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 | ||
BRAZILIAN SECURITIES COMMISSION (CVM) | ||
QUARTERLY INFORMATION ITR | Brazilian Corporation Law | |
COMMERCIAL, INDUSTRIAL AND OTHER COMPANIES | Date: March 31, 2007 |
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) 353.001.861.33 |
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 ri@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo |
||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, 1755, 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 3756-8777 |
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 |
01.01.2007 | 12.31.2007 | 1 | 01.01.2007 | 03.31.2007 | 4 | 10.01.2006 | 12.31.2006 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 |
||||||
11. PARTNER IN CHARGE Walbert Antonio dos Santos |
12 - CPF (INDIVIDUAL TAX ID) 867.321.888-87 |
1
01.05 - CAPITAL STOCK
Number of Shares (in units) |
1 Current Quarter 03.31.2007 |
2 Previous Quarter 12.31.2006 |
3 Same Quarter of Last Year 03.31.2006 |
Paid-in Capital | |||
1 - Common | 479,756,730 | 479,756,730 | 479,756,730 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 479,756,730 | 479,756,730 | 479,756,730 |
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 3120 Administration and Participation Company - 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 | RCA | 02.12.2007 |
Dividend | 04.27.2007 | ON | 1.5047421610 |
2
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 (IN UNITS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 05.09.2007 |
2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 03/31/2007 | 4 - 12/31/2006 |
1 | Total assets | 6,093,076 | 5,672,472 |
1.01 | Current assets | 770,375 | 918,207 |
1.01.01 | Cash and Banks | 5,821 | 26,393 |
1.01.02 | Credits | 761,998 | 891,463 |
1.01.02.01 | Accounts Receivable | 0 | 0 |
1.01.02.02 | Other receivables | 761,998 | 891,463 |
1.01.02.02.01 | Dividends and interest on shaherolders equity | 694,070 | 824,242 |
1.01.02.02.02 | Financial investments | 29,143 | 28,615 |
1.01.02.02.03 | Recoverable Taxes | 28,932 | 28,655 |
1.01.02.02.04 | Deffered taxes | 9,853 | 9,951 |
1.01.03 | Material and Supplies | 0 | 0 |
1.01.04 | Other | 2,556 | 351 |
1.01.04.01 | Other Credits | 2,556 | 351 |
1.02 | Noncurrent assets | 5,322,701 | 4,754,265 |
1.02.01 | Long-term assets | 176,047 | 177,992 |
1.02.01.01 | Other receivables | 175,740 | 177,685 |
1.02.01.01.01 | Financial investments | 102,043 | 103,901 |
1.02.01.01.02 | Recoverable Taxes | 2,787 | 2,787 |
1.02.01.01.03 | Deferred Taxes | 70,910 | 70,997 |
1.02.01.02 | Related parties | 0 | 0 |
1.02.01.02.01 | Associated companies | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 0 | 0 |
1.02.01.02.03 | Other related parties | 0 | 0 |
1.02.01.03 | Other | 307 | 307 |
1.02.01.03.01 | Escrow deposits | 7 | 7 |
1.02.01.03.02 | Other credits | 300 | 300 |
1.02.02 | Permanent Assets | 5,146,654 | 4,576,273 |
1.02.02.01 | Investments | 5,146,124 | 4,575,504 |
1.02.02.01.01 | Associated companies | 0 | 0 |
1.02.02.01.02 | Associated companies - Goodwill | 0 | 0 |
1.02.02.01.03 | Permanent equity interests | 3,722,908 | 3,126,322 |
1.02.02.01.04 | Permanent equity interests - Goodwill | 1,423,216 | 1,448,410 |
1.02.02.01.05 | Other investments | 0 | 772 |
1.02.02.02 | Property, plant and equipment | 472 | 493 |
1.02.02.03 | Intangible | 0 | 0 |
1.02.02.04 | Deferred charges | 58 | 276 |
4
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 03/31/2007 | 4 - 12/31/2006 |
2 | Total liabilities | 6,093,076 | 5,672,472 |
2.01 | Current liabilities | 730,018 | 782,977 |
2.01.01 | Loans and financing | 0 | 8,406 |
2.01.01.01 | Interest on debts | 0 | 120 |
2.01.01.02 | Loans and financing | 0 | 8,286 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 2,080 | 6,387 |
2.01.04 | Taxes and Social Contributions Payable | 242 | 291 |
2.01.05 | Dividends and Interest on Equity | 726,750 | 726,798 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Related parties | 0 | 0 |
2.01.08 | Other | 946 | 41,095 |
2.01.08.01 | Accrued liabilities | 10 | 45 |
2.01.08.02 | Derivative contracts | 0 | 40,141 |
2.01.08.03 | Other | 936 | 909 |
2.02 | Non-current liabilities | 23,853 | 23,218 |
2.02.01 | Long-term liabilities | 23,853 | 23,218 |
2.02.01.01 | Loans and financing | 0 | 0 |
2.02.01.02 | Debentures | 0 | 0 |
2.02.01.03 | Reserves | 23,853 | 23,218 |
2.02.01.03.01 | Reserve for Contingencies | 23,853 | 23,218 |
2.02.01.04 | Related parties | 0 | 0 |
2.02.01.05 | Advances | 0 | 0 |
2.02.01.06 | Other | 0 | 0 |
2.02.02 | Deferred income | 0 | 0 |
2.04 | Shareholders equity | 5,339,205 | 4,866,277 |
2.04.01 | Capital | 4,734,790 | 4,734,790 |
2.04.01.01 | Capital | 4,734,790 | 4,734,790 |
2.04.02 | Capital reserves | 16 | 16 |
2.04.03 | Revaluation reserves | 0 | 0 |
2.04.03.01 | Own assets | 0 | 0 |
2.04.03.02 | Subsidiary/associated companies | 0 | 0 |
2.04.04 | Profit reserves | 131,471 | 131,471 |
2.04.04.01 | Legal reserves | 131,471 | 131,471 |
2.04.04.02 | Statutory reserves | 0 | 0 |
2.04.04.03 | For contingencies | 0 | 0 |
2.04.04.04 | Unrealized profits | 0 | 0 |
2.04.04.05 | Profit retention | 0 | 0 |
2.04.04.06 | Special Reserve for undistributed dividends | 0 | 0 |
2.04.04.07 | Other Revenue Reserve | 0 | 0 |
2.04.05 | Retained Earnings | 472,928 | 0 |
5
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.01 | Operating revenues | 0 | 0 | 0 | 0 |
3.02 | Deductions from operating revenues | 0 | 0 | 0 | 0 |
3.03 | Net operating revenues | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross operating income | 0 | 0 | 0 | 0 |
3.06 | Operating expenses/income | 471,819 | 471,819 | 310,290 | 310,290 |
3.06.01 | Sales and Marketing | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (5,932) | (5,932) | (3,060) | (3,060) |
3.06.03 | Financial | (18,193) | (18,193) | (5,490) | (5,490) |
3.06.03.01 | Financial income | 8,093 | 8,093 | 20,617 | 20,617 |
3.06.03.01.01 | Other financial income | 8,093 | 8,093 | 20,617 | 20,617 |
3.06.03.02 | Financial expenses | (26,286) | (26,286) | (26,107) | (26,107) |
3.06.03.02.01 | Goodwill amortization | (25,193) | (25,193) | (21,281) | (21,281) |
3.06.03.02.02 | Other financial expenses | (1,093) | (1,093) | (4,826) | (4,826) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
6
1 Code | 2 Description | 3 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.06.06 | Equity in subsidiaries | 495,944 | 495,944 | 318,840 | 318,840 |
3.06.06.01 | Companhia Paulista de Força e Luz | 213,417 | 213,417 | 141,806 | 141,806 |
3.06.06.04 | Companhia Piratininga de Força e Luz | 89,012 | 890,12 | 63,721 | 63,721 |
3.06.06.02 | CPFL Geração de Energia S.A. | 88,700 | 88,700 | 44,963 | 44,963 |
3.06.06.03 | CPFL Comercialização Brasil S.A. | 74,394 | 74,394 | 68,350 | 68,350 |
3.06.06.05 | Nova 4 Participações Ltda | (4,725) | (4,725) | 0 | 0 |
3.06.06.06 | CPFL Serra Ltda | 33,705 | 33,705 | 0 | 0 |
3.06.06.07 | CPFL Comercialização Cone Sul S.A. | 1,441 | 1,441 | 0 | 0 |
3.07 | Income (loss) from operations | 471,819 | 471,819 | 310,290 | 310,290 |
3.08 | Nonoperating income/expense | 1,863 | 1,863 | 0 | 0 |
3.08.01 | Income | 1,863 | 1,863 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 | 0 |
3.09 | Income before taxes on income and minority interest | 473,682 | 473,682 | 310,290 | 310,290 |
3.10 | Income tax and social contribution | (568) | (568) | (2,660) | (2,660) |
3.10.01 | Social contribution | 0 | 0 | (470) | (470) |
3.10.02 | Income Tax | (568) | (568) | (2,190) | (2,190) |
3.11 | Deferred tax | (186) | (186) | (1,142) | (1,142) |
3.11.01 | Deferred Social Contribution | (26) | (26) | (201) | (201) |
3.11.02 | Deferred income tax | (160) | (160) | (941) | (941) |
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 shareholders equity | 0 | 0 | 0 | 0 |
7
3.15 | Net income for the period | 472,928 | 472,928 | 306,488 | 306,488 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 479,756,730 | 479,756,730 | |
INCOME PER SHARE | 0.98577 | 0.98577 | 0.63884 | 0.63884 | |
LOSS PER SHARE |
8
04.01 NOTES TO THE INTERIM FINANCIAL STATEMENTS
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
( 1 ) OPERATIONS | ||
CPFL Energia S.A. (CPFL Energia or Company) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities.
The Company has direct and indirect interests in the following operational subsidiaries, allocated by line of business:
March 31, 2007 | December 31, 2006 | |||||||||
Consolidation | Equity Interest - % | Equity Interest - % | ||||||||
Subsidiary | Method | Direct | Indirect | Direct | Indirect | |||||
(*) | (*) | |||||||||
Energy Distribution | ||||||||||
Companhia Paulista de Força e Luz | Full | 100.00 | - | 100.00 | - | |||||
Companhia Piratininga de Força e Luz | Full | 100.00 | - | 100.00 | - | |||||
Companhia Luz e Força Santa Cruz | Full | - | 99.99 | - | 99.99 | |||||
Rio Grande Energia S.A. | Full | - | 99.76 | - | 99.76 | |||||
Energy Generation | ||||||||||
CPFL Geração de Energia S.A. | Full | 100.00 | - | 100.00 | - | |||||
CPFL Centrais Elétricas S.A. | Full | - | - | - | 100.00 | |||||
SEMESA S.A.(**) | Full | - | - | - | 100.00 | |||||
CPFL Sul Centrais Elétricas Ltda. (**) | Full | - | 100.00 | - | 100.00 | |||||
CERAN - Companhia Energética Rio das Antas | Proportionate | - | 65.00 | - | 65.00 | |||||
BAESA - Energética Barra Grande S.A. | Proportionate | - | 25.01 | - | 25.01 | |||||
Foz do Chapecó Energia S.A. | Proportionate | - | 85.00 | - | 85.00 | |||||
Campos Novos Energia S.A. | Proportionate | - | 48.72 | - | 48.72 | |||||
Makelele Participações S.A. | Full | - | 100.00 | - | 100.00 | |||||
Energy Commercialization | ||||||||||
CPFL Comercialização Brasil S.A. | Full | 100.00 | - | 100.00 | - | |||||
CPFL Comercialização Cone Sul S.A. | Full | 100.00 | - | 100.00 | - | |||||
Clion Assessoria e Comercialização de Energia | Full | - | 100.00 | - | 100.00 | |||||
Elétrica Ltda. | ||||||||||
Sul Geradora Participações S.A. | Full | - | 99.95 | - | 99.95 | |||||
Holdings | ||||||||||
CPFL Serra Ltda. | Full | 100.00 | - | 100.00 | - | |||||
Nova 4 Participações Ltda. | Full | 100.00 | - | 100.00 | - | |||||
(*) Refer to the interests held by direct subsidiaries. | ||||||||||
(**) Subsidiaries merged on January 1, 2007 by CPFL Geração |
9
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS | ||
The parent company's and consolidated 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. These interim financial statements were prepared in accordance with generally accepted accounting principles in Brazil, rules with the Accounting Manual of the Public Electric Energy Service, as defined by ANEEL and the standards published by the Brazilian Securities Commission (CVM).
During the quarter, approval was granted for implementation of the last stage of the Corporate Reorganization, which segregates the corporate participations held by the subsidiary CPFL Paulista, pursuant to Law n° 10.848/2004, ANEEL Authorization Resolution n° 305/2005 and ANEEL order n° 669 of March 14, 2007. This process involved a reduction of the capital of the subsidiary CPFL Paulista, approved in the Extraordinary General Meeting held on March 14, 2007, with no cancellation of shares, through the return to the Company of the assets relating to the investment in RGE, amounting to a total of R$ 1,050,411. On the same date, the Company paid up the amount of this investment in the subsidiary CPFL Serra.
In order to improve the information presented to the market, as supplementary information, the Cash Flow Statements and Added Value Statements of the parent company and consolidated are being presented for the three months ended March 31, 2007 and 2006 (notes 30 and 31, respectively).
The Cash Flow Statements were prepared in accordance with 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 Securities and Exchange Commission (SEC).
The Company and its subsidiaries made certain reclassifications in the Income Statement published in March 31, 2006, to provide a basis for comparison, basically as a result of the new classifications required by ANEEL, in accordance with ANEEL Order n° 3.073 as of December 28, 2006, which made changes to the Public Electric Energy Service Accounting Manual, are summarized below:
Item | From | To | ||
Fuel Consumption Account - CCC | Operating Expenses | Deduction from Operating Revenues | ||
Energy Development Account CDE | Operating Expenses | Deduction from Operating Revenues | ||
Research and Development and Energy | ||||
Efficiency Programs | Operating Expenses | Deduction from Operating Revenues |
Consolidation Principles
The consolidated interim financial statements includes the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração, CPFL Brasil, Cone Sul, CPFL Serra, and Nova 4. The asset, liability and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista (up December 31, 2006), CPFL Geração, CPFL Brasil, CPFL Serra and Nova 4 were consolidated with those of their subsidiaries, fully or proportionally, according to the rules defined in CVM Instruction No. 247/96.
In compliance with the conditions described above, the portion relating to the non-controlling shareholders is stated separately in liabilities and income statements for the fiscal year.
All significant intercompany balances and transactions have been eliminated.
The accounting policies of CPFL Energias subsidiaries are consistent with those of CPFL Energia. The main difference in accounting policies relates to the revaluation of property, plant and equipment recorded by the indirect subsidiary RGE, which is eliminated in the shareholders equity base for calculation of equity interest and, consequently, in consolidation.
10
In June 2006, the Company increased its participation in the subsidiary RGE, and now fully consolidates the financial statements. To assist comparison, Note 28 shows a summary of the main account headings of the statement of operations, consolidated pro-forma, showing the acquisition as if it had occurred in the first quarter of 2006.
( 3 ) REGULATORY ASSETS AND LIABILITIES | ||
Consolidated | ||||||||
Current | Noncurrent | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Assets | ||||||||
Consumers, Concessionaires and Licensees (note 5) | ||||||||
Extraordinary Tariff Adjustment (a) | 163,471 | 210,517 | - | - | ||||
Free Energy (a) | 56,642 | 74,500 | 762 | 790 | ||||
Tariff Review - Remuneration Base (b.1) | 19,582 | 28,484 | - | - | ||||
Tariff Review - Depreciation (b.1) | 48,362 | 34,341 | 1,109 | 12,604 | ||||
Discounts on the TUSD and Irrigation (b.5) | 46,203 | 31,078 | 6,314 | 7,970 | ||||
Tariff Adjustment - Other (b.2) | 1,668 | - | - | - | ||||
335,928 | 378,920 | 8,185 | 21,364 | |||||
Deferred Costs Variations | ||||||||
Parcel "A" (a) | 184,931 | 102,460 | 372,622 | 460,721 | ||||
CVA (c) | 357,750 | 231,893 | 33,491 | 51,957 | ||||
542,681 | 334,353 | 406,113 | 512,678 | |||||
Prepaid Expenses (note 9) | ||||||||
Tariff adjustment Purchase Itaipu (b.2) | 934 | 13,052 | - | - | ||||
Tariff adjustment Other (b.2) | 42,216 | 17,982 | 2,388 | 6,904 | ||||
PIS and COFINS - Generators pass-through (b.2) | 8,032 | 22,447 | 284 | 3,473 | ||||
Increase in PIS and COFINS (b.3) | 110,292 | 47,106 | 894 | 3,554 | ||||
Energy Surpluses and Shortfalls (b.4) | 44,918 | 30,102 | 11,395 | 5,467 | ||||
Low Income Consumers' Subsidy - Losses (d) | 37,633 | 47,393 | - | - | ||||
244,025 | 178,082 | 14,961 | 19,398 | |||||
Liabilities | ||||||||
Suppliers (note 16) | ||||||||
Free Energy (a) | (84,254) | (103,581) | - | - | ||||
Deferred Gains Variations | ||||||||
Parcel "A" (a) | (2,080) | - | (10,629) | (12,335) | ||||
CVA (c) | (255,245) | (162,350) | (41,012) | (58,734) | ||||
(257,325) | (162,350) | (51,641) | (71,069) |
11
Other Accounts Payable (note 20) | ||||||||
PIS and COFINS - Generators pass-through (b.2) | (5,040) | (15,010) | - | - | ||||
Increase in PIS and COFINS (b.3) | (104,547) | (30,842) | - | - | ||||
Low Income Consumers' Subsidy - Gains (d) | (6,984) | (3,964) | (250) | (732) | ||||
Tariff Review - Return of consumer - IRT 2005 and 2006 | ||||||||
Recalculated | (98,635) | - | - | - | ||||
Tariff Adjustment - Other (b.2) | (1,197) | - | - | - | ||||
(216,403) | (49,816) | (250) | (732) | |||||
Total | 564,652 | 575,608 | 377,368 | 481,639 | ||||
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, as a mechanism to reimburse the losses incurred by the electrical sector with this program, an Extraordinary Tariff Increase of 2.9% on electric power supply tariffs to residential consumers (except those considered to be a "low income consumer"), rural and public lighting and 7.9% for all other consumers.
The adjustment is being used by the subsidiary CPFL Paulista and has already been used by the subsidiary CPFL Piratininga to offset the regulatory assets recorded in respect of Extraordinary Tariff Adjustment (RTE) and Free Energy. Deadlines of 72 and 61 months were established for realization of the regulatory assets relating to RTE and Free Energy for the subsidiaries CPFL Paulista and CPFL Piratininga. This asset is being realized through the income derived from the extraordinary tariff adjustment, up to December 2007, in the case of CPFL Paulista and terminated in January 2007, in the case of CPFL Piratininga. CPFL Piratininga started to offset Parcel A in February 2007, using a mechanism similar to the RTE system, over the time necessary to reach the amount recorded. In the case of CPFL Paulista, Parcel A will be offset as from January 2008.
As of March 31, 2007 the subsidiary CPFL Paulista established a provision for losses on the realization of the Extraordinary Tariff Adjustment in the amount of R$ 96,479, set against accounts receivable, based on the projections of expected income by the subsidiaries and taking into account market growth, estimated inflation, interest and regulatory aspects.
In the case of the indirect subsidiary RGE, the Free Energy regulatory asset is derived from the allocation of its partial quota from Itaipu for the rationing program. As in the case of the RTE, the indirect subsidiary RGE and the subsidiary CPFL Geração as of March 31,2007, have established an accumulated provision of R$ 11,626 for losses on realization of Free Energy.
Due to the legal provision for termination of collection of RTE, the subsidiary CPFL Paulista recorded a provision for Free Energy losses of R$ 101,508, credited to the Consumers account and set against the Suppliers account.
With the end of collection of the extraordinary tariff adjustment in the subsidiary CPFL Piratininga, losses of R$ 47,988 and R$ 45,807 were confirmed for RTE and Free Energy, respectively.
