cplitr3q13_6k.htm - Generated by SEC Publisher for SEC Filing
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2013

Commission File Number 32297


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

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

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

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

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

Yes _______ No ___X____

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

.


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

 

Summary  
 
Registration data  
General information 02
Address 04
Marketable securities 05
Auditor 06
Share registrar 07
Investor Relations Officer or equivalent 08
Shareholders’ Department 09

 

 

 

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

1 - General information    
Company Name: CPFL ENERGIA S.A.  
Initial Company name: 08/06/2002  
Type of participant: Publicly quoted corporation  
Previous    
company name: Draft II Participações S.A  
Date of Incorporation: 03/20/1998  
CNPJ (Federal Tax ID): 02.429.144/0001-93  
CVM CODE: 1866-0  
Registration    
Date CVM: 05/18/2000  
State of CVM    
Registration: Active  
Starting date    
of situation: 05/18/2000  
Country: Brazil  
Country in which the    
marketable securities    
are held in custody: Brazil  
Foreign countries in    
which the marketable    
securities are accepted    
for trading    
  Country Date of admission
  United States 09/29/2004
Sector of activity: Holding (Electric Energy)  
Description of activity: Holdings  
Issuer’s Category: Category A  
Registration Date    
on actual category: 01/01/2010  
Issuer’s Situation: Operational  
Starting date    
of situation: 05/18/2000  
Type of share control: Private Holding  
Date of last change of    
share control: 11/30/2009  

 

2

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

Date of last change of company year:  
Day/Month of    
year end: 12/31  
Web address: www.cpfl.com.br  
Newspapers in which    
issuer discloses its information: Name of paper in which issuer discloses its information FU
Diario Oficial do Estado de São Paulo SP
Valor Econômico   SP

 

3

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

2 - ADDRESS

 

Company Address: Rua Gomes de Carvalho, 1510,  14º– Cj 2 Vila Olímpia, São Paulo, SP, Brazil, ZIP CODE: 04547-005, TELEPHONE: (019) 3756-6083, FAX: (019) 3756-6089,  E-MAIL: ri@cpfl.com.br 

 

Company Mailing Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, E-MAIL: ri@cpfl.com.br 

 

 

4

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

3 - MARKETABLE SECURITIES

 

Shares   Trading     Listing  
 
Trading mkt Managing body Start date End Segment Start date End
Bolsa BM&FBOVESPA 09/29/2004 Novo Mercado 9/29/2004
 
Debentures   Trading   Listing
 
Trading mkt Managing body Start date End Segment Start date End
Organized            
Market CETIP 05/18/2000   Traditional 05/19/2000  

 

5

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

4 - AUDITOR INFORMATION

 

 

Is there an auditor? Yes  
 
CVM CODE: 385-9  
Type of Auditor: Brazilian  
INDEPENDENT ACCOUNTANT: Deloitte Touche Tomatsu Auditores Independentes
CNPJ: 49.928.567/0001-11  
Service Provision Period: 03/12/2012  
PARTNER IN CHARGE Service Provision Period CPF (INDIVIDUAL TAX ID)
Marcelo Magalhães Fernandes 03/12/2012 110.931.498-17

 

6

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

5 – SHARE REGISTRER

 

Do you have service provider: Yes
Corporate Name: Banco do Brasil
 
CNPJ: 00.000.000/0001-91
Service Provision Period: 01/01/2011

 

Address: Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brasil, ZIP CODE: 20031-080, Telephone (021) 38083551, FAX: (021) 38086088, e-mail: aescriturais@bb.com.br

 

7

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

6 – INVESTOR RELATIONS OFFICER

 

 

NAME: Gustavo Estrella
  Director of Investor Relations
CPF/CNPJ: 037.234.097-09

 

Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: gustavoestrella@cpfl.com.br.

 

 

Start date of activity: 02/27/2013
End date of activity:  

 

 

 

8

 


 

Registration Form – 2013 – CPFL ENERGIA S.A.                                                            Version: 3

 

 

 

7 – SHAREHOLDERS’ DEPARTMENT

 

 

Contact Eduardo Atsushi Takeiti
Start date of activity: 12/13/2011
End date of activity:  

 

Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail:  eduardot@cpfl.com.br

9

 


 

(Free Translation of the original in Portuguese)

 

QUARTERLY INFORMATION – ITR –   Date: June 30, 2013 - CPFL Energia S. A

 

 

Table of Contents


 
Identification of Company  
Capital Stock 11
Cash dividend 11
Parent Company Financial Statements  
Balance Sheet Assets 12
Balance Sheet Liabilities 13
Income Statement 14
Statement of Comprehensive Income 15
Cash Flow Statements 16
Statement of Changes in Shareholders´ Equity  
01/01/2013 to 09/30/2013 17
01/01/2012 to 09/30/2012 18
Statements of Added Value 19
Consolidated Financial Statements  
Balance Sheet Assets 20
Balance Sheet Liabilities 21
Income Statement 22
Statement of Comprehensive Income 23
Cash Flow Statements 24
Statement of Changes in Shareholders’ Equity  
01/01/2013 to 09/30/2013 25
01/01/2012 to 09/30/2012 26
Statements of Added Value 27
Comments on Performance 28
Notes to Interim Financial Statements 37
Other relevant information 108
Reports  
Independent Auditors’ Report Unqualified 113

 

 

 


 

 

 

Identification of Company / Capital Stock

 

Number of Shares

(in units)

Closing date

09/30/2013

Paid in Capital

Common

962,274,260

Preferred

0

Total

962,274,260

Treasury Stock

Common

0

Preferred

0

Total

0

 

 

 

Identification of Company/ Cash dividend

 

Event

Approval

Type

Beginning of Payment

Type of Share

Class of share

Amount per Share (Reais/share)

 

 

 

 

 

 

 

Board of Directors meeting

08/14/2013

Dividend

10/01/13

ON

(Common shares)

 

0.37728

 

11


 

 

PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS

 

 

(in thousands of Brazilian reais – R$)

 

 

       

Code  

Description

Current Quarter 09/30/2013

Previous Year 12/31/2012

1

Total assets

8,673,033

6,767,769

1.01

Current assets

2,341,990

574,911

1.01.01

Cash and cash equivalents

1,617,758

141,835

1.01.02

Financial Investments

-

3,939

1.01.02.02

Financial Investments at amortized cost

-

3,939

1.01.02.02.01

Held to maturity

-

3,939

1.01.06

Recoverable taxes

23,621

25,311

1.01.06.01

Current Recoverable taxes

23,621

25,311

1.01.08

Other current assets

700,611

403,826

1.01.08.03

Others

700,611

403,826

1.01.08.03.01

Other Credits

2,870

1,813

1.01.08.03.02

Dividends and interest on shareholders’ equity

697,702

401,473

1.01.08.03.03

Derivative

39

540

1.02

Noncurrent assets

6,331,043

6,192,858

1.02.01

Noncurrent assets

196,934

203,481

1.02.01.06

Deferred taxes

171,191

177,411

1.02.01.06.02

Deferred taxes credits

171,191

177,411

1.02.01.08

Related parties

2,074

-

1.02.01.08.01

Credits with related parties

2,074

-

1.02.01.09

Other noncurrent assets

23,669

26,070

1.02.01.09.03

Escrow deposits

89

12,579

1.02.01.09.05

Other credits

14,173

13,365

1.02.01.09.06

Derivatives

10

71

1.02.01.09.07

Advance for future capital increase

9,397

55

1.02.02

Investments

6,133,064

5,988,616

1.02.02.01

Permanent equity interests

6,133,064

5,988,616

1.02.02.01.02

Investments in subsidiares

6,133,064

5,988,616

1.02.03

Property, plant and equipment

1,004

687

1.02.03.01

Property, plant and equipment - in operation

159

179

1.02.03.03

Property, plant and equipment - in course

845

508

1.02.04

Intangible assets

41

74

 

  

12


 

 

PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES

(in thousands of Brazilian reais – R$)

 
 

 

 

 

Code

Description

Current Quarter 09/30/2013

Previous Year 12/31/2012

2

Total liabilities

8,673,033

6,767,769

2.01

Current liabilities

591,798

195,159

2.01.01

Social and Labor Obligations

27

28

2.01.01.02

Labor Obligations

27

28

2.01.01.02.01

Estimated Labor Obligation

27

28

2.01.02

Suppliers

546

1,283

2.01.02.01

National Suppliers

546

1,283

2.01.03

Tax Obligations

262

453

2.01.03.01

Federal Tax Obligations

262

453

2.01.03.01.02

Others

262

453

2.01.04

Loans and financing

189,827

157,082

2.01.04.02

Debentures

189,827

157,082

2.01.04.02.01

Accrued Interest on debentures

39,827

7,082

2.01.04.02.02

Debentures

150,000

150,000

2.01.05

Other Current liabilities

401,136

36,313

2.01.05.02

Others

401,136

36,313

2.01.05.02.01

Dividends and interest on shareholders´ equity

379,509

16,856

2.01.05.02.05

Other payable

21,627

19,457

2.02

Noncurrent liabilities

1,317,762

191,882

2.02.01

Loans and financing

1,287,543

150,000

2.02.01.02

Debentures

1,287,543

150,000

2.02.02

Other Noncurrent liabilities

30,003

29,358

2.02.02.02

Others

30,003

29,358

2.02.02.02.04

Other payable

30,003

29,358

2.02.04

Provisons

216

12,524

2.02.04.01

Provision for tax, civil and labor risks

216

12,524

2.02.04.01.01

Tax Provisions

216

12,524

2.03

Shareholders’ equity

6,763,473

6,380,728

2.03.01

Capital

4,793,424

4,793,424

2.03.02

Capital reserves

288,412

228,322

2.03.04

Profit reserves

804,921

1,339,286

2.03.04.01

Legal reserves

556,481

556,481

2.03.04.02

Statutory reserve - financial asset of concession

248,440

-

2.03.04.08

Additional dividend proposed

-

455,906

2.03.04.10

Earnings retained for investment

-

326,899

2.03.05

Retained earnings

372,449

-

2.03.08

Other Comprehensive Income

504,267

19,696

2.03.08.01

Accumulated Comprehensive Income

504,267

19,696

 

 

13


 

 

PARENT COMPANY FINANCIAL STATEMENTS - INCOME STATEMENT

 

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous year - Third Quarter

YTD Previous Year

07/01/2013 to 09/30/2013

01/01/2013 to 09/30/2013

07/01/2012 to 09/30/2012

01/01/2012 to 09/30/2012

3.01

Net Operating revenues

31

81

1

23

3.03

Gross Operating income

31

81

1

23

3.04

Gross Operating income (expense)

350,122

662,345

350,468

1,028,743

3.04.02

General and administrative

(5,915)

(16,775)

(6,189)

(18,016)

3.04.05

Other operating expenses

-

-

(6)

(37)

3.04.06

Equity income

356,037

679,120

356,663

1,046,796

3.05

Income before financial income and taxes

350,153

662,426

350,469

1,028,766

3.06

Financial income / expense

(444)

(11,026)

(4,372)

(10,831)

3.06.01

Financial income

34,906

37,729

4,754

20,229

3.06.02

Financial expense

(35,350)

(48,755)

(9,126)

(31,060)

3.07

Income before taxes

349,709

651,400

346,097

1,017,935

3.08

Income tax and social contribution

2,104

(14,911)

2,697

(27,257)

3.08.01

Current

3,524

(8,691)

2,177

(18,814)

3.08.02

Deferred

(1,420)

(6,220)

520

(8,443)

3.09

Net income/(loss) from continuing operations

351,813

636,489

348,794

990,678

3.11

Net income/(loss)

351,813

636,489

348,794

990,678

3.99.01

Net income/l(loss) per share - Basic

-

-

-

-

3.99.01.01

ON

0.37

0.66

0.36

1.03

3.99.02

Net income/(loss) per share - Diluted

-

-

-

-

3.99.02.01

ON

0.36

0.65

0.36

1.02

 

 

 

14


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME

 

 

(in thousands of Brazilian reais – R$)

 

 

           
           

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous year - Third Quarter

YTD Previous Year

07/01/2013 to 09/30/2013

01/01/2013 to 09/30/2013

07/01/2012 to 09/30/2012

01/01/2012 to 09/30/2012

4.01

Net income/(loss)

351,813

636,489

348,794

990,678

4.02

Other comprehensive income

-

502,927

-

-

4.02.01

Equity on comprehensive income of subsidiaries

-

502,927

-

-

4.03

Comprehensive income

351,813

1,139,416

348,794

990,678

 

 

 

15


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2013 TO SEPTEMBER 30, 2013
(in thousands of Brazilian reais – R$)

   

 

 

 

 

 

 

Code

Description

Capital

Capital Reserves,
options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

5.01

Opening balance

4,793,424

228,322

1,339,287

-

535,627

6,896,660

5.02

Prior year profit or loss

-

-

-

-

(515,932)

(515,932)

5.03

Adjusted balance

4,793,424

228,322

1,339,287

-

19,695

6,380,728

5.04

Capital transactions with the shareholders

-

60,090

(455,906)

(360,856)

-

(756,672)

5.04.06

Dividends

-

-

-

(360,856)

-

(360,856)

5.04.08

IPO CPFL Renováveis

-

60,090

-

-

-

60,090

5.04.09

Additional dividend aproved

-

-

(455,906)

-

-

(455,906)

5.05

Total comprehensive income

-

-

-

636,489

502,928

1,139,417

5.05.01

Net income / (loss) for the period

-

-

-

636,489

-

636,489

5.05.02

Other comprehensive income

-

-

-

-

502,928

502,928

5.06

Internal changes of shareholders' equity

-

-

(78,460)

96,816

(18,356)

-

5.06.04

Statutory reserve in the period

-

-

(78,460)

78,460

-

-

5.06.05

Other transactions within noncontrolling shareholders

-

-

-

18,356

(18,356)

-

5.07

Final balance

4,793,424

288,412

804,921

372,449

504,267

6,763,473

 

 

 

16


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2012 TO SEPTEMBER 30, 2012
(in thousands of Brazilian reais – R$)

   

 

 

 

 

 

 

Code  

Description

Capital

Capital Reserves, options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

5.01

Opening balance

4,793,424

229,956

1,253,655

-

790,123

7,067,158

5.02

Prior Year profit or loss

-

-

-

227,118

(117,745)

109,373

5.03

Adjusted balance

4,793,424

229,956

1,253,655

227,118

672,378

7,176,531

5.04

Capital transactions with the shareholders

-

(3,005)

(758,470)

(638,219)

-

(1,399,694)

5.04.06

Dividend

-

-

640,239

(638,219)

-

2,020

5.04.08

Business combination - CPFL Renováveis

-

(3,005)

-

-

-

(3,005)

5.04.09

Additional dividend aproved

-

-

(1,398,709)

-

-

(1,398,709)

5.05

Total comprehensive income

-

-

-

990,655

-

990,655

5.05.01

Net income / (loss) for the period

-

-

-

990,678

-

990,678

5.05.02

Other comprehensive income

-

-

-

(23)

-

(23)

5.05.02.01

Adjustments on financial instruments

-

-

-

(34)

-

(34)

5.05.02.02

Tax on adjustments on financial instruments

-

-

-

11

-

11

5.06

Internal changes of shareholders' equity

-

-

-

20,735

(20,735)

-

5.06.04

Other transactions within noncontrolling shareholders

-

-

-

20,735

(20,735)

-

5.07

Final balance

4,793,424

226,951

495,185

600,289

651,643

6,767,492

 

 

17


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

YTD Current year 01/01/2013 to 09/30/2013

YTD Current year 01/01/2012 to 09/30/2012

6.01

Net cash from operating activities

800,437

1,151,678

6.01.01

Cash generated (used) from operations

31,280

(3,398)

6.01.01.01

Net income, including income tax and social contribution

651,400

1,017,935

6.01.01.02

Depreciation and amortization

53

47

6.01.01.03

Reserve for tax, civil, labor and environmental risks

208

-

6.01.01.04

Equity in subsidiaries

(679,120)

(1,046,796)

6.01.01.05

Interest and monetary and exchange restatement

58,739

25,416

6.01.02

Variation on assets and liabilities

769,157

1,155,076

6.01.02.01

Dividend and interest on equity received

792,146

1,196,348

6.01.02.02

Recoverable taxes

16,263

23,434

6.01.02.03

Escrow deposits

(26)

(14)

6.01.02.04

Other operating assets

(1,866)

3,110

6.01.02.05

Suppliers

(736)

(628)

6.01.02.06

Other taxes and social contributions

(245)

320

6.01.02.07

Interest on debts (paid)

(14,502)

(45,080)

6.01.02.08

Income tax and social contribution

(12,174)

(21,379)

6.01.02.09

Other operating liabilities

2,814

(1,035)

6.01.02.10

Reserve for tax, civil, labor and environmental risks paid

(12,517)

-

6.02

Net cash in investing activities

(8,011)

19,571

6.02.01

Increase in property, plant and equipment

(337)

(411)

6.02.02

Financial investments

4,710

36,209

6.02.04

Intercompany loans with subsidiaries and associated companies

(1,489)

2,799

6.02.05

Capital increase in investments

(1,553)

(9,006)

6.02.07

Additions to intangible assets

(9,342)

(20)

6.02.08

Acquisition of subsidiaries net of cash acquired

-

(10,000)

6.03

Net cash in financing activities

683,497

(1,543,384)

6.03.01

Payments of Loans, financing and debentures , net of derivatives

(149,575)

(150,000)

6.03.02

Payments of dividend and interest on shareholders’ equity

(454,108)

(1,393,384)

6.03.03

Loans, financing and debentures obtained

1,287,180

-

6.05

Increase (decrease) in cash and cash equivalents

1,475,923

(372,135)

6.05.01

Cash and cash equivalents at beginning of period

141,835

549,189

6.05.02

Cash and cash equivalents at end of period

1,617,758

177,054

 

 

18


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE

(in thousands of Brazilian reais – R$)

 
       

Code  

Description

YTD Current year 01/01/2013 to 09/30/2013

YTD Previous year 01/01/2012 to 09/30/2012

7.01

Revenues

90

25

7.01.01

Sales of goods, products and services

90

25

7.02

Inputs

(5,673)

(8,644)

7.02.02

Material-Energy-Outsourced services-Other

(5,673)

(8,644)

7.03

Gross added value

(5,583)

(8,619)

7.04

Retentions

(54)

(46)

7.04.01

Depreciation and amortization

(54)

(46)

7.05

Net added value generated

(5,637)

(8,665)

7.06

Added value received in transfer

723,561

1,076,956

7.06.01

Equity in subsidiaries

679,120

1,046,796

7.06.02

Financial income

44,441

30,160

7.07

Added Value to be Distributed

717,924

1,068,291

7.08

Distribution of Added Value

717,924

1,068,291

7.08.01

Personnel

8,803

7,963

7.08.01.01

Direct Remuneration

5,983

4,365

7.08.01.02

Benefits

2,021

3,219

7.08.01.03

Government severance indemnity fund for employees-F.G.T.S.

799

379

7.08.02

Taxes, Fees and Contributions

23,804

38,799

7.08.02.01

Federal

23,784

38,795

7.08.02.02

State

20

4

7.08.03

Remuneration on third parties’ capital

48,828

30,851

7.08.03.01

Interest

48,733

30,761

7.08.03.02

Rental

95

90

7.08.04

Remuneration on own capital

636,489

990,678

7.08.04.02

Dividend

363,049

640,239

7.08.04.03

Retained profit / loss for the period

273,440

350,439

 

 

19


 

 

CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS 

 

 

(in thousands of Brazilian reais – R$)

 

 
   

 

 

Code

Description

Current Quarter 09/30/2013

Previous Year 12/31/2012

1

Total assets

32,127,149

28,924,279

1.01

Current assets

8,503,599

5,544,938

1.01.01

Cash and cash equivalents

5,405,508

2,435,034

1.01.02

Financial Investments

24,618

6,100

1.01.02.02

Financial Investments at amortized cost

24,618

6,100

1.01.02.02.01

Held to maturity

24,618

6,100

1.01.03

Accounts receivable

1,973,948

2,205,024

1.01.03.01

Consumers

1,973,948

2,205,024

1.01.04

Materials and suppliers

22,520

36,826

1.01.06

Recoverable taxes

282,832

250,987

1.01.06.01

Current Recoverable taxes

282,832

250,987

1.01.08

Other current assets

794,173

610,967

1.01.08.03

Other

794,173

610,967

1.01.08.03.01

Other credits

503,591

485,908

1.01.08.03.02

Derivatives

421

870

1.01.08.03.03

Leases

10,509

9,740

1.01.08.03.04

Dividends and interest on shareholders’ equity

31,701

55,033

1.01.08.03.05

Financial asset of concession

-

34,444

1.01.08.03.06

Receivables from Resources provided by the Energy Development Account - CDE

247,951

24,972

1.02

Noncurrent assets

23,623,550

23,379,341

1.02.01

Noncurrent assets

6,103,444

6,072,842

1.02.01.03

Accounts receivable

139,928

161,658

1.02.01.03.01

Consumers

139,928

161,658

1.02.01.06

Deferred taxes

1,169,907

1,257,787

1.02.01.06.02

Deferred taxes credits

1,169,907

1,257,787

1.02.01.08

Related parties

86,872

-

1.02.01.08.01

Due from related parties

86,872

-

1.02.01.09

Other noncurrent assets

4,706,737

4,653,397

1.02.01.09.03

Derivatives

351,156

486,438

1.02.01.09.04

Escrow deposits

1,068,320

1,125,339

1.02.01.09.05

Recoverable taxes

179,321

206,653

1.02.01.09.06

Leases

35,979

31,703

1.02.01.09.07

Financial asset of concession

2,641,748

2,342,796

1.02.01.09.09

Investments at cost

116,654

116,654

1.02.01.09.10

Other credits

313,559

343,814

1.02.02

Investiments

1,053,255

1,022,126

1.02.02.01

Permanent equity interests

1,053,255

1,022,126

1.02.02.01.04

Investments in subsidiares

1,053,255

1,022,126

1.02.03

Property, plant and equipment

7,646,624

7,104,061

1.02.03.01

Property, plant and equipment - in service

6,591,551

6,469,689

1.02.03.03

Property, plant and equipment - in progress

1,055,073

634,372

1.02.04

Intangible assets

8,820,227

9,180,312

1.02.04.01

Intangible assets

8,820,227

9,180,312

 

 

20


 

CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET -LIABILITIES

   

(in thousands of Brazilian reais – R$)

   
       

Code

Description

Current Quarter 09/30/2013

Previous Year 12/31/2012

2

Total liabilities

32,127,149

28,924,279

2.01

Current liabilities

5,746,552

4,969,447

2.01.01

Social and Labor Obligations

99,900

71,725

2.01.01.02

Labor Obligations

99,900

71,725

2.01.01.02.01

Estimated Labor Obligation

99,900

71,725

2.01.02

Suppliers

1,572,526

1,689,137

2.01.02.01

National Suppliers

1,572,526

1,689,137

2.01.03

Tax Obligations

316,795

430,472

2.01.03.01

Federal Tax Obligations

191,319

259,406

2.01.03.01.01

Income tax and Social Contribution

99,207

135,701

2.01.03.01.02

PIS (Tax on Revenue)

12,137

13,438

2.01.03.01.03

COFINS (Tax on Revenue)

55,976

75,992

2.01.03.01.04

Others

23,999

34,275

2.01.03.02

State Tax Obligations

125,476

171,066

2.01.04

Loans and financing

2,581,817

1,962,301

2.01.04.01

Loans and financing

2,054,054

1,557,327

2.01.04.01.01

Brazilian currency

1,765,308

1,536,550

2.01.04.01.02

Foreign Currency

288,746

20,777

2.01.04.02

Debentures

527,763

404,974

2.01.04.02.01

Debentures

311,107

310,149

2.01.04.02.02

Accrued Interest on debentures

216,656

94,825

2.01.05

Other liabilities

1,175,514

815,812

2.01.05.02

Others

1,175,514

815,812

2.01.05.02.01

Dividends and interest on shareholders´ equity

382,121

26,542

2.01.05.02.04

Derivatives

-

109

2.01.05.02.05

Private pension fund

53,804

51,675

2.01.05.02.06

Regulatory charges

33,329

110,776

2.01.05.02.07

Charge for the use of Public Utilities

3,612

3,443

2.01.05.02.08

Other payable

702,648

623,267

2.02

Noncurrent liabilities

17,861,429

16,063,703

2.02.01

Loans and financing

15,689,694

13,510,730

2.02.01.01

Loans and financing

7,378,474

7,720,467

2.02.01.01.01

Brazilian currency

5,433,051

5,310,259

2.02.01.01.02

Foreign Currency

1,945,423

2,410,208

2.02.01.02

Debentures

8,311,220

5,790,263

2.02.01.02.01

Debentures

8,282,484

5,790,263

2.02.01.02.02

Accrued Interest on debentures

28,736

-

2.02.02

Other payable

544,272

1,048,146

2.02.02.02

Other

544,272

1,048,146

2.02.02.02.03

Derivatives

1,407

336

2.02.02.02.04

Private pension fund

321,474

831,184

2.02.02.02.06

Charge for the use of Public Utilities

77,677

76,371

2.02.02.02.07

Other payable

143,714

135,788

2.02.02.02.08

Suppliers

-

4,467

2.02.03

Deferred taxes

1,128,575

1,155,733

2.02.03.01

Deferred Income tax and Social Contribution

1,128,575

1,155,733

2.02.04

Provisions

498,888

349,094

2.02.04.01

Provision for tax, civil and labor risks

498,888

349,094

2.02.04.01.01

Tax Provisions

222,415

226,855

2.02.04.01.02

Labor and tax provisions

107,629

68,205

2.02.04.01.04

Civil provisions

144,860

26,973

2.02.04.01.05

Others

23,984

27,061

2.03

Shareholders´ equity - consolidated

8,519,168

7,891,129

2.03.01

Capital

4,793,424

4,793,424

2.03.02

Capital reserves

288,412

228,322

2.03.04

Profit reserves

804,921

1,339,286

2.03.04.01

Legal reserves

556,481

556,481

2.03.04.02

Statutory reserve - financial asset of concession

248,440

-

2.03.04.08

Additional dividend proposed

-

455,906

2.03.04.10

Earnings retained for investment

-

326,899

2.03.05

Retained earnings

372,449

-

2.03.08

Other comprehensive income

504,268

19,696

2.03.09

Noncontrolling interest

1,755,694

1,510,401

 

21


 

 

CONSOLIDATED FINANCIAL STATEMENTS - INCOME STATEMENT

 

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous year - Third Quarter

YTD Previous Year

07/01/2013 to 09/30/2013

01/01/2013 to 09/30/2013

07/01/2012 to 09/30/2012

01/01/2012 to 09/30/2012

3.01

Net operating revenues

3,602,115

10,915,884

3,825,397

10,720,747

3.02

Cost of electric energy services

(2,549,443)

(7,861,072)

(2,803,387)

(7,806,785)

3.02.01

Cost of electric energy

(1,948,600)

(6,002,363)

(2,049,087)

(5,843,360)

3.02.02

Operating cost

(364,785)

(1,103,040)

(362,962)

(978,691)

3.02.03

Services rendered to third parties

(236,058)

(755,669)

(391,338)

(984,734)

3.03

Gross Operating income

1,052,672

3,054,812

1,022,010

2,913,962

3.04

Gross Operating income (expense)

(252,218)

(1,209,608)

(356,410)

(918,023)

3.04.01

Sales expenses

(91,304)

(299,034)

(151,358)

(343,599)

3.04.02

General and administrative

(151,680)

(753,189)

(138,661)

(416,106)

3.04.05

Others

(50,317)

(232,121)

(102,663)

(251,630)

3.04.06

Equity income

41,083

74,736

36,272

93,312

3.05

Income before financial income and taxes

800,454

1,845,204

665,600

1,995,939

3.06

Financial income / expense

(241,661)

(800,346)

(120,414)

(439,816)

3.06.01

Financial income

182,558

428,682

223,747

521,963

3.06.02

Financial expense

(424,219)

(1,229,028)

(344,161)

(961,779)

3.07

Income before taxes

558,793

1,044,858

545,186

1,556,123

3.08

Income tax and social contribution

(203,848)

(418,679)

(188,728)

(541,194)

3.08.01

Current

(136,708)

(388,071)

(215,432)

(608,758)

3.08.02

Deferred

(67,140)

(30,608)

26,704

67,564

3.09

Net income from continuing operations

354,945

626,179

356,458

1,014,929

3.11

Net income

354,945

626,179

356,458

1,014,929

3.11.01

Net income attributable to controlling shareholders

351,813

636,489

348,794

990,678

3.11.02

Net income attributable to noncontrolling shareholders

3,132

(10,310)

7,664

24,251

 

 

 

22


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME

 

 

(in thousands of Brazilian reais – R$)

 

 

   

 

 

 

 

Code

Description

Current Year - Third Quarter

YTD Current Year

Previous year - Third Quarter

YTD Previous Year

07/01/2013 to 09/30/2013

01/01/2013 to 09/30/2013

07/01/2012 to 09/30/2012

01/01/2012 to 09/30/2012

4.01

Net income

354,945

626,180

356,458

1,014,929

4.02

Other comprehensive income

-

502,927

-

-

4.02.01

Actuarial gain

-

502,927

-

-

4.03

Comprehensive income

354,945

1,129,107

356,458

1,014,929

4.03.01

Comprehensive income attributtable to controlling shareholders

351,813

1,139,416

348,794

990,678

4.03.02

Comprehensive income attributable to non controlling shareholders

3,132

(10,309)

7,664

24,251

 

 

 

23


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2013 TO SEPTEMBER 30, 2013
(in thousands of Brazilian reais – R$)

                   

Code  

Description

Capital

Capital Reserves, options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

Noncontrolling Shareholders’ Equity

Consolidated Shareholders’ Equity

5.01

Opening balance

4,793,424

228,322

1,339,287

-

535,627

6,896,660

1,510,401

8,407,061

5.02

Prior Year profit or loss

-

-

-

-

(515,932)

(515,932)

-

(515,932)

5.03

Adjusted opening balance

4,793,424

228,322

1,339,287

-

19,695

6,380,728

1,510,401

7,891,129

5.04

Capital transactions within shareholders

-

60,090

(455,906)

(360,856)

-

(756,672)

255,639

(501,033)

5.04.06

Dividend

-

-

-

(360,856)

-

(360,856)

(2,301)

(363,157)

5.04.08

IPO Renováveis

-

60,090

-

-

-

60,090

269,739

329,829

5.04.09

Additional dividend aproved

-

-

(455,906)

-

-

(455,906)

(11,799)

(467,705)

5.05

Total comprehensive income

-

-

-

636,489

502,928

1,139,417

(10,309)

1,129,108

5.05.01

Net income

-

-

-

636,489

-

636,489

(10,309)

626,180

5.05.02

Other comprehensive income

-

-

-

-

502,928

502,928

-

502,928

5.06

Internal changes of shareholders equity

-

-

(78,460)

96,816

(18,356)

-

(36)

(36)

5.06.01

Statutory reserve in the period

-

-

(78,460)

78,460

-

-

-

-

5.06.04

Realization of deemed cost of fixed assets

-

-

-

27,813

(27,813)

-

-

-

5.06.05

Tax on deemed cost realization

-

-

-

(9,457)

9,457

-

-

-

5.06.07

Other changes of noncontrolling shareholders

-

-

-

-

-

-

(36)

(36)

5.07

Ending balance

4,793,424

288,412

804,921

372,449

504,267

6,763,473

1,755,695

8,519,168

 

 

 

24


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2012 TO SEPTEMBER 30, 2012
(in thousands of Brazilian reais – R$)

                   

Code

Description

Capital

Capital
Reserves,
options and
treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders´ equity

Noncontrolling Shareholders’ Equity

Consolidated Shareholders’ Equity

5.01

Opening balance

4,793,424

229,956

1,253,655

-

790,123

7,067,158

1,485,352

8,552,510

5.02

Prior Year profit or loss

-

-

-

227,118

(117,745)

109,373

-

109,373

5.03

Adjusted opening balance

4,793,424

229,956

1,253,655

227,118

672,378

7,176,531

1,485,352

8,661,883

5.04

Capital transactions within shareholders

-

(3,005)

(758,470)

(638,219)

-

(1,399,694)

(163)

(1,399,857)

5.04.06

Dividends

-

-

640,239

(638,219)

-

2,020

-

2,020

5.04.08

Business combination - CPFL Renováveis

-

(3,005)

-

-

-

(3,005)

4,480

1,475

5.04.09

Additional dividend aproved

-

-

(1,398,709)

-

-

(1,398,709)

(8,201)

(1,406,910)

5.04.10

Payment of capital of noncontrolling shareholders in subsidiaries

-

-

-

-

-

-

3,558

3,558

5.05

Total comprehensive income

-

-

-

990,655

-

990,655

24,252

1,014,907

5.05.01

Net income

-

-

-

990,678

-

990,678

24,252

1,014,930

5.05.02

Other comprehensive income

-

-

-

(23)

-

(23)

-

(23)

5.05.02.01

Adjustments on financial instruments

-

-

-

(34)

-

(34)

-

(34)

5.05.02.02

Tax on adjustments on financial instruments

-

-

-

11

-

11

-

11

5.06

Internal changes of shareholders equity

-

-

-

20,735

(20,735)

-

274

274

5.06.04

Realization of deemed cost of fixed assets

-

-

-

31,417

(31,417)

-

-

-

5.06.05

Tax on deemed cost realization

-

-

-

(10,682)

10,682

-

-

-

5.06.06

Other changes of noncontrolling shareholders

-

-

-

-

-

-

274

274

5.07

Ending balance

4,793,424

226,951

495,185

600,289

651,643

6,767,492

1,509,715

8,277,207

 

 

 

25


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD

(in thousands of Brazilian reais – R$)

 

 

 

 

Code

Description

YTD Current year 01/01/2013 to 09/30/2013

YTD Previous year 01/01/2012 to 09/30/2012

6.01

Net cash from operating activities

1,797,389

1,564,259

6.01.01

Cash generated from operations

3,228,247

3,022,461

6.01.01.01

Net income, including income tax and social contribution

1,044,858

1,556,123

6.01.01.02

Depreciation and amortization

789,091

712,517

6.01.01.03

Reserve for tax, civil, labor and environmental risks

250,806

30,814

6.01.01.04

Interest and monetary and exchange restatement

1,031,255

695,103

6.01.01.05

Gain on pension plan

51,363

25,001

6.01.01.06

Losses on disposal of noncurrent assets

31,503

11,871

6.01.01.07

Deferred taxes - PIS and COFINS

33,463

(33,659)

6.01.01.08

Other

6,040

(397)

6.01.01.09

Provision for doubtful accounts

64,603

118,399

6.01.01.10

Equity income

(74,736)

(93,311)

6.01.02

Variation on assets and liabilities

(1,430,858)

(1,458,202)

6.01.02.01

Consumers, Concessionaires and Licensees

189,782

(252,843)

6.01.02.02

Recoverable Taxes

19,340

34,725

6.01.02.03

Leases

2,757

(919)

6.01.02.04

Escrow deposits

73,744

(67,732)

6.01.02.05

Other operating assets

(51,084)

(52,075)

6.01.02.06

Suppliers

(121,078)

167,269

6.01.02.07

Taxes and social contributions

(426,408)

(572,007)

6.01.02.08

Other taxes and social contributions

(92,852) 

(96,308)

6.01.02.09

Employee Pension Plans

(62,717)

(46,053)

6.01.02.10

Interest paid on debt

(710,258)

(560,590)

6.01.02.11

Regulator charges

(77,446)

(18,958)

6.01.02.12

Provision for tax, civil and labor risks paid

(105,393)

(23,697)

6.01.02.13

Other operating liabilities

13,676

(32,042)

6.01.02.14

Dividend and interest on equity received

66,940

63,028

6.01.02.15

Resources provided by the Energy Development Account - CDE

(247,951)

-

6.01.02.16

Advance Eletrobrás - Resources provided by the CDE

98,090

-

6.02

Net cash in investing activities

(1,357,443)

(2,751,219)

6.02.01

Acquisition of property, plant and equipment

(728,402)

(870,435)

6.02.02

Marketable Securities, Deposits and Escrow Deposits

51,417

4,979

6.02.03

Leases

(7,802)

(6,575)

6.02.04

Acquisition of intangible assets

(632,184)

(1,055,963)

6.02.05

Sale of non-financial asset

43,511

-

6.02.06

Acquisition of subsidiaries net of cash acquired

-

(823,225)

6.02.08

Intercompany loans with subsidiaries and associated companies

(83,983)

-

6.03

Net cash in financing activities

2,530,528

1,129,411

6.03.01

Loans, financing and debentures obtained

5,518,422

3,529,541

6.03.02

Payments of Loans, financing and debentures , net of derivatives

(2,842,441)

(986,259)

6.03.03

Dividend and interest on shareholders’ equity paid

(475,281)

(1,413,871)

6.03.04

Capital Increase

329,828

-

6.05

Increase (decrease) in cash and cash equivalents

2,970,474

(57,549)

6.05.01

Cash and cash equivalents at beginning of period

2,435,034

2,663,425

6.05.02

Cash and cash equivalents at end of period

5,405,508

2,605,876

 

 

26


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE

(in thousands of Brazilian reais – R$)

 

   

 

 

Code  

Description

YTD Current Year 01/01/2013 to 09/30/2013

YTD Previous year 01/01/2012 to 09/30/2012

7.01

Revenues

15,176,081

16,231,742

7.01.01

Sales of goods, products and services

13,707,890

14,445,929

7.01.02

Other revenue

753,092

981,549

7.01.02.01

Revenue from construction of infrastructure distribution

753,092

981,549

7.01.03

Revenues related to the construction of own assets

779,702

922,663

7.01.04

Allowance for doubtful accounts

(64,603)

(118,399)

7.02

Inputs

(9,101,896)

(9,015,675)

7.02.01

Cost of sales

(6,683,136)

(6,490,380)

7.02.02

Material-Energy-Outsourced services-Other

(2,418,760)

(2,525,295)

7.03

Gross added value

6,074,185

7,216,067

7.04

Retentions

(790,471)

(712,600)

7.04.01

Depreciation and amortization

(567,526)

(503,482)

7.04.02

Other

(222,945)

(209,118)

7.04.02.01

Intangible concession asset - amortization

(222,945)

(209,118)

7.05

Net added value generated

5,283,714

6,503,467

7.06

Added value received in transfer

510,131

625,188

7.06.01

Equity result

74,736

93,312

7.06.02

Financial income

435,395

531,876

7.07

Added Value to be Distributed

5,793,845

7,128,655

7.08

Distribution of Added Value

5,793,845

7,128,655

7.08.01

Personnel

572,151

494,800

7.08.01.01

Direct Remuneration

345,473

314,245

7.08.01.02

Benefits

198,640

152,944

7.08.01.03

Government severance indemnity fund for employees- F.G.T.S.

28,038

27,611

7.08.02

Taxes, Fees and Contributions

3,335,052

4,632,383

7.08.02.01

Federal

1,223,440

2,282,584

7.08.02.02

State

2,102,419

2,340,004

7.08.02.03

Municipal

9,193

9,795

7.08.03

Remuneration on third parties’ capital

1,260,462

986,543

7.08.03.01

Interest

1,231,864

964,398

7.08.03.02

Rental

28,598

22,145

7.08.04

Remuneration on own capital

626,180

1,014,929

7.08.04.02

Dividends

363,049

640,239

7.08.04.03

Retained profit / loss for the period

263,131

374,690

 

 

 

27


 

 

 

   

COMMENTS ON PERFORMANCE

 

The comments on performance are expressed in thousands of Brazilian reais, unless otherwise indicated.

 

Analysis of Results

 

 

CPFL Energia (Parent Company)

  

 

The increase in net income in the quarter was R$ 3,019, compared with the same quarter of 2012 (net profit of R$ 348,794 in 2012 and R$ 351,813 in 2013), primarily due to:

 

 

 

a)     Increase of R$ 3,929 in financial income mainly due the increase on financial investments in the quarter when compared with the same quarter of 2012; partially offset by;

 

b)    a reduction of R$ 626 in income from equity in subsidiaries.

