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____
(Free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE | |
BRAZILIAN SECURITIES COMMISSION (CVM) | |
QUARTERLY INFORMATION - ITR | Brazilian Corporation Law |
COMMERCIAL, INDUSTRIAL AND OTHER COMPANIES | Date: March 31, 2005 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01866-0 |
2 - COMPANY NAME CPFL ENERGIA S.A |
3 - CNPJ (Federal Tax ID) 02.429.144/0001-93 |
4 - NIRE (State Registration Number) 35300186133 |
01.02 - HEAD OFFICE
1 - ADDRESS Rua Gomes de Carvalho, 1510 14º andar - Conjunto 2 |
2 - DISTRICT Vila Olímpia | |||
3 - ZIP CODE 04547-005 |
4 - CITY São Paulo |
5 - STATE SP | ||
6 - AREA CODE 019 |
7 - TELEPHONE 3756-8018 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
11 - AREA CODE 019 |
12 - FAX 3756-8392 |
13 - FAX - |
14 - FAX - |
|
15 - E-MAIL cpfl@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo | ||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, Km.2,5 |
3 - DISTRICT Jardim Santana | |||
4 - ZIP CODE 13088-900 |
5 - CITY Campinas |
6 - STATE SP | ||
7 - AREA CODE 019 |
8 - TELEPHONE 3756-8704 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
12 - AREA CODE 019 |
13 - FAX 3756-8392 |
14 - FAX - |
15 - FAX - |
|
16 - E-MAIL jfilippo@cpfl.com.br |
01.04 -ITR REFERENCE AND AUDITOR INFORMATION
CURRENT YEAR | CURRENT QUARTER | PREVIOUS QUARTER | |||||
1 - BEGINNING | 2. END | 3 - QUARTER | 4 - BEGINNING | 5 - END | 6 - QUARTER | 7 - BEGINNING | 8 - END |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 | ||||||
11. PARTNER IN CHARGE José Carlos Amadi |
12 - CPF (INDIVIDUAL TAX ID) 060.494.668-66 |
01.05 - CAPITAL STOCK
Number of Shares (in thousands) |
1
- Current Quarter 03.31.2005 |
2
- Previous Quarter 12.31.2004 |
3
- Same Quarter of Last Year 03.31.2004 |
Paid-in Capital | |||
1 - Common | 451,628,769 | 451,628,769 | 4,118,697,977 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 451,628,769 | 451,628,769 | 4,118,697,977 |
Treasury Stock | |||
4 - Common | 0 | 0 | 0 |
5 - Preferred | 0 | 0 | 0 |
6 - Total | 0 | 0 | 0 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 112 Electric energy |
5 - MAIN ACTIVITY Holding |
6 - CONSOLIDATION TYPE Full |
7 - TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM | 2 - CNPJ (Federal Tax ID) | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS
1 ITEM |
2 EVENT |
3 APPROVAL |
4 TYPE |
5 - DATE OF PAYMENT | 6 - TYPE OF SHARE |
7 - AMOUNT PER SHARE |
01 | AGO/E | 04.29.2005 | Dividends | ON | 0,3103139460 |
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 - ITEM | 2 - DATE OF CHANGE | 3 - CAPITAL STOCK (IN THOUSANDS OF REAIS) |
4 - AMOUNT OF CHANGE (IN THOUSANDS OF REAIS) |
5 - NATURE OF CHANGE | 7 - NUMBER OF SHARES ISSUED (THOUSANDS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 05/03/2005 |
2 - SIGNATURE |
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 03/31/2005 | 4 - 12/31/2004 |
1 | Total assets | 4,537,970 | 4,377,360 |
1.01 | Current assets | 618,976 | 622,725 |
1.01.01 | Cash and cash equivalents | 330,964 | 186,385 |
1.01.02 | Credits | 288,012 | 436,340 |
1.01.02.01 | Dividends and interest on equity | 243,424 | 387,387 |
1.01.02.02 | Other receivables | 115 | 115 |
1.01.02.03 | Recoverable taxes | 44,473 | 48,838 |
1.01.03 | Inventories | 0 | 0 |
1.01.04 | Other | 0 | 0 |
1.02 | Noncurrent assets | 0 | 0 |
1.02.01 | Other receivables | 0 | 0 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 0 | 0 |
1.02.03.01 | Advance for capital increase | 0 | 0 |
1.03 | Permanent assets | 3,918,994 | 3,754,635 |
1.03.01 | Investments | 3,918,898 | 3,754,635 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 3,918,898 | 3,754,635 |
1.03.01.02.01 | Permanent equity interests | 2,913,010 | 2,735,310 |
1.03.01.02.02 | Goodwill and negative goodwill | 1,005,888 | 1,019,325 |
1.03.01.03 | Other investments | 0 | 0 |
1.03.02 | Property, plant and equipment | 0 | 0 |
1.03.03 | Deferred charges | 96 | 0 |
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 03/31/2005 | 4 - 12/31/2004 |
2 | Total liabilities and shareholders' equity | 4,537,970 | 4,377,360 |
2.01 | Current liabilities | 173,408 | 168,642 |
2.01.01 | Loans and financing | 23,085 | 14,174 |
2.01.01.01 | Interest on debts | 1,755 | 3,556 |
2.01.01.02 | Loans and financings | 21,330 | 10,618 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 3,886 | 6,831 |
2.01.04 | Taxes and payroll charges | 628 | 4,489 |
2.01.05 | Dividends | 140,147 | 140,147 |
2.01.06 | Accrued liabilities | 0 | 0 |
2.01.07 | Related parties | 58 | 58 |
2.01.08 | Other | 5,604 | 2,943 |
2.01.08.01 | Employee Profit Sharing | 13 | 0 |
2.01.08.02 | Special obligations | 8 | 7 |
2.01.08.03 | Derivative contracts | 5,581 | 2,934 |
2.01.08.04 | Other | 2 | 2 |
2.02 | Long-term liabilities | 102,934 | 112,736 |
2.02.01 | Loans and financings | 85,318 | 95,558 |
2.02.02 | Debentures | 0 | 0 |
2.02.03 | Accrued liabilities | 0 | 0 |
2.02.04 | Related parties | 0 | 0 |
2.02.05 | Other | 17,616 | 17,178 |
2.02.05.01 | Derivative contracts | 17,616 | 17,178 |
2.03 | Deferred income | 0 | 0 |
2.05 | Shareholders equity | 4,261,628 | 4,095,982 |
2.05.01 | Capital | 4,082,036 | 4,082,036 |
2.05.02 | Capital reserves | 0 | 0 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Revenue reserves | 13,946 | 13,946 |
2.05.04.01 | Legal | 13,946 | 13,946 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Accumulated gain | 165,646 | 0 |
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$, except for per share data)
1 CODE | 2 DESCRIPTION | 3 - 01/01/2005 to 03/31/2005 | 4 - 01/01/2005 to 03/31/2005 | 5 - 01/01/2004 to 03/31/2004 | 6 - 01/01/2004 to 03/31/2004 |
3.01 | Operating income | 0 | 0 | 0 | 0 |
3.02 | Deductions | 0 | 0 | 0 | 0 |
3.03 | Net sales and/or services | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross profit | 0 | 0 | 0 | 0 |
3.06 | Operating Expenses/Income | 166,069 | 166,069 | (11,959) | (11,959) |
3.06.01 | Selling | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (1,487) | (1,487) | (4,643) | (4,643) |
3.06.03 | Financial | (10,144) | (10,144) | (31,793) | (31,793) |
3.06.03.01 | Financial income | 10,276 | 10,276 | 11,297 | 11,297 |
3.06.03.02 | Financial expenses | (20,420) | (20,420) | (43,090) | (43,090) |
3.06.03.02.01 | Goodwill amortization | (13,437) | (13,437) | (18) | (18) |
3.06.03.02.02 | Other financial expenses | (6,983) | (6,983) | (43,072) | (43,072) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 177,700 | 177,700 | 24,477 | 24,477 |
3.06.06.01 | Companhia Paulista de Força e Luz | 115,385 | 115,385 | (22,493) | (22,493) |
3.06.06.02 | CPFL Geração de Energia S.A. | 23,437 | 23,437 | 16,071 | 16,071 |
3.06.06.03 | CPFL Comercialização Brasil S.A. | 38,878 | 38,878 | 30,899 | 30,899 |
3.07 | Income (loss) from operations | 166,069 | 166,069 | (11,959) | (11,959) |
3.08 | Nonoperating income (expense) | 0 | 0 | 0 | 0 |
3.08.01 | Income | 0 | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 | 0 |
3.09 | Income before taxes on income and minority interest | 166,069 | 166,069 | (11,959) | (11,959) |
3.10 | Income tax and social contribution | (423) | (423) | 0 | 0 |
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$, except for per share data)
1 CODE | 2 DESCRIPTION | 3 - 01/01/2005 to 03/31/2005 | 4 - 01/01/2005 to 03/31/2005 | 5 - 01/01/2004 to 03/31/2004 | 6 - 01/01/2004 to 03/31/2004 |
3.10.01 | Social contribution | (113) | (113) | 0 | 0 |
3.10.02 | Income tax | (310) | (310) | 0 | 0 |
3.11 | Deferred income tax and social contribution | 0 | 0 | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 0 | 0 |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on own capital | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 165,646 | 165,646 | (11,959) | (11,959) |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 451,628,769 | 451,628,769 | 4,118,697,977 | 4,118,697,977 | |
EARNINGS PER SHARE | 0.36677 | 0.36677 | |||
LOSS PER SHARE | (0.00290) | (0.00290) |
04.01 NOTES TO THE INTERIM FINANCIAL STATEMENTS
CPFL Energia S.A. (CPFL Energia or Company) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and commercialization activities.
The Company has direct and indirect interests in the following operational subsidiaries, allocated by line of business:
Equity Interest - % | |||
Subsidiary | Consolidation Method |
Direct | Indirect (*) |
Energy Distribution | |||
Companhia Paulista de Força e Luz ("CPFL Paulista") | Full | 94.94 | - |
Companhia Piratininga de Força e Luz ("CPFL Piratininga") | Full | - | 97.41 |
Rio Grande Energia S.A. ("RGE") | Proportional | - | 67.07 |
Energy Generation | |||
CPFL Geração de Energia S.A. ("CPFL Geração") | Full | 97.01 | - |
CPFL Centrais Elétricas S.A. ("CPFL Centrais Elétricas") | Full | - | 100.00 |
SEMESA S.A. ("SEMESA") | Full | - | 100.00 |
CERAN - Companhia Energética Rio das Antas ("CERAN") | Proportional | - | 65.00 |
Foz do Chapecó Energia S.A. ("Foz do Chapecó") | Proportional | - | 66.67 |
Campos Novos Energia S.A. ("ENERCAN") | Proportional | - | 48.72 |
BAESA - Energética Barra Grande S.A. ("BAESA") | Proportional | - | 25.01 |
Energy Commercialization | |||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") | Full | 100.00 | - |
(*) Refer to the interests held by direct subsidiaries.
The parent company's and consolidated interim financial statements are presented in thousands of Brazilian reais and were prepared in accordance with generally accepted accounting principles in Brazil, according to the Accounting Manual of the Public Electric Energy Service, as defined by National Electric Energy Agency (ANEEL) and the standards published by the Brazilian Securities Commission (CVM).
These interim financial statements have been prepared in accordance with principles, practices and criteria consistent with those adopted for preparing the prior years financial statements, and should be analyzed together with those statements.
In order to improve the information presented to the market, the Cash Flow statements of the parent company and consolidated for the quarter ended March 31, 2005 and 2004 are being presented as supplementary information.
The Cash Flow Statements were prepared according to the criteria established by FAS 95 Statement of Cash Flows, with respect to the presentation format, within the context of registering the Company's financial statements with the SEC Securities and Exchange Commission in the United States of America, which occurred during 2004. Therefore, reclassifications were made in the Cash Flow Statement for the three months ended in March 31, 2004 since, at the time of publication of 2004 financial statements, the Company had not yet been registered by the SEC.
According to the provisions of IBRACON Technical Interpretation No. 1, dated June 22, 2004, the Company and its subsidiaries recorded in the three month period ended March 31, 2005, the credits on operating costs and expenses offset in the PIS and COFINS calculations, net of the respective cost and expense accounts. The income statements in the period ended March 31, 2004 was reclassified in order to ensure the comparability of information.
Consolidation Principles
The consolidated financial statements cover the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Geração and CPFL Brasil. As of March 31, 2005, December 31, 2004 and March 31, 2004, the asset, liability and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista and CPFL Geração are consolidated with those of their subsidiaries, wholly (majority-owned subsidiaries) or proportionally (joint subsidiaries), according to the rules defined in CVM Instruction No. 247, dated March 27, 1996. Observing the conditions described above, the parcel related with the non-controlling shareholders is stated separately in liabilities and income statements for the fiscal year.
Consolidated | ||||
Current | Long-term | |||
March | December | March | December | |
31,2005 | 31,2004 | 31,2005 | 31,2004 | |
Consumers, Concessionaires and Licensees (note 5) | ||||
RTE - Extraordinary Tariff Recovery (a) | 245,752 | 258,830 | 321,027 | 340,881 |
Periodic Tariff Review and Tariff Increase (b) | 18,626 | 2,360 | 22,398 | - |
Free Energy (a) | 94,575 | 101,737 | 185,393 | 189,391 |
Deferred Costs Variations (note 9) | ||||
Parcel "A" (a) | - | - | 425,873 | 408,757 |
CVA and Interministerial Ordinance 116 (c) | 465,211 | 440,744 | 80,482 | 167,120 |
Interministerial Ordinance 361 (c) | 56,279 | 23,184 | 18,182 | 4,355 |
Prepaid Expenses | ||||
PIS and COFINS - Alteration in legislation (d) | - | - | 60,459 | 46,483 |
Other Credits (note 11) | ||||
PERCEE (a) | 2,719 | 3,627 | - | - |
Low Income Consumers Subsidy - Losses (e) | 47,691 | 43,995 | - | - |
Suppliers (note 15) | ||||
Free Energy (a) | (77,589) | (91,838) | (240,377) | (229,874) |
Deferred Gains Variations (note 9) | ||||
Parcel "A" (a) | - | - | (9,381) | (9,004) |
CVA and Interministerial Ordinance 116 (c) | (114,145) | (134,245) | (11,179) | (38,205) |
Interministerial Ordinance 361 (c) | (49,990) | (14,291) | - | - |
Other (Accounts Payable) - (note 21) | ||||
2003 Tariff Review (b) | (78,977) | - | (42,124) | (71,113) |
Low Income Consumers Subsidy - Gains (e) | (5,637) | (5,175) | - | - |
Total | 604,515 | 628,928 | 810,753 | 808,791 |
a) Rationing:
At the end of 2001, as a result of the Emergency Program for the Reduction of Electric Energy Consumption which remained in effect between June 2001 and February of 2002, an agreement was signed between the generators, power distributors and the Federal Government, called the "Overall Agreement for the Electric Energy Sector", which introduced an Extraordinary Tariff Increase of 2.9% on electric power supply tariffs to rural and residential consumers (except those considered to be of "low income consumer") and 7.9% for all other consumers, as a mechanism to reimburse the losses incurred by the electrical sector with the Rationing Program.
This increase is being used to compensate the regulatory assets recorded by the subsidiaries. The periods stipulated for realizing the RTE and Electricity from Independent Suppliers (Free Energy) at the subsidiaries CPFL Paulista and CPFL Piratininga are 72 and 61 months respectively, as from January 1, 2002. After recovering these assets, through the equivalent mechanism, the amounts related with Parcel "A" will be realized.
As of March 31, 2005 and December 31, 2004, the subsidiaries CPFL Paulista and CPFL Piratininga recorded a provision for losses on the realization of the Extraordinary Tariff Adjustment in the amount of R$ 32,250. This provision was recorded based on the projected results of the subsidiaries considering the growth of their markets, expectations of inflation, interest and regulatory aspects. The balances of the Extraordinary Tariff Adjustment under long-term are posted net of this provision.
The movements of the principal regulatory assets and liabilities derived from rationing in the first quarter of 2005 are presented in the following table:
Consolidated | ||||
Description | RTE | Free Energy Asset | Free Energy Liability | Parcel"A" |
Balances as of December 31, 2004 | 599,711 | 291,128 | 321,712 | 399,753 |
Monetary Restatement | 27,028 | 12,322 | 12,023 | 16,739 |
Realization/Payment | (59,960) | (23,482) | (15,769) | - |
Balances as of March 31, 2005 | 566,779 | 279,968 | 317,966 | 416,492 |
b) Periodic Tariff Review and Annual Tariff Increase:
CPFL Paulista
Through Homologation Resolution 75, dated April 6, 2005, ANEEL homologated the final result of the first periodic tariff review of the subsidiary CPFL Paulista for April 2003, which realigned the electric energy supply tariffs by 20.29%. In addition it established the Xe factor (which reflects the productivity gains) at 1.1352%, to be applied as a reduction factor to the manageable costs Parcel B, for the subsequent annual tariff increases until the next periodic review in April of 2008.