12
The changes in balances related to RTE, Free Energy and Parcel A, for first quarter of 2007, net of the provision for losses, are as follows:
Consolidated | ||||||||
Free Energy | ||||||||
Description | RTE | Asset | Liability | Parcel "A" Net | ||||
Balances as of December 31, 2006 | 210,517 | 75,290 | 103,581 | 550,846 | ||||
Addition due to company acquisitions | - | - | (717) | 482 | ||||
Monetary Restatement | 8,869 | 4,899 | 6,307 | 16,617 | ||||
Provision for losses | - | (1,998) | (1,744) | - | ||||
Realization | (55,915) | (20,787) | (23,173) | (23,101) | ||||
Balances as of March 31, 2007 | 163,471 | 57,404 | 84,254 | 544,844 | ||||
The amortization of Parcel A in the quarter refers to CPFL Piratininga and Santa Cruz is as follows:
Consolidated | ||
March | ||
31,2007 | ||
Energy Purchased | 16,185 | |
System Service Charge | 1,203 | |
Fuel Consumption Account - CCC | 5,229 | |
RGR | 350 | |
Inspection Fee | 134 | |
Total | 23,101 | |
b) Review and Adjustment Tariff
b.1) Tariff Review of 2003 and 2004
CPFL Paulista
In April 2007, through Ratification Resolution n° 443, ANEEL amended the final result of the first periodic tariff review of the subsidiary CPFL Paulista approved in April 2005, adjusting the energy supply tariffs by 20.66%, due to a review of the calculation of the average depreciation percentage used in the 2003 tariff review of the subsidiary CPFL Paulista. The difference in income resulting from the change in the tariff adjustment from 20.29% to 20.66%, and of the Xe component of the X factor from 1.1352% to 1.2530% corresponds to a financial adjustment of R$ 44,868, which will be offset in the 2007 tariff adjustment for CPFL Paulista. This regulatory asset is recorded in the Consumers, Concessionaires and Licensees account Tariff Review Depreciation, including the effects of PIS and COFINS.
CPFL Piratininga
In October 2006, in answer to the application filed by Bandeirante Energia S.A. (Bandeirante) for reconsideration of the tariff review, ANEEL altered the CPFL Piratininga remuneration base amounts approved in October 2005, and consequently, the result of the first tariff review of October 2003,
13
previously considered final, once more became provisional. Through this alteration, ANEEL decided that the electricity supply tariffs of the subsidiary CPFL Piratininga should be reset at 10.14% (the percentage of 9.67% had been considered final). It also set the provisional value of the Xe factor, which reflects productivity gains, at 0.8571%, to be applied as a reduction factor for the Parcel B manageable costs for subsequent annual tariff adjustments. The final percentage should be established on definition of the final percentage of the tariff adjustment.
To reflect the new percentage approved by ANEEL, in September 2006, CPFL Piratininga recognized a regulatory asset of R$ 26,970, including the effects of PIS and COFINS, in the Consumers, Concessionaires and Licensees Tariff Review Remuneration Base account, set against Revenue from Electricity Sales, and is recording the amortization of this asset.
Santa Cruz
In December 2005, ANEEL finally approved the result of the first February 2004 periodic tariff review of the indirect subsidiary Santa Cruz.
In accordance with the Resolution, the final rate of 15.95%, as against the periodic tariff adjustment of 10.23% granted in February 2004, resulted in deferral of R$ 5,468 of Parcel B, to be added cumulatively to Parcel B, in the 2005, 2006 and 2007 Tariff Adjustments, at February 3, 2004 prices, restated by the variation in the Consumer Price Index - IGP-M between the date of the Tariff Review (February 3, 2004) and the date of the tariff adjustments.
A final X Factor of 1.73% was also established, with an Xe component of 0.9907% to be applied as a reduction factor to Parcel B in adjustments subsequent to approval of the final result of the first periodic tariff review, through Ratification Resolution n° 260, of December 19, 2005.
As of March 31, 2007, the balance of R$ 4,434 recorded as Tariff Review Remuneration Base refers to adjustment of the accrual period to that date, although it will be received until January 2008.
b.2) Tariff Adjustments of 2006 and 2007
In Ratification Resolution n° 445, of April 3, 2007, ANEEL set the Annual Tariff Adjustment (IRT) rate of the subsidiary CPFL Paulista at an average 7.06%, of which 2.60% refers to the annual economic tariff adjustment and 4.46% to the additional financial components. The main additional financial components are the Parcel A Amounts to be offset (CVA), the financial adjustments relating to the 2004 to 2006 tariff adjustment rates, energy surpluses and shortfalls, the PIS and COFINS increases, discounts on irrigation, collection of the Tariff for Use of the Distribution System (TUSD) and the tariff review effects mentioned in the previous item.
In order to review the PIS and COFINS amounts of the Generators, ANEEL recalculated the electricity cost of the first 2005 tariff adjustment. As the cost of electricity affects adjustment of the consumer tariff and calculation of CVA, the recalculation, which resulted in a reduction in the average energy price, generated a liability to be reimbursed to the consumers and an additional CVA asset. The CVA amounts approved by ANEEL in the 2007 Tariff Review Rate excluded the surpluses of the electricity contracts, in accordance with item 61 of ANEEL Technical Note n° 069 of March 22, 2007. Accordingly, these effects basically explain the adjustments of R$ 98,635 recorded in Other Accounts Payable and R$ 177,710 in Deferral of Tariff Costs, both set against Cost of Electricity (Note 24).
Also in connection with the events mentioned above, the Company recorded a reversal of R$ 10,910 in the PIS and COFINS - Generators pass-through regulatory asset and of R$ 15,834 in the Energy surpluses and shortfalls, estimated based on the methodology proposed in ANEEL Technical Note n° 151/2006.
14
Assets of R$ 14,854 were also recorded in the quarter for other financial components of the 2007 IRT, relating mainly to the Research and Development and Energy Efficiency Program (P & D) on the financial components of the 2004 to 2006 Tariff Review Rates, the Electricity for All (Luz para Todos) Program and others.
CPFL Piratininga
Through Ratification Resolution n° 386, of October 19, 2006, ANEEL set the IRT at an average percentage of 10.79%, consisting of 4.40% in relation to the annual tariff adjustment and 6.39% in relation to the additional financial components. The main additional financial components are the CVA, energy surpluses and shortfalls, the increase in PIS and COFINS, discounts on collection of the TUSD and the effects of the Tariff Review mentioned in the previous item.
ANEEL also took into consideration application of art. 109 of Law n° 11.196/2005, which ordered the refund by the generators, in 12 monthly installments as from November 2006, of the amount of R$ 7,764 received as a result of the effects of the PIS and COFINS increase passed on to consumers during the previous tariff period. Accordingly, the subsidiary CPFL Piratininga recorded the amount to be returned to consumers as an asset, set against Cost of Energy, as recorded in liabilities and set against supply income, and has, since that time, recorded amortization of the assets and liabilities in the accounts.
RGE
Through Ratification Resolution n° 452, of April 18, 2007, ANEEL set the IRT of the indirect subsidiary RGE, increasing the electricity tariffs by an average of 6.05%, comprising 3.77% in relation to the annual economic tariff adjustment and 2.28% in relation to the additional financial components. The main additional financial components are the CVA, energy surpluses and shortfalls, the increase in PIS and COFINS, discounts on irrigation, collection of the TUSD, R&D on financial components, the Light for All (Luz para Todos) Program and others.
Santa Cruz
Through Ratification Resolution n° 424, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary Santa Cruz at an average of 5.71%, of which 4.56% refers to the annual tariff adjustment and 1.15% to the additional financial components.
The main financial components include the CVA, energy surpluses and shortfalls, the increase in PIS and COFINS, discounts on collection of the TUSD and others.
b.3) Increase in PIS and COFINS
Refers to the difference between the costs relating to PIS and COFINS calculated by applying the current legislation, and those incorporated in the tariff.
CPFL Paulista
In accordance with Ratification Resolution n° 445, of April 3, 2007, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 97,377 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 72,983 was recorded in the period in the Prepaid Expenses account.
15
In view of the discussions in respect of the nature of this credit, the subsidiary CPFL Paulista conservatively opted to record a liability of the same amount, recorded in the account Other Accounts Payable, which will be monetarily restated based on the variation of the IGP-M.
CPFL Piratininga
In accordance with Ratification Resolution n° 386, of October 19, 2006, ANEEL approved passing on to the tariff the amount of R$ 34,263 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts already taken into consideration in the 2005 tariff adjustment. The amount of R$ 30,842 was recorded in September, 2006 in the Prepaid expenses account.
Amortization of the asset is recorded in the accounts and set against the deduction of income from PIS and COFINS.
In view of the provisional nature of these amounts, and the discussions involving the nature of the credit, the Company conservatively opted to record a liability of the same amount in the Other Accounts Payable account, and records monetary restatement of the amount based on the variation of the IGP-M.
Santa Cruz
In accordance with Ratification Resolution n° 424, of January 30, 2007, ANEEL approved the passing on to the tariff of R$ 3,309 as realignment of tariffs with the PIS and COFINS costs, and recorded in December, 2006, this amount in the Prepaid Expenses account. Amortization of this asset is recorded in the accounts and set against deduction of the PIS and COFINS income.
b.4) Energy Surpluses or Shortfalls
The electricity distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL. The distribution concessionaires are also guaranteed that costs or income derived from construction work or electricity shortfalls will be passed on to the tariffs, limited to 3% of the energy load requirement.
The constitution and amortization of the net energy surpluses or shortfalls of the distributors are recorded as Prepaid Expenses and credited to Cost of Electricity (note 24).
b.5) Discounts on the TUSD and Irrigation
The subsidiaries record regulatory assets, arising from the special discounts applied on the TUSD from the supply of electricity from alternative sources, and on irrigation and aquaculture. The provisions and realization of the discounts on the TUSD and irrigation are recorded in Consumers, Concessionaires and Licensees (Note 5) and set against the Operating Income (Note 23) account.
The following table shows the changes in the items described above, relating to Tariff Review and Adjustments, occurred during the quarter ended March 31, 2007:
Consolidated | ||||||||||||||||||||||||
Description | Tariff Review-Remuneration Base (b.1) (1) | Tariff Review- Depreciation (b.1) | Tariff Adjustment- Itaipu Purchase (b.2) | Tariff Adjustment- Other Asset and Liability (b.2) (2) | PIS and COFINS - Generators Pass- through (b.2) | Tariff Review - Return of consumer - IRT 2005 and 2006 Recalculated (b.2) | Increase in PIS and COFINS (b.3) | Energy Surpluses or Shortfalls (b.4) | Discounts on the TUSD and irrigation (b.5) | Total | ||||||||||||||
Asset (3) | Liability | Asset | Liability | |||||||||||||||||||||
Balance as of December 31, 2006 | 28,484 | 46,945 | 13,052 | 24,886 | 25,920 | (15,010) | - | 50,660 | (30,842) | 35,569 | 39,048 | 218,712 | ||||||||||||
Addition due to company acquisitions | (320) | - | - | 1,373 | - | (50) | - | 828 | - | 557 | 1,424 | 3,812 | ||||||||||||
Constitution | 2,010 | 6,310 | - | 16,702 | (10,491) | - | (98,635) | 72,983 | (72,983) | 31,264 | 15,171 | (37,669) | ||||||||||||
Restatement | 66 | (3,784) | - | 2,604 | - | - | - | 279 | (722) | - | 666 | (891) | ||||||||||||
Amortization | (10,658) | - | (12,118) | (490) | (7,113) | 10,020 | - | (13,564) | - | (11,077) | (3,792) | (48,792) | ||||||||||||
Balance as of March 31, 2007 | 19,582 | 49,471 | 934 | 45,075 | 8,316 | (5,040) | (98,635) | 111,186 | (104,547) | 56,313 | 52,517 | 135,172 | ||||||||||||
16
(1) The effects of amortization were recorded in Operating Income. Of this total, R$ 4,008 was recorded directly in the classes of supply.
(2) The effects of the provision were recorded in Operating Income R$ 17,158, Operating Expense, R$ 461 and Cost, Deductions from Income and Operating Expense net amount of R$ 5. The effects of amortization were recorded in Operating Revenue R$ 464, and Cost of Electric Energy, Deductions from Operating Revenue and Operating Expense in the net amount R$ 26.
(3) The effects of amortization were recorded in Accounts Receivable.
c) Deferred Tariff Costs and Gains Variations (CVA)
Refer to the mechanism for compensation of the variations in unmanageable costs incurred by the electric power distribution concessionaires. These variations are calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of composing the tariffs for the annual tariff adjustments.
The following expenses are currently considered unmanageable costs: (i) tariff for electricity purchased, (ii) tariff for the electric energy transmission from Itaipu Binacional, (iii) System Service Charges, (iv) usage tariff for the transmission installations forming the basic network, (v) payment quota to the Fuel Consumption Account CCC, (vi) payment quota to the Energy Development Account CDE and (vii) Incentive Program for Alternatives to Electric Energy - PROINFA. The amounts included in the CVA are restated based on the SELIC rate.
Consolidated | ||||||||||||
Changes | ||||||||||||
Detailing: | Balance as of December 31, 2006 | Addition due to company acquisitions | Deferral | Amortization | Restatement | Balance as of March 31, 2007 | ||||||
ASSET | ||||||||||||
Energy Purchased | 185,103 | (3,652) | 185,835 | (42,467) | 10,134 | 334,953 | ||||||
System Service Charge | 37,526 | (966) | 2,923 | (19,180) | 1,107 | 21,410 | ||||||
Fuel Consumption Account | ||||||||||||
CCC | 29,904 | (2,349) | (15,495) | (6,501) | 185 | 5,744 | ||||||
Energy Development Account - | ||||||||||||
CDE | 31,317 | 8 | 6,143 | (9,236) | 902 | 29,134 | ||||||
Total | 283,850 | (6,959) | 179,406 | (77,384) | 12,328 | 391,241 | ||||||
LIABILITY | ||||||||||||
Energy Purchased | (166,335) | 1,124 | (4,053) | 14,075 | (3,430) | (158,619) | ||||||
System Service Charge | (54,431) | (104) | 10,209 | 2,680 | (607) | (42,253) | ||||||
Fuel Consumption Account | ||||||||||||
CCC | (318) | (941) | (93,912) | 442 | (573) | (95,302) | ||||||
Energy Development Account - | ||||||||||||
CDE | - | (3) | - | (81) | 1 | (83) | ||||||
Total | (221,084) | 76 | (87,756) | 17,116 | (4,609) | (296,257) |
d) Low Income Consumers Subsidy
Law n° 10.438, of April 26, 2002 and Decree n° 4.336 of August 15, 2002 established new guidelines and criteria for classification of consumer units in the low-income residential sub-category. According to the legislation, this new criteria encompasses consumer units served by monophase circuits, with an average monthly consumption in the last 12 months of less than 80kWh, and consumer units with an average monthly consumption in the last 12 months of 80 to 220kWh, provided certain specific requirements are complied with, such as enrollment in Federal Government Social Programs.
17
As the subsidies granted to the consumers are to be offset in the ambit of the concessionaire itself, through the tariff charged to the other consumers of the market served, and as the introduction of this new criteria has an impact on the tariff levels, in addition to the principal of reasonable tariffs for the rest of the market, ANEEL established a new methodology for calculating the subsidy, which has been applied monthly since May 2002.
After ratification by ANEEL, the amounts calculated using this new methodology should be settled as follows:
For months in which losses are recorded by the concessionaire, the amounts should be reimbursed through granting of an economic subsidy by Eletrobrás (Governmental institution), through the Energy Development Account CDE.
In the months when gains by the concessionaire are calculated, the amounts should be reimbursed to the customer through a reduction in the annual tariff adjustments.
The movements in the balances in the quarter as of March 31, 2007 are as follows:
Consolidated | ||||
Asset | Liability | |||
Balances as of December 31, 2006 | 47,393 | (4,696) | ||
Addition due to company acquisitions | - | 605 | ||
Loss (Gain) of Revenue | (3,023) | (4,324) | ||
Amortization Tariff Increase | - | 1,227 | ||
Receivables Approved by ANEEL | (6,737) | - | ||
Monetary Restatement | - | (46) | ||
Balances as of March 31, 2007 | 37,633 | (7,234) | ||
As a result of new agreements with the Granting Authority, the assets and liabilities of the subsidiaries CPFL Paulista and CPFL Piratininga were recalculated as from 2002, generating an additional consolidated expense in the quarter of R$ 13,673.
( 4 ) CASH AND BANKS | ||
Parent Company | Consolidated | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Bank deposits | 1,794 | 23,667 | 396,177 | 259,359 | ||||
Short-term financial investments | 4,027 | 2,726 | 632,730 | 370,891 | ||||
Total | 5,821 | 26,393 | 1,028,907 | 630,250 | ||||
18
The short-term financial investments correspond to operations with financial institutions under normal market conditions and rates, mainly remunerated based on the variation of the CDI, and are available for use in the operations of the Company and its subsidiaries.
( 5 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES | ||
The consolidated balance mainly refers to electricity sales activities as of March 31, 2007 and December 31, 2006, as follows:
Consolidated | ||||||||||
Balances Coming due |
Past due | Total | ||||||||
Up to 90 | More than | March | December | |||||||
days | 90 days | 31,2007 | 31, 2006 | |||||||
Current | ||||||||||
Consumer Classes | ||||||||||
Residential | 242,031 | 155,427 | 25,785 | 423,243 | 371,145 | |||||
Industrial | 173,030 | 60,438 | 53,017 | 286,485 | 304,797 | |||||
Commercial | 95,427 | 49,931 | 31,932 | 177,290 | 173,588 | |||||
Rural | 26,770 | 6,165 | 1,904 | 34,839 | 35,262 | |||||
Public Administration | 22,388 | 5,972 | 6,470 | 34,830 | 39,749 | |||||
Public Lighting | 22,300 | 4,627 | 46,665 | 73,592 | 80,556 | |||||
Public Service | 23,770 | 12,811 | 8,747 | 45,328 | 47,626 | |||||
Billed | 605,716 | 295,371 | 174,520 | 1,075,607 | 1,052,723 | |||||
Unbilled | 474,743 | - | - | 474,743 | 444,389 | |||||
Financing of Consumers' Debts | 85,362 | 2,363 | 7,125 | 94,850 | 78,213 | |||||
Regulatory asset (note 3) | 335,928 | - | - | 335,928 | 378,920 | |||||
CCEE Transactions (a) | 14,212 | - | - | 14,212 | 19,793 | |||||
Concessionaires and Licensees (b) | 77,796 | - | 6 | 77,802 | 69,484 | |||||
Other | 47,196 | - | - | 47,196 | 81,446 | |||||
Total | 1,640,953 | 297,734 | 181,651 | 2,120,338 | 2,124,968 | |||||
Noncurrent | ||||||||||
Financing of Consumers' Debts | 99,660 | - | - | 99,660 | 101,930 | |||||
CCEE Transactions (a) | 41,361 | - | - | 41,361 | 41,616 | |||||
Regulatory Asset (note 3) | 8,185 | - | - | 8,185 | 21,364 | |||||
Other | 164 | - | - | 164 | 273 | |||||
Total | 149,370 | - | - | 149,370 | 165,183 | |||||
a) Electric Energy Trading Chamber (CCEE) transactions
The amounts refer to the accounting records of the Electric Energy Trading Chamber CCEE for the period September 2000 to December 2006. The amount receivable for energy sales as of March 31, 2007 mainly comprises: (i) legal adjustments, established as the result of suits brought by agents in the sector; (ii) lawsuits challenging the CCEE accounting for the period September 2000 to December 2002; (iii) provisional accounting entries established by the CCEE; (iv) amounts negotiated bilaterally pending settlement and (v) estimates made by the subsidiaries for periods not yet made available by the CCEE. The subsidiaries consider that there is no significant risk on the realization of these assets and consequently no provision were posted in the accounts.
19
b) Concessionaires and Licensees
Refers basically, to accounts receivable in respect of the supply of electricity to other Concessionaires and Licensees, mainly by the subsidiaries CPFL Geração and CPFL Brasil, and to certain transactions relating to the partial spin-off of Bandeirante by the controlling shareholder CPFL Piratininga. The amounts are being set off against accounts payable, through a settlement of accounts.
( 6 ) FINANCIAL INVESTMENTS | ||
In April 2005, through a Private Credit Agreement, the Company acquired the credit arising from the Purchase and Sale of Electricity Agreement between Companhia Energética de São Paulo (CESP) (seller) and CPFL Brasil (purchaser), referring to the supply of energy for a period of 8 years. The amounts handed over by the Company to CESP will be settled using the funds derived from the acquisition of energy produced by that company for CPFL Brasil.
As of March 31, 2007 the short-term balance is R$ 29,143 (R$ 28,615 as of December 31, 2006), and the long-term balance is R$ 102,043 (R$ 103,901 as of December 31, 2006). The operation is subject to interest of 17.5% p.a., plus the annual variation of the IGP-M, and is being amortized in monthly installments of amounts corresponding to the purchase of energy.