 

 

 

 

 

 

 

28


 

 

 COMMENTS ON CONSOLIDATED PERFORMANCE

 

 

 

Consolidated

 

3rd quarter

 

Nine months

 

2013

 

2012 restated

 

%

 

2013

 

2012 restated

 

%

Operating revenues

4,717,699

 

5,362,839

 

-12.0%

 

14,460,982

 

15,427,479

 

-6.3%

Electricity sales to final consumers (*)

3,411,351

 

3,941,388

 

-13.4%

 

10,405,400

 

11,734,693

 

-11.3%

Electricity sales to wholesaler´s

577,403

 

587,116

 

-1.7%

 

1,870,595

 

1,425,995

 

31.2%

Revenue from construction of concession infrastructure

235,266

 

390,499

 

-39.8%

 

753,092

 

981,550

 

-23.3%

Other operating revenues (*)

493,680

 

443,835

 

11.2%

 

1,431,894

 

1,285,242

 

11.4%

Deductions from operating revenues

(1,115,584)

 

(1,537,442)

 

-27.4%

 

(3,545,098)

 

(4,706,732)

 

-24.7%

Net operating revenue

3,602,115

 

3,825,397

 

-5.8%

 

10,915,884

 

10,720,747

 

1.8%

Cost of eletric energy

(1,948,600)

 

(2,049,087)

 

-4.9%

 

(6,002,363)

 

(5,843,360)

 

2.7%

Electricity purchased for resale

(1,774,160)

 

(1,668,331)

 

6.3%

 

(5,508,908)

 

(4,793,430)

 

14.9%

Electricity network usage charges

(174,440)

 

(380,756)

 

-54.2%

 

(493,456)

 

(1,049,929)

 

-53.0%

Operating cost/expense

(894,143)

 

(1,146,982)

 

-22.0%

 

(3,143,053)

 

(2,974,761)

 

5.7%

Personnel

(185,638)

 

(167,335)

 

10.9%

 

(548,591)

 

(493,713)

 

11.1%

Employee pension plans

(10,302)

 

(8,336)

 

23.6%

 

(51,363)

 

(25,002)

 

105.4%

Materials

(24,718)

 

(24,829)

 

-0.4%

 

(79,278)

 

(66,722)

 

18.8%

Outside services

(113,840)

 

(130,441)

 

-12.7%

 

(358,532)

 

(393,958)

 

-9.0%

Depreciation and amortization

(189,727)

 

(196,509)

 

-3.5%

 

(566,145)

 

(503,399)

 

12.5%

Intangible of concession amortization

(73,525)

 

(75,039)

 

-2.0%

 

(222,946)

 

(209,118)

 

6.6%

Costs related to infrastructure construction

(235,266)

 

(390,499)

 

-39.8%

 

(753,092)

 

(981,550)

 

-23.3%

Other

(61,125)

 

(153,995)

 

-60.3%

 

(563,106)

 

(301,299)

 

86.9%

Income from electric energy service

759,371

 

629,328

 

20.7%

 

1,770,468

 

1,902,627

 

-6.9%

Financial income (expense)

(241,661)

 

(120,414)

 

100.7%

 

(800,345)

 

(439,816)

 

82.0%

Income

182,558

 

223,747

 

-18.4%

 

428,682

 

521,963

 

-17.9%

Expense

(424,219)

 

(344,161)

 

23.3%

 

(1,229,028)

 

(961,779)

 

27.8%

Equity in subsidiaries

41,083

 

36,272

 

13.3%

 

74,736

 

93,312

 

-19.9%

Income before taxes

558,793

 

545,186

 

2.5%

 

1,044,858

 

1,556,123

 

-32.9%

Social contribution

(55,656)

 

(51,377)

 

8.3%

 

(113,079)

 

(145,908)

 

-22.5%

Income tax

(148,192)

 

(137,351)

 

7.9%

 

(305,600)

 

(395,286)

 

-22.7%

Net income / (loss)

354,945

 

356,458

 

-0.4%

 

626,180

 

1,014,929

 

-38.3%

                       

Net income/(loss) attributable to the shareholders of the company

351,813

 

348,794

 

0.9%

 

636,489

 

990,678

 

-35.8%

Net income/(loss) attributable to the non controlling interests

3,132

 

7,664

 

-59.1%

 

(10,309)

 

24,252

 

-142.5%

                       

EBITDA

1,064,635

 

937,472

 

13.6%

 

2,635,224

 

2,709,426

 

-2.7%

                       

(*) The reclassification of revenue from network usage charge - TUSD was not taken into acount in presentation of the comments on consolidated perfomance

                       

Net income for the period and EBITDA reconciliation

                     

Net income/(loss) for the period

354,945

 

356,458

     

626,180

 

1,014,929

   

Depreciation and amortization

263,253

 

271,548

     

789,091

 

712,516

   

Amortization of value-added of assets

929

 

324

     

929

 

971

   

Financial income (expense)

241,661

 

120,414

     

800,345

 

439,816

   

Social contribution

55,656

 

51,377

     

113,079

 

145,908

   

Income tax

148,192

 

137,351

     

305,600

 

395,286

   

EBITDA

1,064,635

 

937,472

     

2,635,224

 

2,709,426

   

 

29


 

 

Gross Operating Revenue

 

The Gross Operating Revenue in the 3rd quarter of 2013 was R$ 4,717,699, down 12.0% (R$ 645,140) on the same period of the previous year.          

The main factors in this change were:

 

·       The decrease of 13.4% (R$ 530,038) in the supply of electric energy, due to decrease in the average tariffs charged (17.0%) as a result of Law 12,783 of 2013, with which ANEEL ratified the result of the extraordinary reviews (“RTE”) in 2013 for all the electric energy distributors, applied to consumption from January 24, 2013, and tariff reviews and adjustments, partially offset by the increase of 4.3% on operating revenue.

·       Decrease of 1.7% (R$ 9,713) in the energy supplied caused mainly by:

o    An increase of 7.9% (R$ 8,104) in sales to Furnas as a result of the tariff increase of 7.8% in relation to the effect of the IGP-M;

o    An increase of 9.7% (R$ 37,615) in Other concessionaires and licensees, basically due (i) subsidiary CPFL Renováveis (R$ 33,226) due to increased production by controlled Bio Pedra and Bio Energia, start of the energy sale contracts of the Atlânticas Complex,  acquisition of the Lacenas plant, start-up of Salto Góes, as well as the good performance of the windfarms, and (ii) increase of R$ 3,891 of the sale of 20 GWh by the controlled CPFL Geração through a bilateral agreement, partially offset by;

o    Decrease of R$ 55,433 in short-term energy sales in the Electric Energy Commercialization Chamber – CCEE as a result of (i) reduction in the amount of electric energy sold mainly by the subsidiaries CPFL Paulista, CPFL Piratininga and RGE, as well as adjustments in CCEE operations at preceding months, partially offset by (ii) an increase of 103 GWh sold by subsidiary CPFL Brasil in the CCEE.

·       A decrease of 39.8% (R$ 155,233) in revenue from construction of the concession infrastructure due to the decline in investments in the quarter, with no impact on the net profit or loss.

·       An increase of 11.2% (R$ 49,845) in other operating revenues, due mainly to accounting for the low income subsidy and discounts on tariffs reimbursed by funds from the CDE (R$ 146,118) and compensation of generators (R$ 21,442) by the distribution subsidiaries and sell of products and services (R$ 12,372), offset by the drop in revenue from the Tariff for the Use of the Distribution System - TUSD free consumers (R$ 130,556) largely due to the tariff reduction (RTE).

 

Ø  Quantity of Energy Sold

 

The quantity of energy bill to final consumers in the 3rd quarter of 2013 increased by 4.3% in relation to the same period of the previous year. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 6.6%.

The residential category, which accounts for 33.7% of the total, recorded growth of 7.6%. In spite of the deceleration in purchasing power as a result of a high food prices and the relatively smaller salary increases, income continued to perform well throughout the year. Furthermore, the labor market remains active, confirmed by historically low unemployment levels.

The commercial category, which accounts for 18.2% of the total, recorded an increase of 2.5%. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 4.4%. In spite of the recent downturn in income, sales on the retail and furniture and household appliances markets continued to grow overall in the year, and substantiated the positive result for this category.

The industrial category, which represents 33.0% of the total, reported growth of 3.0%. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 8.8%, influenced by the good performance of small and medium-sized industries located in the concession area of the distribution subsidiaries which recorded performance 4.8%  and that of the subsidiary CPFL Brasil with growth of 15.4%, where the positive result was due to the successful sales drive directed towards industrial customers in the free market. This contrasts, however with industrial performance in Brazil in general, which is still subject to the effects of the global economic downturn and the reduction in confidence.

30


 

 

                                                                                                                          

Ø  Tariffs 

 

The supply tariffs decreased by an average of 17.0% in the 3rd quarter of 2013, largely due to the net effect of:

 

(i)  the average negative effects perceived by consumers as a result of the extraordinary tariff reviews in 2013, ratified by ANEEL: (i) -20.42% CPFL Paulista, (ii) -26.70% CPFL Piratininga, (iii) -22.81% RGE, (iv) -23.72% CPFL Santa Cruz, (v) -25,33% CPFL Jaguari, (vi) -24.38% CPFL Mococa, (vii) -26.42% CPFL Leste Paulista, and (viii) -23.83% CPFL Sul Paulista.  

(ii) Increases in the distributors’ tariffs:

 

 

Deductions from Operating Revenue

Deductions from Operating Revenue in the 3rd quarter of 2013 amounted to R$ 1,115,584, down 27.4% (R$ 421,857) on the same quarter of 2012, largely due to:

 

·         A reduction of 16.7% (R$ 128,810) in ICMS, largely as a result of the drop of 14.8% in the supply billed.

·         A reduction of 8.1% (R$ 32,996) in PIS and COFINS, largely as a result of the reduction in the calculation base for these taxes (energy supplied, energy purchased and other income).

·         Decrease of 86.8% (R$ 257,848) in sector charges: R$ 20,804 in the Global Reversal Reserve, R$ 129,756 in the Fuel Consumption Account and R$ 107,288 in the Energy Development Account, as a result of changes in ANEEL regulations in Law 12783 of 2013.

 

Cost of Electric Energy

The cost of electric energy in the quarter totaled R$ 1,948,600, decrease of 4.9% (R$ 100,487) on the same period of the previous year, mainly due to:

·         An increase of 6.3% (R$ 105,829) in electric energy purchased for resale, due to:

o       An increase of 4.0% in the average price, reflecting the greater exposure and variation in the settlement price “PLD”, tariff adjustments and exchange rate variations in the purchase of Itaipu;

o       An increase of 2.2% in the quantity of energy purchased, as a result of the increase in sales;

o       reimbursement of costs by the CDE of R$ 225,763 for hydrological risk and overcontracting for the distribution subsidiaries.

·         A decrease of 54.2% (R$ 206,316) in transmission and distribution network usage charges, mainly due to: (i) a decrease of R$ 139,901 in the basic network charges due to the reduction in the tariffs of the transmission companies, and (ii) a reduction of R$ 44,638 in reserve energy charges, (iii) a reduction of R$ 12,321 in the System Service Charges, net of reimbursement of costs by the CDE, (iv) decrease of R$ 9.017 in connection charges

31


 

 

A significant portion of these cost increases is not included in the distributors’ tariffs and will be passed on in the next tariff increase (see further comments about the impact of regulatory assets and liabilities at the end of the Comments on Performance).

 

Operating Costs and Expenses

Without taking into consideration the costs of infrastructure construction, Operating Costs and Expenses in the quarter amounted to R$ 658,877, down 12,9% (R$ 97,606) on the same period of the previous year. This was mainly due to:

·         Personnel: an increase of 10.9% (R$ 18,304), mainly in the subsidiary CPFL Renováveis (R$ 6,222) as a result of allocating of shared personnel, increase of personnel at subsidiary CPFL Serviços (R$ 4,206) and effects of the 2013 collective labor;

·         Employee Pension Plans: an increase of R$ 1,966 as a result of the actuarial report for 2013;

·         Outsourced Services: a reduction of 12.7% (R$ 16,601), mainly due to the reduction of (i) R$ 2,831 for the subsidiary CPFL Renováveis as a result of expenditure on consultancy, legal and audit services in 2012 in relation to company acquisition projects, (ii) R$ 5,352 in relation to consultancy services for technical reports on the distribution subsidiaries, (iii) R$ 2,220 recovery of default, (iv) R$ 1,918 services to facilitate participation in auctions, (v) R$ 1,964 services of suspension of energy supply/advice;

·         Depreciation and Amortization: an increase of 3.5% (R$ 6,782), mainly due to (i) A decrease of R$ 3,881 for the subsidiary CPFL Renováveis due to  the adequacy of the rates, in 2012 certain subsidiaries were using rates defined by  ANEEL or taxes rate and in 2013 the subsidiaries  are using the rate according to the period of authorization / grant, partially offset by the effect of the companies that started operations; (ii) decrease of R$ 2,889 in amortization of the intangible distribution infrastructure asset, mainly due to conclusion of the reconciliation and approval of the intangible assets base;

·         Other Expense: a decrease of 60,3% (R$ 92,869), primarily due to the decrease of (i) R$ 61.222 in allowance for doubtful accounts, partially offset by (ii) increase of R$ 50,226 gain on disposal and decommissioning and other losses on noncurrent assets.

 

Financial Income (Expense)

The Net Financial Expense in the quarter was R$ 241,661, compared with R$ 120,414 in the same quarter of 2012, an increase of R$ 121,247 in net expense. This variation is mainly due to:

·         Decrease of 18.4% (R$ 41,189) in financial income, mainly due to the adjustment in the estimated cash flow of the financial assets of concession (R$ 69,288), monetary and exchange restatement (R$ 11,595), decrease of R$ 9,085 in adjustment of the lawsuit registered in 2012, additional charges and late payment fines (R$ 6,207) and adjustment of escrow deposits (R$ 3,111), offset by the increase of R$ 59,074 in income from short-term cash investments;

·         An increase of 23.3% (R$ 80,058) in financial expense, mainly due to (i) an increase of R$ 92,160 in debt charges and monetary and exchange restatement as a result of the increased debt, partially offset by the reduction in the CDI and TJLP in the period, (ii) adjustment of R$ 16,544 in the estimated cash flow of the financial assets of concession, offset by (iii) decrease of R$ 20,102 in relation to payment in 2012 of interest and fine on the processes of incorporation of the “Universalização” plan networks, and (iv) increase of R$ 3,295 in the interest capitalized, basically in the subsidiary CPFL Renováveis.

32


 

 

 

Income from equity in subsidiaries

Changes in equity income relate to income from equity in subsidiaries, as shown below:

 

 

 

3rd quarter
2013

 

3rd quarter
2012 restated

Epasa

 

670

 

4,262

Baesa

 

1,957

 

3,168

Campos Novos

 

16,172

 

20,459

Chapecoense

 

23,213

 

8,707

Amortization of value-added of assets

 

(929)

 

(324)

Total

 

41,083

 

36,272

 

 

Social Contribution and Income Tax

  

Taxes on income in the 3rd  quarter of 2013, were R$ 203,848up by 8.0 % (R$ 15,120) in relation to the expense recorded in the same quarter of 2012, primarily due to the combined effects of (i) changes in consolidated income before Taxes; and (ii) variations for the subsidiary CPFL Renováveis, most of which are taxed under the presumed income system.

 

  

Net Income and EBITDA

 

As a result of the above factors, the profit for the quarter was R$ 354,945, R$ 1,513 less than the same period of 2012, when a profit of R$ 356,458 was recorded.

EBITDA (net income for the quarter, excluding the effects of depreciation, amortization, financial income (expense), social contribution and income tax) for the 3nd quarter of 2013 was R$ 1,064,635, or 13.6% (R$ 127,163) higher than EBITDA in the same quarter of 2012.

 

Regulatory Assets and Liabilities

Regulatory Assets and Liabilities are not accounted for, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and International Financial Reporting Standards (IFRS). If they were recorded, there would be a negative impact on EBITDA of R$ 135 million in the 3nd quarter of 2013 (positive impact of R$ 85 million in the same quarter of 2012) and R$ 83 million on Net Income (positive impact of R$ 58 million in the same quarter of 2012). The amounts relating to the deferral of regulatory assets and liabilities will be passed on to the tariffs in the next tariff readjustment, through the financial components. The amounts relating to amortization of these are reflected in the tariffs of each period.

 

33


 

 

 

 

COMMENTS ON THE PERFORMANCE OF SUBSIDIARIES/ASSOCIATES

 

Subsidiary/Associate: Companhia Paulista de Força e Luz - CPFL

The subsidiary Companhia Paulista de Força e Luz - CPFL is a publicly quoted corporation, and its individual comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2013, filed with the CVM – Comissão de Valores Mobiliários.

 

Subsidiary/Associate: CPFL Geração de Energia S.A.

The subsidiary CPFL Geração de Energia S/A is a publicly quoted corporation, and its individual and consolidated comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2013, filed with the CVM – Comissão de Valores Mobiliários.

 

Subsidiary/Associate: Companhia Piratininga de Força e Luz

The subsidiary Companhia Piratininga de Força e Luz is a publicly quoted corporation, and its comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2013, filed with the CVM – Comissão de Valores Mobiliários.

 

 

Subsidiary/Associate: Rio Grande Energia S.A.

The subsidiary Rio Grande Energia S/A is a publicly quoted corporation, and its individual and consolidated comments on performance are provided in its Interim Financial Statements - ITR, at September 30, 2013, filed with the CVM – Comissão de Valores Mobiliários.

 

 

34


 

Subsidiary/Associate: CPFL Commercialization Brasil S.A.

 

Consolidated

 

3rd quarter

 

Nine months

 

2013

 

2012

 

%

 

2013

 

2012

 

%

Operating revenues

456,453

 

577,870

 

-21.0%

 

1,618,610

 

1,464,861

 

10.5%

Electricity sales to final consumers (*)

235,582

 

231,832

 

1.6%

 

683,061

 

609,171

 

12.1%

Electricity sales to wholesaler´s

220,531

 

345,332

 

-36.1%

 

934,212

 

826,815

 

13.0%

Other operating revenues (*)

340

 

706

 

-51.8%

 

1,337

 

28,875

 

-95.4%

Deductions from operating revenues

(55,455)

 

(67,446)

 

-17.8%

 

(188,424)

 

(175,157)

 

7.6%

Net operating revenue

400,998

 

510,424

 

-21.4%

 

1,430,186

 

1,289,704

 

10.9%

Cost of eletric energy

(380,476)

 

(433,756)

 

-12.3%

 

(1,374,864)

 

(1,085,193)

 

26.7%

Electricity purchased for resale

(377,876)

 

(433,756)

 

-12.9%

 

(1,371,426)

 

(1,085,193)

 

26.4%

Electricity network usage charges

(2,600)

 

-

 

0.0%

 

(3,438)

 

-

 

0.0%

Operating cost/expense

(9,812)

 

(10,757)

 

-8.8%

 

(29,774)

 

(31,862)

 

-6.6%

Personnel

(5,709)

 

(4,849)

 

17.7%

 

(16,234)

 

(13,555)

 

19.8%

Materials

(53)

 

(331)

 

-83.9%

 

(183)

 

(783)

 

-76.7%

Outside services

(1,887)

 

(2,889)

 

-34.7%

 

(6,160)

 

(9,842)

 

-37.4%

Depreciation and amortization

(896)

 

(1,000)

 

-10.4%

 

(2,845)

 

(2,211)

 

28.7%

Other

(1,268)

 

(1,688)

 

-24.9%

 

(4,353)

 

(5,471)

 

-20.4%

Income from electric energy service

10,710

 

65,912

 

-83.8%

 

25,548

 

172,650

 

-85.2%

Financial income (expense)

422

 

(17,104)

 

-102.5%

 

5,347

 

(72,015)

 

-107.4%

Income

6,271

 

14,056

 

-55.4%

 

21,265

 

31,089

 

-31.6%

Expense

(5,849)

 

(31,160)

 

-81.2%

 

(15,919)

 

(103,104)

 

-84.6%

Equity in subsidiaries

-

 

1,852

 

-100.0%

 

-

 

4,389

 

-100.0%

Income before taxes

11,131

 

50,660

 

-78.0%

 

30,895

 

105,024

 

-70.6%

Social contribution

(1,051)

 

(4,468)

 

-76.5%

 

(2,899)

 

(9,230)

 

-68.6%

Income tax

(2,928)

 

(12,353)

 

-76.3%

 

(8,198)

 

(25,433)

 

-67.8%

Net income / (loss)

7,153

 

33,839

 

-78.9%

 

19,798

 

70,361

 

-71.9%

                       

Net income attributable to the shareholders of the company

7,153

 

33,839

 

-78.9%

 

19,798

 

70,361

 

-71.9%

                       

EBITDA

11,606

 

68,764

 

-83.1%

 

28,393

 

179,250

 

-84.2%

                       

(*) The reclassification of revenue from network usage charge - TUSD was not taken into acount in presentation of the comments on consolidated perfomance

                       

Net income for the period and EBITDA reconciliation

                     

Net income for the period

7,153

 

33,839

     

19,798

 

70,361

   

Depreciation and amortization

896

 

1,000

     

2,845

 

2,211

   

Financial income (expense)

(422)

 

17,104

     

(5,347)

 

72,015

   

Social Contribution

1,051

 

4,468

     

2,899

 

9,230

   

Income tax

2,928

 

12,353

     

8,198

 

25,433

   

EBITDA

11,606

 

68,764

     

28,393

 

179,250

   

 

 

Gross Revenue

Gross Revenue in 3rd quarter of 2013 was R$ 456,453, down R$ 121,417 (21.0%) in relation to the same quarter of 2012. This decrease is explained by:

·         Energy Purchased: a decrease of R$ 124,801 due to a reduction of 994 GWh (R$ 125,749) in the quantity sold, partially offset by;

·         Energy Supply: an increase of R$ 3,750, due to the increase of 182 GWh (R$ 30,908), in the quantity sold, and a reduction of 10,3% (R$ 27,158) in the average selling price.

 

Cost of Electric Energy

 

The cost of electric energy in 3rd quarter of 2013 was R$ 380,476, down R$ 53,280 (12.3%) on the same quarter of 2012. This decrease is primarily due to reduction of 812 GWh (R$ 87,908) in the amount purchased, with increase of 9,3% (R$ 32,149) in the average purchase price, as well as recognition in 2013 of the system service charges  - ESS in relation to the output of R$ 2,863 of the thermoelectric plants.

 

35


 

 

 

Operating Expense

 

Operating expense was R$ 9,812, down R$ 945 (8.8%) when compared with the same quarter of 2012, primarily due to down of R$ 795 in outsourced service with consulting.

 

 

Financial income (expense)

 

Net financial income of R$ 422 was recorded in 3rd quarter of 2013, up R$ 17,526 (102.5%) on the same quarter of 2012, mainly by (i) decrease of interest of R$ 24,682 on debt charges of debentures due to the transfer of part of this debt to CPFL Geração; (ii) R$1,998 revenue increase of mutual contract; in spite of (iii) decrease of R$ 5,713 with leasing contracts due to the transfers of this operations to CPFL Serviços in October 2012.

 

Net Income for the period and EBITDA

 

A net income of R$ 7,153 was recorded in 3rd quarter of 2013, decrease of R$ 26,686 (78,9%) when compared with the same quarter of 2012.

 

EBITDA (net Income before financial income (expense), income tax and social contribution, depreciation and amortization) of R$ 11,606 was recorded for 3rd quarter of 2013, 83,1% less than the EBITDA of R$ 68,764 recorded in the same quarter of 2012.

 

 

 

36


 

 

 

CPFL ENERGIA S.A.

 

NOTES TO THE INTERIM FINANCIAL STATEMENTS

AT SEPTEMBER 30, 2013

(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)

 

CPFL Energia S.A.

Balance sheets as of September 30, 2013 and December 31, 2012

(In thousands of Brazilian reais – R$)

 

Parent company

 

Consolidated

ASSETS

September 30, 2013

 

December 31, 2012
restated

 

September 30, 2013

 

December 31, 2012
restated

               

Current assets

             

Cash and cash equivalents (note 5)

1,617,758

 

141,835

 

5,405,508

 

2,435,034

Consumers, concessionaires and licensees (note 6)

-

 

-

 

1,973,948

 

2,205,024

Dividends and interest on shareholders´ equity (note 11)

697,702

 

401,473

 

31,701

 

55,033

Financial investments

-

 

3,939

 

24,618

 

6,100

Recoverable taxes (note 7)

23,621

 

25,311

 

282,832

 

250,987

Derivatives (note 32)

39

 

540

 

422

 

870

Materials and supplies

-

 

-

 

22,520

 

36,826

Leases

-

 

-

 

10,509

 

9,740

Financial asset of concession (note 9)

-

 

-

 

-

 

34,444

Other credits (note 10)

2,871

 

1,813

 

751,542

 

510,880

Total current assets

2,341,990

 

574,911

 

8,503,599

 

5,544,938

               

Noncurrent assets

             

Consumers, concessionaires and licensees (note 6)

-

 

-

 

139,927

 

161,658

Due from related parties

2,073

 

-

 

86,872

 

-

Escrow deposits (note 20)

89

 

12,579

 

1,068,320

 

1,125,339

Recoverable taxes (note 7)

-

 

-

 

179,321

 

206,653

Derivatives (note 32)

10

 

71

 

351,156

 

486,438

Deferred taxes credits (note 8)

171,191

 

177,411

 

1,169,907

 

1,257,787

Advance for future capital increase

9,397

 

55

 

-

 

-

Leases

-

 

-

 

35,979

 

31,703

Financial asset of concession (note 9)

-

 

-

 

2,641,748

 

2,342,796

Investment at cost

-

 

-

 

116,654

 

116,654

Other credits (note 10)

14,173

 

13,365

 

313,559

 

343,814

Investment (note 11)

6,133,064

 

5,988,616

 

1,053,255

 

1,022,126

Property, plant and equipment (note 12)

1,004

 

687

 

7,646,624

 

7,104,060

Intangible assets (note 13)

41

 

74

 

8,820,227

 

9,180,312

Total non current assets

6,331,043

 

6,192,858

 

23,623,550

 

23,379,341

               

Total assets

8,673,033

 

6,767,769

 

32,127,149

 

28,924,279

 

 

The accompanying notes are an integral part of these financial statements.

 

 

37


 

 

CPFL Energia S.A.

Balance sheets as of September 30, 2013 and December 31, 2012

(In thousands of Brazilian reais – R$)

 

Parent company

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

September 30, 2013

 

December 31, 2012
restated

 

September 30, 2013

 

December 31, 2012
restated

               

Current liabilities

             

Suppliers (note 14)

546

 

1,283

 

1,572,526

 

1,689,137

Accrued interest on loans and financing (note 15)

-

 

-

 

133,739

 

138,293

Accrued interest on debentures (note 16)

39,827

 

7,082

 

216,656

 

94,825

Loans and financing (note 15)

-

 

-

 

1,920,313

 

1,419,034

Debentures (note 16)

150,000

 

150,000

 

311,107

 

310,149

Prepaid post-employment benefit obligation (note 17)

-

 

-

 

53,804

 

51,675

Regulatory charges (note 18)

-

 

-

 

33,329

 

110,776

Taxes and social contributions payable (note 19)

262

 

453

 

316,795

 

430,472

Dividends and interest on equity

379,509

 

16,856

 

382,121

 

26,542

Accrued liabilities

27

 

29

 

99,900

 

71,725

Derivatives (note 32)

-

 

-

 

-

 

109

Use of public utilities (note 21)

-

 

-

 

3,612

 

3,443

Other accounts payable (note 22)

21,627

 

19,457

 

702,648

 

623,267

Total current liabilities

591,798

 

195,159

 

5,746,552

 

4,969,447

               

Noncurrent liabilities

             

Suppliers (note 14)

-

 

-

 

-

 

4,467

Accrued interest on loans and financing (note 15)

-

 

-

 

31,993

 

62,271

Accrued interest on debentures (note 16)

-

     

28,736

 

-

Loans and financing (note 15)

-

 

-

 

7,346,481

 

7,658,196

Debentures (note 16)

1,287,543

 

150,000

 

8,282,484

 

5,790,263

Prepaid post-employment benefit obligation (note 17)

-

 

-

 

321,474

 

831,184

Deferred taxes debits (note 8)

-

 

-

 

1,128,575

 

1,155,733

Reserve for tax, civil and labor risks (note 20)

215

 

12,524

 

498,888

 

349,094

Derivatives (note 32)

-

 

-

 

1,407

 

336

Use of public utilities (note 21)

-

 

-

 

77,677

 

76,371

Other accounts payable (note 22)

30,003

 

29,358

 

143,714

 

135,788

Total noncurrent liabilities

1,317,762

 

191,882

 

17,861,429

 

16,063,703

               

Shareholdes' equity (note 23)

             

Capital

4,793,424

 

4,793,424

 

4,793,424

 

4,793,424

Capital reserves

288,412

 

228,322

 

288,412

 

228,322

Legal reserves

556,481

 

556,481

 

556,481

 

556,481

Earnings retained for investment

-

 

326,899

 

-

 

326,899

Statutory reserve - financial asset of concession

248,440

 

-

 

248,440

 

-

Dividend

-

 

455,906

 

-

 

455,906

Other comprehensive income

504,268

 

19,695

 

504,268

 

19,695

Retained earnings

372,451

 

-

 

372,449

 

-

 

6,763,473

 

6,380,728

 

6,763,473

 

6,380,728

Net equity attributable to noncontrolling shareholders

-

 

-

 

1,755,694

 

1,510,401

Total shareholders' equity

6,763,473

 

6,380,728

 

8,519,168

 

7,891,129

               

Total liabilities and shareholders' equity

8,673,033

 

6,767,769

 

32,127,149

 

28,924,279

 

 

The accompanying notes are an integral part of these financial statements.

 

 

38


 

 

CPFL Energia S.A.

Statement of income for the periods ended on September 30, 2013 and 2012

(in thousands of Brazilian Reais, except for earnings per share)

 

Parent company

 

Consolidated

 

 

 

 

 

2013

 

2012 restated

2013

2012 restated

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

                               

Net operating revenue (note 25)

31

 

81

 

1

 

23

 

3,602,115

 

10,915,884

 

3,825,397

 

10,720,747

Cost of electric energy services

                             

Cost of electric energy services (note 26)

-

 

-

 

-

 

-

 

(1,948,600)

 

(6,002,363)

 

(2,049,087)

 

(5,843,360)

Operating cost (note 27)

-

 

-

 

-

 

-

 

(364,785)

 

(1,103,040)

 

(362,962)

 

(978,691)

Services rendered to third parties (note 27)

-

 

-

 

-

 

-

 

(236,057)

 

(755,668)

 

(391,338)

 

(984,734)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating income

31

 

81

 

1

 

23

 

1,052,672

 

3,054,812

 

1,022,010

 

2,913,962

Operating expenses (note 27)

                             

Sales expenses

-

 

-

 

-

 

-

 

(91,304)

 

(299,034)

 

(151,358)

 

(343,599)

General and administrative expenses

(5,915)

 

(16,775)

 

(6,189)

 

(18,016)

 

(151,680)

 

(753,189)

 

(138,661)

 

(416,106)

Other operating expense

-

 

-

 

(6)

 

(36)

 

(50,317)

 

(232,122)

 

(102,663)

 

(251,630)

                               
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from electric energy service

(5,884)

 

(16,694)

 

(6,194)

 

(18,030)

 

759,371

 

1,770,468

 

629,328

 

1,902,627

                               

Interest in subsidiaries (note 11)

356,037

 

679,120

 

356,663

 

1,046,796

 

41,083

 

74,736

 

36,272

 

93,312

Financial income (expense) (note 28)

                             

Income

34,906

 

37,729

 

4,753

 

20,229

 

182,558

 

428,682

 

223,747

 

521,963

Expense

(35,350)

 

(48,755)

 

(9,126)

 

(31,060)

 

(424,219)

 

(1,229,028)

 

(344,161)

 

(961,779)

 

(444)

 

(11,026)

 

(4,372)

 

(10,831)

 

(241,661)

 

(800,345)

 

(120,414)

 

(439,816)

Income before taxes

349,709

 

651,400

 

346,097

 

1,017,935

 

558,793

 

1,044,858

 

545,186

 

1,556,123

Social contribution (note 8)

1,048

 

(2,542)

 

1,046

 

(5,908)

 

(55,656)

 

(113,079)

 

(51,377)

 

(145,908)

Income tax (note 8)

1,055

 

(12,370)

 

1,651

 

(21,348)

 

(148,192)

 

(305,600)

 

(137,351)

 

(395,286)

 

2,104

 

(14,912)

 

2,697

 

(27,257)

 

(203,848)

 

(418,679)

 

(188,728)

 

(541,194)

                               

Net income

351,813

 

636,489

 

348,794

 

990,678

 

354,945

 

626,180

 

356,458

 

1,014,929

                               

Net income/(loss) attributable to controlling shareholders

               

351,813  

 

636,489

 

348,794

 

990,678

Net income/(loss) attributable to noncontrolling shareholders

               

3,132  

 

(10,309)

 

7,664

 

24,252

Net income/(loss) per share - Basic (note 24) - R$

0.37

 

0.66

 

0.36

 

1.03

 

0.37

 

0.66

 

0.36

 

1.03

Net income/(loss) per share - Diluted (note 24) - R$

0.36

 

0.65

 

0.36

 

1.02

 

0.37

 

0.66

 

0.36

 

1.02

 

 

The accompanying notes are an integral part of these financial statements.

 

39


 

 

CPFL Energia S.A.

Statement of comprehensive income for the periods ended on September 30, 2103 and 2012

(In thousands of Brazilian reais – R$)

                 
   

Parent company

   

2013

 

2012 restated

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

                 

Net income

 

351,813

 

636,489

 

348,794

 

990,678

                 

Equity on comprehensive income of subsidiaries

 

-  

 

502,927

 

-

 

-

                 

Comprehensive income

 

351,813

 

1,139,416

 

348,794

 

990,678

                 
                 
   

Consolidated

   

2013

 

2012 restated

   

3rd quarter

 

Nine months

 

3rd quarter

 

Nine months

Net income

 

354,945

 

626,180

 

356,458

 

1,014,929

                 

Other comprehensive income:

               

- Actuarial gain

 

-

 

502,927

 

-

 

-

                 

Comprehensive income

 

354,945

 

1,129,107

 

356,458

 

1,014,929

Comprehensive income attributable to controlling shareholders

 

351,813

 

1,139,416

 

348,794

 

990,678

Comprehensive income attributable to non controlling shareholders

 

3,132

 

(10,309)

 

7,664

 

24,252

 

 

The accompanying notes are an integral part of these financial statements.

 

40


 

 

 

CPFL Energia S.A.

Statement of changes in shareholders' equity for the nine months ended on September 30, 2013

( In thousands of Brazilian reais – R$ )

                                                   
                                   

Noncontrolling shareholders' interest

   
         

Profit reserve

 

Other comprehensive income

       

 
 

Capital

 

Capital reserve

 

Legal reserve

 

Earnings retained for investment

 

Statutory reserve - financial asset of concession

 

Dividend  

 

Deemed cost

 

Prepaid post-employment benefit

 

Retained earnings (losses)

 

Total

 

Other comprehensive income

 

Other equity

Total Shareholders' equity

                                     

 

           

Balance as of December 31, 2012 restated

4,793,424

 

228,322

 

556,481

 

326,899

 

-

 

455,906

 

535,627

 

(515,932)

 

-

 

6,380,728

 

19,741

 

1,490,660

 

7,891,129

                                                   

Total comprehensive income

                                               

-

Net income

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

636,489

 

636,489

 

-

 

(10,309)

 

626,181

Other comprehensive income - actuarial gain

-

 

-

 

-

 

-

 

-

 

-

 

-

 

502,927

 

-

 

502,927

 

-

 

-

 

502,927

                                     

-

           

Internal changes of shareholders' equity

                                   

-  

           

Realization of deemed cost of fixed assets

-

 

-

 

-

 

-

 

-

 

-

 

(27,813)

 

-

 

27,813

 

-

 

(175)

 

175

 

-

Tax on deemed cost realization

-

 

-

 

-

 

-

 

-

 

-

 

9,456

 

-

 

(9,456)

 

-

 

59

 

(59)

 

-

Transfer to statutory reserve

-

 

-

 

-

 

(326,899)

 

326,899

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Statutory reserve in the period

-

 

-

 

-

 

-

 

(78,460)

 

-

 

-

 

-

 

78,460

 

-

 

-

 

-

 

-

Other changes of noncontrolling shareholders

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(37)

 

(37)

                                     

-

         

-

Capital transactions with the shareholders

                                   

-  

         

-

Prescribed dividend

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,192

 

2,192

 

-

 

-

 

2,192

Interim dividend

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(363,049)

 

(363,049)

 

-

 

(2,301)

 

(365,349)

Additional dividend aproved

-

 

-

 

-

 

-

 

-

 

(455,906)

 

-

 

-

 

-

 

(455,906)

 

-

 

(11,799)

 

(467,705)

IPO CPFL Renováveis

-

 

60,089

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

60,089

 

-

 

269,739

 

329,830

                                                 

-

Balance as of September 30, 2013

4,793,424

 

288,412

 

556,481

 

-

 

248,440

 

-

 

517,271

 

(13,005)

 

372,451

 

6,763,473

 

19,626

 

1,736,069

 

8,519,168

 

CPFL Energia S.A.

Statement of changes in shareholders' equity for the nine months ended on September 30, 2012

( In thousands of Brazilian reais – R$ )

         

Profit reserve

 

Other comprehensive income

         

Noncontrolling shareholders' interest

 
 

Capital

 

Capital reserve

 

Legal reserve

 

Dividend

 

Deemed cost

 

Prepaid post-employment benefit

 

Retained earnings (losses)

 

Total

 

Other comprehensive income

 

Other equity

Total Shareholders' equity

                             

 

           

Balance as of January 1, 2012 restated

4,793,424

 

229,956

 

495,185

 

758,470

 

563,005

 

109,373

 

227,118

 

7,176,530

 

20,679

 

1,464,673

 

8,661,883

                                           

Total comprehensive income

                                         

Net income restated

-

 

-

 

-

 

-

 

-

 

-

 

990,678

 

990,678

 

-

 

24,252

 

1,014,930

Gain (loss) on financial instruments

-

 

-

 

-

 

-

 

-

 

-

 

(34)

 

(34)

 

-

 

-

 

(34)

Tax on financial instruments

-

 

-

 

-

 

-

 

-

 

-

 

11

 

11

 

-

 

-

 

11

                                           

Internal changes of shareholders' equity

                                         

Realization of deemed cost of fixed assets

-

 

-

 

-

 

-

 

(31,417)

 

-

 

31,417

 

-

 

(1,108)

 

1,108

 

-

Tax on deemed cost realization

-

 

-

 

-

 

-

 

10,682

 

-

 

(10,682)

 

-

 

377

 

(377)

 

-

Other changes of noncontrolling shareholders'

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

274

 

274

                                           

Capital transactions with the shareholders

                                         

Prescribed dividend

-

 

-

 

-

 

-

 

-

 

-

 

2,020

 

2,020

 

-

 

-

 

2,020

Interim dividend

-

 

-

 

-

 

640,239

 

-

 

-

 

(640,239)

 

-

 

-

 

-

 

-

Additional dividend aproved

-

 

-

 

-

 

(1,398,709)

 

-

 

-

 

-

 

(1,398,709)

 

-

 

(8,201)

 

(1,406,910)

Capital increase by noncontrolling shareholders

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

3,558

 

3,558

Business combination - CPFL Renováveis

-

 

(3,005)

 

-

 

-

 

-

 

-

 

-

 

(3,005)

 

-

 

4,480

 

1,475

                                           
                                           

Balance as of September 30, 2012 restated

4,793,424

 

226,951

 

495,185

 

-

 

542,270

 

109,373

 

600,289

 

6,767,492

 

19,948

 

1,489,767

 

8,277,207

 

 

The accompanying notes are an integral part of these financial statements.

 

41


 

CPFL Energia S/A

Statement of cash flow for the periods ended on September 30, 2013 and 2012

In thousands of Brazilian reais – R$

               
 

Parent company

 

Consolidated

 

September 30, 2013

 

September 30, 2012 restated

 

September 30, 2013

 

September 30, 2012 restated

               

OPERATING CASH FLOW

             

Income for the period, before income tax and social contribution

651,400

 

1,017,935

 

1,044,858

 

1,556,123

ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES

             

Depreciation and amortization

53

 

47

 

789,091

 

712,517

Provision for tax, civil, labor and environmental risks

208

 

-

 

250,804

 

30,814

Allowance for doubtful accounts

-

 

-

 

64,603

 

118,399

Interest and monetary adjustment

58,739

 

25,416

 

1,031,257

 

695,103

Post-employment benefit expense

-

 

-

 

51,363

 

25,002

Equity in subsidiaries

(679,120)

 

(1,046,796)

 

(74,736)

 

(93,312)

Losses on the write-off of noncurrent assets

-

 

-

 

31,503

 

11,871

Deferred taxes (PIS and COFINS)

-

 

-

 

33,463

 

(33,659)

Other

-

 

-

 

6,040

 

(397)

 

31,280

 

(3,398)

 

3,228,246

 

3,022,461

DECREASE (INCREASE) IN OPERATING ASSETS

             

Consumers, concessionaires and licensees

-

 

-

 

189,782

 

(252,843)

Dividend and interest on equity received

792,146

 

1,196,348

 

66,940

 

63,028

Recoverable taxes

16,263

 

23,434

 

19,340

 

34,725

Lease

-

 

-

 

2,757

 

(919)

Escrow deposits

(26)

 

(14)

 

73,744

 

(67,732)

Resources provided by the Energy Development Account - CDE

-

 

-

 

(247,951)

 

-

Other operating assets

(1,866)

 

3,110

 

(51,084)

 

(52,075)

               

INCREASE (DECREASE) IN OPERATING LIABILITIES

             

Suppliers 

(736)

 

(628)

 

(121,078)

 

167,269

Other taxes and social contributions

(245)

 

320

 

(92,852)

 

(96,308)

Other liabilities with employee pension plans

-

 

-

 

(62,717)

 

(46,053)

Regulatory charges

-

 

-

 

(77,446)

 

(18,958)

Reserve for tax, civil and labor risks paid

(12,517)

 

-

 

(105,393)

 

(23,697)

Advance Eletrobrás - Resources provided by the CDE

-

 

-

 

98,090

 

-

Other operating liabilities

2,814

 

(1,035)

 

13,677

 

(32,042)

CASH FLOWS PROVIDED BY OPERATIONS

827,113

 

1,218,137

 

2,934,055

 

2,696,856

Interests paid

(14,502)

 

(45,080)

 

(710,258)

 

(560,590)

Income tax and social contribution paid

(12,174)

 

(21,379)

 

(426,408)

 

(572,007)

NET CASH FROM OPERATING ACTIVITIES

800,437

 

1,151,678

 

1,797,389

 

1,564,260

               

INVESTING ACTIVITIES

             

Acquisition of subsidiaries net of cash acquired

-

 

(10,000)

 

-

 

(823,225)

Capital increase in investments

(1,553)

 

(9,006)

 

-

 

-

Increase in property, plant and equipment

(337)

 

(411)

 

(728,402)

 

(870,435)

Financial investments, pledges, funds and tied deposits

4,710

 

36,209

 

51,417

 

4,979

Lease

-

 

-

 

(7,802)

 

(6,575)

Additions to intangible assets

-

 

-

 

(632,184)

 

(1,055,963)

Sale of non-financial asset

-

 

-

 

43,511

 

-

Intercompany loans with subsidiaries and associated companies

(9,342)

 

(20)

 

-

   

Other

(1,489)

 

2,799

 

(83,983)

 

-

 

 

 

 

 

 

 

 

NET CASH FLOW USED IN INVESTING ACTIVITIES

(8,011)

 

19,571

 

(1,357,443)

 

(2,751,220)

               

FINANCING ACTIVITIES

             

IPO CPFL Renováveis

-

 

-

 

329,828

 

-

Loans, financing and debentures obtained

1,287,180

 

-

 

5,518,422

 

3,529,541

Payments of loans, financing and debentures, net of derivatives

(149,575)

 

(150,000)

 

(2,842,441)

 

(986,259)

Payments of dividend and interest on shareholders’ equity

(454,108)

 

(1,393,384)

 

(475,281)

 

(1,413,871)

NET CASH FLOW PROVIDED BY (USED IN) FINANCING ACTIVITIES

683,497

 

(1,543,384)

 

2,530,528

 

1,129,411

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

1,475,923

 

(372,135)

 

2,970,474

 

(57,548)

OPENING BALANCE OF CASH AND CASH EQUIVALENTS

141,835

 

549,189

 

2,435,034

 

2,663,425

CLOSING BALANCE OF CASH AND CASH EQUIVALENTS

1,617,758

 

177,054

 

5,405,508

 

2,605,876

 

42


 

 

The accompanying notes are an integral part of these financial statements.

