cplpr3q14_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, 2014

Commission File Number 32297


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

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

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

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

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

Yes _______ No ___X____

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

.


 

 

 

São Paulo, November 13, 2014 – CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 3Q14 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 3Q13, unless otherwise stated.

 

CPFL ENERGIA ANNOUNCES INCREASE OF 19%

IN NET REVENUE IN 3Q14

 

 

             

Indicators (R$ Million)

3Q14

3Q13

Var.

9M14

9M13

Var.

Sales within the Concession Area - GWh

14,516

14,490

0.2%

44,644

43,467

2.7%

Captive Market

10,401

10,084

3.1%

32,085

30,589

4.9%

TUSD

4,115

4,407

-6.6%

12,560

12,877

-2.5%

Gross Operating Revenue(1)

5,381

4,482

20.1%

15,361

13,708

12.1%

Net Operating Revenue(1)

4,012

3,367

19.2%

11,427

10,163

12.4%

EBITDA (IFRS)(2)

859

1,064

-19.2%

2,418

2,720

-11.1%

Adjusted EBITDA(3)

999

911

9.6%

2,824

2,869

-1.6%

Net Income (IFRS)

97

356

-72.6%

418

955

-56.2%

Adjusted Net Income(4)

228

259

-11.9%

732

900

-18.7%

Investments

251

331

-24.1%

782

1,361

-42.6%

 

 

 

 

 

 

 

             

 

Notes:

(1)     Disregard construction revenues;

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

(3)     Adjusted EBITDA considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)     Adjusted Net Income considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects.

 

 

3Q14 HIGHLIGHTS

 

     Increase of 0.2% in sales in the concession area - residential (+4.4%), commercial (+6.9%) and industrial (-5.9%)

     Disbursement from sector funding (ACR Account) in the amount of R$ 205 million in 3Q14, to cover the involuntary exposure and thermal dispatch

     Economic tariff readjustment of  19.73% for CPFL Piratininga, in Oct/14

     Commercialization and Services - EBITDA of R$ 70 million in 3Q14

     Investments of R$ 251 million in 3Q14 and of R$ 782 million in 9M14

     CPFL Renováveis expansion: conclusion of the joint venture with DESA on Sep 30, effectively as of Oct 01

     CPFL Energia’s shares were maintained in the Dow Jones Sustainability Emerging Markets Index (DJSI Emerging Markets), for the 3rd consecutive year

     CPFL Energia was elected as the country’s best company in the energy sector by Época Negócios 360º Yearbook

     CPFL among the 150 best companies to work for by Exame Você S.A. Guide 2014, for the 13th consecutive year

 

 
 



 
 

 

3Q14 Results | November 13, 2014

INDEX

 

1) MESSAGE FROM THE CEO  4 
 
2) MACROECONOMIC CONTEXT  6 
 
3) ENERGY SALES  8 
3.1) Sales within the Distributors’ Concession Area  8 
3.1.1) Sales by Segment – Concession Area  9 
3.1.2) Sales to the Captive Market  9 
3.1.3) TUSD  9 
3.2) Generation Installed Capacity  10 
 
4) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL   
STATEMENTS CONSOLIDATION  11 
4.1) Consolidation of CPFL Renováveis Financial Statements  12 
4.2) Presentation of adjusted figures  13 
 
5) ECONOMIC-FINANCIAL PERFORMANCE  13 
5.1) Operating Revenue  13 
5.2) Cost of Electric Energy  14 
5.3) Operating Costs and Expenses  15 
5.4) Regulatory Assets and Liabilities  17 
5.5) EBITDA  17 
5.6) Financial Result  17 
5.7) Net Income  18 
 
6) DEBT  18 
6.1) Financial Debt (Including Hedge)  18 
6.2) Debt Amortization Schedule  20 
6.3) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund)  21 
6.4) Net Debt and Leverage  23 
 
7) INVESTMENTS  23 
 
8) DIVIDENDS  24 
 
9) STOCK MARKET  25 
9.1) Share Performance  25 
9.2) Average Daily Volume  26 
9.3) Ratings  26 
 
10) CORPORATE GOVERNANCE  27 
 
11) CURRENT SHAREHOLDERS STRUCTURE – 09/30/2014  28 
 
12) PERFORMANCE OF THE BUSINESS SEGMENTS  29 
12.1) Distribution Segment  29 
12.1.1) Economic-Financial Performance  29 
12.1.2) Annual Tariff Adjustment  33 
12.1.3) Operating Performance of the Distribution Segment  35 
12.2) Commercialization and Services Segments  35 
12.3) Conventional Generation Segment  36 

Page 2 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

 

12.3.1) Economic-Financial Performance  36 
12.4) CPFL Renováveis  38 
12.4.1) Economic-Financial Performance  38 
12.4.2) Status of Generation Projects – 100% Participation  40 
12.4.3) Subsequent Event - Association with Dobreve Energy  41 
 
13) ATTACHMENTS  42 
13.1) Statement of Assets – CPFL Energia  42 
13.2) Statement of Liabilities – CPFL Energia  43 
13.3) Income Statement – CPFL Energia (IFRS)  44 
13.4) Income Statement – CPFL Energia (Adjusted)  45 
13.5) Cash Flow – CPFL Energia  46 
13.6) Income Statement – Conventional Generation Segment (IFRS)  47 
13.7) Income Statement – Conventional Generation Segment (Adjusted)  48 
13.8) Income Statement – CPFL Renováveis (IFRS)  49 
13.9) Income Statement – CPFL Renováveis (Adjusted)  50 
13.10) Income Statement – Distribution Segment (IFRS)  51 
13.11) Income Statement – Distribution Segment (Adjusted)  52 
13.12) Economic-Financial Performance – Distributors  53 
13.13) Sales within the Concession Area by Distributor (in GWh)  55 
13.14) Sales to the Captive Market by Distributor (in GWh)  56 

Page 3 of 56


 
 

 

3Q14 Results | November 13, 2014

 

1) MESSAGE FROM THE CEO

The year 2014 continues to witness a shortage of rainfall that is needed to replenish the reservoirs.  Between January and October, we registered the 13th worst drought in 84 years, which leads the National Electricity System Operator (ONS) to estimate that water level in the reservoirs will reach 19% by the end of November when the dry season ends. This level is even lower than that registered in November 2000, which preceded the rationing period. Fortunately, we have a well-developed thermal power infrastructure today, which continues to be dispatched supporting the energy consumption requirements and guaranteeing system security. As a result, generation costs remain high and are already reflected in an increase in consumer tariffs.

In the regulatory environment, discussions were initiated to revise the ceiling and minimum spot market prices (PLD), which is an important issue for sector players and which the Brazilian Electricity Regulatory Agency (ANEEL) should conclude in 2014. Also on the agenda are discussions regarding the 4th tariff review cycle of distributors, which is critical to ensure the economic and financial sustainability of concessions in the segment. ANEEL also opened a public hearing to discuss the booking of regulatory assets and liabilities, a long-held demand of distribution companies, which is aimed at reducing the volatility of the results of distribution concessionaires in the short term.

At the end of October, our subsidiary CPFL Piratininga, which serves more than 1.6 million consumers and accounts for a significant share of the Group’s distribution results, carried out its annual tariff increase. The total increase approved by ANEEL was 19.73%, of which 15.81% corresponded to the economic component and 3.92% to the financial component. The total average effect to be perceived by consumers is 22.43%. The impact of Portion A (Energy, Transmission Charges and Industry Charges) on the economic component was 15.50%, driven by the increase in energy acquisition costs, while the share of Portion B was 0.31%.

Despite the water crisis, CPFL Energia continues to deliver healthy results. In the distribution segment, sales in the low voltage market continue to grow despite the effects of restricted water supply in a few regions in our concession area, which reduces the use of electric showers and washing machines, among others. The industrial segment registered a decline in consumption during the quarter as a direct result of the slowdown in industrial production across Brazil. Nevertheless, the remuneration of distribution concessionaires is not similarly affected due to the maintenance of network use contracts (demand contracts).

The generation segment reflected the impacts of the Generation Scaling Factor (GSF), which was mitigated by the improved performance by our renewable energy generation business. As part of the drive for the continuous expansion of CPFL Renováveis and to increase its contribution, its association with DESA was concluded, which will be consolidated starting from October. As a result, CPFL Renováveis now has installed capacity of 1,773 MW in operation and 336 MW under construction, with its operations diversified across the main renewable sources.

