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____São Paulo, February 19, 2009 CPFL Energia S.A. (Bovespa: CPFE3 and NYSE: CPL), announces its 4Q08 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation Comparisons are relative to the 4Q07, unless otherwise stated.
CPFL ENERGIA ANNOUNCES 4Q08 NET INCOME OF R$ 336 MILLION
Indicators (R$ Million) | 4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | ||||||
Sales within the Concession Area - GWh | 12,484 | 12,205 | 2.3% | 49,033 | 46,475 | 5.5% | ||||||
Captive Market | 9,661 | 9,256 | 4.4% | 37,323 | 35,245 | 5.9% | ||||||
TUSD | 2,823 | 2,949 | -4.3% | 11,710 | 11,230 | 4.3% | ||||||
Sales in the Free Market - GWh | 2,335 | 2,344 | -0.4% | 8,904 | 8,951 | -0.5% | ||||||
Gross Operating Revenue | 3,729 | 3,829 | -2.6% | 14,372 | 14,207 | 1.2% | ||||||
Net Operating Revenue | 2,522 | 2,628 | -4.0% | 9,706 | 9,410 | 3.1% | ||||||
EBITDA | 699 | 781 | -10.5% | 2,808 | 3,345 | -16.1% | ||||||
EBITDA Margin | 27.7% | 29.7% | -2.0% | 28.9% | 35.5% | -6.6% | ||||||
Net Income | 336 | 370 | -9.3% | 1,276 | 1,641 | -22.2% | ||||||
Net Income per Share - R$ | 0.70 | 0.77 | -9.3% | 2.66 | 3.42 | -22.2% | ||||||
Investments | 373 | 268 | 39.2% | 1,178 | 1,133 | 4.0% | ||||||
Note: EBITDA is calculated from the sum of net income, taxes, financial result, depreciation/amortization and pension fund contributions.
4Q08 HIGHLIGHTS
Growth of 4.4% in energy sales to the captive market and of 2.3% in sales within the concession area;
Gross operating revenue of R$ 3.7 billion in 4Q08 and of R$ 14.4 billion in 2008;
Commercial start-up of the first turbine
of the 14 de Julho Hydroelectric Plant (Ceran Complex) on December 25, 2008;
Increase of 10.4% in the average daily trading volume of CPFL Energias shares in 2008, over 2007, reaching R$ 36.0 million; CPFL Energias shares
price fell by 3.4% in 2008, versus a 11.6% decline in the IEE and a 41.2% downturn by the Ibovespa;
CPFL Energias shares were maintained in the following indexes:
Conference Call with Simultaneous Translation into English | Investor Relations | |||
(Bilingual Q&A) | Department | |||
| Thursday March 05, 2009 11:00 am (SP), 09:00 am (EST) | 55-19-3756-6083 | ||
Portuguese: 55-11-4688-6301 (Brazil) | ri@cpfl.com.br | |||
English: 1-888-700-0802 (USA) and 1-786-924-6977 (Other Countries) | www.cpfl.com.br/ir | |||
| Webcast: www.cpfl.com.br/ir |
4Q08 Results | February 19th, 2009 |
|
INDEX
1) ENERGY SALES | 3 | ||
1.1) Sales within the Distributors Concession Area | 3 | ||
1.1.1) Sales to the Captive Market | 3 | ||
1.1.2) Sales by Consumer Class Captive Market | 4 | ||
1.2) TUSD by Distributor | 4 | ||
1.3) Sales to the Free Market | 4 | ||
2) ECONOMIC-FINANCIAL PERFORMANCE | 5 | ||
2.2) Cost of Electric Power | 6 | ||
2.3) Operating Costs and Expenses | 7 | ||
2.4) EBITDA | 7 | ||
2.5) Financial Result | 7 | ||
2.6) Net Income | 8 | ||
2.7) Impact of the Law No. 11,638/07 and the Provisional Measure No. 449/08 | 9 | ||
3) DEBT | 9 | ||
3.1) Financial Debt (Including Derivatives) | 9 | ||
3.2) Total Debt | 11 | ||
3.3) Adjusted Net Debt | 12 | ||
4) INVESTMENTS | 12 | ||
5) CASH FLOW | 13 | ||
6) DIVIDENDS | 14 | ||
7) STOCK MARKET | 15 | ||
7.1) Share Performance | 15 | ||
7.2) Ratings | 16 | ||
8) CORPORATE GOVERNANCE | 16 | ||
9) SHAREHOLDERS STRUCTURE | 18 | ||
10) PERFORMANCE OF THE BUSINESS SEGMENTS | 19 | ||
10.1) Distribution Segment | 19 | ||
10.1.1) Economic-Financial Performance | 19 | ||
10.1.2) Tariff Revision | 22 | ||
10.1.3) Tariff Adjustment | 24 | ||
10.2) Commercialization Segment | 25 | ||
10.3) Generation Segment | 26 | ||
11) ATTACHMENTS | 29 | ||
11.1) Sales to the Captive Market per Distributor (in GWh) | 29 | ||
11.2) Financial Performance Distributors | 30 | ||
11.3) Statement of Assets CPFL Energia | 32 | ||
11.4) Statement of Liabilities CPFL Energia | 33 | ||
11.5) Income Statement CPFL Energia | 34 | ||
11.6) Income Statement Consolidated Distribution Segment | 35 | ||
11.7) Income Statement Consolidated Generation Segment | 36 |
Página 2 de 36
1) ENERGY SALES
1.1) Sales within the Distributors Concession Area
In 4Q08, sales within the concession area, achieved by the distribution segment, totaled 12,484 GWh, an increase of 2.3% .
Sales within the Concession Area - GWh | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Captive Market | 9,661 | 9,256 | 4.4% | 37,323 | 35,245 | 5.9% | ||||||
TUSD | 2,823 | 2,949 | -4.3% | 11,710 | 11,230 | 4.3% | ||||||
Total | 12,484 | 12,205 | 2.3% | 49,033 | 46,475 | 5.5% | ||||||
Sales to the captive market moved up by 4.4% to 9,661 GWh.
The energy volume in GWh consumed by free customers in the distributors operational areas, billed through the Distribution System Usage Tariff (TUSD), fell by 4.3% to 2,823 GWh, due to the decline in industrial consumption at the end of 2008.
1.1.1) Sales to the Captive Market
Captive Market - GWh | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 2,996 | 2,773 | 8.0% | 11,649 | 10,766 | 8.2% | ||||||
Industrial | 3,051 | 3,003 | 1.6% | 11,931 | 11,401 | 4.7% | ||||||
Commercial | 1,815 | 1,698 | 6.9% | 6,853 | 6,437 | 6.5% | ||||||
Others | 1,800 | 1,781 | 1.0% | 6,890 | 6,641 | 3.8% | ||||||
Total | 9,661 | 9,256 | 4.4% | 37,323 | 35,245 | 5.9% | ||||||
Note: The captive market sales by distributor tables are attached to this report in item 11.1.
In the captive market, emphasis is given to the growth of the residential (8.0%), industrial (1.6%) and commercial (6.9%) classes, which jointly accounted for 81.4% of total consumption by the distributors captive consumers.
Residential and commercial classes: up by 8.0% and 6.9%, respectively. Commercial class performance was favored by the maintenance of the bulk of wages and credit availability at high levels. These factors, combined with the reduction in home appliance prices, fueled the expansion of the residential class consumption. The transfer of certain rural customers to the residential segment also contributed to the increase;
Industrial class: up by 1.6%, due to the strong expansion of domestic market consumption, offset by the migration of captive customers to the free market, especially the migration of the so-called special customers, whose contracted demand is more than 500 kW and who are eligible to purchase energy from alternative generation sources, e.g. biomass and small hydroelectric power plants. This variation was also affected by the international financial crisis as of November.
Página 3 de 36
1.1.2) Sales by Consumer Class Captive Market
1.2) TUSD by Distributor
TUSD by Distributor (GWh) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
CPFL Paulista | 1,375 | 1,444 | -4.8% | 5,743 | 5,569 | 3.1% | ||||||
CPFL Piratininga | 1,199 | 1,253 | -4.3% | 4,924 | 4,788 | 2.8% | ||||||
RGE | 207 | 209 | -1.0% | 884 | 784 | 12.8% | ||||||
CPFL Santa Cruz | 6 | 5 | 25.5% | 21 | 18 | 15.7% | ||||||
CPFL Jaguariúna | 36 | 37 | -4.3% | 137 | 137(1) | -0.3% | ||||||
Total | 2,823 | 2,949 | -4.3% | 11,710 | 11,296 | 3.7% | ||||||
Note: (1) The TUSD volume of CPFL Jaguariúna is considered in CPFL Energias consolidated data as of July/2007, as shown in the table in item 1.1. (CPFL Jaguariúnas TUSD volume in 2007 = 137 GWh, comprising 67 GWh between January and June and 70 GWh between July and December).
1.3) Sales to the Free Market
Free Market - GWh | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Total | 2,335 | 2,344 | -0.4% | 8,904 | 8,951 | -0.5% | ||||||
Free market sales via the commercialization segment decreased by 0.4% due to the stagnation in CPFL Brasils customer portfolio.
Página 4 de 36
2) ECONOMIC-FINANCIAL PERFORMANCE
Consolidated Income Statement - CPFL ENERGIA (R$ Thousands) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 3,729,467 | 3,829,404 | -2.6% | 14,371,913 | 14,207,384 | 1.2% | ||||||
Net Operating Revenues | 2,521,873 | 2,628,307 | -4.0% | 9,705,808 | 9,409,535 | 3.1% | ||||||
Cost of Electric Power | (1,495,383) | (1,320,107) | 13.3% | (5,691,460) | (4,755,061) | 19.7% | ||||||
Operating Costs & Expenses | (443,508) | (656,314) | -32.4% | (1,678,328) | (1,807,218) | -7.1% | ||||||
EBIT | 582,982 | 651,886 | -10.6% | 2,336,020 | 2,847,256 | -18.0% | ||||||
EBITDA | 699,356 | 780,994 | -10.5% | 2,807,765 | 3,344,888 | -16.1% | ||||||
Financial Income (Expense) | (132,703) | (93,963) | 41.2% | (414,321) | (374,847) | 10.5% | ||||||
Income Before Taxes | 450,279 | 557,923 | -19.3% | 1,921,699 | 2,472,409 | -22.3% | ||||||
NET INCOME | 335,525 | 369,913 | -9.3% | 1,275,692 | 1,640,727 | -22.2% | ||||||
EPS - R$ | 0.70 | 0.77 | -9.3% | 2.66 | 3.42 | -22.2% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
2.1) Operating Revenue
Gross operating revenue in 4Q08 fell by 2.6% (R$ 100 million) to R$ 3,729 million, while net operating revenue declined by 4.0% (R$ 106 million) to R$ 2,522 million.