 

 

 

43


 

 

CPFL Energia S.A.

Added value statements of income for the nine months ended on September 30, 2013 and 2012

(in thousands of Brazilian Reais)

               
 

Parent company

 

Consolidated

 

Nine months 2013

 

Nine months 2012 restated

 

Nine months 2013

 

Nine months 2012 restated

1. Revenues

90

 

25

 

15,176,081

 

16,231,742

1.1 Operating revenues

90

 

25

 

13,707,890

 

14,445,929

1.2 Revenues related to the construction of own assets

-

 

-

 

779,702

 

922,663

1.3 Revenue from infrastructure construction

-

 

-

 

753,092

 

981,550

1.4 Allowance of doubtful accounts

-

 

-

 

(64,603)

 

(118,399)

               

2. (-) Inputs

(5,673)

 

(8,644)

 

(9,101,896)

 

(9,015,675)

2.1 Electricity purchased for resale

-

 

-

 

(6,683,136)

 

(6,490,380)

2.2 Material

(318)

 

(325)

 

(470,067)

 

(660,160)

2.3 Outsourced Services

(3,087)

 

(4,824)

 

(672,648)

 

(742,290)

2.4 Other

(2,268)

 

(3,494)

 

(1,276,044)

 

(1,122,846)

               

3. Gross added value (1 + 2)

(5,583)

 

(8,619)

 

6,074,185

 

7,216,067

               

4. Retentions

(53)

 

(47)

 

(790,471)

 

(712,600)

4.1 Depreciation and amortization

(53)

 

(47)

 

(567,526)

 

(503,482)

4.2 Amortization of intangible assets

-

 

-

 

(222,945)

 

(209,118)

               

5. Net added value generated (3 + 4)

(5,637)

 

(8,665)

 

5,283,714

 

6,503,467

               

6. Added value received in transfer

723,561

 

1,076,956

 

510,131

 

625,188

6.1 Financial Income

44,441

 

30,160

 

435,395

 

531,876

6.2 Equity in Subsidiaries

679,120

 

1,046,796

 

74,736

 

93,312

               

7. Added value to be distributed (5 + 6)

717,924

 

1,068,291

 

5,793,846

 

7,128,655

               

8. Distribution of added value

             

8.1 Personnel and Charges

8,803

 

7,963

 

572,151

 

494,799

8.1.1 Direct Remuneration

5,983

 

4,365

 

345,473

 

314,245

8.1.2 Benefits

2,021

 

3,219

 

198,640

 

152,944

8.1.3 Government severance indemnity fund for employees - F.G.T.S.

799

 

379

 

28,039

 

27,611

8.2 Taxes, Fees and Contributions

23,805

 

38,799

 

3,335,052

 

4,632,383

8.2.1 Federal

23,784

 

38,795

 

1,223,440

 

2,282,584

8.2.2 Estate

20

 

4

 

2,102,419

 

2,340,004

8.2.3 Municipal

-

 

-

 

9,193

 

9,795

8.3 Interest and Rentals

48,828

 

30,851

 

1,260,463

 

986,543

8.3.1 Interest

48,733

 

30,761

 

1,231,864

 

964,398

8.3.2 Rental

95

 

90

 

28,598

 

22,147

8.4 Interest on capital

636,489

 

990,678

 

626,180

 

1,014,929

8.4.1 Dividends (inclunding additional proposed)

363,049

 

640,239

 

363,049

 

640,239

8.4.2 Retained Earnings

273,440

 

350,439

 

263,131

 

374,690

 

717,924

 

1,068,291

 

5,793,846

 

7,128,655

 

The accompanying notes are an integral part of these financial statements.

 

44


 

 

( 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 in Brazil.

The Company’s headquarters are located at Rua Gomes de Carvalho, 1510 - 14º floor - Room 142 - Vila Olímpia - São Paulo - SP - Brasil.

The Company has direct and indirect interests in the following operational subsidiaries (information on the concession area, number of consumers, energy production capacity and associated data not reviewed by the independent auditors):

Energy distribution

 

Company Type

 

Equity Interest

 

Consolidation criteria

 

Location (State)

 

Number of municipalities

 

Approximate number of consumers (in thousands)

 

Concession term

 

End of the concession

                                 

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

 

Publicly-quoted corporation

 

Direct
100%

 

Full

 

Interior of São Paulo

 

234

 

3,972

 

30 years

 

November 2027

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

 

Publicly-quoted corporation

 

Direct
100%

 

Full

 

Interior of São Paulo

 

27

 

1,560

 

30 years

 

October 2028

Rio Grande Energia S.A. ("RGE")

 

Publicly-quoted corporation

 

Direct
100%

 

Full

 

Interior of Rio Grande do Sul

 

255

 

1,388

 

30 years

 

November 2027

Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz")

 

Private corporation

 

Direct
100%

 

Full

 

Interior of São Paulo and Paraná

 

27

 

195

 

16 years

 

July 2015

Companhia Leste Paulista de Energia ("CPFL Leste Paulista")

 

Private corporation

 

Direct
100%

 

Full

 

Interior of São Paulo

 

7

 

54

 

16 years

 

July 2015

Companhia Jaguari de Energia ("CPFL Jaguari")

 

Private corporation

 

Direct
100%

 

Full

 

Interior of São Paulo

 

2

 

36

 

16 years

 

July 2015

Companhia Sul Paulista de Energia ("CPFL Sul Paulista")

 

Private corporation

 

Direct
100%

 

Full

 

Interior of São Paulo

 

5

 

79

 

16 years

 

July 2015

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

 

Private corporation

 

Direct
100%

 

Full

 

Interior of São Paulo and Minas Gerais

 

4

 

44

 

16 years

 

July 2015

 

                       

Installed power

Energy generation
(conventional and renewable sources)

 

Company Type

 

Equity Interest

 

Consolidation criteria

 

Location (State)

 

Number of plants / type of energy

 

Total

 

CPFL participation

                             

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

 

Publicly-quoted corporation

 

Direct
100%

 

Full

 

São Paulo, Goiás and Minas Gerais

 

1 Hydroelectric, 2 SHPs (*) e 1 Thermal

 

695 MW

 

695 MW

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

 

Private corporation

 

Indirect
65%

 

Full

 

Rio Grande do Sul

 

3 Hydroelectric

 

360 MW

 

234 MW

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

 

Private corporation

 

Indirect
51%

 

(d)

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

855 MW

 

436 MW

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

 

Private corporation

 

Indirect
48,72%

 

(d)

 

Santa Catarina

 

1 Hydroelectric

 

880 MW

 

429 MW

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

 

Publicly-quoted corporation

 

Indirect
25,01%

 

(d)

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

690 MW

 

173 MW

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

 

Private corporation

 

Indirect
52.75%

 

(d)

 

Paraíba

 

2 Thermals

 

342 MW

 

180 MW

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

 

Private corporation

 

Indirect
59,93% (b)

 

Full

 

Tocantins

 

1 Hydroelectric

 

903 MW

 

63 MW

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

 

Publicly-quoted corporation

 

Indirect
58.84%

 

Full

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras")

 

Limited company

 

Direct
100%

 

Full

 

São Paulo

 

9 SHPs

 

24 MW

 

24 MW

 

Commercialization of energy

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

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

 

Private corporation

 

Energy commercialization

 

Direct
100%

 

Full

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

 

Limited company

 

Commercialization and provision of energy services

 

Indirect
100%

 

Full

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

 

Private corporation

 

Energy commercialization

 

Indirect
100%

 

Full

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited company

 

Energy commercialization

 

Direct
100%

 

Full

 

 

45


 

 

Services

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

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

 

Private corporation

 

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

 

Direct
100%

 

Full

NECT Serviços Administrativos Ltda ("Nect")

 

Limited company

 

Provision of administrative services

 

Direct
100%

 

Full

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

 

Limited company

 

Provision of telephone answering services

 

Direct
100%

 

Full

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

 

Limited company

 

Billing and collection services

 

Direct
100%

 

Full

CPFL Telecom S.A ("CPFL Telecom")

 

Private corporation

 

Telecommunication services

 

Direct
100%

 

Full

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

 

Private corporation

 

Energy transmission

 

Direct
100%

 

Full

                 
                 
                 

Other

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna")

 

Limited company

 

Venture capital company

 

Direct
100%

 

Full

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

 

Limited company

 

Venture capital company

 

Direct
100%

 

Full

Chapecoense Geração S.A. ("Chapecoense")

 

Private corporation

 

Venture capital company

 

Indirect
51%

 

(d)

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

 

Private corporation

 

Venture capital company

 

Indirect
99.95%

 

Full

 

 

(a)   SHP – Small Hydropower Plant

 

(b)   Paulista Lajeado has a 7% participation in the installed power of Investco S.A.(5.93% interest in its capital).

                                                              

(c)   CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploration of generation potential sources; and (iii) commercialization of electric energy. At Setember 30, 2013, CPFL Renováveis had a portfolio of 2,355MW of installed capacity (1,229 operational), as follows:

(d)   Due to changes in the accounting standards  IFRS 11/CPC 19 (R2), as disclosed in Note 2.9, the companies Chapecoense, Enercan, Baesa e Epasa are treated as joint arrangements and as from January 1, 2013 (and for comparative purpose for the balances of 2012) are no longer proportionally consolidated in the Company’s financial statements.  Their assets, liabilities and results are accounted for using the equity method of accounting.

 

(e)   CPFL Transmissão

The owned indirect subsidiary CPFL Transmissão, a private corporation, was set up in 2012 by CPFL Geração to operate the concession awarded in ANEEL Concession Auction 007/2012, which provides for the construction and operation of a 440 KV substation in the town of Piracicaba, in São Paulo State, as well as a transmission line of approximately 6.5 km.  The line and acquisition of the equipment required for modifications, substitution and adjustments at the line inputs of the Araraquara and Santa Bárbara D'Oeste substations are to be transferred free of charge to the transmission concessionaire that owns the divided line.

46


 

 

(f)    CPFL Centrais Geradoras

On August 29, 2013, was approved at Partners Meeting of CPFL Centrais Geradoras the incorporation of the net assets spinned-off:

·         Small hydropower plants (“SHPs”) Rio do Peixe I and Rio do Peixe II and Hydroelectric generation plant (HGP) Santa Alice: previously held by the distributor CPFL Leste Paulista;

·         SHP Macaco Branco, previously held by the distributor CPFL Jaguari;

·         HGPs Lavrinha, São José and Turvinho, previously held by CPFL Sul Paulista;

·         HGPs Pinheirinho and São Sebastião previously held by CPFL Mococa.

 

The objective of the corporate restructuring was to comply with Decree 7,805/12 an Law 12,783/2013 in relation to deverticalization of generators included in electric energy distributors. This transaction was also approved at the Annual General Meeting  of the distributors on August 29, 2013, Note 11.3.

 

 

( 2 )   PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

 

2.1 Basis of preparation

The individual (Parent Company) interim financial statements prepared in accordance with generally accepted accounting principles in Brazil, based on the guidelines provided by the Brazilian Committee on Accounting Pronouncements (Comitê de Pronunciamentos Contábeis - CPC) in particular, CPC 21(R1) – Interim Financial Statements and diverge from of the Separate Financial Statements which, under International Financial Reporting Standards – IFRS,  must account for  investments  in subsidiaries, associates, and joint ventures at cost or fair value.

The consolidated financial statements were prepared in accordance with the Accounting Policies Adopted in Brazil and with the IFRS, issued by the International Accounting Standard Board – IASB were prepared and are presented in accordance with CPC 21(R1) and IAS 34.

The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the National Electric Energy Agency (Agência Nacional de Energia Elétrica – ANEEL), when these are not in conflict with the accounting policies adopted in Brazil and/or IFRS.

The accounting policies adopted in preparing these Interim Financial Statements are consistent with those adopted in December 31, 2012, except as mentioned in Notes 2.9, 3.1 and 3.2, and should be read together with those statements.

The consolidated financial statements were authorized for issue by the Board of Directors on October 29, 2013.

 

 

2.2 Basis of measurement

The interim financial statements have been prepared on the historic cost basis except for the following material items recorded in the balance sheets: i) derivative financial instruments measured at fair value, ii) financial instruments measured at fair value through profit or loss, iii) available-for-sale financial assets measured at fair value.

 

47


 

 

2.3 Use of estimates and judgments

The preparation of the interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses.

By definition, the resulting accounting estimates are rarely the same as the actual results. Accordingly, Company Management reviews the estimates and assumptions on an ongoing basis, based on previous experience and other relevant factors. Adjustments resulting from revisions to accounting estimates are recognized in the period in which the estimates are revised and applied prospectively

Information about assumptions and estimate that are subject to a greater degree of uncertainty and involve the risk of resulting in a material adjustment if these assumptions and estimates suffer significant changes in subsequent periods is included in the following accounts:

·         Note 6 – Consumers, concessionaire and licensees;

·         Note 8 – Deferred tax credits and debits;

·         Note 9 – Financial asset of concession;

·         Note 10 – Other Credits (Allowance for doubtful accounts);

·         Note 12 – Property, plant and equipment and recognition of impairment losses;

·         Note 13 – Intangible assets and recognition of impairment losses;

·         Note 17 – Post-employment Benefit Obligation;

·         Note 20 – Reserve for tax, civil and labor risks and escrow deposits;

·         Note 25 – Net operating revenues;

·         Note 26 –  Cost of electric energy;

·         Note 32 – Financial instrument;

·         Leasing; 

·         Provision to environmental costs.

 

2.4 Functional currency and presentation currency

The Company’s functional currency is the Brazilian Real, and the individual and consolidated financial statements are presented in thousands of reais.  Figures are rounded only after addition of the amounts.  Consequently, when added, the amounts shown in thousands of reais may not tally with the rounded totals.

 

2.5 Basis of consolidation:

(i) Business combinations

The Company measures goodwill as the fair value of the consideration transferred including the recognized amount of any non-controlling interest in the acquiree, less the recognized amount of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date.

 

(ii) Subsidiaries

48


 

 

The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.

The accounting policies of subsidiaries taken into consideration in consolidation are aligned with the Company's accounting policies.

The financial information of subsidiaries and jointly controlled entities and of the associates is accounted for using the equity method.

The consolidated financial statements include the balances and transactions of the Company and its subsidiaries. The balances and transactions of assets, liabilities, income and expenses have been fully consolidated with the balances and transactions of assets, liabilities, income and expenses of owned subsidiaries. Prior to consolidation in the Company's financial statements, the financial statements of the subsidiaries CPFL Geração, CPFL Brasil, CPFL Jaguari Geração and CPFL Renováveis are consolidated with those of their parent companies.

Intra-group balances and transactions, and any income and expenses derived from these transactions, are eliminated in preparing the consolidated financial statements.  Unrealized gains arising from transactions with equity accounted investees are eliminated against the investment to the extent of the Company’s interest in the investee. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.

In the case of subsidiaries, the portion relating to non-controlling shareholders is stated in equity and stated after profit or loss and comprehensive income in each period presented. 

 

(iii) Acquisition of non-controlling interest

Accounted for as transactions between equity holders and therefore no goodwill is recognized as a result of such transactions.

 

2.6 Segment information

An operating segment is a component of the Company (i) that engages in operating activities from which it may earn revenues and incur expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which discrete financial information is available.

Company Management bases strategic decisions on reports, segmenting the business: (i) electric energy distribution activities; (ii) electric energy generation activities from conventional sources; (iii) electric energy generation activities from renewable sources; (iv) energy commercialization; (v) service activities; and (vi) other activities not listed in the previous items.

Presentation of the operating segments includes items directly attributable to them, such as allocations required, including intangible assets

 

2.7 Information on corporate interests

The interests directly or indirectly held by the Company in the subsidiaries and jointly-controlled entities are described in Note 1. Except for the (i) companies ENERCAN, BAESA, Chapecoense and EPASA which as from January 1, 2013 (and adjusted comparatively in 2012) are accounted for using the equity method of accounting and not consolidated proportionately (Note 3), and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

At September 30, 2013 and 2012, and December 31, 2012, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.

 

49


 

 

2.8 Value added statements

The Company prepared individual and consolidated value added statements (“DVA”) in conformity with technical pronouncement CPC 09 - Value Added Statement, and these are presented as an integral part of the financial statements in accordance with generally accepted accounting principles in Brazil and as complementary information to the financial statements in accordance with IFRS, as the statement is neither provided for nor mandatory  in accordance with IFRS.

 

2.9 Restatement of 2012 interim financial statements and immaterial adjustments

 

a. Restatement - Change of practice and impacts of the revision of CPC 33 – Employee benefits and accounting for jointly-controlled entities – CPC 19 (R2) Joint arrangements

 

As mentioned in Notes 3.1 and 3.2, technical Pronouncements CPC 33 (R1) / IAS 19 (R1) – Employee benefits and CPC 19 (R2) / IFRS 11 – Joint Arrangements, must be applicable from January 1, 2013. As adoption of these pronouncements constitutes a change in accounting polices, to be applied retrospectively in accordance with CPC 23 / IAS 8, the Company and its subsidiaries are reclassifying and adjusting the amounts for the quarters and nine months ended at September 30, 2012 and the balance at December 31, 2012, presented for purposes of comparison.

 

b. Immaterial adjustments - Financial assets related to the concession

 

As mentioned in Note 2.9 to the December 31, 2012 Financial Statements, in 2012,  the Company and its subsidiaries have adjusted the way of interpreting and accounting for recognition of the financial assets related to the concession, which are now treated as changes in the expectations of cash flows, i.e., the update of the financial asset, previously fully recognized in “other comprehensive income”, is now recognized in income for the period, and not as an adjustment in the fair value of the financial asset. Consequently, the Company and its subsidiaries are showing these effects in these interim financial statements and adjusting the balances at September 30, 2012 to comparative bases, even though the amounts are immaterial.

 

 

 

50


 

 

The adjustments described at items (a) and (b) above have the following impacts:

 

 

 

Consolidated

ASSETS

December 31, 2012

stated

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

December 31, 2012

restated

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents (note 5)

2,477,894

 

(42,860)

 

-

 

2,435,034

Consumers, concessionaires and licensees (note 6)

2,268,601

 

(63,577)

 

-

 

2,205,024

Dividends and interest on shareholders´ equity (note 11)

2,894

 

52,139

 

-

 

55,033

Financial investments

6,100

 

-

 

-

 

6,100

Recoverable taxes (note 7)

263,403

 

(12,417)

 

-

 

250,987

Derivatives (note 32)

870

 

-

 

-

 

870

Materials and supplies

49,346

 

(12,520)

 

-

 

36,826

Leases

9,740

 

-

 

-

 

9,740

Financial asset of concession (note 9)

34,444

 

-

 

-

 

34,444

Other credits (note 10)

516,903

 

(6,022)

 

-

 

510,880

Total current assets

5,630,196

 

(85,257)

 

-

 

5,544,938

 

 

 

 

 

 

 

 

Noncurrent assets

 

 

 

 

 

 

 

Consumers, concessionaires and licensees (note 6)

162,017

 

(359)

 

-

 

161,658

Escrow deposits (note 20)

1,184,554

 

(59,215)

 

-

 

1,125,339

Recoverable taxes (note 7)

225,036

 

(18,383)

 

-

 

206,653

Derivatives (note 32)

486,438

 

-

 

-

 

486,438

Deferred taxes credits (note 8)

1,318,618

 

(60,831)

 

-

 

1,257,787

Leases

31,703

 

-

 

-

 

31,703

Financial asset of concession (note 9)

2,342,796

 

-

 

-

 

2,342,796

Prepaid post-employment benefit obligation (note 17)

10,203

 

-

 

(10,203)

 

-

Investment at cost

116,654

 

-

 

-

 

116,654

Other credits (note 10)

420,155

 

(76,340)

 

-

 

343,814

Investment (note 11)

-

 

1,022,126

 

-

 

1,022,126

Property, plant and equipment (note 12)

9,611,958

 

(2,507,897)

 

-

 

7,104,060

Intangible assets (note 13)

9,535,360

 

(355,048)

 

-

 

9,180,312

Total non current assets

25,445,491

 

(2,055,948)

 

(10,203)

 

23,379,341

 

 

 

 

 

 

 

 

Total assets

31,075,687

 

(2,141,205)

 

(10,203)

 

28,924,279

 

 

 

 

 

 

 

 

 

51


 

 

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

December 31, 2012

stated

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

December 31, 2012

restated

 

 

 

 

 

 

 

 

Current liabilities

 

 

Suppliers (note 14)

1,691,002

 

(1,865)

 

-

 

1,689,137

Accrued interest on debts (note 15)

142,599

 

(4,305)

 

-

 

138,293

Accrued interest on debentures (note 16)

95,614

 

(789)

 

-

 

94,825

Loans and financing (note 15)

1,558,499

 

(139,465)

 

-

 

1,419,034

Debentures (note 16)

336,459

 

(26,309)

 

-

 

310,149

Prepaid post-employment benefit obligation (note 17)

51,675

 

-

 

-

 

51,675

Regulatory charges (note 18)

114,488

 

(3,712)

 

-

 

110,776

Taxes and social contributions payable (note 19)

442,365

 

(11,894)

 

-

 

430,472

Dividends and interest on equity

26,542

 

-

 

-

 

26,542

Accrued liabilities

72,535

 

(810)

 

-

 

71,725

Derivatives (note 32)

109

 

-

 

-

 

109

Use of public utilities (note 21)

30,422

 

(26,979)

 

-

 

3,443

Other accounts payable (note 22)

631,043

 

(7,776)

 

-

 

623,267

Total current liabilities

5,193,351

 

(223,903)

 

-

 

4,969,447

 

 

 

 

 

 

 

 

Noncurrent liabilities

Suppliers (note 14)

4,467

 

-

 

-

 

4,467

Accrued interest on debts (note 15)

62,271

 

-

 

-

 

62,271

Loans and financing (note 15)

9,035,534

 

(1,377,338)

 

-

 

7,658,196

Debentures (note 16)

5,895,143

 

(104,880)

 

-

 

5,790,263

Prepaid post-employment benefit obligation (note 17)

325,455

 

-

 

505,729

 

831,184

Deferred taxes debits (note 8)

1,155,733

 

-

 

-

 

1,155,733

Reserve for tax, civil and labor risks (note 20)

386,079

 

(36,985)

 

-

 

349,094

Derivatives (note 32)

336

 

-

 

-

 

336

Use of public utilities (note 21)

461,157

 

(384,787)

 

-

 

76,371

Other accounts payable (note 22)

149,099

 

(13,312)

 

-

 

135,788

Total noncurrent liabilities

17,475,275

 

(1,917,301)

 

505,729

 

16,063,703

 

 

 

 

 

 

 

 

Shareholdes' equity (note 23)

Capital

4,793,424

 

-

 

-

 

4,793,424

Capital reserves

228,322

 

-

 

-

 

228,322

Legal reserves

556,481

 

-

 

-

 

556,481

Earnings retained for investment

326,899

 

-

 

-

 

326,899

Dividend

455,906

 

-

 

-

 

455,906

Other comprehensive income

535,627

 

-

 

(515,932)

 

19,695

 

6,896,660

 

-

 

(515,932)

 

6,380,728

Net equity attributable to noncontrolling shareholders

1,510,401

 

-

 

-

 

1,510,401

Total shareholders' equity

8,407,061

 

-

 

(515,932)

 

7,891,129

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

31,075,687

 

(2,141,205)

 

(10,203)

 

28,924,279

 

 

 

 

 

 

 

 

               


52


 
 

Consolidated

 

2012

 

2012

 

3rd quarter stated

 

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

3rd quarter restated

 

Nine months stated

 

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

Nine months restated

                                       

Net operating revenue (note 25)

3,844,654

 

-

 

(19,257)

 

-

 

3,825,397

 

10,799,091

     

(78,344)

     

10,720,747

Cost of electric energy services

                                     

Cost of electric energy services (note 26)

(1,919,516)

 

-

 

(129,571)

     

(2,049,087)

 

(5,467,866)

     

(375,494)

     

(5,843,360)

Operating cost (note 27)

(394,790)

 

-

 

42,664

 

(10,836)

 

(362,962)

 

(1,086,578)

     

140,430

 

(32,543)

 

(978,691)

Services rendered to third parties (note 27)

(391,338)

 

-

 

-

     

(391,338)

 

(984,734)

     

-

     

(984,734)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating income

1,139,011

 

-

 

(106,164)

 

(10,836)

 

1,022,010

 

3,259,913

 

-

 

(313,408)

 

(32,543)

 

2,913,962

Operating expenses (note 27)

                                     

Sales expenses

(151,387)

 

-

 

28

 

-

 

(151,358)

 

(343,676)

     

77

     

(343,599)

General and administrative expenses

(142,038)

 

-

 

3,377

 

-

 

(138,661)

 

(424,784)

     

8,678

     

(416,106)

Other operating expense

(103,623)

 

-

 

960

 

-

 

(102,663)

 

(254,396)

     

2,766

     

(251,630)

                                       
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from electric energy service

741,962

 

-

 

(101,798)

 

(10,836)

 

629,328

 

2,237,057

 

-

 

(301,887)

 

(32,543)

 

1,902,627

                                       

Interest in subsidiaries (note 11)

-

 

-

 

36,272

 

-

 

36,272

 

-

     

93,312

     

93,312

Financial income (expense) (note 28)

                                     

Income

157,749

 

69,288

 

(3,290)

 

-

 

223,747

 

427,985

 

104,499

 

(10,520)

     

521,963

Expense

(394,315)

 

 

 

50,153

 

-

 

(344,161)

 

(1,117,483)

 

 

 

155,704

 

 

 

(961,779)

 

(236,566)

 

69,288

 

46,864

 

-

 

(120,414)

 

(689,498)

 

104,499

 

145,184

 

-

 

(439,816)

Income before taxes

505,397

 

69,288

 

(18,663)

 

(10,836)

 

545,186

 

1,547,559

 

104,499

 

(63,391)

 

(32,543)

 

1,556,123

Social contribution (note 8)

(50,176)

 

(6,214)

 

5,013

 

-

 

(51,377)

 

(153,845)

 

(9,353)

 

17,289

 

-

 

(145,908)

Income tax (note 8)

(133,742)

 

(17,259)

 

13,650

 

-

 

(137,351)

 

(415,409)

 

(25,979)

 

46,102

 

-

 

(395,286)

 

(183,918)

 

(23,473)

 

18,663

 

-

 

(188,728)

 

(569,254)

 

(35,332)

 

63,391

 

-

 

(541,194)

                                       

Net income

321,478

 

45,815

 

-

 

(10,836)

 

356,458

 

978,305

 

69,167

 

-

 

(32,543)

 

1,014,929

                                       

Net income/(loss) attributable to controlling shareholders

313,815

 

45,815

 

-

 

(10,836)

 

348,794

 

954,054

 

69,167

 

-

 

(32,543)

 

990,678

Net income/(loss) attributable to noncontrolling shareholders

7,664

 

-

 

-

 

-

 

7,664

 

24,252

 

-

 

-

     

24,252

Net income/(loss) per share - Basic (note 24) - R$

0.33

             

0.36

 

0.99

             

1.03

Net income/(loss) per share - Diluted (note 24) - R$

0.32

             

0.36

 

0.98

             

1.02

Consolidated

 

 

2012

 

 

3rd quarter stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Employee benefits

3rd quarter restated

Nine months stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Employee benefits

Nine months restated

Net income

 

321,479

45,815

(10,836)

356,458

978,305

69,167

(32,543)

1,014,929

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Financial asset of concession

 

 

 

 

 

 

 

 

 

- Gain in financial instruments

 

69,288

(69,288)

-

-

104,499

(104,499)

-

-

- Tax on financial instruments

 

(23,473)

23,473

-

-

(35,332)

35,332

-

-

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

367,294

-

(10,836)

356,458

1,047,472

-

(32,543)

1,014,929

Comprehensive income attributable to controlling shareholders

359,630

-

(10,836)

348,794

1,023,221

-

(32,543)

990,678

Comprehensive income attributable to non controlling shareholders

7,664

-

-

7,664

24,252

-

-

24,252

                   

 

53


 

 

 

Consolidated

 

September 30, 2012 stated

 

Adjustment - monetary adjustment on financial asset

 

Retrospective application - Joint arrangements

 

Retrospective application - Employee benefits

 

September 30, 2012 restated

 

 

 

 

 

 

 

 

 

 

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

Income for the period, before income tax and social contribution

1,547,559

 

104,499

 

(63,392)

 

(32,543)

 

1,556,123

ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

Depreciation and amortization

827,841

 

-

 

(115,324)

 

-

 

712,517

Provision for tax, civil, labor and environmental risks

31,125

 

-

 

(311)

 

-

 

30,814

Allowance for doubtful accounts

118,399

 

-

 

-

 

-

 

118,399

Interest and monetary adjustment

950,435

 

(104,499)

 

(150,833)

 

-

 

695,103

Post-employment benefit expense

(7,542)

 

-

 

-

 

32,543

 

25,002

Equity in subsidiaries

-

 

-

 

(93,311)

 

-

 

(93,312)

Losses on the write-off of noncurrent assets

11,912

 

-

 

(41)

 

-

 

11,871

Deferred taxes (PIS and COFINS)

(33,659)

 

-

 

-

 

-

 

(33,659)

Other

(397)

 

-

 

-

 

-

 

(397)

 

3,445,673

 

-

 

(423,212)

 

-

 

3,022,461

DECREASE (INCREASE) IN OPERATING ASSETS

 

 

 

 

 

 

 

 

 

Consumers, concessionaires and licensees

(256,860)

 

-

 

4,017

 

-

 

(252,843)

Dividend and interest on equity received

-

 

-

 

63,028

 

-

 

63,028

Recoverable taxes

33,028

 

-

 

1,697

 

-

 

34,725

Lease

(919)

 

-

 

-

 

-

 

(919)

Escrow deposits

(67,742)

 

-

 

10

 

-

 

(67,732)

Other operating assets

(56,249)

 

-

 

4,174

 

-

 

(52,075)

 

 

 

-

 

 

 

-

 

 

INCREASE (DECREASE) IN OPERATING LIABILITIES

 

 

-

 

 

 

-

 

 

Suppliers

149,930

 

-

 

17,339

 

-

 

167,269

Other taxes and social contributions

(95,338)

 

-

 

(970)

 

-

 

(96,308)

Other liabilities with employee pension plans

(46,053)

 

-

 

-

 

-

 

(46,053)

Regulatory charges

(18,824)

 

-

 

(134)

 

-

 

(18,958)

Reserve for tax, civil and labor risks paid

(23,697)

 

-

 

-

 

-

 

(23,697)

Other operating liabilities

(64,995)

 

-

 

32,953

 

-

 

(32,042)

CASH FLOWS PROVIDED BY OPERATIONS

2,997,954

 

-

 

(301,097)

 

-

 

2,696,856

Interests paid

(678,647)

 

-

 

118,057

 

-

 

(560,590)

Income tax and social contribution paid

(625,692)

 

-

 

53,685

 

-

 

(572,007)


NET CASH FROM OPERATING ACTIVITIES

1,693,615

 

-

 

(129,355)

 

-

 

1,564,260

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

Acquisition of subsidiaries net of cash acquired

(823,225)

 

-

 

-

 

-

 

(823,225)

Increase in property, plant and equipment

(874,117)

 

-

 

3,682

 

-

 

(870,435)

Financial investments, pledges, funds and tied deposits

2,330

 

-

 

2,649

 

-

 

4,979

Lease

(6,575)

 

-

 

-

 

-

 

(6,575)

Additions to intangible assets

(1,056,065)

 

-

 

102

 

-

 

(1,055,963)

Other

510

 

-

 

(510)

 

-

 

-

 

 

 

 

 

 

 

 

 

 

NET CASH FLOW USED IN INVESTING ACTIVITIES

(2,757,142)

 

-

 

5,922

 

-

 

(2,751,220)

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

Loans, financing and debentures obtained

3,536,983

 

-

 

(7,442)

 

-

 

3,529,541

Payments of loans, financing and debentures, net of derivatives

(1,095,321)

 

-

 

109,062

 

-

 

(986,259)

Payments of dividend and interest on shareholders’ equity

(1,413,871)

 

-

 

-

 

-

 

(1,413,871)

NET CASH FLOW PROVIDED BY (USED IN) FINANCING ACTIVITIES

1,027,791

 

-

 

101,620

 

-

 

1,129,411

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

(35,736)

 

-

 

(21,812)

 

-

 

(57,548)

OPENING BALANCE OF CASH AND CASH EQUIVALENTS

2,699,837

 

-

 

(36,412)

 

-

 

2,663,425

CLOSING BALANCE OF CASH AND CASH EQUIVALENTS

2,664,101

 

-

 

(58,225)

 

-

 

2,605,876

 

 

 

 

 

 

 

 

 

 

 

54


 

 

Consolidated

 

Nine months 2012 stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

Nine months 2012 restated

1. Revenues

16,311,554

 

-

 

(79,812)

 

-

 

16,231,742

1.1 Operating revenues

14,525,437

 

-

 

(79,508)

 

-

 

14,445,929

1.2 Revenues related to the construction of own assets

922,967

 

-

 

(304)

 

-

 

922,663

1.3 Revenue from infrastructure construction

981,550

 

-

 

-

 

-

 

981,550

1.4 Allowance of doubtful accounts

(118,399)

 

-

 

-

 

-

 

(118,399)

 

 

 

 

 

 

 

 

 

 

2. (-) Inputs

(8,629,371)

 

-

 

(386,304)

 

-

 

(9,015,675)

2.1 Electricity purchased for resale

(6,072,411)

 

-

 

(417,969)

 

-

 

(6,490,380)

2.2 Material

(666,582)

 

-

 

6,422

 

-

 

(660,160)

2.3 Outsourced Services

(750,504)

 

-

 

8,214

 

-

 

(742,290)

2.4 Other

(1,139,874)

 

-

 

17,029

 

-

 

(1,122,846)

 

 

 

 

 

 

 

 

 

 

3. Gross added value (1 + 2)

7,682,183

 

-

 

(466,116)

 

-

 

7,216,067

 

 

 

 

 

 

 

 

 

 

4. Retentions

(827,924)

 

-

 

115,324

 

-

 

(712,600)

4.1 Depreciation and amortization

(617,836)

 

-

 

114,353

 

-

 

(503,482)

4.2 Amortization of intangible assets

(210,089)

 

-

 

971

 

-

 

(209,118)

 

 

 

 

 

 

 

 

 

 

5. Net added value generated (3 + 4)

6,854,259

 

-

 

(350,792)

 

-

 

6,503,467

 

 

 

 

 

 

 

 

 

 

6. Added value received in transfer

437,897

 

104,499

 

82,792

 

-

 

625,188

6.1 Financial Income

437,897

 

104,499

 

(10,520)

 

-

 

531,876

6.2 Equity in Subsidiaries

-

 

-

 

93,312

 

-

 

93,312

 

 

 

 

 

 

 

 

 

 

7. Added value to be distributed (5 + 6)

7,292,156

 

104,499

 

(268,000)

 

-

 

7,128,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.1 Personnel and Charges

468,587

 

-

 

(6,329)

 

32,543

 

494,799

8.1.1 Direct Remuneration

319,743

 

-

 

(5,498)

 

-

 

314,245

8.1.2 Benefits

121,043

 

-

 

(643)

 

32,543

 

152,944

8.1.3 Government severance indemnity fund for employees - F.G.T.S.

27,801

 

-

 

(191)

 

-

 

27,611

8.2 Taxes, Fees and Contributions

4,702,820

 

35,332

 

(105,771)

 

-

 

4,632,383

8.2.1 Federal

2,352,695

 

35,332

 

(105,445)

 

-

 

2,282,584

8.2.2 Estate

2,340,004

 

-

 

-

 

-

 

2,340,004

8.2.3 Municipal

10,121

 

-

 

(326)

 

-

 

9,795

8.3 Interest and Rentals

1,142,444

 

-

 

(155,900)

 

-

 

986,543

8.3.1 Interest

1,120,087

 

-

 

(155,689)

 

-

 

964,398

8.3.2 Rental

22,358

 

-

 

(211)

 

-

 

22,147

8.4 Interest on capital

978,305

 

69,167

 

-

 

(32,543)

 

1,014,929

8.4.1 Dividends (inclunding additional proposed)

640,239

 

-

 

-

 

-

 

640,239

8.4.1 Retained Earnings

338,066

 

69,167

 

-

 

(32,543)

 

374,690

8. Distribution of added value

7,292,156

 

104,499

 

(267,999)

 

-

 

7,128,655

 

 

 

 

 

 

 

 

 

 

                   

 

In the financial statements of the parent company, at December 31, 2012, the effects of the restate had an impact of R$ 515,932 on Investments, set against the year-to-date comprehensive income, in equity.

 

 

( 3 )   SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES

The interim financial statements of the Company and its subsidiaries were prepared based on the same accounting policies as described in Notes 3.1 to 3.14, disclosed in the financial statements for the year ended December 31, 2012, except for Notes 2.5 Basis of Consolidation and 3.8 Employee benefits to those financial statements, which have been changed as required by CPC 23 / IAS 8:

 

3.1 Employee benefits

As mentioned in Note 3.8 to the Financial statements at December 31, 2012, certain subsidiaries have post-employment benefits and pension plans, recognized by the accrual method in accordance with technical pronouncements in force to that date (CPC 33 and IAS 19 – Employee benefits), and are regarded as sponsors of these plans.

On January 1, 2013, the pronouncements mentioned in the previous paragraph were replaced by CPC 33 (R1) and IAS 19 (revised 2011) – Employee benefits, with the following amendments: i) elimination of the “corridor approach”, with immediate recognition of actuarial gains and losses in other comprehensive income; ii) replacement of interest expense and the expected return on plan assets with a “net interest” amount, calculated by applying the discount rate to the net defined benefit asset or liability; and iii) immediate recognition in profit or loss of past service costs.

55


 

 

The effects of adoption of this pronouncement are described in Note 2.9.

 

3.2 Consolidation of jointly-controlled subsidiaries

As mentioned in Note 2.5 to the Financial Statements of December 31, 2012, it was Company policy to consolidate the jointly-controlled entities proportionally. As of January 1, 2013, due to adoption of technical pronouncement CPC 19 (R2) and IFRS 11 – Joint Arrangements, the Company no longer consolidates ENERCAN, BAESA, Chapecoense and EPASA proportionally, and they are now recognized using the equity method of accounting.

The effects of adoption of this pronouncement are described in Note 2.9.

 

( 4 )   DETERMINATION OF FAIR VALUES

A number of the Group’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and / or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.

- Property, plant and equipment and intangible assets

The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The fair value is the estimated amount for which a property could be exchanged on the date of valuation between knowledgeable and willing parties under normal market conditions. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate. The fair values of intangible assets are calculated using quoted prices in an active market. Where there is no active market, the fair value will be what the Company would have paid for the intangible assets, on the acquisition date, in an arm’s length transaction between knowledgeable, willing parties based on the best information available.

- Financial instruments

Financial instruments measured at fair values were valued based on quoted prices in an active market, or, if such prices were not available, assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained from the site of  “BM&FBovespa S.A” and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 32).

Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government regarding the assets of the distribution concessionaires when the concession contract is over. The methodology adopted for marking these assets to market is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, involves assessing the replacement price for the distribution infrastructure, in accordance with criteria established by the regulatory body. This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.