With the validation of the regulatory remuneration base BBR and the reintegration quota under the terms of Resolution 493, dated September 3, 2003, the subsidiary CPFL Paulista recognized a liability (note 21) as a balancing item to Revenue from the Electricity Sales to Final Consumers, in the amount of R$ 48,888 (see note 23), which will be compensated as from April 8, 2005, in the annual tariff increase homologated by ANEEL.
In addition, the subsidiary CPFL Paulista recognized an asset in the amount of R$ 22,398 (note 5), recorded under noncurrent, as a balancing item to Electricity Sales to Final Consumers (note 23), referring to the difference found in the tariff homologation, as a function of the review of the regulatory depreciation rate of 4.64% per annum, used by ANEEL to calculate the integration quota and the percentage of 4.85% per annum, calculated by the subsidiary CPFL Paulista, based on information provided by the granting authority.
The management of the subsidiary CPFL Paulista substantiated the regulatory depreciation rate of 4.85% per annum, and began immediate discussions with ANEEL to clarify the issue. Due to the nature and clarity with which the data to be used by ANEEL in the review of this percentage can be substantiated, the subsidiarys management considers that it will be successful in these discussions.
Bearing in mind which this situation, will require additional discussions with the Regulatory Agency, the subsidiary CPFL Paulista considers that the tariff review of April 2003 will continue to have a provisional nature with respect to the depreciation percentage.
Tariff increase of 2005
ANEEL, through Homologation Resolution 81, dated April 6, 2005, established the annual tariff increase, on a definitive basis, increasing the electric energy tariffs by an average percentage of 17.74%, composed as follows: (i) 10.58% due to the annual tariff increase; (ii) 7.16% due to the financial tariff components over and above the annual increase, especially the CVA, for the current year and 50% of the CVA amounts for the prior period, as established in Interministerial Ordinance 116.
Also, as a function of the basis stated in the homologation of the Resolution, the subsidiary recognized under current assets the amount of R$ 16,875, referring to reimbursement of the following costs: (i) Appraisal Report for assets in the amount of R$ 1,350, (ii) PIS and COFINS levied on the financial effects outside the April 2004 increase, basically on amortization of the CVA billed in 2004, in the amount of R$ 13,002, and (iii) the discounts applied to the Network Usage Charge TUSD, billed in 2004 in the amount of R$ 2,523 (see note 5).
The amount of reimbursement of the PIS and COFINS mentioned in item (ii) above is provisional, since the PIS/COFINS issue is expected to be the subject of definitive regulation, after a public hearing held by ANEEL for this purpose. Any differences should be compensated in the future.
RGE
Tariff increase of 2005
ANEEL, through Homologation Resolution 92, dated April 18, 2005, established the annual tariff increase of RGE on a definitive basis, increasing the electric energy tariffs by an average percentage of 21.93%, composed as follows: (i) 14.57% due to the annual tariff increase; (ii) 7.35% due to the financial tariff components outside the annual increase, especially the CVA, for the current year and 50% of the CVA amounts for the prior period, as established in Interministerial Ordinance 116.
CPFL Piratininga
Periodic Tariff Review of 2003 and Tariff increase of 2004
According to information disclosed by ANEEL, the annual tariff increase for 2004 and the amounts defined after the periodic tariff review made in 2003 for the subsidiary CPFL Piratininga are still provisional, subject to alteration at the time of definition of the value of the Regulatory Reintegration Quota and Regulatory Remuneration Base, under the terms of ANEEL Resolution 493, dated September 3, 2002.
The amounts referring to the adjustments made in 2004 resulting from the tariff review of the subsidiary CPFL Piratininga are being corrected monthly by the variation in the IGP-M, and should be compensated as from the next annual tariff increase.
The assets and liabilities recorded as of March 31, 2005 and 2004 were R$ 1,751 (note 5) and R$ 72,213 (note 21), respectively.
Bearing in mind the provisional nature of this periodic tariff review and tariff increase, they are subject to alteration at the time of definitive homologation.
c) Deferred Costs and Gains Variation (CVA) and Interministerial Ordinances 116 and 361:
Refer to the compensation mechanism for the variations occurred in unmanageable costs incurred by the electric power distribution utilities. This variation is calculated from the difference between the expenses effectively incurred and the expenses estimated at the time of composing the tariffs for the annual tariff increases. Unmanageable costs are considered to be the expenses described in note 9.
Through Normative
Resolution n° 153 dated March 14, 2005, ANEEL establish criteria and procedures to
calculate and pass through to tariff, the costs related with the CVA of energy
purchased, which was the object of the Interministerial Ordinance n° 361, as of
November 26, 2004.
These amounts related for Interministerial n° 361 are pending
homologation by ANEEL, being subject to alteration at the time of definitive
homologation.
d) Regulatory Asset resulting from the increase in PIS and COFINS:
Refers to the
difference in cost between the values of PIS and COFINS calculated by applying the
current legislation and those incorporated in the tariff. This issue will be the object
of definitive regulation, after a public hearing held by ANEEL.
These amounts will be
submitted for homologation by ANEEL and passed on to the tariffs. The amounts were
monetary restated according to the IGP-M and were recorded in the noncurrent assets,
prepaid expenses account. Bearing in mind their provisional nature, they are subject to
alteration at the time of definitive homologation.
e) Low Income Consumers Subsidy:
Due to the new guidelines and criteria for classifying consumer units in the low income residential sub-class, a mismatch was found between the subsidies foreseen and those incorporated into the tariffs. Since these differences affect the energy distribution concessionaires or the final consumers, ANEEL has established a calculation methodology to be applied to enable the matching of accounts by means of previously established settlement criteria. These differences were surveyed on a monthly basis and are still subject to homologation and inspection by the regulatory agency, except for the amounts of R$ 1,564 payable by the subsidiary CPFL Paulista and R$ 201 receivable by the subsidiaries CPFL Piratininga, already homologated by ANEEL through Ruling 407 dated March 31, 2005.
Parent Company | Consolidated | |||
March 31,2005 | December 31,2004 | March 31,2005 | December 31,2004 | |
Bank balances | 369 | 41,539 | 195,680 | 242,431 |
Short-term financial investments | 330,595 | 144,846 | 772,218 | 575,293 |
Total | 330,964 | 186,385 | 967,898 | 817,724 |
The bank balances show significant amounts since they are used for payments at the beginning of the subsequent month.
The short-term financial investments correspond to operations with national financial institutions, the majority of which are remunerated based on to the variation of the CDI, under normal market conditions and rates, and are available for use immediately.
Consolidated | |||||
Total | |||||
Consumer Classes | Balances Coming Due | Past due up to 90 days | Past due by more than 90 days | March 31,2005 | December 31, 2004 |
Current | |||||
Residential | 174,177 | 106,901 | 18,366 | 299,444 | 286,185 |
Industrial | 138,458 | 50,254 | 43,602 | 232,314 | 245,470 |
Commercial | 65,920 | 35,426 | 22,469 | 123,815 | 116,200 |
Rural | 18,293 | 4,303 | 2,269 | 24,865 | 24,595 |
Public Administration | 19,174 | 5,932 | 4,924 | 30,030 | 33,061 |
Public Lighting | 23,209 | 7,052 | 32,663 | 62,924 | 69,247 |
Public Service | 15,871 | 4,909 | 16,462 | 37,242 | 41,330 |
Billed | 455,102 | 214,777 | 140,755 | 810,634 | 816,088 |
Unbilled | 322,523 | - | - | 322,523 | 288,594 |
Tariff Increase (note 3) | 16,875 | - | - | 16,875 | 2,360 |
Tariff Review (note 3) | 1,751 | - | - | 1,751 | - |
Operations Carried out in the CCEE | 12,002 | - | - | 12,002 | 12,763 |
Concessionaires and Licensees | 70,175 | 32 | - | 70,207 | 54,986 |
Other | 38,985 | - | - | 38,985 | 37,129 |
Subtotal | 917,413 | 214,809 | 140,755 | 1,272,977 | 1,211,920 |
Extraordinary Tariff Adjustment (note3) | 245,752 | - | - | 245,752 | 258,830 |
Free Energy (note 3) | 94,575 | - | - | 94,575 | 101,737 |
Total | 1,257,740 | 214,809 | 140,755 | 1,613,304 | 1,572,487 |
Noncurrent | |||||
Operations Carried out in the CCEE | 50,365 | - | - | 50,365 | 50,717 |
Extraordinary Tariff Adjustment (note3) | 321,027 | - | - | 321,027 | 340,881 |
Free Energy (note 3) | 185,393 | - | - | 185,393 | 189,391 |
Tariff Review (note 3) | 22,398 | - | - | 22,398 | - |
Other | 774 | - | - | 774 | 1,301 |
Total | 579,957 | - | - | 579,957 | 582,290 |
Operations carried out within the context of the CCEE
The amounts refer to the accounting of the CCEE (former MAE) related with the period from September 2000 to March of 2005. The balance receivable as of March 31, 2005, derived from the sale of energy, principally comprises: (i) legal adjustments, established as a function of suits brought by agents in the sector; (ii) provisional registers established by CCEE; (iii) amounts pending settlement to be bilaterally renegotiated; and (iv) estimates made by the subsidiaries for periods not yet provided by the CCEE. The Company considers that there is no significant risk on the realization of these assets.
The movements in the Provision for Doubtful Accounts, including a parcel to cover any losses with refinancing of consumer debts (note 11), between the period from December 31, 2004 and March 31, 2005, are as follows:
Balance as of December 31, 2004 | (50,420) |
Provision made | (15,946) |
Recovery of Revenue | 4,354 |
Write-off of Accounts Receivable | 14,462 |
Balance as of March 31, 2005 | (47,550) |
Consolidated | ||
March | December | |
31,2005 | 31,2004 | |
|
|
|
Current | ||
Receivables from CESP | 27,531 | 27,434 |
Employees | 20,320 | 17,470 |
Advances - Fundação CESP | 6,962 | 7,783 |
Indemnities | 6,261 | 6,261 |
Other | 8,771 | 9,996 |
Total | 69,845 | 68,944 |
Noncurrent | ||
Receivables from CESP | 109,196 | 122,302 |
Other | 2,957 | 2,957 |
Total | 112,153 | 125,259 |
Parent Company | Consolidated | |||
March 31,2005 |
December 31,2004 |
March 31,2005 |
December 31,2004 |
|
Current | ||||
Prepayments of Social Contribution - CSLL | - | - | 15,380 | 4,594 |
Prepayments of Income Tax - IRPJ | - | - | 28,883 | 12,679 |
Social Contribution Carryforward | - | - | 20,795 | 28,803 |
Income Tax Carryforward | 40,072 | 17,932 | 51,404 | 28,151 |
Withholding Income Tax Carryforward | 277 | 26,573 | 34,254 | 60,577 |
State VAT (ICMS) on Purchases for Fixed Assets | - | - | 22,342 | 23,954 |
PIS (Tax on Revenue) | 4,112 | 4,112 | 6,562 | 6,412 |
COFINS (Tax on Revenue) | 8 | 8 | 7,807 | 7,143 |
Social Security INSS | - | - | 951 | 1,584 |
Other | 4 | 213 | 575 | 766 |
Total | 44,473 | 48,838 | 188,953 | 174,663 |
Noncurrent | ||||
PIS (Tax on Revenue) | - | - | 1,100 | 1,059 |
COFINS (Tax on Revenue) | - | - | 4,184 | 3,996 |
State VAT (ICMS) on Purchases for Fixed Assets | - | - | 31,779 | 28,496 |
Withholding Income Tax Carryforward | 8,930 | - | ||
Total | - | - | 45,993 | 33,551 |
In consolidated, the carryforwards related with long-term PIS and COFINS are derived from constitution of the regulatory liability caused by the periodic tariff review of 2003.
Consolidated | ||||||||
ASSETS | LIABILITIES | |||||||
Current | Noncurrent | Current | Noncurrent | |||||
March 31,2005 | December 31,2004 | March 31,2005 | December 31,2004 | March 31,2005 | December 31,2004 | March 31,2005 | December 31,2004 | |
Detailing: | ||||||||
Energy Purchased - Itaipu | 135,640 | 120,534 | 217,876 | 243,830 | 70,836 | 95,250 | 7,375 | 23,696 |
System Service Charge | 87,517 | 99,365 | 25,055 | 40,203 | - | - | - | - |
Transmission of Energy Itaipu | 6,274 | 6,535 | 3,744 | 4,723 | - | - | - | - |
Energy Purchased - Other | 60,108 | 37,954 | 113,992 | 96,315 | 53,175 | 16,492 | 286 | 1,100 |
Fuel Consumption Account | ||||||||
CCC | 91,944 | 54,864 | 107,294 | 108,981 | 40,124 | 36,794 | 3,518 | 13,409 |
Energy Development Account | ||||||||
- CDE | 58,005 | 53,549 | 18,527 | 29,113 | - | - | - | - |
Basic Network Charges | 82,002 | 91,127 | 33,816 | 53,004 | - | - | - | - |
Global Revision Quota | ||||||||
RGR | - | - | 1,802 | 1,729 | - | - | 8,972 | 8,612 |
Inspection Fee | - | - | 689 | 661 | - | - | 409 | 392 |
Connection Charges | - | - | 1,742 | 1,673 | - | - | - | - |
Total | 521,490 | 463,928 | 524,537 | 580,232 | 164,135 | 148,536 | 20,560 | 47,209 |
Summary: | ||||||||
CVA | 148,552 | 81,514 | 26,048 | 50,146 | 23,691 | 23,797 | 2,051 | 15,029 |
Parcel "A | - | - | 425,873 | 408,757 | - | - | 9,381 | 9,004 |
Interministerial Ordinance 116 | 316,659 | 359,230 | 54,434 | 116,974 | 90,454 | 110,448 | 9,128 | 23,176 |
Interministerial Ordinance 361 | 56,279 | 23,184 | 18,182 | 4,355 | 49,990 | 14,291 | - | - |
Total | 521,490 | 463,928 | 524,537 | 580,232 | 164,135 | 148,536 | 20,560 | 47,209 |
10.1 Composition of the income tax and social contribution credits:
Consolidated | ||
March | December31, | |
Tax Credits | 31, 2005 | 2005 |
Income Tax Credit on: | ||
Tax Loss Carryforwards | 139,942 | 152,753 |
Tax Benefit on Merged Goodwill | 518,715 | 525,468 |
Temporarily Nondeductible Differences | 105,469 | 101,913 |
764,126 | 780,134 | |
Social Contribution Credit on: | ||
Tax Loss Carryforwards | 60,207 | 64,730 |
Tax Benefit of Merged Goodwill | 179,018 | 181,448 |
Temporarily Nondeductible Differences | 30,340 | 29,363 |
269,565 | 275,541 | |
Total | 1,033,691 | 1,055,675 |
The tax benefit for the merged goodwill is derived from the mergers of the former controlling companies by CPFL Paulista (DOC 4) and CPFL Piratininga (DRAFT I), and has been realized proportionally to the amortization of the merged goodwill that gave rise to it, according to the net income foreseen during the remaining concession period.
For the first quarter of 2005, the annual rates were used of 4.997631% for CPFL Paulista and 5.777282% for CPFL Piratininga, being these taxes subject periodic review.
In the consolidated, the expected recovery of the deferred tax credits derived from tax loss carryforward and temporary nondeductible expenses is based on the income projections prepared by the subsidiaries, being waited the realization of relevant installment up to 2008. This forecast is subject to alteration, since the final results, at the time of realization in subsequent periods could differ from those considered in the projections. On a conservative basis, the subsidiaries decided to maintain these credits in long term.
