 (price: R$ 182.63/MWh – September 2016). The energy will be sold in the free market until the beginning of the as the operational startup will begin earlier than the deadline.

 

Campo dos Ventos Wind Farms and São Benedito Wind Farms

Campo dos Ventos Complex Wind Farms (São Domingos, Ventos de São Martinho e Campo dos Ventos I, III and V) and São Benedito Complex Wind Farms (Ventos de São Benedito, Ventos de Santo Dimas, Santa Mônica e Santa Úrsula), located at Rio Grande do Norte State, are under construction. The first wind turbine started commercial operations in May 2016 and the end of construction is planned for December 2016. The installed capacity is of 231.0 MW and the contracted energy is of 125.2 average-MW. The energy will be sold in the free market.

Until November-16, 83 wind turbines went into commercial operation. The entry of others will be gradual and that the works of completion of these projects are planned for the month of December 2016.

 

Pedra Cheirosa Wind Farms

Pedra Cheirosa Wind Farms (Pedra Cheirosa I and II), located at Ceará State, are under construction. Start-up is scheduled for 1H18. The installed capacity is of 48.3 MW and the assured energy is of 26.1 average-MW. Energy was sold through long-term contract in the A-5 auction 2013 (Pedra Cheirosa I - price: R$ 146.85/MWh | Pedra Cheirosa II – price: R$ 147.78, both in September 2016).

 

 

 

 

Página 57 de 73


 
 

 

3Q16 Results | November 10, 2016

 

Boa Vista II SHPP

SHPP Boa Vista II project, located in the state of Minas Gerais, has operations in input prediction from 1Q20. The installed capacity is of 26.5 MW and the assured energy is of 14.8 average-MW. Energy was sold through long-term contracts in the new energy auction A-5 2015 (price: R$ 228.67/MWh – September 2016).

 

 

 

Página 58 de 73


 
 

 

3Q16 Results | November 10, 2016

 

11) ATTACHMENTS

11.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

 

Consolidated

ASSETS

09/30/2016

12/31/2015

09/30/2015

       

CURRENT

     

Cash and Cash Equivalents

5,344,665

5,682,802

4,033,374

Consumers, Concessionaries and Licensees

3,540,804

3,174,918

3,350,246

Dividend and Interest on Equity

13,424

91,392

40,442

Financial Investments

53,147

23,633

17,729

Recoverable Taxes

376,849

475,211

310,008

Derivatives

111,761

627,493

700,201

Sectoral Financial Assets

239,341

1,464,019

1,257,608

Concession Financial Assets

10,563

9,630

9,459

Other Credits

674,211

959,553

1,405,527

TOTAL CURRENT

10,364,766

12,508,652

11,124,595

       

NON-CURRENT

     

Consumers, Concessionaries and Licensees

141,040

128,946

108,201

Affiliates, Subsidiaries and Parent Company

46,292

84,265

110,123

Judicial Deposits

499,126

1,227,527

1,199,922

Recoverable Taxes

166,102

167,159

145,079

Sectoral Financial Assets

-

489,945

1,044,407

Derivatives

664,538

1,651,260

1,770,333

Deferred Taxes

578,360

334,886

785,416

Concession Financial Assets

4,222,894

3,597,474

3,897,319

Investments at Cost

116,654

116,654

116,654

Other Credits

686,187

594,519

531,677

Investments

1,440,262

1,247,631

1,216,690

Property, Plant and Equipment

9,663,465

9,173,217

9,107,925

Intangible

8,963,014

9,210,338

8,699,525

TOTAL NON-CURRENT

27,187,935

28,023,819

28,733,271

       

TOTAL ASSETS

37,552,701

40,532,471

39,857,866

 

 

 

Página 59 de 73


 
 

 

3Q16 Results | November 10, 2016

 

11.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

09/30/2016

12/31/2015

09/30/2015

       

CURRENT

     

Suppliers

1,943,658

3,161,210

2,252,811

Accrued Interest on Debts

97,095

118,267

81,014

Accrued Interest on Debentures

231,417

232,227

262,914

Loans and Financing

1,434,598

2,831,654

2,769,337

Debentures

1,275,079

458,165

230,747

Employee Pension Plans

8,946

802

77,315

Regulatory Charges

284,841

852,017

1,478,920

Taxes, Fees and Contributions

671,486

653,342

646,556

Dividend and Interest on Equity

8,211

221,855

13,745

Accrued Liabilities

133,527

79,924

117,607

Derivatives

4,548

981

-

Sectoral Financial Liabilities

317,091

-

-

Public Utilities

9,941

9,457

4,343

Other Accounts Payable

737,258

904,971

889,721

TOTAL CURRENT

7,157,697

9,524,873

8,825,031

       

NON-CURRENT

     

Suppliers

633

633

633

Accrued Interest on Debts

130,813

120,659

103,939

Accrued Interest on Debentures

25,889

16,487

13,575

Loans and Financing

11,107,624

11,592,206

11,537,980

Debentures

5,106,400

6,363,552

6,729,581

Employee Pension Plans

857,031

474,318

337,839

Deferred Taxes

1,345,092

1,432,594

1,369,594

Reserve for Tax, Civil and Labor Risks

613,267

569,534

585,486

Derivatives

129,299

33,205

32,919

Sectoral Financial Liabilities

357,164

-

-

Public Utilities

87,666

83,124

84,686

Other Accounts Payable

180,457

191,148

200,506

TOTAL NON-CURRENT

19,941,335

20,877,460

20,996,739

       

SHAREHOLDERS' EQUITY

     

Capital

5,741,284

5,348,312

5,348,312

Capital Reserve

468,302

468,082

468,082

Legal Reserve

694,058

694,058

650,811

Statutory Reserve - Concession Financial Assets

724,308

585,451

496,885

Statutory Reserve - Strengthening of Working Capital

-

392,972

-

Other Comprehensive Income

(238,407)

185,321

247,642

Retained Earnings

644,988

-

417,120

 

8,034,534

7,674,196

7,628,852

Non-Controlling Shareholders' Interest

2,419,136

2,455,942

2,407,245

TOTAL SHAREHOLDERS' EQUITY

10,453,670

10,130,138

10,036,096

       

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

37,552,701

40,532,471

39,857,866

 

 

 

Página 60 de 73


 
 

 

3Q16 Results | November 10, 2016

11.3) Income Statement – CPFL Energia (IFRS)

(R$ thousands)

 