( 7 ) RECOVERABLE TAXES | ||
Parent Company | Consolidated | |||||||
March | December 31, | March | December 31, | |||||
31,2007 | 2006 | 31,2007 | 2006 | |||||
Current | ||||||||
Social Contribution Prepayments - CSLL | - | 900 | 564 | 4,020 | ||||
Income Tax Prepayments - IRPJ | - | 1,094 | 1,039 | 7,219 | ||||
Social Contribution and Income Tax | 23,504 | - | 29,568 | 11,159 | ||||
Withholding Income Tax - IRRF | 4,833 | 26,066 | 40,117 | 67,303 | ||||
ICMS (State VAT) | - | - | 41,427 | 43,820 | ||||
PIS (Tax on Revenue) | - | - | 2,082 | 5,994 | ||||
COFINS (Tax on Revenue) | 8 | 8 | 7,745 | 28,343 | ||||
INSS (Social Security) | - | - | 1,377 | 330 | ||||
Other | 587 | 587 | 2,386 | 2,765 | ||||
Total | 28,932 | 28,655 | 126,305 | 170,953 | ||||
Noncurrent | ||||||||
Social Contribution Tax - CSLL | - | - | 23,580 | 22,846 | ||||
Income Tax - IRPJ | - | - | 7,410 | 9,477 | ||||
PIS (Tax on Revenue) | 2,787 | 2,787 | 2,975 | 3,898 | ||||
COFINS (Tax on Revenue) | - | - | 859 | 6,588 | ||||
ICMS (State VAT) | - | - | 61,238 | 60,240 | ||||
INSS (Social Security) | - | - | 92 | - | ||||
Total | 2,787 | 2,787 | 96,154 | 103,049 | ||||
20
( 8 ) ALLOWANCE FOR DOUBTFUL ACCOUNTS | ||
Consolidated | ||
Balance as of December 31,2006 | (99,609) | |
Addition due to company acquisitions | 39 | |
Additional Allowance Recorded | (19,899) | |
Recovery of Revenue | 8,093 | |
Write-off of Accounts Receivable | 8,569 | |
Balance as of March 31,2007 | (102,807) | |
( 9 ) PREPAID EXPENSES | ||
Consolidated | ||||||||
Current | Noncurrent | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Regulatory Asset (note 3) | 244,025 | 178,082 | 14,961 | 19,398 | ||||
Other | 15,923 | 13,157 | 8,761 | 9,371 | ||||
Total | 259,948 | 191,239 | 23,722 | 28,769 | ||||
( 10 ) DEFERRED TAXES |
10.1 Composition of the income tax and social contribution credits:
Parent Company | Consolidated | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Social Contribution Credit on: | ||||||||
Tax Loss Carryforwards | 17,199 | 17,198 | 39,685 | 45,557 | ||||
Tax Benefit on Merged Goodwill | - | - | 166,905 | 169,809 | ||||
Temporarily Nondeductible Differences | 72 | 98 | 68,823 | 74,983 | ||||
Subtotal | 17,271 | 17,296 | 275,413 | 290,349 | ||||
Income Tax Credit on: | ||||||||
Tax Loss Carryforwards | 57,328 | 57,576 | 88,666 | 101,300 | ||||
Tax Benefit of Merged Goodwill | - | - | 522,581 | 490,722 | ||||
Temporarily Nondeductible Differences | 6,164 | 6,076 | 196,027 | 212,986 | ||||
Subtotal | 63,492 | 63,652 | 807,274 | 805,008 | ||||
Other | - | - | 1,606 | 2,190 | ||||
Total | 80,763 | 80,948 | 1,084,293 | 1,097,547 | ||||
Current | 9,853 | 9,951 | 170,247 | 188,942 | ||||
Noncurrent | 70,910 | 70,997 | 914,046 | 908,605 | ||||
80,763 | 80,948 | 1,084,293 | 1,097,547 | |||||
21
The tax benefit for the merged goodwill is derived from the mergers of the former controlling companies DOC 4 Participações S.A., Draft I Participações S.A., CPFL Missões and SEMESA, into CPFL Paulista, CPFL Piratininga, CPFL Serra and CPFL Geração, respectively, and has been realized proportionally to the amortization of the merged goodwill, in accordance with the net projected profit of the subsidiaries during the remaining term of the concession. In the quarter as of March 31, 2007, the annual amortization rates were 6.06%, 5.63%, 3.67% and 5.26%, respectively.
The subsidiary CPFL Geração recorded the amount of R$ 40,234 in the quarter in respect of the tax benefit on the merged goodwill of the indirect subsidiary SEMESA. As a result of the merger, mentioned in Note 12, amortization of this goodwill is now deductible for income tax purposes.
The projections of future results that guide and support the establishing of deferred tax credits of the Company and the subsidiaries were approved by the Boards of Directors and examined by the Audit Committees.
10.2 - Temporary nondeductible differences balance:
Consolidated | ||||||||
March 31,2007 | December 31, 2006 | |||||||
Social | Income Tax (IRPJ) |
Social | Income Tax (IRPJ) | |||||
Contribution | Contribution | |||||||
Tax (CSLL) | Tax (CSLL) | |||||||
Reserve for Contingencies | 15,314 | 45,874 | 15,804 | 47,060 | ||||
Pension Plan Expenses | 6,977 | 20,377 | 7,566 | 22,011 | ||||
Allowance for Doubtful Accounts | 9,503 | 26,398 | 9,349 | 27,587 | ||||
Provision for losses on the realization of RTE | 7,199 | 19,995 | 10,195 | 28,317 | ||||
Research and Development and Energy | ||||||||
Efficiency Programs | 7,583 | 21,065 | 8,457 | 23,491 | ||||
Accounts Receivable from Government | ||||||||
Entities | 4,502 | 12,506 | 6,398 | 17,773 | ||||
Profit Sharing | 3,809 | 11,260 | 3,290 | 9,821 | ||||
Differences in Revaluation Rates | 10,632 | 29,535 | 10,053 | 27,925 | ||||
Other | 3,304 | 9,017 | 3,871 | 9,001 | ||||
Total | 68,823 | 196,027 | 74,983 | 212,986 | ||||
22
10.3 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and three month period ended March 31, 2007 and 2006:
Consolidated | ||||||||
March 31,2007 | March 31,2006 | |||||||
Social | Income Tax (IRPJ) |
Social | Income Tax (IRPJ) | |||||
Contribution | Contribution | |||||||
Tax (CSLL) | Tax (CSLL) | |||||||
Income before CSLL and IRPJ | 677,077 | 677,077 | 495,037 | 495,037 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 18,657 | 37,969 | 16,186 | 34,361 | ||||
- CMC Realization | 4,466 | - | 5,515 | - | ||||
- Depreciation of Parcel of Assets | ||||||||
Revaluation | 1,333 | 1,333 | 3,483 | 3,483 | ||||
- Other Additions (Deductions), Net | 20,336 | 903 | 5,050 | (337) | ||||
Calculation base | 721,869 | 717,282 | 525,271 | 532,544 | ||||
Statutory Tax Rate | 9% | 25% | 9% | 25% | ||||
Tax Debit Result | (64,968) | (179,321) | (47,274) | (133,136) | ||||
- Tax Credit Allocated (note 12.1) | - | 40,234 | - | - | ||||
Total | (64,968) | (139,087) | (47,274) | (133,136) | ||||
( 11 ) OTHER CREDITS |
Consolidated | ||||||||
Current | Noncurrent | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Receivables from CESP | 21,172 | 22,121 | 41,986 | 54,727 | ||||
Receivables from BAESA | 18,421 | - | - | - | ||||
Advances - Fundação CESP | 4,773 | 5,046 | - | - | ||||
Pledges, Funds and Tied Deposits | 5,571 | 6,208 | 74,889 | 71,113 | ||||
Orders in Progress | 9,985 | 8,706 | - | 5,266 | ||||
Services Rendered to Third Parties | 15,675 | 22,122 | - | 10 | ||||
Reimbursement RGR | 3,035 | 3,267 | 707 | 545 | ||||
Advance Energy Purchase Agreements | 2,808 | 2,918 | 1,600 | 1,600 | ||||
Other | 28,413 | 22,866 | 4,626 | 8,796 | ||||
Total | 109,853 | 93,254 | 123,808 | 142,057 | ||||
As of December 31, 2006, in accordance with an agreement between BAESA's stockholders, differentiated rights were recognized in favor of CPFL Geração and the amount of R$ 16,755 was accordingly recorded as dividends receivable. However, in view of further agreements between the same stockholders, the amount was reclassified in the quarter to other credits receivable, as it will be liquidated at the time of the future corporate restructuring of BAESA. An additional amount of R$ 1,666 was also recorded in the quarter.
23
( 12 ) INVESTMENTS |
12.1 - Permanent Equity Interests:
Parent Company | Consolidated | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Permanent Equity Interests | 3,722,908 | 3,126,322 | - | - | ||||
Goodwill / Negative Goodwill | 1,423,216 | 1,448,410 | 2,041,557 | 2,345,474 | ||||
Leased Assets | - | - | 739,236 | 744,320 | ||||
Other Investments | - | 772 | 2,082 | 2,854 | ||||
Total | 5,146,124 | 4,575,504 | 2,782,875 | 3,092,648 | ||||
The principal information on the investments in Permanent Equity Interests direct is as follows:
March 31,2007 | March | December 31, | March | March | ||||||||||||||
31,2007 | 2006 | 31,2007 | 31,2006 | |||||||||||||||
Investment | Number ofs | Share of | Capital | Shareholders | Net Income | Shareholders | Interest | Equity in | Subsidiaries | |||||||||
Share held (*) | Capital - % | Equity | Equity | |||||||||||||||
CPFL Paulista | 1,000 | 100% | 1,000 | 719,692 | 213,417 | 719,692 | 1,456,044 | 213,417 | 141,806 | |||||||||
CPFL Piratininga | 53,031,259 | 100% | 47,418 | 319,550 | 89,012 | 319,550 | 230,538 | 89,012 | 63,721 | |||||||||
CPFL Geração | 205,487,716 | 100% | 1,039,618 | 1,203,290 | 88,700 | 1,203,290 | 1,114,590 | 88,700 | 44,963 | |||||||||
CPFL Brasil | 456 | 100% | 456 | 74,941 | 74,394 | 74,941 | 547 | 74,394 | 68,350 | |||||||||
CPFL Serra | 1,340,969 | 100% | 1,340,969 | 1,404,722 | 33,704 | 1,404,722 | 320,607 | 33,704 | - | |||||||||
CPFL Cone Sul | 5,373 | 100% | 5,373 | 6,961 | 1,442 | 6,961 | 5,519 | 1,442 | - | |||||||||
Nova 4 | 1 | 100% | 1 | (6,248) | (4,725) | (6,248) | (1,523) | (4,725) | - | |||||||||
Total | 3,722,908 | 3,126,322 | 495,944 | 318,840 | ||||||||||||||
(*) CPFL Serra and Nova 4 expressed in quotas.
The changes in the balance of equity interests are as follows:
CPFL | CPFL | CPFL | CPFL Brasil | CPFL Serra | CPFL Cone | Nova 4 | Total | |||||||||
Paulista | Piratininga | Geração | Sul | |||||||||||||
Permanent Equity Interests - As of December 31, 2006 | 1,456,044 | 230,538 | 1,114,590 | 547 | 320,607 | 5,519 | (1,523) | 3,126,322 | ||||||||
Capital increase | 100,642 | - | - | - | - | - | - | 100,642 | ||||||||
Capital Reduction | (1,050,411) | - | - | - | 1,050,411 | - | - | - | ||||||||
Equity in subsidiaries | 213,417 | 89,012 | 88,700 | 74,394 | 33,704 | 1,442 | (4,725) | 495,944 | ||||||||
Permanent Equity Interests - As of March 31,2007 | 719,692 | 319,550 | 1,203,290 | 74,941 | 1,404,722 | 6,961 | (6,248) | 3,722,908 | ||||||||
a) CPFL Paulista
Corporate Reorganization
An Extraordinary General Meeting (EGM) held on March 14, 2007 approved the transfer of the share control of RGE, in the form of a reduction in the capital of the subsidiary CPFL Paulista, with no cancellation of shares, through the return to the Company of 67.0686% of RGE's capital, amounting to R$ 1,050,411. On the same date, the Company paid up this investment in the subsidiary CPFL Serra. The transfer, also approved in the same EGM, was in compliance with ANEEL Authorization Resolution n° 305, of September 5, 2005 and ANEEL Order n° 669 of March 14, 2007, in relation to the need for corporate segregation laid down in Law 10.848, of March 15, 2004. These assets were appraised at book values, in accordance with an expert appraisal report, as of December 31, 2006. All RGE's balances and transactions, as from January 1, 2007, are shown in the financial statements of the subsidiary CPFL Serra.
24
Book Value | ||
As of December | ||
Description | 31, 2006 | |
Investment RGE | 562,885 | |
Goodwill RGE | 487,526 | |
Total | 1,050,411 | |
Reversal of Dividends
The Company capitalized R$ 100,642 in the subsidiary CPFL Paulista, by a reversal of dividends, without issuing new shares, in order to separate the corporate participation of the indirect subsidiary RGE.
Merger of the indirect subsidiary CPFL Serra by RGE
As approved by ANEEL in Order n° 669, of March 14, 2007, the Company will propose to a General Stockholders' Meeting a merger by the subsidiary RGE of its parent company CPFL Serra, succeeding them for all purposes of rights and obligations. The main objectives of the merger are optimization of operating, administrative and tax costs through simplification of the corporate structure.
b) CPFL Geração
Merger of the indirect subsidiaries CPFL Centrais Elétricas and SEMESA by the subsidiary CPFL Geração
As authorized by ANEEL in Authorization Resolution n° 766 of December 19, 2006 and Order n° 504 of February 28, 2007 and by the Banco Nacional de Desenvolvimento Econômico Social BNDES, an Extraordinary Stockholders' Meeting held on March 30, 2007 approved the mergers of the indirect subsidiaries CPFL Centrais Elétricas and SEMESA (Merged Companies) by the parent company CPFL Geração, retroactive to January 1, 2007. The merged companies will consequently cease to exist, and the subsidiary CPFL Geração will succeed to their assets, rights and obligations. The mergers will not result in a capital increase due to the fact that the merged companies are fully-owned subsidiaries of the subsidiary CPFL Geração.
25
The stockholder's equities of the merged companies were evaluated at book values as of December 31, 2006, and the March 31, 2007 financial statements should therefore be analyzed taking into account the effects of the mergers of these investments as from January 1, 2007. We show below the composition of the net assets merged by the subsidiary CPFL Geração as of December 31, 2006, according to an accounting appraisal report:
CPFL | SEMESA | Total | ||||
Centrais | ||||||
Elétricas | ||||||
Current Asset | 27,448 | 82,275 | 109,723 | |||
Noncurrent Asset | 2,675 | - | 2,675 | |||
Property, Plant and Equipment | 168,373 | 745,123 | 913,496 | |||
Current Liability | (32,314) | (272,974) | (305,288) | |||
Long term Liability | (24,286) | (470,866) | (495,152) | |||
Net assets (Investment) | 141,896 | 83,558 | 225,454 | |||
Start of ENERCAN's Commercial Operations
Two turbines totaling 880 MW (an average of 377.9 MW guaranteed energy) started commercial operations in February 2007. The last turbine in this project is scheduled to start operating in May 2007. Energy purchase and sale agreements, approved by ANEEL and signed with the distributors CPFL Paulista, CPFL Piratininga and the seller CPFL Brasil, are already in place for the share of the plant's energy corresponding to the subsidiary CPFL Geração.
c) Nova 4
On December 28, 2006, Nova 4 acquired 99.99% of the capital of Santa Cruz. After closing of the December 31, 2006 financial statements of Santa Cruz, the final amount of the acquisition, including R$ 2.556 for expenditure on consultancy and auditing, was R$ 206,709, with determination of goodwill of R$ 111,367.
26
12.2 Goodwill and Negative Goodwill:
Consolidated | ||||||||||||
March 31,2007 | December | |||||||||||
31, 2006 | ||||||||||||
Investor | Investee | Historical | Accumulated | Net Value | Net Value | Amortization | ||||||
Cost | Amortization | Rate - 2007 | ||||||||||
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) | - | ||||||
CPFL Energia | CPFL Paulista | 1,074,026 | (167,566) | 906,460 | 922,734 | 6.06% | ||||||
CPFL Energia | CPFL Paulista | 304,861 | (23,450) | 281,411 | 286,497 | 6.06% | ||||||
CPFL Energia | CPFL Piratininga | 154,827 | (11,850) | 142,977 | 145,410 | 5.63% | ||||||
CPFL Energia | CPFL Geração | 54,555 | (5,525) | 49,030 | 49,867 | 6.17% | ||||||
CPFL Energia | CPFL Serra | 58,329 | (717) | 57,612 | 58,176 | 3.67% | ||||||
CPFL Energia | CPFL Cone Sul | (1,337) | - | (1,337) | (1,337) | - | ||||||
CPFL Energia | CPFL Serra | (109) | - | (109) | (109) | - | ||||||
CPFL Brasil | Clion | 98 | (20) | 78 | 80 | 10.00% | ||||||
CPFL Geração | SEMESA | - | - | - | 269,058 | - | ||||||
CPFL Geração | Foz do Chapecó | 7,319 | - | 7,319 | 7,319 | - | ||||||
CPFL Geração | ENERCAN | 10,233 | (42) | 10,191 | 10,233 | 4.10% | ||||||
CPFL Geração | Barra Grande | 3,081 | (279) | 2,802 | 2,858 | 7.18% | ||||||
CPFL Paulista | RGE | - | - | - | 487,526 | - | ||||||
CPFL Serra | RGE | 764,758 | (273,854) | 490,904 | 8,186 | 3.67% | ||||||
Nova 4 | Santa Cruz | 111,367 | (4,330) | 107,037 | 111,794 | 15.55% | ||||||
Semesa | Makelele | 10 | - | 10 | 10 | - | ||||||
Total | 2,529,190 | (487,633) | 2,041,557 | 2,345,474 | ||||||||
The goodwill arising from acquisition of the equity interests is amortized in proportion to the net income curves projected for the remaining term of the concession contract, these rates are subject to periodic review.
The goodwill arising from the acquisition of interest in Foz do Chapecó, jointly-controlled subsidiaries of CPFL Geração, is based on expected future income derived from the concession contracts and will be amortized over the term of these contracts, as from the beginning of commercial operation of the companies.
In accordance with the Plan of Accounts for the sector, the goodwill in respect of SEMESA was reclassified to Fixed Assets (other assets not tied to the concession) due to the merger process mentioned in Note 12.1. b.
27
12.3 Interest on Shareholders Equity and Dividend:
Parent Company | ||||
March | December | |||
31,2007 | 31, 2006 | |||
Dividend Receivable | ||||
CPFL Paulista | 294,175 | 394,817 | ||
CPFL Piratininga | 162,041 | 191,571 | ||
CPFL Geração | 73,689 | 73,689 | ||
CPFL Brasil | 78,264 | 78,264 | ||
CPFL Serra | 33,179 | 33,179 | ||
CPFL Cone Sul | 1,297 | 1,297 | ||
Subtotal | 642,645 | 772,817 | ||
Interest on Shareholders Equity | ||||
CPFL Paulista | 44,396 | 44,396 | ||
CPFL Piratininga | 7,029 | 7,029 | ||
Subtotal | 51,425 | 51,425 | ||
Total | 694,070 | 824,242 | ||
In the quarter of 2007, the Company received from CPFL Piratininga, R$ 29,530 as Dividend at 2006.
As mentioned in Note 12.1. , the Company capitalized R$ 100,642 in CPFL Paulista through a reversal of dividends.
As of December 31, 2006, in accordance with a BAESA stockholders agreement, differentiated rights were recognized in favor of CPFL Geração, and accordingly the amount of R$ 16,755 was recorded in consolidation as dividends receivable. However, as a result of further agreements between the stockholders, the amount was reclassified in the quarter to Other Credits Receivable (Note 11), as it will be liquidated at the time of future corporate restructuring of BAESA.
12.4 - Leased Assets:
In consolidated, the leased assets refer principally to the assets of the Serra da Mesa Plant, owned by the subsidiary CPFL Geração and leased to FURNAS. These assets are depreciated over their estimated useful life at annual rates defined by ANEEL, and in accordance with general conditions of the concession agreement held by FURNAS.