10.2 Temporary nondeductible differences:
Consolidated | ||||
IRPJ | CSLL | |||
March 31,2005 | December 31,2004 | March 31,2005 | December 31,2004 | |
Reserve for Contingencies | 53,618 | 54,295 | 12,170 | 12,623 |
Pension Plan Expenses | 26,160 | 23,430 | 9,059 | 8,078 |
Allowance for Doubtful Accounts | 9,614 | 9,471 | 3,931 | 3,410 |
Accounts Receivable from Government Entities | 5,002 | 5,209 | 1,801 | 1,875 |
Profit Sharing | 2,971 | 2,365 | 1,070 | 851 |
Other | 8,104 | 7,143 | 2,309 | 2,526 |
Total | 105,469 | 101,913 | 30,340 | 29,363 |
10.3 Reconciliation of the amounts of income tax and social contribution reported in income in the three-month period ended March 31, 2005 and 2004:
Consolidated | ||||
March 31,2005 | March 31,2004 | |||
IRPJ | CSLL | IRPJ | CSLL | |
Income/Loss before IRPJ and CSLL | 296,953 | 296,953 | 35,738 | 35,738 |
Adjustments to Reflect Effective Rate: | ||||
- Amortization of Goodwill | 28,360 | - | 41,019 | - |
- Goodwill CVM Instruction 349 | - | 14,987 | - | - |
- Realization CMC | - | 6,180 | - | 6,483 |
- Fundação Cesp - PSAP | - | - | 4,781 | 4,781 |
- Income without Tax Effect | 5,272 | 11,239 | 41,781 | 53,178 |
- Realization of Revaluation Reserve | 3,713 | 3,713 | - | - |
- Other net Additions/Deductions | 3,226 | 6,024 | (2,556) | (1,024) |
Calculation base | 337,524 | 339,096 | 120,763 | 99,156 |
Applicable rate | 25% | 9% | 25% | 9% |
Taxes Calculated | (84,381) | (30,519) | (30,191) | (8,924) |
Consolidated | ||||
Current | Noncurrent | |||
March | December | March | December | |
31, 3005 | 31, 2004 | 31, 3005 | 31, 2004 | |
Refinancing of Consumer Debts | 46,740 | 76,796 | 94,533 | 69,085 |
Low Income Subsidy (note 3) | 47,691 | 43,995 | - | - |
Fund Tied to Foreign Currency Loans | - | - | 22,863 | 21,434 |
PERCEE | 2,719 | 3,627 | - | - |
Orders in Progress | 7,602 | 8,103 | - | - |
Services Rendered to Third Parties | 19,077 | 17,038 | 621 | 616 |
Reimbursement RGR | 463 | - | - | - |
Assets and Rights for Disposal | 998 | 1,462 | 1,475 | 1,475 |
Other | 10,013 | 7,318 | 5,431 | 5,090 |
Total | 135,303 | 158,339 | 124,923 | 97,700 |
Parent Company | Consolidated | |||
March | December | March | December | |
31, 2005 | 31, 2004 | 31, 2005 | 31, 2004 | |
Permanent Equity Interests | 2,913,010 | 2,735,310 | - | - |
Goodwill / Negative Goodwill | 1,005,888 | 1,019,325 | 1,990,683 | 2,019,045 |
Leased Assets | - | - | 783,325 | 791,836 |
Other Investments | - | - | 30,351 | 30,251 |
Total | 3,918,898 | 3,754,635 | 2,804,359 | 2,841,132 |
12.1 - Permanent Equity Interests:
The Company has equity interests in the following subsidiaries:
Parent Company | ||||||
|
||||||
March 31, 2005 | December 31, 2004 | |||||
|
|
|
|
|||
Information on | CPFL | CPFL | CPFL | CPFL | CPFL | CPFL |
Equity Interests | Paulista | GeraÇão | Brasil | Paulista | GeraÇão | Brasil |
|
|
|
|
|
|
|
Subsidiary | ||||||
Number of Shares - (in thousands) | ||||||
- Common Shares | 12,491,807 | 68,495,905 | 300 | 12,491,807 | 68,495,905 | 300 |
- Preferred Shares | 21,113,254 | 136,991,811 | - | 21,113,254 | 136,991,811 | - |
- Total Number of Shares | 33,605,06 | 205,487,716 | 300 | 33,605,061 | 205,487,716 | 300 |
Shareholders' Equity - (R$ thousands) | ||||||
- Capital | 1,226,556 | 1,039,618 | 3 | 1,226,556 | 1,039,618 | 3 |
- Net Income | 121,538 | 24,158 | 38,878 | 323,050 | 71,053 | 101,716 |
- Shareholders' Equity | 1,935,467 | 1,068,559 | 38,882 | 1,813,929 | 1,044,401 | 4 |
Parent Company | ||||||
Held by Parent Company - (in thousands) | ||||||
- Common Shares | 12,084,042 | 67,317,562 | 300 | 12,084,042 | 67,317,562 | 300 |
- Preferred Shares | 19,819,681 | 132,033,724 | - | 19,819,681 | 132,033,724 | - |
- Total Number of Shares | 31,903,723 | 199,351,286 | 300 | 31,903,723 | 199,351,286 | 300 |
Ownership - (%) | ||||||
- Voting | 96.7357% | 98.2797% | 100.00% | 96.7357% | 98.2797% | 100.00% |
- Total (a) | 94.9373% | 97.0137% | 100.00% | 94.9373% | 97.0137% | 100.00% |
Permanent Equity Interests - (R$ thousands) | 1,837,480 | 1,036,648 | 38,882 | 1,722,094 | 1,013,212 | 4 |
Equity in Subsidiaries - (R$ thousands) | 115,385 | 23,437 | 38,878 | 306,695 | 68,649 | 101,716 |
The Result of equity in subsidiaries at December 31, 2004 refers to the twelve month period ended on that date.
12.2 - Goodwill or Negative Goodwill:
Consolidated | |||||
March 31, 2005 | December 31, 2004 | ||||
Investor | Investee | Historic Cost | Accumulated Amortization | Net Value | Net Value |
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) |
CPFL Energia | CPFL Paulista | 1,074,026 | (55,706) | 1,018,320 | 1,031,739 |
CPFL Energia | CPFL Geração | 651 | (255) | 396 | 414 |
CPFL Paulista | RGE | 756,443 | (218,414) | 538,029 | 545,119 |
CPFL Paulista | CPFL Piratininga | 124,895 | (3,536) | 121,359 | 123,227 |
CPFL Geração | SEMESA | 426,449 | (115,126) | 311,323 | 317,290 |
CPFL Geração | Fóz do Chapecó | 770 | - | 770 | 770 |
CPFL Geração | ENERCAN | 15,693 | (5,460) | 10,233 | 10,233 |
CPFL Geração | Barra Grande | 3,081 | - | 3,081 | 3,081 |
Total | 2,389,180 | (398,497) | 1,990,683 | 2,019,045 | |
Change in the criterion for amortizing Goodwill
The goodwill derived from acquisition of the corporate interests in RGE, CPFL Piratininga and SEMESA were previously amortized on a straight-line basis over a 10-year period. As from June of 2004, backdated to January 2004, they begin to be amortized proportionally to the projected net income curves for the remaining concession period of the investees RGE and CPFL Piratininga and over the remaining term of the lease contract with FURNAS in the case of the investee SEMESA.
In the first quarter of 2005, the amortization of the goodwill was calculated based on an annual rate of 5.777282% at CPFL Piratininga, 4.997631% at RGE and 7.439278% at SEMESA, these rates being subject to periodic review. In the first quarter of 2004, the amortization had been accounted for on a straight-line basis over a 10-year period.
12.3 - Leased Assets:
In the consolidated, the balances refer principally to assets forming part of the Serra da Mesa Hydropower Plant, belonging to the indirect subsidiary SEMESA, leased to the concession holder (currently FURNAS) for a 30-year period ending 2028.
12.4 Other aspects:
The interim financial statements as of March 31, 2005 and 2004 and financial statements as of December 31, 2004 of CPFL Paulista, CPFL Geração and CPFL Brasil, were reviewed and audited by the same auditors as those of the Company, and the respective report on special review and audit opinion were issued on April 25, 2005 and March 3, 2005.
At the subsidiary RGE, according to instructions from ANEEL, through Homologation Resolution 166, dated July 13, 2004 as part of the process to approve the merger of the parent company (DOC 3), a cash flow resulting from the merger has been prepared annually.
If a negative cash flow is calculated, the controlling shareholders of RGE should make contributions to an amount equivalent to their interest within a 60-day period counting from the date of holding the General Shareholders Meeting, maintaining the same interests of the shareholders before the contribution. The controlling shareholders may withhold the dividends to which they are entitled, for the purpose of making the contribution for the negative cash flow. In the case of a positive cash flow, it will be used for possible compensation in a subsequent period.
The annual cash flow accumulated as of December 31, 2004 was negative at R$ 38,207 (positive by R$ 69,587 as of December 31, 2003).
Consolidated | ||||
March 31, 2005 | December 31, 2004 | |||
Historic Cost | Accumulated Depreciation | Net Value | Net Value | |
In Service | ||||
- Distribution | 5,438,337 | (2,780,117) | 2,658,220 | 2,670,346 |
- Generation | 236,173 | (88,845) | 147,328 | 147,519 |
- Commercialization | 91,876 | (32,377) | 59,499 | 57,019 |
- Administration | 235,555 | (118,628) | 116,927 | 101,032 |
6,001,941 | (3,019,967) | 2,981,974 | 2,975,916 | |
In Progress | ||||
- Distribution | 134,989 | - | 134,989 | 115,298 |
- Generation | 1,058,051 | - | 1,058,051 | 974,331 |
- Commercialization | 6,428 | - | 6,428 | 7,696 |
- Administration | 12,051 | - | 12,051 | 14,152 |
1,211,519 | - | 1,211,519 | 1,111,477 | |
Subtotal | 7,213,460 | (3,019,967) | 4,193,493 | 4,087,393 |
Other Assets not Tied to the Concession | 751,347 | (425,860) | 325,487 | 327,524 |
Total Property, Plant and Equipment | 7,964,807 | (3,445,827) | 4,518,980 | 4,414,917 |
Special Obligations linked to the Concession | (603,638) | (588,053) | ||
Net Property, Plant and Equipment | 3,915,342 | 3,826,864 | ||
The average depreciation rate of the assets at the subsidiaries is approximately 5.25% p.a.
Other Assets not Tied to the Concession Refers to the goodwill on the merger of RGEs parent company, amortized over the remaining concession period, according to the net income foreseen for the period (annual rate of 2.41% in 2005). This tax are subject periodic review.
Consolidated | ||||
March 31, 2005 | December 31, 2004 | |||
Historic Cost | Accumulated Amortization | Net | Net | |
Pre-Operating Expenses in Service | 26,643 | (7,850) | 18,793 | 19,255 |
Expenses with the Issue of Debentures | 7,134 | (2,720) | 4,414 | 4,722 |
Deferred Charges in Progress | 18,808 | - | 18,808 | 33,344 |
Total | 52,585 | (10,570) | 42,015 | 57,321 |
At the parent company, the balances as of March 31, 2005 are principally related with services provided by third parties. In the consolidated, the composition of the balances is as follows:
Consolidated | ||
March 31, 2005 |
December 31, 2004 | |
Short-term | ||
Other - CCEE | 2,686 | 815 |
System Service Charges | 4,688 | 2,490 |
Transactions in the CCEE (note 5) | 7,374 | 3,305 |
Electric Energy Supply | 417,357 | 400,461 |
Electricity Grid Usage Charges | 61,600 | 62,746 |
Materials / Services | 63,065 | 95,894 |
Free Energy (note 3) | 77,589 | 91,838 |
Other | 9,237 | 9,613 |
Total | 636,222 | 663,857 |
Long-term | ||
Free Energy (note 3) | 240,377 | 229,874 |
Consolidated | ||||||
March 31, 2005 | December 31, 2004 | |||||
Interest | Principal | Interest | Principal | |||
and other | and other | |||||
charges | Current | Noncurrent | charges | Current | Noncurrent | |
LOCAL CURRENCY | ||||||
BNDES - Power Increases | ||||||
(PCHs) (a) | 78 | 3,683 | 14,825 | 81 | 3,653 | 15,619 |
BNDES Investment (b) | 1,341 | 43,152 | 775,939 | 457 | 38,320 | 652,556 |
BNDES - Regulatory Asset (c) | 6,507 | 233,352 | 491,077 | 6,305 | 214,827 | 541,924 |
BNDES - Interministerial Ordinance 116 (d) | 1,921 | 168,105 | 46,130 | 2,089 | 165,451 | 85,718 |
FIDC (e) | 24,643 | 65,230 | 59,397 | 19,771 | 59,722 | 78,610 |
BRDE (f) | - | 19,867 | 10,910 | 357 | 18,833 | 17,520 |
Financial Institutions (g) | 3,522 | 46,278 | 157,523 | 3,608 | 54,257 | 159,608 |
Other (h) | 501 | 20,045 | 109,383 | 537 | 19,924 | 104,918 |
Subtotal | 38,513 | 599,712 | 1,665,184 | 33,205 | 574,987 | 1,656,473 |
FOREIGN CURRENCY | ||||||
IFC - CPFL Energia (i) | 1,755 | 21,330 | 85,318 | 3,556 | 10,618 | 95,558 |
Floating Rate Notes (j) | 6,836 | 195,166 | 191,966 | 805 | 159,264 | 277,119 |
Trade Finance - Sul Geradora (k) | 637 | 101,926 | - | - | - | - |
Financial Institutions (l) | 2,633 | 16,223 | 113,915 | 2,182 | 119,704 | 115,191 |
Subtotal | 11,861 | 334,645 | 391,199 | 6,543 | 289,586 | 487,868 |
Total | 50,374 | 934,357 | 2,056,383 | 39,748 | 864,573 | 2,144,341 |
Consolidated |
||||||||||
March 31, 2005 |
December 31, 2004 |
Remuneration |
Amortization |
Collateral |
||||||
LOCAL CURRENCY | ||||||||||
BNDES - Power Increases (PCH's) (a) | ||||||||||
CPFL Centrais Elétricas | 16,606 |
17,283 |
TJLP + 3.5%p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 1,980 |
2,070 |
UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
BNDES - Investment (b) | ||||||||||
CPFL Paulista (tranches A and B) | 56,099 |
61,762 |
TJLP + 3.25%p.a. | 78 monthly installments from October 2000 ("A") and October 2001 ("B") | Revenue | |||||
RGE | 57,386 |
59,480 |
TJLP + 3.25% to 4.5% p.a. | 36 monthly installments from December 2005 | Revenue collection | |||||
RGE | 6,464 |
6,314 |
UMBNDES + 4.5% p.a. | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga | 33,608 |
- |
TJLP + 5.4%p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
CPFL Piratininga | 173 |
212 |
TJLP + 3.45%p.a. | 48 monthly installments from May 2002 | Promissory notes and receivables | |||||
BAESA | 112,886 |
80,630 |
URTJLP + 3.125%p.a. | 144 monthly installments from September 2006 ("A") and November 2006 ("C") | Guarantee of Shareholders | |||||
BAESA | 50,480 |
49,083 |
UMBND + 3.125% p.a. | 144 monthly installments from November 2006 | Guarantee of Shareholders | |||||
ENERCAN | 30,496 |
26,510 |
UMBND + 4% p.a. | 144 monthly installments from April 2007 | Guarantee of Shareholders | |||||
ENERCAN | 314,317 |
265,602 |
TJLP + 4%p.a. | 144 monthly installments from April 2007 | Guarantee of Shareholders | |||||
CERAN | 123,155 |
109,588 |
UMBND + 5% p.a. | 120 monthly installments from April 2006 | Guarantee of CPFL Energia | |||||
CERAN | 35,368 |
32,152 |
TJLP + 5%p.a. | 120 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
BNDES - RTE and Parcel "A" (c) | ||||||||||
CPFL Paulista | 525,280 |
540,692 |
Selic + 1%p.a. | RTE - 62 monthly installments from March 2002 Parcel A - 13 monthly installments from May 2007 |
Receivables | |||||
CPFL Piratininga | 176,937 |
185,666 |
Selic + 1%p.a. | RTE - 54 monthly installments from March 2002 Parcel A - 9 monthly installments from September 2007 |
Receivables | |||||
RGE | 23,658 |
31,325 |
Selic + 1%p.a. | Parcel A - 60 monthly installments from March 2003 | Receivables | |||||
CPFL GeraÇão | 5,061 |
5,373 |
Selic + 1%p.a. | Parcel A - 60 monthly installments from March 2003 | Receivables | |||||
BNDES - CVA and Interministerial Ordinance 116 (d) | ||||||||||
CPFL Paulista | 132,126 |
158,832 |
Selic + 1%p.a. | 24 monthly installments from May 2004 | Receivables | |||||
CPFL Piratininga | 84,030 |
94,426 |
Selic + 1%p.a. | 24 monthly installments from December 2004 | Receivables | |||||
FIDC - CPFL Piratininga (e) | 149,270 |
158,103 |
112% of CDI | 36 monthly installments from March 2004 | Receivables | |||||
BRDE - RGE (f) | 30,777 |
36,710 |
IGP-M + 12%p.a. | 180 monthly installments from September 1991 | Receivables | |||||
Financial Institutions (g) | ||||||||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 58,342 |
58,532 |
Variation of IGPM + 7.42% p.a. | 240 montly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 69,168 |
69,164 |
CDI + 1.75%p.a. | 24 monthly installments from May 2006 | Letters of credits CPFL, Ipê and receivables in the amount of R$ 38,000 | |||||
Unibanco | 27,453 |
27,468 |
CDI + 2.15%p.a. | 18 quarterly installments from January 2006 | No guarantee | |||||
Banco Santander | 27,883 |
12,480 |
CDI + 2.0% p.a. | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Alfa | 8,664 |
20,179 |
CDI + 2.0% p.a. | 4 monthly installments from January 2005 | Proportional guarantee and promissory notes | |||||
Banrisul | 1,133 |
2,268 |
122.2 % CDI + 3.5% p.a. | 18 monthly installments from January 2004 | No guarantee | |||||
Banco Safra | 14,680 |
- |
105% of CDI | 1 installment from May 2005 | Promissory notes | |||||
SEMESA | - |
27,382 |
Variation of CDI | Working capital | Receivables | |||||
Other (h) | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 16,127 |
17,248 |
RGR + rate variable from 6% to 9% p.a. | Monthly installments | Receivables and promissory notes | |||||
Other | 7,995 |
8,041 |
- | - | - | |||||
RGE | ||||||||||
FINEP | 791 |
366 |
TJLP + 4,0%p.a. | 48 monthy installments from July 2006 | Receivables | |||||
ELETROBRÁS | 4,315 |
4,785 |
RGR + rate variabeln from 6% to 9% p.a. | Monthly installments | Revenue / Promissory notes | |||||
Other | 8,320 |
8,351 |
- | - | - | |||||
Piratininga | ||||||||||
ELETROBRÁS | 5,987 |
5,733 |
RGR + rate variable from 6% to 6.5% p.a. | Monthly installments | Receivables/Promissory notes | |||||
Other | 862 |
901 |
- | - | - | |||||
Semesa | ||||||||||
Furnas Centrais Elétricas | 85,532 |
79,954 |
IGP-M + 10%p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Subtotal | 2,303,409 |
2,264,665 |
||||||||
FOREIGN CURRENCY | ||||||||||
IFC (i) | 108,403 |
109,732 |
US$ + 6-month Libor+ 5.25%p.a. (***) | 10 semiannual installments from July 2005 | Share of CPFL Centrais Elétricas | |||||
Floating Rate Notes (j) | 393,968 |
437,188 |
US$ + 6-month Libor + 2.95%p.a. (*) | 24 semiannual installments from February 2003 | Receivables, Guarantee and promissory notes | |||||
Sul Geradora (k) | ||||||||||
BankBoston | 102,563 |
102,175 |
US$ + Libor + 4.7%p.a. (**) | 12 installments 3 in the year (May - June - july) from May 2002 | Guarantee of RGE and Letter of guarantee | |||||
Financial Institutions (l) | ||||||||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 24,037 |
23,794 |
US$ + 6-month Libor+ 0.875%p.a. | 17 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
New Money Bond | 3,804 |
3,766 |
US$ + 6-month Libor+ 0.875%p.a. | 17 semiannual installments from April 2001 | Revenue/Government SP guaranteed | |||||
FLIRB | 3,859 |
3,820 |
US$ + 6-month Libor+ 0.8125%p.a. | 13 semiannual installments from April 2003 | Revenue/Government SP guaranteed | |||||
C-Bond | 27,905 |
27,231 |
US$ + 8%p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
Discount Bond | 23,483 |
23,248 |
US$ + 6-month Libor+ 0.8125%p.a. | 1 installments from 2024 | Escrow deposits and revenue/ GESP guarantee | |||||
PAR-Bond | 34,251 |
33,586 |
US$ + 6%p.a. | 1 installments from 2024 | Escrow deposits and revenue/ GESP guarantee | |||||
EI Bond - Interest Bond | 4,353 |
4,310 |
US$ + 6-month Libor+ 0.8125%p.a. | 19 semiannual from April 1997 | Revenue/ Guarantee of Gov. Estad. SP | |||||
RGE | ||||||||||
Banco Itaú BBA | 2,096 |
4,169 |
US$ + 7.0%p.a. (**) | 18 monthly installments from January 2004 | Promissory notes | |||||
Unibanco | 8,983 |
10,978 |
US$ + Libor + 7.25%p.a. (**) | 7 semiannual installments from September 2004 | Receivables and reserve account | |||||
Subtotal | 737,705 |
783,997 |
||||||||
Total | 3,041,114 |
3,048,662 |
||||||||
(*) Convert this debt ito Brazilian reais, bearing interest at 93,65% (installments of US$ 100 million) and 94,75% (installments of US$ 200 million) at CDI rates, | ||||||||||
(**) Convert this debt into Brazilian reais, bearing interest of 64% of CDI rates to CDI rates plus 3,5%p.a. | ||||||||||
(***) Convert this debt into Brazilian reais, bearing interest at 105,3% of CDI rates, |
BNDES CPFL Piratininga In March of 2005, the opening of credit by the BNDES FINEM for the subsidiary CPFL Piratininga was approved to finance the total amount of R$ 89,382, of which during the same month the amount of R$ 33,568 was released. The remaining balance is planned to be released quarterly, until reach the total amount, and up to December of 2006.