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, mentioned on next page, the gross operating revenue in 4Q08 would have been R$ 3,746 million, a reduction of 2.2% (R$ 83 million), while the net operating revenue would have been R$ 2,537 million, a reduction of 3.5% (R$ 91 million).
The reduction in operating revenue was due to:
The distributors tariff revision:
A 20.7% decline (R$ 95 million) in other revenue due to the following factors:
The decline in other revenue was partially offset by:
Reversal of RGE revenue, in the net amount of R$ 24 million (R$ 26 million including taxes), for the period between April and December 2008, related to the adjustment of the companys remuneration base. Aneel stablished, on a provisional basis, the result of RGEs second tariff revision, pending the definition of its remuneration base. As a result of the discussions and the numbers released by Aneel, RGE adopted a conservative approach and opted to recognize provisions (reversal of revenue) in the 2008 financial statements.
Página 5 de 36
The decline in operating revenue was partially offset by:
RGEs tariff revision (+4.77%), effective as of April 19, 2008;
CPFL Piratiningas tariff adjustment (+16.54%), effective as of October 23, 2008;
Increase of 2.3% in sales within the concession area, chiefly due to organic growth in the region;
The net effect of RTE charge to compensate the 2001 Parcel A (R$ 28 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the expenses, but had no impact on net income;
The 44.5% increase (R$ 88 million) in electric power supply revenue, mainly due to the R$ 91 million rise in revenue from other concessionaires/licensees, caused by the 47.7% increase in energy sales volume due to the performance of the commercialization segment.
In 2008, gross operating revenue grew by 1.2% (R$ 165 million) to R$ 14,372 million, while net operating revenue moved up by 3.1% (R$ 296 million) to R$ 9,706 million.
2.2) Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the distribution and transmission systems, increased by 13.3% (R$ 175 million) to R$ 1,495 million in 4Q08:
The cost of electric
power purchased for resale in 4Q08 increased by R$ 44 million, or 3.9%, to R$ 1,190 million, mainly due to:
(i) A 14.2% (R$ 167 million) increment in the cost of energy purchased in the regulated and free markets;
(i) An increase resulting from the
amortization of 2001 Parcel A, related to purchased energy (R$ 24 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the expenses, but had no impact on net income;
Partially offsetting:
(i) The upturn in PIS
and COFINS credits on energy purchases (R$ 16 million);
(ii) Regulatory assets/liabilities effects and CVA amortization and deferral effects (R$ 134 million). These effects have no impact on net income.
Charges for the use of the transmission and distribution systems totaled R$ 306 million in 4Q08, an increase of 75.1% (R$ 131 million), chiefly due to:
(i) Transfer of the amounts related to the CUSDg from AES Tietê to Cteep (R$ 98
million). This operation affected operating revenue and financial revenue, offsetting the cost of electric power and the financial expenses, generating a positive impact of R$ 11 million on net income,
due to the booking of contingent liabilities related to the period between August 2004 and April 2005;
(ii) An increase resulting from the amortization of 2001 Parcel A, related to the charges (R$ 4 million). The amortization of Parcel A affected
the revenue, the deductions from revenue and the expenses, but had no impact on net income.
Página 6 de 36
2.3) Operating Costs and Expenses
Operating costs and expenses fell by 32.4% (R$ 213 million) to R$ 444 million in 4Q08. This reduction chiefly due to the write-off of free energy liabilities of R$ 189 million in 4Q07 (R$ 136 million in CPFL Paulista and R$ 53 million in CPFL Piratininga), due to the end of the RTE charge. This was a non-recurring effect that increased revenue in 4Q07, while the asset write-off was recorded as an offsetting item against other operating expenses and the liability write-off as an offsetting item against other operating revenue, with no impact on the result.
Excluding the null and non-recurring effect of the write-off of CPFL Paulista and CPFL Piratiningas free energy assets in 4Q07, operating costs and expenses would have fallen by 5.1% (R$ 24 million).
The main factors behind the reduction in operating costs and expenses were:
The Private Pension Fund item, which represented revenue of R$ 21 million in 4Q08, versus R$ 9 million in 4Q07, causing a R$ 12 million revenue reduction. This variance is due to the impacts from the expected earnings of the actuary assets
and liabilities, according to Resolution CVM No. 371/00, as defined on the Actuary Report;
The PMSO item, which fell by 3.4% (R$ 11 million) in 4Q08, after excluding the non-recurring effect related to the write-off of the free energy asset.
The main reasons behind this decline are:
(i) Material expenses, which reduced 9.6% (R$ 2 million), mostly due to the renegotiation of contracts with suppliers;
(ii) The 23.6% (R$ 21 million) decline in other operating costs and expenses chiefly due
to:
The reduction in PMSO was partially offset by:
(i) The 9.8% (R$ 12 million) upturn in personnel expenses, chiefly due to the R$ 7 million increase in CPFL Paulista, R$ 2 million increase in CPFL Geração and R$ 1 million increase in CPFL Piratininga, in turn caused, among other factors, by the pay rises associated with the 2008 collective bargaining agreement.
2.4) EBITDA
Based on the described factors, CPFL Energias 4Q08 EBITDA fell by 10.5% or R$ 82 million to R$ 699 million.
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, the EBITDA in 4Q08 would have been R$ 714 million, a reduction of 8.5% (R$ 67 million).
In 2008, EBITDA fell by 16.1% or R$ 537 million, to R$ 2,808 million.
2.5) Financial Result
The 4Q08 financial result was a net expense of R$ 133 million, 41.2% (R$ 39 million) higher than the R$ 94 million recorded in 4Q07, thanks to:
Página 7 de 36
Financial Expenses: increase of 37.8% (R$ 74 million), from R$ 196 million in the 4Q07 to R$ 270 million in 4Q08, mainly due to:
(i) A R$ 52 million increase in the monetary and foreign exchange updates item, chiefly as a result of:
(ii) A R$ 39 million increase in debt charges, due to new funding and the increase in the debt indices (IGP-M, IGP-DI and CDI).
The increase in financial expenses was partially offset by the following factor:
(i) A R$ 23 million reduction in banking expenses, mainly due to the elimination of the CPMF financial transaction tax.
Financial Revenue: increase of 34.5% (R$ 35 million), from R$ 102 million in 4Q07 to R$ 137 million in 4Q08, mainly due to the upturn in monetary and foreign exchange updates (R$ 30 million) and the write-up of judicial deposits (R$ 8 million).
2.6) Net Income
Net income in 4Q08 totaled R$ 336 million, a reduction of 9.3% (R$ 34 million), while net income per share came to R$ 0.70.
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, the net income in 4Q08 would have been R$ 345 million, a reduction of 6.6% (R$ 24 million).
Annual net income came to R$ 1,276 million, a reduction of 22.2% (R$ 365 million) and net income per share was R$ 2.66.
Página 8 de 36
2.7) Impact of the Law No. 11,638/07 and the Provisional Measure No. 449/08
The impact of Law No. 11,638/07 on CPFL Energias net income was negligible (R$ 4 million), given that the main alterations occurred between lines.
Main adjustments:
Reclassifications:
Impacts of the Law No. 11,638/07 and the Provisional Measure No. 449/08 (R$ million) | ||||
2008 | 2007 | |||
Net Income before the effects of Law No. 11,638/07 | 1,280 | 1,643 | ||
Reclassifications of Law No. 11,638/07 | ||||
(+) Financial Expenses - Goodwill Amortization | 154 | 144 | ||
(-) Operating Expenses - Goodwill Amortization | (154) | (144) | ||
(+) Non-operating Result | 27 | 31 | ||
(-) Other Operating Expanses | (27) | (31) | ||
Adjustments of Law No. 11,638/07 | (6) | (4) | ||
Impact of income tax and social contribution on adjustments | 2 | 1 | ||
Net Income | 1,276 | 1,641 | ||
3) DEBT
3.1) Financial Debt (Including Derivatives)
CPFL Energias financial debt (including derivatives) increased by 5.7% to R$ 6,793 million in 4Q08. The main contributing factors to this variation were:
CPFL Geração and Generation Projects: funding (BNDES and other financial institutions), net of amortizations, totaling R$ 189 million, with the following highlights:
Página 9 de 36
(i) Funding, net of amortizations, obtained by Foz do Chapecó (R$ 113 million) and Ceran (R$ 55 million);
(ii) Funding, net of amortizations, carried out in compliance with Brazilian Central Bank Resolution 2770
by CPFL Geração, totaling R$ 276 million;
(iii) Amortization of the principal of CPFL Geração and Baesas debentures (R$ 154 million).
CPFL Energia, CPFL Paulista, CPFL Piratininga and RGE:
amortizations (BNDES and other financial institutions), net of funding, totaling R$ 41 million, with the following highlights:
(i) RGEs R$ 380 million debenture issue and CPFL Piratiningas R$ 100 million debenture issue, for debt
rollover;
(ii) Amortizations, net of funding, carried out in compliance with Brazilian Central Bank Resolution 2770 by CPFL Energia, CPFL Paulista, CPFL Piratininga and RGE, totaling R$ 199 million;
(iii) Amortization of working capital funding by
RGE, totaling R$ 175 million;
(iv) Amortizations, net of funding, of BNDES financing for CPFL Paulista, CPFL Piratininga and RGE, totaling R$ 29 million.
The impact of the foreign exchange variation on foreign-currency debt, net of the variation in the derivative balance, totaling R$ 45 million.