The commercialization and services segment continues to deliver healthy results, reflecting the right strategy adopted at a time of rising energy prices. EBITDA from the segment reached R$ 70 million in the quarter.

As for the Company’s debt position, we wish to emphasize that our net leverage declined for the fourth successive quarter and that the cash balance of nearly R$ 4 billion is sufficient to honor all the short-term obligations of the Company and guarantee liquidity amidst a turbulent scenario.

Also worth mention is that the Company has been continuing its cost cutting initiatives and has already grossed savings of R$ 268 million since 2011, in real terms, thanks to optimum initiatives such as the implementation of zero-based budgeting.

With regard to innovation, CPFL Energia launched the second phase of the Electric Mobility program and expects to have a fleet of 27 electric vehicles by the end of 2015, and investments of around R$21 million through 2018.

 


Page 4 of 56


 
 

 

3Q14 Results | November 13, 2014

 

The water situation during the wet season, which begins in December 2014, will be critical to ensure adequate power supply in 2015. CPFL Energia continues to do its part, focusing on efficient operation of its assets and actively collaborating with the regulatory authority and the electricity system operator to seek solutions and improvements to the country’s generation infrastructure, and to establish clear and stable rules that assure adequate remuneration for electricity sector assets.

 

 

Wilson Ferreira Jr.

CEO of CPFL Energia

 

 


Page 5 of 56


 
 

 

3Q14 Results | November 13, 2014

2) MACROECONOMIC CONTEXT

Over the past few months, the U.S. economy appears to have found its path to recovery, with GDP growth in the year of 2.3%. This solid performance was driven by the good performance of the trade balance and higher public spending. On the other hand, the weak performance of demand from the private sector has been disappointing, with consumer spending and investment (including by households) decelerating in the last reading. Nevertheless, the outlook is very favorable for the performance of the world’s largest economy. Indeed, leading indicators, such as the performance of the labor market and business confidence, reinforce expectations of GDP growth of 2.1% in 2014. The uncertainties are associated with the anticipation of the monetary tightening cycle by the FED, which confirmed expectations of an end to its bond buying program, though with no definite date set as of yet. All indications are that the benchmark interest rate will remain near zero until the labor market shows greater strength.

In the euro zone, economic growth is moving towards a positive result in 2014, after two years of recession. However, the region is threatened by a high risk of deflation in a scenario in which the manufacturing industry continues to register high idle capacity. Unemployment remains high, especially among the young, and real income remains stagnant. Moreover, the European Central Bank (ECB) is signaling an intensification of its asset purchase program and proving in favor of a loosening of fiscal austerity. The region's economies are projected to grow by 0.9% in 2014.

In China, the main indicators – such as retail sales and industrial production – show continued growth, although accompanied by signs of deceleration in direct and fixed investment flows. Another factor generating concern is the slowdown in the construction industry, given the adverse effects on the performance of world trade, downward pressure on commodity prices and debilitating effect on emerging economies. To avoid this slowdown, the government has been adopting measures to inject liquidity into the system by loosening credit policies and signaling the possibility of cuts in the basic interest rate.

For the world economy, GDP growth of 2.7% is projected for this year, compared to 3.2% in 2013. For 2015, GDP growth is estimated at 3.2%.

 

GDP Forecast for 2014 and 2015 (%) | selected economies

Source: IMF

 

 

In Brazil, industrial production contracted by 3.7% in 3Q14, following the sharp drop of 5.3% in 2Q14 (both comparisons with the same periods of 2013 and not seasonally adjusted). As a result, the country's manufacturing industry remains weak and should end 2014 with negative growth of 2.2%1.


1Market Readout of Oct. 31, 2014

 


Page 6 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Growth in the wage bill and retail sales, however, has remained positive in 2014. The wage bill increased 3.0% in the year to September compared to the same period of 2013, while retail sales grew 2.9%. Although these indicators are showing signs of moderation, they continue to be influenced by improvement in credit and income in recent years.

In view of this scenario, Brazil GDP is expected to grow a mere 0.2% in 20141, reflecting the deterioration in confidence indicators, high inventories in the manufacturing industry, tightening credit conditions, weak growth in income levels and uncertainties with regard to monetary policy. Nevertheless, the improvement on the external front, driven by renewed growth in world trade, could partially mitigate these effects. For 2015, GDP growth is forecast at 1.0%.

 

Brazil GDP | Annual Growth (%)

Source: Brazilian Geography and Statistics Institute (IBGE)

 

 

 


Page 7 of 56


 
 

 

3Q14 Results | November 13, 2014

3) ENERGY SALES

3.1) Sales within the Distributors’ Concession Area

In 3Q14, sales within the concession area, achieved by the distribution segment, totaled 14,516 GWh, an increase of 0.2%.

 

 

Sales within the Concession Area - GWh

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Captive Market

10,401

10,084

3.1%

32,085

30,589

4.9%

TUSD

4,115

4,407

-6.6%

12,560

12,877

-2.5%

Total

14,516

14,490

0.2%

44,644

43,467

2.7%

 

 

In 3Q14, sales to the captive market totaled 10,401 GWh, an increase of 3.1%. The consumption of free customers in the distributors’ concession areas, reached 4,115 GWh in 3Q14, a decrease of 6.6%, reflecting the slowdown in economic activity that impacted the consumption of large industrial customers. Over this amount of energy it is charged the Tariff for Use of the Distribution System (TUSD).

 

 

Sales within the Concession Area - GWh

 

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Part.

Residential

3,964

3,798

4.4%

12,325

11,477

7.4%

27.3%

Industrial

6,061

6,442

-5.9%

18,321

18,951

-3.3%

41.8%

Commercial

2,313

2,164

6.9%

7,408

6,879

7.7%

15.9%

Others

2,178

2,086

4.4%

6,591

6,159

7.0%

15.0%

Total

14,516

14,490

0.2%

44,644

43,467

2.7%

100.0%

 

Note: The tables with sales within the concession area by distributor are attached to this report in item 13.13.

 

Noteworthy in 3Q14, in the concession area:

·           Residential and commercial segments (27.3% and 15.9% of total sales, respectively): up by 4.4% and 6.9%, respectively. These segments are being favored by the accumulated effects of the good performance of employment and income, and the consequent increase in retail sales, factors that have enabled the increase of the stock of appliances in homes and boosting retail for several years. In recent months, however, some municipalities in the concession area began registering a slowdown in residential consumption due to the constraints of water supply in the state of São Paulo.

·           Industrial segment (41.8% of total sales): decrease of 5.9%, reflecting the weak performance of the industrial production in last months. This result was driven mainly by CPFL Piratininga, which recorded the major drop among CPFL’s discos (-7.6% or 162 GWh), especially due to weak performance of metallurgy sector.

 


Page 8 of 56


 
 

3Q14 Results | November 13, 2014

                                                                                        

 

3.1.1) Sales by Segment – Concession Area

 

3.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

3,964

3,798

4.4%

12,325

11,477

7.4%

Industrial

2,185

2,237

-2.3%

6,484

6,684

-3.0%

Commercial

2,117

2,007

5.5%

6,821

6,399

6.6%

Others

2,136

2,041

4.6%

6,455

6,030

7.0%

Total

10,401

10,084

3.1%

32,085

30,589

4.9%

             

Note: The tables with captive market sales by distributor are attached to this report in item 13.14.

 

Sales to the captive market were favored by the good performance of commercial (4.4%) and residential (5.5 %) segments, while the industrial segment recorded a decrease of 2.3%, reflecting the migration of consumers to the free market and the poor performance of industrial production, as previously explained.

 

3.1.3) TUSD

 

TUSD - GWh

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Industrial

3,877

4,205

-7.8%

11,837

12,267

-3.5%

Commercial

196

157

24.9%

587

481

22.1%

Others

42

44

-5.6%

136

129

5.4%

Total

4,115

4,407

-6.6%

12,560

12,877

-2.5%

 

 

 


Page 9 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

             

TUSD by Distributor - GWh

 

3Q14

3Q13

Var.

9M14

9M13

Var.