Consolidated - IFRS
  3Q16  3Q15  Variation  9M16  9M15  Variation 
OPERATING REVENUES             
Electricity Sales to Final Customers  5,474,412  5,993,616  -8.7%  17,782,476  17,205,460  3.4% 
Electricity Sales to Distributors  1,012,962  811,481  24.8%  2,401,179  2,730,703  -12.1% 
Revenue from building the infrastructure  325,100  252,049  29.0%  816,950  767,769  6.4% 
Sectorial financial assets and liabilities  (558,007)  727,814  -176.7%  (1,752,239)  2,311,969  -175.8% 
Other Operating Revenues  1,077,085  860,087  25.2%  2,743,209  2,318,034  18.3% 
  7,331,552  8,645,047  -15.2%  21,991,574  25,333,935  -13.2% 
DEDUCTIONS FROM OPERATING REVENUES  (2,594,177)  (3,677,875)  -29.5%  (8,588,728)  (9,914,147)  -13.4% 
NET OPERATING REVENUES  4,737,375  4,967,172  -4.6%  13,402,846  15,419,789  -13.1% 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (2,465,707)  (2,692,119)  -8.4%  (6,945,260)  (9,207,611)  -24.6% 
Electricity Network Usage Charges  (304,806)  (447,923)  -32.0%  (1,017,820)  (1,141,970)  -10.9% 
  (2,770,513)  (3,140,041)  -11.8%  (7,963,080)  (10,349,581)  -23.1% 
OPERATING COSTS AND EXPENSES             
Personnel  (261,189)  (237,429)  10.0%  (773,356)  (698,887)  10.7% 
Material  (64,765)  (38,696)  67.4%  (143,821)  (105,822)  35.9% 
Outsourced Services  (156,531)  (142,723)  9.7%  (463,319)  (412,743)  12.3% 
Other Operating Costs/Expenses  (130,619)  (103,613)  26.1%  (469,521)  (417,956)  12.3% 
Allowance for Doubtful Accounts  (34,161)  (31,644)  8.0%  (130,026)  (94,109)  38.2% 
Legal and judicial expenses  (29,258)  (47,595)  -38.5%  (138,227)  (197,168)  -29.9% 
Others  (67,201)  (24,374)  175.7%  (201,268)  (126,679)  58.9% 
Cost of building the infrastructure  (324,154)  (251,887)  28.7%  (815,681)  (766,605)  6.4% 
Employee Pension Plans  (23,658)  (16,347)  44.7%  (51,483)  (49,036)  5.0% 
Depreciation and Amortization  (254,202)  (249,397)  1.9%  (750,297)  (719,004)  4.4% 
Amortization of Concession's Intangible  (62,365)  (64,882)  -3.9%  (186,272)  (233,574)  -20.3% 
  (1,277,483)  (1,104,974)  15.6%  (3,653,749)  (3,403,628)  7.3% 
EBITDA1  1,074,917  1,080,322  -0.5%  2,923,964  2,744,995  6.5% 
EBIT  689,379  722,157  -4.5%  1,786,017  1,666,580  7.2% 
FINANCIAL REVENUES (EXPENSES)             
Financial Revenues  335,467  420,915  -20.3%  1,141,838  1,037,481  10.1% 
Financial Expenses  (706,920)  (767,451)  -7.9%  (1,944,253)  (1,937,505)  0.3% 
  (371,453)  (346,537)  7.2%  (802,416)  (900,024)  -10.8% 
EQUITY ACCOUNTING             
Equity Accounting  68,971  43,887  57.2%  201,379  125,836  60.0% 
Assets Surplus Value Amortization  (145)  (284)  -49.0%  (435)  (852)  -49.0% 
  68,826  43,603  57.8%  200,944  124,985  60.8% 
INCOME BEFORE TAXES ON INCOME  386,752  419,223  -7.7%  1,184,545  891,541  32.9% 
Social Contribution  (35,448)  (40,337)  -12.1%  (125,116)  (104,972)  19.2% 
Income Tax  (82,031)  (98,665)  -16.9%  (317,575)  (273,798)  16.0% 
NET INCOME  269,272  280,221  -3.9%  741,854  512,771  44.7% 
Controlling Shareholders' Interest  231,566  267,613  -13.5%  762,725  560,763  36.0% 
Non-Controlling Shareholders' Interest  37,707  12,608  199.1%  (20,871)  (47,992)  -56.5% 
 
Note: (1) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization, according to CVM Instruction no. 527/12. 
           

 

 

Página 61 de 73


 
 

 

3Q16 Results | November 10, 2016

 

11.4) Income Statement – CPFL Energia (Adjusted)

(Pro forma, R$ thousands)

 

Consolidated - Adjusted1
  3Q16  3Q15  Variation  9M16  9M15  Variation 
OPERATING REVENUES             
Electricity Sales to Final Customers  5,463,979  5,989,513  -8.8%  17,750,038  17,201,356  3.2% 
Electricity Sales to Distributors  856,753  731,685  17.1%  2,122,128  2,533,673  -16.2% 
Revenue from building the infrastructure  325,100  252,049  29.0%  816,950  767,769  6.4% 
Sectorial financial assets and liabilities  (555,329)  597,187  -193.0%  (1,718,496)  2,115,902  -181.2% 
Other Operating Revenues  1,086,092  860,850  26.2%  2,762,161  2,316,682  19.2% 
  7,176,595  8,431,284  -14.9%  21,732,782  24,935,383  -12.8% 
DEDUCTIONS FROM OPERATING REVENUES  (2,588,122)  (3,662,948)  -29.3%  (8,578,662)  (9,863,450)  -13.0% 
NET OPERATING REVENUES  4,588,473  4,768,336  -3.8%  13,154,120  15,071,934  -12.7% 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (2,323,017)  (2,492,062)  -6.8%  (6,518,976)  (8,513,098)  -23.4% 
Electricity Network Usage Charges  (311,132)  (455,515)  -31.7%  (1,037,652)  (1,161,294)  -10.6% 
  (2,634,149)  (2,947,577)  -10.6%  (7,556,628)  (9,674,392)  -21.9% 
OPERATING COSTS AND EXPENSES             
Personnel  (254,359)  (231,091)  10.1%  (753,116)  (681,800)  10.5% 
Material  (84,963)  (112,527)  -24.5%  (226,842)  (343,493)  -34.0% 
Outsourced Services  (141,071)  (131,205)  7.5%  (421,664)  (381,157)  10.6% 
Other Operating Costs/Expenses  (141,381)  (112,713)  25.4%  (493,464)  (374,409)  31.8% 
Allowance for Doubtful Accounts  (34,152)  (31,377)  8.8%  (129,845)  (93,865)  38.3% 
Legal and judicial expenses  (30,312)  (46,488)  -34.8%  (135,309)  (148,797)  -9.1% 
Others  (76,917)  (34,847)  120.7%  (228,310)  (131,747)  73.3% 
Cost of building the infrastructure  (324,154)  (251,887)  28.7%  (815,681)  (766,605)  6.4% 
Employee Pension Plans  (23,658)  (16,347)  44.7%  (51,483)  (49,036)  5.0% 
Depreciation and Amortization  (232,156)  (226,886)  2.3%  (688,207)  (665,934)  3.3% 
Amortization of Concession's Intangible  (43,987)  (48,911)  -10.1%  (131,538)  (176,597)  -25.5% 
  (1,245,729)  (1,131,566)  10.1%  (3,581,995)  (3,439,031)  4.2% 
ADJUSTED EBITDA2  984,738  964,990  2.0%  2,835,243  2,801,041  1.2% 
EBIT 708,595  689,193  2.8%  2,015,498  1,958,510  2.9% 
FINANCIAL REVENUES (EXPENSES)             
Financial Revenues  327,059  397,166  -17.7%  1,116,982  972,972  14.8% 
Financial Expenses  (667,754)  (604,656)  10.4%  (1,872,253)  (1,651,213)  13.4% 
  (340,695)  (207,489)  64.2%  (755,272)  (678,240)  11.4% 
INCOME BEFORE TAXES ON INCOME  367,900  481,704  -23.6%  1,260,226  1,280,270  -1.6% 
Social Contribution  (38,169)  (47,440)  -19.5%  (138,387)  (136,064)  1.7% 
Income Tax  (94,856)  (122,038)  -22.3%  (358,543)  (360,943)  -0.7% 
ADJUSTED NET INCOME  234,876  312,226  -24.8%  763,296  783,263  -2.5% 
Notes:             
(1) Adjusted figures take into account CPFL’s equivalent stake in each generation project and disregard non-recurring effects; 
(2) EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization, according to CVM Instruction no. 527/12. 