28
( 13 ) PROPERTY, PLANT AND EQUIPMENT |
Consolidated | ||||||||
March 31,2007 | December | |||||||
31, 2006 | ||||||||
Historical | Accumulated | Net Value | Net Value | |||||
In Service | Cost | Depreciation | ||||||
- Distribution | 6,946,652 | (3,570,449) | 3,376,203 | 3,288,325 | ||||
- Generation | 813,274 | (121,728) | 691,546 | 668,944 | ||||
- Commercialization | 186,312 | (78,300) | 108,012 | 103,987 | ||||
- Administration | 206,150 | (133,275) | 72,875 | 69,854 | ||||
8,152,388 | (3,903,752) | 4,248,636 | 4,131,110 | |||||
In Progress | ||||||||
- Distribution | 252,754 | - | 252,754 | 250,828 | ||||
- Generation | 1,123,969 | - | 1,123,969 | 1,072,026 | ||||
- Sales | 15,221 | - | 15,221 | 17,328 | ||||
- Administration | 9,829 | - | 9,829 | 21,469 | ||||
1,401,773 | - | 1,401,773 | 1,361,651 | |||||
Subtotal | 9,554,161 | (3,903,752) | 5,650,409 | 5,492,761 | ||||
Other Assets not tied to the Concession | 1,546,716 | (824,656) | 722,060 | 461,169 | ||||
Total Property, Plant and Equipment | 11,100,877 | (4,728,408) | 6,372,469 | 5,953,930 | ||||
Special Obligations linked to the | ||||||||
Concession | (816,277) | (791,387) | ||||||
Net Property, Plant and Equipment | 5,556,192 | 5,162,543 | ||||||
The average depreciation rate of the assets is approximately 5.0% p.a. for the distributors and 2.6% p.a. for the generators.
The increase in the balance of other assets not tied to the concession refers to the SEMESA goodwill reclassified as a result of the merger in the subsidiary CPFL Geração (Note 12.2)
29
( 14 ) INTEREST, LOANS AND FINANCING |
Consolidated | ||||||||||||||||
March 31,2007 | December 31, 2006 | |||||||||||||||
Interest Current and Long-term |
Principal | Interest Current and Long-term |
Principal | |||||||||||||
Current | Long-term | Total | Current | Long-term | Total | |||||||||||
LOCAL CURRENCY | ||||||||||||||||
BNDES - Power Increases (PCH's) | 170 | 4,408 | 23,618 | 28,196 | 161 | 4,104 | 23,813 | 28,078 | ||||||||
BNDES - Investiment | 3,158 | 205,742 | 1,219,127 | 1,428,027 | 10,995 | 203,374 | 1,251,703 | 1,466,072 | ||||||||
BNDES - Parcel "A", RTE and Free Energy | 291 | 341,877 | 50,572 | 392,740 | 787 | 338,163 | 124,369 | 463,319 | ||||||||
FIDC | - | - | - | - | 7,086 | 4,953 | - | 12,039 | ||||||||
Furnas Centrais Elétricas S.A. | - | - | 131,424 | 131,424 | - | - | 124,404 | 124,404 | ||||||||
Financial Institutions | 25,484 | 150,775 | 144,890 | 321,149 | 4,788 | 13,915 | 304,829 | 323,532 | ||||||||
Other | 656 | 31,032 | 21,591 | 53,279 | 548 | 34,349 | 21,127 | 56,024 | ||||||||
Subtotal | 29,759 | 733,834 | 1,591,222 | 2,354,815 | 24,365 | 598,858 | 1,850,245 | 2,473,468 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
IDB | 812 | 3,453 | 71,474 | 75,739 | 886 | 2,656 | 75,472 | 79,014 | ||||||||
Financial Institutions | 15,679 | 167,785 | 549,459 | 732,923 | 7,158 | 56,602 | 547,281 | 611,041 | ||||||||
Subtotal | 16,491 | 171,238 | 620,933 | 808,662 | 8,044 | 59,258 | 622,753 | 690,055 | ||||||||
Total | 46,250 | 905,072 | 2,212,155 | 3,163,477 | 32,409 | 658,116 | 2,472,998 | 3,163,523 | ||||||||
30
Consolidated | ||||||||||
LOCAL CURRENCY | March 31, 2007 | December 31, 2006 | Remuneration | Amortization | Collateral | |||||
BNDES - Power Increases (PCH's) | ||||||||||
CPFL Geração | 6,817 | 7,410 | TJLP + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Geração | 391 | 442 | UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Geração | 3,627 | 3,887 | TJLP + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Geração | 521 | 582 | UMBND + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Geração | 7,210 | 6,720 | TJLP + 4.3% p.a. | 75 monthly installments from September 2007 | Guarantee of CPFL Energia | |||||
CPFL Geração | 6,623 | 6,039 | TJLP + 4.3% p.a. | 36 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
CPFL Geração | 3,007 | 2,998 | TJLP + 3.1% p.a. | 72 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
BNDES - Investment | ||||||||||
CPFL Paulista - FINEM I | 6,784 | 13,259 | TJLP + 3.25% p.a. | 78 monthly installments from October 2000 and October 2001 | Revenue | |||||
CPFL Paulista - FINEM II | 237,267 | 257,040 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
RGE - FINEM I | 125,065 | 136,542 | TJLP + 3.5% to 5.0% p.a. | monthly installments from October 2000 to December 2012 | Revenue collection/Promissory Notes/Reserve Account | |||||
RGE - FINEM II | 7,932 | 9,390 | UMBND + 4.5% p.a (1) | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga - FINEM | 88,349 | 95,718 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
BAESA | 178,114 | 181,797 | TJLP + 3.125% p.a. | 144 monthly installments from September 2006 and November 2006 | Letters of Credit | |||||
BAESA | 42,914 | 45,659 | UMBND + 3.125% p.a. | 144 monthly installments from November 2006 | Letters of Credit | |||||
ENERCAN | 399,079 | 389,214 | TJLP + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
ENERCAN | 28,399 | 28,845 | UMBND + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
CERAN | 268,291 | 261,797 | TJLP + 5% p.a. | 120 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
CERAN | 30,202 | 30,138 | UMBND + 5% p.a. | 120 monthly installments from December 2007 | Guarantee of CPFL Energia | |||||
CERAN | 15,631 | 16,673 | UMBND + 5% p.a. (2) | 120 monthly installments from February 2006 | Guarantee of CPFL Energia | |||||
BNDES - Parcel "A", RTE and Free Energy | ||||||||||
CPFL Paulista - RTE | 13,413 | 52,593 | Selic + 1% p.a. | 62 monthly installments from March 2002 | Receivables | |||||
CPFL Paulista - Parcel "A" | 344,676 | 332,938 | Selic + 1% p.a. | 13 monthly installments from May 2007 | Receivables | |||||
CPFL Piratininga - Parcel "A" | 27,276 | 67,031 | Selic + 1% p.a. | 9 monthly installments from September 2006 | Receivables | |||||
Santa Cruz - RTE | 2,909 | 5,166 | Selic + 1% p.a. | 65 monthly installments from March 2002 | Revenue | |||||
RGE - Free Energy | 2,597 | 3,251 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
CPFL Geração - Free Energy | 1,869 | 2,340 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Guarantee of CPFL Paulista | |||||
FIDC - CPFL Piratininga | - | 12,039 | 112% of CDI | 36 monthly installments from March 2004 | Receivables | |||||
Furnas Centrais Elétricas S.A. | ||||||||||
CPFL Geração | 131,424 | 124,404 | IGP-M + 10% p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Financial Institutions | ||||||||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 50,828 | 52,341 | Variation of IGPM + 7.42% p.a. | 240 monthly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 100,753 | 104,243 | 106.0% of CDI (109.0% of Dec,2006) | 1 installment in March 2011 | No guarantee | |||||
Banco Santander I | 5,288 | 7,946 | 105.0% of CDI (CDI + 2,0% p.a. of Dec,2006) | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Santander II | 52,957 | 51,332 | 104.5% of CDI | 1 installment in January 2008 | No guarantee | |||||
Banco ABN AMRO Real | 76,014 | 73,450 | 107.5% of CDI | 02 installment in January 2008 and 01 installment in February 2008 | No guarantee | |||||
Banco do Brasil - Law 8727 | 35,309 | 34,220 | 105% of CDI | 1 installment in January 2008 | No guarantee | |||||
Other | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 8,333 | 10,082 | RGR + rate variable of 6% to 9% p.a. | Monthly installments up to July 2016 | Revenue/Promissory notes | |||||
Other | 7,011 | 7,040 | ||||||||
RGE | ||||||||||
FINEP | 1,602 | 1,721 | TJLP + 4.0% p.a. | 48 monthly installments from July 2006 | Receivables | |||||
ELETROBRÁS | 5,451 | 5,493 | RGR + rate variable of 6% to 6.5% p.a. | 120 installment from August 2004 | Receivables/Promissory notes | |||||
Other | 18,275 | 18,120 | ||||||||
Santa Cruz | 100 to 120 installments from december 2002 | |||||||||
ELETROBRÁS | 7,227 | 6,578 | 5% p.a. | Receivables | ||||||
Piratininga | ||||||||||
ELETROBRÁS | 4,601 | 5,971 | 5% p.a. | Various | Promissory notes/Receivables | |||||
Other | 779 | 1,019 | ||||||||
Total Local Currency | 2,354,815 | 2,473,468 | ||||||||
FOREIGN CURRENCY | ||||||||||
IDB - Enercan | 75,739 | 79,014 | US$ + Libor + 3.5% p.a. | 49 quarterly installments from June 2007 | Guarantee of CPFL Energia | |||||
Financial Institutions | ||||||||||
Parent Company | ||||||||||
Banco do Brasil | - | 8,406 | Yen + 2.718% a.a. (3) | 1 installment in June 2007 | Promissory notes | |||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 13,805 | 14,174 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
New Money Bond | 1,655 | 1,700 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2001 | Revenue/Government SP guaranteed | |||||
FLIRB | 1,679 | 1,724 | US$ + 6-month Libor + 0.8125% p.a. | 13 semiannual installments from April 2003 | Revenue/Government SP guaranteed | |||||
C-Bond | 16,942 | 17,316 | US$ + 8% p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
Discount Bond | 18,391 | 18,884 | US$ + 6-month Libor + 0.8125% p.a. | 1 installment in April 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
PAR-Bond | 26,340 | 27,052 | US$ + 6% p.a. | 1 installment in April 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
Banco do Brasil | 154,005 | 156,707 | Yen + 5.7778% p.a. (4) | 1 installment in September 2009 | No guarantee | |||||
CPFL Piratininga | ||||||||||
Banco Itaú BBA | 83,263 | - | US$ + Spread (5) | 1 installment in February and March 2008 | No guarantee | |||||
Nova 4 | ||||||||||
Banco do Brasil | 193,531 | 196,922 | Yen + 5.7778% p.a. (4) | 1 installment in September 2009 | No guarantee | |||||
CPFL Geração | ||||||||||
Banco do Brasil | 79,045 | 14,979 | Yen + 5.8% p.a. (6) | 1 installment in February 2008 | Guarantee of CPFL Energia | |||||
ENERCAN | US$ + 6,8% a 7,7%a.a.(8) | |||||||||
Banco Itaú BBA | 9,232 | 14,712 | US$ + Libor + 14.5 p.a (7) | 1 installment in April 2007, can be extension | No guarantee | |||||
CPFL Geração | ||||||||||
Banco do Brasil | 27,309 | 28,003 | Yen + 2.6% p.a. (8) | 1 installment in June 2007 | Guarantee of CPFL Energia | |||||
Banco do Brasil | 107,726 | 110,462 | Yen + 2.5% to 2.7% p.a. (9) | 1 installment in May 2009 | Guarantee of CPFL Energia | |||||
Total Foreign Currency | 808,662 | 690,055 | ||||||||
Total | 3,163,477 | 3,163,523 | ||||||||
The Company and its subsdiaries hold swap converting the local cost of currency variation to interest tax variation in reais, corresponding to:
(1) 135.7% of CDI | (4) 103.5% of CDI | (7) 109.5% of CDI | ||
(2) 138.43% of CDI | (5) 103.25% and 103.7% of CDI | (8) 104.5% of CDI | ||
(3) 104.3% of CDI | (6) 103.25% of CDI | (9) 103.8% of CDI |
31
Main funding:
Local Currency
BNDES Power Increases: the subsidiary CPFL Geração obtained release of a portion of the loan, amounting to R$ 1,050, in the 1st quarter of 2007, to be used for repowering the Gavião Peixoto Plant.
BNDES Investment: Installments of R$ 7,258 (R$ 4,718 in proportion to CPFL Geração's participation) of the BNDES loan to finance the Castro Alves and 14 de Julho projects, in the indirect subsidiary Ceran, were released in the first quarter of 2007.
Foreign Currency
Banco do Brasil:
In January 2007, the subsidiary CPFL Piratininga contracted two foreign currency loans for working capital from Banco do Brasil, for the amounts of R$ 50,000 and R$ 35,000, maturing in February and March 2008.
The subsidiary CPFL Geração contracted a credit line from Banco do Brasil, to be used to honor short-term commitments of R$ 64,700.
RESTRICTIVE COVENANTS
Some of the loan and financing agreements are subject to certain restrictive covenants, including clauses that require the Company and its subsidiaries to maintain certain financial ratios within predefined parameters. The management of the Company and its subsidiaries monitor these indices systematically and constantly to guarantee that the contractual conditions are complied with. In the opinion of the management of the Company, these restrictive covenants and clauses are being adequately complied with.
32
( 15 ) DEBENTURES |
Consolidated | ||||||||||||||||||||||||
Balances as of: | ||||||||||||||||||||||||
March 31,2007 | December 31, 2006 | |||||||||||||||||||||||
Issued | Remuneration | Amortization Conditions | Collateral | Interest | Current | Long-Term | Total | Interest | Current | Long-Term | Total | |||||||||||||
CPFL Paulista | ||||||||||||||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st serie | 11,968 | 109% of the CDI | July 1, 2009. | Unsecured | 3,890 | - | 119,680 | 123,570 | 8,756 | - | 119,680 | 128,436 | ||||||||||||
2nd series | 13,032 | IGP-M + 9.8% p.a. | July 1, 2009. | Unsecured | 10,409 | - | 145,701 | 156,110 | 6,786 | - | 144,150 | 150,936 | ||||||||||||
3th Issue | ||||||||||||||||||||||||
1st serie | 64,000 | 104.4 of CDI | 1 installment in December 1, 2011, 2ª installment in December 2012 and 3 installment in December 2013. | Guarantee of CPFL Energia | 26,693 | - | 640,000 | 666,693 | 6,247 | - | 640,000 | 646,247 | ||||||||||||
CPFL Piratininga 1st Issue |
40,992 | - | 905,381 | 946,373 | 21,789 | - | 903,830 | 925,619 | ||||||||||||||||
only serie | 40,000 | 104% of the CDI | 50% on January 1, 2010 and remainder on January 1, 2011. | Guarantee of CPFL Energia | 12,395 | - | 400,000 | 412,395 | 27,878 | - | 400,000 | 427,878 | ||||||||||||
RGE | ||||||||||||||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st serie | 2,620 | IGP-M + 9.6% p.a. | 1 installment in April 2011 | Unsecured | 3,680 | - | 26,200 | 29,880 | 2,692 | - | 26,200 | 28,892 | ||||||||||||
2nd series | 20,380 | 106.5% of CDI | 1 installment in April 2009 | Unsecured | 13,406 | - | 203,800 | 217,206 | 6,644 | 23,000 | 180,800 | 210,444 | ||||||||||||
17,086 | - | 230,000 | 247,086 | 9,336 | 23,000 | 207,000 | 239,336 | |||||||||||||||||
CPFL Geração | ||||||||||||||||||||||||
1st Issue | 69,189 | TJLP + 4 to 5% p.a. | Semiannual with 1 installment in December 2009 | Letter of Guarantee, Receivables and100% of CPFL Geração commonnominal shares | 11,848 | 136,415 | 230,622 | 378,885 | 2,923 | 136,252 | 230,347 | 369,522 | ||||||||||||
Baesa | ||||||||||||||||||||||||
1st Issue | 9,000 | 105% of the CDI | Quarterly with the first payment in November 2006 and the last in August 2016. | Letters of Guarantee | 3,066 | - | 27,597 | 30,663 | 3,150 | - | 28,353 | 31,503 | ||||||||||||
2nd Issue | 9,000 | IGP-M + 9.55% p.a. | Annually with the first payment in August 2007 and the last in August 2016 | Letters of Guarantee | 1,142 | - | 10,275 | 11,417 | 1,102 | - | 9,915 | 11,017 | ||||||||||||
. | ||||||||||||||||||||||||
4,208 | - | 37,872 | 42,080 | 4,252 | - | 38,268 | 42,520 | |||||||||||||||||
86,529 | 136,415 | 1,803,875 | 2,026,819 | 66,178 | 159,252 | 1,779,445 | 2,004,875 | |||||||||||||||||
RESTRICTIVE COVENANTS
The debentures are subject to certain restrictive covenants, including clauses that require the subsidiaries to comply with certain financial indices within pre-established parameters. In the opinion of Management of the subsidiary are keeping adequately within these restrictive covenants.
( 16 ) SUPPLIERS |
Consolidated | ||||
March | December | |||
31,2007 | 31, 2006 | |||
System Service Charges | 4,920 | 14,283 | ||
Energy Purchased | 491,463 | 515,103 | ||
Electricity Network Usage Charges | 77,878 | 75,131 | ||
Materials and Services | 94,382 | 132,604 | ||
Co-Generators | 4,289 | 4,224 | ||
Regulatory Liability (note 3) | 84,254 | 103,581 | ||
Other | 10,796 | 9,235 | ||
Total | 767,982 | 854,161 | ||
33
( 17 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE |
Consolidated | ||||||||
Current | Long-term | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
ICMS (State VAT) | 300,177 | 282,510 | - | - | ||||
PIS (Tax on Revenue) | 15,411 | 11,368 | 100 | 838 | ||||
COFINS (Tax on Revenue) | 64,068 | 49,286 | 461 | 3,862 | ||||
IRPJ (Corporate Income Tax) | 116,011 | 122,313 | 11,975 | 25,765 | ||||
CSLL (Social Contribution Tax) | 41,178 | 39,854 | 4,310 | 9,276 | ||||
Other | 14,999 | 17,427 | - | - | ||||
Total | 551,844 | 522,758 | 16,846 | 39,741 | ||||
( 18 ) EMPLOYEE PENSION PLANS |
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and the indirect subsidiary RGE, through Fundação ELETROCEEE, and the indirect subsidiary Santa Cruz, through FUNSEJEM Fundação Senador José Ermínio de Moraes, sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I CPFL Paulista
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of the subsidiary CPFL Paulista.
At the time of modification of the Pension Plan in September 1997, the subsidiary recognized an obligation to pay in respect of the plan deficit determined at the time by the external actuaries of the Fundação CESP. This deficit will be liquidated in 294 installments, amortized monthly, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the liability, which is restated annually in line with the evolution of the actuarial deficit calculated in accordance with the criteria of the Supplementary Pensions Department as of March 31, 2007 is R$ 572,017 (R$ 573,715 as of December 31, 2006).
II CPFL Piratininga
As a result of the split-off of Bandeirante Energia S.A. (the Subsidiarys predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired employees up to the date of the split-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Piratininga.
In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo Metropolitana El São Paulo S.A. (the predecessor of Bandeirante) recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments, amortized on a monthly basis, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the liability, which is restated annually in line with the evolution of the actuarial deficit calculated in accordance with the criteria of the Supplementary Pensions Department as of March 31, 2007 is R$ 160,021 (R$ 160,258 as of December 31, 2006).
34
III RGE
A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, including the presumed Social Security benefit, with a Segregated Net Asset administered by ELETROCEEE. Only those employed prior to the spin-off from CEEE to RGE are entitled to this benefit.
IV SANTA CRUZ
In July 2001, the subsidiary Santa Cruz joined FUNSEJEM, a not-for-profit private welfare fund for employees of Votorantim Group companies, offering them all the opportunity to participate. In accordance with the fund's regulations, the subsidiary Santa Cruz contributes to FUNSEJEM the same amount as the employees, in accordance with the employees' remuneration levels (defined contribution). Voluntary contributions may also be made to FUNSEJEM.
V CPFL Geração
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Geração. With the modification of the Pension Plan, in September 1997, maintained at the time by CPFL Paulista, the subsidiary recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP. The deficit is being liquidated in 297 monthly installments, plus interest of 6% p.a. and monetary restatement based on the IGP-DI (FGV). The balance of the liability, which is restated annually in line with the evolution of the actuarial deficit calculated in accordance with the criteria of the Supplementary Pensions Department as of March 31, 2007 is R$ 11,548 (R$ 11,575 as of December 31, 2006).