Financial Debt - 4Q08 (R$ Thousands) | ||||||||||||||
Charges | Principal | Total | ||||||||||||
Short Term | Long Term | Short Term | Long Term | Short Term | Long Term | Total | ||||||||
Local Currency | ||||||||||||||
BNDES - Repowering | 128 | - | 10,108 | 20,868 | 10,236 | 20,868 | 31,104 | |||||||
BNDES - Investment | 7,542 | 31,228 | 240,638 | 2,069,314 | 248,180 | 2,100,542 | 2,348,722 | |||||||
BNDES - Income Assets | 30 | - | 194 | 3,356 | 224 | 3,356 | 3,580 | |||||||
Furnas Centrais Elétricas S.A. | 1,158 | - | 93,666 | 46,833 | 94,824 | 46,833 | 141,657 | |||||||
Financial Institutions | 2,348 | - | 37,460 | 162,225 | 39,808 | 162,225 | 202,033 | |||||||
Others | 516 | - | 28,525 | 36,826 | 29,041 | 36,826 | 65,867 | |||||||
Subtotal | 11,722 | 31,228 | 410,591 | 2,339,422 | 422,313 | 2,370,650 | 2,792,963 | |||||||
Foreign Currency | ||||||||||||||
IDB | 541 | - | 4,500 | 73,862 | 5,041 | 73,862 | 78,903 | |||||||
Financial Institutions | 16,818 | 42,876 | 108,076 | 1,423,598 | 124,894 | 1,466,474 | 1,591,368 | |||||||
Subtotal | 17,359 | 42,876 | 112,576 | 1,497,460 | 129,935 | 1,540,336 | 1,670,271 | |||||||
Debentures | ||||||||||||||
CPFL Energia | 20,047 | - | - | 450,000 | 20,047 | 450,000 | 470,047 | |||||||
CPFL Paulista | 24,119 | - | 290,279 | 640,000 | 314,398 | 640,000 | 954,398 | |||||||
CPFL Piratininga | 30,655 | - | - | 500,000 | 30,655 | 500,000 | 530,655 | |||||||
RGE | 25,584 | - | 205,703 | 406,200 | 231,287 | 406,200 | 637,487 | |||||||
SEMESA | 645 | - | 80,930 | - | 81,575 | - | 81,575 | |||||||
BAESA | 1,062 | - | 3,164 | 30,690 | 4,226 | 30,690 | 34,916 | |||||||
Subtotal | 102,112 | - | 580,076 | 2,026,890 | 682,188 | 2,026,890 | 2,709,078 | |||||||
Financial Debt | 131,193 | 74,104 | 1,103,243 | 5,863,772 | 1,234,436 | 5,937,876 | 7,172,312 | |||||||
Derivatives | - | - | - | - | 16,923 | (395,914) | (378,991) | |||||||
Financial Debt Including Derivatives | - | - | - | - | 1,251,359 | 5,541,962 | 6,793,321 | |||||||
Percentage on total (%) | - | - | - | - | 18.4% | 81.6% | 100% | |||||||
With regard to financial debt, it is worth noting that R$ 5,542 million (81.6% of the total) is considered long-term, and R$ 1,251 million (18.4% of the total) is considered short-term.
Página 10 de 36
3.2) Total Debt
Total debt, comprising financial debt, derivatives (asset/liability) and debt with the private pension fund, amounted to R$ 7,346 million in 4Q08, growth of 2.7% . The debt recorded an increase in nominal terms, with the average cost rising from12.1% p.a. in 2007 to 13.9% p.a. in 2008, due to the upturn in the CDI interbank rate (from 11.9% to 12.4%) and the IGP-M inflationary index (from 7.8% to 9.8%) (annual accrued rates).
As a result of the funding operations and amortizations, there was a change in the debt profile, with an increase in the CDI-pegged portion (from 50.9%, in the 4Q07, to 55.9%, in the 4Q08) and the TJLP-indexed portion (from 29.2%, in the 4Q07, to 29.8%, in the 4Q08), and a decrease in the portion tied to the IGPM/IGP-DI (from 15.8%, in the 4Q07, to 12.3%, in the 4Q08).
The foreign-currency debt would have come to 23.3% of the total if banking hedge operations had been excluded. However, as we consider contracted swap operations, which convert the indexation of debt in dollars and yen to the CDI, the effective foreign-currency debt is only 2.0% and all of this possesses a natural hedge (revenue with foreign exchange component).
Página 11 de 36
3.3) Adjusted Net Debt
R$ Thousands | 4Q08 | 4Q07 | Var. | |||
Total Debt (1) | (6,930,913) | (6,777,307) | 2.3% | |||
(+) Regulatory Asset/(Liability) | 542,997 | 572,847 | -5.2% | |||
(+) Available Funds | 737,847 | 1,106,308 | -33.3% | |||
(=) Adjusted Net Debt | (5,650,069) | (5,098,152) | 10.8% | |||
Note: (1) Total Debt net of judicial deposit related to the income tax of CPFL Paulista (in the amount of R$ 415 million for 4Q08 and in the amount of R$ 373 million for 4Q07).
In 4Q08, adjusted net debt after the exclusion of the regulatory assets/(liabilities) and cash equivalents, totaled R$ 5,650 million, an upturn of 10.8% (R$ 552 million).
The Company closed 4Q08 with a Net Debt / EBITDA ratio of 2.01x. Excluding the balance of Ceran debt and EBITDA (related to 14 de Julho Hydroelectric Plant), which has not generated relevant net income in 2008, and the balance of Foz fo Chapecó Energia debt (related to Foz do Chapecó Hydroelectric Plant), which has not started generating net income to CPFL group, the Net Debt / EBITDA would be of 1.76x.
4) INVESTMENTS
In 4Q08, R$ 373 million was invested in business maintenance and expansion, of which R$ 220 million in distribution and R$ 153 million in generation. As result, CPFL Energias investments totaled R$ 1,178 million in 2008.
Listed below are some of the main investments made by CPFL Energia in each segment:
(i) Distribution: strengthening and expanding the electricity system to keep pace with market growth, both in terms of energy sales and numbers of customers. Other allocations included electricity system maintenance and improvements, operational infrastructure, the upgrading of management and operational support systems, customer help services and research and development programs, among others;
(ii) Generation: chiefly focused on the ongoing construction projects: 14 de Julho Hydroelectric Plant (Ceran Complex) and Foz do Chapecó Hydroelectric Plant.
Página 12 de 36
5) CASH FLOW
Consolidated Cash Flow (R$ Thousands) | ||
2008 | ||
Beginning Balance | 1,106,308 | |
Net Income Including Social Contribution and Income Tax | 1,911,930 | |
Depreciation and Amortization | 564,924 | |
Interest on Debts and Monetary and Foreign Exchange Restatements | 672,297 | |
Suppliers | 199,478 | |
Income Tax and Social Contribution Paid | (749,127) | |
Deferred Tariff Gains Variations | (91,777) | |
Interest on Debts Paid | (544,381) | |
Other Adjustments | (86,075) | |
(34,661) | ||
Total Operating Activities | 1,877,269 | |
Investment Activities | ||
Acquisition of Property, Plant and Equipment and Intangibles | (1,177,904) | |
Others | 153,492 | |
Total Investment Activities | (1,024,412) | |
Financing Activities | ||
Loans and Debentures | 2,171,535 | |
Principal Amortization of Loans and Debentures | (2,073,543) | |
Dividends Paid | (1,323,483) | |
Others | 4,173 | |
Total Financing Activities | (1,221,318) | |
Cash Flow Generation | (368,461) | |
Ending Balance - 12/31/2008 | 737,847 | |
The cash flow balance closed 2008 at R$ 738 million, 33.3% (R$ 368 million) down on the opening figure. We highlight the following factors that contributed to this variation in the cash balance:
Cash increase:
(i) Cash from operating activities in the amount of R$ 1,877 million;
(ii) Funds from loans and debentures, which exceeded amortizations by R$ 98 million.
Cash decrease:
(iii) Investments (sum of Acquisition of Property, Plant and Equipment and Intangibles accounts), in the amount of R$ 1,178 million (detailed in item 4, Investments);
(iv) Dividend payments related to the 2H07 and 1H08 in the amount of R$ 1,323 million.
Página 13 de 36
6) DIVIDENDS
The Board of Directors proposed the payment of R$ 1,208(1) million in dividends to holders of common shares traded on the São Paulo Stock Exchange (Bovespa). This amount corresponds to annual net income after the constitution of the legal reserve (5%) and corresponds to R$ 2.516469355 per share.
Excluding R$ 602 million paid in the 1H08, the balance due is R$ 606 million, equivalent to R$ 1.262952547 per share.
CPFL Energia's Dividend Yield | ||||||||||
2H06 | 1H07 | 2H07 | 1H08 | 2H08 | ||||||
Dividend Yield - last 12 months (2) | 9.6% | 10.9% | 9.7% | 7.6% | 7.3% | |||||
Notes:
(1) Net of R$ 4.3 million related to the application of Law No. 11,638/07 and Provisional Measure No. 449/08;
(2) Based on the average share price in the period.
The 2H08 dividend yield, calculated on the average share price in the period (R$ 33.38) is 7.3% (last 12 months).
The declared amounts are in line with the Companys dividend policy, which states that shareholders will receive at least 50% of adjusted half-yearly net income as dividends and/or interest on equity (IOE).
Página 14 de 36
7) STOCK MARKET
7.1) Share Performance
CPFL Energia, which has a current free float of 28.2%, is listed on both the São Paulo Stock Exchange (Bovespa) and the New York Stock Exchange (NYSE).
In 2008, CPFL Energias shares depreciated by 3.4% on the Bovespa and by 25.6% on the NYSE closing the year priced at R$ 30.15 per share and US$ 39.07 per ADR, respectively.
The daily trading volume in 2008 averaged R$ 36.0 million, of which R$ 17.2 million on the Bovespa and R$ 18.8 million on the NYSE, 10.4% up on 2007. The number of trades on the Bovespa increased by 24.3%, rising from a daily average of 738, in 2007, to 918, in 2008.
Página 15 de 36
7.2) Ratings
The following table shows the evolution of CPFL Energias corporate ratings:
Ratings of CPFL Energia - National Scale | ||||||||||
Agency | 2008 | 2007 | 2006 | 2005 | ||||||
Standard & Poor's | Rating Outlook |
brAA+ Stable |
brAA- Stable |
brA+ Positive |
brA Positive | |||||
Fitch Ratings | Rating Outlook |
AA (bra) Positive |
AA (bra) Stable |
A+ (bra) Stable |
A- (bra) Stable | |||||
Note: Close-of-period positions.
8) CORPORATE GOVERNANCE
CPFL Energias corporate governance model is based on four basic principles transparency, equity, accountability and corporate responsibility and is adopted by all the companies in the CPFL Energia group.
CPFL Energia is listed on the Novo Mercado trading segment of the São Paulo Stock Exchange and its Level III ADRs are traded on the New York Stock Exchange. The company's capital stock is composed of common shares only, and ensures tag-along rights equivalent to 100% of the amount paid to the controlling shareholders through a public offer in the case of disposal of control.