 

 

 

Página 62 de 73


 
 

 

3Q16 Results | November 10, 2016

11.5) Cash Flow – CPFL Energia

(R$ thousands)

 

Consolidated

         
   

3Q16

 

Last 12M

         

Beginning Balance

 

5,464,783

 

4,033,374

         

Net Income Before Taxes

 

386,752

 

1,747,458

         

Depreciation and Amortization

 

316,567

 

1,263,892

Interest on Debts and Monetary and Foreign Exchange Restatements

 

598,758

 

1,805,805

Consumers, Concessionaries and Licensees

 

(141,301)

 

(384,832)

Sectoral Financial Assets

 

586,319

 

2,587,347

Accounts Receivable - Resources Provided by the CDE/CCEE

 

(127,903)

 

603,542

Suppliers

 

255,655

 

(309,153)

Sectoral Financial Liabilities

 

(28,306)

 

247,628

Accounts Payable - CDE

 

(8,004)

 

(50,375)

Interest on Debts and Debentures Paid

 

(428,441)

 

(1,642,397)

Income Tax and Social Contribution Paid

 

(324,079)

 

(710,631)

Others

 

59,549

 

(243,975)

   

758,814

 

3,166,851

         

Total Operating Activities

 

1,145,566

 

4,914,309

         

Investment Activities

       

Acquisition of Property, Plant and Equipment, and Intangibles

 

(609,960)

 

(2,056,090)

Others

 

(55,326)

 

(72,040)

Total Investment Activities

 

(665,286)

 

(2,128,130)

         

Financing Activities

       

Capital Increase by Non Controlling Shareholders

 

247

 

254

Loans and Debentures

 

926,123

 

2,644,441

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(1,311,151)

 

(3,854,575)

Dividend and Interest on Equity Paid

 

(213,056)

 

(232,488)

Others

 

(2,561)

 

(32,520)

Total Financing Activities

 

(600,398)

 

(1,474,888)

         
         

Cash Flow Generation

 

(120,118)

 

1,311,291

         

Ending Balance - 09/30/2016

 

5,344,665

 

5,344,665

 

 

 

 

Página 63 de 73


 
 

 

3Q16 Results | November 10, 2016

11.6) Income Statement – Conventional Generation Segment (IFRS)

(Pro forma, R$ thousands)

    

 

Conventional Generation (IFRS)
  3Q16  3Q15  Var.  9M16  9M15  Var. 
OPERATING REVENUE             
Eletricity Sales to Final Consumers  -  -  -  -  -  - 
Eletricity Sales to Distributors  278.203  272.066  2,3%  807.409  784.724  2,9% 
Other Operating Revenues  4.330  1.299  233,3%  7.058  3.893  81,3% 
  282.533  273.365  3,4%  814.467  788.616  3,3% 
DEDUCTIONS FROM OPERATING REVENUE  (26.270)  (24.672)  6,5%  (75.262)  (69.410)  8,4% 
NET OPERATING REVENUE  256.262  248.693  3,0%  739.205  719.207  2,8% 
COST OF ELETRIC ENERGY SERVICES             
Eletricity Purchased for Resale  (16.540)  (71.100)  -76,7%  (51.788)  (161.089)  -67,9% 
Eletricity Network Usage Charges  (6.283)  (5.891)  6,6%  (17.962)  (16.267)  10,4% 
  (22.823)  (76.991)  -70,4%  (69.751)  (177.356)  -60,7% 
OPERATING COSTS AND EXPENSES             
Personnel  (8.038)  (8.452)  -4,9%  (27.239)  (24.586)  10,8% 
Material  (666)  (113)  488,2%  (2.119)  (1.697)  24,9% 
Outsourced Services  (4.269)  (4.029)  6,0%  (13.690)  (13.702)  -0,1% 
Other Operating Costs/Expenses  (9.059)  (8.912)  1,6%  (31.181)  (21.030)  48,3% 
Employee Pension Plans  (517)  (837)  -38,3%  (1.160)  (340)  241,4% 
Depreciation and Amortization  (27.756)  (27.882)  -0,5%  (83.585)  (83.873)  -0,3% 
Amortization of Concession's Intangible  (2.492)  (4.046)  -38,4%  (7.475)  (12.138)  -38,4% 
  (52.797)  (54.272)  -2,7%  (166.449)  (157.365)  5,8% 
EBITDA  279.862  192.961  45,0%  795.011  605.481  31,3% 
EBIT  180.642  117.429  53,8%  503.006  384.486  30,8% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  37.267  32.726  13,9%  134.516  83.482  61,1% 
Financial Expenses  (148.514)  (156.152)  -4,9%  (416.275)  (413.081)  0,8% 
Interest on Equity  -  -  -  -  -  - 
  (111.247)  (123.426)  -9,9%  (281.759)  (329.598)  -14,5% 
EQUITY ACCOUNTING             
Equity Accounting  68.971  43.603  58,2%  200.944  124.985  60,8% 
Assets Surplus Value Amortization  145  284  -48,9%  435  852  -48,9% 
  68.971  43.603  58,2%  200.944  124.985  60,8% 
INCOME BEFORE TAXES ON INCOME  138.367  37.607  267,9%  422.191  179.872  134,7% 
Social Contribution  (5.871)  1.478  -497,2%  (19.702)  (3.856)  411,0% 
Income Tax  (16.333)  4.169  -491,8%  (54.487)  (10.894)  400,2% 
NET INCOME (LOSS)  116.163  43.254  168,6%  348.002  165.122  110,8% 
Controlling Shareholders' Interest  103.763  43.664  137,6%  315.257  150.223  109,9% 
Non-Controlling Shareholders' Interest  12.255 -  410  0,0%  32.744  14.899  119,8% 