The financial instruments classified as loans and receivables are non-derivative financial assets with fixed or estimated receipts that are not quoted in an active market, measured at cost and amortized using the effective interest method, less any impairment losses. Interest income is recognized by applying the effective interest rate except for short-term credits, when the interest would be immaterial. 

Provisional Measure n.  579 of September 11, 2012, converted into Law 12.783 of January 11, 2013, established that, for concession contracts that expire by 2017, calculation of the amount of compensation due on reversal of the assets will be based on the replacement value method, according to regulatory criteria to be established the granting authority. In the case of concessions terms that expire after 2017, Management believes that, as under Law 12.783, compensation will be based at least on valuation of the assets using the new replacement value model.

56


 

 

Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the regulatory authority and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in conformity with the Tariff Review process.

( 5 )   CASH AND CASH EQUIVALENTS

 

 

Parent company

Consolidated

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Bank balances

2,777

741

36,277

239,212

Short-term financial investments

1,614,980

141,095

5,369,231

2,195,822

Overnight investment (a)

-

-

13,625

18,173

Bank deposit certificates (b)

-

141,095

360,413

228,818

Repurchase agreements with debentures (b)

-

-

2,722

12,850

Investment funds (c)

1,614,980

-

4,992,471

1,935,982

Total

1,617,758

141,835

5,405,508

2,435,034

         

 

a)     Current account balances, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 20% of the variation in the Interbank Deposit Certificate - CDI.

b)    Short-term investments in Bank Deposit Certificates - CDB and secured debentures conducted with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest equivalent, on average, to 101,0% of CDI.

c)     Amounts invested in an Exclusive Fund, involving investments subject to floating rates tied to the CDI in federal government bonds, CDBs, secured debentures of major financial institutions, with daily liquidity, low credit risk and interest equivalent, on average, to 101,0% of CDI.

 

( 6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES

In the consolidated financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at September 30, 2013 and December 31, 2012:

 

57


 

 

Consolidated

 

 

 

Past due

 

Total

 

Amounts

coming due

until 90 days

 

> 90 days

 

September 30, 2013

December 31, 2012 restated

Current

 

 

 

 

 

 

 

 

 

Consumer classes

 

 

 

 

 

 

 

 

 

Residential

293,276

 

182,589

 

36,620

 

512,485

 

640,582

Industrial

132,713

 

39,174

 

25,816

 

197,703

 

225,681

Commercial

129,223

 

31,766

 

13,426

 

174,415

 

216,422

Rural

33,806

 

5,320

 

1,220

 

40,346

 

45,801

Public administration

30,572

 

4,220

 

198

 

34,990

 

45,111

Public lighting

25,765

 

4,495

 

13,343

 

43,603

 

49,753

Public utilities

42,761

 

3,943

 

699

 

47,403

 

49,335

Billed

688,116

 

271,507

 

91,322

 

1,050,945

 

1,272,683

Unbilled

614,238

 

-

 

-

 

614,238

 

597,556

Financing of consumers' debts

69,359

 

9,785

 

52,837

 

131,981

 

137,246

Free energy

4,022

 

-

 

-

 

4,022

 

3,764

CCEE transactions

18,138

 

-

 

-

 

18,138

 

18,954

Concessionaires and licensees

244,113

 

-

 

-

 

244,113

 

264,268

Allowance for doubtful accounts

-

 

-

 

(110,863)

 

(110,863)

 

(112,239)

Other

21,374

 

-

 

-

 

21,374

 

22,794

Total

1,659,360

 

281,292

 

33,296

 

1,973,948

 

2,205,024

 

 

 

 

 

 

 

 

 

 

Non current

 

 

 

 

 

 

 

 

 

Financing of consumers' debts

120,252

 

-

 

-

 

120,252

 

136,368

Allowance for doubtful accounts

(21,636)

 

-

 

-

 

(21,636)

 

(16,240)

CCEE transactions

41,301

 

-

 

-

 

41,301

 

41,301

Concessionaires and licensees

10

 

-

 

-

 

10

 

228

Total

139,927

 

-

 

-

 

139,927

 

161,658

 

 

 

 

 

 

 

 

 

 

                   

 

Allowance for doubtful accounts

Changes in the allowance for doubtful accounts are shown below:

 

 

Consolidated

 

Consumers, concessionaires and licensees

 

Other

Credits

(note 10)

 

Total

At December 31, 2012 restated

(128,478)

 

(22,000)

 

(150,479)

Allowance for doubtful accounts

(88,117)

 

(2,050)

 

(90,167)

Recovery of revenue

24,268

 

1,295

 

25,564

Write-off of accounts receivable and provisioned

59,829

 

2,857

 

62,686

At September 30, 2013

(132,499)

 

(19,897)

 

(152,396)

Current

 

 

 

 

 

Noncurrent

(110,863)

 

(19,622)

 

(130,485)

 

(21,636)

 

(275)

 

(21,911)

  

( 7 )   RECOVERABLE TAXES

58


 

 

 

 

Parent company

Consolidated

 

September 30, 2013

 

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Current

 

 

 

 

 

Prepayments of social contribution - CSLL

678

 

401

1,860

2,690

Prepayments of income tax - IRPJ

2,858

 

1,092

6,119

10,889

IRRF on interest on equity

11,290

 

17,143

11,290

17,654

Income tax and social contribution to be offset

7,040

 

850

38,186

22,891

Withholding tax - IRRF

1,665

 

5,736

93,371

63,512

ICMS to be offset

-

 

-

82,576

84,487

Social Integration Program - PIS

-

 

-

8,638

8,808

Contribution for Social Security financing- COFINS

42

 

42

37,926

36,426

National Social Security Institute - INSS

1

 

1

2,069

3,194

Other

46

 

46

796

435

Total

23,621

 

25,311

282,832

250,987

 

 

 

 

 

 

Noncurrent

 

 

 

 

 

Social contribution to be offset - CSLL

-

 

-

41,881

39,466

Income tax to be offset - IRPJ

-

 

-

2,626

10,707

ICMS to be offset

-

 

-

103,096

126,061

Social Integration Program - PIS

-

 

-

5,399

5,399

Contribution for Social Security financing- COFINS

-

 

-

24,621

24,621

Other

-

 

-

1,698

399

Total

-

 

-

179,321

206,653

 

 

 

 

 

 

             

 

 

( 8 )   DEFERRED TAXES

 

8.1- Breakdown of tax credits and debits:

 

 

 

Parent company

Consolidated

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Social contribution credit/(debit)

 

 

 

 

Tax losses carryforwards

42,883

43,686

47,915

52,897

Tax benefit of merged goodwill

-

-

125,858

137,773

Deductible temporary differences

364

1,779

(191,990)

(189,229)

Subtotal

43,247

45,465

(18,217)

1,441

 

 

 

 

 

Income tax credit / (debit)

 

 

 

 

Tax losses carryforwards

127,675

130,587

140,933

135,747

Tax benefit of merged goodwill

-

-

429,529

468,844

Deductible temporary differences

268

1,359

(535,803)

(562,330)

Subtotal

127,944

131,947

34,660

42,261

 

 

 

 

 

PIS and COFINS credit/(debit)

 

 

 

 

Deductible temporary differences

-

-

24,890

58,353

 

 

 

 

 

Total

171,191

177,411

41,332

102,054

 

 

 

 

 

Total tax credit

171,191

177,411

1,169,907

1,257,787

Total tax debit

-

-

(1,128,575)

(1,155,733)

         

 

The estimate of recovery of the deferred tax credits recorded in noncurrent assets is based on the projections of future profit or loss, approved by the Board of Directors and reviewed by the Audit Committee, a breakdown of which is  provided in the financial statements of December 31, 2012.

 

 

8.2 - Tax benefit of merged goodwill:

59


 

 

Refers to the tax credit calculated on the goodwill derived from the acquisition of subsidiaries, as shown in the following table, which has been incorporated and is recognized in accordance with CVM Instructions nº 319/99 and nº 349/01 and ICPC 09 – Individual, Separate and Consolidated Financial Statements and Application of the Equity Method. The benefit is realized in proportion to amortization of the merged goodwill that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concession, as shown in Note 13.  

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

 

Social contribution

Income tax

Social contribution

Income tax

CPFL Paulista

71,017

197,269

77,253

214,590

CPFL Piratininga

16,526

56,713

17,662

60,609

RGE

32,074

132,457

34,268

141,518

CPFL Santa Cruz

1,982

6,231

2,655

8,349

CPFL Leste Paulista

1,078

3,284

1,493

4,545

CPFL Sul Paulista

1,577

4,927

2,151

6,712

CPFL Jaguari

943

2,874

1,299

3,950

CPFL Mococa

566

1,750

807

2,502

CPFL Geração

-

23,865

-

25,613

CPFL Serviços

97

160

186

455

Total

125,858

429,529

137,773

468,844

 

 

 

 

 

         

 

 

 

8.3 – Accumulated balances on deductible temporary differences:

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

 

Social contribution

Income tax

PIS/COFINS

Social contribution

Income tax

PIS/COFINS

Deductible temporary differences

 

 

 

 

 

 

Reserve for tax, civil and labor

36,718

99,397

-

22,700

63,587

-

Private pension fund

1,950

6,414

-

1,387

4,850

-

Allowance for doubtful accounts

13,472

37,421

-

13,274

36,871

-

Free energy provision

5,265

14,627

-

4,884

13,569

-

Research and Development and Energy Efficiency Programs

12,932

35,918

-

12,570

34,913

-

Reserves related to personnel

1,687

5,354

-

3,151

8,741

-

Depreciation rate difference

7,260

20,165

-

7,599

21,108

-

Recognition of the concession - adjustment of intangible assets (IFRS / CPC)

(1,854)

(5,151)

-

(2,024)

(5,621)

-

Recognition of the concession - financial adjustment (IFRS / CPC)

(32,243)

(89,563)

(9)

(43,062)

(119,617)

-

Reversal of regulatory assets and liabilities (IFRS / CPC)

22,164

61,568

24,021

48,048

133,468

57,475

Actuarial losses (IFRS/CPC)

27,360

76,290

-

25,587

71,365

-

Other adjustments changes in practices (IFRS / CPC)

13,005

35,990

-

12,247

34,020

-

Accelerated depreciation

(7)

(19)

-

(48)

(133)

-

Other

5,944

14,789

878

9,509

20,211

878

Deductible temporary differences - comprehensive income:

 

 

 

 

 

 

Property, plant and equipment - deemed cost adjustments (IFRS/CPC)

(65,906)

(183,073)

-

(69,017)

(189,597)

-

Deductible temporary differences - Business combination - CPFL Renováveis

 

 

-

 

 

 

Deferred taxes - asset:

 

 

 

 

 

 

Fair value of property, plant and equipment (negative value added of assets)

27,417

76,157

-

28,644

79,566

-

Deferred taxes - liability:

 

 

 

 

 

 

Value added derived from determination of deemed cost

(7,337)

(20,380)

-

(7,255)

(20,151)

-

Value added of assets received from the former ERSA

(93,933)

(260,925)

-

(96,452)

(267,924)

-

Intangible asset - exploration right/authorization Jantus, Santa Luzia, Complex Atlântica and BVP

(157,680)

(437,998)

-

(154,669)

(464,004)

-

Other temporary differences

(8,202)

(22,785)

-

(6,302)

(17,552)

-

Total

(191,990)

(535,803)

24,890

(189,229)

(562,330)

58,353

 

 

 

 

 

 

 

             

 

60


 

 

8.4 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and nine months ended September 30, 2013 and 2012:

 

 

Parent company

Consolidated

 

Social contribution

Social contribution

 

2013

2012 restated

2013

2012 restated

 

3rd quarter

Nine months

3rd quarter

Nine months

3rd quarter

Nine months

3rd quarter

Nine months

Income/(loss) before taxes

349,709

651,400

346,097

1,017,935

558,793

1,044,858

545,186

1,556,123

Adjustments to reflect effective rate:

 

 

 

 

 

 

 

 

Equity in subsidiaries

(356,037)

(679,120)

(356,663)

(1,046,796)

(41,083)

(74,736)

(36,272)

(93,312)

Amortization of intangible asset acquired

(7,009)

(21,028)

(7,141)

(21,423)

25,781

77,343

26,648

79,945

Tax incentives - PIIT(*)

-

-

-

-

(2,226)

(5,997)

(3,883)

(6,781)

Effect of presumed profit system

-

-

-

-

(11,549)

(41,100)

(43,811)

(108,185)

Adjustment of excess and surplus revenue of reactive

-

-

-

-

21,600

50,934

8,744

17,376

Interest on shareholders’ equity

-

72,450

-

107,366

-

-

-

-

Other permanent additions, net

2,228

4,543

1,678

4,164

11,122

21,656

(10,710)

39,193

Calculation base

(11,109)

28,245

(16,029)

61,245

562,438

1,072,958

485,902

1,484,359

Statutory rate

9%

9%

9%

9%

9%

9%

9%

9%

Tax credit/(debit) result

1,000

(2,542)

1,443

(5,512)

(50,619)

(96,566)

(43,731)

(133,592)

Tax credit recorded/(not recorded)

48

0

(396)

(396)

(5,036)

(16,512)

(7,647)

(12,316)

Total

1,048

(2,542)

1,046

(5,908)

(55,656)

(113,079)

(51,377)

(145,908)

 

 

 

 

 

 

 

 

 

Current

666

(1,914)

925

(3,932)

(39,113)

(107,766)

(59,391)

(165,429)

Deferred

383

(628)

121

(1,976)

(16,543)

(5,313)

8,013

19,520

 

 

 

Parent company

Consolidated

 

Income tax

Income tax

 

2013

2012 restated

2013

2012 restated

 

3rd quarter

Nine months

3rd quarter

Nine months

3rd quarter

Nine months

3rd quarter

Nine months

Income/(loss) before taxes

349,709

651,400

346,097

1,017,935

558,793

1,044,858

545,186

1,556,123

Adjustments to reflect effective rate:

 

 

 

 

 

 

 

 

Equity in subsidiaries

(356,037)

(679,120)

(356,663)

(1,046,796)

(41,083)

(74,736)

(36,272)

(93,312)

Amortization of intangible asset acquired

-

-

-

-

32,171

98,371

34,113

102,339

Tax incentives - PIIT(*)

-

-

-

-

(2,226)

(5,997)

(3,883)

(6,781)

Effect of presumed profit system

-

-

-

-

(20,014)

(63,475)

(44,765)

(127,241)

Adjustment of excess and surplus revenue of reactive

-

-

-

-

21,600

50,934

8,744

17,376

Interest on shareholders’ equity

-

72,450

-

107,366

-

-

-

-

Other permanent additions, net

2,152

4,748

1,834

4,760

(7,893)

(10,879)

(36,424)

(1,808)

Calculation base

(4,176)

49,478

(8,732)

83,264

541,348

1,039,076

466,696

1,446,696

Statutory rate

25%

25%

25%

25%

25%

25%

25%

25%

Tax credit/(debit) result

1,044

(12,370)

2,183

(20,816)

(135,337)

(259,770)

(116,674)

(361,674)

Tax credit recorded/(not recorded)

11

-

(532)

(532)

(12,857)

(45,830)

(20,679)

(33,614)

Total

1,055

(12,370)

1,651

(21,348)

(148,192)

(305,600)

(137,351)

(395,286)

 

 

 

 

 

 

 

 

 

Current

2,858

(6,777)

1,252

(14,882)

(97,595)

(280,306)

(156,041)

(443,330)

Deferred

(1,803)

(5,593)

399

(6,466)

(50,597)

(25,294)

18,689

48,042

                 

 (*)Technical Innovation Incentive Program

( 9 ) FINANCIAL ASSET OF CONCESSION

 

 

Consolidated

At December 31, 2012 restated

2,377,240

Current

34,444

Noncurrent

2,342,796

 

 

Additions

429,976

Change in the expectation of cash flow

(113,021)

Receipt

(34,444)

Disposal

(5,140)

Spin-off generation activity on the distribuition

(12,862)

 

 

At September 30, 2013

2,641,748

Noncurrent

2,641,748

 

The balance refers to the fair value of the financial asset in relation to the right established in the concession agreements of the energy distributors to receive payment on the moment of reversal of the assets to the granting authority at the end of the concession.

For the energy distributors, in accordance with the current tariff model, remuneration for this asset is recognized in profit or loss on billing to the consumers and realized on receipt of the electric energy bills. Additionally, the difference to adjust the balance to the anticipated cash flow receipts, in accordance with the new replacement amount (“VNR”) is recorded against the financial income account in profit or loss for the year.

61


 

 

For the energy transmission, remuneration for this asset is recognized in accordance with the internal rate of return, which takes into account the investment made and the allowed annual income to be received during the remaining term of the concession.

The adjustment in the estimated cash flow includes an expense of R$ 113,115 in relation to the concession expense of the distribution subsidiaries, set against financial expense; and R$ 94 in relation to the concession revenue of the subsidiary CPFL Transmissão, set against other operating income.

The amount of R$ 36,917 (originally R$ 34,444 established in current assets, updated until the receiving) was received in the 3rd quarter, represented by the residual balance of the assets of the concession infrastructure, at replacement values on the transaction date, in relation to compensation for the concession for the Rio do Peixe II Plant, previously held by the subsidiary CPFL Leste Paulista.

 

( 10 )  OTHER CREDITS

 

 

 

Consolidated

 

 

Current

Noncurrent

 

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Advances - Fundação CESP

 

7,897

7,784

-

-

Advances to suppliers

 

19,942

17,917

-

-

Pledges, funds and tied deposits

 

2,922

53,566

170,306

191,931

Fund tied to foreign currency loans

 

-

-

35,557

34,287

Orders in progress

 

263,897

221,883

-

-

Outside services

 

8,345

8,214

-

-

Advance to energy purchase agreements

 

28,600

47,832

31,738

40,254

Collection agreements

 

54,853

65,214

-

-

Prepaid expenses

 

40,295

9,258

1,747

3,132

Receivables from Resources provided by the Energy Development Account - CDE

247,951

24,972

-

-

Receivables - Business Combination

 

-

-

13,950

13,950

Advances to employees

 

19,577

6,806

-

-

Allowance for doubtful accounts

 

(19,622)

(20,603)

(275)

(1,397)

Other

 

76,886

68,040

60,536

61,657

Total

 

751,542

510,880

313,559

343,814

           

 

Receivables from Resources provided by the Energy Development Account - CDE – refer to: (i) low income subsidies totaling R$ 11,628; (ii) other tariff discounts granted to consumers amounting to R$ 5,280; and (iii) increases related to System Service Charge (“ESS”) – energy security, hydrological risk, involuntary exposure and CVA for System Service Charge ESS and energy, amounting to R$ 231,043. 

 

 

 

62


 

 

 

( 11 )    INVESTMENTS 

 

 

Parent company

Consolidated

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Permanent equity interests - equity method

 

 

 

 

By equity method of the subsidiary

5,110,702

4,867,886

1,038,829

1,006,771

Value-added of assets, net

1,016,308

1,114,676

14,426

15,355

Goodwill

6,054

6,054

-

-

Total

6,133,064

5,988,616

1,053,255

1,022,126

 

 

 

 

 

         

 

11.1 - Permanent Equity Interests – equity method:

The main information on the investments in direct permanent equity interests is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Investment

Number of shares (thousand)

Total assets

Capital

Shareholders' Equity

Profit or loss for the period

Shareholders Equity Interest

Equity in Subsidiaries

CPFL Paulista

177,909

7,619,958

209,854

1,076,146

468,681

1,076,146

418,421

468,681

391,860

CPFL Piratininga

53,031,259

2,601,261

99,900

345,655

43,186

345,655

215,944

43,186

133,545

CPFL Santa Cruz

371,772

370,314

63,858

96,627

(3,881)

96,627

107,664

(3,881)

27,079

CPFL Leste Paulista

895,733

160,698

24,145

54,448

533

54,448

67,149

533

9,471

CPFL Sul Paulista

463,482

197,175

21,041

47,901

3,101

47,901

68,867

3,101

12,525

CPFL Jaguari

212,126

152,691

16,294

30,800

913

30,800

43,952

913

8,069

CPFL Mococa

121,761

113,635

14,797

29,118

10,383

29,118

38,345

10,383

4,268

RGE

807,168

3,656,851

919,464

1,222,200

86,787

1,222,200

1,289,756

86,786

222,280

CPFL Geração

205,487,716

5,659,765

1,039,619

2,021,858

139,040

2,021,858

2,534,388

139,040

236,932

CPFL Jaguari Geração

40,108

48,998

40,108

44,265

4,871

44,265

48,102

4,871

6,675

CPFL Brasil

2,999

432,504

2,999

18,631

19,798

18,631

(81,923)

19,798

71,673

CPFL Planalto

630

4,588

630

(655)

(1,242)

(655)

587

(1,242)

8,091

CPFL Serviços

66,620

138,084

66,620

71,382

1,222

71,382

73,056

1,222

7,743

CPFL Atende (**)

1

20,164

13,991

13,164

43

13,164

15,187

43

1,939

Chumpitaz

2,059

17,165

2,059

3,851

3,648

3,851

4,646

3,648

4,744

CPFL Total

19,005

36,041

19,005

19,426

1,688

19,426

21,555

1,688

2,305

CPFL Jaguariuna

189,620

2,775

2,926

1,853

(334)

1,853

2,187

(334)

(65)

CPFL Telecom

19,900

10,329

20

(1,181)

(1,184)

(1,181)

2

(1,184)

-

CPFL Centrais Geradoras

10

17,930

14,976

15,213

238

15,213

-

238

-

Subtotal - By shareholders' equity of the subsidiary

 

 

 

 

5,110,702

4,867,886

777,491

1,149,135

Amortization of added value on assets

 

 

 

 

-

-

(98,371)

(102,340)

Total

 

 

 

 

 

5,110,702

4,867,886

679,120

1,046,796

                   

(*) Number of quotas

 

Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. Amortization of the fair value adjustments (added value) of net assets of R$ 98,371 (R$ 102,340 in the nine months of 2012) is classified in the parent company’s income statement under “income from equity in subsidiaries”, in accordance with ICPC 09.

 

 

63


 

 

The changes in investments in subsidiaries in the parent company in the period are shown below:

 

 

 

 

 

 

 

 

 

 

 

Investment

 

Investment as of December 31, 2012 restated

Capital increase /payment of capital

Equity in subsidiary (profit or loss)

Equity in subsidiary (Other comprehensive income)

Changes in Shareholders’ Equity

Dividend and Interest on shareholders’ equity receivable

Corporate restructuring

Investment as of September 30, 2013

CPFL Paulista

 

418,421

-

468,681

348,682

-

(159,638)

-

1,076,146

CPFL Piratininga

 

215,944

-

43,186

121,518

-

(34,993)

-

345,655

CPFL Santa Cruz

 

107,664

-

(3,881)

-

-

(7,156)

-

96,627

CPFL Leste Paulista

 

67,149

-

533

-

-

(11,263)

(1,971)

54,448

CPFL Sul Paulista

 

68,867

-

3,101

-

-

(16,978)

(7,090)

47,901

CPFL Jaguari

 

43,952

-

913

-

-

(12,145)

(1,920)

30,800

CPFL Mococa

 

38,345

-

10,383

-

-

(17,167)

(2,443)

29,118

RGE

 

1,289,756

-

86,786

26,298

-

(180,641)

-

1,222,200

CPFL Geração

 

2,534,388

-

139,040

6,429

60,089

(527,788)

(190,300)

2,021,858

CPFL Jaguari Geração

 

48,102

-

4,871

-

-

(8,709)

-

44,265

CPFL Brasil

 

(81,923)

-

 

19,798

-

-

(109,544)

190,300

18,631

CPFL Planalto

 

587

-

(1,242)

-

-

-

-

(655)

CPFL Serviços

 

73,056

-

1,222

-

-

(2,896)

-

71,382

CPFL Atende

 

15,187

-

43

-

-

(2,066)

-

13,164

Nect

 

4,646

-

3,648

-

-

(4,443)

-

3,851

CPFL Total

 

21,555

-

1,688

-

-

(3,816)

-

19,426

CPFL Jaguariuna

 

2,187

-

(334)

-

-

-

-

1,853

CPFL Telecom

 

2

-

(1,184)

-

-

-

-

(1,181)

CPFL Centrais Geradoras

 

-

1,553

238

-

-

-

13,424

15,213

 

 

4,867,886

1,553

777,491

502,927

60,089

(1,099,243)

-

5,110,702

                   

 

 

In the financial statements, the investment balances correspond to the interest in the entities accounted for by the equity method in the subsidiary CPFL Geração:

 

 

 

 

 

 

 

September 30,
2013

December 31,
2012 restated

September 30,
2013

September 30,
2012 restated

CPFL Geração's investment

Shareholders equity interest

Equity in subsidiaries

 

 

 

 

 

Baesa

151,749

148,606

3,142

(8,825)

Enercan

396,283

393,738

46,153

49,876

Foz do Chapecó

410,326

370,627

39,699

36,434

EPASA

80,471

93,801

(13,329)

16,798

Amortization of value-added of assets

-

-

(929)

(971)

 

1,038,829

1,006,771

74,736

93,311

         

 

11.2 – Corporate restructuring CPFL Brasil and CPFL Geração

In order to simplify the corporate structure and centralize the energy generation operations on the subsidiary CPFL Geração, the restructuring in March 2013 involved a partial spin-off from the subsidiary CPFL Brasil to the subsidiary CPFL Geração of the assets and liabilities related to the investment held by CPFL Brasil in the indirect subsidiary CPFL Renováveis. Consequently, as from January 1, 2013, the date base of the spin-off, the subsidiary CPFL Geração holds the entire equity interest insubsidiary CPFL Renováveis CPFL Energia holds indirectly.

 

The net assets spun-off from the subsidiary CPFL Brasil, as of December 31, 2012, were R$ 1, comprised of (i) cash and cash equivalents of R$ 19; (ii) investment in CPFL Renováveis of R$ 905,281, (iii) acquisition goodwill of R$ 190,300; and (iv) debt of R$ 1,095,599 net of issuance costs. For the subsidiary CPFL Brasil, the spin-off represented a capital decrease of R$ 1, re-established simultaneously by the Company by a capital contribution of the same amount.

 

The goodwill of R$ 190,300 was recognized in the subsidiary CPFL Brasil at the time of the CPFL Renováveis business combination in 2011, as the subsidiary does not have control of its operations, and is therefore regarded as an associate. This transaction was accounted for at the time in the Company’s equity as a transaction between partners in the Company to have control. Since the  subsidiary CPFL Geração obtained control over CPFL Renováveis with the corporate restructuring in March 2013, the subsidiary CPFL Geração recognized the transaction in the same way as the Company, i.e., the amount of R$ 190,300 was recognized in the shareholders equity of that subsidiary.

 

64


 

 

 

In relation to the spun-off debt, corresponding to the issue of debentures, the subsidiary CPFL Geração issued new debentures to replace those issued by CPFL Brasil, with the same cost, amortization term and interest rate characteristics.

 

11.3 – Corporate restructuring CPFL Centrais Geradoras, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa

The corporate restructuring put into effect on July 31, 2013, to comply de Decree 7,805/12 and Law 12,783/13 in relation to deverticalization, resulted in the spin-off of the generation assets of the distributors CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, which held the Rio do Peixe I, Rio do Peixe II,  Santa Alice, Macaco Branco, Lavrinha, São José, Turvinho,  Pinheirinho and São Sebastião plants. These assets were transferred to CPFL Centrais Geradoras and the Company now holds 100% of the capital of the indirect subsidiary CPFL Centrais Geradoras.

The net equity of the distribution subsidiaries spun-off, as of July 31, 2013, is R$13,424, as follows:

 

 

 

 

 

 

 

 

 

CPFL Leste Paulista

CPFL Sul Paulista

CPFL Jaguari

 

CPFL Mococa

 

Net assets

Asset

 

 

 

 

 

 

 

Cash and cash equivalents

638

672

673

 

245

 

2,227

Financial asset of concession

1,507

7,665

1,366

 

2,324

 

12,861

Intangible assets

91

203

113

 

146

 

553

Other assets

3

2

1

 

2

 

8

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Accrued liabilities

32

18

7

 

14

 

72

Deferred taxes debits

229

1,428

223

 

255

 

2,134

Profit sharing

7

7

2

 

4

 

20

 

 

 

 

 

 

 

 

Net assets

1,971

7,090

1,920

 

2,443

 

13,424

 

The total amount of R$13,415 (financial and intangible assets) was capitalized in full as a fixed asset of CPFL Centrais Geradoras.

11.4 – Share offer CPFL Renováveis

The first public offer of 28 million common shares, second offer of 43.9 million common shares and complementary offer of 1.2 million common shares of the subsidiary CPFL Renováveis (primaries), all registered, with no par value and free from all liens and encumbrances was concluded on August 19, 2013. A total of 73.1 million shares were distributed, at R$12.51 each, amounting to R$ 914,686. The operation raised a gross amount of (i) R$ 364,687 for the first and complementary offers, with the issuance of 28 and 1.2 million common shares, respectively, allocated to the capital account up to the amount of the price per share corresponding to the net equity divided by the total number of shares in the data base of March 31, 2013, latest date of the accounting information before the IPO and the outstanding amount of net funds was allocated to the capital reserve account; and (ii) R$ 549,999 for the second offer. Fund raising cost incurred in this transaction amounted to R$ 34,859.

65


 

 

As a result of the above-mentioned transaction, the interest of subsidiary CPFL Geração in CPFL Renováveis was reduced from 63% to 58.84% and a net impact of R$ 60,089 was recorded in the interest in subsidiaries as transactions between shareholders, in accordance with ICPC 09 and IAS 27, and recorded directly in Equity capital reserve account.

 

11.5 – Added value of assets (net) and goodwill

Net adjustment to fair value (added value) of assets refers mainly to the right to the concession, acquired through business combinations. The goodwill relates mainly to the acquisition of investments, based on projections of future income.

In the consolidated financial statements these amounts are classified under Intangible Assets (Note 13).

 

11.6 – Dividends and Interest on shareholders’ equity receivable

 

 

 

 

 

 

 

 

 

Parent company

 

Dividends

Interest on shareholders´ equity

Total

Investment

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

CPFL Paulista

389,872

254,294

34,879

12,683

424,751

266,978

CPFL Piratininga

117,816

88,211

11,267

5,879

129,083

94,090

CPFL Santa Cruz

19,764

14,481

3,916

2,043

23,681

16,524

CPFL Leste Paulista

10,323

-

940

-

11,263

-

CPFL Sul Paulista

21,095

5,153

2,165

1,130

23,260

6,282

CPFL Jaguari

11,422

-

723

-

12,145

-

CPFL Mococa

15,919

-

1,166

-

17,085

-

RGE

-

-

25,039

-

25,039

-

CPFL Jaguari Geração

4,709

-

-

-

4,709

-

CPFL Planalto

5,101

5,101

-

-

5,101

5,101

CPFL Serviços

9,080

7,139

1,601

646

10,681

7,785

CPFL Atende

1,389

1,102

624

357

2,013

1,459

Nect Serviços

7,696

3,253

-

-

7,696

3,253

CPFL Total

792

-

404

-

1,196

-

 

614,977

378,735

82,725

22,738

697,702

401,473

 

 

 

 

 

 

 

             

 

11.7 – Business combinations 2013

Rosa dos Ventos Geração e Comercialização de Energia S.A. - RDV (it is expected that the transaction will be concluded by the end of December 2013)

 

June 18, 2013, the subsidiary CPFL Renováveis signed a contract for acquisition of 100% of the assets of the Canoa Quebrada windfarms, with installed capacity of 10.5 MW, and
Lagoa do Mato, with installed capacity of 3.2 MW, located on the coast of the State of Ceará. Both are operating commercially, and there is a contract with Eletrobrás, through PROINFA (Incentive Program for Alternative Sources of Electric Energy) for all the energy generated by these farms (physical information and energetic capacity measures not reviewed by the independent auditors).

 

The total purchase price is R$ 99,700, which includes: (i) the amount of R$ 62,000 to be paid to the seller; and (ii) assumption of Rosa dos Ventos’ debt of R$ 37,700. These amounts may be adjusted by the closing date of the acquisition, in accordance with the share purchase agreement. Acquisition of the control and payment of the purchase price are subject to compliance with the conditions established in the share purchase agreement and obtaining the pertinent authorizations.

 

 

66


 

( 12 )  PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Land

 

Reservoirs, dams and water mains

Buildings, construction and improvements

Machinery and equipment

Vehicles

 

Furniture and fittings

In progress

 

Total

At December 31, 2012 restated

110,609

 

1,116,551

1,312,422

3,908,751

5,370

 

15,986

634,372

 

7,104,060

Historic cost

117,394

 

1,459,396

1,677,795

5,044,085

10,772

 

23,956

634,372

 

8,967,769

Accumulated depreciation

(6,786)

 

(342,845)

(365,372)

(1,135,334)

(5,402)

 

(7,969)

-

 

(1,863,708)

 

 

 

 

 

 

 

 

 

 

 

 

Additions

-

 

607

2,259

1,017

-

 

4

763,620

 

767,506

Disposals

-

 

-

-

(1,071)

(459)

 

-

-

 

(1,531)

Transfers

4,652

 

(61,340)

168,479

220,962

18,631

 

121

(351,505)

 

-

Reclassification and transfers - other assets - cost

-

 

6,248

(149,260)

143,643

2

 

-

8,587

 

9,220

Depreciation

(2,987)

 

(34,299)

(42,077)

(166,106)

(1,405)

 

(1,710)

-

 

(248,584)

Disposal of depreciation

-

 

-

-

103

300

 

-

-

 

403

Reclassification and transfers - other assets - depreciation

-

 

(509)

18,488

(16,239)

17

 

371

-

 

2,126

Spin-off generation activity on the distribuition - cost

3,953

 

5,420

3,070

7,443

83

 

(3)

-

 

19,966

Spin-off generation activity on the distribuition - depreciation

-

 

(1,680)

(2,225)

(2,595)

(38)

 

(3)

-

 

(6,541)

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2013

116,227

 

1,030,997

1,311,157

4,095,907

22,499

 

14,766

1,055,074

 

7,646,624

Historic cost

125,999

 

1,410,330

1,702,344

5,416,078

29,027

 

24,072

1,055,073

 

9,762,922

Accumulated depreciation

(9,772)

 

(379,333)

(391,189)

(1,320,171)

(6,527)

 

(9,305)

-

 

(2,116,297)

 

 

 

 

 

 

 

 

 

 

 

 

 

3.86%

 

3.22%

2.82%

4.45%

14.72%

 

9.28%

 

 

 

                       


In accordance with CPC 20 and
IAS 23, the interest on the loans and financing taken out by the subsidiaries is capitalized to qualifying property, plant and equipment assets. For further details on amounts capitalized and interest rates see Note 28

In the first quarter of 2013, the subsidiary CPFL Renováveis completed the review of the property, plant and equipment control of the subsidiary BVP, and, as a result of this process, transferred the intangible assets and reclassified buildings and improvements to machinery and equipment, both stated in the line “transfers”. The reclassification had no effect on the depreciation expense, as the useful lives of the assets were adequate.

 

In the consolidated the depreciation amounts are recorded on income and loss at “Depreciation and amortization” (Note 27)

 

67


 

 

 

( 13 )  INTANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Concession rights

 

 

 

Goodwill

 

Acquired in business combinations

Distribution infrastructure - operational

Distribution infrastructure - in progress

Public utility

 

Other intangible assets

Total

At December 31, 2012 restated

6,115

 

4,611,347

3,816,428

633,313

33,001

 

80,108

9,180,312

Historical cost

6,152

 

6,815,774

9,183,730

633,313

38,679

 

156,661

16,834,309

Accumulated Amortization

(37)

 

(2,204,427)

(5,367,301)

-

(5,678)

 

(76,553)

(7,653,996)

 

 

 

 

 

 

 

 

 

 

Additions

-

 

-

-

633,673

-

 

5,448

639,121

Amortization

-

 

(222,947)

(307,891)

-

(1,065)

 

(10,396)

(542,298)

Transfer - intangible assets

-

 

-

389,084

(389,084)

-

 

-

-

Transfer - financial asset

-

 

-

(114,792)

(315,184)

-

 

-

(429,976)

Transfer - other assets

-

 

-

(14,390)

-

-

 

(11,989)

(26,379)

Spin-off generation activity on the distribuition

-

 

-

(553)

-

-

 

-

(553)

 

 

 

 

 

 

 

 

 

 

At September 30, 2013

6,115

 

4,388,400

3,767,887

562,717

31,937

 

63,171

8,820,227

Historic cost

6,152

 

6,813,752

9,267,079

562,717

35,840

 

154,238

16,839,778

Accumulated depreciation

(37)

 

(2,425,352)

(5,499,193)

-

(3,903)

 

(91,067)

(8,019,551)

                   

 

In the consolidated statements, amortization is recorded in profit or loss, under the following headings: (i) “depreciation and amortization” for amortization of the intangible assets related to Distribution Infrastructure, Use of Public Utilities and Other Intangible Assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through a business combination (Note 27).

 

In accordance with CPC 20 and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to qualifying intangible assets For further details on amounts capitalized and interest rates see Note 28.

 

68


 

 

13.1 Intangible assets acquired in business combinations

 

The following table shows the breakdown of the intangible asset of exploitation rights of the concession acquired in business combinations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

September 30, 2013

 

December 31, 2012 restated

 

Annual amortization rate

 

Historic cost

 

Accumulated amortization

Net value

 

Net value

 

2013

 

December 31, 2012 restated

Intangible asset - acquired in business combinations

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired, not merged

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

304,861

 

(152,336)

152,526

 

166,305

 

6.03%

 

6.05%

CPFL Piratininga

39,065

 

(18,399)

20,666

 

22,086

 

4.85%

 

5.58%

RGE

3,150

 

(1,161)

1,989

 

2,128

 

5.86%

 

6.90%

CPFL Geração

54,555

 

(25,729)

28,826

 

30,793

 

4.83%

 

5.28%

CPFL Santa Cruz

9

 

(6)

3

 

5

 

16.40%

 

16.25%

CPFL Leste Paulista

3,333

 

(2,096)

1,237

 

1,673

 

17.45%

 

16.16%

CPFL Sul Paulista

7,288

 

(4,546)

2,742

 

3,668

 

16.94%

 

17.90%

CPFL Jaguari

5,213

 

(3,288)

1,925

 

2,570

 

16.49%

 

14.40%

CPFL Mococa

9,110

 

(6,040)

3,069

 

4,365

 

18.96%

 

18.29%

CPFL Jaguari Geração

7,896

 

(2,141)

5,755

 

6,174

 

7.07%

 

7.64%

 

434,480

 

(215,741)

218,739

 

239,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

3,137,277

 

(252,575)

2,884,702

 

2,981,123

 

4.11%

 

3.42%

Outros

14,478

 

(13,215)

1,263

 

1,805

 

4.99%

 

4.99%

 

3,151,755

 

(265,790)

2,885,965

 

2,982,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

3,586,235

 

(481,531)

3,104,704

 

3,222,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired and merged – Deductible

 

 

 

 

 

 

 

 

 

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

RGE

1,120,266

 

(793,735)

326,531

 

342,449

 

1.89%

 

1.74%

CPFL Geração

426,450

 

(266,853)

159,596

 

171,292

 

3.66%

 

4.00%

Subtotal

1,546,716

 

(1,060,588)

486,127

 

513,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset acquired and merged – Reassessed

 

 

 

 

 

 

 

 

 

 

Parent company

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

1,074,026

 

(579,603)

494,423

 

537,838

 

5.39%

 

5.48%

CPFL Piratininga

115,762

 

(54,522)

61,239

 

65,448

 

4.85%

 

5.58%

RGE

310,128

 

(121,043)

189,084

 

202,237

 

5.65%

 

6.03%

CPFL Santa Cruz

61,685

 

(47,880)

13,805

 

18,498

 

10.14%

 

10.05%

CPFL Leste Paulista

27,034

 

(19,440)

7,593

 

10,528

 

14.47%

 

13.91%

CPFL Sul Paulista

38,168

 

(27,168)

11,000

 

15,015

 

14.02%

 

14.52%

CPFL Mococa

15,124

 

(11,172)

3,952

 

5,636

 

14.85%

 

14.56%

CPFL Jaguari

23,600

 

(16,944)

6,655

 

9,182

 

14.28%

 

13.44%

CPFL Jaguari Geração

15,275

 

(5,459)

9,816

 

10,530

 

6.23%

 

6.73%

Outros

-

 

-

-

 

-

 

 

 

 

Subtotal

1,680,801

 

(883,232)

797,569

 

874,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

6,813,752

 

(2,425,352)

4,388,400

 

4,611,347

 

 

 

 

                         

 

For the balances relating to the subsidiary CPFL Renováveis, amortization is recorded for the remaining terms of the respective exploration authorizations, using the straight line method. For the other balances, the amortization rates for intangible assets acquired through business combinations are based on the projected income curves of the concessionaires for the remainder of the concession term, and these projections are reviewed annually.