The mission of the Companys Board of Directors and Board of Executive Officers is to protect and value CPFL Energias assets, pursuant to the Bylaws, representing the interests of the shareholders and other agents with whom the Company interacts.
The Board of Directors duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Companys Bylaws. The Board is composed of one independent member and six members nominated by the controlling shareholders with a one-year term of office, re-election being permitted. It normally meets once a month but may be convened whenever necessary. It also elects a Chairman and Vice-Chairman from among its members and no member may serve on the Board of Executive Officers.
The Board of Directors constituted three permanent committees with officially designated responsibilities to advise it on matters related to management of the business: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc committees are installed to advise the Board on such specific issues as corporate governance, strategies, budgets, energy purchases, new operations and financial policies.
CPFL Energia also maintains a permanent Fiscal Board comprising five members who also carry out the attributes of the Audit Committee, in accordance with the rules of the Securities and Exchange Commission (SEC).
Members meet on a monthly basis and adopt a minimum calendar of activities, which includes periodic meetings with the internal and external auditors.
The Board of Executive Officers comprises seven executive officers with a two-year term and the possibility of re-election.
The Executive Officers represent the Company and manage its business in accordance with the long-term strategic plan. The Chief Executive Officer is responsible for nominating the other statutory officers. All the officers also occupy executive positions in the subsidiaries, thereby ensuring that their corporate governance practices are in line with those of the holding company.
The names of the members of the Board of Directors, Committees, Fiscal Board and Board of Executive Officers are available on the Companys website at www.cpfl.com.br/ri.
Página 16 de 36
Arbitration Chamber
CPFL Energia is bound to submit all matters of arbitration to the São Paulo Stock Exchanges Market Arbitration Chamber, pursuant to the article 44 of the Companys Bylaws.
2008 Highlights
Adoption of the Shareholders Meeting Participation Manual;
Awarded a corporate governance AA+ rating by Austin Rating;
Elected as the company with best corporate governance in Latin America by Latin Finance Magazine and the consulting firm, Management & Excellence;
First Brazilian company to receive the Client Leadership Award from the International Finance Corporation (IFC);
Participated as a member the Companies Circle in the Latin American Corporate Governance Roundtable held by the OECD, the IFC and the World Bank in Mexico City;
Created the position of Vice-President of Administration;
Created the Risk Department, subordinate to the CEO.
Página 17 de 36
9) SHAREHOLDERS STRUCTURE
CPFL Energia is a holding company, whose results depend directly on those of its subsidiaries.
Note: (1) Includes 0.2% of others.
Página 18 de 36
10) PERFORMANCE OF THE BUSINESS SEGMENTS
10.1) Distribution Segment
10.1.1) Economic-Financial Performance
Consolidated Income Statement - Distribution (R$ Thousands) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 3,314,745 | 3,454,064 | -4.0% | 12,820,039 | 12,979,547 | -1.2% | ||||||
Net Operating Revenues | 2,168,628 | 2,317,250 | -6.4% | 8,388,881 | 8,382,098 | 0.1% | ||||||
Cost of Electric Power | (1,446,637) | (1,269,615) | 13.9% | (5,486,686) | (4,766,623) | 15.1% | ||||||
Operating Costs & Expenses | (328,938) | (539,405) | -39.0% | (1,236,390) | (1,427,424) | -13.4% | ||||||
EBIT | 393,053 | 508,230 | -22.7% | 1,665,805 | 2,188,051 | -23.9% | ||||||
EBITDA | 452,853 | 583,975 | -22.5% | 1,911,096 | 2,472,331 | -22.7% | ||||||
Financial Income (Expense) | (113,654) | (122,664) | -7.3% | (272,847) | (281,533) | -3.1% | ||||||
Income Before Taxes | 279,399 | 385,566 | -27.5% | 1,392,958 | 1,906,518 | -26.9% | ||||||
NET INCOME | 248,348 | 341,038 | -27.2% | 1,045,490 | 1,378,688 | -24.2% | ||||||
Notes:
(1) Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
(2) The
distributors financial performance tables are attached to this report in item 11.2.
Operating Revenue
Gross operating revenue in 4Q08 fell by 4.0% (R$ 139 million) to R$ 3,315 million, while net operating revenue declined by 6.4% (R$ 149 million) to R$ 2,169 million.
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, mentioned on next page, the gross operating revenue in 4Q08 would have been R$ 3,331 million, a reduction of 3.6% (R$ 123 million), while the net operating revenue would have been R$ 2,184 million, a reduction of 5.8% (R$ 134 million).
The reduction in operating revenue was due to the following factors:
The distributors tariff revision:
CPFL Piratininga (-10.11%), effective as of October 23, 2007;
CPFL Santa Cruz (-7.13%), CPFL Leste Paulista (-1.65%), CPFL Jaguari (-1.58%), CPFL Sul Paulista (-3.57%) and CPFL Mococa (-5.65%), effective as of February 3, 2008;
CPFL Paulista (-13.61%), effective as of April 8, 2008.
A 16.9% decline (R$ 70 million) in other revenue, due to the following factors:
Write-off of free energy liabilities of R$ 189 million in 4Q07 (R$ 136 million in CPFL Paulista and R$ 53 million in CPFL Piratininga) due to the end of the RTE charge. This was a non-recurring effect that increased revenue in 4Q07, while the asset write-off was recorded as an offsetting item against other operating expenses and the liability write-off as an offsetting item against other operating revenue, with no impact on net income.
The decline in other revenue was partially offset by:
Increase of R$ 97 million in TUSD revenue chiefly due to the transfer of amounts related to the CUSDg, from AES Tietê to Cteep (R$ 110 million). This operation affected operating revenue and financial revenue, offsetting the cost of electric power and financial expenses, generating a positive impact of R$ 11 million in the result, due to the booking of contingent liabilities related to the period between August 2004 and April 2005.
Página 19 de 36
Reversal of RGE revenue, in the net amount of R$ 24 million (R$ 26 million including taxes), for the period between April and December 2008, related to the adjustment of the companys remuneration base. Aneel stablished, on a provisional basis, the result of RGEs second tariff revision, pending the definition of its remuneration base. As a result of the discussions and the numbers released by Aneel, RGE adopted a conservative approach and opted to recognize provisions (reversal of revenue) in the 2008 financial statements.
The decline in operating revenue was partially offset by:
RGEs tariff revision (+4.77%), effective as of April 19, 2008;
CPFL Piratiningas tariff adjustment (+16.54%), effective as of October 23, 2008;
Increase of 2.3% in sales within the concession area, chiefly due to organic growth in the region;
The net effect of RTE charge to compensate the 2001 Parcel A (R$ 28 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the expenses, but had no impact on net income.
In 2008, gross operating revenue fell by 1.2% (R$ 160 million) to R$ 12,820 million, while net operating revenue moved up by 0.1% (R$ 7 million) to R$ 8,389 million.
Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the transmission and distribution systems, increased by 13.9% (R$ 177 million) to R$ 1,447 million in 4Q08:
The cost of electric power purchased for resale in 4Q08 climbed by R$ 47 million, or 4.3%, to R$ 1,148 million, mainly due to:
(i) Increase in the cost of energy purchased in the regulated market;
(ii) An increase resulting from the amortization of 2001 Parcel A, related to purchased energy (R$ 24 million). The amortization of Parcel A affected the revenue account, as well as deductions from revenue and expenses, but had no impact on net income.
Partially offsetting:
(i) Increase in PIS and COFINS credits on energy purchases;
(ii) Regulatory assets/liabilities effects and CVA amortization and deferral effects (R$ 134 million). These effects have no impact on net income.
Charges for the use of the transmission and distribution systems totaled R$ 299 million in 4Q08, an increase of 76.7% (R$ 130 million), chiefly due to:
(i) Transfer of the amounts related to the CUSDg from AES Tietê to Cteep (R$ 98 million). This operation affected operating revenue and financial revenue, offsetting the cost of electric power and the financial expenses, generating a positive impact of R$ 11 million on net income, due to the booking of contingent liabilities related to the period between August 2004 and April 2005;
(ii) An increase resulting from the amortization of 2001 Parcel A, related to the charges (R$ 4 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the expenses, but had no impact on net income.
Página 20 de 36
Operating Costs and Expenses
Operating costs and expenses fell by 39.0% (R$ 210 million) to R$ 329 million in 4Q08, mostly due to the reduction of 79.7% (R$ 204 million) in other operating costs and expenses. This reduction chiefly due to the write-off of free energy liabilities of R$ 189 million in 4Q07 (R$ 136 million in CPFL Paulista and R$ 53 million in CPFL Piratininga), due to the end of the RTE charge. This was a non-recurring effect that increased revenue in 4Q07, while the asset write-off was recorded as an offsetting item against other operating expenses and the liability write-off as an offsetting item against other operating revenue, with no impact on the result.
Excluding the null and non-recurring effect of the write-off of CPFL Paulista and CPFL Piratiningas free energy liabilities in the 4Q07, operating costs and expenses would have fallen by 6.2% (R$ 22 million) in 4Q08.
The main factors behind the reduction in operating costs and expenses were:
The Private Pension Fund item, which represented revenue of R$ 21 million in 4Q08, versus R$ 9 million in 4Q07, causing a R$ 12 million revenue reduction. This variance is due to the impacts from the expected earnings of the actuary assets and liabilities, according to Resolution CVM No. 371/00, as defined on the Actuary Report;
The PMSO item, which fell by 2.1% (R$ 6 million) in 4Q08, after excluding the non-recurring effect related to the write-off of the free energy asset. The main reasons behind this decline are:
(i) Material expenses, which reduced 12.3% (R$ 2 million), due mostly to the renegotiation of contracts with suppliers;
(ii) The 22.7% (R$ 15 million) decline in other operating costs and expenses chiefly
due to:
Reduction in provisions for doubtful debts (R$ 10 million) in the subsidiaries CPFL Paulista (R$ 4 million), CPFL Piratininga (R$ 4 million) and RGE (R$ 2 million);
Decline in advertising expenses (R$ 3 million) in the subsidiaries CPFL Paulista (R$ 2 million) and CPFL Piratininga (approximately R$ 1 million).
The reduction in PMSO was partially offset by:
(i) The 6.1% (R$ 7 million) upturn in personnel expenses, chiefly due to the increase in CPFL Paulista (R$ 7 million) and CPFL Piratininga (approximately R$ 1 million), in turn caused, among other factors, by the pay rises associated with the 2008 collective bargaining agreement.