This contract is subject to certain restrictive conditions, contemplating clauses that require the Company to maintain certain financial ratios at predefined levels, summarized as follows:
These restrictive clauses are being complied with.
The Company and its subsidiaries are also subject to compliance with certain restrictive clauses established by other contracts with financial institutions which are being complied with in all significant aspects.
Consolidated | ||||||||||
|
||||||||||
Characteristics of Debenture Issues | ||||||||||
Balances as of:
|
||||||||||
|
||||||||||
March 31, 2005
|
December 31, 2004
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Issuer
|
Issue
|
Series
|
Number
|
Remuneration
|
Interest
|
Current
|
Long-term
|
Interest
|
Current
|
Long-term
|
|
|
|
|
|
|
|
|
|
|
|
CPFL Paulista
|
1st
|
1st
|
44,000
|
IGP-M + 11.5% p.a. |
70,117
|
-
|
730,777
|
47,876
|
-
|
719,676
|
CPFL Paulista
|
1st
|
2nd
|
30,142
|
CDI + 0.6% p.a. |
43,338
|
150,710
|
150,710
|
29,051
|
150,710
|
150,710
|
CPFL Paulista
|
2nd
|
1st
|
11,968
|
109% of CDI |
5,364
|
-
|
119,680
|
10,385
|
-
|
119,680
|
CPFL Paulista
|
2nd
|
2nd
|
13,032
|
IGP-M + 9.8% p.a. |
10,004
|
-
|
138,496
|
6,617
|
-
|
137,151
|
SEMESA
|
1st
|
-
|
58,000
|
TJLP + 4 to 5% p.a. |
18,623
|
107,725
|
469,205
|
4,561
|
106,792
|
465,144
|
BAESA
|
1st
|
-
|
23,094
|
105% of CDI |
-
|
-
|
25,115
|
-
|
-
|
24,060
|
BAESA
|
2nd
|
-
|
23,281
|
IGP-M + 9.55% p.a. |
-
|
-
|
25,209
|
-
|
-
|
24,284
|
|
|
|
|
|
|
|||||
Total | 147,446 | 258,435 | 1,659,192 | 98,490 | 257,502 | 1,640,705 | ||||
|
|
|
|
|
|
The subsidiaries are subject to compliance with certain restrictive clauses established by deed of issue of debentures, which are being complied with.
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and the joint subsidiary RGE, through Fundação ELETROCEEE, maintain Supplementary Retirement and Pension Plans for their employees.
With the modification of the Retirement Plan in September of 1997, a liability was recognized as being payable to the subsidiaries CPFL Paulista and CPFL Geração related with the plan's deficit calculated at the time by the external actuaries of Fundação CESP, which has been amortized in 240 monthly installments, plus interest of 6% p.a. and restated according to the IGP-DI (FGV). The balance of the liability as of March 31, 2005 was R$ 735,069 (R$ 743,045 as of December 31, 2004), and the liability was adjusted to comply with the criteria of CVM Ruling 371, dated December 13, 2000.
CVM Ruling No. 371 Pension Plan Accounting
CVM Ruling No. 371, dated December 13, 2000, establishes new accounting practices for computing, recording and presenting the effects of post-employment benefits in Brazil. According to this ruling, the subsidiaries opted to record in income the initial effects of the change in accounting practices in the manner of computing, recording and presenting the effects of post-employment benefits, plus an extraordinary item, net of tax effects, for a five-year period, beginning in the fiscal year ended December 31, 2002.
The movements occurred in net liabilities for the first quarter of 2005 and fiscal year of 2004 are as follows:
March 31, 2005
|
December 31, 2004
|
|||||||
|
|
|||||||
CPFL
Paulista
|
CPFL
Piratininga
|
CPFL
GeraÇão
|
RGE
|
CPFL
Paulista |
CPFL
Piratininga |
CPFL
GeraÇão |
RGE |
|
Movements in Net Liabilities: | ||||||||
|
|
|
|
|
|
|
|
|
Net actuarial liability at the beginning of the year |
711,234
|
125,259
|
13,986
|
3,306
|
669,173
|
83,741
|
13,295
|
3,847
|
Charges recognized in income statement |
20,647
|
14,056
|
375
|
(347)
|
135,133
|
63,124
|
2,835
|
1,073
|
Sponsor´s Contributions during fiscal year |
(27,653)
|
(5,718)
|
(603)
|
(386)
|
(93,072)
|
(21,606)
|
(2,144)
|
(1,614)
|
|
|
|
|
|
|
|
|
|
704,228
|
133,597
|
13,758
|
2,573
|
711,234
|
125,259
|
13,986
|
3,306
|
|
|
|
|
|
|
|
|
|
|
Short-term |
72,841
|
19,583
|
1,541
|
-
|
65,567
|
18,902
|
1,296
|
-
|
Long-term |
631,387
|
114,014
|
12,217
|
2,573
|
645,667
|
106,357
|
12,690
|
3,306
|
|
|
|
|
|
|
|
|
|
704,228
|
133,597
|
13,758
|
2,573
|
711,234
|
125,259
|
13,986
|
3,306
|
|
|
|
|
|
|
|
|
|
The account balances of the subsidiaries related with the Entity Pension Plan also include R$ 41,777 (R$ 45,648 as of December 2004), referring to other contributions.
Expenses and Income recognized up to March 31, 2005 | CPFL Paulista |
CPFL Piratininga |
CPFL GeraÇão |
RGE |
|
|
|||
Cost of service | 244 | 1,345 | 7 | 119 |
Interest on actuarial liabilities | 63,283 | 16,329 | 1,264 | 2,002 |
Expected return on plan assets | (46,918) | (11,269) | (978) | (2,373) |
Unrecognized prior service cost | - | 3 | - | - |
Increase in liabilities due to adoption of CVM Res.n°371 | 4,044 | 8,196 | 82 | 101 |
|
||||
Total expense | 20,653 | 14,604 | 375 | (151) |
Expected participants contributions | (6) | (548) | - | (196) |
|
||||
Total | 20,647 | 14,056 | 375 | (347) |
|
Of the cost of the employee pension plan incurred by CPFL Geração, R$ 98 was passed on to CPFL Centrais Elétricas, bearing in mind the transfer of employees previously with CPFL Geração to that company. However CPFL Geração continues to be the sponsor of the fund with respect to the private pension entity that it administers (Fundação Cesp).
Consolidated | ||||||
Current | Long-term | |||||
|
||||||
March | December | March | December | |||
31, 2004 | 31, 2004 | 31, 2004 | 31, 2004 | |||
ICMS (State VAT) | 235,073 | 232,062 | - | - | ||
PIS (Tax on Revenue) | 9,335 | 9,607 | 2,767 | 2,902 | ||
COFINS (Tax on Revenue) | 40,043 | 44,970 | 12,744 | 14,170 | ||
INSS (Social Security Contribution) | 3,369 | 4,103 | - | - | ||
Government Severance Indemnity Fund for Employees FGTS | 65 | 78 | - | - | ||
Income Tax - IRPJ | 76,896 | 76,221 | 47,976 | 51,052 | ||
Social Contribution Tax - CSLL | 26,641 | 23,241 | 17,272 | 18,379 | ||
Other | 6,992 | 19,192 | - | - | ||
Total | 398,414 | 409,474 | 80,759 | 86,503 | ||
The amounts reported under long-term refer to deferred taxes levied on the following assets: (i) Extraordinary Tariff Adjustment RTE, (ii) Regulatory Asset referring to PIS and COFINS, and (iii) Effects of the Tariff Review at the subsidiaries. These amounts are considered payable by the subsidiaries to the extent that the amount of the principal is realized.
Consolidated | ||||
March 31, 2005 | December 31, 2004 | |||
Accrued |
Escrow Deposits |
Accrued |
Escrow Deposits | |
Labor | ||||
Other | 59,760 | 31,725 | 63,743 | 34,865 |
Civil | ||||
General Damages | 7,573 | 2,009 | 8,151 | 1,444 |
Tariff Increase | 29,261 | 10,723 | 28,612 | 10,945 |
Energy Purchased | 72,294 | 51,421 | 49,862 | 31,491 |
Other | 8,871 | 3,117 | 8,967 | 3,078 |
117,999 | 67,270 | 95,592 | 46,958 | |
Tax | ||||
FINSOCIAL | 17,294 | 48,941 | 17,201 | 48,677 |
PIS | 11,378 | - | 11,321 | - |
COFINS | 84,674 | 2,317 | 84,588 | 2,317 |
Income tax | 22,493 | 6,711 | 20,492 | 4,500 |
Other | 9,509 | 8,079 | 11,099 | 8,079 |
145,348 | 66,048 | 144,701 | 63,573 | |
Total | 323,107 | 165,043 | 304,036 | 145,396 |
The reserve for contingencies was made based on an appraisal of the risk of losing litigation to which the Company and its subsidiaries are parties, whose likelihood of loss is probable in the opinion of the legal advisers and the management of the Company and its subsidiaries.
The movements of the Reserve for Contingencies, comprised between December 31, 2004 and March 31, 2005 is as follows:
Consolidated | ||||
Description | Labor | Civil | Tax | Total |
Balance as of December 31, 2004 | 63,743 | 95,592 | 144,701 | 304,036 |
Accrued for the period | 2,936 | 22,824 | 647 | 26,407 |
Payments for the period | (6,919) | (417) | - | (7,336) |
Balance as of March 31, 2005 | 59,760 | 117,999 | 145,348 | 323,107 |
Possible losses: The Company and its subsidiaries are parties to other suits in which management, supported by its legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive base in these cases. These issues do not yet represent a tendency for the decisions by the courts or any other decision on similar cases considered to be probable or remote. The claims related with possible losses as of March 31, 2005 were represented as follows: (i) R$ 66,802 referring to labor cases; (ii) R$ 78,869 referring to civil cases basically represented by personal injuries; and (iii) R$ 151,484 referring to claims related with tax issues, principally Income Tax, PIS and COFINS.
Management of the Company and its subsidiaries, based on the opinion of the legal advisers, considers that there are no significant risks that are not covered by sufficient provisions in the financial statements or that could result in a significant impact on future results.