CPFL Paulista

2,031

2,145

-5.3%

6,143

6,236

-1.5%

CPFL Piratininga

1,467

1,619

-9.4%

4,565

4,820

-5.3%

RGE

518

548

-5.5%

1,551

1,553

-0.2%

CPFL Santa Cruz

10

12

-12.3%

34

34

-0.8%

CPFL Jaguari

16

23

-30.5%

55

73

-24.3%

CPFL Mococa

7

7

-10.7%

20

20

2.2%

CPFL Leste Paulista

12

14

-13.8%

35

41

-15.9%

CPFL Sul Paulista

55

39

41.8%

157

100

57.3%

Total

4,115

4,407

-6.6%

12,560

12,877

-2.5%

 

 

3.2) Generation Installed Capacity

In 3Q14, the Generation installed capacity of CPFL Energia, considering the stake in each project, reached 3,091 MW of installed capacity, an increase of 4.7% compared to 3Q13. This increase is mainly due to the addition of Campo dos Ventos II (4Q13), Rosa dos Ventos (1Q14), Atlântica (1Q14) wind farms and the Alvorada biomass power plant (4Q13).

 

Generation Installed Capacity | MW

 

 

Note: Take into account CPFL Energia’s 58.8% stake in CPFL Renováveis as of 09/30/2014. As of October 2014, the stake decreased to 51.6 % due to the conclusion of the association with DESA.

 


Page 10 of 56


 
 

 

3Q14 Results | November 13, 2014

 

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

The interests directly or indirectly held by CPFL Energia in its subsidiaries and jointly-owned entities are described bellow. Except for: (i) the jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, that, as from January 1, 2013 (and for comparative purpose for the balances of 2012) are no longer proportionally consolidated in the Company’s financial statements, being their assets, liabilities and results accounted for using the equity method of accounting, and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

As of September 30, 2014 and 2013, and December 31, 2013, 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy distribution

 

Company Type

 

Equity Interest

 

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%

 

Interior of São Paulo

 

234

 

4,097

 

30 years

 

November 2027

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

 

Publicly-quoted corporation

 

Direct

100%

 

Interior and coast of São Paulo

 

27

 

1,608

 

30 years

 

October 2028

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

 

Publicly-quoted corporation

 

Direct

100%

 

Interior of Rio Grande do Sul

 

255

 

1,426

 

30 years

 

November 2027

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

 

Private corporation

 

Direct

100%

 

Interior of S. Paulo and Paraná

 

27

 

201

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

7

 

55

 

16 years

 

July 2015

Companhia Jaguari de Energia ("CPFL Jaguari")

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

2

 

38

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

5

 

81

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of S. Paulo and Minas Gerais

 

4

 

44

 

16 years

 

July 2015

                               

 

 

 

 

 

 

 

 

 

 

 

Installed capacity

 

 

Energy generation (conventional and renewable sources)

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of plants / type of energy

Total

 

CPFL participation

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Publicly-quoted corporation

 

Direct

100%

 

São Paulo and Goiás

 

1 Hydroelectric, 1 SHPs and 1 Thermal

694 MW

 

694 MW

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

 

Private corporation

 

Indirect

65%

 

Rio Grande do Sul

 

3 Hydroelectric

 

360 MW

 

234 MW

Foz do Chapecó Energia S.A. ("Foz do Chapecó")(1)

 

Private corporation

 

Indirect

51%

 

Santa Catarina and

Rio Grande do Sul

 

1 Hydroelectric

 

855 MW

 

436 MW

Campos Novos Energia S.A. ("ENERCAN")(1)

 

Private corporation

 

Indirect

48.72%

 

Santa Catarina

 

1 Hydroelectric

 

880 MW

 

429 MW

BAESA - Energética Barra Grande S.A. ("BAESA")(1)

 

Publicly-quoted corporation

 

Indirect

25.01%

 

Santa Catarina and

Rio Grande do Sul

 

1 Hydroelectric

 

690 MW

 

173 MW

Centrais Elétricas da Paraíba S.A. ("EPASA")(1)

 

Private corporation

 

Indirect

57.13%

 

Paraíba

 

2 Thermals

 

342 MW

 

195 MW

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

 

Private corporation

 

Indirect

59.93%(2)

 

Tocantins

 

1 Hydroelectric

 

903 MW

 

63 MW

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

 

Publicly-quoted corporation

 

Indirect

58.83%

 

São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul

See item 11.4.2

 

See item 11.4.2

 

See item 11.4.2

CPFL Centrais Geradoras Ltda. ("CPFL Centrais Geradoras")

 

Limited company

 

Direct

100%

 

São Paulo

 

9 SHPs

 

24 MW

 

24 MW

                             

 

 

Notes:

(1)     Due to changes in the accounting standards, these companies 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;

(2)       Paulista Lajeado has a 7% stake in the installed capacity of Investco S.A..

 

 


Page 11 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

 

 

 

 

 

 

 

 

Energy commercialization and services

 

Company Type

 

Core activity

 

Equity Interest

 

 

 

 

 

 

 

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

 

Private corporation

 

Energy commercialization

 

Direct

100%

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

 

Limited company

 

Commercialization and provision of energy services

Indirect

100%

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

 

Private corporation

 

Energy commercialization

 

Indirect

100%

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited company

 

Energy commercialization

 

Direct

100%

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

 

Private corporation

 

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

Direct

100%

NECT Serviços Administrativos Ltda. ("Nect")(1)

 

Limited company

 

Provision of administrative services

 

Direct

100%

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

 

Limited company

 

Provision of telephone answering services

 

Direct

100%

CPFL Total Serviços Administrativos Ltda. ("CPFL Total")(2)

 

Limited company

 

Billing and collection services

 

Direct

100%

CPFL Telecom S.A. ("CPFL Telecom")(3)

 

Private corporation

 

Telecommunication services

 

Direct

100%

CPFL Transmissão Piracicaba S.A.

 

Private corporation

 

Electric energy transmission services

 

Indirect

100%

 

 

 

 

 

 

 

(1) Former Chumpitaz Serviços S.A.;

 

 

 

 

 

 

(2) Former Bio Anicuns S.A.;

 

 

 

 

 

 

(2) Former Bio Itapaci S.A..

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Company Type

 

Core activity

 

Equity Interest

 

 

 

 

 

 

 

CPFL Jaguariúna Participações Ltda. ("CPFL Jaguariúna")

 

Limited company

 

Venture capital company

 

Direct

100%

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

 

Limited company

 

Venture capital company

 

Direct

100%

Chapecoense Geração S.A. ("Chapecoense")

 

Private corporation

 

Venture capital company

 

Indirect

51%

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

 

Private corporation

 

Venture capital company

 

Indirect

99.95%

CPFL Participações S.A. ("CPFL Participações")

 

Private corporation

 

Venture capital company

 

Direct

100%

               

 

4.1) Consolidation of CPFL Renováveis Financial Statements

On September 30, 2014, CPFL Energia indirectly held 58.83% of CPFL Renováveis, through its subsidiary CPFL Geração¹.

CPFL Renováveis has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since August 1, 2011, and the interest held by the non-controlling shareholders has been mentioned bellow the net income line (in the Financial Statements), as “Non-Controlling Shareholders’ Interest”, and in the Shareholders Equity (in the Balance Sheet) in the line with the same name.


¹ Take into account CPFL Energia’s 58.8% stake in CPFL Renováveis as of 09/30/2014. As of October 2014, the stake decreased to 51.6 % due to the conclusion of the association with DESA.

 


Page 12 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

4.2) Presentation of adjusted figures

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

 

5) ECONOMIC-FINANCIAL PERFORMANCE

 

             

Consolidated Income Statement - CPFL ENERGIA (Pro-forma - R$ Thousands)

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenue (IFRS)(1)

5,381,214

4,482,433

20.1%

15,361,155

13,707,889

12.1%

Adjusted Gross Operating Revenue(1)

5,144,538

4,580,808

12.3%

15,149,092

13,803,819

9.7%

Net Operating Revenue (IFRS)(1)

4,011,722

3,366,849

19.2%

11,426,915

10,162,791

12.4%

Adjusted Net Operating Revenue(1)

3,804,582

3,445,888

10.4%

11,263,232

10,248,022

9.9%

Cost of Electric Power (IFRS)

(2,660,856)

(1,948,600)

36.6%

(7,653,506)

(6,002,363)

27.5%

Operating Costs & Expenses (IFRS)

(995,803)

(894,142)

11.4%

2,417,621

(3,143,052)

-176.9%

EBIT (IFRS)

585,316

759,372

-22.9%

1,468,876

1,770,468

-17.0%

EBITDA (IFRS)(2)

859,273

1,063,707

-19.2%

2,417,622

2,720,139

-11.1%

Adjusted EBITDA (3)

998,600

913,477

9.3%

2,823,772

2,870,932

-1.6%

Financial Income (Expense) (IFRS)

(374,980)

(241,661)

55.2%

(821,929)

(800,345)

2.7%

Income Before Taxes (IFRS)

197,345

558,793

-64.7%

744,960

1,044,859

-28.7%

Net Income (IFRS)

97,426

355,875

-72.6%

417,713

954,613

-56.2%

Adjusted Net Income(4)

228,156

261,009

-12.6%

732,110

902,057

-18.8%

             

 

Notes:

(1)    Disregard construction revenues;

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

(3)    Adjusted EBITDA  considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)    Adjusted Net Income considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects.