EBITDA
Based on the described factors, 4Q08 EBITDA totaled R$ 453 million, down by 22.5% (R$ 131 million).
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, the EBITDA in 4Q08 would have been R$ 468 million, a reduction of 19.9% (R$ 116 million).
Annual EBITDA stood at R$ 1,911 million, a reduction of 22.7% (R$ 561 million).
Página 21 de 36
Financial Result
The 4Q08 financial result was a net expense of R$ 114 million, 7.3% (R$ 9 million) lower than the R$ 123 million recorded in 4Q07, thanks to:
Financial Expenses: increase of 36.4% (R$ 45 million), from R$ 123 million in 4Q07 to R$ 168 million in 4Q08, mainly due to:
(i) The increase in monetary and foreign exchange updates;
(ii) The increase in debt charges due to new funding and
the increase in the debt indices (IGP-M, IGP-DI and CDI).
The increase in financial expenses was partially offset by the reduction in banking expenses, mainly due to the elimination of the CPMF financial transaction tax.
Interest on equity, totaling R$ 62 million, versus R$ 87 million in 4Q07;
Financial Revenue: increase of 33.9% (R$ 30 million), from R$ 87 million in 4Q07 to R$ 117 million in 4Q08, mainly due to the upturn in monetary and foreign exchange updates and the write-up of judicial deposits.
Net Income
Net Income in 4Q08 totaled R$ 248 million, a reduction of 27.2% (R$ 93 million).
Discounting the non-recurring event (reduction of April to September 2008 revenue), related to the adjustment of RGE remuneration base, the net income in 4Q08 would have been R$ 258 million, a reduction of 24.3% (R$ 83 million).
Annual net income came to R$ 1,045 million, a reduction of 24.2% (R$ 333 million).
10.1.2) Tariff Revision
Tariff Revisions | ||||
Distribution Company | Period | Date of Next Tariff Revision | ||
CPFL Piratininga | Each 4 years | October 2011 | ||
CPFL Santa Cruz | Each 4 years | February 2012 | ||
CPFL Jaguariúna | ||||
CPFL Leste Paulista | Each 4 years | February 2012 | ||
CPFL Jaguari | Each 4 years | February 2012 | ||
CPFL Sul Paulista | Each 4 years | February 2012 | ||
CPFL Mococa | Each 4 years | February 2012 | ||
CPFL Paulista | Each 5 years | April 2013 | ||
RGE | Each 5 years | April 2013 | ||
Change in the Provisional Index of the Second Periodic Tariff Revision
10.1.2.1) CPFL Piratininga
On October 21, 2008, Aneel, through Resolution No. 716, altered the provisional index of CPFL Piratiningas second Periodic Tariff Revision (2007) due to the provisional adoption of one of the methodological improvements submitted to Public Hearing AP 52/2007, regarding the increase in the percentage of unrecoverable revenue, from 0.5% to 0.6% . In addition, confirmed revenue was altered due to the use of tariffs without discounts in its composition, with the sole aim of aligning the methodology used by Aneel with the second Tariff Revision cycle. As a result, the tariff repositioning was altered from -10.94% to -11.76% .
The new tariff became effective on October 23, 2008.
Página 22 de 36
10.1.2.2) CPFL Santa Cruz and CPFL Jaguariúna Distributors
On February 3, 2009, ANEEL published in the Diário Oficial da União the definitive result of the second Periodic Tariff Revision (2008) for five CPFL group distributors, effective as of the same date. These were: CPFL Santa Cruz and the four CPFL Jaguariúna distributors, namely Companhia Paulista de Energia Elétrica (CPFL Leste Paulista), Companhia Jaguari de Energia (CPFL Jaguari), Companhia Sul Paulista de Energia (CPFL Sul Paulista) and Companhia Luz e Força Mococa (CPFL Mococa).
As a result, the tariff repositioning was altered from -9.73% to -17.05% for CPFL Santa Cruz; from -2.69% to -3.22% for CPFL Leste Paulista; from -0.35% to -3.79% for CPFL Jaguari; from -2.98% to -4.73% for CPFL Sul Paulista; and from -8.40% to -10.41% for CPFL Mococa.
The changes were due to the incorporation of methodological improvements submitted to Public Hearing AP 52/2007. In addition, confirmed revenue was altered due to the use of tariffs without discounts in its composition, with the sole aim of aligning the methodology used by Aneel with the second Tariff Revision cycle.
The variation in parcel B revenue, arising from the difference between the provisional percentage and the definitive one, will be corrected in the annual tariff adjustment of February 3, 2009.
The main reasons for the alterations were:
CPFL Santa Cruz
Change in the criterion for calculating the full tariff for cooperatives and adjustments to Parcel B (operating costs, remuneration and depreciation).
CPFL Jaguari
Change in the calculation criterion for the exclusion of the Cemirim Cooperative from the distributors market (Cemirim will be supplied by CPFL Paulista) and adjustments to Parcel B (mainly in the operating costs).
CPFL Leste Paulista, CPFL Sul Paulista and CPFL Mococa
Adjustments to Parcel B (operating costs, remuneration and depreciation).
10.1.2.3) CPFL Paulista and RGE
Aneel submitted to a Public Hearing, respectively in January 21 and 30, 2009, the proposal to update the second Periodic Tariff Revision indices of CPFL Paulista and RGE.
CPFL Paulista and RGEs tariff revisions were announced in April 2008. However they were provisional in nature (-13.69% for CPFL Paulista and -5.37% for RGE), since Aneel had not yet approved the final version of its methodology for calculating the revisions.
The differences between the provisional result and the new numbers will be included in the next tariff adjustment of each company (as of April 8, 2009 for CPFL Paulista, and April 19, 2009, for RGE).
Página 23 de 36
10.1.3) Tariff Adjustment
Dates of Tariff Adjustments | ||
Distribution Company | Date | |
CPFL Piratininga | October 23th | |
CPFL Santa Cruz | February 3rd | |
CPFL Jaguariúna | ||
CPFL Leste Paulista | February 3rd | |
CPFL Jaguari | February 3rd | |
CPFL Sul Paulista | February 3rd | |
CPFL Mococa | February 3rd | |
CPFL Paulista | April 8th | |
RGE | April 19th | |
Approval of the Annual Tariff Adjustment Index
10.1.3.1) CPFL Piratininga
On October 21, 2008, Aneel, through Resolution No. 717, adjusted CPFL Piratiningas electricity tariffs by 16.54%, 10.92% of which referred to the Tariff Adjustment per se and 5.62% to financial components outside the Annual Tariff Adjustment, totaling around R$ 126.6 million. The average impact on consumers will be 15.03%, considering that the percentage of financial components in the tariffs ratified by the 2007 Tariff Revision was 1.51% . The new tariffs became effective as of October 23, 2008, and remain in effect until October 22, 2009.
The IGP-M inflationary index accrued during the tariff period was 12.31% and the exchange rate adopted by Aneel was R$/US$ 2.0540.
10.1.3.2) CPFL Santa Cruz and CPFL Jaguariúna Distributors
On February 3, 2009, ANEEL published in the Diário Oficial da União the 2009 annual tariff adjustment indexes for five CPFL group distributors, effective as of the same date. These were: CPFL Santa Cruz and the four CPFL Jaguariúna distributors, namely Companhia Paulista de Energia Elétrica (CPFL Leste Paulista), Companhia Jaguari de Energia (CPFL Jaguari), Companhia Sul Paulista de Energia (CPFL Sul Paulista) and Companhia Luz e Força Mococa (CPFL Mococa).
The IGP-M inflationary index accrued during the tariff period was 8.15% and the exchange rate adopted by Aneel was R$/US$ 2.3083.
The adjustments authorized by Aneel are presented per distributor in the following table:
Annual Tariff Adjustment Index (IRT) | CPFL Piratininga |
CPFL Santa Cruz |
CPFL Jaguariúna | |||||||||
CPFL Leste Paulista |
CPFL Jaguari |
CPFL Sul Paulista |
CPFL Mococa |
|||||||||
Term >>>>>> | 10/23/2008 | 02/03/2009 | 02/03/2009 | 02/03/2009 | 02/03/2009 | 02/03/2009 | ||||||
Economic IRT | 10.92% | 10.69% | 10.58% | 11.01% | 11.80% | 10.52% | ||||||
Financial Components | 5.62% | 13.40% | 2.36% | 0.35% | -0.16% | 0.66% | ||||||
Total IRT | 16.54% | 24.09% | 12.94% | 11.36% | 11.64% | 11.18% |
Página 24 de 36
10.2) Commercialization Segment
Consolidated Income Statement - Commercialization (R$ Thousands) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 589,382 | 480,361 | 22.7% | 2,089,908 | 1,881,337 | 11.1% | ||||||
Net Operating Revenues | 508,404 | 407,472 | 24.8% | 1,787,160 | 1,612,421 | 10.8% | ||||||
EBITDA | 91,856 | 76,474 | 20.1% | 304,931 | 356,575 | -14.5% | ||||||
NET INCOME | 64,321 | 50,818 | 26.6% | 217,501 | 241,315 | -9.9% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Operating Revenue
Gross operating revenue in 4Q08 increased by 22.7% (R$ 109 million) to R$ 589 million, while net operating revenue moved up by 24.8% (R$ 101 million) to R$ 508 million, mainly due to the increase in energy supply revenue from CPFL Brasil (R$ 99 million) and CPFL Jaguariúna (R$ 10 million).
Annual gross operating revenue grew by 11.1% (R$ 209 million) to R$ 2,090 million, while net operating revenue climbed by 10.8% (R$ 175 million) to R$ 1,787 million.
Revenue from Value Added Services (VAS)
In 2008, revenue from the value-added services (VAS) provided by CPFL Brasil and CPFL Serviços (a CPFL Jaguariúna subsidiary) increased by 67%, from R$ 42 million in 2007 to R$ 72 million.
EBITDA
EBITDA totaled R$ 92 million in 4Q08, an increase of 20.1% (R$ 15 million).
Annual EBITDA stood at R$ 305 million, down by 14.5% (R$ 52 million).
Net Income
In 4Q08, net income amounted to R$ 64 million, up by 26.6% (R$ 14 million).
In 2008, net income totaled R$ 218 million, a decrease of 9.9% (R$ 24 million).