Consolidated | ||
March | December 31, | |
31, 2005 | 2004 | |
Current | ||
Consumers and Concessionaires | 40,631 | 39,073 |
Tariff review (note 3) | 78,977 | - |
Low Income Consumer Subsidy | 5,637 | 5,175 |
Advances | 16,006 | 17,115 |
Interest on Compulsory Loan | 6,296 | 4,950 |
Emergency Capacity Charge - ECE | 33,589 | 34,313 |
Emergency Energy Purchase Charge - EEE | 885 | 886 |
Other | 15,904 | 14,806 |
Total | 197,925 | 116,318 |
Long-term | ||
Funds for Capital Increase | 5,456 | 5,456 |
Financial Compensation - 2003 Tariff Review (note 3) | 42,124 | 71,113 |
Fund for Reversal | 13,987 | 13,987 |
Other | 998 | 1,055 |
Total | 62,565 | 91,611 |
All the Company's shares are common shares, with no par value distributed as follows:
Shareholdings | ||||
|
||||
March 31, 2005 | December 31, 2004 | |||
Shareholders | Common Shares |
Interest % |
Common Shares |
Interest % |
VBC Energia S.A. | 170,214,676 | 37.69 | 170,214,676 | 37.69 |
521 Participações S.A. | 149,230,369 | 33.04 | 149,230,369 | 33.04 |
Bonaire Participações S.A. | 61,503,529 | 13.62 | 61,503,529 | 13.62 |
BNDES Participações S.A. | 23,005,251 | 5.09 | 23,005,251 | 5.09 |
Other Shareholders | 47,634,152 | 10.55 | 47,636,252 | 10.55 |
Board Members and Statutory Directors | 40,792 | 0.01 | 38,692 | 0.01 |
Total | 451,628,769 | 100.00 | 451,628,769 | 100.00 |
Consolidated | ||||||
No. of Consumers (**) | GWh | R$ thousands | ||||
Revenue from electric energy operations(*) | March |
March |
March |
March |
March |
March |
31, 2005 |
31, 2004 |
31, 2005 |
31, 2004 |
31, 2005 |
31, 2004 | |
Consumer class | ||||||
Residential | 4,709 | 4,588 | 2,163 | 2,091 | 848,445 | 738,739 |
Industrial | 141 | 103 | 4,058 | 4,223 | 737,981 | 680,267 |
Commercial | 442 | 431 | 1,341 | 1,242 | 442,568 | 374,339 |
Rural | 231 | 226 | 406 | 381 | 69,819 | 60,163 |
Public Administration | 36 | 36 | 182 | 170 | 55,718 | 46,635 |
Public Lighting | 2 | 1 | 273 | 266 | 54,656 | 48,891 |
Public Service | 6 | 6 | 343 | 339 | 73,178 | 62,608 |
Billed Supplies | 5,567 | 5,391 | 8,766 | 8,712 | 2,282,365 | 2,011,642 |
Own Consumption | - | - | 7 | 6 | - | - |
Unbilled Supplies (Net) | - | - | - | 26,333 | (8,503) | |
Emergency Charges - ECE/EAEE | - | - | - | - | 70,937 | 98,430 |
Realization of Extraordinary Tariff | ||||||
Adjustment (note 3) | - | - | - | - | (59,960) | (52,891) |
Realization of Free Energy (note 3) | - | - | - | - | (22,483) | (20,591) |
Realization of Regulatory Asset TUSD | - | (608) | - | |||
TUSD Review 2003 | ||||||
Review - Tariff Increase (note 3) | - | - | - | - | (26,490) | 18,802 |
ELECTRICITY SALES TO FINAL CONSUMERS | 5,567 | 5,391 | 8,773 | 8,718 | 2,270,094 | 2,046,889 |
Furnas Centrais Elétricas S.A. | 746 | 754 | 73,680 | 65,174 | ||
Other Concessionaires and Licensees | 490 | 174 | 28,958 | 10,793 | ||
Short-term Electric Energy | 112 | 213 | 1,736 | 6,333 | ||
ELECTRICITY SALES TO DISTRIBUTORS | 1,348 | 1,141 | 104,374 | 82,300 | ||
Revenue from Network Usage Charge | 95,318 | 35,189 | ||||
Low Income Consumer Subsidy (note 3) | 6,679 | 3,110 | ||||
Other Revenues and Income | 24,001 | 21,792 | ||||
OTHER OPERATING REVENUES | 125,998 | 60,091 | ||||
Total | 10,121 | 9,859 | 2,500,466 | 2,189,280 | ||
(*)Number of
consumers and GWh information, not examined by the independent auditors
(**) Represents active
customers (customers connected to the distribution network)
Consolidated | ||||
GWh(*) | R$ thousands | |||
Electricity Purchased for Resale | March 31, 2005 | March 31, 2004 | March 31, 2005 | March 31, 2004 |
|
||||
Itaipú Binacional | 2,578 | 2,613 | 232,635 | 235,783 |
Furnas Centrais Elétricas S.A. | 615 | 1,235 | 51,027 | 96,598 |
CESP - Cia. Energética de São Paulo | 1,255 | 1,398 | 65,045 | 95,775 |
Cia. de Geração de Energia Elétrica do | ||||
Tietê | 305 | 557 | 23,868 | 40,775 |
Duke Energy Inter. Ger. Paranapanema S.A. | 542 | 578 | 44,519 | 56,747 |
Tractebel Energia S.A. | 2,101 | 1,525 | 174,998 | 128,236 |
Auction of energy | 347 | - | 19,947 | - |
Petrobrás | 1,766 | - | 125,845 | - |
EMAE - Empresa Metropolitana de Águas e | ||||
Energia | 50 | 100 | 4,018 | 7,235 |
Cia. Estadual Energia Elétrica - CEEE | 38 | 70 | 2,249 | 3,996 |
AES Uruguaiana Ltda. | 215 | 228 | 25,892 | 20,010 |
Co-Generators | 22 | 33 | 1,935 | 3,080 |
Electric Energy Selling Market - CCEE | 117 | - | 1,484 | 1,901 |
Other | 611 | 1,577 | 43,721 | 81,511 |
Subtotal | 10,562 | 9,914 | 817,183 | 771,647 |
Deferment/Amortization - CVA (note 9) | (7,834) | 12,012 | ||
Credit for PIS/COFINS IBRACON | ||||
Instruction as of June 22, 2004 | (93,324) | (63,085) | ||
Subtotal | 716,025 | 720,574 |
Electricity Network Usage Charge | ||
Basic Network Charges | 123,725 | 111,850 |
Charges for Transmission from Itaipu | 13,691 | 12,558 |
Connection Charges | 18,639 | 15,853 |
System Service Charges - ESS | 5,625 | 4,418 |
Subtotal | 161,680 | 144,679 |
Deferment/Amortization - CVA | 64,787 | (20,147) |
Credit for PIS/COFINS | (22,893) | (8,706) |
Subtotal | 203,574 | 115,826 |
Total | 919,599 | 836,400 |
(*) Information not examined by the independent auditors
Parent company | Consolidated | |||
March | March | March | March | |
31, 2005 | 31, 2004 | 31, 2005 | 31, 2004 | |
Selling Expenses | ||||
Personnel | - | - | 8,493 | 7,307 |
Material | - | - | 615 | 433 |
Outsourced Services | - | - | 9,764 | 9,502 |
Allowance for Doubtful Accounts | - | - | 11,592 | 11,088 |
Depreciation and Amortization | - | - | 1,336 | 912 |
Collection Charge | - | - | 10,213 | 9,997 |
Other | - | - | 1,825 | 570 |
Total | - | - | 43,838 | 39,809 |
General and Administrative Expenses | ||||
Personnel | 49 | 36 | 18,705 | 18,536 |
Employee Pension Plans | - | - | 195 | 677 |
Material | 4 | 43 | 932 | 718 |
Outsourced Services | 767 | 1,323 | 23,218 | 21,268 |
Leases and Rentals | - | - | 1,465 | 1,359 |
Depreciation and Amortization | - | - | 6,520 | 4,910 |
Publicity and Advertising | 546 | 45 | 1,308 | 997 |
Legal, Judicial and Indemnities | 20 | 21 | 8,025 | 3,899 |
Donations, Contributions and Subsidies | - | - | 1,114 | 1,391 |
PERCEE | - | - | 908 | 4,531 |
Other | 101 | 3,175 | 5,135 | 9,015 |
Total | 1,487 | 4,643 | 67,525 | 67,301 |
Other Operating Expenses | ||||
Inspection Fee | - | - | 3,603 | 2,346 |
Energy Efficiency Research | - | - | 5,550 | 3,047 |
Total | - | - | 9,153 | 5,393 |
For the parent company, in the item other general and administrative expenses, the amount of R$ 2,683 as of March 31, 2004 refers to expenses related with the issue of debentures.
Parent company | Consolidated | |||
March | March | March | March | |
Financial Income | 31, 2005 | 31, 2004 | 31, 2005 | 31, 2004 |
Income from Temporary Cash Investments | 8,380 | 6,097 | 27,111 | 12,285 |
Hedge Operations | - | - | 711 | - |
Arrears Charges | - | - | 19,025 | 18,062 |
Interest on Prepayments of IRPJ and CSLL | 377 | 262 | 850 | 1,132 |
Monetary Variations | - | - | 3,496 | 6,056 |
Interest CVA and Parcel "A" | - | - | 35,217 | 29,235 |
Interest from Extraordinary Tariff Adjustment | - | - | 27,327 | 31,346 |
Interest on Intercompany Loans | 1,100 | 4,719 | - | 590 |
Other | 419 | 219 | 13,710 | 1,489 |
Subtotal | 10,276 | 11,297 | 127,447 | 100,195 |
Financial Expense | ||||
Debt Charges | (6,237) | (40,916) | (147,921) | (164,316) |
Banking Expenses | (737) | (1,370) | (12,175) | (12,838) |
Monetary variations | - | (701) | (52,214) | (71,950) |
Amortization of Deferred Exchange Variation | - | - | - | (2,500) |
Interest on Intercompany Loans | - | - | - | (194) |
Credit for PIS/COFINS | - | - | 2,180 | 10,043 |
Other | (9) | (85) | (8,346) | (4,655) |
Subtotal | (6,983) | (43,072) | (218,476) | (246,410) |
Amortization of Goodwill | (13,437) | (18) | (28,362) | (41,019) |
Total | (20,420) | (43,090) | (246,838) | (287,429) |
Net Financial Expense | (10,144) | (31,793) | (119,391) | (187,234) |
CONSIDERATIONS ON RISKS
The businesses of the Company and its subsidiaries basically comprise the sales of energy to final consumers, as public service utilities, whose activities and tariffs are regulated by ANEEL.
The principal market risk factors that affect business are related basically to fluctuations in exchange rates and interest, credit, energy shortages, and anticipation of debts. The Company and its subsidiaries manage these risks in such a way as to minimize them by contracting hedge/swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
VALUATION OF FINANCIAL INSTRUMENTS
The Company and its subsidiaries maintain operating and financial policies and strategies aimed at ensuring the liquidity, security and profitability of their assets. As a result, control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to those practiced in the market.
As of March 31, 2005, the principal financial asset and liability instruments of the company and its subsidiaries are described in the notes cash and cash equivalents, regulatory assets and liabilities, other receivables, loan and financing, debentures and investments.
The market value of operations recorded as cash and cash equivalents and investments in subsidiaries that possess stock traded in the capital markets approximate to the values reported in the balance sheet. In the case of operations with no similar transactions in the market, principally related with the emergency electricity rationing program, regulatory aspects and credits receivable from CESP, the Company assumed that the market value corresponds to the book value.
The estimated market value of the Company's financial instruments was prepared based on models that discount future cash flows to present value, comparison with similar transactions contracted on dates close to the closing date of the interim financial statements and fiscal year and comparisons with average market parameters. The respective carrying values, compared with market fundraising rates as of March 31, 2005 and December 31, 2004, are as follows:
Parent company | ||||
March 31, 2005 | December 31, 2004 | |||
Book Value | Fair Value | Book Value | Fair Value | |
Loans and Financing | 108,403 | 123,607 | 109,732 | 132,885 |
Derivatives | 23,197 | 24,425 | 20,112 | 19,856 |
Total | 131,600 | 148,032 | 129,844 | 152,741 |
Consolidated | ||||
March 31, 2005 | December 31, 2004 | |||
Book Value | Fair Value | Book Value | Fair Value | |
Loans and Financing | 3,041,114 | 2,991,557 | 3,048,662 | 2,888,108 |
Debentures | 2,065,073 | 2,078,358 | 1,996,697 | 2,005,942 |
Derivatives | 79,952 | 76,487 | 87,752 | 75,072 |
Total | 5,186,139 | 5,146,402 | 5,133,111 | 4,969,122 |
Parent company | Consolidated | |||
March 31, 2005 | March 31, 2004 | March 31, 2005 | March 31, 2004, | |
OPERATING CASH FLOW | ||||
Income (loss) for the period | 165,646 | (11,959) | 165,646 | (11,959) |
ADJUSTMENTS TO RECONCILE INCOME (LOSS) TO CASH | ||||
DERIVED FROM OPERATIONS | ||||
Non-controlling shareholders' interest | - | - | 8,247 | 450 |
Extraordinary Tariff Adjustment - monetary restatement | - | - | (44,066) | (44,321) |
Tariff Review -2003 | - | - | 27,098 | (18,802) |
Other items of tariff increase 2005 | - | - | (16,875) | - |
Regulatory Asset - PIS/COFINS Change in legislation | - | - | (13,955) | - |
Low Income Consumers Subsidy | - | - | (6,679) | - |
Depreciation and amortization | 13,437 | 18 | 104,654 | 199,820 |
Provision for contingencies | - | - | 19,166 | 21,704 |
Interest and monetary restatement | 472 | 40,173 | 13,287 | 60,090 |
Unrealized losses (gains) on derivative instruments | 3,085 | - | (7,801) | 21,294 |
Cost of Pension Plan | - | - | 31,537 | 49,539 |
Equity gain (loss) | (177,700) | (24,477) | - | - |
Loss (gain) on the write-off of permanent assets | - | - | 1,032 | 1,210 |
Realization (recognition) of tax credits | - | - | 15,757 | (16,411) |
Other | - | - | (419) | 1,941 |
REDUCTION (INCREASE) IN OPERATING ASSETS | ||||
- Consumers, concessionaires and licensees | - | - | 5,335 | 95,624 |
- Other receivables | - | - | 12,201 | 9,228 |
- Recoverable Taxes | 4,365 | (2,479) | (26,732) | 85,156 |
- Inventories | - | - | (468) | (57) |
- Deferment of tariff costs | - | - | 11,968 | (113,271) |
- Judicial deposits | - | - | (19,647) | (16,540) |
- Affiliates, subsidiaries and controlling companies | - | (4,719) | - | - |
- Other operating assets | - | 2,683 | 9,580 | 10,633 |
REDUCTION (INCREASE) IN OPERATING LIABILITIES | ||||
- Suppliers | (2,945) | (54) | 2,343 | (25,489) |
- Taxes and contributions | (3,861) | 178 | (11,059) | (110,156) |
- Payroll | 13 | - | 565 | 396 |
- Deferment of tariff costs | - | - | (11,050) | 41,409 |
- Other liabilities with private pension entity | - | - | (35,031) | (30,688) |
- Interest on debts | (1,801) | - | 68,261 | 82,110 |
- Loan and financing - Incorporated Interest | - | - | 31,030 | 37,404 |
- Regulatory charges | - | - | 4,927 | 25,921 |
- Affiliates, subsidiaries and controlling companies | - | - | - | 807 |
- Other liabilities | 1 | 2 | 7,659 | 15,853 |
CASH FLOW PROVIDED BY (USED IN) FROM OPERATIONS | 712 | (634) | 346,511 | 372,895 |
INVESTMENTS | ||||
- Dividends received | ||||
- Acquisitions of equity interests | 143,963 | - | - | - |
- Acquisitions of fixed assets | - | - | (100) | - |
- Special obligations | - | - | (129,492) | (120,149) |
- Additions to deferred charges | - | - | 2,894 | 8,498 |
- Sale value of fixed assets | (96) | - | (1,525) | 60 |
- Financial investments | - | - | 1,224 | 1,901 |
GENERATION (USED IN) OF CASH IN INVESTMENTS | - | 12,120 | - | 12,120 |
143,867 | 12,120 | (126,999) | (97,570) | |
FINANCING | ||||
- Financing and debentures | - | 115,644 | 145,343 | 372,941 |
- Amortization of principal of loans, financing and debentures | - | - | (211,878) | (253,559) |
- Dividends paid | - | - | (2,803) | - |
- Capitalization | - | 136,984 | - | 7,532 |
GENERATION (UTILIZATION) OF CASH IN FINANCING | 252,628 | (69,338) | 126,914 | |
INCREASE IN CASH AND CASH EQUIVALENTS | 144,579 | 264,114 | 150,174 | 402,239 |
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 186,385 | 81,338 | 817,724 | 374,612 |
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS | 330,964 | 345,452 | 967,898 | 776,851 |
SUPPLEMENTARY INFORMATION | ||||
Taxes paid | - | - | 112,282 | 82,813 |
Interest paid | 3,985 | - | 64,446 | 38,303 |
3,985 | - | 176,728 | 121,116 | |
(a) Subscription bonuses IFC
On April 27, 2005, the IFC International Finance Corporation notified its intent to exercise its rights derived from the Subscription Bonuses issued by the Company in favor of the IFC on December 5, 2003. According to the notification of exercise, the IFC will initially subscribe 1,440,409 common shares, at the price of R$ 17.57 per share, totaling a capital increase of R$ 25,308 to be issued within a 10-day period from the date of receipt of notification of the exercise.
The IFC will subscribe these shares by converting part of the loan of US$ 40 million made by the Company, under the terms of the Investment Agreement signed on June 25, 2003. The IFC also informed its intention to exercise the remaining amount of the Subscription Bonuses, also by means of conversion of the loan, within the next 12 months
(b) BNDES FINEM Loans
On April 22, 2005, the subsidiary CPFL Paulista obtained the release of funding from the BNDES, referring to the first installment in the amount of R$ 89,022, which forms part of a line of credit from the BNDES FINEM totaling R$ 240,856. The remaining balance is planned to be released quarterly, until reach the total amount, and up to December of 2006.
(c) Emergency Capacity Charge
As from April 20, 2005 there was an 11% reduction in the value of the Emergency Capacity Charge (ECE) charged on electricity bills. As approved by the ANEEL through Homologation Resolution 108, dated April 18, 2005, the referring charge will be reduced from R$ 0.0067 per kilowatt-hour (kWh) to R$ 0.0060/kWh.
The emergency capacity charge was created by Law 10,438/02 for the purpose of avoiding risks of energy shortages. Its collection is used to cover the risks of contracting the emergency thermopower plants installed in the country, available to generate energy in the case of need. All residential consumers classified as low income are exempt from paying this charge.