 

5.1) Operating Revenue

Disregarding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue (IFRS) reached R$ 5,381million 3Q14, an increase of 20.1% (R$ 899 million). The Managerial Gross Operating Revenue was of R$ 5,145 million, an increase of 12.3% (R$ 564 million).

Net Operating revenue (IFRS disregarding the revenue from building the infrastructure of the concession) reached R$ 4,012 million in 3Q14, an increase of 19.2% (R$ 645 million). The Managerial Net Operating Revenue amounted to R$ 3,805 million, an increase of 10.4% (R$ 359 million).

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

·         Reduction in the revenue from the Commercialization and Services segment, in the amount of R$ 130 million;

·         Increase in the revenue from the Conventional Generation segment, in the amount of R$ 116 million;

·          Increase of R$ 75 million in the revenues from the Distribution segment (for more details, see item 12.1.1);

 


Page 13 of 56


 
 

 

3Q14 Results | November 13, 2014

 

·         Increase in the revenue from CPFL Renováveis, in the amount of R$ 38 million.

 

5.2) Cost of Electric Energy

The cost of electric energy (IFRS), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 2,661 million in 3Q14, representing an increase of 36.6% (R$ 712 million). The adjusted cost of electric energy was in 3Q14 R$ 2,171 million, an increase of 5.6% (R$ 115 millon). The factors that explain these variations follow below:

·         The cost of electric power purchased for resale (IFRS) in 3Q14 reached R$ 2,578 million, representing an increase of 45.3% (R$ 804 million). The adjusted cost of electric power purchased for resale in 3Q14 was R$ 2,094 million (R$ 113 million), an increase of 12.8% (R$ 238 million), due to the following effects:

            (i)       Increase in the cost of energy purchased through auction in the regulated environment and bilateral contracts (R$ 922 million), mainly caused by the increase of 57.2% in the average purchase price and of 4.5% (537 GWh) in the volume of purchased energy;

           (ii)       Increase in the PROINFA cost (R$ 10 million), due to the increase 14.5% in the average purchase price;

          (iii)       Reduction in the resources from the CDE/CCEE (cost reducing), which in 3Q14 was R$ 205 million (in the 3Q13 reached R$ 226 miilion);

Partially offset by:

         (iv)       Decrease in the cost of short-term energy purchase (R$ 43 million) due to the reduction of 65.4% in the quantity of the energy purchased (1,032 GWh) partially offset by the increase of 119.0% in the average purchase price.

In the 3Q14 ocurred the following non-recurring itens:

a.    CPFL Renováveis: GSF in the amount of R$ 21 million in 3Q14;

b.    CPFL Geração: GSF in the amount of R$ 102 million in the conventional generation hydroeletric projects;

In contrast to these effects, in 3Q13 ocurrered the following non-recurring effects:

c.    CPFL Renováveis: the plants Bio Coopcana and Bio Alvorada and the Atlântica wind complex registered energy purchases in the amount of R$ 30.0 million in 3Q13 to meet the revised construction schedule, which did not occur in 3Q14.

Disregarding the non-recurring itens, the the cost of short-term energy purchase in 3Q14 decreased R$ 132 million than 3Q13.

          (v)       Increase in PIS and Cofins tax credits, generated from the energy purchase (R$ 68 million);

         (vi)       Increase in the cost of energy from Itaipu (R$ 2 million), mainly due to the 3.6% increase in the average purchase price partially offset by the reduction of 4.0% (110 GWh) in the volume of purchased energy;

        (vii)       R$ 507 million variation in the regulatory assets and liabilities, from a net payable of R$ 257 million in 3Q13 to a net receivable of R$ 251 million in 3Q14.

 

 

 

 


Page 14 of 56


 
 

 

3Q14 Results | November 13, 2014

 

·         Charges for the use of the transmission and distribution system (IFRS) reached R$ 83 million in 3Q14, a 52.5% decrease (R$ 92 million) related to 3Q13. In adjusted numbers, charges for the use of the transmission and distribution system was R$ 77 million in 3Q14, a reduction of 61.5% (R$ 123 million), due to the following factors:

            (i)        Reduction in the system service usage charges – ESS (R$ 304 million) from a cost of R$ 152 million in 3Q13 to a revenue of R$ 152 million in 3Q14, disregarding non-recurring effect of R$ 8 million in CPFL Geração and R$ 3 million in CPFL Renováveis registered in 3Q13 related to reversal provision in related to the system services fees established by CNPE Resolution 03/2013;

Partially offset by:

            (i)        Reduction of 100.0% (R$ 132 million) in the resources from the CDE (cost reducer);

           (ii)        Increase of 41.9% in the basic network charges (R$ 64 million);

          (iii)        Decrease of 57.9% in PIS and Cofins tax credits, generated from the tax charges (R$ 11 million);

         (iv)        Reduction of 100.0% in the energy reserve charges – EER (R$ 3 million – cost reducing in the 3Q13);

          (v)        Increase of R$ 2 million in the charges of use of the distribution system;

         (vi)        Increase of 11.8% in the connection charges and Itaipu charges (R$ 1 million);

        (vii)        Increase of R$ 21 million in regulatory assets and liabilities.

 

5.3) Operating Costs and Expenses

Operating costs and expenses (IFRS + Construction Cost) were R$ 996 million in 3Q14, registering an increase of 11.4% (R$ 102 million). Ajusted Operating costs and expenses reached R$ 1,136 million in 3Q14 (R$ 168 million), an increase of 17.3%, due to the following factors:

·         The adjusted PMSO item, that reached R$ 623 million in 3Q14, compared to R$ 466 million in 3Q13, registering an increase of 33.6% (R$ 157 million);

 

·         Depreciation and Amortization, which represented an increase of 5.6% (R$ 14 million), are mainly explained (i) by the depreciation of assets that came to operate in CPFL Renováveis (R$ 8 million) and (ii) increase of R$ 10 million in amortization of the intangible distribution infrastructure asset, mainly due to addiction in the intangible assets base;

·         Increase of 16.9% in the Private Pension Fund expenses (R$ 2 million);

Partially offset by:

·         Reduction of 2.1% (R$ 5 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 230 million in 3Q14, has its counterpart in the “operating revenue”;

 

 


Page 15 of 56


 
 

 

3Q14 Results | November 13, 2014

 

The table below lists the main variations in PMSO:

 

         

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

 

3Q14

3Q13

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(213.4)

(185.6)

(27.7)

14.9%

Material

(31.3)

(24.7)

(6.6)

26.7%

Outsourced Services

(127.0)

(113.8)

(13.2)

11.6%

Other Operating Costs/Expenses

(94.9)

(61.1)

(33.7)

55.2%

Reported PMSO (IFRS) - (A)

(466.6)

(385.3)

(81.2)

21.1%

Proportional Consolidation + Regulatory Assets&Liabilities

 

 

 

 

Personnel

5.0

4.4

 

 

Material

(161.8)

(28.1)

 

 

Outsourced Services

5.8

0.6

 

 

Other Operating Costs/Expenses

(5.4)

(10.4)

 

 

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

(156.5)

(33.5)

(122.9)

366.4%

Non-recurring effects

 

 

 

 

Disposal of properties and vehicles

-

47.3

(47.3)

-

(=) Total Non-recurring effects - (C)

-

47.3

(170.2)

3.66

Adjusted PMSO

 

 

 

 

Personnel

(208.3)