 

 

 

 

Página 64 de 73


 
 

 

3Q16 Results | November 10, 2016

11.7) Income Statement – Conventional Generation Segment (Adjusted)

(Pro forma, R$ thousands)

    

 

Conventional Generation (Adjusted)
  3Q16  3Q15  Var.  9M16  9M15  Var. 
OPERATING REVENUE             
Eletricity Sales to Final Consumers  -  -  -  -  -  - 
Eletricity Sales to Distributors  492,798  542,889  -9.2%  1,482,601  1,615,660  -8.2% 
Other Operating Revenues  3,778  716  427.5%  4,999  1,933  158.6% 
  496,576  543,605  -8.7%  1,487,601  1,617,593  -8.0% 
DEDUCTIONS FROM OPERATING REVENUE  (44,582)  (48,884)  -8.8%  (133,425)  (145,557)  -8.3% 
NET OPERATING REVENUE  451,994  494,720  -8.6%  1,354,176  1,472,036  -8.0% 
COST OF ELETRIC ENERGY SERVICES             
Eletricity Purchased for Resale  (8,131)  (26,558)  -69.4%  (39,345)  (39,922)  -1.4% 
Eletricity Network Usage Charges  (23,659)  (21,390)  10.6%  (67,307)  (61,440)  9.5% 
  (31,789)  (47,948)  -33.7%  (106,652)  (101,362)  5.2% 
OPERATING COSTS AND EXPENSES             
Personnel  (11,666)  (11,529)  1.2%  (37,875)  (33,309)  13.7% 
Material  (21,972)  (77,142)  -71.5%  (88,379)  (246,378)  -64.1% 
Outsourced Services  (8,937)  (8,949)  -0.1%  (25,508)  (29,228)  -12.7% 
Other Operating Costs/Expenses  (23,218)  (17,792)  30.5%  (71,467)  (48,667)  46.8% 
Employee Pension Plans  (517)  (113)  356.5%  (1,160)  (340)  241.4% 
Depreciation and Amortization  (54,169)  (55,151)  -1.8%  (163,116)  (165,155)  -1.2% 
Amortization of Concession's Intangible  (2,636)  (4,330)  -39.1%  (7,909)  (12,990)  -39.1% 
  (123,115)  (175,006)  -29.7%  (395,414)  (536,066)  -26.2% 
EBITDA  353,895  331,248  6.8%  1,023,135  1,012,752  1.0% 
EBIT  297,090  271,767  9.3%  852,110  834,607  2.1% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  44,626  43,716  2.1%  159,629  96,426  65.5% 
Financial Expenses  (186,981)  (203,499)  -8.1%  (551,428)  (543,660)  1.4% 
Interest on Equity  -  -  -  -  -  - 
  (142,355)  (159,783)  -10.9%  (391,799)  (447,234)  -12.4% 
EQUITY ACCOUNTING             
Equity Accounting  -  -  -  -  -  - 
Assets Surplus Value Amortization  -  -  -  -  -  - 
  -  -  -  -  -  - 
INCOME BEFORE TAXES ON INCOME  154,735  111,984  38.2%  460,311  387,374  18.8% 
Social Contribution  (13,598)  (9,218)  47.5%  (41,366)  (34,038)  21.5% 
Income Tax  (35,264)  (23,091)  52.7%  (106,339)  (85,002)  25.1% 
NET INCOME (LOSS)  105,873  79,675  32.9%  312,605  268,334  16.5% 

 

 

Página 65 de 73


 
 

 

3Q16 Results | November 10, 2016

11.8) Income Statement – CPFL Renováveis (IFRS)

(R$ thousands)

 

Consolidated - IFRS (100% Participation)
  3Q16  3Q15  Var. %  9M16  9M15  Var. % 
OPERATING REVENUES             
Eletricity Sales to Final Consumers  22,934  8,481  170.4%  68,410  8,481  706.7% 
Eletricity Sales to Distributors  511,671  420,018  21.8%  1,133,436  1,119,415  1.3% 
Other Operating Revenues  2,700  858  214.8%  11,445  5,921  93.3% 
  537,305  429,356  25.1%  1,213,291  1,133,817  7.0% 
DEDUCTIONS FROM OPERATING REVENUES  (31,492)  (27,462)  14.7%  (68,560)  (71,888)  -4.6% 
NET OPERATING REVENUES  505,813  401,894  25.9%  1,144,731  1,061,929  7.8% 
COST OF ELETRIC ENERGY SERVICES             
Eletricity Purchased for Resale  (57,569)  (26,816)  114.7%  (127,761)  (174,255)  -26.7% 
Eletricity Netw ork Usage Charges  (23,938)  (17,600)  36.0%  (64,757)  (56,844)  13.9% 
  (81,507)  (44,415)  83.5%  (192,518)  (231,099)  -16.7% 
OPERATING COSTS AND EXPENSES             
Personnel  (22,600)  (19,457)  16.2%  (63,811)  (53,339)  19.6% 
Material  (2,289)  (5,113)  -55.2%  (6,948)  (14,487)  -52.0% 
Outsourced Services  (42,446)  (34,267)  23.9%  (116,503)  (99,586)  17.0% 
Other Operating Costs/Expenses  (12,075)  (2,845)  324.4%  (41,327)  (34,117)  21.1% 
Depreciation and Amortization  (100,144)  (102,875)  -2.7%  (292,670)  (277,652)  5.4% 
Amortization of Concession's Intangible  (38,277)  (33,591)  14.0%  (114,010)  (119,510)  -4.6% 
  (217,831)  (198,147)  9.9%  (635,268)  (598,690)  6.1% 
EBITDA (IFRS)(1)  344,895  295,797  16.6%  723,624  629,302  15.0% 
EBIT  206,474  159,332  29.6%  316,945  232,140  36.5% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  33,487  39,558  -15.3%  98,738  99,046  -0.3% 
Financial Expenses  (166,874)  (157,064)  6.2%  (493,306)  (435,289)  13.3% 
  (133,387)  (117,506)  13.5%  (394,569)  (336,243)  17.3% 
INCOME BEFORE TAXES ON INCOME  73,087  41,825  74.7%  (77,624)  (104,102)  -25.4% 
Social Contribution  (10,347)  (7,426)  39.3%  (17,345)  (12,964)  33.8% 
Income Tax  (12,620)  (8,032)  57.1%  (22,492)  (14,293)  57.4% 
NET INCOME (IFRS)  50,121  26,367  90.1%  (117,461)  (131,360)  -10.6% 
Controlling Shareholders' Interest  47,797  25,865  84.8%  (123,705)  (132,651)  -6.7% 
Non-Controlling Shareholders' Interest  2,324  502  362.8%  6,244  1,291  383.5% 
1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no.527/12. 
           