 

69


 

( 14 )  SUPPLIERS 

 

 

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

Current

 

 

System Service Charges

44,659

138,973

Energy purchased

1,127,607

971,977

Electricity Network Usage Charges

88,322

166,565

Materials and Services

221,953

326,544

Free Energy

89,985

85,078

Total

1,572,526

1,689,137

 

 

 

Non current

 

 

Materials and Services

-

4,467

     

 

( 15 )  ACCRUED INTEREST ON LOANS AND FINANCING AND LOANS AND FINANCING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

September 30, 2013

 

December 31, 2012 restated

 

 

Interest - Current and Noncurrent

Principal

Total

 

Interest - Current and Noncurrent

Principal

Total

 

 

 

Current

 

Noncurrent

 

 

 

 

Current

 

Noncurrent

 

 

Measured at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brazilian currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES - Power increases

 

8

2,047

 

-

 

2,055

 

16

3,601

 

1,217

 

4,834

BNDES/BNB - Investment

 

19,571

1,036,912

 

3,842,012

 

4,898,495

 

22,923

637,305

 

3,809,188

 

4,469,416

BNDES - Property income

 

33

1,562

 

6,035

 

7,630

 

65

2,036

 

7,476

 

9,578

BNDES - Working capital

 

-

(0)

 

-

 

(0)

 

143

36,928

 

-

 

37,071

Financial Institutions

 

134,195

590,933

 

1,532,732

 

2,257,860

 

153,720

725,379

 

1,406,468

 

2,285,567

Other

 

665

11,375

 

20,279

 

32,319

 

784

11,616

 

23,638

 

36,039

Subtotal

 

154,472

1,642,829

 

5,401,058

 

7,198,359

 

177,652

1,416,864

 

5,247,988

 

6,842,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Institutions

 

1,042

2,397

 

47,868

 

51,306

 

452

2,170

 

44,423

 

47,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at Cost

 

155,514

1,645,226

 

5,448,926

 

7,249,665

 

178,104

1,419,034

 

5,292,411

 

6,889,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Institutions

 

10,218

275,087

 

1,897,555

 

2,182,861

 

22,460

-

 

2,365,786

 

2,388,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total at fair value

 

10,218

275,087

 

1,897,555

 

2,182,861

 

22,460

-

 

2,365,786

 

2,388,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

165,732

1,920,313

 

7,346,481

 

9,432,526

 

200,564

1,419,034

 

7,658,196

 

9,277,794

                             

70


 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

Measured at amortized cost

 

June 30. 2013

December 31. 2012 restated

Annual interest

 

Amortization

 

Collateral

Brazilian currency

 

 

 

 

 

 

 

 

BNDES - Power increases

 

 

 

 

 

 

 

 

CPFL Renováveis

 

 

 

 

 

 

 

 

CPFL Renováveis

 

2,053

4,834

TJLP + 3,1% a 4,3%

 

72 to 75 monthly installments from September 2007 to July 2008

 

CPFL Energia guarantee and promissory note

 

 

 

 

 

 

 

 

 

BNDES/BNB/FINEP/NIB - Investment

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

FINEM III

 

6,720

26,885

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee. receivables and promissory note

FINEM IV

 

80,111

128,200

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

145,453

170,651

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

64,623

71,522

Fixed rate 5.5% to 8.0%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM VI

 

281,950

149,873

TJLP + 2.06%

a 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

209,629

190,349

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINAME

 

52,812

59,149

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

FINEM II

 

3,992

15,971

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee. receivables and promissory note

FINEM III

 

33,392

53,434

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

71,093

55,166

TJLP + 2.06% to 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM V

 

51,450

29,591

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM IV

 

78,311

91,622

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM IV

 

31,791

35,125

Fixed rate 5.5% to 8%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINAME

 

25,043

28,048

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

RGE

 

 

 

 

 

 

 

 

FINEM IV

 

50,994

81,606

TJLP + 3.28 to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

87,755

102,980

TJLP + 2.12 to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

21,236

23,385

Fixed rate 5.5%

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

157,286

85,257

TJLP + 2.06 to 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

74,472

51,671

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINAME

 

12,566

14,074

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

FINAME

 

360

404

Fixed rate 10.0%

 

90 monthly installments from May 2012

 

Equipment fiduciary alienation

CPFLSanta Cruz

 

 

 

 

 

 

 

 

FINAME e CCB

 

3,716

5,527

TJLP + 2.00% to 2.90%

 

59 monthly installments from December 2010

 

CPFL Energia guarantee and receivables

FINEM I

 

12,466

18,374

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

5,143

4,330

TJLP + 1.66% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Leste Paulista

 

 

 

 

 

 

 

 

CCB

 

3,038

4,090

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

FINEM I

 

6,179

8,881

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

1,685

1,685

TJLP + 2.06% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Sul Paulista

 

 

 

 

 

 

 

 

CCB

 

3,290

4,430

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

FINEM I

 

7,720

11,071

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

1,366

1,242

TJLP + 2.06% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Jaguari

 

 

 

 

 

 

 

 

CCB

 

1,819

2,639

TJLP + 2.9%

 

54 monthly installments from December 2010

 

CPFL Energia guarantee and receivables

CCB

 

2,137

2,138

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB

 

586

531

Basket of currencies + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CPFL Mococa

 

 

 

 

 

 

 

 

CCB

 

2,127

3,040

TJLP + 2.9%

 

54 monthly installments from January 2011

 

CPFL Energia guarantee and receivables

CCB

 

2,749

2,750

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB

 

754

683

Basket of currencies + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CPFL Serviços

 

 

 

 

 

 

 

 

FINAME

 

13,365

3,478

Fixed rate 2.5% to 10.0%

 

127 monthly installments from November 2012

 

CPFL Energia guarantee and equipment fiduciary alienation

FINAME

 

91

101

TJLP + 4.2%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and equipment fiduciary alienation

CERAN

 

 

 

 

 

 

 

 

CERAN

 

421,568

458,569

TJLP + 3.69% to 5%

 

168 monthly installments from December 2005

 

Pledge of shares. credit and concession rights and revenue and CPFL Energia guarantee

CERAN

 

54,627

54,067

Basket of currencies + 5% (1)

 

168 monthly installments from February 2006

 

Pledge of shares. credit and concession rights and revenue and CPFL Energia guarantee

CPFL Renováveis

 

 

 

 

 

 

 

 

FINEM I

 

360,713

384,629

TJLP + 1.95%

 

168 monthly installments from october 2009 to July 2011

 

PCH Holding joint debtor letters of guarantee

FINEM II

 

32,841

35,395

TJLP + 1.90%.

 

144 monthly installments from June 2011

 

CPFL Energia guarantee. fiduciary alienation of assets and joint fiduciary assignment of credit rights

FINEM III

 

615,019

616,796

TJLP + 1.72%

 

192 monthly installments from May 2013

 

CPFL Energia guarantee. plegde of shares. fiduciary alienation of assets and joint fiduciary assignment of credit rights

FINEM V

 

115,934

124,508

TJLP + 2.8% to 3.4%

 

143 monthly installments from December 2011

 

PCH Holding 2 and CPFL Renewable debtor solidarity.

FINEM VI

 

77,326

71,741

TJLP + 2.05%

 

173 a 192 monthly installments from october 2013 e April 2015

 

CPFL Renováveis pledge of shares. pledge of receivables

FINEM VII

 

198,681

213,404

TJLP + 1.92 %

 

156 monthly installments from october 2010 a September 2023

 

Pledge of shares. fiduciary alienation and equipment fiduciary alienation

FINEM VIII

 

41,084

39,024

TJLP + 2.02%

 

192 monthly installments from January 2014

 

Pledge of CPFL Renováveis shares. pledge of shares and Reserve Account of SPE and assignment of Receivables

FINEM IX

 

48,839

54,413

TJLP + 2.15%

 

120 monthly installments from May 2010

 

Pledge of shares. fiduciary alienation and equipment fiduciary alienation

FINEM X

 

1,202

1,428

TJLP + 0%

 

84 monthly installments from october 2010

 

Pledge of shares. fiduciary alienation and equipment fiduciary alienation

FINEM XI

 

140,940

149,558

TJLP + 1.87% to 1.9%

 

108 to 168 monthly installments from January 2012 to January 2013.

 

CPFL Energia guarantee. fiduciary alienation of assets and joint fiduciary assignment of credit rights

FINAME I

 

197,103

217,318

Fixed rate 5.5%

 

102 to 108 monthly installments from January 2012 to August 2020

 

CPFL Energia guarantee. fiduciary alienation of assets and fiduciary assignment of credit rights

FINAME II

 

32,692

36,662

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

CPFL Energia guarantee. fiduciary alienation of assets and joint fiduciary assignment of credit rights

FINAME III

 

97,940

59,025

Fixed rate 2.5%

 

108 monthly installments from January 2014

 

Pledge of CPFL Renováveis shares. pledge of shares and Reserve Account of SPE and assignment of receivables

BNB

 

135,451

144,251

Fixed rate at 9.5% to 10% p.a.

 

168 monthly installments from January 2009

 

Fiduciary alienation

BNB

 

177,204

181,925

Fixed rate 10% p.a.

 

222 monthly installments from May 2010

 

CPFL Energia guarantee

NIB

 

78,996

82,488

IGPM + 8.63% p.a.

 

Interest and principal quarterly paid.

started in June 2011 until September 2023

No guarantee

Ponte BNDES I

 

62,661

-

TJLP + 3.02 %

 

1 installment in April 2014

 

Pledge of SPE shares

Ponte BNDES II

 

82,138

-

TJLP + 3.02 %

 

1 installment in February 2014

 

Pledge of SPE shares

Ponte BNDES III

 

190,450

-

TJLP + 3.02 %

 

1 installment in February 2014

 

Pledge of SPE shares

Ponte BNDES IV

 

122,156

-

TJLP + 3.02%

 

1 installment in April 2014

 

Pledge of SPE shares

CPFL Brasil

 

 

 

 

 

 

 

 

FINEP

 

3,660

4,260

Fixed rate 5%

 

81 monthly installments from August 2011

 

Receivables

 

 

 

 

 

 

 

 

 

BNDES - Other

 

 

 

 

 

 

 

 

CPFL Serviços

 

 

 

 

 

 

 

 

Bens de Renda

 

2,593

4,316

TJLP + 1.72% to 2.84%

 

88 monthly installments from January 2010

 

Fiduciary alienation of assets and CPFL Energia guarantee

Bens de Renda

 

5,037

5,262

Fixed rate 4.5% to 8.7%

 

125 monthly installments from March 2012

 

Fiduciary alienation of assets and CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

working capital

 

-

2,290

TJLP + 5% (2)

 

24 monthly installments from February 2011

 

No guarantee

working capital

 

-

20,766

TJLP + 5% (2)

 

24 monthly installments from october 2011

 

Promissory note

CPFL Geração

 

 

 

 

 

 

 

 

working capital

 

-

14,015

TJLP + 4.95%

 

24 monthly installments from July 2011

 

CPFL Energia guarantee

                 

 

71


 

 

 

 

 

 

 

 

 

 

 

 

Financial Institutions

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

Banco do Brasil - Lei 8727

 

7,919

16,984

 

IGP-M + 7.42%

 

240 monthly installments from May 1994

 

Receivables (CPFL Paulista and São Paulo Government)

Banco do Brasil - working capital

 

107,062

104,612

 

107% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Banco do Brasil - working capital (*)

 

128,295

182,385

 

98.5% of CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

91,482

174,749

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil - working capital (***)

 

249,652

-

 

104,90% of CDI

 

02 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

11,799

16,774

 

98.5% of CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

11,944

22,573

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil-working capital

 

43,939

-

 

104,9% of CDI (****)

 

02 annual installments from July 2017

 

CPFL Energia guarantee

RGE

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

55,257

172,665

 

98.50% of CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

34,549

62,992

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

-

10,044

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

4,220

7,905

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil - working capital (***)

 

32,954

-

 

104,90% of CDI

 

02 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Leste Paulista

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

-

10,326

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

10,906

20,429

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco IBM - working capital (***)

 

8,415

9,316

 

100% of CDI

 

14 semiannual installments from December 2012 e January 2013

 

CPFL Energia guarantee

CPFL Sul Paulista

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

-

6,215

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

5,817

10,950

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil -working capital (***)

 

20,971

-

 

104,90% of CDI

 

02 annual installments from July 2017

 

CPFL Energia guarantee

CPFL Jaguari

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

-

1,099

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

3,652

6,955

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil -working capital (***)

 

2,896

-

 

104,90% of CDI

 

02 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - working capital (****)

 

17,717

19,416

 

100% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

CPFL Mococa

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital (*)

 

-

5,210

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - working capital (**)

 

1,856

3,471

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco do Brasil -working capital (***)

 

18,970

-

 

104,90% of CDI

 

02 annual installments from July 2017

 

CPFL Energia guarantee

Banco IBM - working capital (***)

 

5,749

6,320

 

100% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

CPFL Serviços

 

 

 

 

 

 

 

 

 

Banco IBM - working capital (***)

 

7,956

8,248

 

CDI + 0.10%

 

11 semiannual installments from June 2013

 

CPFL Energia guarantee

CPFL Geração

 

 

 

 

 

 

 

 

 

Banco do Brasil - working capital

 

639,441

624,326

 

107% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Bradesco - promissory note

 

-

-

 

CDI + 0.75%

 

1 installment in June 2014

 

CPFL Energia guarantee

CPFL Renováveis

 

 

 

 

 

 

 

 

 

Banco Safra

 

53,744

52,542

 

CDI+ 0.4%

 

Annual installments unitl 2014

 

No guarantee

HSBC

 

350,256

397,523

 

CDI + 0.5%

 

8 annual installments from June 2013

 

Shares alienation

Banco do Brasil - promissory notes

 

-

331,538

 

108.5% of CDI

 

1 installment in January 2013

 

No guarantee

Banco do Brasil - promissory notes

 

140,899

-

 

108.5% of CDI

 

1 installment in May 2013

 

No guarantee

Banco Itaú - working capital

 

36,207

-

 

CDI + 1.05%

 

1 installment in November 2014

 

No guarantee

Banco Itaú - working capital

 

153,332

-

 

CDI + 105%

 

Half-yearly installments to June 2014

 

No guarantee

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Eletrobrás

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

7,294

8,490

 

RGR + 6% to 6.5%

 

monthly installments from August 2006

 

Receivables and promissory notes

CPFL Piratininga

 

427

555

 

RGR + 6%

 

monthly installments from August 2006

 

Receivables and promissory notes

RGE

 

12,356

14,165

 

RGR + 6%

 

monthly installments from August 2006

 

Receivables and promissory notes

CPFL Santa Cruz

 

2,316

2,806

 

RGR + 6%

 

monthly installments from January 2007

 

Receivables and promissory notes

CPFL Leste Paulista

 

1,014

845

 

RGR + 6%

 

monthly installments from February 2008

 

Receivables and promissory notes

CPFL Sul Paulista

 

1,138

1,366

 

RGR + 6%

 

monthly installments from August 2007

 

Receivables and promissory notes

CPFL Jaguari

 

62

77

 

RGR + 6%

 

monthly installments from June 2007

 

Receivables and promissory notes

CPFL Mococa

 

288

334

 

RGR + 6%

 

monthly installments from January 2008

 

Receivables and promissory notes

Other

 

7,427

7,402

 

 

 

 

 

 

Subtotal Brazilian Currency - Cost

 

7,198,359

6,842,504

 

 

 

 

 

 

 

72


 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency

 

 

 

 

 

 

 

 

 

Financial institutions

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

C-Bond (4)

 

2,487

3,310

 

US$ + 8% FIXED

 

21 semiannual installments from April 2004

 

Revenue/Government SP guaranteed

Discount Bond (4)

 

19,824

17,879

 

US$ + Libor 6 months + 0.8125%

 

1 installment in April 2024

 

Revenue/Government SP guaranteed

PAR-Bond (4)

 

28,996

25,856

 

US$ + 6% FIXED

 

1 installment in April 2024

 

Revenue/Government SP guaranteed

Subtotal Foreign Currency - Cost

 

51,306

47,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Measured at cost

 

7,249,665

6,889,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency

 

 

 

 

 

 

 

 

 

Measured at fair value

 

 

 

 

 

 

 

 

 

Financial Institutions

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

BNP Paribas

 

236,073

215,534

 

US$ + 2.78% (3)

 

1 installment in June 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

-

106,746

 

US$ + 2.74% (3)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

-

106,156

 

US$ + 2.55% (3)

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

-

317,501

 

US$ + 2.33% (3)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

242,280

226,077

 

US$ + 3.69% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

349,744

-

 

Libor 3m + 1,48%

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Societe Generale

 

-

48,535

 

US$ + 3.55% (3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

HSBC

 

-

50,654

 

US$ + 2.37% (3)

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

56,701

52,444

 

US$ + 3.3125% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Morgan Stanley

 

117,586

107,877

 

US$ + Libor 6 months + 1.75% (3)

 

1 installment in September 2016

 

CPFL Energia guarantee and promissory notes

Citibank

 

117,635

107,952

 

US$ + Libor 6 months + 1.77% (3)

 

1 installment in September 2016

 

CPFL Energia guarantee and promissory notes

CPFL Piratininga

 

 

 

 

 

 

 

 

 

BNP Paribas

 

-

63,855

 

US$ + 2.62% (3)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

-

212,169

 

US$ + 2.52% (3)

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Societe Generale

 

-

63,685

 

US$ + 3.55% (3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

74,059

68,498

 

US$ + 3.3125% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Citibank

 

18,780

17,233

 

US$ + Libor 6 months + 1.69%(3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

Sumitomo Mitsui

 

-

107,703

 

US$ + Libor 6 months + 1.75% (3) (****)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

Santander

 

146,716

-

 

USD + 2,58% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

CPFL Geração

 

 

 

 

 

 

 

 

 

Citibank

 

155,383

134,642

 

US$ + Libor 6 months + 1.69% (3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

RGE

 

 

 

 

 

 

 

 

 

J.P. Morgan

 

109,669

101,214

 

US$ + 2.64% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

 

41,008

-

 

Libor 3m + 0.82% (6)

 

1 installment in April 2018

 

CPFL Energia guarantee and promissory note

Bank of Tokyo-Mitsubishi

 

186,680

-

 

Libor 3m + 0.83% (6)

 

1 installment in May 2018

 

CPFL Energia guarantee and promissory note

Citibank

 

165,427

148,853

 

US$ + Libor 6 months + 1.45% (5)

 

1 installment in April 2017

 

CPFL Energia guarantee and promissory notes

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

J.P. Morgan

 

22,260

20,522

 

US$ + 2.38% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Banco Santander

 

20,473

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Leste Paulista

 

 

 

 

 

 

 

 

 

Scotiabank

 

28,246

25,920

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

10,866

9,962

 

US$ + Libor 6 months + 1.52% (3)

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

CPFL Sul Paulista

 

 

 

 

 

 

 

 

 

J.P. Morgan

 

11,687

10,775

 

US$ + 2.38% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

11,863

10,912

 

US$ + 2.695% (3)

 

1 installment in

July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

10,866

9,985

 

US$ + Libor 6 months + 1.52% (3)

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Banco Santander

 

22,521

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Jaguari

 

 

 

 

 

 

 

 

 

Scotiabank

 

14,687

13,510

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

9,955

9,162

 

US$ + Libor 6 months + 1.57% (3)

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Santander

 

31,734

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Mococa

 

 

 

 

 

 

 

 

 

Scotiabank

 

12,431

11,432

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

9,508

8,737

 

US$ + Libor 6 months + 1.52%(3)

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Total Foreign Currency - fair value

 

2,182,861

2,388,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated

 

9,432,526

9,277,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The subsidiaries hold swaps converting the operating cost of currency variation to interest tax variation in reais. corresponding to:

 

 

 

(1) 176.19% of CDI

 

(3) 95.50% to 106.85% of CDI

( 6 ) 106.40% to 107.70% of CDI

(2) 106% to 106.5% of CDI

 

(5) 108% of CDI

 

 

 

 

 

(4) As certain assets are dollar indexed. a partial swap of R$ 12.089 was contracted. converting the currency variation to 95.78% of the CDI.

 

 

 

(*) Efective tax
CPFL Paulista and CPFL Piratininga - 98.5% CDI + 2.88%
RGE - 98.5% of CDI + 2.5%p.a.
CPFL Santa Cruz. CPFL Sul Paulista. CPFL Leste Paulista. CPFL Mococa. CPFL Jaguari - 98.5% CDI + 2.28%

(**) Effective tax:

CPFL Paulista - 99.0% of CDI + 2.38% and CPFL Piratininga - 99.0% of CDI + 2.38%

RGE - 99.0% of CDI + 2.38%.

CPFL Santa Cruz, CPFL Sul Paulista, CPFL Leste Paulista, CPFL Mococa, CPFL Jaguari - 99.0% CDI + 2.38%

(***) Effective tax:

 

 

 

 

 

 

 

 

 

CPFL Leste Paulista. CPFL Mococa and CPFL Jaguari - 100% to 104% CDI + 1.88%

CPFL Serviços - CDI + 0.10 % + 1.88%

 

 

 

 

 

 

 

 

 

CPFL Piratininga 104.9% CDI

 

 

 

 

 

 

 

 

 

(****) Effective tax:

 

 

 

 

 

 

 

 

 

CPFL Piratininga – 98.65% CDI +0.10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                       

 

In accordance with CPCs 38 and 39 and IAS 39, the Company and its subsidiaries classified their debts, as segregated in the tables above, as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit and loss.

The objective of classification of financial liabilities measured at fair value is to compare the effects of recognition of income and expense derived from marking hedge derivatives to market, tied to the loans and financing, in order to obtain more relevant and consistent accounting information. At September 30, 2013, the total balance of the loans and financing measured at fair value was R$ 2,182,861 (R$ 2,388,245 at December 31, 2012).

73


 

 

 

Changes in the fair values of these loans and financing are recognized in the financial income (expense) of the subsidiaries. Losses of R$ 63,684 (R$ 95,435 at December 31, 2012), on marking the debts to market, less the gains of R$ 38,419 (R$ 81,753 at December 31, 2012), of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (Note 32), results in a total net loss of R$ 25,265 (R$ 13,682 at December 31, 2012).

 

 

The maturities of the principal long-term balances of loans and financing are scheduled as follows:

 

 

 

 

 

 

 

 

Maturity

 

Consolidated

From October 1, 2014

 

181,174

2015

 

1,439,826

2016

 

1,890,685

2017

 

788,703

2018

 

987,745

2019 to 2024

 

1,551,676

2025 to 2030

 

363,672

2031 to 2036

 

54,047

2037 to 2042

 

28,544

Subtotal

 

7,286,072

Mark to Market

 

60,408

Total

 

7,346,481

 

Main additions in the period:

 

Brazilian currency

 

Investment:

 

 

CPFL Paulista – FINEM VI – the subsidiary obtained approval for BNDES financing of R$ 790,000 in 2012, part of a FINEM credit line, to be used in the 2012/2013 subsidiary’s investment plan. The amount of R$ 151,386 was released in the nine months and the outstanding balance of R$ 298,614 is scheduled for release by the end of the first quarter of 2014.

 

CPFL Piratininga – FINEM V – the subsidiary obtained approval for BNDES financing of R$ 220,000 in 2012, part of a FINEM credit line, to be used in the 2012/2013 subsidiary’s investment plan . The amount of R$ 38,063 was released in the nine month period and the outstanding balance of R$ 97,437 is scheduled for release by the end of the first quarter of 2014.

RGE – FINEM VI - the subsidiary obtained approval for financing of R$ 274,997 in 2012, part of a FINEM credit line, to be used in the 2012/2013 subsidiary’s investment plan. The amount of R$ 94,639 was released in the nine months and the outstanding balance of R$ 43,849 is scheduled for release in the first quarter of 2014.

 

CPFL Serviços – FINAME – In 2013, the subsidiary CPFL Serviços obtained financing from Banco Itaú BBA for the acquisition of vehicles and equipment. The amount of R$ 10,232 was released in the nine months. The agreement has no restrictive clauses.

 

CPFL Renováveis – BNDES bridging loans I and IV – In 2012, the BNDES approved financing of R$ 175,476, to be used for the indirect subsidiaries Macacos, Costa Branca, Juremas and Pedra Preta. The whole amount was released in the nine months. There are no restrictive clauses for this transaction, only escrow of the subsidiaries’ shares and corporate guarantee of CPFL Renováveis.

74


 

 

 

CPFL Renováveis – BNDES bridging loans II and III – The indirect subsidiaries belonging to the Atlântica wind complex raised bridging loans amounting to R$ 263,714 from the BNDES in 2013, in order to meet the project requirements pending long-term financing. There are no restrictive clauses for this transaction, only escrow of the subsidiaries’ shares and corporate guarantee of CPFL Renováveis.

 

CPFL Renováveis – FINAME III – The indirect subsidiaries Coopcana and Alvorada raised R$ 37,753 on the BNDES in 2013. The outstanding balance to be released is R$ 77,938.

 

Financial institutions:

 

CPFL Renováveis – Banco do Brasil (Promissory note and working capital) - In 2012, the indirect subsidiaries Atlântica I, Atlântica II, Atlântica IV, Atlântica V, Alvorada and Coopcana signed financing agreements in the form of promissory notes amounting to R$ 320,000, to be used for construction of four wind farms and two biomass plants. The amount of R$ 332,107 was amortized in January 2013, (principal of R$ 320,000 and interest of R$12.107). More promissory notes were issued on the same date, amounting to R$ 230,000, at the same cost of 108.5 % of the CDI, maturing in May 2013. The amount of R$ 94,399 was partially liquidated in May 2013, in relation to these new promissory notes, by using the BNDES bridging loan, and the outstanding balance was settled in July 2013 with resources of R$ 138,000 raised by a new issue under the same conditions. There are no restrictive clauses for this transaction.

 

CPFL Renováveis – Banco Itaú (Working capital) – The indirect subsidiaries belonging to the Campos dos Ventos II wind complex raised the amount of R$ 35,000 from Banco Itaú in 2013 to build the project. There are no restrictive clauses for this transaction.

CPFL Renováveis – Banco do Itaú (Promissory notes) – The subsidiary raised R$ 150,000 from Banco Itaú in 2013, in the form of promissory notes, to reinforce working capital. There are no restrictive clauses for this transaction.

CPFL Geração – Promissory notes - In June 2013, the subsidiary CPFL Geração issue the second series of promissory notes, by issuing 46 promissory notes with a unit face value of R$ 10,000, amounting to a total of R$ 460,000 (R$ 458,503 net of fundraising costs) and was paid in advance in August 2013, due to the 6th issue debentures (Note 16).

CPFL Paulista – Banco do Brasil – In July, 2013, the subsidiary raised R$ 250,000 (R$ 244,309 net of costs) from the Banco do Brasil to reinforce working capital and extend the debt profile. There are no restrictive clauses for this transaction.

CPFL Piratininga - Banco do Brasil – In July 2013, the subsidiary raised R$ 44,000 (R$ 42,998 net of issuance cost) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.

CPFL Santa Cruz - Banco do Brasil – In July 2013, the subsidiary raised R$ 33,000 (R$ 32,249 net of issuance cost) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.

CPFL Sul Paulista - Banco do Brasil – In July 2013, the subsidiary raised R$ 21,000 (R$ 20,522 net of issuance cost) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.

CPFL Jaguari - Banco do Brasil – In July 2013, the subsidiary raised R$ 2,900 (R$ 2,834 net of issuance cost) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.

75


 

 

CPFL Mococa - Banco do Brasil – In July 2013, the subsidiary raised R$ 19,000 (R$ 18,567 net of issuance cost) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.

 

Foreign currency

 

Financial Institutions:

 

Banco Santander (CPFL Santa Cruz, CPFL Sul Paulista and CPFL Jaguari) – In June 2013, the subsidiaries contracted foreign currency financing amounting to a total of R$ 73,000 with a CDI swap. The interest will be paid half yearly and the principal will be paid in full at the end of the 3rd (third) year. The funds are destined to reinforce working capital

 

RGE - Bank of Tokyo Mitsubishi (Working capital) – In April and May 2013, the subsidiary contracted foreign currency financing of R$ 204,616 with a CDI swap. The interest will be paid quarterly and the principal will be paid in full at the end of the 5th (fifth) year. The funds are destined to to reinforce working capital and pay off debts.

 

CPFL Paulista – Bank of America Merrill Lynch – A loan of R$ 340,380 with a CDI swap, with annual interest at the quarterly Libor rate + 1.48% and a term of 3 years, was granted to the subsidiary CPFL Paulista under Law 4131/62.  Interest will be paid quarterly and the principal will be paid in full at end of the 3rd year on maturity. The funds will be used to reinforce working capital and pay debts

CPFL Piratininga - Banco Santander (Working capital) – In July 2013, the Company contracted foreign currency financing of R$ 100,000 with a CDI swap. Interest will be paid half yearly and the principal will be paid in full at the end of the third year. The funds will be used to reinforce working capital and pay debts.

 

RESTRICTIVE COVENANTS

 

The loan and financing agreements are subject to certain restrictive covenants and include clauses that require the Company and/or its subsidiaries to maintain certain financial ratios within pre-established parameters. The loans contracted in 2013 have the following clauses related to financial indicators, which are calculated half yearly in accordance with the Financial Statement of the company:

 

·       That indebtedness divided by EBITDA – maximum of 3.75; and

·       EBITDA divided by Financial Income (Expense) – minimum of 2.25.

For purposes of determining covenants, the definition of EBITDA takes into consideration inclusion of the main regulatory assets and liabilities and proportional consolidation criteria.

The details of the restrictive conditions for other debts are presented in the Financial Statements of December 31, 2012.

 

Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. All the restrictive conditions and clauses, whose indicators are measured half yearly and yearly, are being adequately complied according to the last assessment period, June 30, 2013 and December 31, respectively.

 

76


 

 

( 16 )  ACCRUED INTEREST ON DEBENTURES AND DEBENTURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

September 30, 2013

 

December 31, 2012 restated

 

 

Interest

Current

 

Noncurrent

 

Total

 

Interest

 

Current

 

Noncurrent

 

Total

Parent Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

1,000

150,000

 

 

 

151,000

 

7,082

 

150,000

 

150,000

 

307,082

4th issue

Single series

38,827

-

 

1,287,543

 

1,326,370

 

-

 

-

 

-

 

-

 

 

39,827

150,000

 

1,287,543

 

1,477,370

 

7,082

 

150,000

 

150,000

 

307,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5th issue

Single series

15,185

-

 

482,999

 

498,184

 

2,931

 

-

 

482,726

 

485,657

6th issue

Single series

14,704

-

 

658,051

 

672,755

 

26,304

 

-

 

657,800

 

684,105

7th issue

Single series

7,250

-

 

503,379

 

510,628

 

-

 

-

 

-

 

-

 

 

37,138

-

 

1,644,429

 

1,681,567

 

29,235

 

-

 

1,140,527

 

1,169,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

10,893

-

 

259,587

 

270,479

 

4,645

 

-

 

259,391

 

264,036

5th issue

Single series

5,020

-

 

159,636

 

164,656

 

969

 

-

 

159,537

 

160,506

6th issue

Single series

2,451

-

 

109,534

 

111,985

 

4,384

 

-

 

109,474

 

113,858

7th issue

Single series

3,374

 

 

234,202

 

237,576

 

-

 

-

 

-

 

-

 

 

21,737

-

 

762,959

 

784,696

 

9,998

 

-

 

528,403

 

538,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RGE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd issue

1st series

965

33,333

 

-

 

34,298

 

184

 

33,333

 

-

 

33,517

 

2nd series

1,046

46,667

 

-

 

47,713

 

3,383

 

46,667

 

-

 

50,050

 

3rd series

196

13,333

 

-

 

13,529

 

767

 

13,333

 

-

 

14,100

 

4th series

704

16,667

 

-

 

17,371

 

511

 

16,667

 

-

 

17,178

 

5th series

704

16,667

 

-

 

17,371

 

511

 

16,667

 

-

 

17,178

5th issue

Single series

2,196

-

 

69,816

 

72,012

 

424

 

-

 

69,766

 

70,190

6th issue

Single series

11,139

-

 

498,499

 

509,638

 

19,928

 

-

 

498,306

 

518,234

7th issue

Single series

2,441

-

 

169,395

 

171,836

 

-

 

-

 

-

 

-

 

 

19,391

126,667

 

737,710

 

883,768

 

25,708

 

126,667

 

568,072

 

720,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st issue

Single series

1,944

-

 

64,787

 

66,731

 

292

 

-

 

64,753

 

65,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Brasil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd issue

Single series

7,231

-

 

227,442

 

234,673

 

8,092

 

-

 

1,316,259

 

1,324,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Geração

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

11,060

-

 

263,601

 

274,661

 

4,716

 

-

 

263,402

 

268,118

4th issue

Single series

21,567

-

 

678,193

 

699,760

 

4,169

 

-

 

677,908

 

682,077

5th issue

Single series

34,634

-

 

1,088,539

 

1,123,173

 

-

 

-

 

-

 

-

6th issue

Single series

4,629

 

 

458,559

 

463,188

 

-

 

-

 

-

 

-

 

 

71,890

-

 

2,488,893

 

2,560,783

 

8,885

 

-

 

941,310

 

950,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st issue - SIIF

1st to 12th series

2,187

34,440

 

484,967

 

521,594

 

1,774

 

33,483

 

481,051

 

516,308

1st issue - Renováveis

Single series

28,736

-

 

156,473

 

185,209

 

3,760

 

-

 

172,968

 

172,968

1st issue - PCH Holding 2

Single series

15,310

-

 

427,281

 

442,591

 

 

 

 

 

426,921

 

430,681

 

 

46,233

34,440

 

1,068,721

 

1,149,394

 

5,534

 

33,483

 

1,080,940

 

1,119,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

245,391

 

311,107

 

8,282,484

 

8,838,982

 

94,825

 

310,149

 

5,790,263

 

6,195,239

                               

 

77


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued

 

Annual Remuneration

 

Annual Effective rate

 

Amortization Conditions

 

Collateral

Parent Company

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

45,000

 

CDI + 0.45%(1)

 

CDI + 0.53%

 

3 annual installments from September 2012

 

Unsecured

4th issue

Single series

129,000

 

CDI + 0.40%

 

CDI + 0.51%

 

1 installment in May 2015

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

5th issue

Single series

4,840

 

CDI + 1.3%

 

CDI + 1.4%

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

660

 

CDI + 0.8%

 

CDI + 0.87%

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

50,500

 

CDI + 0.83% (6)

 

100.0% CDI + 0.89%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

260

 

107% of CDI

 

107% CDI + 0.67%

 

1 single installment in April 2015

 

CPFL Energia guarantee

5th issue

Single series

1,600

 

CDI + 1.3%

 

CDI + 1.41

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

110

 

CDI + 0.8%

 

CDI + 0.91%.

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

23,500

 

CDI + 0.83% (6)

 

CDI + 0.89%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RGE

 

 

 

 

 

 

 

 

 

 

3rd issue

1st series

1

 

CDI + 0.6% (2)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

2nd series

1

 

CDI + 0.6% (3)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

3rd series

1

 

CDI + 0.6% (4)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

4th series

1

 

CDI + 0.6% (5)

 

CDI + 0.84%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

5th series

1

 

CDI + 0.6% (5)

 

CDI + 0.84%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

5th issue

Single series

700

 

CDI + 1.3%

 

CDI + 1.43%

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

500

 

CDI + 0.8% (6)

 

CDI + 0.88%

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

17,000

 

CDI + 0.83% (6)

 

CDI + 0.88%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

 

1st issue

Single series

650

 

CDI + 1.4%

 

CDI + 1.52%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

CPFL Brasil

 

 

 

 

 

 

 

 

 

 

2nd issue

Single series

2,280

 

CDI + 1.4%

 

CDI + 1.48%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

CPFL Geração

 

 

 

 

 

 

 

 

 

 

3rd issue

Single series

264

 

107% of CDI

 

107% of CDI + 0.67%

 

1 installment in April 2015

 

CPFL Energia guarantee

4th issue

Single series

6,800

 

CDI + 1.4%

 

CDI + 1.49%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

5th issue

Single series

10,920

 

CDI + 1.40%

 

CDI + 1.48%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

6th issue

Single series

46,000

 

CDI + 0,75%

 

CDI + 0,75% (7)

 

3 annual instalments from August 2018

 

Fiança da CPFL Energia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

 

 

 

 

 

 

 

 

 

 

1st issue - SIIF

1st to 12th series

432,299,666

 

TJLP + 1%

 

TJLP + 1% + 0.22%

 

39 consecutive semi-annual installments from 2009

 

Fiduciary alienation

1st issue - Renováveis

Single series

43,000

 

CDI + 1.7%

 

CDI + 1.7%

 

Annual installments from May 2015 and interest semi-annual installments from November 2012

Fiduciary alienation of BVP and PCH Holding dividends

1st issue - PCH Holding 2

Single series

1,581

 

CDI + 1.6%

 

CDI + 1.6%

 

9 annual installments from 2015 to 2023 and monthly interest from June 2015

CPFL Renováveis guarantee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company and its subsidiaries hold swaps that convert the prefixed component of interest on the operation to interest rate variation in reais, corresponding to:

 

 

(1) 104,4% of CDI

 

 

 

(3) 104,85% of CDI

 

 

 

(5) 104,87% of CDI

 

(7) 106,65% to 106,79% of CDI

(2) 105,07% of CDI

 

 

 

(4) 104,9% of CDI

 

 

 

(6) 107,85% to 108,09% of CDI

 

 

 

 

 

 

 

 

 

 

 

 

 

                                       

 

 

The maturities of the long-term balance of debentures are scheduled as follows:

 

 

 

 

Maturity

 

Consolidated

From October 1, 2014

 

17,220

2015

 

1,875,372

2016

 

795,440

2017

 

1,494,269

2018

 

1,897,963

2018 to 2023

 

2,083,313

2024 to 2029

 

118,907

Total

 

8,282,484

 

 

78


 

 

Main fundraising in the period

7th issue - CPFL Paulista, CPFL Piratininga and RGE

 

In the first quarter of 2013 a single series of registered, book-entry, unsecured debentures, not convertible into shares, of the subsidiaries CPFL Paulista, CPFL Piratininga and RGE was subscribed and paid up. The objective of the issue was to extend the indebtedness and reinforce the working capital of the subsidiaries. The debentures were guaranteed by the Company:

 


4th  issue – CPFL Energia

 

The 4th issue of 129,000 debentures by CPFL Energia, with a unit value of R$ 10, amounting to a total of R$ 1,290,000 (R$ 1,287,174 net of issuing costs) was approved in the second quarter of 2013. The debentures will mature simultaneously in May 2015. There are no restrictive clauses for this transaction.

 

5th issue - CPFL Geração

 

In order to cover the corporate restructuring mentioned in Note 11.2, the 5th issue of 10,920 debentures of the subsidiary CPFL Geração was approved on March 28, 2013, with a unit value of R$ 100, and a total amount of R$ 1,092,000, respecting the same characteristics as those originally issued by the subsidiary CPFL Brasil. The issue was paid up by the former holders of the debentures issued by the subsidiary CPFL Brasil, and there was no financial movement. As there was only an adjustment of the issuer of the debenture, there was no impact on cash or increase in indebtedness.

 

6th issue - CPFL Geração

In August 2013, was issue the 6th issue of 46,000 single, by controlled CPFL Geração, book entry debentures, not convertible into shares, in a single series, with a unit face value of R$ 10, and total value of R$ 460,000 (R$458,525 net of issue costs). The funds were intended for early redemption of the subsidiary’s 2nd issue of promissory notes and the interests will be paid half yearly.

 

RESTRICTIVE COVENANTS

 

The debenture issues by the subsidiaries in the period include clauses that require the Company to maintain the following financial ratios:

 

7th issue - CPFL Paulista, CPFL Piratininga and RGE (rates to be achieved by the Company)

·       Net indebtedness divided by EBITDA - maximum of 3.75;

·       EBITDA divided by Financial Income (Expense) - minimum of 2.25.

79


 

 

For purposes of determining covenants, the definition of EBITDA takes into consideration inclusion of the main regulatory assets and liabilities and proportional consolidation.

 

5th and 6th issue - CPFL Geração

 

·       Net indebtedness divided by adjusted EBITDA, - maximum of 3.75; and

·       Adjusted EBITDA divided by Financial Income (Expense) - minimum of  2.25;

The details of the restrictive covenants for the other debentures are presented in the December 31, 2012 Financial Statements.

 

Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the conditions are complied with.

 

At June 30, 2013, Santa Luzia Energética S.A. had not complied with the debt coverage ratio (ICSD), which requires cash generation of 1.2 times the debt service amount for the period. Early maturity of the debt due to non-compliance with the ICSD was not declared at June 30, 2013, since on May 15, 2013, the subsidiary obtained a waiver from Banco Santander S.A. to determine the ICSD for the year ending December 31, 2013 and for the half-year ending June 30, 2014. Neither did failure to comply with the covenant result in early maturity of other debts with specific cross-default conditions.

The General Debenture Holders’ Meeting of the indirect subsidiary PCH Holding 2, held on September 3, 2013, agreed to amend Clause 4.13.1 of the Deed to change the Financial Indices calculation method so that the debt coverage ratio would be calculated from September 30, 2014, for the previous 12 months, after which the index would be calculated at the end of each year.

In the opinion of management of the Company and its subsidiaries, these restrictive covenants and clauses for which the indicators are measured quarterly, half yearly and yearly are being adequately complied with the last period of calculation at September 30, 2013, June 30, 2013 and December 31, 2012, respectively

 

( 17 )  POST-EMPLOYMENT BENEFIT OBLIGATION

The subsidiaries sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:

 

I - CPFL Paulista

 

The plan currently in force for the employees of the subsidiary CPFL Paulista through Fundação CESP is a Mixed Benefit Plan, in the form, to October 31, 1997, of a Defined Benefit Plan (Proportional Supplementary Defined Benefit – BSPS), and after that date, adoption of a mixed variable contribution model for scheduled retirement and a defined benefit plan for benefits for risk (disability and death).