Página 25 de 36
10.3) Generation Segment
Consolidated Income Statement - Generation (R$ Thousands) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 232,353 | 194,168 | 19.7% | 879,349 | 718,626 | 22.4% | ||||||
Net Operating Revenues | 216,875 | 177,022 | 22.5% | 821,671 | 663,397 | 23.9% | ||||||
Cost of Electric Power | (21,183) | (12,984) | 63.1% | (81,588) | (32,236) | 153.1% | ||||||
Operating Costs & Expenses | (50,954) | (43,271) | 17.8% | (187,644) | (157,363) | 19.2% | ||||||
EBIT | 144,738 | 120,767 | 19.8% | 552,439 | 473,798 | 16.6% | ||||||
EBITDA | 163,976 | 138,433 | 18.5% | 628,147 | 545,289 | 15.2% | ||||||
Financial Income (Expense) | (108,107) | (72,277) | 49.6% | (305,371) | (225,975) | 35.1% | ||||||
Income Before Taxes | 36,631 | 48,490 | -24.5% | 247,068 | 247,823 | -0.3% | ||||||
NET INCOME | 60,184 | 68,808 | -12.5% | 235,684 | 280,712 | -16.0% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Operating Revenue
Gross operating revenue grew by 19.7% (R$ 38 million) to R$ 232 million in 4Q08.
Net operating revenue moved up by 22.5% (R$ 40 million) to R$ 217 million, chiefly due to the following factors:
(i) A R$ 20 million increase in revenue from the Ceran Complex, due to the operational startup of the Castro Alves Hydroelectric Plant
in March 2008;
(ii) The purchase and sale of energy produced by Baesa, relative to its share. Since May 2008, this energy has been commercialized by CPFL Geração (R$ 8 million);
(iii) The sale of carbon credits (Ceran Complex), increasing
revenue by R$ 6 million;
(iv) Supplies by Furnas resulting from the 7.75% monetary restatement of tariffs in the Serra da Mesa Hydroelectric Plant in January 2008 (R$ 6 million);
(v) An increase in CPFL Paulistas supply revenue, due to the
higher volume of energy generated by the small hydroelectric power plants (thanks to repowering investments), and the 9.1% tariff adjustment (R$ 10 million).
In 2008, gross operating revenue climbed by 22.4% (R$ 161 million) to R$ 879 million, while net operating revenue grew by 23.9% (R$ 158 million) to R$ 822 million.
Cost of Electric Power
The cost of electric power in 4Q08 increased by 63.1% (R$ 8 million) to R$ 21 million, chiefly due to the postponement of the operational start-up of the 14 de Julho Hydroelectric Plant (delay in power generation and an assumed commitment to deliver power already contracted), which forced the Ceran Complex to acquire energy.
Operating Costs and Expenses
Operating costs and expenses moved up by 17.8% (R$ 8 million) to R$ 51 million in 4Q08, due to the following factors:
The 23.3% (R$ 6 million) increase in PMSO to R$ 30 million, primarily due to the 43.0% (R$ 2 million) upturn in personnel expenses and the 19.1% (R$ 2 million) rise in other operating costs and expenses from the start-up of the Castro Alves Hydroelectric Plant.
Página 26 de 36
The 13.9% (R$ 2 million) increase in depreciation and amortization to R$ 17 million, also chiefly due to the Castro Alves start-up.
EBITDA
Based on the factors described above, 4Q08 EBITDA totaled R$ 164 million, up by 18.5% (R$ 26 million).
Annual EBITDA stood at R$ 628 million, a 15.2% (R$ 83 million) increase.
Financial Result
The 4Q08 financial result was a net expense of R$ 108 million, a 49.6% (R$ 36 million) increase over the R$ 72 million net expense recorded in 4Q07, thanks to:
Financial Revenue: a decrease of 19.5% (R$ 3 million), from R$ 14 million in 4Q07
to R$ 11 million in 4Q08;
Financial Expenses: an increase of 63.6% (R$ 33 million), from R$ 51 million in 4Q07 to R$ 84 million in 4Q08, chiefly due to:
(i) A R$ 26 million increase in the Monetary and Foreign Exchange Updates item, chiefly
due to Enercans debts with the IDB and the BNDES indexed to the dollar and a currency basket, respectively, which moved up by 21% in 4Q08, versus a 3.5% decline in 4Q07 (R$ 33 million);
(ii) A R$ 9 million increase in Debt Charges, due to new
funding and the increase in the debt indices (IGP-M, IGP-DI and CDI).
The increase in financial expenses was partially offset by the following factor:
(i) A R$ 3 million reduction in Banking Expenses mainly due to the elimination of the CPMF financial transaction tax.
Net Income
Net income in 4Q08 fell by 12.5% (R$ 9 million) to R$ 60 million.
Annual net income fell by 16.0% (R$ 45 million) to R$ 236 million, due to the 1Q07 recognition of the tax credit from the merger of Semesa into CPFL Geração, totaling R$ 40 million.
Página 27 de 36
Status of Generation Projects
14 de Julho Hydroelectric Plant (Ceran Complex)
The first turbine of the 14 de Julho Hydroelectric Plant, responsible for 93% of the facilitys assured energy (46.5 average-MW) and 50% (50 MW) of its installed capacity, began commercial operations on December 25, 2008. The second turbine is scheduled for start-up in 1Q09. CPFL Geração has a 65% share in the project, equivalent to an installed capacity and assured power of 65.0 MW and 32.5 average-MW, respectively.
Foz do Chapecó Hydroelectric Plant
Construction of the Foz do Chapecó Hydroelectric Plant is on schedule (60% of works completed: 20% of electromechanical assembly, 65% of construction, 52% of equipment supply). Commercial start-up is scheduled for 3Q10. CPFL Geração has a 51% share in the project, equivalent to an installed capacity and assured power of 436.1 MW and 220.3 average-MW, respectively.
Página 28 de 36
11) ATTACHMENTS
11.1) Sales to the Captive Market per Distributor (in GWh)
CPFL Paulista | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 1,711 | 1,575 | 8.6% | 6,558 | 6,111 | 7.3% | ||||||
Industrial | 1,471 | 1,446 | 1.7% | 5,661 | 5,557 | 1.9% | ||||||
Commercial | 1,061 | 1,000 | 6.1% | 3,943 | 3,767 | 4.7% | ||||||
Rural | 278 | 310 | -10.3% | 929 | 1,060 | -12.4% | ||||||
Others | 644 | 615 | 4.8% | 2,453 | 2,371 | 3.4% | ||||||
Total | 5,165 | 4,946 | 4.4% | 19,544 | 18,866 | 3.6% | ||||||
CPFL Piratininga | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 715 | 658 | 8.8% | 2,840 | 2,644 | 7.4% | ||||||
Industrial | 790 | 753 | 4.9% | 3,026 | 2,945 | 2.7% | ||||||
Commercial | 429 | 399 | 7.5% | 1,644 | 1,550 | 6.0% | ||||||
Rural | 21 | 46 | -53.2% | 129 | 180 | -28.1% | ||||||
Others | 206 | 174 | 18.3% | 759 | 696 | 9.2% | ||||||
Total | 2,162 | 2,030 | 6.5% | 8,398 | 8,015 | 4.8% | ||||||
RGE | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 426 | 403 | 5.5% | 1,686 | 1,612 | 4.6% | ||||||
Industrial | 620 | 637 | -2.7% | 2,558 | 2,507 | 2.0% | ||||||
Commercial | 255 | 235 | 8.6% | 1,006 | 935 | 7.5% | ||||||
Rural | 246 | 240 | 2.4% | 1,026 | 955 | 7.5% | ||||||
Others | 229 | 220 | 3.9% | 923 | 876 | 5.3% | ||||||
Total | 1,775 | 1,735 | 2.3% | 7,198 | 6,886 | 4.5% | ||||||
CPFL Santa Cruz | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 68 | 64 | 5.7% | 267 | 254 | 5.2% | ||||||
Industrial | 37 | 33 | 9.7% | 148 | 129 | 14.6% | ||||||
Commercial | 34 | 32 | 8.3% | 129 | 123 | 4.7% | ||||||
Rural | 21 | 48 | -56.7% | 112 | 180 | -38.1% | ||||||
Others | 59 | 32 | 84.5% | 182 | 125 | 45.7% | ||||||
Total | 218 | 209 | 4.3% | 838 | 811 | 3.3% | ||||||
CPFL Jaguariúna | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Residential | 76 | 73 | 4.9% | 298 | 289 | 3.1% | ||||||
Industrial | 134 | 134 | 0.2% | 538 | 520 | 3.4% | ||||||
Commercial | 35 | 33 | 7.4% | 132 | 125 | 5.8% | ||||||
Rural | 64 | 66 | -1.8% | 252 | 247 | 2.2% | ||||||
Others | 31 | 31 | 1.4% | 125 | 122 | 2.5% | ||||||
Total | 341 | 335 | 1.6% | 1,345 | 1,302 | 3.3% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007. |
Página 29 de 36
11.2) Financial Performance Distributors
(Pro-forma, R$ thousands)
Income Statement Summary by Distribution Company (R$ Thousands) | ||||||||||||
CPFL PAULISTA | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 1,719,376 | 1,893,228 | -9.2% | 6,677,068 | 6,868,418 | -2.8% | ||||||
Net Operating Revenues | 1,133,114 | 1,270,755 | -10.8% | 4,346,114 | 4,460,696 | -2.6% | ||||||
Cost of Electric Power | (753,647) | (641,650) | 17.5% | (2,834,360) | (2,421,859) | 17.0% | ||||||
Operating Costs & Expenses | (153,807) | (302,602) | -49.2% | (585,078) | (744,089) | -21.4% | ||||||
EBIT | 225,660 | 326,503 | -30.9% | 926,676 | 1,294,748 | -28.4% | ||||||
EBITDA | 245,111 | 358,217 | -31.6% | 1,010,052 | 1,419,139 | -28.8% | ||||||
Financial Income (Expense) | (32,320) | (30,657) | 5.4% | (75,111) | (119,035) | -36.9% | ||||||