 

 

Página 66 de 73


 
 

 

3Q16 Results | November 10, 2016

11.9) Income Statement – CPFL Renováveis (Adjusted)

(Pro forma, R$ thousands)

 

Consolidated - Adjusted (Proportional Consolidation)
  3Q16  3Q15  Var. %  9M16  9M15  Var. % 
OPERATING REVENUES             
Eletricity Sales to Final Consumers  11,836  4,377  170.4%  35,307  4,377  706.7% 
Eletricity Sales to Distributors  264,716  219,746  20.5%  586,457  586,032  0.1% 
Other Operating Revenues  1,394  443  214.8%  5,907  3,056  93.3% 
  277,946  224,566  23.8%  627,670  593,465  5.8% 
DEDUCTIONS FROM OPERATING REVENUES  (16,283)  (14,246)  14.3%  (35,393)  (37,422)  -5.4% 
NET OPERATING REVENUES  261,663  210,319  24.4%  592,277  556,042  6.5% 
COST OF ELETRIC ENERGY SERVICES             
Eletricity Purchased for Resale  (29,840)  (8,395)  255.4%  (64,985)  (52,521)  23.7% 
Eletricity Netw ork Usage Charges  (12,355)  (9,083)  36.0%  (33,422)  (29,338)  13.9% 
  (42,195)  (17,478)  141.4%  (98,407)  (81,859)  20.2% 
OPERATING COSTS AND EXPENSES             
Personnel  (11,664)  (10,042)  16.2%  (32,933)  (27,529)  19.6% 
Material  (1,182)  (2,639)  -55.2%  (3,586)  (7,477)  -52.0% 
Outsourced Services  (21,907)  (17,686)  23.9%  (60,128)  (51,397)  17.0% 
Other Operating Costs/Expenses  (6,711)  (1,468)  357.1%  (22,768)  (11,944)  90.6% 
Depreciation and Amortization  (51,685)  (53,095)  -2.7%  (151,050)  (143,299)  5.4% 
Amortization of Concession's Intangible  (19,755)  (17,337)  14.0%  (58,841)  (61,680)  -4.6% 
  (112,904)  (102,266)  10.4%  (329,307)  (303,326)  8.6% 
EBITDA Adjusted (1)  178,004  161,007  10.6%  373,470  375,836  -0.6% 
EBIT  106,563  90,575  17.7%  164,564  170,857  -3.7% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  17,283  20,416  -15.3%  50,959  51,119  -0.3% 
Financial Expenses  (86,125)  (81,062)  6.2%  (254,600)  (224,657)  13.3% 
  (68,842)  (60,646)  13.5%  (203,641)  (173,538)  17.3% 
INCOME BEFORE TAXES ON INCOME  37,721  29,929  26.0%  (37,638)  (2,681)  1303.8% 
Social Contribution  (5,340)  (3,833)  39.3%  (8,952)  (6,691)  33.8% 
Income Tax  (6,513)  (4,145)  57.1%  (11,608)  (7,377)  57.4% 
NET INCOME Adjusted(1)  25,868  21,951  17.8%  (58,199)  (16,749)  247.5% 
1) Please, considers:             
(i) Proportional participation (51.61%);             
(ii) Exclusion of the non-recurring effect (R$ 8 million in 3Q15);           
Renováveis is reclassified as a cost in our pro forma analysis;           
in 9M16) is reclassified as “Other Operating Costs/Expenses”.           

 

 

 

Página 67 de 73


 
 

 

3Q16 Results | November 10, 2016

11.10) Income Statement – Distribution Segment (IFRS)

(Pro forma, R$ thousands)

 

 

Consolidated
  3Q16  3Q15  Variation  9M16  9M15  Variation 
OPERATING REVENUE             
Electricity Sales to Final Customers  5,056,216  5,703,678  -11.4%  16,664,433  16,355,097  1.9% 
Electricity Sales to Distributors  217,629  109,989  97.9%  458,873  721,983  -36.4% 
Revenue from building the infrastructure  299,165  247,560  20.8%  782,162  735,825  6.3% 
Sectoral financial assets and liabilities  (558,007)  727,814  -  (1,752,239)  2,311,969  - 
Other Operating Revenues  1,022,916  840,752  21.7%  2,623,450  2,242,591  17.0% 
  6,037,919  7,629,793  -20.9%  18,776,679  22,367,467  -16.1% 
DEDUCTIONS FROM OPERATING REVENUE  (2,473,700)  (3,579,976)  -30.9%  (8,276,677)  (9,622,361)  -14.0% 
NET OPERATING REVENUE  3,564,219  4,049,817  -12.0%  10,500,002  12,745,106  -17.6% 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (2,108,341)  (2,381,929)  -11.5%  (5,985,341)  (8,175,128)  -26.8% 
Electricity Network Usage Charges  (278,240)  (427,507)  -34.9%  (945,928)  (1,074,535)  -12.0% 
  (2,386,581)  (2,809,436)  -15.1%  (6,931,269)  (9,249,663)  -25.1% 
OPERATING COSTS AND EXPENSES             
Personnel  (167,303)  (163,408)  2.4%  (508,291)  (487,342)  4.3% 
Material  (32,585)  (26,157)  24.6%  (90,090)  (69,797)  29.1% 
Outsourced Services  (163,632)  (133,395)  22.7%  (467,274)  (380,879)  22.7% 
Other Operating Costs/Expenses  (106,175)  (92,290)  15.0%  (395,246)  (367,868)  7.4% 
Allowance for Doubtful Accounts  (32,534)  (31,269)  4.0%  (126,696)  (90,832)  39.5% 
Legal and Judicial Expenses  (28,698)  (41,233)  -30.4%  (126,840)  (181,929)  -30.3% 
Others  (44,942)  (19,789)  127.1%  (141,709)  (95,107)  49.0% 
Cost of building the infrastructure  (299,165)  (247,560)  20.8%  (782,162)  (735,825)  6.3% 
Employee Pension Plans  (23,141)  (16,234)  42.5%  (50,323)  (48,696)  3.3% 
Depreciation and Amortization  (120,964)  (112,697)  7.3%  (358,680)  (342,582)  4.7% 
Amortization of Concession's Intangible  (5,918)  (5,014)  18.0%  (17,753)  (15,404)  15.2% 
  (918,883)  (796,755)  15.3%  (2,669,818)  (2,448,394)  9.0% 
EBITDA (IFRS)(1)  385,637  561,337  -31.3%  1,275,348  1,405,035  -9.2% 
EBIT  258,755  443,626  -41.7%  898,916  1,047,049  -14.1% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  233,581  301,861  -22.6%  826,408  746,938  10.6% 
Financial Expenses  (384,507)  (427,213)  -10.0%  (982,232)  (1,001,381)  -1.9% 
Interest on Equity             
  (150,926)  (125,351)  20.4%  (155,824)  (254,443)  -38.8% 
INCOME BEFORE TAXES ON INCOME  107,829  318,274  -66.1%  743,092  792,606  -6.2% 
Social Contribution  (12,318)  (31,358)  -60.7%  (74,891)  (74,977)  -0.1% 
Income Tax  (31,594)  (85,909)  -63.2%  (199,480)  (206,160)  -3.2% 
Net Income (IFRS)  63,916  201,007  -68.2%  468,720  511,469  -8.4% 
Note:             
(1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12. 
           