 

As a result of modification of the Retirement Plan in October 1997, a liability was recognized as payable by the subsidiary calculated at the time by the external actuaries of Fundação CESP, to be settled in 260 installments (240 monthly and 20 annual installments) with maturities to October 2017, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of the base date of December 31, 2007, with final maturity on October 31, 2027. The amount of the obligation at September 30, 2013 is R$ 568,126 (R$ 570,939 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33 (R1) / IAS 19.

80


 

 

 

The subsidiary’s managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.

 

II - CPFL Piratininga

The plan currently in force for the employees of the subsidiary CPFL Piratininga through Fundação CESP is a Supplementary Retirement and Benefit Plan (Plano de Suplementação de Aposentadorias e Pensão), in the form, to March 31, 1998, of a Defined Benefit Plan (Proportional Supplementary Defined Benefit – BSPS), and after that date, adoption of a Defined Benefit Plan and a variable contribution plan.   

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 determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments (240 monthly and 20 annual installments), amortized monthly, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 221 monthly payments and 18 annual installments, as of December 31, 2007, with final maturity on May 31, 2026.  The balance of the obligation at September 30, 2013 is R$ 162,877 (R$ 164,517 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33 (R1) / IAS 19.

Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.

 

III - RGE

A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, less the presumed Social Security benefit, with a Segregated Net Asset managed by ELETROCEEE. Only those whose work contracts were transferred from CEEE to RGE are entitled to this benefit. A defined benefit private pension plan was set up in January 2006 with Bradesco Vida e Previdência for employees admitted from 1997.

 

IV - CPFL Santa Cruz

The benefits plan of the subsidiary CPFL Santa Cruz, managed by BB Previdência - Fundo de Pensão do Banco do Brasil, is a defined contribution plan

 

V - CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa e CPFL Jaguari

In December 2005, the companies joined the CMSPREV private pension plan, managed by IHPREV Pension Fund. The plan is structured as a defined contribution plan.

 

VI - CPFL Geração

The employees of the subsidiary CPFL Geração belong to the same pension plan as CPFL Paulista.

With the modification of the Retirement Plan, at that point maintained by CPFL Paulista, in October 1997, a liability was recognized as payable by the subsidiary CPFL Geração, calculated by the external actuaries of Fundação CESP, to be amortized in 260 installments (240 monthly and 20 annual installments) to October 2017, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of December 31, 2007, with final maturity on October 31, 2027. The balance of the obligation, at September 30, 2013, is R$ 14,375 (R$ 14,430 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33 (R1) / IAS 19.

81


 

 

Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.

 

VII -   Changes in the defined benefit plans

The changes in the period in the net actuarial liability in accordance with CPC 33 (R1) are as follows

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

CPFL Paulista

 

CPFL Piratininga

CPFL Geração

 

CPFL Geração

 

Total liability

Actuarial liabilitieson December 31, 2012 restated

657,231

 

174,223

8,355

 

26,136

 

865,945

Expense recognized in income statement

36,400

 

13,144

458

 

1,362

 

51,363

Actuarial gain

(341,569)

 

(125,305)

(8,230)

 

(21,126)

 

(496,230)

Sponsors' contributions transferred during the period

(42,900)

 

(13,801)

(583)

 

(4,388)

 

(61,672)

Actuarial liabilities at the end of the period

309,162

 

48,261

-

 

1,984

 

359,406

Other contributions

14,647

 

433

66

 

726

 

15,871

Actuarial liabilities on September 30, 2013

323,808

 

48,694

66

 

2,709

 

375,277

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

53,804

Noncurrent

 

 

 

 

 

 

 

321,474

                 

 

As mentioned in Notes 2.9 and 3.1, the review of CPC 33 eliminated the corridor method (among other amendments), resulting in the need for recognition of the whole net actuarial liability at base date of the actuary’s report. At December 31, 2012, the liability was increased by R$ 515,932, against comprehensive income. Due to the significant change in the macroeconomic scenario in Brazil compared with December 31, 2012, the actuarial reports where updated as at June 30, 2013 and the balances of liabilities and other comprehensive income were adjusted to reflect the new reports. 

 

The income and expense recognized as operating cost in the actuary’s report are shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months 2013

 

CPFL Paulista

 

CPFL Piratininga

CPFL Geração

 

RGE

 

Consolidado

Service cost

1,150

 

4,774

129

 

343

 

6,396

Interest on actuarial obligations

284,383

 

74,387

6,535

 

19,241

 

384,546

Expected return on plan assets

(249,133)

 

(66,017)

(6,273)

 

(18,223)

 

(339,646)

Effect of the limit on the assets to be accounted for

-

 

-

67

 

-

 

67

Total income

36,400

 

13,144

458

 

1,361

 

51,363

 

 

 

 

 

 

 

 

 

 

Nine months 2012 restated

 

CPFL Paulista

 

CPFL Piratininga

CPFL Geração

 

RGE

 

Consolidado

Service cost

891

 

3,261

108

 

882

 

5,142

Interest on actuarial obligations

262,506

 

66,609

5,748

 

17,699

 

352,562

Expected return on plan assets

(243,611)

 

(63,843)

(6,057)

 

(16,635)

 

(330,146)

Effect of the limit on the assets to be accounted for

-

 

-

(2,556)

 

-

 

(2,556)

Total income

19,786

 

6,027

(2,757)

 

1,945

 

25,002

                 

 

As mentioned above, due to the changes in the Brazilian macroeconomic scenario, the actuarial reports were updated to June 2013 and the estimated expense to be registered in the second half year of 2013 is shown below:

82


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated - 2nd semester 2013

 

CPFL Paulista

CPFL Piratininga

CPFL Geração

 

RGE

 

Consolidated

Service cost

671

2,650

74

 

32

 

3,427

Interest on actuarial obligations

191,914

49,525

4,415

 

12,972

 

258,826

Expected return on plan assets

(176,918)

(47,338)

(4,577)

 

(12,950)

 

(241,783)

Effect of the limit on the asset to be accounted for

-

-

134

 

-

 

134

Total expense

15,667

4,837

46

 

54

 

20,604

               

The principal assumptions taken into consideration in the actuarial calculations, based on the actuary’s reports for the base dates of June 30, 2013 and 31 December, 2012 and 2011, were:

 

 

 

 

 

 

 

 

June 30, 2013

 

December 31, 2012

 

December 31, 2011

 

 

 

 

 

 

Nominal discount rate for actuarial liabilities:

10.25% p.a.

 

8.78% p.a.

 

10.35% p.a.

Nominal Return Rate on Assets:

10.25% p.a.

 

8.78% p.a.

 

(*)

Estimated Rate of nominal salary increase:

6.69% p.a.

 

6.69% p.a.

 

6.69% p.a.

Estimated Rate of nominal benefits increase:

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

Estimated long-term inflation rate (basis for establishing nominal rates above)

4.6% p.a.

 

4.6% p.a.

 

4.6% p.a.

General biometric mortality table:

AT-83

 

AT-83

 

AT-83

Biometric table for the onset of disability:

Mercer table

 

Mercer table

 

Mercer table

Expected turnover rate:

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

Likelihood of reaching retirement age:

100% when a beneficiary of the Plan first becomes eligible

100% when a beneficiary of the Plan first becomes eligible

100% when a beneficiary of the Plan first becomes eligible

(*) CPFL Paulista and CPFL Geração 11.51% p.a., CPFL Piratininga 11.72% p.a. and RGE 10.24% p.a.

 

 

                     

 

( 18 )  REGULATORY CHARGES

 

 

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

Fee for the Use of Water Resources

2,282  

570

Global Reverse Fund - RGR

15,983

24,653

ANEEL Inspection Fee

2,127

2,421

Fuel Consumption Account - CCC

-

34,432

Energy Development Account - CDE

12,937

48,700

Total

33,329

110,776

 

 

 

     

( 19 )  TAXES AND SOCIAL CONTRIBUTIONS PAYABLE

83


 

 

 

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

Current

 

 

ICMS (State VAT)

125,476

171,066

PIS (Tax on Revenue)

12,137

13,438

COFINS (Tax on Revenue)

55,976

75,992

IRPJ (Corporate Income Tax)

71,196

99,801

CSLL (Social Contribution Tax)

28,011

35,899

Other

23,999

34,275

Total

316,795

430,472

 

 

 

     

 

 

( 20 )  PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS

 

 

 

 

 

 

 

Consolidated

 

September 30, 2013

December 31, 2012 restated

 

Provision for tax, civil and labor risks

Escrow Deposits

Provision for tax, civil and labor risks

Escrow Deposits

Labor

 

 

 

 

Various

107,629

86,156

68,205

152,762

 

 

 

 

 

Civil

 

 

 

 

Various

144,860

158,891

26,972

160,826

 

 

 

 

 

Tax

 

 

 

 

FINSOCIAL

18,984

54,117

18,968

54,074

Income Tax

92,634

729,917

90,187

704,742

Interest on shareholders’ equity - PIS and COFINS

-

-

12,517

12,517

PIS and COFINS - Non-Cumulative Method

96,717

-

94,677

-

Other

14,080

26,716

10,505

22,010

 

222,415

810,750

226,855

793,343

 

 

 

 

 

Various

23,985

12,524

27,062

18,408

 

 

 

 

 

Total

498,888

1,068,320

349,094

1,125,339

 

 

 

 

 

         

 

The changes in the provisions for tax, civil and labor risks are shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012 restated

Addition

 

Reversal

 

Payment

 

Monetary restatement

September 30, 2013

Labor

68,205

97,938

 

(19,189)

 

(39,736)

 

410

107,629

Civil

26,972

185,129

 

(18,444)

 

(50,014)

 

1,217

144,860

Tax

226,855

5,370

 

-

 

(12,567)

 

2,757

222,415

Other

27,062

-

 

-

 

(3,077)

 

-

23,985

Provision for tax, civil and labor risks

349,094

288,436

 

(37,633)

 

(105,393)

 

4,384

498,888

 

 

 

 

 

 

 

 

 

 

                   

 

The provisions for tax, civil and labor risks were based on assessment 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 external legal advisers and the Management of the Company and its subsidiaries.

 

Details of the provisions for tax, civil and labor risks and escrow deposits are presented in the financial statements of December 31, 2012.

84


 

Possible losses - the Company and its subsidiaries are parties to other suits and risks in which Management, supported by its external legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases. Consequently, no provision has been established for these. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. The claims relating to possible losses, at September 30, 2013, were as follows: (i) R$ 244,670 labor (R$ 329,590 at December 31, 2012) related mainly to workplace accidents, risk premium, overtime, etc; (ii) R$ 576,077  civil, related mainly to bodily injury, environmental impacts and tariff increases (R$ 588,378 at December 31, 2012);  (iii) R$ 2,445,048 tax, related mainly to Income tax, ICMS, FINSOCIAL and PIS and COFINS (R$ 1,490,715 at December 31, 2012), one of the main issues is the deductibility of the expense recognized in 1997 in relation to the pension plan for employees of the subsidiary CPFL Paulista with Fundação CESP of R$ 940,891, involving an escrow deposit of R$ 639,583; and (iv) R$ 25,300 regulatory in September 30,2013.

The subsidiary CPFL Piratininga was involved in a process that challenges the ICMS calculation methodology for the supply of energy in the city of Santos/SP, which was classified as a possible loss until the first quarter of 2013. In 2013, the subsidiary decided to enroll in the Special ICMS Financing Program - PEP, to take advantage of the reductions of 75% and 60%, respectively, in fines and interest. The impacts were recognized under the following headings in the Income Statement: (i) Deduction from Income – ICMS of R$ 31,789 and (ii) Financial Expense of R$ 41,549.

The subsidiaries CPFL Paulista and CPFL Piratininga were involved in lawsuits in relation to ICMS credits on fuel and lubricant purchases. A loss in these cases was considered possible by the Company’s external legal advisers, however, the subsidiaries decided to enroll in the Special ICMS Financing Program - PEP, to take advantage of the reductions in fines and interest. The impacts were recognized under the following headings in the Income Statement: (i) Operating Expense of R$ 14,794 and (ii) Financial Expense of R$ 17,296.

The regulatory contingency relates to collection of the system service charge – ESS, in accordance with CNPE Resolution nº 03, of March 6, 2013, in which the subsidiaries and jointly-controlled subsidiaries of the Company obtained, through the Brazilian Association of Independent Producers of Electric Energy (Associação Brasileira dos Produtores Independentes de Energia Elétrica – APINE) and the Brazilian Clean Energy Generation Association (Associação Brasileira de Geração de Energia Limpa - ABRAGEL), an injunction suspending collection of the above-mentioned charge, leading the Company’s legal advisers to qualify the risk of loss as possible. The total risk amount of R$ 25,300 includes (i) R$ 14,763 for the indirect subsidiaries CPFL Renováveis (R$ 11,631) and Ceran (R$ 3,132), (ii)  the amount of R$ 9,817 for the jointly-controlled subsidiaries Epasa (R$ 1,305), Chapecoense (R$ 4,535), Baesa (R$ 961) and Enercan (R$ 3,016), and (iii) R$ 715 for the indirectly controlled Paulista Lajeado.

Based on the opinion of their external legal advisers, Management of the Company and its subsidiaries, believes that the amounts recorded reflect the current best estimate

 

( 21 )  USE OF PUBLIC UTILITIES

 

 

 

 

 

 

 

 

 

Consolidated

Companies

 

September 30, 2013

December 31, 2012 restated

Number of remaining installments

Interest rates

CERAN

 

81,289

79,813

270

IGP-M + 9,6% p.a.

 

 

 

 

 

 

Current

 

3,612

3,443

 

 

Noncurrent

 

77,677

76,371

 

 

           

 

 

85


 

 

 

( 22 )  OTHER ACCOUNTS PAYABLE

 

 

 

 

 

 

 

Consolidated

 

Current

Noncurrent

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Consumers and Concessionaires

42,830

59,917

-

-

Energy Efficiency Program - PEE

198,126

168,520

22,292

11,772

Research & Development - P&D

151,815

134,463

15,084

24,790

National Scientific and Technological Development Fund - FNDCT

1,962

4,487

-

-

Energy Research Company - EPE

980

2,242

-

-

Fund for Reversal

-

-

17,750

17,750

Advances

34,276

28,073

-

20

Provision for environmental expenditure

-

-

54,730

46,215

Payroll

12,684

12,361

-

-

Profit sharing

32,794

49,396

4,171

7,846

Collections agreement

73,903

76,371

-

-

Guarantees

-

-

27,642

25,014

Advance CDE

98,090

-

-

-

Account payable - bussiness combination

11,710

11,369

-

-

Other

43,478

76,067

2,046

2,381

Total

702,648

623,267

143,714

135,788

 

 

 

 

 

         

 

Eletrobrás Advance – Resources provided by the CDE – In Order n° 1711 of May 29, 2013, ANEEL authorized early advance by Eletrobrás to the distribution subsidiaries, using CDE funds, of the monthly amounts approved to cover discounts on the tariffs applicable to users of the public electric energy distribution service and the balanced reduction of the tariffs, for accrual periods May to November 2013. An amount of R$ 343,313 was advanced and the balance of R$ 98,090 relates to the period October to November 2013.

 

( 23 )  SHAREHOLDERS’ EQUITY

The shareholders’ interest in the Company’s equity at September  30, 2013 and December 31, 2012 are shown below:

 

 

 

 

 

 

 

 

 

 

 

 

Number of shares

 

 

September 30, 2013

 

December 31, 2012

Shareholders

 

Common shares

 

Interest %

 

Common shares

 

Interest %

BB Carteira Livre I FIA

 

288,569,602

 

29.99

 

288,569,602

 

29.99

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

487,700

 

0.05

 

9,897,860

 

1.03

VBC Energia S.A.

 

-

 

-

 

9,897,860

 

1.03

Camargo Correa S.A.

 

837,860

 

0.09

 

12,642,390

 

1.31

ESC Energia S.A.

 

234,092,930

 

24.33

 

224,195,070

 

23.30

Bonaire Participações S.A.

 

6,308,790

 

0.66

 

6,308,790

 

0.66

Energia São Paulo FIA

 

136,820,640

 

14.22

 

115,118,250

 

11.96

BNDES Participações S.A.

 

76,557,760

 

7.96

 

81,053,460

 

8.42

Antares Holdings Ltda.

 

16,039,720

 

1.67

 

16,039,720

 

1.67

Brumado Holdings Ltda.

 

34,502,100

 

3.59

 

34,502,100

 

3.59

Membros da Diretoria Executiva

 

102,350

 

0.01

 

47,610

 

0.00

Demais Acionistas

 

167,954,808

 

17.45

 

164,001,548

 

17.04

Total

 

962,274,260

 

100.00

 

962,274,260

 

100.00

 

 

 

 

 

 

 

 

 

                   

 

86


 

 

Details of the items included in shareholders’ equity are described in the financial statements of December 31, 2012.

 

23.1 – Change in interest and stock purchase option - Company’s controlling shareholders

 

In a Relevant Fact dated March 28, 2013 the Company informed that the stock purchase option by its controlling shareholders had been concluded. This transaction was disclosed previously in a Relevant Fact dated January 24, 2013, described in the financial statements of December 31, 2012.

 

After completion of the transaction, by means of the effective transfer of the shares on March 25, 2013, ownership of the shares is now as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of shares-linked

 

Number of shares

 

 

Before disposal

 

After disposal

 

Before disposal

 

After disposal

VBC Energia S.A.

 

9,897,860

 

-

 

9,897,860

 

-

ESC Energia S.A.

 

224,188,344

 

234,086,204

 

224,195,070

 

234,092,930

Camargo Corrêa S.A.

 

11,804,530

 

-

 

12,642,390

 

837,860

BB Carteira Livre I FIA

 

196,276,558

 

196,276,558

 

288,569,602

 

288,569,602

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

9,897,860

 

-

 

9,897,860

 

-

Energia São Paulo FIA

 

90,484,600

 

112,186,990

 

115,118,250

 

136,820,640

Bonaire Participações S.A.

 

10,000

 

10,000

 

6,308,790

 

6,308,790

Shareholders control

 

542,559,752

 

542,559,752

 

666,629,822

 

666,629,822

                 

 

23.2 – Statutory reserve - financial asset of concession

 

As mentioned in the December 31, 2012 financial statements, as from 2012, the distribution subsidiaries record a restatement regarding to the change in the expectation of cash flow from the financial asset in profit or loss for the year. Since the Company will only receive the cash related to such income at the end of the concession through the indemnification of the concession, these amounts have been retained as “earnings retained for investment”, within the shareholders’ equity.  

 

In accordance with the changes to the of CPFL Energia´s by laws aproved in the general meeting held on June 28, 2013, the statutory reserve “Adjustments to the Financial Asset of Concession Reserve” was created, based on article 194 of Law 6404/76, to adjust the cash flow from receipt by CPFL Energia of the compensation from the granting authority at the end of the concession term of the distribution concessionaires to the accumulated result resulting from the changes of estimated cash flows from these financial assets.

 

Accordingly, the balance of the earning retained for investments at December 31, 2012 was reclassified to the statutory reserve - financial asset of concession; the profit or loss for the period resulting from the changes in the estimated cash flows from the concession assets was also reclassified in equity, net of tax effects, under earnings retained for this reserve

 

23.3 - Dividends

As aproved in the Annual and Extraordinary General Meeting held on April 19, 2013, the Company recorded a dividend of R$ 455,906 payable for the second half-year of 2012. On August 14, 2013, in accordance with the Bylaws and based on profit and loss for the first half-year of 2013, Company Management also approved declaration of an interim dividend of R$ 363,049, attributing a value of R$ 0.377282126 per share, payable on October 1, 2013.

 

 

( 24 )  EARNINGS PER SHARE

 

87


 

 

Earnings per share – basic and diluted

 

Basic and diluted earnings per share for the quarters and nine months ended at September 30, 2013 and 2012 are calculated by dividing the net income attributable to controlling shareholders by the average weighted number of common shares outstanding in the periods presented. Specifically in the case of diluted earnings per share, the dilutive effects of potential convertible notes are taken into account, as shown below:

 

 

 

 

 

 

 

 

3rd quarter 2013

 

Nine months 2013

3rd quarter 2012 restated

Nine months

2012 restated

Numerator

 

 

 

 

 

Net income/(loss) attributable to controlling shareholders

351,813

 

636,489

348,794

990,678

Denominator

 

 

 

 

 

Weighted average shares outstanding during the year

962,274,260

 

962,274,260

962,274,260

962,274,260

Net income/(loss) per share - basic

0.37

 

0.66

0.36

1.03

 

 

 

 

 

 

Numerator

 

 

 

 

 

Net income/(loss) attributable to controlling shareholders

351,813

 

636,489

348,794

990,678

Dilutive effect of convertible debentures of subsidiary CPFL Renováveis (*)

(7,623)

 

(8,927)

(5,984)

(9,263)

Net income/(loss) attributable to the Controlling Shareholders

344,190

 

627,561

342,810

981,415

 

 

 

 

 

 

Denominator

 

 

 

 

 

Weighted average shares outstanding during the year

962,274,260

 

962,274,260

962,274,260

962,274,260

Net income/(loss) per share - diluted

0.36

 

0.65

0.36

1.02

 

 

 

 

 

 

(*) Proportional to the interest on the subsidiary at the respective periods

 

 

 

 

 

The dilutive effect of the numerator in calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly controlled entity CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would be converted into common shares of the subsidiary at the beginning of each year.

 

88


 

 

 

( 25 )  OPERATING REVENUE

 

 

 

 

 

 

 

 

 

 

Consolidated

 

2013

 

2012

Revenue from Eletric Energy Operations

3rd quarter

 

Nine months

 

3rd quarter restated

 

Nine months restated

Consumer class

 

 

 

 

 

 

 

Residential

1,349,604

 

4,305,308

 

1,609,272

 

4,879,772

Industrial

912,176

 

2,696,738

 

1,041,645

 

3,021,481

Commercial

681,932

 

2,202,560

 

791,510

 

2,475,956

Rural

104,459

 

308,975

 

125,855

 

359,708

Public Administration

99,190

 

300,986

 

109,246

 

328,970

Public Lighting

68,830

 

215,838

 

87,195

 

256,198

Public Services

119,455

 

362,129

 

135,289

 

404,231

(-) Adjustment of excess and surplus revenue of reactive

(17,548)

 

(40,582)

 

(5,165)

 

(17,920)

Billed

3,318,098

 

10,351,952

 

3,894,847

 

11,708,397

Unbilled (Net)

93,252

 

53,704

 

46,541

 

26,295

Emergency Charges - ECE/EAEE

1

 

(256)

 

(0)

 

1

Reclassification to Network Usage Charge - TUSD - Captive Consumers

(1,176,830)

 

(4,067,933)

 

(1,707,476)

 

(5,589,081)

Electricity sales to final consumers

2,234,520

 

6,337,467

 

2,233,912

 

6,145,611

 

 

 

 

 

 

 

 

Furnas Centrais Elétricas S.A.

110,565

 

327,951

 

102,461

 

305,202

Other Concessionaires and Licensees

424,995

 

1,367,455

 

387,380

 

949,479

Current Electric Energy

41,843

 

175,189

 

97,275

 

171,314

Electricity sales to wholesaler´s

577,403

 

1,870,595

 

587,116

 

1,425,995

 

 

 

 

 

 

 

 

Revenue due to Network Usage Charge - TUSD - Captive Consumers

1,176,830

 

4,067,933

 

1,707,476

 

5,589,081

Revenue due to Network Usage Charge - TUSD - Free Consumers

227,541

 

737,485

 

358,097

 

1,048,302

(-) Adjustment of revenue surplus and excess responsive

(4,048)

 

(10,348)

 

(1,315)

 

(5,937)

Revenue from construction of concession infrastructure

235,266

 

753,092

 

390,499

 

981,550

 

173,260

 

451,404

 

27,142

 

40,637

Other Revenue and Income

96,926

 

253,353

 

59,911

 

202,239

Other operating revenues

1,905,776

 

6,252,920

 

2,541,810

 

7,855,873

Total gross revenues

4,717,699

 

14,460,982

 

5,362,839

 

15,427,479

 

 

 

 

 

 

 

 

Deductions from operating revenues

 

 

 

 

 

 

 

ICMS

(643,516)

 

(2,090,531)

 

(772,326)

 

(2,337,245)

PIS

(67,184)

 

(203,902)

 

(72,951)

 

(214,632)

COFINS

(309,537)

 

(939,344)

 

(336,767)

 

(988,598)

ISS

(1,341)

 

(3,762)

 

(1,032)

 

(3,805)

Global Reversal Reserve - RGR

(562)

 

(295)

 

(21,366)

 

(75,352)

Fuel Consumption Account - CCC

-

 

(34,432)

 

(129,756)

 

(485,810)

Energy Development Account - CDE

(38,812)

 

(116,437)

 

(146,100)

 

(438,299)

Research and Development and Energy Efficiency Programs

(28,601)

 

(83,910)

 

(36,876)

 

(107,222)

PROINFA

(26,022)

 

(72,709)

 

(20,248)

 

(55,691)

Emergency Charges - ECE/EAEE

(1)

 

255

 

(0)

 

(1)

IPI

(9)

 

(32)

 

(19)

 

(79)

 

(1,115,584)

 

(3,545,098)

 

(1,537,442)

 

(4,706,732)

Net revenue

3,602,115

 

10,915,884

 

3,825,397

 

10,720,747

(*) Information not reviewed by the independent auditors

 

 

 

 

 

 

 

               

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

2013

 

2012

Revenue from eletric energy operations - in GWh (*)

3rd quarter

 

Nine months

 

3rd quarter restated

 

Nine months restated

Consumer class

 

 

 

 

 

 

 

Residential

3,798

 

11,477

 

3,530

 

10,757

Industrial

3,722

 

10,999

 

3,614

 

10,701

Commercial

2,052

 

6,541

 

2,002

 

6,397

Rural

552

 

1,525

 

537

 

1,527

Public Administration

295

 

911

 

288

 

890

Public Lighting

403

 

1,184

 

385

 

1,139

Public Services

453

 

1,363

 

457

 

1,397

Billed

11,275

 

34,001

 

10,815

 

32,808

Own comsuption

8

 

26

 

7

 

24

Electricity sales to final consumers

11,283

 

34,027

 

10,822

 

32,832

 

 

 

 

 

 

 

 

Furnas Centrais Elétricas S.A.

763

 

2,263

 

763

 

2,272

Other Concessionaires and Licensees

2,479

 

8,058

 

2,267

 

6,575

Current Electric Energy

353

 

826

 

1,029

 

1,519

Electricity sales to wholesaler´s

3,596

 

11,148

 

4,059

 

10,366

 (*) Information not reviewed by the independent auditors              

 

89


 

 

 

 

 

 

Consolidated

Numbers of consumers (*)

September 30,2013

September 30,2012

Consumer class

 

 

Residential

6,467,170

6,259,471

Industrial

58,659

59,240

Commercial

491,627

495,662

Rural

245,614

244,174

Public Administration

49,160

48,224

Public Lighting

9,487

9,038

Public Services

7,908

7,671

Total

7,329,625

7,123,480

(*) Information not reviewed by the independent auditors

 

     

 

 

In accordance with ANEEL’s Order 4722 of December 18, 2009, concerning the basic procedures for preparation of the financial statements, the energy distribution subsidiaries reclassified part of the amount related to revenue from under the heading “Electricity sales to final consumers”, Commercialization activities, to “Other operating revenues”, Distribution activities, under the heading “Revenue from Network Usage Charge - TUSD captive consumers”.

 

 

25.1 Periodic Tariff Review (“RTP”) and Annual Tariff Review (“RTA”)

 

The details of the tariff reviews of the distributors are shown below:

 

  

 

 

 

 

 

 

 

 

 

 

2013

2012

Company

Month

 

Annual Tariff Review - RTA

Effect perceived by consumers (a)

Annual Tariff Review - RTA

Effect perceived by consumers (a)

CPFL Paulista

April

 

5.48%

6.18%

3.71%

2.89%

CPFL Piratininga

October

 

8.79%

5.50%

8,79% (b)

5,5% (b)

RGE

June

 

-10.32%

-10.64%

11.51%

3.38%

CPFL Santa Cruz

February

 

(c)

(c)

(c)

(c)

CPFL Leste Paulista

February

 

(c)

(c)

(c)

(c)

CPFL Jaguari

February

 

(c)

(c)

(c)

(c)

CPFL Sul Paulista

February

 

(c)

(c)

(c)

(c)

CPFL Mococa

February

 

(c)

(c)

(c)

(c)

 

 

 

 

 

 

 

 

(a)   Represents the average effect perceived by consumers as a result of elimination from the tariff base of financial components added in the previous tariff adjustment (not reviewed by the independent auditors).

 

(b)   On October 2, 2012 ANEEL approved the RTP de 2011 for the subsidiary CPFL Piratininga, with a total repositioning of -5.43%, of which -4.45% relates to the economic repositioning and -0.98% to the financial components. This result was used as a basis for calculation of the 2012 Annual Tariff Readjustment. On October 16, 2012 ANEEL’s Collegiate Board of Directors approved the 2012 Annual Tariff Review – RTA of the subsidiary.  Tariffs were increased by 8.79%, on average, of which 7.71% relates to the economic increase and 1.08% to the financial components.

90


 

 

 

The 2012 RTA took into consideration the impact of 1/3 of the financial component of the 2011 RTP, which represents a reduction of 2.42%. If this effect had not been taken into account, the total increase of the 2012 RTA would have been 11.21%. With the ratification of the 2011 RTP and 2012 RTA, the average effect to be perceived by consumers is 5.50% in relation to the tariffs in force. The new tariffs are effective from October 23, 2012 to October 22, 2013.

 

(c)   On January 31, 2012, ANEEL extended the effective term of the supply tariffs and TUSD of these subsidiaries, until the final processing of the tariff review.

 

The Periodic Tariff Review - RTP of February 2012 was only ratified in January 2013, but without immediate application of the tariffs. Based on the tariffs of the 2012 RTP, ANEEL ratified the Extraordinary Tariff Review (“RTE”) (Note 25.2), effective from January 24, 2013 to February 2, 2013. The tariffs ratified in the 2013 RTA, which incorporated the effects of the extension of the RTP, came into effect from February 3, 2013.

 

The RTP and RTA percentages for these subsidiaries are as follows:

 

 

 

 

 

 

 

 

 

 

RTP 2012

RTA 2013

 

 

With financial components

Effect perceived by consumers compared to RTA/11

With financial components

Effect perceived by consumers compared to RTE/13

CPFL Santa Cruz

 

8.10%

-4.66%

9.32%

-0.94%

CPFL Leste Paulista

 

0.08%

-1.25%

6.48%

3.36%

CPFL Jaguari

 

-7.10%

-7.33%

2.71%

2.68%

CPFL Sul Paulista

 

-3.72%

-5.02%

2.27%

2.21%

CPFL Mococa

 

9.00%

6.34%

7.00%

5.10%

           

 

 

25.2 Extraordinary Tariff Review (“RTE”)

 

In order to encompass the effects of Provisional Measure 579/2012, (converted into Law 12783 in January 2013) – Extension of the concessions and other topics of interest, ANEEL ratified the result of the 2013 Extraordinary Tariff Review (“RTE”), applied for consumption from January 24, 2013. The extraordinary review encompassed the electric energy quotas of the generation plants that renewed their concession contracts. The total energy produced by these plants was divided into quotas for the distributors. The effects of the elimination of the Global Reversal Reserve - RGR and Fuel Consumption Account - CCC, the reduction in the Energy Development Account - CDE and the decrease in the transmission costs were also computed. This RTE has no impact on the net profit or loss.  ANEEL ratified the result of the 2013 extraordinary review for the distribution subsidiaries with the following resolutions. The average effects for the distributors’ consumers were:

 

91


 

 

 

 

 

 

 

 

Energy distribution

 

Resolution n°

 

Consumer's perception(*)

CPFL Paulista

 

1,433

 

-20.42%

CPFL Piratininga

 

1,424

 

-26.70%

RGE

 

1,411

 

-22.81%

CPFL Santa Cruz

 

1,452

 

-23.72%

CPFL Jaguari

 

1,450

 

-25.33%

CPFL Mococa

 

1,451

 

-24.38%

CPFL Leste Paulista

 

1,449

 

-26.42%

CPFL Sul Paulista

 

1,453

 

-23.83%

(*) Information not reviewed by the independent auditors

         

 

(*)Information not reviewed by the independent auditors

 

25.3 – Resources provided by the Energy Development Account - CDE  

Provisional Measure 579, of September 11, 2012 (converted into Law 12783 of January 11, 2013) determined that the resources related to the low income subsidy, as well as other tariff discounts should be fully subsidized by resources from the CDE. Income of R$ 451,404  was recorded in the nine months of 2013 (R$ 173,260 in the third quarter), R$ 52,005   for the low income subsidy (R$16,950  in the third quarter) and R$ 399,399 for other tariff discounts (R$ 156,310 in the third quarter), set against accounts receivable Eletrobrás – Resources provided by the CDE (Note 10).

 

 

( 26 )  COST OF ELECTRIC ENERGY

 

 

 

 

 

 

 

 

 

 

Consolidated

 

2013

 

2012

Electricity Purchased for Resale

3rd quarter

 

Nine months

 

3rd quarter restated

 

Nine months restated

Itaipu Binacional

347,926

 

959,185

 

296,321

 

836,182

Current Electric Energy

180,113

 

521,590

 

10,809

 

133,225

PROINFA

56,954

 

176,764

 

52,994

 

164,551

Energy purchased of bilateral contracts and through action in the regulated market

1,592,942

 

5,125,278

 

1,477,124

 

4,142,353

Resources provided by the Energy Development Account - CDE - Decree 7.945/13

(225,763)

 

(720,870)

 

-

 

-

Credit of PIS and COFINS

(178,012)

 

(553,197)

 

(168,917)

 

(482,881)

Subtotal

1,774,160

 

5,508,749

 

1,668,331

 

4,793,430

 

 

 

 

 

 

 

 

Electricity Network Usage Charge

 

 

 

 

 

 

 

Basic Network Charges

146,435

 

411,282

 

286,337

 

834,508

Transmission from Itaipu

8,900

 

26,027

 

25,226

 

71,493

Connection Charges

10,935

 

33,467

 

19,952

 

58,817

Charges of Use of the Distribution System

6,879

 

22,115

 

11,952

 

27,092

System Service Charges - ESS

153,670

 

474,767

 

33,569

 

85,575

Reserve Energy charges

(2,597)

 

33,161

 

42,041

 

78,351

Resources provided by the Energy Development Account - CDE - Decree 7.945/13

(132,422)

 

(460,059)

 

-

 

-

Credit of PIS and COFINS

(17,360)

 

(47,145)

 

(38,321)

 

(105,907)

Subtotal

174,440

 

493,615

 

380,756

 

1,049,929

 

 

 

 

 

-

 

-

Total

1,948,600

 

6,002,363

 

2,049,087

 

5,843,360

               


 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

2013

 

2012

Electricity Purchased for Resale - in GWh (*)

 

3rd quarter

 

Nine months

 

3rd quarter restated

 

Nine months restated

Itaipu Binacional

 

2,740

 

8,039

 

2,750

 

8,078

Current Electric Energy

 

713

 

2,202

 

133

 

1,647

PROINFA

 

261

 

734

 

206

 

706

Energy purchased of bilateral contracts and through action in the regulated market

 

10,386

 

32,261

 

10,706

 

31,392

Total

 

14,100

 

43,236

 

13,795

 

41,824

(*) Information not reviewed by the independent auditors

 

 

 

 

 

 

 

 

                 

 

26.1 Resources provided by the CDE - Decree 7945/13

92


 

 

Due to the unfavorable hydropower conditions from the end of 2012, including the low levels of water reserves at the hydroelectric power plants, the output of the thermal plants was set at the highest level. In view of this and considering the concessionaires’ exposure in the short-term market, due largely to allocation of the physical energy and power guarantee quotas and repeal of the plants’ authorization by ANEEL, the energy cost of the distributors increased significantly in 2012 and 2013.

 

As a result of this scenario and as the distribution concessionaires do not have control over these costs, on March 7, 2013, the Brazilian government issued Decree 7945, which provided for certain changes in the contracting of energy and the objectives of the Energy Development Account - CDE charge.

 

In relation to contracting of energy, Decree 7945 (i) reduced the minimum term from three years to one, as from the start of the energy supply, for commercialization contracts for electric energy provided by existing ventures and (ii) increased the pass-through of the distributors’  electric energy acquisition costs to the final consumers from one hundred and three to one hundred and five percent of the total amount of electric energy contracted in relation to the distributor’s annual supply load.

The Decree amended the objectives of the CDE, and introduced the pass-through of CDE funds to the distribution concessionaires in relation to the following costs:

 

i.    exposure in the short-term market of the hydroelectric power plants contracted under a system of physical guarantee of electric energy and power quotas, due to inadequate allocation of generation in the scope of the Energy Relocation Mechanism – MRE (Hydrological Risk);

 

ii. exposure of the distributors in the short-term market, due to insufficient contractual support for the load distributed, in relation to the amount of replacement not recontracted as a result of non-participation in the extension of the electric energy generation concessions (Involuntary exposure);

 

iii. the additional cost related to activation of thermoelectric plants without respecting the order of merit by decision of the Electrical Sector Monitoring Committee – CMSE (ESS – Energy Security); 

 

iv. the full or partial amount of the accumulated positive balance in the CVA (compensation mechanism) account, for the system service charge and energy purchased for resale (CVA ESS and Energy).

 

In relation to items (i), (ii) and (iii), in accordance with CPC 07 / IAS 20 – Accounting for Government Grants and Disclosure of Government Assistance, the Company recorded the amount of R$ 631,825 in the nine months (R$ 191,248 in the third quarter).

 

In relation to item (iv), in the tariff review for the subsidiaries CPFL Paulista and RGE, in Order 1144, of April 18, 2013, and Authorization Resolution 1535, of June 18, 2013, respectively, ANEEL granted (i) in the case of the subsidiary CPFL Paulista, full coverage of the positive balances of the CVA calculated on energy purchased and the ESS charge for 2012, as well as positive amounts of the CVA for energy purchased in the availability auction, in the accrual period of January 2013, totaling R$ 371,460 and (ii) in the case of the subsidiary RGE, partial coverage of the CVA balances calculated on energy purchased and the ESS charge, amounting to R$ 10,706. Both amounts were credited to the cost of electric energy under Resources provided by the CDE– decree 7945/13, set against other credits in the line Accounts Receivable Eletrobrás – Resources provided by the CDE (Note 10).

 

93


 

 

In relation to item (iv), in the tariff adjustment process, in Resolution 1638, of October 23, 2013 ANEEL granted partial coverage of the positive balances of CVA calculated on energy purchased (expense reversal of R$ 166.938) and the ESS charges (expense of R$ 122) for the period October 2012 to September 2013, total amounting to R$ 166,817. Both amounts were credited to the cost of electric energy under Resources provided by the CDE– decree 7945/13, set against other credits in the line Accounts Receivable Eletrobrás – Resources provided by the CDE.