The movements occurred in the quarter, in the net actuarial liabilities are as follows:
March 31, 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Net actuarial liability at the beginning of the year | 635,436 | 168,972 | 12 | 11,942 | 816,362 | |||||
(Income)/ Expense recognized in income statement | (9,006) | (1,605) | (1,743) | (229) | (12,583) | |||||
Sponsor's Contributions during the period | (15,700) | (4,343) | 15 | (325) | (20,353) | |||||
Net actuarial liability at the end of the period | 610,730 | 163,024 | (1,716) | 11,388 | 783,426 | |||||
Current | 58,324 | 17,921 | (1,716) | 1,322 | 75,851 | |||||
Long-term | 552,406 | 145,103 | - | 10,066 | 707,575 | |||||
610,730 | 163,024 | (1,716) | 11,388 | 783,426 | ||||||
The account balances of the subsidiaries relating to the Private Pension Plan also include, as of March 31, 2007, R$ 41,666 (R$ 43,999 as of December 31, 2006) referring to other contributions.
35
The expenses (income) recognized are as follows:
March 31, 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 262 | 1,022 | 225 | 22 | 1,531 | |||||
Interest on actuarial liabilities | 64,878 | 16,272 | 2,831 | 1,363 | 85,344 | |||||
Expected return on assets | (74,137) | (18,425) | (3,834) | (1,614) | (98,010) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial gains | - | - | (965) | - | (965) | |||||
Subtotal | (8,997) | (1,128) | (1,743) | (229) | (12,097) | |||||
Expected contributions from participants | (9) | (477) | - | - | (486) | |||||
Total | (9,006) | (1,605) | (1,743) | (229) | (12,583) | |||||
March 31,2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 229 | 1,139 | 136 | 16 | 1,520 | |||||
Interest on acturial liabilities | 65,594 | 16,136 | 2,136 | 1,408 | 85,274 | |||||
Expected return on assets | (67,253) | (16,813) | (2,634) | (1,471) | (88,171) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial (gains) | - | - | (363) | - | (363) | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 | 8,196 | 426 | 82 | 12,748 | |||||
Subtotal | 2,614 | 8,661 | (299) | 35 | 11,011 | |||||
Expected contributions from participants | (6) | (513) | (9) | - | (528) | |||||
Total | 2,608 | 8,148 | (308) | 35 | 10,483 | |||||
In the income statement, the expenses and (income) were recorded under the following captions:
March 31, 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (9,006) | (1,605) | (1,743) | 13 | (12,341) | |||||
Operating Expenses | - | - | - | (242) | (242) | |||||
Total | (9,006) | (1,605) | (1,743) | (229) | (12,583) | |||||
March 31,2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (1,436) | (47) | (308) | 12 | (1,779) | |||||
Operating Expenses | - | - | - | (59) | (59) | |||||
Extraordinary Item net of Tax Effects | 2,669 | 5,409 | - | 61 | 8,139 | |||||
Taxation of Extraordinary Item | 1,375 | 2,786 | - | 21 | 4,182 | |||||
Total | 2,608 | 8,148 | (308) | 35 | 10,483 | |||||
The extraordinary item recorded in 2006, refers to the plan deficit as of December 31, 2001, on adoption of CVM n° 371, which was deferred and amortized in subsequent years, and finalized as of December 31, 2006.
36
( 19 ) REGULATORY CHARGES |
Consolidated | ||||
March | December | |||
31,2007 | 31, 2006 | |||
Global Reverse Fund - RGR | 4,498 | 3,793 | ||
ANEEL Inspection Fee | 1,733 | 1,759 | ||
Fuel Consumption Account - CCC | 29,809 | 70,802 | ||
Energy Development Account - CDE | 30,728 | 28,659 | ||
Total | 66,768 | 105,013 | ||
( 20 ) RESERVE FOR CONTINGENCIES |
Consolidated | ||||||||||||||||
March 31, 2007 | December 31,2006 | |||||||||||||||
Accrued - Gross | Escrow Deposits related to Contingencies (1) | Reserve for Contingencies, net | Other deposits, Judicial (2) | Accrued - Gross | Escrow Deposits related to Contingencies (1) | Reserve for Contingencies, net | Other deposits, Judicial (2) | |||||||||
Labor | ||||||||||||||||
Various | 65,446 | 43,483 | 21,963 | 22,709 | 70,736 | 47,597 | 23,139 | 13,799 | ||||||||
Civil | ||||||||||||||||
General Damages | 18,791 | 15,522 | 3,269 | 9,526 | 13,535 | 9,922 | 3,613 | 9,023 | ||||||||
Tariff Increase | 18,849 | 11,387 | 7,462 | 5,287 | 24,207 | 11,686 | 12,521 | 4,769 | ||||||||
Energy Purchased | 40,809 | 28,167 | 12,642 | - | 40,809 | 28,167 | 12,642 | - | ||||||||
Other | 6,059 | 6,059 | - | 484 | 7,563 | 6,310 | 1,253 | 9,743 | ||||||||
84,508 | 61,135 | 23,373 | 15,297 | 86,114 | 56,085 | 30,029 | 23,535 | |||||||||
Tax | ||||||||||||||||
FINSOCIAL | 18,011 | 18,011 | - | 33,307 | 17,926 | 17,926 | - | 33,149 | ||||||||
Increase PIS and COFINS | 894 | - | 894 | 301 | 1,053 | - | 1,053 | 301 | ||||||||
Interest on Shareholders Equity | 26,750 | - | 26,750 | - | 26,045 | - | 26,045 | - | ||||||||
Income Tax | 45,760 | 25,714 | 20,046 | 1,325 | 43,993 | 23,753 | 20,240 | 1,532 | ||||||||
Other | 3,329 | - | 3,329 | 19,579 | 3,205 | - | 3,205 | 9,530 | ||||||||
94,744 | 43,725 | 51,019 | 54,512 | 92,222 | 41,679 | 50,543 | 44,512 | |||||||||
Total | 244,698 | 148,343 | 96,355 | 92,518 | 249,072 | 145,361 | 103,711 | 81,846 | ||||||||
The changes in the balances in the quarter ended March 31, 2007, are as follows:
Consolidated | ||||||||||||||
December 31, 2006 | Added due to acquisition of company | Addition | Reversal | Payment | Monetary Restatement | March 31,2007 | ||||||||
Labor | 70,736 | - | 429 | (1,537) | (4,182) | - | 65,446 | |||||||
Civil | 86,114 | (363) | 6,663 | (7,597) | (337) | 28 | 84,508 | |||||||
Tax | 92,222 | (55) | 3,064 | (1,515) | (7) | 1,035 | 94,744 | |||||||
Reserve for Contingencies - | ||||||||||||||
Gross | 249,072 | (418) | 10,156 | (10,649) | (4,526) | 1,063 | 244,698 | |||||||
Escrow Deposits (1) + (2) | 227,207 | 316 | 22,361 | (450) | (8,815) | 242 | 240,861 | |||||||
The reserves for contingencies were based on appraisal of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the legal advisers and the management of the Company and its subsidiaries.
a) 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 questions do not yet indicate a trend in the decisions of
37
the courts or any other decision in similar proceedings considered probable or remote, and therefore no provision has been established for these. As of March 31, 2007, the claims relating to possible losses were as follows: (i) R$ 173,035 for labor suits (R$ 164,847 as of December 31, 2006); (ii) R$ 455,756 for civil suits, mainly for civil suits for personal injuries, environmental damages and tariff increases (R$ 421,474 as of December 31,2006); and (iii) R$ 347,993 in respect of tax suits, relating basically to Income Tax, ICMS, FINSOCIAL and PIS and COFINS (R$ 327,475 as of December 31,2006).
Based on the opinion of their legal advisers, the Managements of the Company and of its subsidiaries consider that there are no significant contingent risks that are not covered by adequate provisions in the Interim Financial Statements, or that might result in the significant impact on future earnings.
( 21 ) OTHER ACCOUNTS PAYABLE | ||
Consolidated | ||||||||
Current | Long-term | |||||||
March | December | March | December | |||||
31,2007 | 31, 2006 | 31,2007 | 31, 2006 | |||||
Consumers and Concessionaires | 53,463 | 50,927 | - | - | ||||
Liability Regulatory (note 3 ) | 216,403 | 49,816 | 250 | 732 | ||||
Energy Efficiency Program - PEE | 38,150 | 40,102 | 53,277 | 44,387 | ||||
Research & Development - P&D | 30,580 | 25,435 | 40,457 | 38,049 | ||||
National Scientific and Technological Development | ||||||||
Fund - FNDCT | 26,531 | 25,610 | 5,364 | 5,868 | ||||
Energy Research Company - EPE | 13,434 | 34,626 | 2,176 | - | ||||
Fund for Reversal | - | - | 17,750 | 17,750 | ||||
Advances | 4,932 | 7,780 | - | - | ||||
Interest on Compulsory Loan | 5,811 | 3,998 | - | - | ||||
Emergency Charges (ECE/EAEE) | 6,815 | 10,386 | - | - | ||||
Provision for Environmental Expenses | - | - | 12,929 | 13,321 | ||||
Payroll | 4,688 | 3,951 | - | - | ||||
Profit sharing | 28,371 | 20,832 | - | - | ||||
Other | 29,358 | 30,230 | 7,194 | 7,834 | ||||
Total | 458,536 | 303,693 | 139,397 | 127,941 | ||||
38
( 22 ) SHAREHOLDERS EQUITY |
The participation of the shareholders in the Equity of the Company as of March 31, 2007 and December 31, 2006 are distributed as follows:
Total Shares | ||||||||
March 31, 2007 | December 31, 2006 | |||||||
Common | Interest | Common | Interest | |||||
Shareholders | Shares | % | Shares | % | ||||
VBC Energia S.A. | 139,002,673 | 28.97 | 139,002,673 | 28.97 | ||||
521 Participações S.A. | 149,230,373 | 31.11 | 149,230,373 | 31.11 | ||||
Bonaire Participações S.A. | 60,713,511 | 12.65 | 60,713,511 | 12.65 | ||||
BNDES Participações S.A. | 24,789,436 | 5.17 | 24,789,436 | 5.17 | ||||
Brumado Holdings S.A. | 28,420,052 | 5.92 | 28,420,052 | 5.92 | ||||
Board Members | 11 | 0.00 | 11 | - | ||||
Executive Officers | 29,657 | 0.01 | 31,657 | 0.01 | ||||
Other Shareholders | 77,571,017 | 16.17 | 77,569,017 | 16.17 | ||||
Total | 479,756,730 | 100.00 | 479,756,730 | 100.00 | ||||
Interest on Shareholders Equity and Dividend
Parent Company | ||||
March | December 31, | |||
31,2007 | 2006 | |||
Interest on Shareholders Equity Payable | ||||
Other Shareholders | 453 | 457 | ||
Subtotal | 453 | 457 | ||
Dividend Payable | ||||
VBC Energia S.A. | 209,163 | 209,163 | ||
521 Participações S.A. | 224,553 | 224,553 | ||
Bonaire Participações S.A. | 91,358 | 91,358 | ||
BNDES Participações S.A. | 37,302 | 37,302 | ||
Other Shareholders | 163,921 | 163,965 | ||
Subtotal | 726,297 | 726,341 | ||
Total | 726,750 | 726,798 | ||
39
( 23 ) OPERATING REVENUES |
Consolidated | ||||||||||||
No. of Consumers (*) | GWh (*) | R$ thousand | ||||||||||
March 31, | March 31, | March 31, | March 31, | March 31, | March 31, | |||||||
Revenue from Eletric Energy Operations | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | ||||||
Consumer class | ||||||||||||
Residential | 5,111,038 | 4,838,625 | 2,687 | 2,269 | 1,126,334 | 927,786 | ||||||
Industrial | 82,883 | 81,342 | 3,875 | 3,906 | 920,032 | 778,588 | ||||||
Commercial | 463,410 | 445,301 | 1,662 | 1,452 | 623,192 | 511,197 | ||||||
Rural | 248,804 | 234,640 | 545 | 409 | 101,981 | 76,220 | ||||||
Public Administration | 38,581 | 36,082 | 223 | 194 | 79,466 | 64,198 | ||||||
Public Lighting | 3,116 | 2,003 | 311 | 275 | 66,140 | 57,073 | ||||||
Public Services | 5,916 | 5,522 | 382 | 356 | 103,541 | 86,132 | ||||||
Billed | 5,953,748 | 5,643,515 | 9,685 | 8,861 | 3,020,686 | 2501,194 | ||||||
Own Consumption | 534 | 535 | 7 | 6 | - | - | ||||||
Unbilled (Net) | 29,734 | 48,652 | ||||||||||
Emergency Charges - ECE/EAEE | 10 | 3,018 | ||||||||||
Realization of Extraordinary Tariff Adjustment (note 3 a) | - | - | - | - | (55,915) | (64,546) | ||||||
Realization of Free Energy (note 3 a) | - | - | - | - | (19,724) | (23,964) | ||||||
Tariff Review - Remuneration Base (note 3 b.1) | - | - | - | - | 2,010 | - | ||||||
Realization of Tariff Review- Remuneration Base (note 3 b.1) | - | - | - | - | (6,650) | 35,877 | ||||||
Tariff Review- Depreciation (note 3 b.1) | - | - | - | - | 6,310 | 2,565 | ||||||
(note 3 b.2) | - | - | - | - | 14,474 | |||||||
Realization of 2005 Tariff Adjustment-Purchase of electric energy from ltaipu (note 3 b.2) | (12,118) | - | ||||||||||
TariffAdjustment-Other(note3.b.2) | 17,158 | 11,495 | ||||||||||
Realization of Tariff Adjustment -Other (note 3.b.2) | (464) | (1,437) | ||||||||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | (10,491) | (32,869) | ||||||||||
b.2) | 10,020 | (5,386) | ||||||||||
Discount of TariffAdjustment TUSD and Irrigation (note 31.5) | 15,171 | - | ||||||||||
Realizationof discount of Tariff AdjustmentTUSD and Irrigation | ||||||||||||
(note 3.b.5) | (3,792) | - | ||||||||||
ELECTRICITY SALES TO FINAL CONSUMERS | 5,954,282 | 5,644,050 | 9,692 | 8,867 | 2,991,945 | 2,489,073 | ||||||
Furnas Centrals Eletricas S.A. | 746 | 746 | 73,715 | 56,867 | ||||||||
Other Concessionaires and Licensees | 675 | 1,095 | 43,624 | 58,147 | ||||||||
Current Electric Energy | 656 | 211 | 14,263 | 1,081 | ||||||||
ELECTRICITY SALES TO WHOLESALER | 2,077 | 2,052 | 131,602 | 116,095 | ||||||||
Revenue due to Network Usage Charge - TUSD | 198,529 | 153,940 | ||||||||||
Low Income Consumers Subsidy (note 3 d) | (6,120) | 5,036 | ||||||||||
Other Revenue and Income | 25,772 | 25,234 | ||||||||||
OTHER OPERATING REVENUES | 218,181 | 184,210 | ||||||||||
Total | 3,341,728 | 2,789,378 | ||||||||||
* Information not reviewed by the independent Auditors
40
( 24 ) COST OF ELECTRIC ENERGY |
Consolidated | ||||||||
GWh (*) | R$ | |||||||
March 31, | March 31, | March 31, | March 31, | |||||
Electricity Purchased for Resale | 2007 | 2006 | 2007 | 2006 | ||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 2,690 | 2,569 | 254,062 | 215,390 | ||||
Furnas Centrais Elétricas S.A. | 288 | 204 | 20,782 | 13,800 | ||||
CESP - Cia Energética de São Paulo | 128 | 91 | 9,244 | 6,130 | ||||
Cia de Geração de Energia Elétrica do Tietê | 93 | 79 | 7,907 | 6,869 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 323 | 241 | 30,836 | 22,483 | ||||
Tractebel Energia S.A. | 2,154 | 1,528 | 256,529 | 182,251 | ||||
Petróleo Brasileiro S.A. Petrobrás | 389 | 443 | 44,100 | 53,515 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 8 | 5 | 511 | 313 | ||||
Cia Estadual Energia Elétrica - CEEE | 26 | 15 | 1,767 | 1,047 | ||||
AES Uruguaiana Ltda. | 320 | 215 | 36,631 | 26,095 | ||||
Câmara de Comercialização de Energia Elétrica - | ||||||||
CCEE | 510 | 111 | 700 | 395 | ||||
Other | 720 | 387 | 71,432 | 43,349 | ||||
7,649 | 5,888 | 734,501 | 571,637 | |||||
Energy Purchased in the Free Market - ACL | 4,792 | 5,346 | 286,959 | 308,004 | ||||
12,441 | 11,234 | 1,021,460 | 879,641 | |||||
Deferral/Amortization liquid effect - CVA | (142,471) | (31,762) | ||||||
Surplus of Energy (note 3 b.4) | (20,187) | 6,809 | ||||||
Tariff Review - Return of consumer - IRT 2005 and 2006 | ||||||||
Recalculated (note 3 b.2) | 98,635 | - | ||||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | - | (30,722) | ||||||
Credit for PIS and COFINS | (86,254) | (75,103) | ||||||
Subtotal | 871,183 | 748,863 | ||||||
Electricity Network Usage Charge | ||||||||
Basic Network Charges | 155,565 | 130,469 | ||||||
Charges for Transmission from Itaipu | 15,391 | 15,903 | ||||||
Connection Charges | 12,226 | 7,147 | ||||||
System Service Charges - ESS | 8,805 | 3,889 | ||||||
191,987 | 157,408 | |||||||
Deferral and Amortization liquid effect - CVA | 4,631 | 46,578 | ||||||
Credit for PIS and COFINS | (16,625) | (18,617) | ||||||
Subtotal | 179,993 | 185,369 | ||||||
Total | 1,051,176 | 934,232 |
(*) Information not reviewed by the independent Auditors
41
( 25 ) OPERATING EXPENSES |
Parent company | Consolidated | |||||||
March 31, | March 31, | March 31, | March 31, | |||||
2007 | 2006 | 2007 | 2006 | |||||
Sales and Marketing | ||||||||
Personnel | - | - | 12,227 | 11,970 | ||||
Materials | - | - | 435 | 344 | ||||
Outside Services | - | - | 13,741 | 12,397 | ||||
Allowance for Doubtful Accounts | - | - | 11,806 | 16,853 | ||||
Depreciation and Amortization | - | - | 2,204 | 1,472 | ||||
Collection Tariffs and Services | - | - | 10,706 | 11,351 | ||||
Other | - | - | 3,597 | (367) | ||||
Subtotal | - | - | 54,716 | 54,020 | ||||
General and Administrative Expenses | ||||||||
Personnel | 255 | 195 | 24,497 | 26,771 | ||||
Materials | 18 | 7 | 905 | 1,232 | ||||
Outside Services | 4,691 | 2,069 | 32,395 | 31,849 | ||||
Leases and Rentals | 72 | - | 972 | 1,032 | ||||
Depreciation and Amortization | 25 | - | 4,262 | 4,908 | ||||
Publicity and Advertising | 410 | 326 | 1,110 | 1,532 | ||||
Legal, Judicial and Indemnities | 81 | 165 | (175) | (293) | ||||
Donations, Contributions and Subsidies | - | - | 963 | 1,172 | ||||
Other | 380 | 298 | 6,006 | 5,726 | ||||
Subtotal | 5,932 | 3,060 | 70,935 | 73,929 | ||||
Other Operating Expenses | ||||||||
Inspection Fee | - | - | 4,851 | 4,164 | ||||
RTE and Free Energy Losses (note 3 a) | - | - | 254 | 339 | ||||
Other Operating Expenses | - | - | 3 | 78 | ||||
Subtotal | - | - | 5,108 | 4,581 | ||||
Goodwill Amortization | - | - | 8,164 | 2,519 | ||||
Total Operating Expenses | 5,932 | 3,060 | 138,923 | 135,049 | ||||
42
( 26 ) FINANCIAL INCOME (EXPENSE) |
Parent Company | Consolidated | |||||||
March 31, | March 31, | March 31, | March 31, | |||||
2007 | 2006 | 2007 | 2006 | |||||
Financial Income | ||||||||
Income from Temporary Cash Investments | 6,453 | 18,806 | 26,288 | 49,105 | ||||
Late Payments Charges | - | - | 25,669 | 20,833 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 738 | 1,280 | 2,336 | 7,509 | ||||
Monetary and Exchange Variations | - | 531 | 126 | (7,444) | ||||
Remuneration Interest - CVA and Parcel "A" | - | - | 24,336 | 29,119 | ||||
Discount on purchase of ICMS credit | - | - | 3,289 | 3,625 | ||||
Interest of Realization of Extraordinary Tariff | ||||||||
Adjustment (note 3 a) | - | - | 8,869 | 23,465 | ||||
Other | 902 | - | 11,231 | 17,995 | ||||
Total | 8,093 | 20,617 | 102,144 | 144,207 | ||||
Financial Expense | ||||||||
Debt Charges | (9) | - | (122,002) | (138,045) | ||||
Banking Expenses | (254) | (334) | (20,059) | (16,768) | ||||
Monetary and Exchange Variations | (187) | (4,491) | (23,034) | (28,790) | ||||
Other | (643) | (1) | (9,665) | (8,231) | ||||
Subtotal | (1,093) | (4,826) | (174,760) | (191,834) | ||||
Goodwill Amortization | (25,193) | (21,281) | (34,430) | (34,361) | ||||
Total | (26,286) | (26,107) | (209,190) | (226,195) | ||||
Net Financial Expenses | (18,193) | (5,490) | (107,046) | (81,988) | ||||
( 27 ) FINANCIAL INSTRUMENTS AND OPERATING RISKS |
27.1 RISK CONSIDERATIONS
The business of the Company and its subsidiaries comprises principally generation, sale and distribution of electric energy. As public service concessionaires, the operations and tariffs of its principal subsidiaries 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 prepayments of debts. The Company and its subsidiaries manage these risks in such a way as to minimize them through the compensation mechanism (CVA), contracting hedge/swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
43
27.2 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 used in the market.