 

 

 

Página 68 de 73


 
 

 

3Q16 Results | November 10, 2016

11.11) Income Statement – Distribution Segment (Adjusted)

(Pro forma, R$ thousands)

 

 

 

Consolidated
  3Q16  3Q15  Variation  9M16  9M15  Variation 
OPERATING REVENUE             
Electricity Sales to Final Customers  5,056,216  5,703,678  -11.4%  16,664,433  16,355,097  1.9% 
Electricity Sales to Distributors  217,629  109,989  97.9%  458,873  721,983  -36.4% 
Revenue from building the infrastructure  299,165  247,560  20.8%  782,162  735,825  6.3% 
Sectoral financial assets and liabilities  (555,330)  597,187  -  (1,718,497)  2,115,902  - 
Other Operating Revenues  1,022,916  840,752  21.7%  2,623,450  2,242,591  17.0% 
  6,040,596  7,499,166  -19.4%  18,810,422  22,171,400  -15.2% 
DEDUCTIONS FROM OPERATING REVENUE  (2,473,700)  (3,567,893)  -30.7%  (8,276,677)  (9,573,008)  -13.5% 
NET OPERATING REVENUE  3,566,896  3,931,273  -9.3%  10,533,745  12,598,392  -16.4% 
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (2,108,341)  (2,381,929)  -11.5%  (5,985,341)  (8,175,128)  -26.8% 
Electricity Network Usage Charges  (278,240)  (427,507)  -34.9%  (945,928)  (1,074,535)  -12.0% 
  (2,386,581)  (2,809,436)  -15.1%  (6,931,269)  (9,249,663)  -25.1% 
OPERATING COSTS AND EXPENSES             
Personnel  (167,303)  (163,408)  2.4%  (508,291)  (487,342)  4.3% 
Material  (32,585)  (26,157)  24.6%  (90,090)  (69,797)  29.1% 
Outsourced Services  (163,632)  (133,395)  22.7%  (467,274)  (380,879)  22.7% 
Other Operating Costs/Expenses  (106,175)  (92,290)  15.0%  (395,246)  (318,056)  24.3% 
Allowance for Doubtful Accounts  (32,534)  (31,269)  4.0%  (126,696)  (90,832)  39.5% 
Legal and Judicial Expenses  (28,698)  (41,233)  -30.4%  (126,840)  (132,117)  -4.0% 
Others  (44,942)  (19,789)  127.1%  (141,709)  (95,107)  49.0% 
Cost of building the infrastructure  (299,165)  (247,560)  20.8%  (782,162)  (735,825)  6.3% 
Employee Pension Plans  (23,141)  (16,234)  42.5%  (50,323)  (48,696)  3.3% 
Depreciation and Amortization  (120,964)  (112,697)  7.3%  (358,680)  (342,582)  4.7% 
Amortization of Concession's Intangible  (5,918)  (5,014)  18.0%  (17,753)  (15,404)  15.2% 
  (918,883)  (796,755)  15.3%  (2,669,818)  (2,398,582)  11.3% 
Adjusted EBITDA(1)  388,314  442,793  -12.3%  1,309,091  1,308,132  0.1% 
EBIT  261,433  325,082  -19.6%  932,659  950,146  -1.8% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  233,581  301,861  -22.6%  826,408  736,381  12.2% 
Financial Expenses  (387,185)  (308,668)  25.4%  (1,015,974)  (814,109)  24.8% 
Interest on Equity             
  (153,604)  (6,807)  2156.5%  (189,567)  (77,728)  143.9% 
INCOME BEFORE TAXES ON INCOME  107,829  318,274  -66.1%  743,092  872,418  -14.8% 
Social Contribution  (12,318)  (31,358)  -60.7%  (74,891)  (82,160)  -8.8% 
Income Tax  (31,594)  (85,909)  -63.2%  (199,480)  (226,113)  -11.8% 
Adjusted Net Income(2)  63,916  201,007  -68.2%  468,720  564,145  -16.9% 
Notes:             
(1) Adjusted EBITDA excludes the non-recurring effects and the exchange variation in Itaipu invoices (negative effect of R$ 3 million in 3Q16 and positive effect of R$ 119 million in 3Q15);
(2) Adjusted Net Income excludes the non-recurring effects.