(181.2)

(27.1)

15.0%

Material

(193.1)

(52.8)

(140.3)

265.5%

Outsourced Services

(121.3)

(113.3)

(8.0)

7.0%

Other Operating Costs/Expenses

(100.3)

(118.8)

18.6

-15.6%

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

(623.0)

(466.2)

(156.8)

33.6%

 

This Adjusted PMSO variation is explained below:

 

(i)            Personnel expenses, that recorded an increase of 15.0% (R$ 27 million), mainly due to (i) the 2014 Collective Bargaining Agreement (R$ 11 million); (ii) increase in the Services segment business, due to  business expansion of CPFL Serviços, CPFL Atende, CPFL Total and Nect (R$ 6 million), and (iii) drop in capitalization of personnel costs in investment from January 2014, in accordance with ANEEL's new methodology (R$ 11 million);

(ii)           Increase of 265.5% in Material (R$ 140 million), mainly explained by additional material expenses related to the oil acquisition by Epasa (Termonordeste TPP and Termoparaíba TPP), that increased R$ 133 million;

(iii)          Out-sourced services expenses, which registered an increase of 7.0% (R$ 8 million);

Partially offset by:

(iv)         Other operational costs/expenses, that registered a decrease of 15.6% (R$ 19 million), mainly due to reduction in legal and court expenses (R$ 6 million) and others (R$ 13 million);

 

 


Page 16 of 56


 
 

 

3Q14 Results | November 13, 2014

 

The itens related to oil acquisition by Epasa and operating costs and expenses (PMSO) of Service segment are directly associated to revenue generation from these activities. In this way, disregarding both effects, the adjusted PMSO would increase 2.8% (R$ 11 million), below of 3.5% from IGP-M (last twelve months).

 

5.4) Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented a net regulatory asset of R$ 52 million in 3Q14 and a net regulatory liability of R$ 135 million in 3Q13 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

 

5.5) EBITDA

3Q14 IFRS EBITDA reached R$ 860 million, registering a decrease of 19.3% (R$ 205 million). The adjusted EBITDA in 3Q14 registered R$ 999 million, compared to R$ 913 million in 3Q13, an increase of 9.3%.

 

5.6) Financial Result

The 3Q14 net financial expense (IFRS) was of R$ 375 million, an increase of 55.2% (R$ 133 million) compared to the net financial expense of R$ 242 million reported in 3Q13. The adjusted net financial expense was R$ 350 million, an increase of 46.7% in relation to 3Q13 (R$ 111 million).

The items explaining these changes are as follows:

·         Financial Revenues: decrease of R$ 4 million, from R$ 194 million in 3Q13 to R$ 190 million in 3Q14, mainly due to the following factors:

(i)            Increase of CDI interbank rate (R$ 23 million): increase of restatement of scrow deposits (R$ 7 million), increase of restatement of tax credits (R$ 4 million); variation of R$ 10 million in regulatory assets and liabilities and increase in the income from financial investments (R$ 3 million);

Partially offset by:

(ii)           Adjustment to expected cash flow, related to distributors’ financial asset (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) (R$ 21 million) – revenue reducer;

(iii)          Lower volume on purchase of ICMS credit (R$ 5 million).

·         Financial Expenses: increase of 24.8% (R$ 107 million), from R$ 433 million in 3Q13 to R$ 540 million in 3Q14, mainly due to the following factors:

(i)            Increase of CDI interbank rate and change in indebtendness breakdown (R$ 73 million);

(ii)           Exchange variations for Itaipu (R$ 16 million);

(iii)          Decrease of capitalized borrowing costs (R$ 10 million) due to the startup of CPFL Renováveis projects (Campo dos Ventos II, Bio Alvorada, Bio Coopcana, Atlântica wind complex and Macacos I wind complex);

 


Page 17 of 56


 
 
3Q14 Results | November 13, 2014

 

(iv)         Increase of other financial expenses (R$ 30 million) mainly due to premium paid on early settlement of debentures in CPFL Geração (R$ 9 million) and b) discounts of  contractual agreements in CPFL Paulista (R$ 5 million) etc;

Partially offset by:

(v)          Financial expense in the distributors (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) due to the adjustment to expected cash flow, related to financial asset (R$ 16 million);

(vi)         Decrease in the financial expenses with the Use of Public Asset (UBP) (R$ 6 million), due to the reduction of the IGP-M, index used to update this item.

 

5.7) Net Income

Net income (IFRS) in 3Q14 was R$ 97 million, a decrease of 72.6% in relation to 3Q13. Adjusted Net Income in 3Q14 registered R$ 228 million, a decrease of 12.6% in relation to 3Q13.

 

 

6) DEBT

6.1) Financial Debt (Including Hedge)

 

Note: (*) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

CPFL Energia’s Financial Debt Pro-forma (including hedge) reached R$ 16,812 million in 3Q14, a decrease of R$ 542 million, or -3.1%, compared to 3Q13. This increase in net debt is mainly a reflection of:

·         the decrease in indebtedness due to the amortizations, net of funding, in the amount of R$ 911 million, in CPFL Energia (Holding) and the other Group companies;

·         the increase in the other charges, fundings and monetary and exchange rate updates (net of hedge) in the period, in the amount of R$ 368 million.

The main contributing funding and amortizations to the variation in the balance of financial debt described above were:

·         CPFL Energia (Holding): amortizations, net of funding, totaling R$ 150 million:

-      Amortization of the principal of CPFL Energia’s debentures (3rd Issue of R$ 150 million).

 


Page 18 of 56


 
 

 

3Q14 Results | November 13, 2014

 

·         Distribution Segment: amortizations (BNDES and other financial institutions), net of funding, totaling R$ 657 million:

+      Funding of BNDES financing for CPFL Paulista (R$ 37 million), CPFL Piratininga (R$ 22 million), RGE (R$ 8 million), CPFL Santa Cruz (R$ 19 million) and CPFL Jaguariúna (R$ 22 million);

+      Funding of financial institutions financing for CPFL Paulista (R$ 516 million), CPFL Piratininga (R$ 379 million), RGE (R$ 33 million) and CPFL Jaguariúna (R$ 63 million);

-      Amortizations of BNDES financing for CPFL Paulista (R$ 160 million), CPFL Piratininga (R$ 68 million), RGE (R$ 86 million), CPFL Santa Cruz (R$ 20 million) and CPFL Jaguariúna (R$ 22 million);

-      Amortizations of financial institutions financing for CPFL Paulista (R$ 424 million), CPFL Piratininga (R$ 14 million), RGE (R$ 51 million), CPFL Santa Cruz (R$ 4 million) and CPFL Jaguariúna (R$ 66 million);

-      Amortizations of the debentures principal of CPFL Paulista’s (5th Issue of R$ 484 million), CPFL Piratininga’s (5rd Issue of R$ 160 million) and RGE (3rd Issue of R$ 127 million and 5th Issue of R$ 70 million).

·         Commercialization and Services Segment: funding, net of amortizations, totaling R$ 4 million:

+      Funding of BNDES financing for CPFL Serviços (R$ 10 million);

-      Amortizations of BNDES financing for CPFL Serviços (R$ 3 million);

-      Amortizations of financial institutions financing for CPFL Brasil (R$ 1 million) and CPFL Serviços (R$ 2 million).

·         Conventional Generation Segment: amortizations, net of funding, totaling R$ 82 million:

+      Funding of financial institutions financing for CPFL Geração (R$ 233 million);

+      Debentures issuance by CPFL Geração (7th Issue of R$ 635 million and 8th Issue of R$ 70 million);

-      Amortizations of BNDES financing for Epasa (R$ 5 million), Baesa (R$ 20 million), Ceran (R$ 36 million), Enercan (R$ 36 million) and Foz do Chapecó (R$ 66 million);

-      Amortizations of financial institutions financing for CPFL Geração (R$ 152 million) and Epasa (R$ 6 million);

-      Amortizations of the debentures principal of CPFL Geração (4th Issue of R$ 680 million), Epasa (R$ 10 million), Baesa (R$ 6 million) and Enercan (R$ 4 million).

·         CPFL Renováveis: amortizations (BNDES and other financial institutions), net of funding, in the amount of R$ 72 million:

+      Funding of BNDES financing (R$ 394 million);

+      Funding of financial institutions financing (R$ 83 million);

+      Debentures issuance (2th Issue of R$ 176 million);

-      Amortizations of BNDES financing (R$ 390 million);

-      Amortization of financial institutions financing (R$ 335 million).