As of March 31, 2007, the principal financial asset and liability instruments of the Company and its subsidiaries are as follows:
The book values of the loans and financing, debentures and derivatives, for the Company and its subsidiaries compared with the market borrowing rates as of March 31, 2007 and December 31, 2006, are as follows:
Parent Company | ||||||||
March 31, 2007 | December 31, 2006 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | - | - | 8,406 | 8,555 | ||||
Derivatives | - | - | 40,141 | 39,903 | ||||
Total | - | - | 48,547 | 48,458 | ||||
Consolidated | ||||||||
March 31, 2007 | December 31, 2006 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 3,163,477 | 3,207,137 | 3,163,523 | 3,198,518 | ||||
Debentures | 2,026,819 | 2,109,601 | 2,004,875 | 2,086,807 | ||||
Derivatives | 70,475 | 29,604 | 74,758 | 24,475 | ||||
Total | 5,260,771 | 5,346,342 | 5,243,156 | 5,309,800 | ||||
The estimated of the market value of these financial instruments for the Company and its subsidiaries were based on models that discount future cash flows to present value, comparison with similar transactions contracted on dates close to the end of the quarter and comparisons with average market parameters. In cases where there are no similar transactions in the market, principally related to the loan linked to the regulatory assets and credits receivable from CESP, the subsidiaries assumed that the market value corresponds to the respective book value.
44
( 28 ) PRO-FORMA FINANCIAL STATEMENTS |
As mentioned in Note 1, in June 2006 the Company increased its participation in the subsidiary RGE, fully consolidating RGE's financial statements. Accordingly, as this affects the comparability of the Company's statements of operations, we present below the pro-forma statements of operations for the period ended March 31, 2007 and 2006, showing the effects of this acquisition.
March 31,2007 | March 31,2006 | |||
Net Operating Revenue | 2,153,194 | 1,932,542 | ||
Cost of Electric Energy Services | (1,227,309) | (1,189,227) | ||
Gross Earnings | 925,885 | 743,315 | ||
Operating Expenses | (138,923) | (146,322) | ||
Gross Operanting Income | 786,962 | 596,993 | ||
Financial Expense | (107,046) | (86,744) | ||
Nonoperating Income | (2,839) | (2,215) | ||
Accrued IR and CSLL | (204,055) | (185,642) | ||
Extraordinary Item Net of Tax Effects | - | (8,139) | ||
Non-controlling shareholders' interest | (94) | (57) | ||
Net Income | 472,928 | 314,196 | ||
( 29 ) SUBSEQUENT EVENTS |
29.1 Acquisition of CMS Energy Brasil S.A.
On April 12, 2007, the Company signed a US$ 211 million (equivalent to R$ 429 million) purchase agreement with CMS Energy Brasil S.A. Implementation of this acquisition is subject to prior approval by ANEEL, and will be submitted for analysis by the Brazilian Anti-Trust System.
45
( 30 ) CASH FLOW |
Parent Company | Consolidated | |||||||
March 31, | March 31, | March 31, | March 31, | |||||
2007 | 2006 | 2007 | 2006 | |||||
OPERATING CASH FLOW | ||||||||
Income for the period | 472,928 | 306,488 | 472,928 | 306,488 | ||||
Adjustments to reconcile net income to cash derived | ||||||||
from operations | ||||||||
Non-controlling shareholders' interest | - | - | 94 | - | ||||
Monetary restatement of rationing regulatory assets | - | - | (24,490) | (43,377) | ||||
Provision for losses on rationing regulatory assets | - | - | 254 | 339 | ||||
2003 Tariff review | - | - | 6,056 | (39,112) | ||||
2005 and 2006 Tariff adjustment | - | - | (6,698) | (5,481) | ||||
Other regulatory assets | - | - | 87,994 | 1,577 | ||||
Low income consumers subsidy | - | - | 6,120 | (5,036) | ||||
Depreciation and amortization | 25,218 | 21,281 | 131,726 | 113,317 | ||||
Reserve for contingencies | 635 | - | (4,935) | (3,839) | ||||
Interest and monetary restatement | (6,422) | (6,263) | 18,779 | (37,026) | ||||
Unrealized losses (gains) on derivative contracts | (40,141) | 4,491 | (4,283) | 3,241 | ||||
Pension plan costs | - | - | (13,121) | 10,259 | ||||
Equity in subsidiaries | (495,944) | (318,840) | - | - | ||||
Loss on the write-off of permanent assets and investment | (1,863) | - | 2,089 | 1,711 | ||||
Deferred taxes - assets and liabilities | 185 | 1,142 | 10,501 | 30,473 | ||||
Research and development and energy efficiency programs | - | - | (8,536) | 12,898 | ||||
Other | - | - | 2,119 | (534) | ||||
REDUCTION (INCREASE) IN OPERATING ASSETS | ||||||||
Consumers, concessionaires and licensees | - | - | 45,268 | 108,101 | ||||
Dividend and interest on equity received | 29,530 | 78,412 | - | - | ||||
Recoverable taxes | (277) | 16,583 | 42,930 | 10,044 | ||||
Financial Investments | (1,638) | (116,279) | (216,869) | (373,846) | ||||
Material and supplies | - | - | (4,500) | (491) | ||||
Deferred tariff costs variations | - | - | (92,356) | (39,599) | ||||
Deferred Charges | - | (1,200) | 1,143 | (1,256) | ||||
Escrow deposits | - | - | (11,985) | (30,393) | ||||
Other operating assets | 351 | - | 11,316 | 60,533 | ||||
INCREASE (DECREASE) IN OPERATING LIABILITIES | ||||||||
Suppliers | (4,307) | (147) | (90,487) | (125,898) | ||||
Taxes and social contributions payable | (49) | (15,590) | 9,524 | (35,285) | ||||
Deferred tariff gains variations | - | - | 75,499 | 16,286 | ||||
Other liabilities with employee pension plans | - | - | (22,432) | (30,383) | ||||
Interest on debts - accrued and paid | (120) | - | (3,603) | 64,123 | ||||
Interest on debts - incorporated interest | - | - | 15,025 | 20,089 | ||||
Regulatory charges | - | - | (38,206) | 54,514 | ||||
Related parties | (2,556) | - | - | - | ||||
Other operating liabilities | (8) | 826 | (2,409) | (3,160) | ||||
CASH FLOWS PROVIDED BY OPERATIONS | (24,478) | (29,096) | 394,455 | 39,277 | ||||
INVESTMENTS ACTIVITIES | ||||||||
Increase in property, plant and equipment | (3) | - | (236,872) | (143,430) | ||||
Financial investments | - | - | 3,686 | 3,580 | ||||
Redemption of financial investments | 7,669 | 5,662 | 7,669 | - | ||||
Advance energy purchase agreements | - | - | (126) | (341) | ||||
Increase in special obligations | - | - | 10,250 | 4,106 | ||||
Additions (reduction) to deferred charges | 218 | - | (909) | (1,798) | ||||
Sale of permanent assets | 2,635 | - | 11,739 | 1,530 | ||||
GENERATION OF CASH IN INVESTMENTS | 10,519 | 5,662 | (204,563) | (136,353) | ||||
FINANCING ACTIVITIES | ||||||||
Loans, financing and debentures obtained | - | - | 159,428 | 591,439 | ||||
Payments of loan and debentures | (8,203) | - | (167,455) | (579,888) | ||||
Dividend and interest on equity paid | (48) | (13) | (77) | (369) | ||||
Sales of treasury shares | - | 24 | - | 24 | ||||
UTILIZATION OF CASH IN FINANCING | (8,251) | 11 | (8,104) | 11,206 | ||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENT | (22,210) | (23,423) | 181,788 | (85,870) | ||||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 25,429 | 138,072 | 540,364 | 678,780 | ||||
CLOSING BALANCE OF CASH AND CASH | ||||||||
EQUIVALENTS | 3,219 | 114,649 | 722,152 | 592,910 | ||||
SUPPLEMENTARY INFORMATION | ||||||||
Social contribution and income tax paid | - | - | 169,556 | 163,793 | ||||
Interest paid | 129 | - | 88,199 | 57,256 | ||||
129 | - | 257,755 | 221,049 | |||||
March, 2007 | December, | March, | December, | |||||
CASH AND CASH EQUIVALENTS | 2006 | 2006 | 2005 | |||||
PARENT COMPANY | ||||||||
Balance according to Corporation Law | 5,821 | 26,393 | 342,308 | 249,452 | ||||
Reclassification - FAS 95 (1) | (2,602) | (964) | (227,659) | (111,380) | ||||
Adjusted balance | 3,219 | 25,429 | 114,649 | 138,072 | ||||
Consolidated | ||||||||
Balance according to Corporation Law | 1,028,907 | 630,250 | 1,301,951 | 1,029,241 | ||||
Reclassification - FAS 95 (1) | (306,755) | (89,886) | (709,041) | (350,461) | ||||
Adjusted balance | 722,152 | 540,364 | 592,910 | 678,780 | ||||
46
( 31 ) ADDED VALUE STATEMENTS |
Parent Company | Consolidated | |||||||
March 31, 2007 |
March 31, 2006 |
March 31, 2007 |
March 31, 2006 |
|||||
1 - Revenues | 1,863 | - | 3,327,083 | 2,770,984 | ||||
1.1 Operating Revenues | - | - | 3,341,728 | 2,789,378 | ||||
1.2 Provision for losses on the Realization of Regulatory Assets | - | - | - | - | ||||
1.3 Allowance for Doubtful Accounts | - | - | (11,806) | (16,853) | ||||
1.4 Nonoperating Income (Expense) | 1,863 | - | (2,839) | (1,541) | ||||
2- ( - ) Inputs | (5,578) | (2,855) | (1,289,603) | (1,146,292) | ||||
2.1 - Electricity Purchased for Resale | - | - | (1,154,055) | (1,027,952) | ||||
2.2 - Outsourced Services | (4,691) | (2,069) | (75,740) | (69,896) | ||||
2.3 - Material | (18) | (7) | (11,024) | (10,880) | ||||
2.4 - Other | (869) | (779) | (47,113) | (36,439) | ||||
2.5 - Cost of Service Rendered | - | - | (1,671) | (1,125) | ||||
3- Gross Added Value (1 + 2) | (3,715) | (2,855) | 2,037,480 | 1,624,692 | ||||
4- Retentions | (25,218) | (21,282) | (134,844) | (114,466) | ||||
4.1 - Depreciation and Amortization | (25) | - | (92,250) | (77,586) | ||||
4.2 - Goodwill Amortization | (25,193) | (21,282) | (42,594) | (36,880) | ||||
5- Net Added Value Generated (3 + 4) | (28,933) | (24,137) | 1,902,636 | 1,510,226 | ||||
6- Added Value Received in Transfer | 504,036 | 339,458 | 102,050 | 138,822 | ||||
6.1 - Financial Income | 8,092 | 20,618 | 102,144 | 138,822 | ||||
6.2 - Equity in Subsidiaries | 495,944 | 318,840 | - | - | ||||
6.3 - Non-Controlling Shareholder's Equity | - | - | (94) | - | ||||
7- Added Value to be Distributed (5 + 6) | 475,103 | 315,321 | 2,004,686 | 1,649,048 | ||||
8- Distribution of Added Value | ||||||||
8.1 - Personnel and Charges | 216 | 172 | 68,252 | 97,445 | ||||
8.2 - Taxes, Fees and Contributions | 1,047 | 4,158 | 1,307,290 | 1,068,469 | ||||
8.3 - Interest and Rentals | 912 | 4,503 | 156,216 | 176,646 | ||||
8.4 - Dividend | - | - | - | - | ||||
8.5 - Retained Income for the Year | 472,928 | 306,488 | 472,928 | 306,488 | ||||
475,103 | 315,321 | 2,004,686 | 1,649,048 | |||||
47
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
Analysis of Results CPFL Energia Individual
In the 1st quarter of 2007, the Net Income was R$ 472,928, an increase of 54.3% (R$ 166,440) compared to the same quarter the previous year, due basically to the improvement in the results of corporate participations, as follows:
March 31,2007 | March 31,2006 | |||
CPFL Paulista | 213,417 | 141,806 | ||
CPFL Piratininga | 89,012 | 63,721 | ||
CPFL Geração | 88,700 | 44,963 | ||
CPFL Brasil | 74,394 | 68,350 | ||
CPFL Serra | 33,704 | - | ||
CPFL Cone Sul | 1,442 | - | ||
Nova 4 | (4,725) | - | ||
Total | 495,944 | 318,840 | ||
The income (expenses) of RGE for the quarter were recorded directly in CPFL Serra due to the segregation of the corporate participation, as mentioned in Note 2. In 2006, this income (expense) was recorded in CPFL Paulista.
48
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 03/31/2007 | 4 - 12/31/2006 |
1 | Total assets | 14,602,195 | 14,048,781 |
1.01 | Current assets | 4,305,155 | 3,695,728 |
1.01.01 | Cash and banks | 1,028,907 | 630,250 |
1.01.02 | Credits | 2,343,226 | 2,430,624 |
1.01.02.01 | Accounts Receivable | 2,017,531 | 2,025,359 |
1.01.02.01.01 | Consumers, concessionaires and licensees | 2,120,338 | 2,124,968 |
1.01.02.01.02 | Allowance for doubtful accounts | (102,807) | (99,609) |
1.01.02.02 | Other receivables | 325,695 | 405,265 |
1.01.02.02.01 | Dividends and interest on shareholders equity | 0 | 16,755 |
1.01.02.02.02 | Financial Investments | 29,143 | 28,615 |
1.01.02.02.03 | Recoverable taxes | 126,305 | 170,953 |
1.01.02.02.04 | Deferred taxes | 170,247 | 188,942 |
1.01.03 | Materials and Suppliers | 20,540 | 16,008 |
1.01.04 | Other | 912,482 | 618,846 |
1.01.04.01 | Deferred Tariff Costs Variations | 542,681 | 334,353 |
1.01.04.02 | Prepaid Expenses | 259,948 | 191,239 |
1.01.04.03 | Other Credits | 109,853 | 93,254 |
1.02 | Noncurrent assets | 10,297,040 | 10.353,053 |
1.02.01 | Long-term assets | 1,907,774 | 2,046,088 |
1.02.01.01 | Other receivables | 1,261,613 | 1,280,738 |
1.02.01.01.01 | Consumers, concessionaires and licensees | 149,370 | 165,183 |
1.02.01.01.02 | Financial Investments | 102,043 | 103,901 |
1.02.01.01.03 | Recoverable taxes | 96,154 | 103,049 |
1.02.01.01.04 | Deferred taxes | 914,046 | 908,605 |
1.02.01.02 | Related parties | 0 | 0 |
1.02.01.02.01 | Associated companies | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 0 | 0 |
1.02.01.02.03 | Other related parties | 0 | 0 |
1.02.01.03 | Other | 646,161 | 765,350 |
1.02.01.03.01 | Escrow deposits | 92,518 | 81,846 |
1.02.01.03.02 | Deferred Tariff Costs Variations | 406,113 | 512,678 |
1.02.01.03.03 | Prepaid Expenses | 23,722 | 28,769 |
1.02.01.03.04 | Other Credits | 123,808 | 142,057 |
1.02.02 | Permanent assets | 8,389,266 | 8,306,965 |
1.02.02.01 | Investments | 2,782,875 | 3,092,648 |
1.02.02.01.01 | Associated companies | 0 | 0 |
1.02.02.01.02 | Associated companies - Goodwill | 0 | 0 |
1.02.02.01.03 | Permanent equity interests | 0 | 0 |
1.02.02.01.04 | Permanent equity interests - Goodwill | 2,041,557 | 2,345,474 |
1.02.02.01.05 | Other investments | 741,318 | 747,174 |
1.02.02.02 | Property, plant and equipment | 5,556,192 | 5,162,543 |
1.02.02.02.01 | Property, plant and equipment | 6,372,469 | 5,953,930 |
1.02.02.02.02 | (-) Special obligation linked to the concession | (816,277) | (791,387) |
1.02.02.03 | Intangible | 0 | 0 |
1.03.03 | Deferred charges | 50,199 | 51,774 |
49
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 03/31/2007 | 4 - 12/31/2006 |
2 | Total liabilities | 14,602,195 | 14,048,781 |
2.01 | Current liabilities | 4,121,624 | 3,785,275 |
2.01.01 | Loans and financing | 921,525 | 687,975 |
2.01.01.01 | Accrued interest on debts | 16,453 | 29,859 |
2.01.01.02 | Loans and financing | 905,072 | 658,116 |
2.01.02 | Debentures | 222,944 | 225,430 |
2.01.02.01 | Accrued interest on debentures | 86,529 | 66,178 |
2.01.02.02 | Debentures | 136,415 | 159,252 |
2.01.03 | Suppliers | 767,982 | 854,161 |
2.01.04 | Taxes and social contributions payable | 551,844 | 522,758 |
2.01.05 | Dividends and interest on shareholders equity | 732,444 | 732,518 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Due to related parties | 0 | 0 |
2.01.08 | Other | 924,885 | 762,433 |
2.01.08.01 | Employee pension plans | 83,623 | 86,715 |
2.01.08.02 | Regulatory charges | 66,768 | 105,013 |
2.01.08.03 | Accrued liabilities | 35,861 | 53,998 |
2.01.08.04 | Deferred tariff gains variations | 257,325 | 162,350 |
2.01.08.05 | Derivative contracts | 22,772 | 50,664 |
2.01.08.06 | Other accounts payable | 458,536 | 303,693 |
2.02 | Non-Current Liabilities | 5,139,238 | 5,395,195 |
2.02.01 | Long- Term Liabilities | 5,139,238 | 5,395,195 |
2.02.01.01 | Loans and financings | 2,241,952 | 2,475,548 |
2.02.01.01.01 | Accrued Interest on debts | 29,797 | 2,550 |
2.02.01.01.02 | Loans and financings | 2,212,155 | 2,472,998 |
2.02.01.02 | Debentures | 1,803,875 | 1,779,445 |
2.02.01.03 | Reserves | 96,355 | 103,711 |
2.02.01.03.01 | Reserve for Contingencies | 96,355 | 103,711 |
2.02.01.04 | Related parties | 0 | 0 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 |
2.02.01.06 | Other | 997,056 | 1,036,491 |
2.02.01.06.01 | Employee pension plans | 741,469 | 773,646 |
2.02.01.06.02 | Taxes and social contributions payable | 16,846 | 39,741 |
2.02.01.06.03 | Deferred Tariff gains variations | 51,641 | 71,069 |
2.02.01.06.04 | Derivative contracts | 47,703 | 24,094 |
2.02.01.06.05 | Other | 139,397 | 127,941 |
2.02.02 | Deferred income | 0 | 0 |
2.03 | Non-controlling shareholders interest | 2,128 | 2,034 |
2.04 | Shareholders equity | 5,339,205 | 4,866,277 |
2.04.01 | Capital | 4,734,790 | 4,734,790 |
50
2.04.02 | Capital reserves | 16 | 16 |
2.04.03 | Revaluation reserves | 0 | 0 |
2.04.03.01 | Own assets | 0 | 0 |
2.04.03.02 | Subsidiary/associated companies | 0 | 0 |
2.04.04 | Profit reserves | 131,471 | 131,471 |
2.04.04.01 | Legal reserves | 131,471 | 131,471 |
2.04.04.02 | Statutory reserves | 0 | 0 |
2.04.04.03 | For contingencies | 0 | 0 |
2.04.04.04 | Unrealized profits | 0 | 0 |
2.04.04.05 | Profit retention | 0 | 0 |
2.04.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.04.04.07 | Other revenue reserves | 0 | 0 |
2.04.05 | Accumulated deficit | 472,928 | 0 |
2.04.06 | Advance for Future Capital Increase | 0 | 0 |
51
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 - 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.01 | Operating revenues | 3,341,728 | 3,341,728 | 2,789,378 | 2,789,378 |
3.02 | Deductions from operating revenues | (1,188,534) | (1,188,534) | (967,572) | (967,572) |
3.03 | Net operating revenues | 2,153,194 | 2,153,194 | 1,821,806 | 1,821,806 |
3.04 | Cost of Electricity Energy Services | (1,227,309) | (1,227,309) | (1,108,191) | (1,108,191) |
3.04.01 | Electricity purchased for resale | (871,183) | (871,183) | (748,863) | (748,863) |
3.04.02 | Electricity network usage charges | (179,993) | (179,993) | (185,369) | (185,369) |
3.04.03 | Personnel | (60,338) | (60,338) | (68,580) | (68,580) |
3.04.04 | Employee pension plans | 12,341 | 12,341 | 1,779 | 1,779 |
3.04.05 | Material | (9,333) | (9,333) | (8,988) | (8,988) |
3.04.06 | Outsourced services | (27,499) | (27,499) | (23,876) | (23,876) |
3.04.07 | Depreciation and amortization | (82,666) | (82,666) | (70,057) | (70,057) |
3.04.08 | Other | (8,638) | (8,638) | (4,237) | (4,237) |
3.05 | Gross operating income | 925,885 | 925,885 | 713,615 | 713,615 |
3.06 | Operating Expenses/Income | (245,969) | (245,969) | (217,037) | (217,037) |
3.06.01 | Sales and Marketing | (54,716) | (54,716) | (54,020) | (54,020) |
3.06.02 | General and administrative | (70,935) | (70,935) | (73,929) | (73,929) |
52
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 - 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.06.03 | Financial | (107,046) | (107,046) | (81,988) | (81,988) |
3.06.03.01 | Financial income | 102,144 | 102,144 | 144,207 | 144,207 |
3.06.03.02 | Financial expenses | (209,190) | (209,190) | (226,195) | (226,195) |
3.06.03.02.01 | Interest on shareholders equity | (34,430) | (34,430) | (34,361) | (34,361) |
3.06.03.02.02 | Goodwill amortization | (174,760) | (174,760) | (191,834) | (191,834) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | (13,272) | (13,272) | (7,100) | (7,100) |
3.06.05.01 | Merged goodwill | (8,164) | (8,164) | (2,519) | (2,519) |
3.06.05.02 | Other | (5,108) | (5,108) | (4,581) | (4,581) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income (loss) from operations | 679,916 | 679,916 | 496,578 | 496,578 |
3.08 | Nonoperating income (expense) | (2,839) | (2,839) | (1,541) | (1,541) |
3.08.01 | Income | 3,305 | 3,305 | 859 | 859 |
3.08.02 | Expenses | (6,144) | (6,144) | (2,400) | (2,400) |
3.09 | Income before taxes on income and minority interest | 677,077 | 677,077 | 495,037 | 495,037 |
3.10 | Income tax and social contribution | (193,856) | (193,856) | (158,087) | (158,087) |
3.10.01 | Social contribution | (50,584) | (50,584) | (41,795) | (41,795) |
3.10.02 | Income tax | (143,272) | (143,272) | (116,292) | (116,292) |
3.11 | Deferred income tax and social contribution | (10,199) | (10,199) | (22,323) | (22,323) |
3.11.01 | Deferred Social contribution | (14,384) | (14,384) | (5,479) | (5,479) |
3.11.02 | Deferred Income tax | 4,185 | 4,185 | (16,844) | (16,844) |
3.12 | Statutory profit sharing/contributions | 0 | 0 | (8,139) | (8,139) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | (8,139) | (8,139) |
3.12.02.01 | Extraordinary item net of tax effects | 0 | 0 | (8,139) | (8,139) |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 0 | 0 |
53
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 - 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.14 | Non-controlling shareholder's interest | (94) | (94) | 0 | 0 |
3.15 | Net income (loss) for the period | 472,928 | 472,928 | 306,488 | 306,488 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 479,756,730 | 479,756,730 | |
EARNINGS PER SHARE | 0.98577 | 0.98577 | 0.63884 | 0.63884 | |
LOSSES PER SHARE |
54
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER
Analysis of Results CPFL Energia Consolidated
This analysis of results is expressed in thousands of Brazilian reais, except when indicated otherwise.