 

The resources provided by the CDE recognized in the nine months of 2013 are shown in the following table, per distributor controlled by the Company:

 

 

 

 

 

 

 

 

 

 

 

 

Nine months 2013

 

Electricity purchased for resale

Electricity network usage charge

 

Overcontracting

 

Quotas and hydrological risk

Electricity purchased - tariff review

System service charges - ESS

System service charges - ESS - tariff review

Total

CPFL Paulista

122,407

 

18,111

327,252

215,365

44,207

 

727,343

CPFL Piratininga

53,721

 

1,175

166,938

88,160

(122)

 

309,872

CPFL Santa Cruz

8,682

 

(9)

-

15,116

-

 

23,790

CPFL Leste Paulista

-

 

0

-

5,891

-

 

5,891

CPFL Sul Palista

-

 

(2)

-

3,617

-

 

3,615

CPFL Jaguari

97

 

167

-

4,542

-

 

4,805

CPFL Mococa

-

 

(2)

-

2,590

-

 

2,588

RGE

20,172

 

9

2,153

72,138

8,553

 

103,025

Total

205,078

 

19,449

496,343

407,421

52,638

 

1,180,929

 

 

 

 

 

 

 

 

 

                 

 

94


 

 

( 27 )  OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

3rd quarter

 

Operating Expenses

 

 

 

 

 

General

Other

 

Total

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

4,408

 

3,388

 

-

 

-

 

4,408

 

3,388

Materials

14

 

4

 

-

 

-

 

14

 

4

Outside Services

658

 

1,664

 

-

 

-

 

658

 

1,664

Depreciation and Amortization

18

 

13

 

-

 

-

 

18

 

13

Other:

817

 

1,120

 

-

 

6

 

817

 

1,126

Leases and Rentals

32

 

31

 

-

 

-

 

32

 

31

Publicity and Advertising

343

 

779

 

-

 

-

 

343

 

779

Legal, Judicial and Indemnities

349

 

51

 

-

 

-

 

349

 

51

Donations, Contributions and Subsidies

126

 

209

 

-

 

-

 

126

 

209

Loss/(Gain) on disposal and decommissioning and other losses on noncurrent assets

-

 

-

 

-

 

6

 

-

 

6

Other

(33)

 

50

 

-

 

-

 

(33)

 

50

Total

5,915

 

6,189

 

-

 

6

 

5,915

 

6,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

 

Nine months

 

Operating Expenses

 

 

 

 

 

General

Other

 

Total

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

10,933

 

9,268

 

-

 

-

 

10,933

 

9,268

Materials

19

 

7

 

-

 

-

 

19

 

7

Outside Services

3,049

 

4,731

 

-

 

-

 

3,049

 

4,731

Depreciation and Amortization

53

 

47

 

-

 

-

 

53

 

47

Other:

2,721

 

3,964

 

-

 

36

 

2,721

 

4,000

Leases and Rentals

95

 

90

 

-

 

-

 

95

 

90

Publicity and Advertising

1,013

 

2,615

 

-

 

-

 

1,013

 

2,615

Legal, Judicial and Indemnities

1,018

 

698

 

-

 

-

 

1,018

 

698

Donations, Contributions and Subsidies

500

 

434

 

-

 

-

 

500

 

434

Loss/(Gain) on disposal and decommissioning and other losses on noncurrent assets

-

 

-

 

-

 

36

 

-

 

36

Other

94

 

127

 

-

 

-

 

94

 

127

Total

16,775

 

18,016

 

-

 

36

 

16,775

 

18,052

 

 

 

 

 

 

 

 

 

 

 

 

                       

 

95


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

3rd quarter

 

 

 

 

 

Services Rendered to Third Parties

 

Operating Expenses

 

 

 

 

Operating costs

 

 

 

 

 

Sales

 

General

Other

 

Total

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

110,089

 

102,573

 

-

 

16

 

28,314

25,835

 

47,235

 

38,911

 

-

 

-

 

185,638

 

167,335

Employee Pension Plans

10,302

 

8,336

 

-

 

-

 

-

-

 

-

 

-

 

-

 

-

 

10,302

 

8,336

Materials

21,451

 

21,552

 

284

 

346

 

1,145

825

 

1,837

 

2,106

 

-

 

-

 

24,718

 

24,829

Outside Services

45,561

 

40,590

 

510

 

480

 

24,684

26,727

 

43,087

 

62,643

 

-

 

-

 

113,842

 

130,441

Depreciation and Amortization

165,747

 

175,913

 

-

 

-

 

8,214

8,279

 

15,767

 

12,317

 

-

 

-

 

189,727

 

196,509

Costs related to infrastructure construction

-

 

-

 

235,266

 

390,499

 

-

-

 

-

 

-

 

-

 

-

 

235,266

 

390,499

Other

11,635

 

13,998

 

(3)

 

(4)

 

28,946

89,693

 

43,754

 

22,684

 

50,317

 

102,662

 

134,649

 

229,033

Collection charges

-

 

-

 

-

 

-

 

12,805

12,479

 

-

 

-

 

-

 

-

 

12,805

 

12,479

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

14,029

75,251

 

-

 

-

 

-

 

-

 

14,029

 

75,251

Leases and Rentals

6,297

 

9,004

 

-

 

-

 

4

13

 

3,610

 

1,659

 

-

 

-

 

9,910

 

10,676

Publicity and Advertising

131

 

58

 

-

 

-

 

35

1

 

4,179

 

5,437

 

-

 

-

 

4,345

 

5,496

Legal, Judicial and Indemnities

-

 

-

 

-

 

-

 

-

-

 

34,937

 

9,927

 

-

 

-

 

34,937

 

9,927

Donations, Contributions and Subsidies

-

 

-

 

-

 

-

 

1,993

1,593

 

585

 

558

 

-

 

-

 

2,577

 

2,152

Inspection fee

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

7,059

 

7,600

 

7,059

 

7,600

Loss/(Gain) on disposal and decommissioning and other losses on noncurrent assets

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

(30,268)

 

19,958

 

(30,268)

 

19,958

Intangible of concession amortization

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

73,525

 

75,039

 

73,525

 

75,039

Financial compensation for water resources utilization

3,292

 

3,183

 

-

 

 

 

-

 

 

-

 

 

 

-

 

 

 

3,292

 

3,183

Other

1,916

 

1,753

 

(2)

 

(4)

 

81

357

 

443

 

5,102

 

-

 

65

 

2,439

 

7,273

Total

364,785

 

362,962

 

236,057

 

391,338

 

91,304

151,358

 

151,680

 

138,661

 

50,317

 

102,663

 

894,143

 

1,146,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Nine months

 

 

 

 

 

Services Rendered to Third Parties

 

Operating Expenses

 

 

 

 

 

Operating costs

 

 

 

 

 

Sales

 

General

Other

 

Total

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

320,924

 

290,972

 

-

 

23

 

81,324

75,202

 

146,342

 

127,516

 

-

 

-

 

548,591

 

493,713

Employee Pension Plans

51,363

 

25,002

 

-

 

-

 

-

-

 

-

 

-

 

-

 

-

 

51,363

 

25,002

Materials

69,978

 

55,618

 

1,079

 

1,433

 

3,116

2,137

 

5,105

 

7,534

 

-

 

-

 

79,277

 

66,722

Outside Services

131,559

 

122,968

 

1,504

 

1,741

 

78,260

81,300

 

147,217

 

187,948

 

-

 

-

 

358,540

 

393,958

Depreciation and Amortization

497,714

 

451,088

 

-

 

-

 

25,206

24,789

 

43,225

 

27,522

 

-

 

-

 

566,145

 

503,399

Costs related to infrastructure construction

-

 

-

 

753,092

 

981,550

 

-

-

 

-

 

-

 

-

 

-

 

753,092

 

981,550

Other

31,502

 

33,043

 

(7)

 

(13)

 

111,127

160,172

 

411,299

 

65,585

 

232,122

 

251,630

 

786,044

 

510,416

Collection charges

-

 

-

 

-

 

-

 

39,184

36,564

 

-

 

-

 

-

 

-

 

39,184

 

36,564

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

64,603

118,399

 

-

 

-

 

-

 

-

 

64,603

 

118,399

Leases and Rentals

19,435

 

20,461

 

-

 

-

 

10

77

 

9,023

 

7,067

 

-

 

-

 

28,467

 

27,605

Publicity and Advertising

247

 

97

 

-

 

-

 

189

14

 

9,806

 

13,289

 

-

 

-

 

10,242

 

13,400

Legal, Judicial and Indemnities

-

 

-

 

-

 

-

 

-

-

 

366,346

 

32,366

 

-

 

-

 

366,346

 

32,366

Donations, Contributions and Subsidies

-

 

-

 

-

 

-

 

6,040

4,245

 

2,745

 

1,755

 

-

 

-

 

8,785

 

6,001

Inspection fee

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

21,182

 

22,356

 

21,182

 

22,356

Loss/(Gain) on disposal and decommissioning and other losses on noncurrent assets

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

(12,008)

 

20,014

 

(12,008)

 

20,014

Intangible of concession amortization

-

 

-

 

-

 

-

 

-

-

 

-

 

-

 

222,946

 

209,118

 

222,946

 

209,118

Financial compensation for water resources utilization

7,791

 

6,390

 

-

 

 

 

-

 

 

-

 

 

 

-

 

 

 

7,791

 

6,390

Other

4,030

 

6,094

 

(7)

 

(13)

 

1,103

872

 

23,379

 

11,109

 

2

 

143

 

28,506

 

18,205

Total

1,103,040

 

978,691

 

755,668

 

984,734

 

299,034

343,599

 

753,189

 

416,106

 

232,122

 

251,630

 

3,143,053

 

2,974,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                             

96


 

 

 

( 28 )  FINANCIAL INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent company

Consolidated

 

2013

 

2012

2013

 

2012

 

3rd quarter

 

Nine months

 

3rd quarter restated

Nine months restated

3rd quarter

 

Nine months

 

3rd quarter restated

Nine months restated

Financial Income

 

 

 

 

 

 

 

 

 

 

 

 

Income from Financial Investments

33,900

 

39,595

 

3,172

23,596

111,939

 

206,254

 

52,865

157,254

Arrears of interest and fines

0

 

2

 

0

13

33,722

 

110,276

 

39,929

118,399

Restatement of tax credits

227

 

1,133

 

387

2,333

2,405

 

6,813

 

1,765

7,533

Restatement of Escrow Deposits

125

 

448

 

248

645

8,870

 

26,992

 

11,981

40,401

Monetary and Exchange Restatement

-

 

-

 

-

-

5,204

 

22,559

 

16,799

41,758

Adjustment to expected cash flow (note 9)

-

 

-

 

-

-

-

 

-

 

69,288

104,499

Discount on purchase of ICMS credit

-

 

-

 

-

-

5,788

 

14,752

 

4,978

11,997

PIS and COFINS on insterest on shareholders' equity

-

 

(6,702)

 

-

(9,931)

-

 

(6,702)

 

-

(9,931)

Other

653

 

3,254

 

947

3,573

14,630

 

47,739

 

26,143

50,055

 

34,906

 

37,729

 

4,753

20,229

182,558

 

428,682

 

223,747

521,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Expense

 

 

 

 

 

 

 

 

 

 

 

 

Debt Charges

(35,231)

 

(48,138)

 

(8,628)

(30,784)

(371,300)

 

(923,209)

 

(283,928)

(802,621)

Monetary and Exchange Variations

(126)

 

(584)

 

(199)

52

(27,916)

 

(101,189)

 

(23,128)

(102,274)

(-) Capitalized borrowing costs

-

 

-

 

-

-

17,028

 

46,042

 

13,733

37,930

Public utilities

-

 

-

 

-

-

(2,785)

 

(7,686)

 

(3,438)

(9,597)

Adjustment to expected cash flow (note 9)

-

 

-

 

-

-

(16,544)

 

(113,115)

 

-

-

Interes and fines on taxes (note 20)

-

 

-

 

-

-

485

 

(60,007)

 

(1,080)

(2,240)

Other

7

 

(33)

 

(299)

(329)

(23,187)

 

(69,863)

 

(46,320)

(82,977)

Total

(35,350)

 

(48,755)

 

(9,126)

(31,060)

(424,219)

 

(1,229,028)

 

(344,161)

(961,779)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net financial income (expense)

(444)

 

(11,026)

 

(4,372)

(10,831)

(241,661)

 

(800,345)

 

(120,414)

(439,816)

                         

 

Interest was capitalized at an average rate of 7.75% p.a. in the nine months of 2013 (8.36% in 2012) on qualifying assets, in accordance with CPC 20 and IAS 23.

 

As described in note 9, the estimated cash flow adjustment was negative in the quarter and nine months ended in September 30, 2013, and the related amounts were reclassified to financial expenses.

 

( 29 )  SEGMENT INFORMATION

The Company’s operating segments are based on the internal financial information and management structure and are separated by type of business: electric energy distribution, conventional generation, renewable generation, commercialization and services rendered.  

Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Average prices used between segments are based on similar market transactions. Note 1 shows the subsidiaries in accordance with their areas of operation and provides further information about each subsidiary and its business area

The segregated information by operating segment is shown below, in accordance with the criteria established by Company Management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution

 

Convencional generation

 

Renewable generation

 

Commercialization

 

Services

 

Other (*)

 

Elimination

 

Total

3rd quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

8,647,486

 

446,325

 

523,020

 

1,246,881

 

52,091

 

81

 

-

 

10,915,884

(-) Intersegment revenues

11,674

 

243,387

 

200,133

 

187,866

 

80,407

 

-

 

(723,467)

 

-

Income from electric energy service

1,225,022

 

410,440

 

125,453

 

24,493

 

2,082

 

(17,021)

 

-

 

1,770,468

Financial income

301,952

 

23,055

 

34,132

 

21,476

 

10,389

 

37,678

 

-

 

428,682

Financial expense

(692,832)

 

(236,376)

 

(232,070)

 

(15,929)

 

(3,059)

 

(48,762)

 

-

 

(1,229,028)

Income before taxes

834,141

 

271,855

 

(72,485)

 

30,040

 

9,412

 

(28,105)

 

-

 

1,044,858

Income tax and social contribution

319,656

 

58,362

 

10,320

 

11,484

 

3,945

 

14,912

 

-

 

418,679

Net Income

514,484

 

213,492

 

(82,804)

 

18,556

 

5,467

 

(43,016)

 

-

 

626,180

Total Assets (**)

15,806,698

 

4,514,344

 

9,391,129

 

381,935

 

199,451

 

1,833,592

 

-

 

32,127,149

Capital Expenditures and other intangible assets

626,288

 

6,276

 

707,237

 

2,811

 

17,645

 

337

 

-

 

1,360,594

Depreciation and Amortization

423,912

 

97,491

 

262,080

 

2,845

 

2,710

 

53

 

-

 

789,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

9,007,727

 

425,353

 

386,698

 

864,392

 

36,555

 

23

 

-

 

10,720,747

(-) Intersegment revenues

15,222

 

195,827

 

151,832

 

450,833

 

91,205

 

-

 

(904,918)

 

-

Income from electric energy service

1,191,296

 

382,563

 

138,025

 

182,595

 

26,239

 

(18,093)

 

-

 

1,902,627

Financial income

404,370

 

22,667

 

41,446

 

31,584

 

1,909

 

19,988

 

-

 

521,963

Financial expense

(478,108)

 

(179,893)

 

(169,428)

 

(103,110)

 

(176)

 

(31,063)

 

-

 

(961,779)

Income before taxes

1,117,557

 

318,649

 

10,043

 

111,069

 

27,972

 

(29,168)

 

-

 

1,556,123

Income tax and social contribution

(407,034)

 

(60,414)

 

(1,628)

 

(35,695)

 

(9,166)

 

(27,257)

 

-

 

(541,194)

Net Income

710,523

 

258,235

 

8,415

 

75,373

 

18,806

 

(56,424)

 

-

 

1,014,929

Total Assets (**)

14,729,776

 

4,376,136

 

8,786,521

 

466,645

 

186,303

 

378,898

 

-

 

28,924,279

Capital Expenditures and other intangible assets

1,041,271

 

6,579

 

861,530

 

5,016

 

11,591

 

411

 

-

 

1,926,398

Depreciation and Amortization

403,219

 

104,443

 

200,830

 

2,217

 

2,725

 

54

 

-

 

713,487

97


 

 

(*) Other: refers mainly to holdings (mainly CPFL Energia) after elimination of inter-group balances.

(**) Goodwill related to acquisitions, net of amortization, was allocated to the respective segments.

(***) The amounts for the total assets refer to December 31, 2012.

 

( 30 )    RELATED PARTY TRANSACTIONS

The Company’s controlling shareholders are as follows:

·   ESC Energia S.A.

Controlled by the Camargo Corrêa group, which operates in a number of segments, including construction, cement, footwear, textiles, aluminum and highway concessions.

·   Energia São Paulo Fundo de Investimento em Ações

Controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS, and (d) Fundação SABESP de Seguridade Social - SABESPREV.

·   Bonaire Participações S.A.

Controlled by Energia São Paulo Fundo de Investimento em Ações.

·   Fundo BB Carteira Livre I - Fundo de Investimento em Ações

Fund controlled by PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil.

 

The direct and indirect participations in operating subsidiaries are described in Note 1.

Controlling shareholders, subsidiaries and associated companies, jointly-controlled entities under common control and that in some way exercise significant influence over the Company are considered to be related parties.

The main transactions are listed below:

 

a)         Bank deposits and short-term investments –  refer mainly to bank deposits and short-term financial investments with the Banco do Brasil, as mentioned in note 5. The Company and its subsidiaries also have Exclusive Investment Funds, managed by BB DTVM, among others.

b)        Loans and Financing and Debentures – relate to funds raised from the Banco do Brasil in accordance with notes 15 and 16. The Company also guarantees certain loans raised by its subsidiaries, as mentioned in notes 15 and 16.

c)         Other Financial Transactions – the amounts in relation to Banco do Brasil are bank costs and collection expenses. The balance recorded in liabilities comprises basically the rights over the payroll processing of certain subsidiaries, negotiated with Banco do Brasil, which are appropriated in the income statement over the term of the contract. JBS S.A. transactions refer to ICMS credit acquisition.

d)         Energy purchased, energy sales and charges – Refers to energy purchased or sold by distribution, comercialization and generation subsidiaries through short or long-term agreements and tariffs for the use of the distribution system (TUSD). Such transactions, when performed at the free Market, are made under conditions considered by the Company as being similar to market conditions at the time of the negotiation, in accordance with internal policies established in advance by Company Management. When performed at the regulated market, are in accordance with the rules established by the sector.

e)         Intangible assets, Property, plant and equipment, Materials and Service – refer to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy.

98


 

 

f)          Advances – Refers to advances to investments on research and development.

g)         Other revenue –  refers basically to revenue from rental of use of the distribution system for telephony services.

Certain subsidiaries have supplementary retirement plans operated by Fundação CESP, offered to the employees of the subsidiaries, as mentioned in Note 17.

To ensure that commercial transactions with related parties are conducted under normal market conditions, the Company set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, responsible for analyzing the main transactions with related parties.

The subsidiary CPFL Paulista renegotiated from September 2013 to January 2014 the original maturity of energy purchase invoices from the jointly-controlled BAESA, ENERCAN and Chapecoense.

The total remuneration of key management personnel in in the nine months of 2013, in accordance with CVM Decision 560/2008, was R$ 25,337. This amount comprises R$ 28,350 in respect of short-term benefits, R$ 662 for post-employment benefits and reversal of the provision of R$ 3,675 for other long-term benefits, recorded by the accrual method

 

Transactions between related parties involving controlling shareholders, entities under common control or with significant influence and jointly-controlled subsidiaries:

 

99


 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

Assets

Liabilities

Revenue

Expense

 

September 30, 2013

December 31, 2012 restated

September 30, 2013

December 31, 2012 restated

Nine months 2013

Nine months 2012 restated

Nine months 2013

Nine months 2012 restated

Bank deposits and short-term investments

 

 

 

 

 

 

 

Banco do Brasil S.A.

90,029

82,111

-

-

4,281

6,557

36,851

-

 

 

 

 

 

 

 

 

 

Loans and Financing, Debentures and Derivatives contracts

 

 

 

 

 

 

 

Banco do Brasil S.A.

-

-

1,762,873

1,778,338

-

-

61,728

221,515

 

 

 

 

 

 

 

 

 

Other financial transactions

 

 

 

 

 

 

 

 

Banco do Brasil S.A.

-

-

-

1,224

1,224

1,217

4,521

4,354

Chapecoense Geração S.A.

-

-

-

-

-

-

551

-

ENERCAN - Campos Novos Energia S.A.

-

-

-

-

-

-

432

-

JBS S/A

-

-

-

-

78

3,940

-

-

 

 

 

 

 

 

 

 

 

Advance

 

 

 

 

 

 

 

 

ENERCAN - Campos Novos Energia S.A.

-

-

-

1,558

-

-

-

-

EPASA - Centrais Elétricas da Paraiba

-

-

-

572

-

-

-

-

Chapecoense Geração S.A.

-

-

-

1,272

-

-

-

-

BAESA – Energética Barra Grande S.A.

-

-

-

898

-

-

-

-

 

 

 

 

 

 

 

 

 

Energy sales and purchases and electricity network usage charge

 

 

 

 

 

 

Afluente Transmissão de Energia Elétrica S.A.

-

-

28

-

-

-

796

-

Baguari I Geração de Energia Elétrica S.A.

-

-

5

-

-

-

173

-

BRASKEM S.A.

-

-

-

-

18,654

-

-

-

Caetite 2 Energia Renovável S.A.

-

-

-

-

-

-

40

-

Caetité 2 Energia Renovável S.A.

-

-

-

-

-

-

414

-

Caetité 3 Energia Renovável S.A.

-

-

-

-

-

-

418

-

Companhia de Eletricidade do Estado da Bahia – COELBA

893

697

-

-

3,783

2,992

-

-

Companhia Energética de Pernambuco - CELPE

558

1,031

-

-

3,113

2,405

-

-

Companhia Energética do Ceara - COELCE

237

188

-

-

1,676

594

-

-

Companhia Energética do Rio Grande do Norte - COSERN

186

657

-

-

1,435

912

-

-

ELEKTRO Eletricidade Serviços

220

-

-

-

1,520

-

-

-

Eletropaulo Metropolitana Eletrecidade de São Paulo S/A

583

-

-

-

3,845

-

-

-

Energética Águas da Pedra S.A.

-

-

100

-

 

-

2,673

-

Estaleiro Atlântico Sul S.A.

-

-

-

-

3,932

-

-

-

Fras-le

-

-

-

-

6

-

-

-

Goiás Sul Geração de Enegia S.A.

-

-

-

-

-

-

106

-

Mel 2 Energia Renovável S.A.

-

-

-

-

-

-

376

-

MULTINER S/A

-

-

-

-

-

-

-

-

NC ENERGIA S.A.

-

-

-

-

16,996

16,462

-

-

Petrobrás

-

-

5

-

83

910

9,532

34,010

Rio PCH I S.A.

-

-

184

-

-

-

5,094

-

Salto Góes

-

-

6

-

-

-

51

-

SE Narandiba S.A.

-

-

-

-

-

-

91

-

Serra do Facão Energia S.A. - SEFAC

-

-

498

-

-

-

13,712

-

Tavex Brasil S.A. (antiga Santista Têxtil Brasil S

-

-

-

-

8,264

14,533

-

-

ThyssenKrupp Companhia Siderúrgica do Atlântico

-

-

175

-

345

-

4,695

-

Vale Energia S.A.

6,735

6,594

-

-

68,028

61,166

-

-

VALE S.A.

-

-

-

-

-

-

1,419

16,860

BAESA – Energética Barra Grande S.A.

-

-

13,216

7,066

-

497

58,967

57,081

Chapecoense Geração S.A.

-

1,006

43,284

27,695

3,936

11,255

242,420

225,433

ENERCAN - Campos Novos Energia S.A.

516

377

51,162

29,548

7,769

4,915

174,404

155,830

EPASA - Centrais Elétricas da Paraiba

3,404

-

11,245

35,690

78,709

3,994

65,660

27,037

 

 

 

 

 

 

 

 

 

Intangible assets, Property, plant and equipament, Materials and Service

 

 

 

 

 

 

Barrocão Empreendimento Imobiliário SPE Ltda.

-

-

-

-

67

-

-

-

Boa Vista Empreendimento Imobiliário SPE Ltda.

2

-

-

-

52

-

-

-

Brasil Telecom

-

-

-

127

 

-

35

750

Cia.de Saneamento Básico do Estado de São Paulo - SABESPREV

91

-

29

-

736

-

15

-

HM 11 Empreendimento Imobiliário SPE Ltda.

-

-

-

-

9

-

-

-

HM 12 Empreendimento Imobiliário SPE Ltda.

-

-

-

-

9

-

-

-

HM 25 Empreendimento Imobiliário SPE Ltda.

-

-

-

-

63

-

-

-

Hortolândia 4A Empreendimento Imobiliário SPE Ltda

-

-

-

-

41

-

-

-

Indústrias Romi S.A.

4

-

-

-

32

40

-

-

Itaúsa

-

-

6

-

 

-

477

14

Jaguariúna III Empreendimento Imobiliário SPE Ltda.

-

-

-

-

56

-

-

-

LUPATECH

-

-

-

-

 

-

3

-

OI S.A. e Brasil Telecom S.A.

-

-

128

131

 

-

589

11

Renovias Concessionária S.A.

-

-

-

-

 

-

6

-

Rodovias Integradas do Oeste - SP Vias

-

-

16

26

 

-

-

-

SAMM - Sociedade de Atividades em Multimídia Ltda.

22

-

-

-

236

-

-

-

Telemar Norte Leste

2

-

5

4

21

6

145

-

TOTVS S.A.

-

9

307

111

 

-

2,234

1,211

BAESA – Energética Barra Grande S.A.

66

-

-

-

1,012

966

-

-

ENERCAN - Campos Novos Energia S.A.

-

-

-

-

1,012

966

-

-

EPASA - Centrais Elétricas da Paraiba

10

100

-

-

59

38

-

-

Chapecoense Geração S.A.

-

11

-

-

1,110

1,065

-

-

 

 

 

 

 

 

 

 

 

Other revenue

 

 

 

 

 

 

 

 

OI S.A. e Brasil Telecom S.A.

2,126

2,009

-

-

9,567

9,038

-

-

 

 

 

 

 

 

 

 

 

                 

 

( 31 )  RISK MANAGEMENT

 

The business of the Company and its subsidiaries mainly comprises the generation, commercialization and distribution of electric energy.  As public utilities concessionaires, the operations and/or tariffs of its principal subsidiaries are regulated by ANEEL.

Risk management structure:

The Board of Directors is responsible for directing the way the business is run, which includes monitoring of business risks, exercised by means of the corporate risk management model used by the Company. The responsibilities of the Executive Board are to develop the mechanisms for measuring the impact of the exposure and probability of its occurrence, supervising the implementation of risk mitigation measures and informing the Board of Directors. It is assisted in this process by: i) the Corporate Risk Management Committee, whose mission is to assist in identifying the main business risks, analyzing measurement of the impact and probability and assessing the mitigation measures used; ii) the Risk Management, Internal Control and Consolidated Processes Division, responsible for developing the Corporate Risk Management model for the CPFL Group in respect of strategy (policy, direction and risk maps), processes (planning, measurement, monitoring and reporting), systems and governance.

100


 

 

 

The risk management policy was established to identify, analyze and treat the risks faced by the Company and its subsidiaries, and includes reviewing the model adopted whenever necessary to reflect changes in market conditions and in the Group’s activities, with a view to developing an environment of disciplined and constructive control

 

In its supervisory role, the Company’s Board of Directors also counts on the support of the Management Procedures Committee to provide guidance for the Internal Auditing work and in preparing proposals for improvements. The Internal Auditing team conducts both periodic and “ad hoc” reviews in order to ensure alignment of the procedures to directives and strategies set by the shareholders and management.

The Fiscal Council’s responsibilities include certifying that Management has the means to identify and prevent, through the use of an appropriated information system, (a) the main risks to which the Company is exposed, (b) the probability that these will materialize and (c) the measures and plans adopted.

The main market risk factors affecting the businesses are as follows:

 

Exchange rate risk: This risk derives from the possibility that the subsidiaries might incur losses and cash constraints due to fluctuations in currency exchange rates, increasing the balances of liabilities denominated in foreign currency. The exposure in relation to funds raised in foreign currency is largely covered by contracting swap operations, which allow the Company and its subsidiaries to exchange the original risks of the operation for the cost of the variation in the CDI. This risk is quantified in Note 32. The Company’s subsidiaries’ operations are also exposed to exchange variations on the purchase of electric energy from Itaipu. The compensation mechanism - CVA protects the companies against possible losses. However, the compensation only comes into effect as a result of consumption and the consequent billing of energy after the next tariff adjustment in which such losses have been considered.  Decree 7945 established that the full or partial amount of the accumulated positive balance by the CVA in relation to the system service charge and energy purchased for resale (CVA ESS and Energy) should be passed on through the CDE, at the time of the tariff adjustment or review (Note 26).

Interest Rate Risk: This risk derives from the possibility that the Company and its subsidiaries might incur losses due to fluctuations in interest rates that increase financial expenses on loans, financing and debentures. The subsidiaries have tried to increase the proportion of pre-indexed loans or loans tied to indexes with lower rates and little fluctuation in the short and long term. The quantification of this risk is presented in note 32.

Credit Risk: This risk arises from the possibility of the subsidiaries incurring losses resulting from difficulties in collecting amounts billed to customers. This risk is evaluated by the subsidiaries as low, as it is spread over the number of customers and in view of the collection policy and cancellation of supply to defaulting consumers.

Risk of Energy Shortages: The energy sold by the Company is primarily generated by hydropower plants. A prolonged period of low rainfall, together with an unforeseen increase in demand, could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of their volume, and resulting in losses due to the increase in the cost of purchasing energy or a reduction in revenue due to the introduction of another rationing program, as in 2001. According to the Annual Energy Operation Plan - PEN 2013, drawn up by the National Electrical System Operator, the risks of any energy shortfall is low for 2013, and another energy rationing program is unlikely. These risks could be mitigated by early generation of thermal energy, using the Short-Term Operating Procedures (Procedimentos Operativos de Curto Prazo – POCP), or by an advance order authorized by the Electrical Sector Monitoring Committee (Comitê de Monitoramento do Setor Elétrico – CMSE), thereby diminishing depletion of the reservoirs. This procedure was followed in the last quarter of 2012 and is being used during 2013, with the thermal plants being put into operation to preserve the reservoirs. Payment for the additional cost of this energy security was covered in Resolution 03 of the National Energy Policy Council – CNPE.

101


 

 

Risk of Acceleration of Debts: The Company and its subsidiaries have loans and financing agreements and debentures with restrictive clauses (covenants) normally applicable to these kinds of arrangement, involving compliance with economic and financial ratios, cash generation, etc. These covenants are monitored appropriately and do not restrict the capacity to operate normally.

Regulatory risk: The electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in accordance with the periodic tariff review methodology established for the tariff cycle. Once the methodology has been ratified, ANEEL establishes tariffs to be charged by the distributor to the final consumers. In accordance with Law 8.987/1995, the fixed tariffs should insure the economic and financial balance of the concession contract at the time of the tariff review, which could result in lower increases than those expected by the electric energy distributors, albeit offset in subsequent periods by other adjustments.

 

Risk Management for Financial instruments

The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly have procedures in place to control and follow-up on the transactions and balances of financial instruments, in order to monitor the risks and current rates in comparison with market conditions.

Risk management controls: In order to manage the risks inherent to the financial instruments and to monitor the procedures established by Management, the Company and its subsidiaries use the MAPS software system to calculate the mark to market, stress testing and duration of the instruments, and assess the risks to which the Company and its subsidiaries are exposed. Historically, the financial instruments contracted by the Company and its subsidiaries supported by these tools have produced adequate risk mitigation results. It must be stressed that the Company and its subsidiaries routinely contract derivatives, only in the event of exposure that Management regards as a risk and with the appropriate levels of approval. The Company and its subsidiaries do not enter into transactions involving exotic or speculative derivatives. Furthermore, the Company meets the requirements of the Sarbanes-Oxley Law, and therefore has internal control policies focused on achieving a strict control environment to minimize the exposure to risks.

 

 

102


 

 

 

( 32 )  FINANCIAL INSTRUMENTS

The main financial instruments, classified in accordance with the group’s accounting practices, are:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

September 30, 2013

 

December 31, 2012 restated

 

Category

 

Measurement

Level (*)

 

Accounting balance

Fair value

 

Accounting balance

Fair value

Cash and cash equivalent (note 5)

(a)

 

(2)

Level 1

 

3,809,117

3,809,117

 

1,152,712

1,152,712

Cash and cash equivalent (note 5)

(a)

 

(2)

Level 2

 

1,596,391

1,596,391

 

1,282,322

1,282,322

Consumers, Concessionaires and Licensees (note 6)

(b)

 

(1)

n/a

 

2,113,875

2,113,875

 

2,366,682

2,366,682

Leases

(b)

 

(1)

n/a

 

46,488

46,488

 

41,443

41,443

Financial investments (note 7)

(c)

 

(1)

n/a

 

-

-

 

3,939

3,939

Financial investments (note 7)

(a)

 

(2)

Level 1

 

24,618

24,618

 

2,161

2,161

Derivatives (note 32)

(a)

 

(2)

Level 2

 

351,578

351,578

 

487,308

487,308

Financial asset of concession (note 10)

(d)

 

(2)

Level 3

 

2,641,748

2,641,748

 

2,377,240

2,377,240

Receivables from Resources provided by the Energy Development Account - CDE (note 10)

(b)

 

(1)

n/a

 

247,951

247,951

 

49,943

49,943

Other finance assets (**)

(b)

 

(1)

n/a

 

274,918

274,918

 

356,146

356,146

 

 

 

 

 

 

11,106,684

11,106,684

 

8,119,896

8,119,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers (note 15)

(e)

 

(1)

n/a

 

1,572,526

1,572,526

 

1,695,469

1,695,469

Loans and financing - Principal and interest (note 16)

(e)

 

(1)

n/a

 

7,249,665

6,968,563

 

6,889,549

6,766,129

Loans and financing - certain debts (note 16)

(a)

 

(2)

Level 2

 

2,182,861

2,182,861

 

2,388,245

2,388,245

Debentures - Principal and interest (note 17)

(e)

 

(1)

n/a

 

8,838,983

9,067,618

 

6,195,237

6,396,903

Regulatory Charges (note 19)

(e)

 

(1)

n/a

 

33,329

33,329

 

110,776

110,776

Derivatives (note 32)

(a)

 

(2)

Level 2

 

1,407

1,407

 

445

445

Public utility (note 21)

(e)

 

(1)

n/a

 

81,289

81,289

 

79,813

79,813

Other finance liabilities (***)

(e)

 

(1)

n/a

 

149,135

149,135

 

172,135

172,135

 

 

 

 

 

 

20,109,196

20,056,729

 

17,531,670

17,609,916

(*) Refers to the hierarchy for determination of fair value

 

 

 

 

 

 

 

 

 

 

(**) Other financial assets include: (i) Pledges, funds and tied deposits, (ii) Fund tied to the foreign currency loan, (iii) Services rendered to third parties, (iv) Refund of RGR and (v) Collection agreements, as disclosed in note 10

(***) Other financial liabilities include: (i) Consumers and concessionaires, (ii) Nacional scietific and technological development fund - FNDCT, (iii) Energy research company - EPE, (iv) Collection agreement, (v) Reversal fund and (vi) Business acquisition, as disclosed in note 22.

(****) As a result of the initial designation of this financial liability, the financial statements showed a gain of R$ 23,087 in the nine months 2013 (loss of R$ 48,638 in the nine months 2012)

 

Key

 

 

 

 

 

 

 

 

 

 

Category:

Measurement:

 

 

 

 

 

 

 

 

(a) - Measured at fair value through profit or loss

(1) - Measured at amortized cost

(b) - Loans and receivables

(2) - Mensured at fair value

(c) - Held to maturity

 

 

 

 

 

 

 

 

 

 

(d) - Available for sale

 

 

 

 

 

 

 

 

 

 

(e) - Other finance liabilities

 

 

 

 

 

 

 

 

 

 

                     

 

a) Valuation of financial instruments

As mentioned in note 4, the fair value of a security relates to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph, in Brazilian Reais.

CPC 40 and IFRS 7 require classification at three levels for measurement of the fair value of financial instruments, based on observable and unobservable information in relation to valuation of a financial instrument at the measurement date.

CPC 40 and IFRS 7 also define observable information as market data obtained from independent sources and unobservable information that reflects market assumptions.

The three levels of fair value are:

· Level 1: quoted prices in an active market for identical instruments;

· Level 2: observable information other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);

· Level 3: inputs for the instruments that are not based on observable market data.

 

Since the distribution subsidiaries have classified their financial asset of concession as available-for-sale, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes between periods and the respective gains (losses) in net income are disclosed in note 10. There is no effect on equity.

103


 

 

The Company recognizes in “Investments at cost” in the financial statements the 5.93% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A. (“Investco”), in the form of 28,154 common shares and 18,953 preferred shares. Since Investco’s shares are not quoted on the stock exchange and the main objective of its operations is to generate electric energy for commercialization by the shareholders who hold the concession, the Company opted to recognize the investment at cost.

 

b) Derivatives

The Company and its subsidiaries have the policy of using derivatives to reduce their risks of variations in exchange and interest rates, without any speculative purposes. The Company and its subsidiaries have exchange rate derivatives compatible with the exchange rate risks net exposure, including all the assets and liabilities tied to exchange rates.

The derivative instruments entered into by the Company and its subsidiaries are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodical adjustments. As the majority of the derivatives entered into by the subsidiaries (Note 16) have terms fully aligned with the debts protected, and in order to obtain more relevant and consistent accounting information through the recognition of income and expenses, these debts were designated at fair value, for accounting purposes. Other debts with different terms from their respective derivatives contracted as a hedge continue to be recorded at amortized cost. Furthermore, the Company and its subsidiaries do not adopt hedge accounting for derivative operations.

 

At September 30, 2013, the Company and its subsidiaries had the following swap operations:

104


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market values (accouting balance)

 

 

 

 

 

 

 

 

 

Company / strategy / counterparts

 

Assets

 

Liabilities

 

Fair value, net

Values at cost, net

Gain/(Loss) on marking to market

Currecy / index

 

Maturity range

 

Notional

 

Negotiation market

Derivatives for protection of debts designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNP Paribas

 

72,567

 

-

 

72,567

69,552

3,016

dollar

 

June 2014

 

160,000

 

over the counter

Morgan Stanley

 

31,065

 

-

 

31,065

27,261

3,805

dollar

 

September 2016

 

85,475

 

over the counter

Bank of America Merrill Lynch

 

78,274

 

-

 

78,274

61,433

16,841

dollar

 

July 2016

 

497,080

 

over the counter

Citibank

 

30,942

 

-

 

30,942

27,013

3,928

dollar

 

September 2016

 

85,750

 

over the counter

Scotiabank

 

6,132

 

-

 

6,132

4,816

1,316

dollar

 

July 2016

 

49,000

 

over the counter

 

 

218,980

 

-

 

218,980

190,074

28,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Santander

 

(300)

 

-

 

(300)

(375)

75

dollar

 

July 2016

 

100,000

 

over the counter

Citibank

 

5,710

 

-

 

5,710

5,153

557

dollar

 

August 2016

 

12,840

 

over the counter

Scotia Bank

 

8,009

 

 

 

8,009

6,290

1,719

dollar

 

July 2017

 

64,000

 

over the counter

 

 

13,419

 

-

 

13,419

11,068

2,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

J.P.Morgan

 

1,726

 

 

 

1,726

1,465

261

dollar

 

January 2013

 

20,000

 

over the counter

Banco Santander

 

(309)

 

 

 

(309)

(300)

(9)

dollar

 

June 2016

 

20,000

 

over the counter

 

 

1,417

 

-

 

1,417

1,165

252

 

 

 

 

 

 

 

CPFL Leste Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank/

 

2,842

 

-

 

2,842

2,738

104

dollar

 

September 2014

 

8,000

 

over the counter

Bank of Nova Scotia

 

2,611

 

 

 

2,611

2,288

324

dollar

 

July 2015

 

25,000

 

over the counter

 

 

5,453

 

-

 

5,453

5,026

427

 

 

 

 

 

 

 

CPFL Sul Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

2,842

 

-

 

2,842

2,738

104

dollar

 

September 2014

 

8,000

 

over the counter

JPMorgan

 

906

 

-

 

906

770

136

dollar

 

July 2015

 

10,500

 

over the counter

SCOTIA

 

1,097

 

-

 

1,097

961

136

dollar

 

July 2015

 

10,500

 

over the counter

Santander

 

(340)

 

-

 

(340)

(329)

(10)

dollar

 

June 2016

 

22,000

 

over the counter

 

 

4,505

 

-

 

4,505

4,140

366

 

 

 

 

 

 

 

CPFL Jaguari

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

2,903

 

-

 

2,903

2,807

96

dollar

 

August 2014

 

7,000

 

over the counter

Bank of Nova Scotia

 

1,358

 

-

 

1,358

1,190

168

dollar

 

July 2015

 

13,000

 

over the counter

Santander

 

(479)

 

-

 

(479)

(464)

(14)

dollar

 

June 2016

 

31,000

 

over the counter

 

 

3,782

 

 

 

3,782

3,532

250

 

 

 

 

 

 

 

CPFL Mococa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

2,487

 

-

 

2,487

2,396

91

dollar

 

September 2014

 

7,000

 

over the counter

Bank of Nova Scotia

 

1,149

 

-

 

1,149

1,007

142

dollar

 

July 2015

 

11,000

 

over the counter

 

 

3,636

 

-

 

3,636

3,403

233

 

 

 

 

 

 

 

CPFL Geração

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

45,965

 

-

 

45,965

40,582

5,383

dollar

 

August 2016

 

100,000

 

over the counter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RGE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

28,562

 

-

 

28,562

26,108

2,454

dollar

 

April 2012 to April 2016

 

128,590

 

over the counter

J.P. Morgan

 

11,976

 

-

 

11,976

10,333

1,643

dollar

 

July 2012 to July 2016

 

94,410

 

over the counter

Bank of Tokyo-Mitsubishi

 

15,429

 

-

 

15,429

19,274

(3,845)

dollar

 

April 2013 to May 2018

 

204,616

 

over the counter

 

 

55,967

 

-

 

55,967

55,715

252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

353,125

 

-

 

353,125

314,706

38,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge interest rate variation (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Energia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank

 

49

 

-

 

49

9

40

CDI + spread

 

September 2014

 

300,000

 

over the counter

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America Merrill Lynch

 

(1,290)

 

-

 

(1,290)

283

(1,573)

CDI

 

July 2019

 

660,000

 

over the counter

J.P.Morgan

 

(698)

 

-

 

(698)

82

(781)

CDI

 

February 2021

 

300,000

 

over the counter

Votorantin

 

(203)

 

-

 

(203)

28

(231)

CDI

 

February 2021

 

100,000

 

over the counter

Santander

 

(208)

 

-

 

(208)

30

(237)

CDI

 

February 2021

 

105,000

 

over the counter

 

 

(2,399)

 

-

 

(2,399)

423

(2,822)

 

 

 

 

 

 

 

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

J.P.Morgan

 

(215)

 

-

 

(215)

46

(261)

CDI

 

July 2019

 

110,000

 

over the counter

Votorantim

 

(199)

 

-

 

(199)

40

(239)

CDI

 

February 2021

 

135,000

 

over the counter

Santander

 

(133)

 

 

 

(133)

30

(163)

CDI

 

February 2021

 

100,000

 

over the counter

 

 

(547)

 

-

 

(547)

116

(663)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RGE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Santander

 

90

 

-

 

90

61

29

CDI + spread

 

December 2011 to December 2013

93,333

 

over the counter

Citibank

 

32

 

-

 

32

23

9

CDI + spread

 

December 2011 to December 2013

33,333

 

over the counter

HSBC

 

-

 

(977)

 

(977)

214

(1,191)

CDI

 

June 2013 to July 2019

 

500,000

 

over the counter

Votorantim

 

-

 

(430)

 

(430)

46

(476)

CDI

 

June 2013 to

February 2021

170,000

 

over the counter

 

 

122

 

(1,407)

 

(1,285)

344

(1,629)

 

 

 

 

 

 

 

CPFL Geração

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Votorantim

 

269

 

-

 

269

96

173

CDI

 

August 2020

 

460,000

 

over the counter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives for protection of debts not designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America Merrill Lynch

 

45

 

-

 

45

58

(13)

dollar

 

October 2013

 

1,002

 

over the counter

Bank of America Merrill Lynch

 

475

 

-

 

475

571

(96)

dollar

 

October 2014

 

9,867

 

over the counter

 

 

520

 

-

 

520

629

(109)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPFL Geração

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Votorantim

 

439

 

-

 

439

2,320

(1,881)

dollar

 

July 2013 to December 2014

49,095

 

over the counter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

(1,547)

 

(1,407)

 

(2,954)

3,937

(6,891)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

351,578

 

(1,407)

 

350,171

318,642

31,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

422

 

-

 

 

 

 

 

 

 

 

 

 

 

Noncurrent

 

351,156

 

(1,407)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For further details of terms and information about debts and debentures, see notes 15 and 16

(¹) The interest rate hedge swaps have half-yearly validity, so the notional value reduces in accordance with amortization of the debt.