Income Before Taxes | 193,340 | 295,846 | -34.6% | 851,565 | 1,175,713 | -27.6% | ||||||
NET INCOME | 143,025 | 211,134 | -32.3% | 590,316 | 817,967 | -27.8% | ||||||
CPFL PIRATININGA | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 777,288 | 782,651 | -0.7% | 2,907,277 | 3,174,524 | -8.4% | ||||||
Net Operating Revenues | 516,957 | 519,136 | -0.4% | 1,924,134 | 1,976,945 | -2.7% | ||||||
Cost of Electric Power | (337,765) | (300,350) | 12.5% | (1,311,102) | (1,152,047) | 13.8% | ||||||
Operating Costs & Expenses | (67,821) | (122,803) | -44.8% | (251,578) | (313,160) | -19.7% | ||||||
EBIT | 111,371 | 95,983 | 16.0% | 361,454 | 511,738 | -29.4% | ||||||
EBITDA | 122,482 | 107,963 | 13.4% | 404,307 | 562,652 | -28.1% | ||||||
Financial Income (Expense) | (23,232) | (10,366) | 124.1% | (51,257) | (43,687) | 17.3% | ||||||
Income Before Taxes | 88,139 | 85,617 | 2.9% | 310,197 | 468,051 | -33.7% | ||||||
NET INCOME | 67,931 | 63,725 | 6.6% | 221,988 | 323,088 | -31.3% | ||||||
RGE | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 634,979 | 598,854 | 6.0% | 2,566,110 | 2,454,227 | 4.6% | ||||||
Net Operating Revenues | 400,739 | 402,406 | -0.4% | 1,668,686 | 1,612,047 | 3.5% | ||||||
Cost of Electric Power | (276,958) | (262,268) | 5.6% | (1,083,408) | (1,016,181) | 6.6% | ||||||
Operating Costs & Expenses | (84,094) | (88,688) | -5.2% | (303,500) | (296,701) | 2.3% | ||||||
EBIT | 39,687 | 51,450 | -22.9% | 281,778 | 299,165 | -5.8% | ||||||
EBITDA | 65,358 | 78,481 | -16.7% | 383,348 | 393,614 | -2.6% | ||||||
Financial Income (Expense) | (57,899) | (79,363) | -27.0% | (147,265) | (125,860) | 17.0% | ||||||
Income Before Taxes | (18,212) | (27,913) | -34.8% | 134,513 | 173,305 | -22.4% | ||||||
NET INCOME | 24,516 | 39,816 | -38.4% | 164,033 | 171,904 | -4.6% | ||||||
Página 30 de 36
Income Statement Summary by Distribution Company (R$ Thousands)(1) | ||||||||||||
CPFL SANTA CRUZ | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 64,810 | 72,332 | -10.4% | 265,597 | 273,647 | -2.9% | ||||||
Net Operating Revenues | 35,109 | 51,630 | -32.0% | 180,640 | 190,511 | -5.2% | ||||||
Cost of Electric Power | (18,720) | (24,777) | -24.4% | (96,201) | (99,517) | -3.3% | ||||||
Operating Costs & Expenses | (10,255) | (13,043) | -21.4% | (44,528) | (49,557) | -10.1% | ||||||
EBIT | 6,134 | 13,810 | -55.6% | 39,911 | 41,437 | -3.7% | ||||||
EBITDA | 7,225 | 16,222 | -55.5% | 47,305 | 50,957 | -7.2% | ||||||
Financial Income (Expense) | (2,262) | (3,315) | -31.8% | (3,762) | 4,826 | -178.0% | ||||||
Income Before Taxes | 3,872 | 10,495 | -63.1% | 36,149 | 46,263 | -21.9% | ||||||
NET INCOME | 5,163 | 12,787 | -59.6% | 29,391 | 38,038 | -22.7% | ||||||
CPFL JAGUARIÚNA(2) | ||||||||||||
4Q08 | 4Q07 | Var. | 2008 | 2007 | Var. | |||||||
Gross Operating Revenues | 120,870 | 109,569 | 10.3% | 414,447 | 215,865 | 92.0% | ||||||
Net Operating Revenues | 85,193 | 75,806 | 12.4% | 279,396 | 148,678 | 87.9% | ||||||
Cost of Electric Power | (61,108) | (42,342) | 44.3% | (168,063) | (80,465) | 108.9% | ||||||
Operating Costs & Expenses | (13,884) | (12,980) | 7.0% | (55,347) | (27,250) | 103.1% | ||||||
EBIT | 10,201 | 20,484 | -50.2% | 55,986 | 40,963 | 36.7% | ||||||
EBITDA | 12,677 | 23,190 | -45.3% | 66,084 | 46,386 | 42.5% | ||||||
Financial Income (Expense) | 2,059 | 1,037 | 98.6% | 4,548 | 2,223 | 104.6% | ||||||
Income Before Taxes | 12,260 | 21,521 | -43.0% | 60,534 | 43,186 | 40.2% | ||||||
NET INCOME | 7,713 | 13,674 | -43.6% | 39,762 | 28,108 | 41.5% | ||||||
Notes:
(1) Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007;
(2) CPFL Jaguariúna
= consolidated information of the distributors CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa.
Página 31 de 36
11.3) Statement of Assets CPFL Energia
(R$ thousands)
Consolidated |
||||
ASSETS | 12/31/2008 | 12/31/2007 | ||
CURRENT ASSETS | ||||
Cash and Banks | 737,847 | 1,106,308 | ||
Consumers, Concessionaries and Licensees | 1,721,028 | 1,817,788 | ||
Financial Investments | 38,249 | 35,039 | ||
Recoverable Taxes | 174,294 | 181,754 | ||
Allowance for Doubtful Accounts | (82,462) | (95,639) | ||
Prepaid Expenses | 101,882 | 202,721 | ||
Deferred Taxes | 220,144 | 168,485 | ||
Materials and Supplies | 15,594 | 14,812 | ||
Deferred Tariff Cost Variations | 638,229 | 532,449 | ||
Derivative Contracts | 36,520 | 995 | ||
Other Credits | 110,793 | 111,352 | ||
TOTAL CURRENT ASSETS | 3,712,118 | 4,076,064 | ||
NON-CURRENT ASSETS | ||||
Long-Term Liabilities | ||||
Consumers, Concessionaries and Licensees | 286,144 | 215,014 | ||
Judicial Deposits | 599,973 | 498,044 | ||
Financial Investments | 96,786 | 97,521 | ||
Recoverable Taxes | 101,948 | 99,947 | ||
Prepaid Expenses | 99,210 | 43,111 | ||
Deferred Taxes | 1,132,736 | 1,166,208 | ||
Deferred Tariff Cost Variations | 157,435 | 205,894 | ||
Derivative Contracts | 396,875 | - | ||
Other Credits | 221,330 | 231,820 | ||
3,092,437 | 2,557,559 | |||
Permanent Assets | ||||
Investments | 103,598 | 102,144 | ||
Property, Plant and Equipment | 6,614,347 | 5,983,806 | ||
Intangible | 2,700,136 | 2,855,925 | ||
Deferred Charges | 20,536 | 22,503 | ||
9,438,617 | 8,964,378 | |||
TOTAL NON-CURRENT ASSETS | 12,531,054 | 11,521,937 | ||
TOTAL ASSETS | 16,243,172 | 15,598,001 | ||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Página 32 de 36
11.4) Statement of Liabilities CPFL Energia
(R$ thousands)
Consolidated |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY | 12/31/2008 | 12/31/2007 | ||
LIABILITIES | ||||
CURRENT LIABILITIES | ||||
Suppliers | 982,344 | 867,954 | ||
Accrued Interest on Debts | 29,081 | 59,135 | ||
Accrued Interest on Debentures | 102,112 | 71,524 | ||
Loans and Financing | 523,167 | 862,156 | ||
Debentures | 580,076 | 154,617 | ||
Employee Pension Plans | 44,088 | 64,484 | ||
Regulatory Charges | 94,054 | 68,696 | ||
Taxes and Social Contributions | 464,339 | 604,102 | ||
Provision for Contingencies | 15 | 765 | ||
Dividends and Interest on Equity | 632,087 | 743,628 | ||
Accrued Liabilities | 46,244 | 43,987 | ||
Deferred Tariff Gains Variations | 165,871 | 230,038 | ||
Derivative Contracts | 53,443 | 18,541 | ||
Other Accounts Payable | 524,898 | 427,723 | ||
TOTAL CURRENT LIABILITIES | 4,241,819 | 4,217,350 | ||
NON-CURRENT LIABILITIES | ||||
Suppliers | 85,311 | 223 | ||
Accrued Interest on Debts | 74,104 | 26,057 | ||
Loans and Financing | 3,836,882 | 2,859,379 | ||
Debentures | 2,026,890 | 2,208,472 | ||
Employee Pension Plans | 508,194 | 656,040 | ||
Taxes and Social Contributions | 6,445 | 16,529 | ||
Reserve for Contingencies | 107,642 | 116,412 | ||
Deferred Tariff Gains Variations | 40,779 | 68,389 | ||
Derivative Contracts | 961 | 171,013 | ||
Other Accounts Payable | 207,194 | 219,492 | ||
TOTAL NON-CURRENT LIABILITIES | 6,894,402 | 6,342,006 | ||
NON-CONTROLLING SHAREHOLDERS' INTEREST | 88,332 | 88,129 | ||
SHAREHOLDERS' EQUITY | ||||
Capital | 4,741,175 | 4,741,175 | ||
Capital Reserves | 16 | 16 | ||
Profit Reserves | 277,428 | 213,643 | ||
Retained Earnings/(Loss) | - | (4,318) | ||
TOTAL SHAREHOLDERS' EQUITY | 5,018,619 | 4,950,516 | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 16,243,172 | 15,598,001 | ||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Página 33 de 36
11.5) Income Statement CPFL Energia
(R$ thousands)
Consolidated | ||||||||||||
4Q08 | 4Q07 | Variation | 2008 | 2007 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | 3,081,719 | 3,174,518 | -2.92% | 12,294,614 | 12,355,216 | -0.49% | ||||||
Eletricity Sales to Distributors | 285,064 | 197,301 | 44.48% | 948,339 | 682,942 | 38.86% | ||||||
Other Operating Revenues | 362,684 | 457,585 | -20.74% | 1,128,960 | 1,169,226 | -3.44% | ||||||
3,729,467 | 3,829,404 | -2.61% | 14,371,913 | 14,207,384 | 1.16% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (1,207,594) | (1,201,097) | 0.54% | (4,666,105) | (4,797,849) | -2.75% | ||||||
NET OPERATING REVENUES | 2,521,873 | 2,628,307 | -4.05% | 9,705,808 | 9,409,535 | 3.15% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (1,189,557) | (1,145,472) | 3.85% | (4,787,672) | (4,052,280) | 18.15% | ||||||
Eletricity Network Usage Charges | (305,826) | (174,635) | 75.12% | (903,788) | (702,781) | 28.60% | ||||||