Information (Consolidated - R$ thousands) | Consolidated | |||||
March 31,2007 | March 31,2006 | Variation | ||||
GROSS REVENUE | 3,341,728 | 2,789,378 | 19.8% | |||
Electricity sales to final Consumers | 2,991,945 | 2,489,073 | 20.2% | |||
Electricity sales to Wholesaler | 131,602 | 116,095 | 13.4% | |||
Other Operating Revenues | 218,181 | 184,210 | 18.4% | |||
DEDUCTION FROM OPERATING REVENUE | (1,188,534) | (967,572) | 22.8% | |||
NET OPERATING REVENUE | 2,153,194 | 1,821,806 | 18.2% | |||
ENERGY COST | (1,051,176) | (934,232) | 12.5% | |||
Electricity Purchased for resale | (871,183) | (748,863) | 16.3% | |||
Electricity Network Usage Charges | (179,993) | (185,369) | -2.9% | |||
OPERATING COST/EXPENSE | (315,056) | (309,008) | 2.0% | |||
Personnel | (97,275) | (107,533) | -9.5% | |||
Employee Pension Plan | 12,583 | 1,838 | 584.6% | |||
Material | (11,046) | (10,960) | 0.8% | |||
Outsourced Services | (74,185) | (68,670) | 8.0% | |||
Depreciation and Amortization | (89,279) | (76,534) | 16.7% | |||
Merged Goodwill Amortization | (8,164) | (2,519) | 224.1% | |||
Other | (47,690) | (44,630) | 6.9% | |||
INCOME FROM ELECTRIC UTILITY SERVICES | 786,962 | 578,566 | 36.0% | |||
FINANCIAL INCOME (EXPENSE) | (107,046) | (81,988) | 30.6% | |||
Income | 102,144 | 144,207 | -29.2% | |||
Expenses | (209,190) | (226,195) | -7.5% | |||
OPERATING INCOME | 679,916 | 496,578 | 36.9% | |||
NON-OPERATING INCOME (EXPENSE) | (2,839) | (1,541) | 84.2% | |||
Income | 3,305 | 859 | 284.7% | |||
Expenses | (6,144) | (2,400) | 156.0% | |||
INCOME BEFORE TAX | 677,077 | 495,037 | 36.8% | |||
Social Contribution | (64,968) | (47,274) | 37.4% | |||
Income Tax | (139,087) | (133,136) | 4.5% | |||
INCOME BEFORE EXTRAORDINARY ITEMS, | ||||||
MINORITY INTEREST AND REVERSALS | 473,022 | 314,627 | 50.3% | |||
Extraordinary Item net of taxes | - | (8,139) | -100.0% | |||
Minority interest | (94) | - | 0.0% | |||
NET INCOME FOR THE PERIOD | 472,928 | 306,488 | 54.3% | |||
EBITDA | 868,889 | 654,240 | 32.8% |
Net Income for the Period and EBITDA Reconciliation (*) | ||||
NET INCOME FOR THE PERIOD | 472,928 | 306,488 | ||
Employee Pension Plan | (12,583) | (1,838) | ||
Depreciation and Amortization | 97,443 | 79,053 | ||
Financial Income (Expense) | 107,046 | 81,988 | ||
Social Contribution | 64,968 | 47,274 | ||
Income Tax | 139,087 | 133,136 | ||
Extraordinary Item | - | 8,139 | ||
EBITDA | 868,889 | 654,240 | ||
(*)information not reviewed by the Independent Auditors |
55
The following factors should be taken into account in comparing the results for the periods:
In June 2006, CPFL Energia acquired 100% of the shares and quotas of CPFL Serra Ltda, CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda. As a result of these acquisitions, the Company now indirectly holds an additional participation of 32.69% and 32.7538% in RGE and Sul Geradora, respectively, fully consolidated as from June in the company's financial statements.
Additionally, in December 2006, CPFL Energia acquired 99.99% of the shares of Santa Cruz, and ENERCAN started its operations in February 2007.
In view of the lack of comparability with the first quarter of 2006, these facts should be taken into account in a comparative analysis of the periods.
Gross Operating Income
The Gross Operating Income in the first quarter of 2007 was R$ 3,341,728, an increase of 19.8% (R$ 552,350) compared to the same period of the previous year.
The main reasons for this difference were:
i. An increase of 9.3% in the amount of Electricity sold to end users, of which 8.3% refers to the acquisitions of RGE and Santa Cruz;
ii. Impacts of the 2006 tariff adjustments of CPFL Paulista, CPFL Piratininga and RGE, of 10.83%, 10.79% and 10.2%
respectively;
iii. An increase of 29.0% (R$ 44,589) in the income from TUSD, due mainly to the migration of industrial clients to the Free Market Environment.
Although energy sales to end users increased by 9.3%, total energy sales, taking into account sales to other concessionaires, grew by 4.1% . The increase in sales to end users was mainly influenced by the good performance of the residential and commercial classes, with growth of 18.5% and 14.5% respectively.
The increase in the CPFL Energia concession areas, which takes into account the supply billed with collection of TUSD, grew by 6.1% in the first quarter of 2007, compared with the same period of the previous year. Taking into consideration the effects of the acquisitions of RGE and Santa Cruz, the increase was 14.6% .
Deductions from Operating Income
The deductions from operating income in the first quarter of 2007 amounted to R$ 1,188,534, an increase of 22.8% (R$ 220,962) in relation to the same quarter of 2006, largely due to the increase in Gross Revenue.
56
Cost of Electricity Services
In the first quarter of 2007, the Cost of the Electricity Service was R$ 1,051,176, an increase of 12.5% (R$ 116,944) compared with the same quarter of the previous year, mainly due to:
i. An increase of 10.7% in the amount of energy
acquired, of which 7.2% refers to the acquisitions of RGE and Santa Cruz;
ii. An increase in the average price of the energy purchased;
iii. Effects relating to recalculation of the energy cost in the 2005 and 2006 Tariff Reviews for the subsidiary
CPFL Paulista, of R$ 79,075 (Note 3.b.2).
Operating Costs and Expenses
The operating costs and expenses in the quarter amounted to R$ 315,056, an increase of 2.0% (R$ 6,048) over the same period of the previous year. This increase was mainly due to:
These expenses, comprising Personnel, Materials, Outsourced Services and Other expenses, totaled R$ 230,159 in the first quarter of 2007, a decrease of 0.7% (R$ 1,634) in relation to the same quarter of 2006. This reduction was mainly due to the following factors:
i. Personnel: the reduction of 9.5% (R$ 10,258) is due mainly to the expense recognized in the first quarter of 2006 in relation to the Early Retirement Program, partially offset by the increase of R$ 9,977 in expense
for ENERCAN and the acquisitions of RGE and Santa Cruz;
ii. Materials, Outsourced Services and Other Expenses: an increase of 7.0% (R$ 8,661) due mainly to ENERCAN and the acquisitions of RGE and Santa Cruz.
The Private Pension plan generated income of R$ 12,583 in the quarter (R$ 10,745 more than in the same period of 2006). This variation is mainly due to the impacts on the actual expected income on the plan assets, as established in the Actuarial Report prepared in December 2006.
The increase of 16.7% (R$ 12,745) refers basically to ENERCAN and the acquisitions of RGE and Santa Cruz.
57
Financial Income (Expense)
The net financial expense was 30.6% (R$ 25,058) higher than in the same quarter of 2006, mainly due to:
i. The decrease in income on investments resulting from the decrease in cash and cash equivalents;
ii. Recording of the net financial expense of R$ 9,724 in respect of ENERCAN and the acquisitions of RGE and Santa Cruz.
Social Contribution and Income Tax
Taxes on income amounted to 13.1% (R$ 23,645), higher than in the same period of the previous year. Although pre-tax profit was 36.8% higher than in the first quarter of 2006, the increase was offset by the income tax credit of R$ 40,234 recorded on the merged goodwill from acquisition of the subsidiary Semesa (Note 10).
Net Income and EBITDA
Due to the factors mentioned above, the net income for the quarter was R$ 472,928, 54.3% (R$ 166,440) higher in the same period of 2006.
The adjusted EBITDA (net income for the quarter before the effects of the private pension fund , depreciation, amortization, financial income (expense), equity accounting, social contribution, income tax and extraordinary item) for the first quarter of 2007 was R$ 868,926, 32.8% (R$ 214,686) higher than the EBITDA determined in the same period of 2006 (information not reviewed by the Independent Auditors).
The effects of the operating start-up of ENERCAN and the acquisitions of RGE and Santa Cruz, resulted in increases in EBITDA of R$ 16,047 (2.5%), R$ 32,274 (4.9%) and R$ 11,228 (1.7%), respectively, (information not reviewed by the Independent Auditors).
58
1 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 - CPFL | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 100.00 | 55.69 |
COMMERCIAL, INDUSTRIAL AND OTHER | 999,991 | 33,831,818,623 | |||
02 | CPFL GERAÇÃO DE ENERGIA S/A | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 100.00 | 24.84 |
COMMERCIAL, INDUSTRIAL AND OTHER | 205,487,715,785 | 205,487,715,785 | |||
03 | CPFL COMERCIALIZAÇÃO BRASIL S/A | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 2.87 |
COMMERCIAL, INDUSTRIAL AND OTHER | 455,996 | 455,996 | |||
04 | COMPANHIA PIRATININGA DE FORÇA E LUZ | 04.172.213/0001-51 | PUBLIC SUBSIDIARY | 100.00 | 9.11 |
COMMERCIAL, INDUSTRIAL AND OTHER | 53,031,258,891 | 53,031,258,890 | |||
05 | CPFL SERRA LTDA | 02.150.256/0001-00 | PUBLIC SUBSIDIARY | 100.00 | 28.01 |
COMMERCIAL, INDUSTRIAL AND OTHER | 1,340,969,099 | 0 | |||
06 | RIO GRANDE ENERGIA S/A | 02.016.439/0001-38 | PUBLIC SUBSIDIARY | 99.76 | 0.00 |
COMMERCIAL, INDUSTRIAL AND OTHER | 804,776,417 | 0 |
59
15.01 INVESTMENTS
(Not reviewed by independent accountants)
Our principal capital expenditure in the last 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 first quarter, as well as the three years ended December 31, 2006, 2005 and 2004.
In million of R$ | ||||||||
Year Ended December 31, | ||||||||
Three Months | 2006 | 2005 | 2004 | |||||
Distribution: | ||||||||
CPFL Paulista | 72 | 245 | 189 | 131 | ||||
CPFL Piratininga | 44 | 131 | 86 | 64 | ||||
RGE | 37 | 151 | 93 | 66 | ||||
Santa Cruz | 2 | - | - | - | ||||
Total distribution | 155 | 527 | 368 | 261 | ||||
Generation: | 82 | 266 | 255 | 343 | ||||
Commercialization: | ||||||||
CPFL Brasil | - | 4 | 4 | 2 | ||||
Total | 237 | 797 | 627 | 606 | ||||
We plan to make capital expenditures totaling approximately R$ 971 million in 2007 and approximately R$ 747 million in 2008. Of total budgeted capital expenditure over this period, R$ 1,398 million is for distribution, R$ 302 million is for generation, 2 million is for holding and R$ 16 million is for commercialization.
60
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Additional information New Market
Position of the shareholders of CPFL Energia S/A with more than 5% of the shares holding voting rights, as of March 31, 2007:
Shareholders | Common Shares |
Interest - % | ||
VBC Energia S.A. | 139,002,673 | 28.97% | ||
521 Participações S.A. | 149,230,373 | 31.11% | ||
Bonaire Participações S.A. | 60,713,511 | 12.65% | ||
Brumado Holdings S.A. | 28,420,052 | 5.92% | ||
BNDES Participações S.A. | 24,789,436 | 5.17% | ||
Other shareholders | 77,600,685 | 16.18% | ||
Total | 479,756,730 | 100.00% | ||
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of March 31, 2007 and 2006:
March 31, 2007 | March 31, 2006 | |||||||
Shareholders | Common Shares |
% | Common Shares |
% | ||||
Controlling Shareholders | 349,784,399 | 72.91% | 394,617,573 | 82.25% | ||||
Administrator | ||||||||
Executive Officers | 29,657 | 0.01% | 43,378 | 0.01% | ||||
Board of Directors | 11 | 0.00% | 21 | 0.00% | ||||
Fiscal Council | - | 0.00% | - | 0.00% | ||||
Other Shareholders Free Float | 129,942,663 | 27.08% | 85,095,758 | 17.74% | ||||
Total | 479,756,730 | 100.00% | 479,756,730 | 100.00% | ||||
61
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, 2007.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | Votorantim Energia Ltda | 1,100,652 | 30.31% | 47,018 | 33.33% | 1,147,670 | 30.42% |
(b) | Atila Holdings S/A | 1,100,652 | 30.31% | 47,021 | 33.33% | 1,147,673 | 30.42% |
(c) | Camargo Corrêa Energia S.A. | 1,100,652 | 30.30% | 47,018 | 33.34% | 1,147,670 | 30.42% |
Other Shareholders | 329,899 | 9.08% | 4 | 0.00% | 329,903 | 8.74% | |
Total | 3,631,855 | 100.00% | 141,061 | 100.00% | 3,772,916 | 100.00% |
(a) Votorantim Energia Ltda
Shareholders | Quotas | % | |
(d) | Votorantim Investimentos Industriais S.A. | 228,617,352 | 70.28% |
(e) | Companhia Brasileira de Alumínio | 70,827,862 | 21.77% |
(f) | Santa Cruz Geração de Energia S.A. | 25,855,977 | 7.95% |
Total | 325,301,191 | 100.00% |
(b) Atila Holdings S.A.
Shareholders | Quotas | % | |
(d) | Votorantim Investimentos Industriais S.A. | 43,888,285 | 50.00% |
(g) | Camargo Corrêa S.A. | 43,888,285 | 50.00% |
Total | 87,776,570 | 100.00% |
(c) Camargo Corrêa Energia S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(g) | Camargo Corrêa S/A | 518,860 | 100.00% | 518,851 | 100.00% | 1,037,711 | 100.00% |
Other Shareholders | 0 | 0.00% | 8 | 0.00% | 9 | 0.00% | |
Total | 518,860 | 100.00% | 518,860 | 100.00% | 1,037,720 | 100.00% |
(d) Votorantim Investimentos Industriais S.A.
62
Shareholders | Common Shares |
% | |
(h) | Votorantim Participações S.A. | 11,165,582,998 | 100.00% |
Other Shareholders | 2 | 0.00% | |
Total | 11,165,583,000 | 100.00% |
(e) Companhia Brasileira de Alumínio
Shareholders | Common Shares |
% | |
(d) | Votorantim Investimentos Industriais S.A. | 765,534,496 | 99.76% |
Other Shareholders | 1,874,557 | 0.24% | |
Total | 767,409,053 | 100.00% |
(f) Santa Cruz Geração de Energia S.A.
Shareholders | Common Shares | % | |
(e) | Companhia Brasileira de Alumínio | 42,105,504 | 100.00% |
Other Shareholders | 6 | 0.00% | |
Total | 42,105,510 | 100.00% |
(g) Camargo Corrêa S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(i) | Participações Morro Vermelho S.A. | 48,937 | 99.98% | 93,099 | 100.00% | 142,036 | 99.99% |
Other Shareholders | 9 | 0.02% | 1 | 0.00% | 10 | 0.01% | |
Total | 48,946 | 100.00% | 93,100 | 100.00% | 142,046 | 100.00% |
(h) Votorantim Participações S.A.
Shareholders | Common Shares |
% | |
(j) | Hejoassu Administração S.A. | 5,304,772,480 | 98.59% |
Other Shareholders | 76,106,493 | 1.41% | |
Total | 5,380,878,973 | 100.00% |
63
(i) Participações Morro Vermelho S.A.
Shareholders | Common Shares |
% |
Rosana Camargo Arruda Botelho | 4,882,646 | 33.34% |
Renata Camargo Nascimento | 4,882,646 | 33.33% |
Regina Camargo Pires Oliveira Dias | 4,882,644 | 33.33% |
Other Shareholders | 191 | 0.00% |
Total | 14,648,127 | 100.00% |
(j) Hejoassu Administração S.A.