 

 

 

Página 69 de 73


 
 

 

3Q16 Results | November 10, 2016

11.12) Economic-Financial Performance – Distributors

(R$ thousands)

 

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

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  3,111,428  4,086,626  -23.9%  9,712,671  11,783,067  -17.6% 
Net Operating Revenue  1,835,304  2,155,126  -14.8%  5,457,006  6,632,712  -17.7% 
Cost of Electric Power  (1,255,263)  (1,519,877)  -17.4%  (3,679,409)  (4,875,263)  -24.5% 
Operating Costs & Expenses  (460,609)  (393,575)  17.0%  (1,341,159)  (1,243,089)  7.9% 
EBIT  119,432  241,673  -50.6%  436,438  514,360  -15.1% 
EBITDA (IFRS)(1)  173,395  295,005  -41.2%  596,010  677,245  -12.0% 
Financial Income (Expense)  (86,802)  (106,357)  -18.4%  (61,482)  (165,717)  -62.9% 
Income Before Taxes  32,631  135,316  -75.9%  374,957  348,643  7.5% 
Net Income (IFRS)  17,278  83,982  -79.4%  235,118  221,667  6.1% 
 
CPFL PIRATININGA

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  1,380,474  1,654,526  -16.6%  4,341,430  5,055,216  -14.1% 
Net Operating Revenue  788,209  838,533  -6.0%  2,323,549  2,807,103  -17.2% 
Cost of Electric Power  (553,388)  (616,293)  -10.2%  (1,612,643)  (2,103,498)  -23.3% 
Operating Costs & Expenses  (179,594)  (150,305)  19.5%  (506,317)  (473,049)  7.0% 
EBIT  55,228  71,935  -23.2%  204,589  230,556  -11.3% 
EBITDA (IFRS)(1)  78,399  96,093  -18.4%  273,693  302,799  -9.6% 
Financial Income (Expense)  (29,519)  28,708  -202.8%  (22,580)  1,535  -1571.3% 
Income Before Taxes  25,709  100,643  -74.5%  182,009  232,090  -21.6% 
Net Income (IFRS)  15,178  64,184  -76.4%  112,604  150,216  -25.0% 
 
RGE

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  1,204,924  1,467,087  -17.9%  3,682,646  4,323,838  -14.8% 
Net Operating Revenue  726,108  821,028  -11.6%  2,094,197  2,610,508  -19.8% 
Cost of Electric Power  (453,206)  (530,790)  -14.6%  (1,288,232)  (1,824,864)  -29.4% 
Operating Costs & Expenses  (212,754)  (196,789)  8.1%  (632,125)  (573,953)  10.1% 
EBIT  60,149  93,449  -35.6%  173,839  211,691  -17.9% 
EBITDA (IFRS)(1)  98,626  127,338  -22.5%  288,221  311,907  -7.6% 
Financial Income (Expense)  (29,290)  (32,576)  -10.1%  (49,904)  (73,417)  -32.0% 
Income Before Taxes  30,859  60,873  -49.3%  123,936  138,274  -10.4% 
Net Income (IFRS)  19,744  39,104  -49.5%  79,132  91,861  -13.9% 
 
CPFL SANTA CRUZ

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  150,478  183,012  -17.8%  454,599  542,901  -16.3% 
Net Operating Revenue  96,429  105,121  -8.3%  276,054  324,805  -15.0% 
Cost of Electric Power  (59,034)  (68,355)  -13.6%  (159,779)  (219,978)  -27.4% 
Operating Costs & Expenses  (27,870)  (22,688)  22.8%  (83,871)  (66,185)  26.7% 
EBIT  9,525  14,078  -32.3%  32,403  38,642  -16.1% 
EBITDA (IFRS)(1)  14,221  16,858  -15.6%  46,302  48,542  -4.6% 
Financial Income (Expense)  (1,995)  (3,937)  -49.3%  (7,661)  (1,808)  323.8% 
Income Before Taxes  7,530  10,141  -25.8%  24,742  36,834  -32.8% 
Net Income (IFRS)  4,739  6,461  -26.6%  17,209  24,563  -29.9% 
Notes:             
(1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization;   

 

 

Página 70 de 73


 
 
 

3Q16 Results | November 10, 2016

 

Summary of Income Statement by Distribution Company (R$ Thousands)
 
CPFL LESTE PAULISTA
  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  46,235  55,058  -16.0%  133,837  149,566  -10.5% 
Net Operating Revenue  30,770  32,546  -5.5%  84,743  89,922  -5.8% 
Cost of Electric Power  (15,563)  (17,299)  -10.0%  (43,233)  (51,422)  -15.9% 
Operating Costs & Expenses  (10,066)  (8,288)  21.4%  (28,219)  (23,596)  19.6% 
EBIT  5,141  6,959  -26.1%  13,291  14,904  -10.8% 
EBITDA (IFRS)(1)  6,883  7,922  -13.1%  18,468  18,725  -1.4% 
Financial Income (Expense)  (997)  (2,241)  -55.5%  (4,016)  (2,537)  58.3% 
Income Before Taxes  4,144  4,718  -12.2%  9,274  12,367  -25.0% 
Net Income (IFRS)  2,666  3,109  -14.3%  6,485  7,887  -17.8% 
 
CPFL SUL PAULISTA

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  58,890  72,299  -18.5%  181,510  203,171  -10.7% 
Net Operating Revenue  37,406  39,506  -5.3%  110,922  114,669  -3.3% 
Cost of Electric Power  (19,355)  (22,363)  -13.5%  (58,658)  (67,262)  -12.8% 
Operating Costs & Expenses  (14,313)  (10,098)  41.7%  (39,013)  (29,860)  30.7% 
EBIT  3,738  7,045  -46.9%  13,251  17,547  -24.5% 
EBITDA (IFRS)(1)  6,087  8,231  -26.0%  20,197  21,602  -6.5% 
Financial Income (Expense)  (961)  (2,949)  -67.4%  (4,229)  (2,798)  51.1% 
Income Before Taxes  2,777  4,096  -32.2%  9,022  14,749  -38.8% 
Net Income (IFRS)  1,780  2,675  -33.5%  5,846  9,501  -38.5% 
 
CPFL JAGUARI

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  56,277  74,204  -24.2%  181,639  210,442  -13.7% 
Net Operating Revenue  32,183  37,241  -13.6%  101,721  110,018  -7.5% 
Cost of Electric Power  (23,443)  (26,004)  -9.8%  (68,622)  (82,097)  -16.4% 
Operating Costs & Expenses  (7,038)  (6,655)  5.8%  (19,906)  (18,911)  5.3% 
EBIT  1,703  4,583  -62.8%  13,193  9,009  46.4% 
EBITDA (IFRS)(1)  2,838  5,266  -46.1%  16,565  11,441  44.8% 
Financial Income (Expense)  (579)  (3,186)  -81.8%  (2,688)  (5,804)  -53.7% 
Income Before Taxes  1,124  1,397  -19.5%  10,505  3,205  227.7% 
Net Income (IFRS)  565  796  -29.0%  6,422  1,687  280.6% 
 