·         Other Segments: funding, net of amortizations, totaling R$ 45 million:

+      Funding of BNDES financing for CPFL Transmissão Piracicaba (R$ 10 million);

+      Funding of financial institutions financing for CPFL Telecom (R$ 38 million);

 


Page 19 of 56


 
 

 

3Q14 Results | November 13, 2014

 

-      Amortizations of financial institutions financing for CPFL Telecom (R$ 3 million).

 

 

Financial Debt - 3Q14 - Pro-Forma (R$ thousands)

 

BNDES

Financial Institutions

Other

Foreign Currency

Debentures

 

Total

 

Segments

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Total

 

 

 

 

 

 

 

 

 

 

 

 

   

Holding (CPFL Energia)

-

-

-

-

-

-

-

-

1,290,000

-

1,290,000

-

1,290,000

Distribution

273,650

1,071,927

194,822

447,225

4,863

15,170

107,401

2,710,033

260,000

2,245,000

840,736

6,489,354

7,330,090

Commercialization and Services

3,675

23,930

1,753

5,270

1,204

2,892

-

-

-

228,000

6,632

260,092

266,724

Conventional Generation

168,194

1,299,524

-

617,520

10,886

89,809

-

245,220

291,961

2,316,485

471,041

4,568,559

5,039,600

CPFL Renováveis

128,019

1,320,765

-

-

50,421

391,072

-

-

39,055

792,140

217,495

2,503,977

2,721,472

Other

325

10,078

6,778

30,650

-

-

-

-

-

-

7,103

40,728

47,831

 

 

 

 

 

 

 

 

 

 

 

 

   

Debt (Principal)

573,863

3,726,224

203,353

1,100,665

67,374

498,943

107,401

2,955,253

1,881,016

5,581,624

2,833,006

13,862,710

16,695,716

 

 

 

 

 

 

 

 

 

 

 

 

   

Charges

 

 

 

 

 

 

 

 

 

 

437,129

70,212

507,341

 

 

 

 

 

 

 

 

 

 

 

 

   

Hedge

 

 

 

 

 

 

 

 

 

 

(17,269)

(374,214)

(391,484)

 

 

 

 

 

 

 

 

 

 

 

 

   

Financial Debt Including Hedge

 

 

 

 

 

 

 

 

 

3,252,866

13,558,708

16,811,573

Percentage on total (%)

 

 

 

 

 

 

 

 

 

 

19.3%

80.7%

100.0%

 

Of the total indebtedness of R$ 16,812 million in 3Q14, R$ 13,559 million (80.7%) are considered long term and R$ 3,253 million (19.3%) are considered short term. In 3Q13, of the total of R$ 17,353 million, R$ 15,075 million (86.9%) are considered long term and R$ 2,279 million (13.1%) are considered short term.

 

6.2) Debt Amortization Schedule

Note: Considers only the principal debt; In 2015, amortization is from October/2015.

 

The cash position at the end of 3Q14 has coverage ratio of 1.35x the amortizations of the next 12 months, enough to honor all amortization commitments until around the middle of 2016. The average amortization term, calculated by this schedule, is 3.81 years.

 

 


Page 20 of 56


 
 
3Q14 Results | November 13, 2014

 

6.3) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund)

    

Note: (*) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

Total debt in Pro-forma criteria, comprising financial debt, hedge (asset/liability) and debt with the private pension fund, amounted to R$ 17,189 million in 3Q14, redution of 3.0%. The nominal average cost of debt went from 8.0% p.a. in 3Q13 to 9.9% p.a. in 3Q14, due mainly to the increase in the CDI interbank rate, among other reasons.

 

Debt Profile – Pro-forma (*) – 3Q13

   


 

Page 21 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Debt Profile – Pro-forma (*) – 3Q14

   

Note: (*) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA; PSI – Investment Support Program.

 

As a result of the funding operations and amortizations, considering the indexation after hedge, there was a decrease in the BNDES-TJLP-indexed portion (from 22.9%, in 3Q13, to 21.5%, in 3Q14) and an increase in the portion of the debt prefixed-PSI (from 6.0%, in 3Q13, to 6.5%, in 3Q14), CDI-pegged portion (from 68.4%, in 3Q13, to 69.1%, in 3Q14) and in the portion tied to the IGP-M/IGP-DI (from 2.4%, in 3Q13, to 2.8%, in 3Q14).

The foreign-currency debt would have come to 18.0% of the total, if banking hedge operations had been excluded. Considering the contracted swap operations, which convert the indexation of debt in foreign-currency to the CDI, the effective foreign-currency debt is 0.1% (which has natural hedge).

The portion of the debt tied to the IGP-M/IGP-DI is related mostly to the debt with the private pension fund.

 

Debt Profile – IFRS – Indexation After Hedge – 3Q13 vs. 3Q14

 

 


Page 22 of 56


 
 

 

3Q14 Results | November 13, 2014

 

6.4) Net Debt and Leverage

 

       

Pro forma (*) - R$ Thousands

3Q14

3Q13

Var.

Financial Debt (including hedge)

(16,811,573)

(17,353,271)

-3.1%

(+) Available Funds

3,822,055

5,133,890

-25.6%

(=) Net Debt

(12,989,517)

(12,219,381)

6.3%

       

 

 

 

 

       

 

 

 

 

 

IFRS - R$ Thousands

3Q14

3Q13

Var.

Financial Debt (including hedge)

(17,444,684)

(17,921,338)

-2.7%

(+) Available Funds

4,000,285

5,405,508

-26.0%

(=) Net Debt

(13,444,399)

(12,515,830)

7.4%

 

 

 

 

 

 

Note: (*) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA.

In 3Q14, Net Debt Pro-forma totaled R$ 12,990 million, an increase of 6.3% or R$ 770 million, compared to net debt position at the end of 3Q13 in the amount of R$ 12,219 million.

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent participation of CPFL Energia in each of the projects. Also, include in the calculation of adjusted EBITDA the effects of the CVA – "Account for the Compensation of the Variations of Parcel A" and the historic EBITDA of newly acquired projects. As a result, adjusted net debt totaled R$ 12,990 million and adjusted EBITDA reached R$ 3,896 million, and the adjusted Net Debt / adjusted EBITDA at the end of 3Q14 reached 3.33x.

 

 

7) INVESTMENTS

In 3Q14, R$ 251 million were invested in business maintenance and expansion, of which R$ 154 million in distribution, R$ 80 million in generation (R$ 61 million of CPFL Renováveis and R$ 19 million of conventional generation and others) and R$ 17 million in commercialization and services. As result, CPFL Energia’s investments totaled R$ 782 million in 9M14, of which R$ 502 million in distribution, R$ 207 million in generation (R$ 175 million of CPFL Renováveis and R$ 33 million of conventional generation and others) and R$ 72 million in commercialization and services. CPFL Energia also booked R$ 60 million in Special Obligations in the quarter among other itens financed by the consumer (R$ 149 million in 9M14).

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

         (i)   Distribution: strengthening and expanding the electricity system to keep pace with market growth, both in terms of energy sales and numbers of customers. Other allocations included electricity system maintenance and improvements, operational infrastructure, the upgrading of management and operational support systems, customer help services and research and development programs, among others;

        (ii)   Generation: chiefly focused on Campo dos Ventos, São Benedito and Pedra Cheirosa Wind Complexes, projects still under construction.

 

 


Page 23 of 56


 
 

 

3Q14 Results | November 13, 2014

 

8) DIVIDENDS

On October 01, 2014, intermediary dividends related to 1H14 were paid to holders of common shares traded on the São Paulo Stock Exchange (BM&FBovespa S.A. Bolsa de Valores, Mercadorias e Futuros - BM&FBOVESPA). The total declared amount was R$ 422 million, equivalent to R$ 0.438746730 per share.

On October 8, 2014, intermediary dividends related to 1H14 were paid to holders of ADRs, traded on the New York Stock Exchange (NYSE). The paid amount was equivalent to US$ 0.3434 per ADR.

 

 

 

 

 

 

 

CPFL Energia's Dividend Yield

 

 

 

 

 

 

1H12

2H12

1H13

2H13

1H14

Dividend Yield - last 12 months (1)

6.1%

4.6%

3.9%

4.8%

5.4%

 

 

 

 

 

 

(1) Based on the average of the closing quotations in the period.