Shareholders | Common Shares |
% | |
(k) | JEMF Participações S.A. | 400,000 | 25.00% |
(l) | AEM Participações S.A. | 400,000 | 25.00% |
(m) | ERMAN Participações S.A. | 400,000 | 25.00% |
(n) | MRC Participações S.A. | 400,000 | 25.00% |
Total | 1,600,000 | 100.00% |
(k) JEMF Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
José Ermírio de Moraes Neto | 228,243,033 | 33.34% | 0 | 0.00% | 228,243,033 | 33.34% | |
José Roberto Ermírio Moraes | 228,243,033 | 33.33% | 0 | 0.00% | 228,243,033 | 33.33% | |
Neide Helena de Moraes | 228,243,034 | 33.33% | 0 | 0.00% | 228,243,034 | 33.33% | |
(l) | AEM Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(m) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(n) | MRC Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(l) AEM Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Antonio Ermírio de Moraes detains the voting rights, corresponding to the totality of his common shares |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(k) | JEMF Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(m) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(n) | MRC Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
64
(m) ERMAN Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Ermírio Pereira de Moraes detains the voting rights, corresponding to the totality of his common shares |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(k) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(l) | AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(n) | MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(n) MRC Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Maria Helena Moraes Scripilliti detains the voting rights, corresponding to the totality of his common shares | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(k) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(l) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(n) | AEM Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 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, 2007.
Shareholders | Common Shares |
% |
Fundo de Investimento Financeiro BB Renda Fixa IV | 377,592 | 15.70% |
Fundo Mutuo de Investimento em Ações BB - Carteira Livre I | 2,027,402 | 84.30% |
Other Shareholders | 6 | 0.00% |
Total | 2,405,000 | 100.00% |
65
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, 2007.
Shareholders | Common Shares |
% |
Energia Fundo de Investimento em Participações | 66,728,872 | 100.00% |
Other Shareholders | 6 | 0.00% |
Total | 66,728,878 | 100.00% |
Shareholders composition of BRUMADO HOLDINGS S.A. with more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2007.
Shareholders | Common Shares |
% | |
(a) | Antares Holding Ltda | 980,492,792 | 100.00% |
Total | 980,492,792 | 100.00% |
(a) Antares Holding Ltda
Shareholders | Common Shares |
% |
Bradespar S.A. | 274,546,567 | 100.00% |
Other Shareholders | 1 | 0.00% |
Total | 274,546,568 | 100.00% |
(b) Bradespar S.A.
Shareholders | Common Shares | % | Preferred Shares |
% | TOTAL | % | |
(c) | Cidade de Deus Cia Cial de Participações | 22,441,612 | 36.59% | 150,480 | 0.13% | 22,592,092 | 12.92% |
Fundação Bradesco | 9,089,652 | 14.82% | 1,449,492 | 1.28% | 10,539,144 | 6.03% | |
Hedging Griffo (Fundos) | 3,161,990 | 5.16% | 8,816,134 | 7.77% | 11,978,124 | 6.85% | |
(d) | NCF Participações S.A. | 8,573,756 | 13.98% | 0 | 0.00% | 8,573,756 | 4.91% |
Fundo de Pensões do Banco Espirito Santo | 5,950,000 | 9.70% | 0 | 0.00% | 5,950,000 | 3.40% | |
Other Shareholders | 12,115,242 | 19.75% | 103,096,342 | 90.82% | 115,211,584 | 65.89% | |
Total | 61,332,252 | 100.00% | 113,512,448 | 100.00% | 174,844,700 | 100.00% |
66
(c) Cidade de Deus Cia Cial de Participações
Shareholders | Common Shares |
% | |
(e) | Nova Cidade de Deus Participações S.A. | 2,574,939,991 | 44.78% |
Fundação Bradesco | 1,903,839,616 | 33.11% | |
Lia Maria Aguiar | 417,744,408 | 7.26% | |
Lina Maria Aguiar | 488,038,330 | 8.48% | |
Other Shareholders | 366,156,434 | 6.37% | |
Total | 5,750,718,779 | 100.00% |
(d) NCF Participações S.A.
Shareholders | Common Shares | % | Preferred 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 Participações | 41,979,583 | 73.54% | 0 | 0.00% | 41,979,583 | 38.90% |
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% |
(e) Nova Cidade de Deus Participações S.A.
Shareholders | Common Shares | % | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 101,082,737 | 46.30% | 231,332,928 | 98.35% | 332,415,665 | 73.29% | |
(f) |
Elo Participações S.A. | 117,230,771 | 53.70% | 0 | 0.00% | 117,230,771 | 25.85% |
Caixa Beneficiente Fund. do Bradesco | 0 | 0% | 3,885,487 | 1.65% | 3,885,487 | 0.86% | |
Total | 218,313,508 | 100.00% | 235,218,415 | 100.00% | 453,531,923 | 100.00% |
(f) Elo Participações S.A.
Shareholders | Common Shares | % | Preferred Shares | % | TOTAL | % |
Lázaro de Mello Brandão | 9,188,513 | 5.92% | 0 | 0.00% | 9,188,513 | 4.12% |
Other Shareholders | 145,894,884 | 94.08% | 67,859,087 | 100.00% | 213,753,971 | 95.88% |
Total | 155,083,397 | 100.00% | 67,859,087 | 100.00% | 222,942,484 | 100.00% |
67
Shareholders composition of BNDES S.A. wiith more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2007.
Shareholders | Common Shares |
% |
Banco Nacional de Desenv.Econômico e Social ( 1 ) | 1 | 100.00% |
Total | 1 | 100.00% |
( 1 ) State agency Brazilian Federal.
The quantity of shares are expressed in units
Commitment to arbitrage
The Company is committed to arbitrage in the Market Chamber of Arbitrage, in accordance with the Arbitration Clause in Article 44 of the Companys By-Laws.
68
Annual Social Report / Quarterly 2007 and 2006
Company: CPFL ENERGIA S.A.
1 - Basis for Calculation | 1º Quarter 2007 Value (R$ thousand) | 1º Quarter 2006 Value (R$ thousand) | ||||
Net Revenues (NR) | 2,153,194 | 1,821,806 | ||||
Operating Result (OR) | 679,916 | 496,578 | ||||
Gross Payroll (GP) | 89,821 | 103,508 | ||||
2 - Internal Social Indicators | Value (R$ thousand) | % of GP | % of NR | Valor (R$ thousand) | % of GP | % of NR |
Food | 7,045 | 7.84% | 0.33% | 6,237 | 6.03% | 0.34% |
Mandatory payroll taxes | 23,678 | 26.36% | 1.10% | 28,493 | 27.53% | 1.56% |
Private pension plan | 4,976 | 5.54% | 0.23% | 4,814 | 4.65% | 0.26% |
Health | 4,600 | 5.12% | 0.21% | 4,584 | 4.43% | 0.25% |
Occupational safety and health | 474 | 0.53% | 0.02% | 304 | 0.29% | 0.02% |
Education | 422 | 0.47% | 0.02% | 330 | 0.32% | 0.02% |
Culture | 0 | 0.00% | 0.00% | 0 | 0.00% | 0.00% |
Trainning and professional development | 1,258 | 1.40% | 0.06% | 1,381 | 1.33% | 0.08% |
Day-care / allowance | 188 | 0.21% | 0.01% | 154 | 0.15% | 0.01% |
Profit / income sharing | 8,023 | 8.93% | 0.37% | 10,222 | 9.88% | 0.56% |
Others | 1,231 | 1.37% | 0.06% | 783 | 0.76% | 0.04% |
Total - internal social indicators | 51,895 | 57.78% | 2.41% | 57,302 | 55.36% | 3.15% |
3 - External Social Indicators | Valor (R$ thousand) | % of OR | % of NR | Valor (R$ thousand) | % of OR | % of NR |
Education | 0 | 0.00% | 0.00% | 21 | 0.00% | 0.00% |
Culture | 1,122 | 0.17% | 0.05% | 3,358 | 0.68% | 0.18% |
Health and sanitation | 169 | 0.02% | 0.01% | 241 | 0.05% | 0.01% |
Sport | 0 | 0.00% | 0.00% | 0 | 0.00% | 0.00% |
War on hunger and malnutrition | 0 | 0.00% | 0.00% | 0 | 0.00% | 0.00% |
Others | 61 | 0.01% | 0.00% | 240 | 0.05% | 0.01% |
Total contributions to society | 1,352 | 0.20% | 0.06% | 3,860 | 0.78% | 0.21% |
Taxes (excluding payroll taxes) | 1,121,540 | 164.95% | 52.09% | 965,076 | 194.35% | 52.97% |
Total - external social indicators | 1,122,892 | 165.15% | 52.15% | 968,936 | 195.12% | 53.19% |
4 - Environmental Indicators | Valor (R$ thousand) | % of OR | % of NR | Valor (R$ thousand) | % of OR | % of NR |
Investments relalated to company production / operation | 4,874 | 0.72% | 0.23% | 6,407 | 1.29% | 0.35% |
Investments in external programs and/or projects | 3,233 | 0.48% | 0.15% | 1,163 | 0.23% | 0.06% |
Total environmental investments | 8,107 | 1.19% | 0.38% | 7,570 | 1.52% | 0.42% |
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company |
( ) do not have targets ( ) fulfill from 0 to 50% |
( ) fulfill from 51 to 75% (X) fulfill from 76 to 100% |
( ) do not have targets ( ) fulfill from 0 to 50% |
( ) fulfill from 51 to 75% (X) fulfill from 76 to 100% |
5 - Staff Indicators | 1º Quarter 2007 | 1º Quarter 2006 |
Nº of employees at the end of period | 6,214 | 5,737 |
Nº of employees hired during the period | 114 | 99 |
Nº of outsourced employees | 5,003 | 4,452 |
Nº of interns | 154 | 140 |
Nº of employees above 45 years age | 1,481 | 1,170 |
Nº of women working at the company | 1,031 | 974 |
% of management position occupied by women | 11.02% | 12.70% |
Nº of Afro-Brazilian employees working at the company | 445 | 425 |
% of management position occupied by Afro-Brazilian employees | 0.39% | 0.37% |
Nº of employees with disabilities | 191 | 147 |
6 - Relevant information regarding the exercise of corporate citizenship | 1º Quarter 2007 | 1º Quarter 2006 |
Ratio of the highest to the lowest compensation at company | 73.54 | 73.04 |
Total number of work-related accidents | 13 | 13 |
Social and environmental projects developed by the company were | ( ) directors | (X) directors | ( ) all | ( ) directors | (X) directors | ( ) all |
decided upon by: | and managers | employees | and managers | employees | ||
( ) directors | ( ) all | (X) all + Cipa | ( ) directors | ( ) all | (X) all + Cipa | |
Health and safety standards at the workplace were decided upon by: | and managers | employees | and managers | employees | ||
Regarding the liberty to join a union, the right to a collective negotiation | ( ) does not | ( ) follows the | (X) motivates | ( ) will not | ( ) will follow | (X) will motivate |
and the internal representation of the employees, the company: | get involved | OIT rules | and follows OIT | get involved | the OIT rules | and follow OIT |
( ) directors | ( ) directors | (X) all | ( ) directors | ( ) directors | (X) all | |
The private pension plan contemplates: | and managers | employees | and managers | employees | ||
( ) directors | ( ) directors | (X) all | ( ) directors | ( ) directors | (X) all | |
The profit / income sharing contemplates: | and managers | employees | and managers | employees | ||
In the selection of suppliers, the same ethical standards and social / | ( ) are not | (X) are | ( ) are | ( ) will not be | (X) will be | ( ) will be |
environmental responsibilities adopted by the company: | considered | suggested | required | considered | suggested | required |
Regarding the participation of employees in voluntary work programs, the | ( ) does not | ( ) supports | (X) organizes | ( ) will not | ( ) will support | (X) will organize |
company: | get involved | and motivates | get involved | and motivate | ||
Total number of customer complaints and criticisms: | in the company | in Procon | in the Courts | in the company | in Procon | in the Courts |
238,983 | 482 | 1,727 | 274,629 | 680 | 2,133 | |
% of complaints and criticisms attended to or resolved: | in the company | in Procon | in the Courts | in the company | in Procon | in the Courts |
100% | 100% | 100% | 100% | 97% | ||
Total value-added to distribute (R$ 000): | In first quarter 2007: 2,004,686 | In first quarter 2006: 1,649,048 | ||
65% government | 3% employees | 64% government | 6% employees | |
0% shareholders | 8% third parties | 0% shareholders | 11% third parties | |
Value-Added Distribution (VAD): | 24% retained | 19% retained |
7 - Other Information |
Item |
6- Relevant information regarding the exercise of corporate citizenship - 1o Quarter 2007 |
% of complaints and criticisms attended to or resolved in the Justice, left blank for take three months to its solution |
Consolidated informations |
In the financial items were utilized the percentage of stock paticipation. For the other information, as number of employees and legal lawsuits, the informations were available in full numbers. |
Responsible: Antônio Carlos Bassalo, phone: 55-19-3756-8018, bassalo@cpfl.com.br |
69
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, consisting of the individual (Company) and consolidated balance sheets as of March 31, 2007, the related statements of operations 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 for the quarters ended March 31, 2007 and 2006 of the indirect subsidiary Rio Grande Energia S.A. - RGE were reviewed by other independent auditors, who issued review reports thereon, dated April 23, 2007 and April 27, 2006 , respectively. Those auditors audited the balance sheet as of December 31, 2006 and issued an opinion thereon, dated January 26, 2007. The review reports and opinion were unqualified. Our reviews, insofar as they relate to: (a) total assets of this subsidiary as of March 31, 2007 and December 31, 2006, which represent 14.3% of the consolidated total assets; (b) the subsidiary's net result for the quarters ended March 31, 2007 and 2006, which represent 8.2% and 5.2%, respectively, of the consolidated total balances; and (c) the respective investment recorded under the equity method in the Company's financial statements, are based solely on the review reports and opinion of those independent auditors. The interim financial statements for the quar ter ended March 31, 2007 of the indirect jointly-owned subsidiary Campos Novos Energia S.A. were reviewed by other independent auditors, who issued unqualified review reports thereon, dated April 13, 2007, containing an emphasis-of-matter paragraph with respect to the existence of excess liabilities over current assets, which will be paid with the Company's cash flow. Those auditors audited the balance sheet as of December 31, 2006 and issued an opinion thereon, dated January 26, 2007, unqualified opinion. Our reviews, insofar as they relate to: (a) total proportional assets of this subsidiary as of March 31, 2007 and December 31, 2006, which represent 5.2% and 5.3%, respectively, of the consolidated total assets; (b) the subsidiary's net result for the quarter ended March 31, 2007, which represent 1.7% of the consolidated total balances; and (c) the respective investment recorded under the equity method in the Company's financial statements, are based solely on the review reports and opinion of those indepe ndent auditors. |
3. |
Our review was conducted in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council, and consisted principally of: (a) inquiries of and discussions with certain officials of the Company and its subsidiaries who have responsibility for accounting, financial and operating matters about the criteria adopted in the preparation of 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 the reports of the other auditors, we are not aware of any material modifications that should be made to the interim 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. |
70
5. |
As discussed in note 3, item (b.1), on October 19, 2006, the National Electric Power Agency (ANEEL) changed, on a provisional basis, the periodic tariff revision rate of 2003 of the subsidiary Companhia Piratininga de Força e Luz from 9.67% to
10.14%. Since this is a provisional tariff revision, it is subject to changes upon definitive approval. |
6. |
We had previously audited the individual and consolidated balance sheets of CPFL Energia S.A. and subsidiaries as of December 31, 2006, presented for comparative purposes, and issued an opinion thereon, dated January 26, 2007, containing an emphasis
of matter paragraph similar to paragraph 5 above. We had previously reviewed the individual and consolidated statements of operations for the quarter ended March 31, 2006, presented for comparative purposes, and issued a review report thereon, dated
April 27, 2006 (except for the matter mentioned in the note regarding subsequent events, as to which the date is May 10, 2006), containing an emphasis of matter paragraph regarding the change made by ANEEL, on a definite basis, of the periodic
tariff revision rate of 2003 of the subsidiary Companhia Paulista de Força e Luz and the recording of a regulatory asset pending approval by ANEEL on that date. |
7. |
The accompanying interim financial statements have been translated into English for the convenience of readers outside Brazil. |
Campinas, April 24, 2007
DELOITTE TOUCHE TOHMATSU | Walbert Antonio dos Santos | |
Auditores Independentes | Engagement Partner |
71
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 is attached in the Interim Financial Statements as of March 31, 2007, 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 as of March 31, 2007, filed at CVM (Brazilian Securities Commission).
The subsidiary Companhia Piratininga de Força e Luz is a public company and its Comments on the performance of this quarter is attached in the Interim Financial Statements as of March 31, 2007, filed at CVM (Brazilian Securities Commission).
72
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 - 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.01 | Operating revenues | 448,434 | 448,434 | 449,958 | 449,958 |
3.02 | Deductions from operating revenues | (62,112) | (62,112) | (59,589) | (59,589) |
3.02.01 | ICMS | (20,784) | (20,784) | (18,211) | (18,211) |
3.02.02 | PIS | (7,350) | (7,350) | (7,365) | (7,365) |
3.02.03 | COFINS | (33,852) | (33,852) | (33,911) | (33,911) |
3.02.04 | ISS | (126) | (126) | (102) | (102) |
3.03 | Net operating revenues | 386,322 | 386,322 | 390,369 | 390,369 |
3.04 | Cost of sales and/or services | (270,674) | (270,674) | (286,559) | (286,559) |
3.04.01 | Cost of electric energy | (267,051) | (267,051) | (282,688) | (282,688) |
3.04.02 | Material | (120) | (120) | (672) | (672) |
3.04.03 | Outsourced services | (3,503) | (3,503) | (3,199) | (3,199) |
3.05 | Gross operating income | 115,648 | 115,648 | 103,810 | 103,810 |
3.06 | Operating Expenses/Income | (3,163) | (3,163) | (885) | (885) |
3.06.01 | Sales and Marketing | (4,267) | (4,267) | (3,580) | (3,580) |
3.06.02 | General and administrative | (40) | (40) | (19) | (19) |
3.06.03 | Financial | 1,144 | 1,144 | 2,714 | 2,714 |
3.06.03.01 | Financial income | 3,753 | 3,753 | 5,180 | 5,180 |
3.06.03.02 | Financial expenses | (2,609) | (2,609) | (2,466) | (2,466) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
73
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2007 to 03/31/2007 |
4 - 01/01/2007 to 03/31/2007 |
5 - 01/01/2006 to 03/31/2006 |
6 - 01/01/2006 to 03/31/2006 |
3.07 | Income from operations | 112,485 | 112,485 | 102,925 | 102,925 |
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 | 112,485 | 112,485 | 102,925 | 102,925 |
3.10 | Income tax and social contribution | (38,091) | (38,091) | (34,575) | (34,575) |
3.10.01 | Social contribution | (10,090) | (10,090) | (9,166) | (9,166) |
3.10.02 | Income tax | (28,001) | (28,001) | (25,409) | (25,409) |
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 shareholders equity | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 74,394 | 74,394 | 68,350 | 68,350 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 455,996 | 455,996 | 455,996 | 455,996 | |
EARNINGS PER SHARE | 163.14617 | 163.14617 | 149.89167 | 149.89167 | |
LOSS PER SHARE |
74
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES |
CPFL Comercialização Brasil S.A. |
Gross Revenue
The Gross revenue for the 1st quarter of 2007, which includes the operations of the subsidiaries CLION and Sul Geradora, was R$ 448,434, a slight decrease of 0.3% in relation to the same quarter of 2006. A volume of 3,612 GWh was traded in the quarter, against 3,964 GWh in the same quarter of the previous year.
Net Income
Net income of R$ 74,394 was recorded in the 1st quarter of 2007, an increase of 8.8% compared to the same quarter of 2006.
EBITDA (net income before financial income, income tax and social contribution, depreciation and amortization) for the 1st quarter of 2007 was R$ 111,602, 11.3% higher than in the same quarter of 2006, which amounted to R$ 100,247 (information not reviewed by the Independent Auditors).
75
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 | 9 |
05 | 01 | COMMENTS ON PERFORMANCE OF THE QUARTER | 48 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 49 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 50 |
07 | 01 | CONSOLIDATED INCOME STATEMENT | 52 |
08 | 01 | COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 55 |
09 | 01 | HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 59 |
15 | 01 | INVESTMENTS | 60 |
16 | 01 | OTHER IMPORTANT INFORMATION ON THE COMPANY | 61 |
17 | 01 | REPORT ON SPECIAL REVIEW-UNQUALIFIED | 70 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 72 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 72 |
COMPANHIA PIRATININGA DE FORÇA E LUZ | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 72 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 | 02 | INCOME STATEMENT OF SUBSIDIARIES | 74 |
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 75 |
76
CPFL ENERGIA S.A.
| ||
|
By: | /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
|
Name: Title: |
José Antonio de Almeida Filippo
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.