(d) Issue of Debentures - RGE
In an Extraordinary Shareholders Meeting held on April 13, 2005, the shareholders of the indirect subsidiary RGE resolved, by unanimous decision and without any restrictions, to issue regular debentures, for public subscription, of the unsecured type, not convertible into shares, with the following characteristics:
(e) Energy purchase and sale auction (not examined by the independent auditors)
The subsidiaries CPFL Paulista and CPFL Piratininga, as concessionaires of the public electric energy distribution service, participated on April 2, 2005 in the second electric energy auction as energy purchasers and acquired energy through contracts with a supply period of 8 years beginning 2008. The following table shows the accumulated amounts of energy and average purchasing price of the contracts for the years from 2005 to 2009, also including purchases made in the auction realized as December 2004:
CPFL Paulista | |||||
2005
|
2006
|
2007
|
2008
|
2009
|
|
|
|
|
|
|
|
Amount purchased at the auction (average MW) |
112,761
|
296,222
|
318,206
|
440,110
|
440,110
|
Average price ( R$/MWh) (*) |
57,51
|
63,59
|
64,41
|
69,60
|
69,60
|
Average of initial contracts in January 2005 (R$/MWh) |
75,26
|
-
|
-
|
-
|
-
|
CPFL Piratininga | |||||
2005
|
2006
|
2007
|
2008
|
2009
|
|
|
|
|
|
|
|
Amount purchased at the auction (average MW) |
59,348
|
117,138
|
117,138
|
154,386
|
154,386
|
Average price ( R$/MWh) (*) |
57,51
|
62,35
|
62,35
|
67,37
|
67,37
|
Average of initial contracts in January 2005 (R$/MWh) |
87,81
|
-
|
-
|
-
|
-
|
(*) price basis = January, 2005 |
The subsidiary RGE did not take part in the energy purchase auctions.
The energy supply companies at the auction are: CEEE, CEMIG, CESP, CHESF, COPEL GERAÇÃO, DUKE, ELETRONORTE, EMAE, ESCELSA, FURNAS, LIGHT and TRACTEBEL.
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
(Nonfinancial data not reviewed by the independent auditors)
CPFL Energia, as a non-operating holding, does not have its own cash flow generation. Therefore, to manage its investments, the company directly depends on the results from operations of its subsidiaries, dividends received, resources from its shareholders and funding obtained in capital markets.
In the first quarter of 2005, there was a recovery in results when compared to the first quarter of 2004 mainly due to improvement in financial results and in results of the companies which CPFL Energia holds a share interest, as follows.
Financial Results
Net financial result for the three month ended March 31, 2005 compared to the same period of previous year, presented a positive variation of R$ 21,649, as follows:
Parent Company
|
||
Financial Revenues |
3/31/2005
|
3/31/2004
|
|
|
|
Interest on Market Securities |
8,380
|
6,097
|
Interest on Income tax/Social Contribution prepayment |
377
|
262
|
Interest on Intercompany Loans |
1,100
|
4,719
|
Others |
419
|
219
|
|
|
|
Subtotal |
10,276
|
11,297
|
|
|
|
Financial Expenses | ||
Loans and Financing Charges |
(6,237)
|
(40,916)
|
Banking Fees |
(737)
|
(1,370)
|
Monetary Variation |
-
|
(701)
|
Goodwill Amortization |
(13,437)
|
(18)
|
Others |
(9)
|
(85)
|
|
|
|
Subtotal |
(20,420)
|
(43,090)
|
|
|
|
Financial Results |
(10,144)
|
(31,793)
|
|
|
A 52.61% reduction in financial expenses is mainly a result of: (i) reduction of indebtedness level, which allowed a R$ 34,679 improvement partially compensated with (ii) an increase of goodwill amortization expenses due to funding concepts in accordance to instruction 319 from CVM by controlled companies, in R$ 13,419.
Subsidiaries Results:
Income from Subsidiaries is related to their performance:
Controlled Companies | 3/31/2005 | 3/31/2004 | Variation |
|
|
|
|
CPFL Paulista | 115,385 | (22,493) | 137,878 |
CPFL GeraÇão | 23,437 | 16,071 | 7,366 |
CPFL Brasil | 38,878 | 30,899 | 7,979 |
|
|
|
|
Total | 177,700 | 24,477 | 153,223 |
|
|
|
Subsidiaries results presented a R$ 153,223 increase in the first quarter of 2005, corresponding to 625.99% higher than the results reported in the same period of previous year, basically due to: (i) remarkable improvement in CPFL Paulista of R$ 137,878 as result of reduction in goodwill amortization expenses from its investments as a consequence of the change in the curve and in amortization criteria, as well as higher average consumption of energy sold, restriction of operating expenses and reduction of financial expenses; (ii) positive result of CPFL Geração, as result of decrease in its financial expenses, associated with its affiliates performance - CPFL Centrais Elétricas, Semesa and Ceran; and (iii) positive effect of CPFL Brasil, as consequence of the operating growth in energy sales to free market costumers and to other concessionaries and permittees.
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 03/31/2005 | 4 - 12/31/2004 |
1 | Total assets | 12,878,569 | 12,618,121 |
1.01 | Current assets | 3,467,040 | 3,222,665 |
1.01.01 | Cash and cash equivalents | 967,898 | 817,724 |
1.01.02 | Credits | 2,355,796 | 2,239,027 |
1.01.02.01 | Consumers, concessionaries and permittees | 1,613,304 | 1,572,487 |
1.01.02.02 | Other receivables | 69,845 | 68,944 |
1.01.02.03 | Recoverable taxes | 188,953 | 174,663 |
1.01.02.04 | Allowance for doubtful accounts | (47,550) | (50,420) |
1.01.02.05 | Deferred cost variations | 521,490 | 463,928 |
1.01.02.06 | Prepaid expenses | 9,754 | 9,425 |
1.01.03 | Inventories | 8,043 | 7,575 |
1.01.04 | Other | 135,303 | 158,339 |
1.02 | Noncurrent assets | 2,649,813 | 2,670,139 |
1.02.01 | Other Credits | 2,524,890 | 2,572,439 |
1.02.01.01 | Consumers, concessionaries and permittees | 579,957 | 582,290 |
1.02.01.02 | Other receivables | 112,153 | 125,259 |
1.02.01.03 | Escrow deposits | 165,043 | 145,396 |
1.02.01.04 | Securities | 850 | 850 |
1.02.01.05 | Recoverable taxes | 45,993 | 33,551 |
1.02.01.06 | Deferred tax credits | 1,033,691 | 1,055,675 |
1.02.01.07 | Deferred cost variations | 524,537 | 580,232 |
1.02.01.08 | Prepaid expenses | 62,666 | 49,186 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 124,923 | 97,700 |
1.03 | Permanent assets | 6,761,716 | 6,725,317 |
1.03.01 | Investments | 2,804,359 | 2,841,132 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Subsidiaries | 1,990,683 | 2,019,045 |
1.03.01.02.01 | Goodwill or negative goodwill | 1,990,683 | 2,019,045 |
1.03.01.03 | Other investments | 813,676 | 822,087 |
1.03.01.03.01 | Leased assets | 783,325 | 791,835 |
1.03.01.03.02 | Other | 30,351 | 30,252 |
1.03.02 | Property, plant and equipment | 3,915,342 | 3,826,864 |
1.03.02.01 | Property, plant and equipment | 4,518,980 | 4,414,917 |
1.03.02.02 | (-) Special obligation | (603,638) | (588,053) |
1.03.03 | Deferred charges | 42,015 | 57,321 |
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 03/31/2005 | 4 - 12/31/2004 |
2 | Total liabilities and shareholders' equity | 12,878,569 | 12,618,121 |
2.01 | Current liabilities | 3,208,779 | 2,997,243 |
2.01.01 | Loans and financing | 984,731 | 904,321 |
2.01.01.01 | Debt charges | 50,374 | 39,748 |
2.01.01.02 | Loans and financing | 934,357 | 864,573 |
2.01.02 | Debentures | 405,881 | 355,992 |
2.01.02.01 | Debenture charges | 147,446 | 98,490 |
2.01.02.02 | Debentures | 258,435 | 257,502 |
2.01.03 | Suppliers | 636,222 | 663,857 |
2.01.04 | Taxes and payroll charges | 398,414 | 409,474 |
2.01.05 | Dividends and interest on capital | 155,840 | 158,644 |
2.01.06 | Accrued liabilities | 15,331 | 5,284 |
2.01.06.01 | Employee Profit Sharing | 15,331 | 5,284 |
2.01.07 | Related parties | 0 | 0 |
2.01.08 | Other | 612,360 | 499,671 |
2.01.08.01 | Payroll | 3,392 | 3,792 |
2.01.08.02 | Employee pension plans | 108,555 | 100,530 |
2.01.08.03 | Regulatory charges | 66,430 | 61,504 |
2.01.08.04 | Estimated obligation | 24,548 | 25,935 |
2.01.08.05 | Deferred gains variations | 164,135 | 148,536 |
2.01.08.06 | Derivative contracts | 47,375 | 43,056 |
2.01.08.07 | Other | 197,925 | 116,318 |
2.02 | Long-term liabilities | 5,262,898 | 5,387,878 |
2.02.01 | Loans and financing | 2,056,383 | 2,144,341 |
2.02.02 | Debentures | 1,659,192 | 1,640,705 |
2.02.03 | Accrued liabilities | 323,107 | 304,036 |
2.02.03.01 | Reserve for contingencies | 323,107 | 304,036 |
2.02.04 | Related parties | 0 | 0 |
2.02.05 | Other | 1,224,216 | 1,298,796 |
2.02.05.01 | Suppliers | 240,377 | 229,874 |
2.02.05.02 | Employee pension plans | 787,378 | 798,903 |
2.02.05.03 | Taxes and payroll charges | 80,759 | 86,503 |
2.02.05.04 | Derivative contracts | 32,577 | 44,696 |
2.02.05.05 | Deferred gains variations | 20,560 | 47,209 |
2.02.05.06 | Other | 62,565 | 91,611 |
2.03 | Deferred income | 0 | 0 |
2.04 | Minority interest | 145,264 | 137,018 |
2.05 | Shareholders' equity | 4,261,628 | 4,095,982 |
2.05.01 | Capital | 4,082,036 | 4,082,036 |
2.05.02 | Capital reserves | 0 | 0 |
2.05.03 | Revaluation reserve | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Revenue reserves | 13,946 | 13,946 |
2.05.04.01 | Legal | 13,946 | 13,946 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | Reserve for contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other revenue reserves | 0 | 0 |
2.05.05 | Accumulated defict | 165,646 | 0 |
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of reais)
1 - CODE | 2 - DESCRIPTION | 3 - 01/01/2005 to 03/31/2005 | 4 - 01/01/2005 to 03/31/2005 | 5 - 01/01/2004 to 03/31/2004 | 6 - 01/01/2004 to 03/31/2004 |
3.01 | 0perating revenue | 2,500,466 | 2,500,466 | 2,189,280 | 2,189,280 |
3.02 | Deductions | (735,750) | (735,750) | (659,716) | (659,716) |
3.02.01 | ICMS (State VAT) | (433,110) | (433,110) | (369,724) | (369,724) |
3.02.02 | PIS (tax on revenues) | (39,486) | (39,486) | (63,759) | (63,759) |
3.02.03 | COFINS (tax on revenues) | (181,269) | (181,269) | (115,709) | (115,709) |
3.02.04 | ISS (service tax) | (161) | (161) | (87) | (87) |
3.02.05 | Contribution to concession reserve fund (RGR) | (10,787) | (10,787) | (12,007) | (12,007) |
3.02.06 | Emergency capacity charges (ECE/EAEE) | (70,937) | (70,937) | (98,430) | (98,430) |
3.03 | Net sales and/or services | 1,764,716 | 1,764,716 | 1,529,564 | 1,529,564 |
3.04 | Cost of sales and/or services | (1,224,780) | (1,224,780) | (1,103,046) | (1,103,046) |
3.04.01 | Electricity cost | (919,599) | (919,599) | (836,400) | (836,400) |
3.04.02 | Personnel | (48,095) | (48,095) | (48,511) | (48,511) |
3.04.03 | Pension | (22,213) | (22,213) | (39,253) | (39,253) |
3.04.04 | Materials | (7,570) | (7,570) | (6,184) | (6,184) |
3.04.05 | Outside services | (20,815) | (20,815) | (17,472) | (17,472) |
3.04.06 | Depreciation and amortization | (66,400) | (66,400) | (61,010) | (61,010) |
3.04.07 | Fuel usage account (CCC) | (76,663) | (76,663) | (58,569) | (58,569) |
3.04.08 | Fuel development account (CDE) | (60,518) | (60,518) | (32,882) | (32,882) |
3.04.09 | Other | (1,845) | (1,845) | (1,525) | (1,525) |
3.04.10 | Services provided by third parties | (1,062) | (1,062) | (1,240) | (1,240) |
3.05 | Gross profit | 539,936 | 539,936 | 426,518 | 426,518 |
3.06 | Operating expenses/income | (241,944) | (241,944) | (390,948) | (390,948) |
3.06.01 | Selling | (43,838) | (43,838) | (39,809) | (39,809) |
3.06.02 | General and administrative | (67,525) | (67,525) | (67,301) | (67,301) |
3.06.03 | Financial | (119,391) | (119,391) | (187,234) | (187,234) |
3.06.03.01 | Financial income | 127,447 | 127,447 | 100,195 | 100,195 |
3.06.03.02 | Financial expenses | (246,838) | (246,838) | (287,429) | (287,429) |
3.06.03.02.01 | Goodwill amortization of investment | (28,362) | (28,362) | (41,019) | (41,019) |
3.06.03.02.02 | Other financial expenses | (218,476) | (218,476) | (246,410) | (246,410) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | (11,190) | (11,190) | (96,604) | (96,604) |
3.06.05.01 | Amortization of goodwill from merger | (2,037) | (2,037) | (91,211) | (91,211) |
3.06.05.02 | Other operating expenses | (9,153) | (9,153) | (5,393) | (5,393) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income from operating | 297,992 | 297,992 | 35,570 | 35,570 |
3.08 | Nonoperating income (expense) | (1,039) | (1,039) | 168 | 168 |
3.08.01 | Income | 377 | 377 | 2,116 | 2,116 |
3.08.02 | Expenses | (1,416) | (1,416) | (1,948) | (1,948) |
3.09 | Income before taxes on income and minority interest | 296,953 | 296,953 | 35,738 | 35,738 |
3.10 | Income tax and social contribution | (95,109) | (95,109) | (52,823) | (52,823) |
3.10.01 | Social contribution tax | (25,661) | (25,661) | (13,620) | (13,620) |
3.10.02 | Income tax | (69,448) | (69,448) | (39,203) | (39,203) |
3.11 | Deferred income tax | (19,791) | (19,791) | 13,708 | 13,708 |
3.11.01 | Deferred Social contribution tax | (4,858) | (4,858) | 4,696 | 4,696 |
3.11.02 | Deferred Income tax | (14,933) | (14,933) | 9,012 | 9,012 |
3.12 | Statutory profit sharing/contributions | (8,160) | (8,160) | (8,132) | (8,132) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | (8,160) | (8,160) | (8,132) | (8,132) |
3.12.02.01 | Extraordinary item | (8,160) | (8,160) | (8,132) | (8,132) |
3.13 | Reversal of interest on own capital | 0 | 0 | 0 | 0 |
3.14 | Minority interest | (8,247) | (8,247) | (450) | (450) |
3.15 | Net income (loss) for the period | 165,646 | 165,646 | (11,959) | (11,959) |
SHARES OUTSTANDING EXCLUDING TREASURY STOCK (in units) | 451,628,769 | 451,628,769 | 4,118,697,977 | 4,118,697,977 | |
EARNINGS PER SHARE | 0.36677 | 0.36677 | |||
LOSS PER SHARE | (0.00290) | (0.00290) |
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER
Analysis of the Results CPFL Energia Consolidated
CONSOLIDATED - R$ thousands | 3/31/2005 | 3/31/2004 | Variation |
GROSS REVENUE | 2,500,466 | 2,189,280 | 14.21 |
DEDUCTIONS | (735,750) | (659,716) | 11.53 |
NET REVENUE | 1,764,716 | 1,529,564 | 15.37 |
ENERGY COST | (919,599) | (836,400) | 9.95 |
Energy Purchased for Resales | (716,025) | (720,574) | (0.63) |
Charges of use of public network system | (203,574) | (115,826) | 75.76 |
GROSS PROFIT | 845,117 | 693,164 | 21.92 |
MARGIN (%) | 52.11 | 54.68 | (4.70) |
OPERATING COST/EXPENSE | (427,734) | (470,360) | (9.06) |
Personnel | (75,293) | (74,354) | 1.26 |
Material | (9,117) | (7,335) | 24.29 |
Third-parties Services | (53,797) | (48,242) | 11.51 |
Other | (52,583) | (49,765) | 5.66 |
Private Pension Fund | (22,408) | (39,930) | (43.88) |
Depreciation and Amortization | (74,256) | (66,832) | 11.11 |
Goodwill Amortization | (2,037) | (91,211) | (97.77) |
CCC Subsidy | (76,663) | (58,569) | 30.89 |
CCE Subsidy | (60,518) | (32,882) | 84.05 |
Services provide by third parties | (1,062) | (1,240) | (14.35) |
SERVICE RESULTS | 417,383 | 222,804 | 87.33 |
FINANCIAL RESULTS | (119,391) | (187,234) | (36.23) |
Revenues | 127,447 | 100,195 | 27.20 |
Expenses | (246,838) | (287,429) | (14.12) |
OPERATING RESULTS | 297,992 | 35,570 | 737.76 |
NON-OPERATING RESULTS | (1,039) | 168 | (718.45) |
Revenues | 377 | 2,116 | (82.18) |
Expenses | (1,416) | (1,948) | (27.31) |
EARNINGS BEFORE TAX AND EXTRAORDINARY ITEMS | 296,953 | 35,738 | 730.92 |
Social Contribution | (30,519) | (8,924) | 241.99 |
Income tax | (84,381) | (30,191) | 179.49 |
PROFIT (LOSS) BEFORE EXTRAORDINARY ITEMS | 182,053 | (3,377) | 5,490.97 |
Extraordinary Item net from effects | (8,160) | (8,132) | 0.34 |
Non-controlling shareholders participation | (8,247) | (450) | 1,732.67 |
NET INCOME (LOSS) IN THE PERIOD | 165,646 | (11,959) | 1,485.12 |
Gross Revenue
In consolidated basis, operating revenues reached R$ 2,500,466 in the first quarter of 2005, representing a 14.21% increase when compared to the same period of previous year.