                                 

105


 

 

Certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments (Note 16).

The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected debts. For the three and nine month periods ended September  30, 2013 and 2012, the derivatives resulted in the following impacts on profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (Loss)

 

 

 

 

 

 

2013

 

2012 restated

Company

 

Hedged risk / transaction

 

Account

 

3rd quarter

 

Nine months

 

3rd quarter

 

9 meses

CPFL Energia

 

Interest rate variation

 

Financial expense - swap

 

72

 

292

 

129

 

243

CPFL Energia

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(72)

 

(429)

 

(80)

 

452

CPFL Paulista

 

Interest rate variation

 

Financial expense - swap

 

548

 

620

 

-

 

-

CPFL Paulista

 

Exchange variation

 

Financial expense - swap

 

32,391

 

119,226

 

(45,870)

 

59,364

CPFL Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(5,796)

 

(23,870)

 

26,954

 

31,845

CPFL Piratininga

 

Interest rate variation

 

Financial expense - swap

 

174

 

199

 

66

 

164

CPFL Piratininga

 

Exchange variation

 

Financial expense - swap

 

28,068

 

57,375

 

(16,707)

 

20,728

CPFL Piratininga

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(13,762)

 

(17,894)

 

7,661

 

11,430

RGE

 

Interest rate variation

 

Financial expense - swap

 

378

 

585

 

153

 

354

RGE

 

Exchange variation

 

Financial expense - swap

 

8,591

 

32,697

 

(6,099)

 

10,149

RGE

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

629

 

(6,363)

 

2,886

 

(2,172)

CPFL Geração

 

Interest rate variation

 

Financial expense - swap

 

96

 

96

 

55

 

141

CPFL Geração

 

Exchange variation

 

Financial expense - swap

 

4,337

 

13,608

 

(6,982)

 

8,228

CPFL Geração

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(1,317)

 

(1,494)

 

1,625

 

2,568

CPFL Santa Cruz

 

Exchange variation

 

Financial expense - swap

 

746

 

1,061

 

(688)

 

(688)

CPFL Santa Cruz

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(23)

 

(201)

 

109

 

109

CPFL Leste Paulista

 

Exchange variation

 

Financial expense - swap

 

784

 

2,505

 

(731)

 

44

CPFL Leste Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(60)

 

(227)

 

194

 

179

CPFL Sul Paulista

 

Exchange variation

 

Financial expense - swap

 

1,049

 

1,878

 

(886)

 

(111)

CPFL Sul Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(46)

 

(287)

 

202

 

212

CPFL Jaguari

 

Exchange variation

 

Financial expense - swap

 

1,022

 

1,167

 

(520)

 

203

CPFL Jaguari

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(32)

 

(217)

 

140

 

126

CPFL Mococa

 

Exchange variation

 

Financial expense - swap

 

450

 

1,433

 

(485)

 

193

CPFL Mococa

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(35)

 

(170)

 

116

 

103

 

 

 

 

 

 

58,191

 

181,588

 

(38,757)

 

143,863

                         

 

 

c) Sensitivity Analysis

In compliance with CVM Instruction n° 475/08, the Company and its subsidiaries performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising variations in exchange and interest rates, as shown below:

 

c.1) Exchange rates variation 

If the level of net exchange rate exposure at September 30, 2013 is maintained, the simulation of the consolidated effects by type of financial instrument for three different scenarios would be:

 

 

 

 

 

 

 

 

Consolidated

Instruments

Exposure

R$ thuosand

Risk

Exchange depreciation of 7,5%*

Exchange depreciation of 25%**

Exchange depreciation of 50%**

Financial asset instruments

35,557

dollar apprec.

2,676

12,234

21,792

Financial liability instruments

(2,290,132)

dollar apprec.

(172,325)

(787,939)

(1,403,553)

Derivatives - Plain Vanilla Swap

2,254,125

dollar apprec.

169,615

775,551

1,381,486

 

(450)

 

(34)

(155)

(276)

 

 

 

 

 

 

Total

(450)

 

(34)

(155)

(276)

 

 

 

 

 

 

* In accordance with exchange graphs contained in information provided by the BM&F

**In compliance with CVM Instruction 475/08, the percentage of exchange depreciation are related to the information provided by the BM&F

           

 

c.2) Variation in interest rates

Assuming that (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at September 30, 2013 is maintained, and (ii) the respective accumulated annual indexes for the last 12 months remain stable (CDI 7.4% p.a.; IGP-M 4.4% p.a.; TJLP  5.00% p.a.), the effects on the Company’s financial statements for the next 12 months would be a net financial expense of R$ 625,442 (CDI R$417,248; IGP-M R$ 3,776; and TJLP R$ 204,419). The risk to which the instruments are exposed is evaluated based on the net position. In the event of fluctuations in the indexes in accordance with the three scenarios described, the effect on the net financial expense would as follows:

106


 

 

 

 

 

 

 

 

 

 

 

Consolidated

Instruments

Exposure

R$ thousand

Risk

Scenario I*

Raising index by 25%**

Raising index by 50%**

Financial asset instruments

6,008,814

CDI variation

104,553

241,554

378,555

Financial liability instruments

(9,758,623)

CDI variation

(169,800)

(392,297)

(614,793)

Derivatives - Plain Vanilla Swap

(1,903,955)

CDI variation

(33,129)

(76,539)

(119,949)

 

(5,653,764)

 

(98,375)

(227,281)

(356,187)

 

 

 

 

 

 

Financial asset instruments

1,105

IGP-M variation

30

49

69

Financial liability instruments

(86,915)

IGP-M variation

(2,347)

(3,889)

(5,432)

 

(85,810)

 

(2,317)

(3,840)

(5,363)

 

 

 

 

 

 

Financial liability instruments

(4,088,376)

TJLP variation

-

(51,105)

(102,209)

 

 

 

 

 

 

Total increase

(9,827,950)

 

(100,692)

(282,226)

(463,760)

* The CDI, IGP-M and TJLP indexes considered of 9,12%, 7,1% and 5%, respectively, were obtained from information available in the market.

** In compliance with CVM Instruction 475/08, the percentage of raising index are related to scenario I

           

 

 

( 33 )  REGULATORY ASSETS AND LIABILITIES  

The Company has the following assets and liabilities for regulatory purposes, which are not recorded in the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumers, Concessionaires and Licensees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discounts TUSD (*) and Irrigation

28,167

 

39,513

 

60,711

 

65,534

 

80,133

 

64,409

 

63,967

 

67,244

 

28,167

 

39,513

 

60,711

 

65,534

 

80,133

 

64,409

 

63,967

 

67,244

Deferred Costs Variations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CVA (**)

498,567

 

694,043

 

686,461

 

897,364

 

959,047

 

779,797

 

514,143

 

404,148

 

498,567

 

694,043

 

686,461

 

897,364

 

959,047

 

779,797

 

514,143

 

404,148

Prepaid Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overcontracting

101,460

 

66,543

 

83,174

 

74,885

 

13,425

 

15,968

 

22,716

 

27,364

Low income consumers' subsidy - Losses

-

 

-

 

-

 

2,064

 

633

 

13,765

 

15,630

 

17,922

Neutrality of the sector charges

6,540

 

5,497

 

2,845

 

2,850

 

420

 

525

 

406

 

224

Tariff adjustment

1,523

 

2,663

 

3,790

 

2,696

 

(0)

 

(0)

 

(0)

 

467

Other financial components

54,186

 

68,250

 

84,047

 

92,582

 

92,369

 

94,756

 

90,067

 

53,180

 

163,709

 

142,953

 

173,856

 

175,078

 

106,848

 

125,014

 

128,819

 

99,157

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Gains Variations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parcel "A"

(1,454)

 

(1,454)

 

(1,454)

 

(1,443)

 

(1,409)

 

(1,350)

 

(1,234)

 

(1,337)

CVA (**)

(300,008)

 

(298,582)

 

(372,532)

 

(373,784)

 

(643,889)

 

(621,296)

 

(561,097)

 

(488,500)

 

(301,462)

 

(300,037)

 

(373,987)

 

(375,227)

 

(645,299)

 

(622,645)

 

(562,331)

 

(489,838)

Other Accounts Payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation for repositioning in the RTP (***)

(154,987)

 

(177,032)

 

(205,913)

 

(242,987)

 

-

 

-

 

-

 

-

Discounts TUSD and Irrigation (*)

(323)

 

(453)

 

(376)

 

(363)

 

(948)

 

(638)

 

(48)

 

(127)

Overcontracting

(29,762)

 

(40,346)

 

(26,090)

 

(28,919)

 

(47,815)

 

(51,640)

 

(71,060)

 

(48,367)

Low income consumers' subsidy - Gains

(7,124)

 

(10,587)

 

(13,979)

 

(22,813)

 

(29,843)

 

(28,484)

 

(28,641)

 

(17,010)

Neutrality of the sector charges

(50,569)

 

(58,064)

 

(60,033)

 

(66,985)

 

(108,117)

 

(110,778)

 

(97,299)

 

(97,138)

Tariff Review – Provisional Procedure

(96,703)

 

-

 

-

 

-

 

(225,132)

 

(162,122)

 

(84,903)

 

(32,181)

Other financial components

80,325

 

(21,521)

 

(4,027)

 

(4,254)

 

(4,824)

 

(5,229)

 

(9,903)

 

(5,739)

 

(259,143)

 

(308,003)

 

(310,417)

 

(366,321)

 

(416,680)

 

(358,892)

 

(291,855)

 

(200,562)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net

129,838

 

268,470

 

236,624

 

396,428

 

84,050

 

(12,317)

 

(147,257)

 

(119,851)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*) Network Usage Charge - TUSD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(**) Deferred Tariff Costs and Gains Variations from Parcel "A" itens - ("CVA")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(***) Periodic tariff review

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

( 34 )  NON CASH TRANSACTIONS

107


 

 

 

 

 

 

 

 

Consolidated

 

September 30, 2013

 

September 30, 2012 restated

Transações oriundas de combinações de negócios

 

 

 

Loans, financing and debentures

-

 

(500,450)

Property, plant and equipment acquired through business combination

-

 

677,231

Intangible asset acquired in business combination, net of tax effects

-

 

502,855

Other net assets acquired through business combination

-

 

993

 

-

 

680,629

Cash acquired in the business combination

-

 

(28,278)

Acquisition price payable

-

 

-

Acquisition price paid

-

 

652,351

 

 

 

 

Corporate restructuring

 

 

 

Settlement of debentures by controlled CPFL Brazil

(1,092,000)

 

-

Issue of debentures by controlled CPFL Geração

1,092,000

 

-

 

 

 

 

Other transactions

 

 

 

Capital decrease in subsidiaries for transferring investments

-

 

24,390

Reversal of provisions for socio-environmental costs capitalized in property, plant and equipment

-

 

(66,773)

Interest capitalized in property, plant and equipment

39,105

 

26,336

Interest capitalized in intangible concession asset - distribution infrastructure

6,937

 

11,594

           

 

( 35 )  RELEVANT FACTS AND SUBSEQUENT EVENT

 

35.1 – Annual tariff increase – CPFL Piratininga

 

On October 22, 2013, ANEEL published Authorization Resolution nº 1.638, fixing the tariff increase of the subsidiary CPFL Piratininga as from October 23, 2013 at an average of 7.42%, of which 9.69% relates to the annual tariff increase and -2.27% to the financial components. The perception of the captive consumer is of a 6.91% increase in tariffs, on average.

 

 

108


 

OTHER RELEVANT INFORMATION

 

Shareholders of CPFL Energia S/A holding more than 5% of the shares of the same type and class, as of September 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders

 

Common shares

Interest - %

 

 

 

BB Carteira Livre I FIA

 

288,569,602

 

29.99

 

 

 

 

ESC Energia S.A.

 

234,092,930

 

24.33

 

 

 

 

Energia São Paulo FIA

 

136,820,640

 

14.22

 

 

 

 

BNDES Participações S.A.

 

76,557,760

 

7.96

 

 

 

 

Executive officers

 

102,350

 

0.01

 

 

 

 

Other shareholders

 

221,665,551

 

23.50

 

 

 

 

Total

 

962,274,260

 

100.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quantity and characteristic of secutiries held by Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of September 30, 2013 and 2012:

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

September 30, 2012

Shareholders

 

Common shares

Interest - %

Common shares

Interest - %

Controlling shareholders

 

736,040,932

 

76.49

 

666,668,822

 

69.28

Administrator

 

-

 

-

 

-

 

-

Executive officers

 

102,350

 

0.01

 

50,350

 

0.01

Board of directors

 

-

 

-

 

-

 

-

Fiscal Council Members

 

-

 

-

 

-

 

-

Other shareholders - free float

 

226,130,978

 

23.50

 

295,555,088

 

30.71

Total

 

962,274,260

 

100.00

 

962,274,260

 

100.00

Outstanding shares

 

226,130,978

 

23.50

 

295,555,088

 

30.71

 

 

 

 

 

 

 

 

 

 

109


 

 

SHAREHOLDING STRUCTURE

 

 

 

 

 

 

Nine months 2013

 

CPFL ENERGIA S/A

 

 

 

 

 

 

Per units shares

 

Date of last change

 

 

 

 

 

 

 

 

 

 

1 - SHAREHOLDERS OF THE COMPANY

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

665,791,962

0.00%

100.00%

-

0.00%

0.00%

665,791,962

0.00%

 

1.1 Esc Energia S.A.

234,092,930

0.00%

100.00%

 

0.00%

0.00%

234,092,930

0.00%

25-mar-13

1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I

288,569,602

0.00%

100.00%

 

0.00%

0.00%

288,569,602

0.00%

26-dez-12

1.3 Bonaire Participações S.A.

6,308,790

0.00%

100.00%

 

0.00%

0.00%

6,308,790

0.00%

9-abr-12

1.4 Energia São Paulo FIA

136,820,640

0.00%

100.00%

 

0.00%

0.00%

136,820,640

0.00%

25-mar-13

Noncontrolling shareholders

296,482,298

0.00%

100.00%

-

0.00%

0.00%

296,482,298

0.00%

 

1.5 BNDES Participações S.A.

76,557,760

0.00%

100.00%

 

0.00%

0.00%

76,557,760

0.00%

30-set-13

1.6 Board of Directors

-

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

31-jul-12

1.7 Executive officers

102,350

0.00%

100.00%

 

0.00%

0.00%

102,350

0.00%

30-set-13

1.8 Other shareholders

219,822,188

0.00%

100.00%

 

0.00%

0.00%

219,822,188

0.00%

30-set-13

Total

962,274,260

0.00%

100.00%

-

0.00%

0.00%

962,274,260

0.00%

 

 

 

 

 

 

 

 

 

 

 

2 - Entity: 1.1 Esc Energia S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

975,610,433

0.00%

100.00%

-

0.00%

0.00%

975,610,433

0.00%

 

1.1.1 VBC Energia S.A.

975,610,433

0.00%

100.00%

 

0.00%

0.00%

975,610,433

0.00%

21-nov-12

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

975,610,433

0.00%

100.00%

-

0.00%

0.00%

975,610,433

0.00%

 

3 - Entity: 1.1.1 VBC ENERGIA S/A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

5,014,978

0.00%

97.41%

133,511

0.00%

2.59%

5,148,489

0.00%

 

1.1.1.1 Átila Holdings S/A

2,405,393

0.00%

97.15%

70,530

0.00%

2.85%

2,475,923

0.00%

31-ago-11

1.1.1.2 Camargo Corrêa Energia S.A.

1,504,095

0.00%

96.97%

47,018

0.00%

3.03%

1,551,113

0.00%

5-set-11

1.1.1.3 Camargo Corrêa S.A.

717,383

0.00%

97.82%

15,963

0.00%

2.18%

733,346

0.00%

26-out-12

1.1.1.4 Camargo Corrêa Investimento em Infra-Estrutura S.A.

388,107

0.00%

100.00%

-

0.00%

0.00%

388,107

0.00%

31-ago-11

Noncontrolling shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

 

1.1.1.5 Other shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

26-out-12

Total

5,014,983

0.00%

97.41%

133,511

0.00%

2.59%

5,148,494

0.00%

 

4- Entity: 1.1.1.1 Átila Holdings S/A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

821,452,787

0.00%

100.00%

-

0.00%

0.00%

821,452,787

0.00%

 

1.1.1.1.1 Construções e Comércio Camargo Corrêa S.A.

380,575,180

0.00%

100.00%

-

0.00%

0.00%

380,575,180

0.00%

31-ago-11

1.1.1.1.2 Camargo Corrêa S.A

440,877,607

0.00%

100.00%

-

0.00%

0.00%

440,877,607

0.00%

1-set-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

821,452,787

0.00%

100.00%

-

0.00%

0.00%

821,452,787

0.00%

 

5 - Entity: 1.1.1.2 Camargo Corrêa Energia S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

2,360,886

0.00%

77.41%

689,071

0.00%

22.59%

3,049,957

0.00%

 

1.1.1.2.1 Camargo Corrêa Investimento em Infra-Estrutura S.A.

2,360,886

0.00%

77.41%

689,071

0.00%

22.59%

3,049,957

0.00%

30-abr-12

Noncontrolling shareholders

-

0.00%

0.00%

4

0.00%

100.00%

4

0.00%

 

1.1.1.2.2 Other shareholders

-

0.00%

0.00%

4

0.00%

100.00%

4

0.00%

30-abr-12

Total

2,360,886

0.00%

77.41%

689,075

0.00%

22.59%

3,049,961

0.00%

 

6 - Entity: 1.1.1.3 Camargo Corrêa S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

48,943

0.00%

34.46%

93,099

0.00%

65.54%

142,042

0.00%

 

1.1.1.3.1 Participações Morro Vermelho S.A.

48,943

0.00%

34.46%

93,099

0.00%

65.54%

142,042

0.00%

30-abr-12

Noncontrolling shareholders

3

0.00%

75.00%

1

0.00%

25.00%

4

0.00%

 

1.1.1.3.2 Other shareholders

3

0.00%

75.00%

1

0.00%

25.00%

4

0.00%

30-abr-12

Total

48,946

0.00%

34.46%

93,100

0.00%

65.54%

142,046

0.00%

 

7 - Entity: 1.1.1.4 Camargo Corrêa Investimento em Infra-Estrutura S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,058,326,173

0.00%

100.00%

-

0.00%

0.00%

1,058,326,173

0.00%

 

1.1.1.4.1 Camargo Corrêa S.A.

1,058,326,173

0.00%

100.00%

 

0.00%

0.00%

1,058,326,173

0.00%

30-abr-12

Noncontrolling shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

 

1.1.1.4.2 Other shareholders

5

0.00%

100.00%

 

0.00%

0.00%

5

0.00%

30-abr-12

Total

1,058,326,178

0.00%

100.00%

-

0.00%

0.00%

1,058,326,178

0.00%

 

8 - Entity: 1.1.1.1.1 Construções e Comércio Camargo Corrêa S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

374,477

0.00%

81.01%

87,775

0.00%

18.99%

462,252

0.00%

 

1.1.1.1.1.1 Camargo Corrêa Construções e Participações S.A.

374,477

0.00%

81.01%

87,775

0.00%

18.99%

462,252

0.00%

28-ago-12

Noncontrolling shareholders

4

0.00%

44.44%

5

0.00%

55.56%

9

0.00%

 

1.1.1.1.1.2 Other shareholders

4

0.00%

44.44%

5

0.00%

55.56%

9

0.00%

30-abr-12

Total

374,481

0.00%

81.01%

87,780

0.00%

18.99%

462,261

0.00%

 

9 - Entity: 1.1.1.1.1.1 Camargo Corrêa Construções e Participações S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

2,749,756,292

0.00%

100.00%

-

0.00%

0.00%

2,749,756,292

0.00%

 

1.1.1.1.1.1.1 Camargo Corrêa S.A.

2,749,756,292

0.00%

100.00%

 

0.00%

0.00%

2,749,756,292

0.00%

3-out-11

Noncontrolling shareholders

2

0.00%

100.00%

-

0.00%

0.00%

2

0.00%

 

1.1.1.1.1.1.2 Other shareholders

2

0.00%

100.00%

 

0.00%

0.00%

2

0.00%

3-out-11

Total

2,749,756,294

0.00%

100.00%

-

0.00%

0.00%

2,749,756,294

0.00%

 

 

 

 

 

 

 

 

 

 

(continue)

 

110


 

 

 

 

 

 

 

 

 

 

10 - Entity: 1.1.1.3.1 Participações Morro Vermelho S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

2,249,991

0.00%

33.33%

4,500,000

0.00%

66.67%

6,749,991

0.00%

 

1.1.1.3.1.1 RCABON Empreendimentos e Participações S.A

749,997

0.00%

100.00%

-

0.00%

0.00%

749,997

0.00%

2-mai-12

1.1.1.3.1.2 RCNON Empreendimentos e Participações S.A

749,997

0.00%

100.00%

-

0.00%

0.00%

749,997

0.00%

2-mai-12

1.1.1.3.1.3 RCPODON Empreendimentos e Participações S.A

749,997

0.00%

100.00%

-

0.00%

0.00%

749,997

0.00%

2-mai-12

1.1.1.3.1.4 RCABPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.00%

1-out-08

1.1.1.3.1.5 RCNPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.00%

1-out-08

1.1.1.3.1.6 RCPODPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

0.00%

100.00%

1,498,080

0.00%

1-out-08

1.1.1.3.1.7 RRRPN Empreendimentos e Participações S.A

-

0.00%

0.00%

5,760

0.00%

100.00%

5,760

0.00%

1-out-08

Noncontrolling shareholders

9

0.00%

100.00%

-

0.00%

0.00%

9

0.00%

 

1.1.1.3.1.8 Other shareholders

9

0.00%

100.00%

-

0.00%

0.00%

9

0.00%

1-out-08

Total

2,250,000

0.00%

33.33%

4,500,000

0.00%

66.67%

6,750,000

0.00%

 

11 - Entity: 1.1.1.3.1.1 RCABON Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

0.00%

99.99%

40

0.00%

0.01%

749,890

0.00%

 

1.1.1.3.1.1.1 Rosana Camargo de Arruda Botelho

749,850

0.00%

99.99%

40

0.00%

0.01%

749,890

0.00%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

110

0.00%

100.00%

110

0.00%

 

1.1.1.3.1.1.2 Other shareholders

-

0.00%

0.00%

110

0.00%

100.00%

110

0.00%

1-out-08

Total

749,850

0.00%

99.98%

150

0.00%

0.02%

750,000

0.00%

 

12 - Entity: 1.1.1.3.1.2 RCNON Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

0.00%

99.99%

40

0.00%

0.01%

749,890

0.00%

 

1.1.1.3.1.2.1 Renata de Camargo Nascimento

749,850

0.00%

99.99%

40

0.00%

0.01%

749,890

0.00%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

110

0.00%

100.00%

110

0.00%

 

1.1.1.3.1.2.2 Other shareholders

-

0.00%

0.00%

110

0.00%

100.00%

110

0.00%

1-out-08

Total

749,850

0.00%

99.98%

150

0.00%

0.02%

750,000

0.00%

 

13 - Entity: 1.1.1.3.1.3 RCPODON Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

0.00%

100.00%

-

0.00%

0.00%

749,850

0.00%

 

1.1.1.3.1.3.1 Regina de Camargo Pires Oliveira Dias

749,850

0.00%

100.00%

-

0.00%

0.00%

749,850

0.00%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

150

0.00%

100.00%

150

0.00%

 

1.1.1.3.1.3.2 Other shareholders

-

0.00%

0.00%

150

0.00%

100.00%

150

0.00%

1-out-08

Total

749,850

0.00%

99.98%

150

0.00%

0.02%

750,000

0.00%

 

14 - Entity: 1.1.1.3.1.4 RCABPN Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,890

0.00%

100.00%

-

0.00%

0.00%

1,499,890

0.00%

 

1.1.1.3.1.4.1 Rosana Camargo de Arruda Botelho

1,499,890

0.00%

100.00%

 

0.00%

0.00%

1,499,890

0.00%

1-out-08

Noncontrolling shareholders

110

0.00%

100.00%

-

0.00%

0.00%

110

0.00%

 

1.1.1.3.1.4.2 Other shareholders

110

0.00%

100.00%

 

0.00%

0.00%

110

0.00%

1-out-08

Total

1,500,000

0.00%

100.00%

-

0.00%

0.00%

1,500,000

0.00%

 

15 - Entity: 1.1.1.3.1.5 RCNPN Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,890

0.00%

100.00%

-

0.00%

0.00%

1,499,890

0.00%

 

1.1.1.3.1.5.1 Renata de Camargo Nascimento

1,499,890

0.00%

100.00%

 

0.00%

0.00%

1,499,890

0.00%

1-out-08

Noncontrolling shareholders

110

0.00%

100.00%

-

0.00%

0.00%

110

0.00%

 

1.1.1.3.1.5.2 Other shareholders

110

0.00%

100.00%

 

0.00%

0.00%

110

0.00%

1-out-08

Total

1,500,000

0.00%

100.00%

-

0.00%

0.00%

1,500,000

0.00%

 

16 - Entity: 1.1.1.3.1.6 RCPODPN Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,850

0.00%

100.00%

-

0.00%

0.00%

1,499,850

0.00%

 

1.1.1.3.1.6.1 Regina de Camargo Pires Oliveira Dias

1,499,850

0.00%

100.00%

 

0.00%

0.00%

1,499,850

0.00%

1-out-08

Noncontrolling shareholders

150

0.00%

100.00%

-

0.00%

0.00%

150

0.00%

 

1.1.1.3.1.6.2 Other shareholders

150

0.00%

100.00%

 

0.00%

0.00%

150

0.00%

1-out-08

Total

1,500,000

0.00%

100.00%

-

0.00%

0.00%

1,500,000

0.00%

 

17 - Entity: 1.1.1.3.1.7 RRRPN Empreendimentos e Participações S.A

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

5,940

0.00%

100.00%

-

0.00%

0.00%

5,940

0.00%

 

1.1.1.3.1.7.1 Rosana Camargo de Arruda Botelho

1,980

0.00%

100.00%

 

0.00%

0.00%

1,980

0.00%

1-out-08

1.1.1.3.1.7.2 Renata de Camargo Nascimento

1,980

0.00%

100.00%

 

0.00%

0.00%

1,980

0.00%

1-out-08

1.1.1.3.1.7.3 Regina de Camargo Pires Oliveira Dias

1,980

0.00%

100.00%

 

0.00%

0.00%

1,980

0.00%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

5,940

0.00%

100.00%

-

0.00%

0.00%

5,940

0.00%

 

 

 

 

 

 

 

 

 

 

 

18 - Entity: 1.2 Fundo Mútuo de Investimentos em Ações - BB Carteira Livre I

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

130,163,541

0.00%

100.00%

-

0.00%

0.00%

130,163,541

0.00%

 

1.2.1 Caixa de Previdência dos Funcionários do Banco do Brasil - PREVI

130,163,541

0.00%

100.00%

 

0.00%

0.00%

130,163,541

0.00%

3-nov-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

130,163,541

0.00%

100.00%

-

0.00%

0.00%

130,163,541

0.00%

 

 

 

 

 

 

 

 

 

 

(continue)

 

111


 

 

 

 

 

 

 

 

 

 

 

19 - Entity: 1.3 Bonaire Participações S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

66,728,875

0.00%

100.00%

-

0.00%

0.00%

66,728,875

0.00%

 

1.3.1 Energia São Paulo Fundo de Investimento em Ações

66,728,875

0.00%

100.00%

 

0.00%

0.00%

66,728,875

0.00%

19-dez-12

Noncontrolling shareholders

3

0.00%

100.00%

-

0.00%

0.00%

3

0.00%

 

1.3.2 Other shareholders

3

0.00%

100.00%

 

0.00%

0.00%

3

0.00%

19-dez-12

Total

66,728,878

0.00%

100.00%

-

0.00%

0.00%

66,728,878

0.00%

 

 

 

 

 

 

 

 

 

 

 

20 - Entity: 1.4 Energia São Paulo Fundo de Investimento em Ações

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

796,479,768

0.00%

100.00%

-

0.00%

0.00%

796,479,768

0.00%

 

1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114

353,528,507

0.00%

100.00%

 

0.00%

0.00%

353,528,507

0.00%

16-nov-04

1.4.2 Fundação Petrobras de Seguridade Social - Petros

181,405,069

0.00%

100.00%

 

0.00%

0.00%

181,405,069

0.00%

16-nov-04

1.4.3 Fundação Sabesp de Seguridade Social - Sabesprev

4,823,881

0.00%

100.00%

 

0.00%

0.00%

4,823,881

0.00%

16-nov-04

1.4.4 Fundação Sistel de Seguridade Social

256,722,311

0.00%

100.00%

 

0.00%

0.00%

256,722,311

0.00%

16-nov-04

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

796,479,768

0.00%

100.00%

-

0.00%

0.00%

796,479,768

0.00%

 

21 - Entity: 1.4.1 Fundos de Investimento em Cotas de Fundo de Investimento em Participações 114

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

353,528,507

0.00%

100.00%

-

0.00%

0.00%

353,528,507

0.00%

 

1.4.1.1 Fundação CESP

353,528,507

0.00%

100.00%

 

0.00%

0.00%

353,528,507

0.00%

16-nov-04

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

353,528,507

0.00%

100.00%

-

0.00%

0.00%

353,528,507

0.00%

 

 

 

 

 

 

 

 

 

 

 

22 - Entity: 1.5 BNDES Participações S.A.

Quotes/common shares

% ON

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

1.5.1 Banco Nacional de Desenv. Econômico e Social ( 1 )

1

0.00%

100.00%

 

0.00%

0.00%

1

0.00%

15-dez-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

 

0.00%

0.00%

 

0.00%

0.00%

-

0.00%

 

Total

1

0.00%

100.00%

-

0.00%

0.00%

1

0.00%

 

 

 

 

 

 

 

 

 

 

 

( 1 ) State agency - Federal Government Number of shares is expressed in units.

 

 

 

 

 

 

 

112


 

 

 

 

 

 

 

 

 

Quartely Social Report (Nine Month) 2013 /2012 (*)

 

 

 

 

 

Company: CPFL ENERGIA S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

1 - Basis for Calculation

Nine month of 2013 Value (R$ 000)

Nine month of 2012 (**) Value (R$ 000)

Net Revenues (NR)

10,915,884

 

 

10,720,747

 

 

Operating Result (OR)

1,044,858

 

 

1,556,123

 

 

Gross Payroll (GP)

489,749

 

 

439,634

 

 

2 - Internal Social Indicators

Value (000)

% of GP

% of NR

Value (000)

% of GP

% of NR

Food

40,648

8.30%

0.37%

35,968

8.18%

0.34%

Mandatory payroll taxes

134,042

27.37%

1.23%

122,609

27.89%

1.14%

Private pension plan

26,830

5.48%

0.25%

24,505

5.57%

0.23%

Health

25,958

5.30%

0.24%

21,378

4.86%

0.20%

Occupational safety and health

2,303

0.47%

0.02%

1,787

0.41%

0.02%

Education

1,762

0.36%

0.02%

1,753

0.40%

0.02%

Culture

0

0.00%

0.00%

0

0.00%

0.00%

Trainning and professional development

8,684

1.77%

0.08%

7,868

1.79%

0.07%

Day-care / allowance

713

0.15%

0.01%

682

0.16%

0.01%

Profit / income sharing

31,533

6.44%

0.29%

35,112

7.99%

0.33%

Others

3,861

0.79%

0.04%

4,605

1.05%

0.04%

Total - internal social indicators

276,334

56.42%

2.53%

256,267

58.29%

2.39%

3 - External Social Indicators

Value (000)

% of OR

% of NR

Value (000)

% of OR

% of NR

Education

890

0.09%

0.01%

210

0.01%

0.00%

Culture

8,297

0.79%

0.08%

10,114

0.65%

0.09%

Health and sanitation

634

0.06%

0.01%

412

0.03%

0.00%

Sport

153

0.01%

0.00%

854

0.05%

0.01%

War on hunger and malnutrition

0

0.00%

0.00%

0

0.00%

0.00%

Others

2,556

0.24%

0.02%

1,981

0.13%

0.02%

Total contributions to society

12,530

1.20%

0.11%

13,571

0.87%

0.13%

Taxes (excluding payroll taxes)

3,237,409

309.84%

29.66%

4,507,757

289.68%

42.05%

Total - external social indicators

3,249,939

311.04%

29.77%

4,521,328

290.55%

42.17%

4 - Environmental Indicators

Value (000)

% of OR

% of NR

Value (000)

% of OR

% of NR

Investments relalated to company production / operation

31,734

3.04%

0.29%

20,813

1.34%

0.19%

Investments in external programs and/or projects

40,742

3.90%

0.37%

42,605

2.74%

0.40%

Total environmental investments

72,476

6.94%

0.66%

63,418

4.08%

0.59%

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 51 to 75%

( ) fulfill from 0 to 50% (X) fulfill from 76 to 100%

( ) do not have targets ( ) fulfill from 51 to 75%

( ) fulfill from 0 to 50% (X) fulfill from 76 to 100%

5 - Staff Indicators

Nine month of 2013 Value (R$ 000)

Nine month of 2012 (**) Value (R$ 000)

Nº of employees at the end of period

8,386

8,475

Nº of employees hired during the period

1,388

1,690

Nº of outsourced employees

NA

NA

Nº of interns

226

211

Nº of employees above 45 years age

1,989

1,985

Nº of women working at the company

1,906

2,120

% of management position occupied by women

10.04%

11.11%

Nº of Afro-Brazilian employees working at the company

1,224

1,099

% of management position occupied by Afro-Brazilian employees

2.17%

1.90%

Nº of employees with disabilities

278

267

6 - Relevant information regarding the exercise of corporate citizenship

Nine month of 2013 Value (R$ 000)

Nine month of 2012 (**) Value (R$ 000)

Ratio of the highest to the lowest compensation at company

22.83

23.84

Total number of work-related accidents

20

28

Social and environmental projects developed by the company were decided upon by:

( ) directors

(X) directors

and managers

( ) all

employees

( ) directors

(X) directors

and managers

( ) all

employees

Health and safety standards at the workplace were decided upon by:

( ) directors

and managers

( ) all

employees

(X) all + Cipa

( ) directors

and managers

( ) all

employees

(X) all + Cipa

Regarding the liberty to join a union, the right to a collective negotiation and the internal representation of the employees, the company:

( ) does not

get involved

( ) follows the

OIT rules

(X) motivates

and follows OIT

( ) does not

get involved

( ) follows the

OIT rules

(X) motivates

and follows OIT

The private pension plan contemplates:

( ) directors

( ) directors

and managers

(X) all

employees

( ) directors

( ) directors

and managers

(X) all

employees

The profit / income sharing contemplates:

( ) directors

( ) directors

and managers

(X) all

employees

( ) directors

( ) directors

and managers

(X) all

employees

In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company:

( ) are not

considered

( ) are

suggested

(X) are

required

( ) are not

considered

( ) are

suggested

(X) are

required

Regarding the participation of employees in voluntary work programs, the company:

( ) does not

get involved

( ) supports

(X) organizes

and motivates

( ) does not

get involved

( ) supports

(X) organizes

and motivates

Total number of customer complaints and criticisms:

in the company

1,298,605

in Procon

744

in the Courts

4,813

in the company (***)

1,196,582

in Procon (**)

1,681

in the Courts

5,002

% of complaints and criticisms attended to or resolved:

in the company

100%

in Procon

100%

in the Courts

7.2%

in the company (**)

100%

in Procon (**)

100%

in the Courts

6.5%

Total value-added to distribute (R$ 000):

Nine month of 2013

5,793,846

 

Nine month of 2012

7,128,655

 

Value-Added Distribution (VAD):

57,5% government 10% employees 6% shareholders 22% third parties 4,5% retained

65% government 7% employees 9% shareholders 14% third parties 5% retained

7 - Other information

Consolidated information

 

 

 

 

 

 

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

 

 

 

(*) Information not reviewed by the independent auditors

 

 

 

 

 

 

(**) Inclued the effects described in note 2.9 of consolidated financial statement

 

 

 

 

(***) Rate adjusted due to changes in methodology applied to distributors information

 

             

 

The Company is committed to arbitration in the Market Arbitratoin Chamber, in accordance with the Arbitration Clause in Article 44 of the Company’s By-Laws.

113


 

(Convenience Translation into English from the Original Previously Issued in Portuguese)

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Board of Directors and Shareholders of
CPFL Energia S.A.

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of CPFL Energia S.A. (“CPFL Energia” or “Company”), included in the Interim Financial Information Form (“ITR”), for the quarter ended September 30, 2013, which comprises the balance sheets as of
September 30, 2013, and related statements of income and comprehensive income for the three and
nine-month periods then ended, and changes in shareholders' equity and cash flows for the nine-month period then ended, including the explanatory notes.

Management is responsible for the preparation of these individual interim financial information
in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Reporting and consolidated interim financial information in accordance with technical pronouncement CPC 21 (R1) and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information (“ITR”). Our responsibility is to express a conclusion on this interim financial information based on our review.

Scope of review

We conducted our review in accordance with Brazilian and International standards on review
of interim financial information statement (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion on the individual interim financial information

Based on our review, nothing has come to our attention that causes us to believe that
the accompanying individual interim financial information included in the Interim Financial Information Form referred to above is not prepared, in all material respects, in accordance with technical pronouncement CPC 21 (R1) applicable to the preparation of Interim Financial Information (“ITR”) and presented in accordance with the standards issued by the Brazilian Exchange and Securities Commission (“CVM”).

114


 

Conclusion on the consolidated interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information included in the Interim Financial Information Form referred to above is not prepared, in all material respects, in accordance with technical pronouncement CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (“ITR”) and presented in accordance with the standards issued by the Brazilian Securities Commission (“CVM”).

Emphases of matter

Restatement of corresponding amounts

As stated in note 2.9, as a result of changes in accounting policies related to employee benefits under technical pronouncement CPC 33 (R1) and IAS 19 (R) - Employee Benefits and accounting for joint arrangements, in accordance with technical pronouncement CPC 19 (R2) and IFRS 11 - Joint Arrangements, the corresponding individual and consolidated amounts of the balance
sheets for the year ended December 31, 2012, as well as the interim financial information related
to the statements of income and comprehensive income for the three and nine-month periods
ended September 30, 2012 and statements of changes in shareholders' equity, cash flows and value
added (supplemental information) for the nine-month period ended September 30, 2012, presented
for comparative purposes, have been adjusted and restated under technical pronouncement CPC 23 and IAS 8 - Accounting Policies, Changes in Accounting Estimates and Errors and technical pronouncement CPC 26 (R1) and IAS 1 - Presentation of Financial Statements. We issued an unqualified conclusion thereon.

Decree 7945 of March 7, 2013

Without modifying our conclusion on the Interim Financial Information for the quarter ended September 30, 2013, we draw attention to the matter described in note 26 regarding the accounting for funds transferred from the Energy Development Account (“CDE”) by the Company and its subsidiaries as a reduction in the cost of electric energy.

Other matters

Statements of value added

We have also reviewed the individual and consolidated statements of value added (“DVA”)
for the nine-month period ended September 30, 2013, prepared under Management's responsibility, the presentation of which is required by the standards issued by the Brazilian Securities and Exchange Commission (“CVM”) applicable to the preparation of Interim Financial Information (ITR) and is considered as supplemental information for IFRSs that do not require the presentation of DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that there are not fairly presented, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.

115


 

 

Campinas, October 29, 2013

DELOITTE TOUCHE TOHMATSU

Marcelo Magalhães Fernandes

Auditores Independentes

Engagement Partner

 

 

The sheets related to the Interim Financial Information (ITR) reviewed by us are marked for identification purposes only.

 

116


 
SIGNATURES 
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 11, 2013
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
             
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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