 

 

 

 

 

 

The 1H14 dividend yield, calculated on the average of the closing quotations in the period (R$ 18.35 per share) is 2.4% (5.4% in the last 12 months).

 

Dividend Distribution – R$ Million

 

The declared amounts are in line with the Company’s dividend policy, which states that shareholders will receive at least 50% of adjusted half-yearly net income as dividends and/or interest on equity (IOE). CPFL Energia has presented a payout ratio close to 95% since its IPO, respecting the constitution of the legal reserve of 5%.

 

 

 

 


Page 24 of 56


 
 

 

3Q14 Results | November 13, 2014

 

9) STOCK MARKET

9.1) Share Performance

CPFL Energia, which has a current free float of 30.5% (up to September 30, 2014), is listed on both the BM&FBOVESPA (Novo Mercado) and the NYSE (ADR Level III), segments with the highest levels of corporate governace.

The shares closed the period priced at R$ 19.11 per share and US$ 15.55 per ADR, respectively (closing price on 09/30/2014).

 

Shares Performance – 9M14 (with adjustment by dividends)

 

 

In 9M14, the shares valued 5.4% on the BM&FBOVESPA and 1.3% on the NYSE.

 

Shares Performance – Last 12M (with adjustment by dividends)

 

In the last twelve months, the shares valued 3.7% on the BM&FBOVESPA and depreciated -5.1% on the NYSE.

 

 

 

 


Page 25 of 56


 
 

 

3Q14 Results | November 13, 2014

 

9.2) Average Daily Volume

The daily trading volume in 9M14 averaged R$ 39.2 million, of which R$ 22.9 million on the BM&FBOVESPA and R$ 16.2 million on the NYSE, 8.6% up compared to 2013. The number of trades on the BM&FBOVESPA increased by 27.1%, rising from a daily average of 4,208, in 2013, to 5,348, in 9M14.

 

9.3) Ratings

In July 2014, Standard&Poor’s issued a report reaffirming its credit rating for CPFL Energia. Thus, the Company maintains AA+ national scale rating with a stable outlook.

The following table shows the evolution of CPFL Energia’s corporate ratings:

 

 

 

 

 

 

 

 

Ratings of CPFL Energia - National Scale

 

 

 

Agency

 

2011

2012

2013

3Q14

Standard & Poor's

Rating

brAA+

brAA+

brAA+

brAA+

 

Outlook

Stable

Stable

Stable

Stable

Fitch Ratings

Rating

AA+ (bra)

AA+ (bra)

AA+ (bra)

AA+ (bra)

 

Outlook

Stable

Stable

Stable

Stable

 

 

 

 

 

 

Considers the position in the end of the period.

 

 

 

 

   

 


Page 26 of 56


 
 

 

3Q14 Results | November 13, 2014

 

10) CORPORATE GOVERNANCE

CPFL Energia’s corporate governance model is based on four basic principles: transparency, equity, accountability and corporate responsibility, applied by all the companies in the group.

CPFL Energia is listed on the segments of the highest governance level - the Novo Mercado of the BM&FBovespa and Level III ADRs on the New York Stock Exchange (NYSE). CPFL Energia’s capital stock is composed exclusively of common shares, and ensures 100% tag-along rights in the case of disposal of control.

The Board of Directors’ duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Company’s Bylaws. Its rules were defined in the Board of Directors’ internal rules document. The Board is composed of one independent member and six members nominated by the controlling shareholders and all of them carry a one-year term of office reelection being admitted. It normally meets once a month but may be convened whenever necessary. The Chairman and the Vice-Chairman are elected among the Board of Directors’ members and no member may serve on the Board of Executive Officers.

The Board of Directors constituted three committees and defined their competences in a sole Internal Rules. They are: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc commissions are installed to advise the Board on such specific issues as: corporate governance, strategy, budgets, energy purchase, new operations and financial policies.

CPFL Energia maintains a permanent Fiscal Council comprising five members who also carry out the attributes of the Audit Committee foreseen in the Sarbanes Oxley Act and pursuant to the rules of the Securities and Exchange Commission (SEC). The Fiscal Council rules were defined in its Internal Rules document and in the Fiscal Council Guide.

The Board of Executive Officers is comprised of six Executive Officers, all with a two-year term of office, with reelection admitted. The Executive Officers represent the Company and manage its business in accordance with the lines of direction defined by the Board of Directors. The Chief Executive Officer is responsible for nominating the other statutory Executive Officers.

The guidelines and set of documents related to Corporate Governance are available at the Investor Relations website www.cpfl.com.br/ir.

 

 

 


Page 27 of 56


 
 

 

3Q14 Results | November 13, 2014

11) CURRENT SHAREHOLDERS STRUCTURE – 09/30/2014

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

 

    

Notes:

(1) Controlling shareholders;

(2) Includes the 0.1% stake of Camargo Corrêa S.A.;

(3) Includes the 0,2% stake of Petros e Sistel pension funds;

(4) 51.54% stake of the availability of power and energy of Serra da Mesa HPP, regarding the Power Purchase Agreement between CPFL Geração and Furnas.

 

It is noteworthy to highlight the reduction in the share of CPFL Energia (through CPFL Geração) in CPFL Renováveis, from 58.8% to 51.6%, with the conclusion of the joint venture with DESA as of October 2014.

 


Page 28 of 56


 
 

 

3Q14 Results | November 13, 2014

 

12) PERFORMANCE OF THE BUSINESS SEGMENTS

12.1) Distribution Segment

12.1.1) Economic-Financial Performance

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenue (IFRS)(1)

4,333,650

3,679,546

17.8%

12,539,210

11,206,692

11.9%

Adjusted Gross Operating Revenue(1)

4,085,409

3,835,741

6.5%

12,189,901

11,389,051

7.0%

Net Operating Revenue (IFRS)(1)

3,063,747

2,641,301

16.0%

8,875,832

7,900,538

12.3%

Adjusted Net Operating Revenue(1)

2,850,198

2,774,186

2.7%

8,604,619

8,068,581

6.6%

Cost of Electric Power

(2,221,499)

(1,662,628)

33.6%

(6,541,338)

(4,938,438)

32.5%

Operating Costs & Expenses

(705,497)

(633,741)

11.3%

(2,121,835)

(2,391,924)

-11.3%

EBIT

350,112

577,221

-39.3%

820,889

1,320,292

-37.8%

EBITDA (IFRS)(2)

466,424

683,784

-31.8%

1,165,877

1,645,832

-29.2%

Adjusted EBITDA(3)

518,409

501,621

3.3%

1,499,940

1,691,481

-11.3%

Financial Income (Expense)

(183,317)

(93,091)

96.9%

(295,024)

(390,932)

-24.5%

Income Before Taxes

166,795

484,131

-65.5%

525,865

929,360

-43.4%

Net Income (IFRS)

97,420

312,571

-68.8%

317,573

609,703

-47.9%

Adjusted Net Income(4)

142,665

198,533

-28.1%

581,974

776,614

-25.1%

 

Notes:

(1)    Excludes Construction Revenue;

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

(3)    Adjusted EBITDA considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)    Adjusted Net Income considers the regulatory assets and liabilities and excludes the non-recurring effects;

(5)    The distributors’ financial performance tables are attached to this report in item 12.9.

 

Operating Revenue

Excluding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue (IFRS) amounted to 4,334 million, an increase of 17.8% (R$ 654 million). Adjusted gross operating revenue amounted to 4,085 million, an increase of 6.5% (R$ 250 million).

The upturn in adjusted gross operating revenue was mainly caused by the following factors:

·        Positive average tariff adjustment in the distribution companies for the period between 3Q13 and 3Q14, in the amount of R$ 458 million, due to the tariff reviews and readjustments;

·        Increase of 3.1% in the sales volume to the captive market, in the amount of R$ 82 million (market + mix);

·        Increase of R$ 21 million in the resources from the CDE;

·        Increase of R$ 81 million in Electricity Sales to Distributors;

·        Increase of R$ 19 million in the gross revenue of TUSD from free customers;

Partially offset by:

·        Reduction of R$ 7 million in Other Revenues;

·        R$ 404 million variation in the regulatory assets and liabilities, from a net receivable of R$ 156 million in 3Q13 to a net payable of R$ 248 million in 3Q14.