CPFL MOCOCA

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Gross Operating Revenue  32,800  41,603  -21.2%  99,337  111,224  -10.7% 
Net Operating Revenue  21,088  25,008  -15.7%  61,853  66,375  -6.8% 
Cost of Electric Power  (10,357)  (11,682)  -11.3%  (29,988)  (34,672)  -13.5% 
Operating Costs & Expenses  (6,892)  (9,422)  -26.9%  (19,953)  (21,362)  -6.6% 
EBIT  3,839  3,904  -1.7%  11,912  10,340  15.2% 
EBITDA (IFRS)(1)  5,186  4,625  12.1%  15,892  12,775  24.4% 
Financial Income (Expense)  (784)  (2,814)  -72.1%  (3,265)  (3,897)  -16.2% 
Income Before Taxes  3,055  1,090  180.4%  8,647  6,443  34.2% 
Net Income (IFRS)  1,966  696  182.4%  5,905  4,086  44.5% 
Notes:             
(1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization;   

 

 

Página 71 de 73


 
 
 

3Q16 Results | November 10, 2016

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

 

CPFL Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  2,069  2,070  -0.1%  6,650  6,677  -0.4% 
Industrial  2,691  2,696  -0.2%  7,910  8,262  -4.3% 
Commercial  1,229  1,290  -4.7%  4,075  4,223  -3.5% 
Others  1,084  1,046  3.7%  3,102  3,058  1.4% 
Total  7,073  7,101  -0.4%  21,737  22,220  -2.2% 
 
CPFL Piratininga

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  855  900  -5.1%  2,840  2,960  -4.1% 
Industrial  1,564  1,813  -13.8%  4,743  5,633  -15.8% 
Commercial  549  558  -1.5%  1,800  1,811  -0.6% 
Others  271  270  0.3%  830  828  0.2% 
Total  3,238  3,541  -8.6%  10,212  11,232  -9.1% 
 
RGE

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  646  608  6.3%  1,960  1,866  5.1% 
Industrial  855  845  1.2%  2,459  2,545  -3.4% 
Commercial  317  320  -1.0%  1,044  1,072  -2.6% 
Others  660  642  2.7%  2,076  2,011  3.3% 
Total  2,477  2,415  2.6%  7,539  7,494  0.6% 
 
CPFL Santa Cruz

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  85  84  1.1%  266  264  0.9% 
Industrial  52  55  -7.1%  157  169  -7.0% 
Commercial  35  37  -5.2%  118  123  -3.8% 
Others  91  88  3.3%  265  262  1.3% 
Total  262  264  -0.7%  806  817  -1.3% 
 
CPFL Jaguari

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  21  21  3.3%  67  66  1.3% 
Industrial  94  94  0.4%  288  286  0.7% 
Commercial  12  11  5.4%  38  38  1.4% 
Others  9  9  1.0%  28  28  1.5% 
Total  137  135  1.3%  421  418  0.9% 
 
CPFL Mococa

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  18  18  1.2%  56  56  0.8% 
Industrial  16  15  12.1%  48  45  6.0% 
Commercial  7  7  -5.6%  23  24  -4.6% 
Others  17  16  1.8%  46  45  1.7% 
Total  58  56  3.3%  173  170  1.7% 
 
CPFL Leste Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  25  24  1.9%  75  74  0.6% 
Industrial  21  19  11.4%  63  57  9.5% 
Commercial  10  10  -1.4%  33  33  -1.6% 
Others  35  34  1.7%  85  83  1.6% 
Total  91  88  3.5%  255  248  2.7% 
 
CPFL Sul Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  36  35  1.6%  109  108  0.5% 
Industrial  46  76  -40.1%  139  233  -40.2% 
Commercial  13  13  -4.2%  42  44  -3.7% 
Others  23  23  -2.5%  69  70  -1.2% 
Total  117  148  -21.1%  359  455  -21.0% 

 

 

Página 72 de 73


 
 
 

3Q16 Results | November 10, 2016

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

CPFL Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  2,069  2,070  -0.1%  6,650  6,677  -0.4% 
Industrial  811  930  -12.7%  2,553  2,870  -11.0% 
Commercial  1,073  1,162  -7.7%  3,619  3,810  -5.0% 
Others  1,054  1,015  3.8%  3,004  2,962  1.4% 
Total  5,006  5,177  -3.3%  15,827  16,319  -3.0% 
 
CPFL Piratininga

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  855  900  -5.1%  2,840  2,960  -4.1% 
Industrial  429  512  -16.2%  1,352  1,570  -13.9% 
Commercial  475  499  -4.7%  1,586  1,615  -1.8% 
Others  247  260  -4.9%  782  793  -1.4% 
Total  2,006  2,171  -7.6%  6,560  6,939  -5.5% 
 
RGE

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  646  608  6.3%  1,960  1,866  5.1% 
Industrial  351  379  -7.6%  1,061  1,153  -8.0% 
Commercial  298  307  -2.8%  988  1,015  -2.6% 
Others  659  642  2.6%  2,076  2,011  3.2% 
Total  1,954  1,936  0.9%  6,085  6,044  0.7% 
 
CPFL Santa Cruz

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  85  84  1.1%  266  264  0.9% 
Industrial  36  44  -19.0%  117  135  -13.6% 
Commercial  35  37  -5.7%  117  122  -4.0% 
Others  91  88  3.3%  265  262  1.3% 
Total  246  253  -2.6%  765  783  -2.2% 
 
CPFL Jaguari

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  21  21  3.3%  67  66  1.3% 
Industrial  70  77  -8.6%  212  235  -9.4% 
Commercial  12  11  5.4%  38  38  1.4% 
Others  9  9  1.0%  28  28  1.5% 
Total  113  118  -4.4%  346  366  -5.6% 
 
CPFL Mococa

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  18  18  1.2%  56  56  0.8% 
Industrial  9  9  7.6%  27  27  0.9% 
Commercial  7  7  -5.6%  23  24  -4.6% 
Others  17  16  1.8%  46  45  1.7% 
Total  51  51  1.5%  152  151  0.2% 
 
CPFL Leste Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  25  24  1.9%  75  74  0.6% 
Industrial  7  7  7.2%  21  21  -0.8% 
Commercial  10  10  -1.4%  33  33  -1.6% 
Others  35  34  1.7%  85  83  1.6% 
Total  77  76  1.9%  213  212  0.5% 
 
CPFL Sul Paulista

  3Q16  3Q15  Var.  9M16  9M15  Var. 
Residential  36  35  1.6%  109  108  0.5% 
Industrial  24  24  -0.8%  72  72  -0.6% 
Commercial  13  13  -4.2%  42  44  -3.7% 
Others  23  23  -2.5%  69  70  -1.2% 
Total  95  96  -0.8%  292  294  -0.8% 

 

 

Página 73 de 73

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 11, 2016
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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