Main reasons which contributed to this increase was the 2004 tariff readjustments and 2003 repositioning effects from the tariff revisions in distribution companies and the increase of energy sold.
Tariff Revisions and Readjustments
CPFL Paulista
Tariff readjustment of 13.6% was settled in April 2004, with a 1.3% additional referred to the temporarily tariff revision of 2003. As result of repositioning the tariff revision of 2003 in April 2005, as mentioned in Note 3 from Notes to the Interim in the Quarterly Information Report, the controlled company recognized net reduction of revenue of R$ 26,490.
CPFL Pirantinga
The tariff adjustment approved in October 2004 was 14%. As a consequence of the 2003 tariff revision, the subsidiary recognized in the first quarter of 2004 R$ 18,802 as receivable revenue, which was reverted in September 2004, as a result of the tariff repositioning implemented in October 2004 when the regulatory agency reviewed the tariff increase granted in October 2003.
RGE
Controlled company had a 14.4% tariff readjustment in April 2004, with an additional 0.47% related to permanent repositioning from 2003 tariff revision.
Volume of Energy Sold
There was a 2.66% increase in the volume of energy sold in comparison to the same quarter of previous year, with a 8.00% and 3.44% growth in commercial and residential segments, respectively. Besides the recovery of Brazilian Economy, leading to an increase in jobs, income and industrial production, higher temperatures in this quarter when compared to the same quarter of previous year also contributed to the energy consumption growth.
Effects from migration of free consumers are being mitigated through the subsidiary CPFL Brasil, which is a commercialization company, and through the revenue from use electricity network (TUSD). Since these consumers are still connected to their distribution system of the concessionaries which operate in their area, they are billed by the use of distribution network. Revenues Receivable in first quarter of 2005 from the use of electricity network reached R$ 95,318, representing growth of R$ 60,129 when compared to the same period of the previous year.
Energy Cost
In the first quarter of 2005, energy cost reached R$ 919,599, with a 15.37% increase when compared to the same period of previous year.
Main reasons which justify this rise were the increase of 6.54% in the volume of energy purchased; readjustments in purchased energy and charges from the use of transmission and distribution electricity network system, basically impacted by the cost increase in generation and transmission.
Operating Expenses
Manageable operating
expenses represented by personnel, material, third-parties services and other costs,
reached R$ 191,761 in the first quarter of 2005, 5.98% higher than the same period of
previous year. In comparison with inflation (IGP-M reached 11.1% in March 2005 for
the last twelve months), there is a substantial view of company and subsidiaries effort
to control expenses.
Private Pension Fund expenses (Fundação CESP) in the first
quarter of 2005 presented a 43.88% drop when compared to the same quarter of 2004.
This reduction is due to actuarial assumption review regarding the biometric
mortality table and regarding the expected return over assets rate of the fund,
considered in the actuarial estimates.
Goodwill amortization expenses reduction occurred due to changes in the projected return curve and goodwill amortization criteria of subsidiaries CPFL Paulista, CPFL Piratininga, and RGE. These changes resulted in a goodwill amortization reduction of R$ 89,174 when compared to the first quarter of 2004.
Further variation between first quarter of 2005 and 2004 are related to CCC and CDE expenses, which totaled R$ 137,181, presenting a 50% increase, justified by tariffs readjustment and by amortization accounting related to CVA expenses.
Financial Results
Net financial results in this quarter were R$ 119,391, 36.23% lower than the reported in the first quarter of 2004. This reduction is mainly due to: a) increase in financial revenues from higher cash balance; b) reduction in financial expenses as result of lower indebtedness lower IGPM variation in 2005; and c) reduction of the not merged goodwill amortization as a consequence of change in amortization criteria implemented in June 2004.
Net income & EBITDA
Considering the factors mentioned reasons above, net income for the quarter, after the Income Tax and Social Contribution effects reached R$ 165,646, comparing to R$11,959 loss reported by the company in the first quarter of 2004.
Adjusted EBITDA (earnings before financial results, income tax and social contribution, depreciation, amortization, private pension fund and extraordinary item) in the first quarter of 2005 reached R$ 506,889, corresponding to a 20.55% increase over the EBITDA of the same period of previous year.
Main reasons for EBITDA growth were the remarkable increase in energy sales, in addition to tariffs readjustment effects and operating expenses control when compared to the inflation rate in the period.
09.01 HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES
1 - ITEM | 2 - NAME OF SUBSIDIARY/ ASSOCIATED COMPANY |
3 - CNPJ (Federal Tax ID) | 4 - CLASSIFICATION | 5 - PARTICIPATION IN CAPITAL OF INVESTEE - % | 6 - SHAREHOLDERS' EQUITY - % | |
7 - TYPE OF COMPANY | 8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in units) | 9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in units) |
01 | COMPANHIA PAULISTA DE FORÇA E LUZ | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 94.94 |
94.94 |
|
COMMERCIAL, INDUSTRIAL AND OTHER | 31,903,722,885 | 31,903,723 |
02 | CPFL GERAÇÃO DE ENERGIA S.A. | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 97.01 |
97.01 |
|
COMMERCIAL, INDUSTRIAL AND OTHER | 199,351,285,592 | 199,351,285,592 |
03 | CPFL COMERCIALIZAÇÃO BRASIL LTDA | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 |
100.00 |
|
COMMERCIAL, INDUSTRIAL AND OTHER | 300,000 | 300,000 |
15.01 INVESTMENTS
(Not reviewed by independent auditors)
Our principal capital expenditure in the last few years have been for the maintenance and upgrading of our distribution network and generation projects. The following table sets forth our capital expenditure for the three month ended March 31, 2005, as well as the three years ended December 31, 2004. The table does not include the costs of acquiring BAESA, Foz do Chapecó and ENERCAN in 2002.
In million of R$ | ||||
Three month Ended March 31, 2005 |
Year Ended December 31, | |||
2004 | 2003 | 2002 | ||
Distribution | ||||
CPFL Paulista | 32 | 131 | 125 | 121 |
CPFL Piratininga | 12 | 64 | 64 | 44 |
RGE | 17 | 66 | 45 | 53 |
Total distribution | 61 | 261 | 234 | 218 |
Generation | 68 | 343 | 331 | 294 |
Commercialization | 0 | 2 | 0 | 0 |
Total | 129 | 606 | 565 | 512 |
We plan to make capital expenditures totaling approximately R$ 723 million in 2005 and approximately R$ 681 million in 2006. Of total budgeted capital expenditure over this period, R$ 627 million is for distribution and R$ 777 million is for generation.
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers, Board of Directors and Fiscal Committee, and Free Float, as of March 31, 2005:
March 31, 2005 | March 31, 2004 | |||
Shareholders | Common Shares | % | Common Shares | % |
Controlling Shareholders | 380,948,574 | 84.35% | 3,977,852,885 | 96.58% |
Executive Officers | 40,771 | 0.01% | 0 | 0.00% |
Board of Directors | 21 | 0.00% | 22 | 0.00% |
Fiscal Committee | 0 | 0.00% | 0 | 0.00% |
Free Float | 70,639,403 | 15.64% | 140,845,070 | 3.42% |
Total | 451,628,769 | 100.00% | 4,118,697,977 | 100.00% |
The principal shareholders of CPFL Energia S.A. with more than 5% of common shares outstanding on March 31, 2005 are distributed as follows:
March 31, 2005 | ||
Shareholders | Common Shares | % |
VBC Energia S/A | 170,214,676 | 37.69% |
521 Participações S/A | 149,230,369 | 33.04% |
Bonaire Participações S/A | 61,503,529 | 13.62% |
BNDES Participações S/A | 23,005,251 | 5.09% |
Other Shareholders | 47,674,944 | 10.56% |
Total | 451,628,769 | 100.00% |
Shareholders composition of VBC Energia S/A with more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2005.
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(a) | VBC ParticipaÇões S/A | 3,123,550 | 100.00% | 141,061 | 100.00% | 3,264,611 | 100.00% |
|
|
|
|
|
|
||
Other Shareholders | 8 | 0.00% | 0 | 0.00% | 8 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 3,123,558 | 100.00% | 141,061 | 100.00% | 3,264,619 | 100.00% | |
|
|
|
|
|
|
(a) VBC ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(b) | Votorantim Energia Ltda. | 3,166,839,246 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
|
|
|
|
|
|
|
|
(c) | Bradesplan ParticipaÇões S/A | 3,166,839,246 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
|
|
|
|
|
|
|
|
(d) | Camargo Corrêa Energia S/A | 3,166,839,246 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
|
|
|
|
|
|
|
|
Other Shareholders | 7 | 0.00% | 0 | 0.00% | 7 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 9,500,517,745 | 100.00% | 0 | 0.00% | 9,500,517,745 | 100.00% | |
|
|
|
|
|
|
(b) Votorantim Energia Ltda
Shareholders | Quotas | % | |
|
|
|
|
(e) | Votorantim ParticipaÇões S/A | 515,467,904 | 63.87% |
|
|
|
|
(f) | Cia Brasileira de Alumínio | 225,393,870 | 27.93% |
|
|
|
|
(g) | Cia de Luz e ForÇa Santa Cruz | 66,201,356 | 8.20% |
|
|
|
|
Total | 807,063,130 | 100.00% | |
|
|
(c) Bradesplan ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(h) | Bradespar S/A | 948,679,277 | 100.00% | 0 | 0.00% | 948,679,277 | 100.00% |
|
|
|
|
|
|
||
Other Shareholders | 13 | 0.00% | 0 | 0.00% | 13 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 948,679,290 | 100.00% | 0 | 0.00% | 948,679,290 | 100.00% | |
|
|
|
|
|
|
(d) Camargo Corrêa Energia S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(i) | Camargo Corrêa S/A | 129,617,320 | 100.00% | 129,617,312 | 100.00% | 259,234,632 | 100.00% |
|
|
|
|
|
|||
Other Shareholders | 0 | 0.00% | 8 | 0.00% | 8 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 129,617,320 | 100.00% | 129,617,320 | 100.00% | 259,234,640 | 100.00% | |
|
|
|
|
|
(e) Votorantim ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(j) | Hejoassu AdministraÇão S/A | 4,039,553,777 | 98.15% | 0.00% | 4,039,553,777 | 98.15% | |
|
|
|
|
|
|
|
|
Other Shareholders | 76,106,492 | 1.85% | 0.00% | 76,106,492 | 1.85% | ||
|
|
|
|
|
|
|
|
Total | 4,115,660,269 | 100.00% | 0 | 0.00% | 4,115,660,269 | 100.00% | |
|
|
|
|
|
|
(f) Cia Brasileira de Alumínio
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(e) | Votorantim ParticipaÇões S/A | 711,334,410 | 99.74% | 0 | 0.00% | 711,334,410 | 99.74% |
|
|
|
|
|
|
|
|
Other Shareholders | 1,874,557 | 0.26% | 0 | 0.00% | 1,874,557 | 0.26% | |
|
|
|
|
|
|
|
|
Total | 713,208,967 | 100.00% | 0 | 0.00% | 713,208,967 | 100.00% | |
|
|
|
|
|
|
(g) Cia de Luz e ForÇa Santa Cruz
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(f) | Cia Brasileira de Alumínio | 473,174,855 | 99.99% | 38,101,908 | 100.00% | 511,276,763 | 99.99% |
|
|
|
|
|
|
|
|
Other Shareholders | 39,243 | 0.01% | 1 | 0.00% | 39,244 | 0.01% | |
|
|
|
|
|
|
|
|
Total | 473,214,098 | 100.00% | 38,101,909 | 100.00% | 511,316,007 | 100.00% | |
|
|
|
|
|
|
|
(h) Bradespar S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Cidade de Deus Cia Cial de | |||||||
(l) | ParticipaÇões | 5,610,403 | 36.59% | 37,620 | 0.13% | 5,648,023 | 12.92% |
|
|
|
|
|
|
|
|
FundaÇão Bradesco | 2,272,413 | 14.82% | 362,373 | 1.28% | 2,634,786 | 6.03% | |
|
|
|
|
|
|
|
|
(m) | Gespar S/C Ltda | 1,655,108 | 10.79% | 1,516,425 | 5.34% | 3,171,533 | 7.26% |
|
|
|
|
|
|
||
(n) | NCF ParticipaÇões S/A | 2,143,439 | 13.98% | 0 | 0.00% | 2,143,439 | 4.90% |
|
|
|
|
|
|
||
Other Shareholders | 3,651,700 | 23.82% | 26,461,694 | 93.25% | 30,113,394 | 68.89% | |
|
|
|
|
|
|
|
|
Total | 15,333,063 | 100.00% | 28,378,112 | 100.00% | 43,711,175 | 100.00% | |
|
|
|
|
|
|
|
(i) Camargo Corrêa S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(o) | ParticipaÇões Morro Vermelho S/A | 48,938 | 99.98% | 93,099 | 100.00% | 142,037 | 99.99% |
|
|
|
|
|
|
|
|
Other Shareholders | 8 | 0.02% | 1 | 0.00% | 9 | 0.01% | |
|
|
|
|
|
|
|
|
Total | 48,946 | 100.00% | 93,100 | 100.00% | 142,046 | 100.00% | |
|
|
|
|
|
|
|
(j) Hejoassu AdministraÇão S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Espólio de José Ermírio de Moraes Filho | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% | |
|
|
|
|
|
|
|
|
(p) | AEM ParticipaÇões S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
|
|
|
|
|
|
|
|
(q) | ERMAN ParticipaÇões S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
|
|
|
|
|
|
|
|
(r) | MRC ParticipaÇões S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
|
|
|
|
|
|
|
|
Total | 1,600,000 | 100.00% | 0 | 0.00% | 1,600,000 | 100.00% | |
|
|
|
|
|
|
|
(l) Cidade de Deus Cia Cial de ParticipaÇões
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
(s) | Nova Cidade de Deus ParticipaÇões S/A | 2,204,062,098 | 44.22% | 0 | 0.00% | 2,204,062,098 | 44.22% |
|
|
|
|
|
|
|
|
FundaÇão Bradesco | 1,629,622,730 | 32.69% | 0 | 0.00% | 1,629,622,730 | 32.69% | |
|
|
|
|
|
|
|
|
Lia Maria Aguiar | 417,744,408 | 8.38% | 0 | 0.00% | 417,744,408 | 8.38% | |
|
|
|
|
|
|
|
|
Lina Maria Aguiar | 417,744,408 | 8.38% | 0 | 0.00% | 417,744,408 | 8.38% | |
|
|
|
|
|
|
|
|
Other Shareholders | 315,378,856 | 6.33% | 0 | 0.00% | 315,378,856 | 6.33% | |
|
|
|
|
|
|
|
|
Total | 4,984,552,500 | 100.00% | 0 | 0.00% | 4,984,552,500 | 100.00% | |
|
|
|
|
|
|
|
(m) Gespar S/C Ltda
Shareholders | Quotas | % | |
|
|
|
|
Jampur Trading International Soc | |||
Unipessoal Ltda ( 1 ) | 195,895,531 | 99.98% | |
|
|
|
|
Espirito Santo Investimentos S/A | 32,000 | 0.02% | |
|
|
|
|
Total | 195,927,531 | 100.00% | |
|
|
|
(n) NCF ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
FundaÇão Bradesco | 14,331,333 | 25.10% | 50,828,750 | 100.00% | 65,160,083 | 60.38% | |
|
|
|
|
|
|
|
|
Cidade de Deus Cia Cial de | |||||||
(l) | ParticipaÇões | 41,979,583 | 73.53% | 0 | 0.00% | 41,979,583 | 38.90% |
|
|
|
|
|
|
|
|
(s) | Nova Cidade de Deus ParticipaÇões S/A | 777,000 | 1.36% | 0 | 0.00% | 777,000 | 0.72% |
|
|
|
|
|
|
|
|
Total | 57,087,916 | 100.00% | 50,828,750 | 100.00% | 107,916,666 | 100.00% | |
|
|
|
|
|
|
|
(o) ParticipaÇões Morro Vermelho S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Dirce Navarro Camargo Penteado | 0 | 0.00% | 108,000 | 100.00% | 108,000 | 0.82% | |
|
|
|
|
|
|
|
|
Rosana Camargo Arruda Botelho | 4,346,937 | 33.33% | 0 | 0.00% | 4,346,937 | 33.06% | |
|
|
|
|
|
|
|
|
Renata de Camargo Nascimento | 4,346,937 | 33.33% | 0 | 0.00% | 4,346,937 | 33.06% | |
|
|
|
|
|
|
|
|
Regina de Camargo Pires Oliveira Dias | 4,346,935 | 33.33% | 0 | 0.00% | 4,346,935 | 33.06% | |
|
|
|
|
|
|
|
|
Other Shareholders | 191 | 0.00% | 0 | 0.00% | 191 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 13,041,000 | 100.00% | 108,000 | 100.00% | 13,149,000 | 100.00% | |
|
|
|
|
|
|
|
(p) AEM ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Antonio Ermírio de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at AEM ParticipaÇões S.A, corresponding to the totality of his common shares, during his lifetime) | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
|
|
|
|
|
|
||
Other Shareholders | 0 | 0.00% | 900 | 100.00% | 900 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
|
|
|
|
|
|
(q) ERMAN ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Ermírio Pereira de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at ERMAN ParticipaÇões S.A, corresponding to the totality of his common shares, during his lifetime) | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
|
|
|
|
|
|
||
Other Shareholders | 900 | 100.00% | 900 | 0.00% | |||
|
|
|
|
|
|
|
|
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
|
|
|
|
|
|
(r) MRC ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Maria Helena Moraes Scripilliti (although having donated her shares to her direct descendants, the shareholder still detains the voting rights at MRC ParticipaÇões S.A, corresponding to the totality of her common shares, during her lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
|
|
|
|
|
|
||
Other Shareholders | 0 | 900 | 100.00% | 900 | 0.00% | ||
|
|
|
|
|
|
|
|
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
|
|
|
|
|
|
(s) Nova Cidade de Deus ParticipaÇões S/A
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
FundaÇão Bradesco | 85,895,018 | 46.30% | 196,575,069 | 98.35% | 282,470,087 | 73.29 | |
|
|
|
|
|
|
|
|
Elo ParticipaÇões S/A ( 2 ) | 99,616,804 | 53.70% | 0 | 0.00% | 99,916,804 | 25.85% | |
|
|
|
|
|
|
|
|
Caixa Beneficiente Fun.do Bradesco | 0 | 0.00% | 3,301,691 | 1.65% | 3,301,691 | 0.86% | |
|
|
|
|
|
|
|
|
Total | 185,811,822 | 100.00% | 199,876,760 | 100.00% | 385,388,582 | 100.00% | |
|
|
|
|
|
|
|
Shareholders composition of 521 ParticipaÇões S/A with more than 5% of common shares
(voting right), up to the
individuals level, as of March 31, 2005.