(1,495,383) | (1,320,107) | 13.28% | (5,691,460) | (4,755,061) | 19.69% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (132,733) | (120,892) | 9.79% | (509,427) | (434,046) | 17.37% | ||||||
Material | (19,185) | (21,230) | -9.63% | (64,173) | (59,409) | 8.02% | ||||||
Outsourced Services | (103,407) | (103,185) | 0.22% | (361,880) | (348,000) | 3.99% | ||||||
Other Operating Costs/Expenses | (69,294) | (279,449) | -75.20% | (261,334) | (462,938) | -43.55% | ||||||
Employee Pension Plans | 21,035 | 8,914 | 135.98% | 84,151 | 45,973 | 83.04% | ||||||
Depreciation and Amortization | (91,918) | (95,585) | -3.84% | (373,636) | (372,492) | 0.31% | ||||||
Merged Goodwill Amortization | (48,006) | (44,887) | 6.95% | (192,029) | (176,306) | 8.92% | ||||||
(443,508) | (656,314) | -32.42% | (1,678,328) | (1,807,218) | -7.13% | |||||||
EBITDA | 699,356 | 780,994 | -10.45% | 2,807,765 | 3,344,888 | -16.06% | ||||||
EBIT | 582,982 | 651,886 | -10.57% | 2,336,020 | 2,847,256 | -17.96% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 137,562 | 102,317 | 34.45% | 462,534 | 380,013 | 21.72% | ||||||
Financial Expenses | (270,265) | (196,139) | 37.79% | (876,855) | (754,719) | 16.18% | ||||||
Interest on Equity | - | (141) | -100.00% | - | (141) | -100.00% | ||||||
(132,703) | (93,963) | 41.23% | (414,321) | (374,847) | 10.53% | |||||||
INCOME BEFORE TAXES ON INCOME | 450,279 | 557,923 | -19.29% | 1,921,699 | 2,472,409 | -22.27% | ||||||
Social Contribution | (31,146) | (54,364) | -42.71% | (168,957) | (232,104) | -27.21% | ||||||
Income Tax | (81,093) | (131,337) | -38.26% | (467,281) | (594,525) | -21.40% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 338,040 | 372,222 | -9.18% | 1,285,461 | 1,645,779 | -21.89% | ||||||
Non-Controlling Shareholders' Interest | (2,515) | (2,450) | 2.65% | (9,769) | (5,194) | 88.08% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Reversal of Interest on Equity | - | 141 | -100.00% | - | 141 | -100.00% | ||||||
NET INCOME | 335,525 | 369,913 | -9.30% | 1,275,692 | 1,640,727 | -22.25% | ||||||
EARNINGS PER SHARE (R$) | 0.70 | 0.77 | -9.30% | 2.66 | 3.42 | -22.25% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Página 34 de 36
11.6) Income Statement Consolidated Distribution Segment (Pro-forma, R$ thousands)
Consolidated | ||||||||||||
4Q08 | 4Q07 | Variation | 2008 | 2007 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | 2,930,343 | 3,021,122 | -3.00% | 11,655,705 | 11,810,914 | -1.31% | ||||||
Eletricity Sales to Distributors | 40,681 | 19,445 | 109.21% | 122,157 | 66,903 | 82.59% | ||||||
Other Operating Revenues | 343,721 | 413,497 | -16.87% | 1,042,177 | 1,101,730 | -5.41% | ||||||
3,314,745 | 3,454,064 | -4.03% | 12,820,039 | 12,979,547 | -1.23% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (1,146,117) | (1,136,814) | 0.82% | (4,431,158) | (4,597,449) | -3.62% | ||||||
NET OPERATING REVENUES | 2,168,628 | 2,317,250 | -6.41% | 8,388,881 | 8,382,098 | 0.08% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (1,147,828) | (1,100,549) | 4.30% | (4,608,704) | (4,083,627) | 12.86% | ||||||
Eletricity Network Usage Charges | (298,809) | (169,066) | 76.74% | (877,982) | (682,996) | 28.55% | ||||||
(1,446,637) | (1,269,615) | 13.94% | (5,486,686) | (4,766,623) | 15.11% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (115,210) | (108,603) | 6.08% | (447,779) | (391,373) | 14.41% | ||||||
Material | (15,737) | (17,944) | -12.30% | (54,162) | (51,758) | 4.64% | ||||||
Outsourced Services | (86,211) | (81,002) | 6.43% | (304,583) | (282,794) | 7.70% | ||||||
Other Operating Costs/Expenses | (51,980) | (256,013) | -79.70% | (184,575) | (416,802) | -55.72% | ||||||
Employee Pension Plans | 20,582 | 8,914 | 130.90% | 82,326 | 45,973 | 79.07% | ||||||
Depreciation and Amortization | (74,715) | (80,132) | -6.76% | (304,932) | (312,169) | -2.32% | ||||||
Merged Goodwill Amortization | (5,667) | (4,625) | 22.53% | (22,685) | (18,501) | 22.61% | ||||||
(328,938) | (539,405) | -39.02% | (1,236,390) | (1,427,424) | -13.38% | |||||||
EBITDA | 452,853 | 583,975 | -22.45% | 1,911,096 | 2,472,331 | -22.70% | ||||||
EBIT | 393,053 | 508,230 | -22.66% | 1,665,805 | 2,188,051 | -23.87% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 117,095 | 87,481 | 33.85% | 397,093 | 323,259 | 22.84% | ||||||
Financial Expenses | (168,327) | (123,428) | 36.38% | (544,438) | (483,837) | 12.53% | ||||||
Interest on Equity | (62,422) | (86,717) | -28.02% | (125,502) | (120,955) | 3.76% | ||||||
(113,654) | (122,664) | -7.35% | (272,847) | (281,533) | -3.09% | |||||||
INCOME BEFORE TAXES ON INCOME | 279,399 | 385,566 | -27.54% | 1,392,958 | 1,906,518 | -26.94% | ||||||
Social Contribution | (25,578) | (36,937) | -30.75% | (126,203) | (172,441) | -26.81% | ||||||
Income Tax | (67,895) | (94,210) | -27.93% | (346,767) | (475,927) | -27.14% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 185,926 | 254,419 | -26.92% | 919,988 | 1,258,150 | -26.88% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Non-Controlling Shareholders' Interest | - | (98) | -100.00% | - | (417) | -100.00% | ||||||
Reversal of Interest on Equity | 62,422 | 86,717 | -28.02% | 125,502 | 120,955 | 3.76% | ||||||
NET INCOME | 248,348 | 341,038 | -27.18% | 1,045,490 | 1,378,688 | -24.17% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Página 35 de 36
11.7) Income Statement Consolidated Generation Segment
(Pro-forma, R$ thousands)
Consolidated | ||||||||||||
4Q08 | 4Q07 | Variation | 2008 | 2007 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | 895 | 787 | 13.72% | 3,724 | 3,438 | 8.32% | ||||||
Eletricity Sales to Distributors | 231,114 | 163,923 | 40.99% | 852,420 | 681,260 | 25.12% | ||||||
Other Operating Revenues | 344 | 29,458 | -98.83% | 23,205 | 33,928 | -31.61% | ||||||
232,353 | 194,168 | 19.67% | 879,349 | 718,626 | 22.37% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (15,478) | (17,146) | -9.73% | (57,678) | (55,229) | 4.43% | ||||||
NET OPERATING REVENUES | 216,875 | 177,022 | 22.51% | 821,671 | 663,397 | 23.86% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (12,527) | (5,770) | 117.11% | (49,682) | (7,608) | 553.02% | ||||||
Eletricity Network Usage Charges | (8,656) | (7,214) | 19.99% | (31,906) | (24,628) | 29.55% | ||||||
(21,183) | (12,984) | 63.15% | (81,588) | (32,236) | 153.10% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (7,710) | (5,390) | 43.04% | (26,158) | (21,367) | 22.42% | ||||||
Material | (757) | (507) | 49.31% | (2,306) | (2,039) | 13.09% | ||||||
Outsourced Services | (7,891) | (6,959) | 13.39% | (28,115) | (28,457) | -1.20% | ||||||
Other Operating Costs/Expenses | (14,009) | (11,767) | 19.05% | (50,277) | (32,063) | 56.81% | ||||||
Employee Pension Plans | 445 | - | 0.00% | 1,786 | - | 0.00% | ||||||
Depreciation and Amortization | (16,998) | (14,928) | 13.87% | (66,439) | (58,641) | 13.30% | ||||||
Merged Goodwill Amortization | (4,034) | (3,720) | 8.44% | (16,135) | (14,796) | 9.05% | ||||||
(50,954) | (43,271) | 17.76% | (187,644) | (157,363) | 19.24% | |||||||
EBITDA | 163,976 | 138,433 | 18.45% | 628,147 | 545,289 | 15.20% | ||||||
EBIT | 144,738 | 120,767 | 19.85% | 552,439 | 473,798 | 16.60% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 11,199 | 13,915 | -19.52% | 25,945 | 24,596 | 5.48% | ||||||
Financial Expenses | (84,034) | (51,363) | 63.61% | (260,784) | (179,516) | 45.27% | ||||||
Interest on Equity | (35,272) | (34,829) | 1.27% | (70,532) | (71,055) | -0.74% | ||||||
(108,107) | (72,277) | 49.57% | (305,371) | (225,975) | 35.13% | |||||||
INCOME BEFORE TAXES ON INCOME | 36,631 | 48,490 | -24.46% | 247,068 | 247,823 | -0.30% | ||||||
Social Contribution | (2,819) | (3,779) | -25.41% | (20,334) | (20,441) | -0.53% | ||||||
Income Tax | (7,551) | (9,749) | -22.55% | (56,502) | (15,778) | 258.10% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 26,261 | 34,961 | -24.88% | 170,232 | 211,603 | -19.55% | ||||||
Non-Controlling Shareholders' Interest | (1,349) | (982) | 37.37% | (5,080) | (1,946) | 161.05% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Reversal of Interest on Equity | 35,272 | 34,829 | 1.27% | 70,532 | 71,055 | -0.74% | ||||||
NET INCOME | 60,184 | 68,808 | -12.53% | 235,684 | 280,712 | -16.04% | ||||||
Note: Financial information on CPFL Jaguariúna is considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Página 36 de 36
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.