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Fundo de Investimento Financeiro BB Renda Fixa IV | 355,004 | 15.70% | 0 | 0.00% | 355,004 | 15.70% | |
|
|
|
|
|
|
|
|
Fundo de Investimento e AÇões BB - Carteira Livre I | 1,906,110 | 84.30% | 0 | 0.00% | 1,906,110 | 84.30% | |
|
|
|
|
|
|
|
|
Other Shareholders | 5 | 0.00% | 0 | 0.00% | 5 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 2,261,119 | 100.00% | 0 | 0.00% | 2,261,119 | 100.00% | |
|
|
|
|
|
|
|
Shareholders composition of Bonaire ParticipaÇões S/A with more than 5% of common
shares (voting right), up to the
individuals level, as of March 31, 2005.
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Energia FIP Fundo de | |||||||
Investimento em AÇões | 66,728,870 | 98.54% | 0 | 0.00% | 66,728,870 | 98,54% | |
|
|
|
|
|
|
|
|
Energia FIA II Fundo de | |||||||
Investimento em AÇões | 991,731 | 1.46% | 0 | 0.00% | 991,731 | 1.46% | |
|
|
|
|
|
|
|
|
Other Shareholders | 7 | 0.00% | 0 | 0.00% | 7 | 0.00% | |
|
|
|
|
|
|
|
|
Total | 67,720,608 | 100.00% | 0 | 0.00% | 67,720,608 | 100.00% | |
|
|
|
|
|
Shareholders composition of BNDES ParticipaÇões S/A with more than 5% of common
shares (voting right), up to the
individuals level, as of March 31, 2005.
Common | Preferred | ||||||
Shareholders | Shares | % | Shares | % | TOTAL | % | |
|
|
|
|
|
|
|
|
Banco Nacional de | |||||||
Desenv.Econômico e Social ( 3 ) | 1 | 100.00% | 0 | 0.00% | 1 | 100.00% | |
|
|
|
|
|
|
|
|
Total | 1 | 100.00% | 0 | 0.00% | 1 | 100.00% | |
|
|
|
|
|
|
|
( 1 ) Foreign capital company.
( 2 ) No shareholder individually reached more than 5% of
the Companys voting right.
( 3 ) State agency Brazilian Federal
17.01 REPORT ON SPECIAL REVIEW-UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders
and Management of
CPFL Energia S.A.
São Paulo SP
1. We have performed a special review of the accompanying interim financial statements of CPFL Energia S.A. and subsidiaries (Company and Consolidated), consisting of the balance sheets as of March 31, 2005, and the related statements of income for the quarter then ended and the performance report, all expressed in Brazilian reais and prepared in accordance with Brazilian accounting practices under the responsibility of the Companys management.
2. The interim financial statements of the subsidiary Rio Grande Energia S.A. RGE as of and for the quarters ended March 31, 2005 and 2004 were reviewed by other independent auditors whose review reports thereon were issued on April 25, 2005 and April 16, 2004, respectively. Those auditors have also audited this subsidiarys balance sheet as of December 31, 2004, and issued an opinion thereon, dated January February 25, 2005. These review reports and opinion thereon contained a qualification with respect to the deferral of net exchange losses. The review report on the interim financial statements as of March 31, 2004, in addition to the qualification mentioned above, contained an emphasis of a matter paragraph on the receivables and payables arising from energy transactions made within the former Wholesale Energy Market MAE, whose financial settlement depended on the final approval from the National Electric Energy Agency (ANEEL) and authorization from MAE. Our review, insofar as it relates to (a) total assets of this subsidiary as of Mach 31, 2005 and December 31, 2004, which represent 9.6% and 9.8%, respectively, of the consolidated total assets; (b) net results for the quarters ended March 31, 2005 and 2004, which represent 6.0% and 75.9%, respectively, of the consolidated total balances, and (c) the investment recorded under the equity method in the Companys financial statements are based solely on the review reports and opinion of those independent auditors.
3. We conducted our review in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council, which consisted principally of (a) inquiries of and discussions with persons responsible for the accounting, financial and operating areas as to the criteria adopted in preparing the interim financial statements, and (b) review of the information and subsequent events that had or might have had material effects on the financial position and results of operations of the Company and its subsidiaries.
4. Based on our special review and on the reports of the other independent auditors, we are not aware of any material modifications that should be made to the financial statements referred to in paragraph 1 for them to be in conformity with Brazilian accounting practices and standards established by the Brazilian Securities Commission (CVM), specifically applicable to the preparation of mandatory interim financial statements.
5. As mentioned in Notes 12 and 13 to the interim financial statements, certain subsidiaries changed as of June 30, 2004 and retroactive to January 1, 2004, the percentage for amortization of goodwill on acquisition of investments and downstream merger, from 10% per year to a variable annual percentage determined based on the future profitability projection during the remaining periods of their concessions. In addition, the balances of goodwill on downstream merger were reclassified from deferred charges to property, plant and equipment.
6. As discussed in Note 3 - item (b) to the interim financial statemetns, the status of the tariff revisions and adjustments of the subsidiaries CPFL Paulista and CPFL Piratininga is as follows: (i) the National Electric Energy Agency (ANEEL) definitively changed, on April 6, 2005, the percentage related to the periodic tariff revision of 2003 for CPFL Paulista. As a result of said ratification, CPFL Paulista recognized in current liabilities the amount of R$ 48,888,000, which will be offset starting on April 8, 2005 in the annual tariff adjustment ratified by ANEEL. In addition, CPFL Paulista recognized the amount of R$ 22,398,000, in long-term assets, related to the calculated difference between the regulatory depreciation rate of 4.64% p.a., used by ANEEL to calculate the quota de reintegração (regulatory depreciation accounting depreciation), and the percentage of 4.85%, calculated by CPFL Paulista based on the information provided to the concession authority. Considering this situation, which will require additional discussions between CPFL Paulista and ANEEL, CPFL Paulistas periodic tariff revision of April 2003 continues to be provisional regarding the regulatory depreciation rate used, although subject to change. (ii) on April 6, 2005, ANEEL established CPFL Paulistas annual adjustment, increasing the average energy tariffs by 17.74%. Due to the constant bases of the ratification of the 2005 tariff adjustment, CPFL Paulista recognized the amount of R$ 16,875,000 in current assets, which includes R$ 13,002,000 related to the refund of PIS and COFINS levied on the external financial effects of the tariff adjustment of April 2004, basically on the amortization of the recoverable cost variations - Portion A (CVA) billed in 2004, which is provisional, and thus subject to change. (iii) ANEEL provisionally changed, on October 18, 2004, the percentage related to the 2003 periodic tariff revision of the subsidiary Companhia Piratininga de Força e Luz, and also provisionally granted the tariff adjustment for application in energy sale tariffs, in the period from October 23, 2004 to October 22, 2005. Considering the provisional nature of this tariff adjustment and revision, they are subject to possible changes upon their definitive ratification.
7. As mentioned in Note 3 to the interim financial statements, the Companys subsidiaries recorded certain regulatory assets related to: (i) refund for changes in the classification of low-income consumers, in the net amount of R$43,417,000 for consolidated, which is recorded in current assets; (ii) Regulatory PIS and COFINS (taxes on revenue) classified in long-term assets, in the amount of R$60,459,000 for consolidated; and (iii) effects of Interministerial Rule No. 361, in the amount of R$24,471,000 for consolidated, classified in current and long-term assets. Said regulatory assets are pending ANEEL ratification and, therefore, are subject to changes from definitive ratification.
8. We had previously audited the Company and consolidated balance sheets as of December 31, 2004, presented for comparative purposes, and our opinion thereon, dated March 3, 2005, contained an emphasis of a matter paragraph similar to paragraphs 5, 6 and 7 above. The statements of operations (Company and Consolidated) for the quarter ended March 31, 2004, presented for comparative purposes, were reviewed by us and our review report thereon, dated April 30, 2004, contained an emphasis of a matter paragraph on transactions within the former Wholesale Energy Market MAE, whose amounts may be subject to change due to lawsuits then pending. This matter and its current status are discussed in Note 5 to the interim individual and consolidated financial statements.
9. The accompanying interim financial statements have been translated into English for the convenience of readers outside Brazil.
São Paulo, April 25, 2005 (except for the matter mentioned in Note 29, item (a), as to which the date is April 27, 2005)
DELOITTE TOUCHE TOHMATSU | José Carlos Amadi |
Auditores Independentes | Engagement Partner |
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
The subsidiary Companhia Paulista de Força e Luz (CPFL Paulista) is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements for the three months period ended March 31, 2005, filed at CVM (Brazilian Securities Commission).
The subsidiary CPFL Geração de Energia S.A., is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements for the three months period ended March 31, 2005, filed at CVM (Brazilian Securities Commission).
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.02 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$, except for per share data)
1 - CODE | 2 - DESCRIPTION | 3 - 01/01/2005 to 03/31/2005 | 4 - 01/01/2005 to 03/31/2005 | 5 - 01/01/2004 to 03/31/2004 | 6 - 01/01/2004 to 03/31/2004 |
3.01 | 0perating revenue | 296,292 | 296,292 | 189,026 | 189,026 |
3.02 | Deductions | (40,027) | (40,027) | (19,760) | (19,760) |
3.02.01 | ICMS (State VAT) | (12,588) | (12,588) | (4,860) | (4,860) |
3.02.02 | PIS (tax on revenues) | (4,888) | (4,888) | (3,146) | (3,146) |
3.02.03 | COFINS (tax on revenues) | (22,518) | (22,518) | (11,725) | (11,725) |
3.02.04 | ISS (service tax) | (33) | (33) | (29) | (29) |
3.03 | Net sales and/or services | 256,265 | 256,265 | 169,266 | 169,266 |
3.04 | Cost of sales and/or services | (195,688) | (195,688) | (122,099) | (122,099) |
3.04.01 | Electricity cost | (193,269) | (193,269) | (120,158) | (120,158) |
3.04.02 | Materials | (265) | (265) | (164) | (164) |
3.04.03 | Outside services | (2,154) | (2,154) | (1,720) | (1,720) |
3.04.04 | Fuel usage account (CCC) | 0 | 0 | (57) | (57) |
3.05 | Gross profit | 60,577 | 60,577 | 47,167 | 47,167 |
3.06 | Operating expenses/income | (1,658) | (1,658) | (353) | (353) |
3.06.01 | Selling | (3,319) | (3,319) | (1,470) | (1,470) |
3.06.02 | General and administrative | 0 | 0 | 0 | 0 |
3.06.03 | Financial | 1,661 | 1,661 | 1,117 | 1,117 |
3.06.03.01 | Financial income | 2,830 | 2,830 | 2,443 | 2,443 |
3.06.03.02 | Financial expenses | (1,169) | (1,169) | (1,326) | (1,326) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income from operating | 58,919 | 58,919 | 46,814 | 46,814 |
3.08 | Nonoperating income (expense) | 0 | 0 | 0 | 0 |
3.08.01 | Income | 0 | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 | 0 |
3.09 | Income before taxes on income and minority interest | 58,919 | 58,919 | 46,814 | 46,814 |
3.10 | Income tax and social contribution | (20,041) | (20,041) | (15,915) | (15,915) |
3.10.01 | Social contribution tax | (5,306) | (5,306) | (4,214) | (4,214) |
3.10.02 | Income tax | (14,735) | (14,735) | (11,701) | (11,701) |
3.11 | Deferred income tax | 0 | 0 | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 0 | 0 |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on own capital | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 38,878 | 38,878 | 30,899 | 30,899 |
SHARES OUTSTANDING EXCLUDING TREASURY STOCK (in units) | 300,000 | 300,000 | 300,000 | 300,000 | |
EARNINGS PER SHARE | 129.59333 | 129.59333 | 102.99667 | 102.99667 | |
LOSS PER SHARE |
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
Operating Revenues
The increase of Operating Revenues in the amount of R$ 296,292 in the first quarter, 2005 (R$ 189,026 in the same period of 2004), is mainly due to the operational growth of energy sales to free customers and other concessionaries and permittees.
In the first quarter, 2005, were commercialized 3,701 GWh, compared to 2,469 GWH registered in the same period of the previous year.
The increase of the net profit in this quarter reaching R$ 38,878 (R$ 30,899 in the same period of 2004) is originated directly by the growth of its operations.
SUMMARY
Group | Table | Description | Page |
01 | 01 | IDENTIFICATION | 1 |
01 | 02 | HEAD OFFICE | 1 |
01 | 03 | INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 | 04 | ITR REFERENCE AND AUDITOR INFORMATION | 1 |
01 | 05 | CAPITAL STOCK | 2 |
01 | 06 | COMPANY PROFILE | 2 |
01 | 07 | COMPANIES NOT INCLUDED FROM THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 | 08 | CASH DIVIDENDS | 2 |
01 | 09 | SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR | 3 |
01 | 10 | INVESTOR RELATIONS OFFICER | 3 |
02 | 01 | BALANCE SHEET - ASSETS | 4 |
02 | 02 | BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY | 5 |
03 | 01 | INCOME STATEMENT | 6 |
04 | 01 | NOTES TO THE INTERIM FINANCE STATEMENTS | 8 |
05 | 01 | COMMENTS ON PERFORMANCE OF THE QUARTER | 38 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 40 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 41 |
07 | 01 | CONSOLIDATED INCOME STATEMENT | 43 |
08 | 01 | COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 45 |
09 | 01 | HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 48 |
15 | 01 | INVESTMENTS | 49 |
16 | 01 | OTHER IMPORTANT INFORMATION ON THE COMPANY | 50 |
17 | 01 | REPORT ON SPECIAL REVIEW-UNQUALIFIED | 57 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 60 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 60 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 | 02 | INCOME STATEMENT OF SUBSIDIARIES | 61 |
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES/AFFILIATED COMPANY | 63 |
CPFL ENERGIA S.A.
| ||
|
By: /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
| |
Name: José Antonio de Almeida Filippo
Title: Chief Financial Officer and Head of Investor Relations
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.