 

 

 


Page 29 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Deductions from the gross operating revenue (IFRS) were R$ 1,270 million, representing an increase of 22.3% (R$ 232 million). Adjusted deductions from the gross operating revenue were R$ 1,235 million, representing an increase of 16.4% (R$ 174 million), due to the following increases:

            (i)        of 20.7% in ICMS tax (R$ 130 million);

           (ii)        of 21.4% in PIS and COFINS taxes (R$ 68 million);

          (iii)        of 89.9% in the CDE sector charge (R$ 35 million);

         (iv)        of 2.7% in the R&D and Energy Efficiency Program (R$ 1 million);

Partially offset by the following:

          (v)        reduction of 6.3% in the PROINFA (R$ 2 million);

         (vi)        R$ 58 million variation in the regulatory assets and liabilities, from a net payable of R$ 23 million in 3Q13 to a net receivable of R$ 35 million in 3Q14.

Net operating revenue (IFRS) reached R$ 3,064 million in 3Q14, representing an increase of 16.0% (R$ 422 million). Adjusted net operating revenue totalized R$ 2,850 million in 3Q14, an increase of 2.7% (R$ 76 million).

 

Cost of Electric Power

The cost of electric energy (IFRS), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 2,221 million in 3Q14, representing an increase of 33.6% (R$ 559 million). The adjusted cost of electric energy amounted to R$ 1,956 million in 3Q14, representing an increase of 1.6% (R$ 31 million):

·         The cost of electric power purchased for resale (IFRS) in 3Q14 was R$ 2,157 million, representing an increase of 44.1% (R$ 660 million). The adjusted cost of electric power purchased for resale in 3Q14 was R$ 1,906 million, representing an increase of 8.7% (R$ 153 million), due to the following effects:

 

          (i)        Increase of 59.0% in the cost of energy purchased in the regulated environment (R$ 763 million), due to the increases of 39.1% in the average purchase price and of 14.3% (1,125 GWh) in the volume of purchased energy;

         (ii)        Reduction of 9.0% (R$ 20 million) in the resources from the CDE (cost reducer);

        (iii)        Increase of 17.4% in the PROINFA cost (R$ 10 million), due to the increases of 2.5% in the volume of purchased energy (7 GWh) and of 14.5% in the average purchase price;

Partially offset by:

        (iv)        Reduction of 35.8% in the cost of energy purchased in the short term (R$ 63 million), mainly due to the 70.3% reduction in the volume of purchased energy (405 GWh), partially offset by the increase of 115.8% in the average purchase price;

         (v)        Reduction of 0.6% in the cost of energy from Itaipu (R$ 2 million), mainly due to the 4.0% reduction in the average purchase price, partially offset by the increase of 3.6% (5 GWh) in the volume of purchased energy;

        (vi)        Increase of 43.9% (R$ 67 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

       (vii)        R$ 507 million variation in the regulatory assets and liabilities, from a net payable of R$ 257 million in 3Q13 to a net receivable of R$ 251 million in 3Q14.

 

 


Page 30 of 56


 
 

 

3Q14 Results | November 13, 2014

 

·      Charges for the use of the transmission and distribution system (IFRS) reached R$ 65 million in 3Q14, a 61.0% reduction (R$ 102 million). Adjusted charges for the use of the transmission and distribution system reached R$ 50 million in 3Q14, a 70.9% reduction (R$ 122 million), due to the following factors:

            (i)        Reduction in the system service usage charges – ESS (R$ 312 million), from a cost of R$ 160 million in 3Q13 to a revenue of R$ 152 million in 3Q14;

Partially offset by:

           (ii)        Reduction of 100.0% (R$ 132 million) in the resources from the CDE (cost reducer);

          (iii)        Reduction of 61.0% in PIS and Cofins tax credits (cost reducer), generated from the charges (R$ 10 million);

         (iv)        Reduction of 100.0% (R$ 3 million) in the energy reserve charges – EER (cost reducer);

          (v)        Increase of 46.7% in the basic network charges (R$ 63 million);

         (vi)        Increase of 17.9% in the Itaipu charges (R$ 2 million);

        (vii)        R$ 21 million variation in the regulatory assets and liabilities, from a net payable of R$ 6 million in 3Q13 to a net receivable of R$ 15 million in 3Q14.

 

Operating Costs and Expenses

Operating costs and expenses (IFRS) were R$ 705 million in 3Q14 compared to R$ 634 million in 3Q13, an increase of 11.3% (R$ 72 million). Adjusted operating costs and expenses were R$ 705 million in 3Q14 compared to R$ 686 million in 3Q13, an increase of 2.8% (R$ 19 million), due to the following factors:

·         Increase of 17.0% (R$ 2 million) in the Private Pension Fund item;

·         Net increase of 9.1% (R$ 10 million) in the Depreciation and Amortization item;

·         The PMSO item (IFRS), that reached R$ 364 million in 3Q14, compared to R$ 285 million in 3Q13, registering an increase of 27.8% (R$ 79 million). The adjusted PMSO reached R$ 364 million in 3Q14, compared to R$ 337 million in 3Q13, registering an increase of 7.9% (R$ 27 million), mainly due to the following factors:

            (i)        Personnel expenses, which registered an increase of 15.7% (R$ 20 million), mainly due to the (a) effects of the Collective Bargaining Agreement (R$ 7 million), and (b) reduction in capitalization of personnel costs in investment as of January 2014, in accordance with ANEEL's new methodology (R$ 11 million);

           (ii)        Out-sourced services expenses, which registered an increase of 22.9% (R$ 22 million):

ü  In CPFL Paulista (R$ 8 million), mainly due to the increase in the expenses with warning notices, disconnection and reconnection, and call center;

ü  In RGE (R$ 7 million) and in CPFL Piratininga (R$ 3 million);

          (iii)        Material expenses, which registered an increase of 36.4% (R$ 6 million);

Partially offset by:

         (iv)        Other operating costs/expenses, which registered a reduction of 20.7% (R$ 21 million), considering the impact of the following factors:

ü  In 3Q13, there was an impact of a non-recurring revenue related to the sale of assets (buildings and vehicles) (R$ 47 million);

ü  R$ 5 million variation in the regulatory assets and liabilities, from a net payable of R$ 5.255 million in 3Q13 to a net receivable of R$ 25,000 in 3Q14.

 


Page 31 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Partially offset by:

·         Reduction of 8.1% (R$ 19 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 213 million in 3Q14, has its counterpart in the “operating revenue”.

 

Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented net receivables of R$ 52 million in 3Q14 and net payables of R$ 135 million in 3Q13 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

 

EBITDA

EBITDA (IFRS) reached R$ 466 million in 3Q14, registering a reduction of 31.8% (R$ 217 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 518 million in 3Q14 compared to R$ 502 million in 3Q13, an increase of 3.3% (R$ 17 million).

 

Financial Result

The 3Q14 net financial expense (IFRS) was R$ 183 million, compared to the net financial expense of R$ 93 million in 3Q13, registering an increase of 96.9% (R$ 90 million). The 3Q14 adjusted net financial expense was R$ 167 million, compared to the net financial expense of R$ 84 million in 3Q13, registering an increase of 99.2% (R$ 83 million).

The items explaining these changes are as follows:

  (i)       Financial Revenue (IFRS): reduction of 34.6% (R$ 38 million), from R$ 111 million in 3Q13 to R$ 73 million in 3Q14. Adjusted Financial Revenue: reduction of 22.5% (R$ 29 million), from R$ 127 million in 3Q13 to R$ 99 million in 3Q14, mainly due to the following factors:

ü  Reduction in the income from financial investments (R$ 23 million), due to the lower cash balance;

ü  Financial expense in the Distribution Companies (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) due to the adjustment for distibutors’ financial asset (R$ 21 million) (revenue reducer);

ü  Reduction in the volume on purchase of ICMS credit (R$ 5 million);

ü  Reduction in the monetary and foreign exchange update (R$ 4 million);

Partially offset by:

ü  Increase in the judicial deposits (R$ 7 million) and tax credits (R$ 4 million) updates, due to the increase in the CDI Interbank rate;

ü  Increase in the accruals and delinquent fines (R$ 3 million);

ü  Net variation of R$ 10 million in the regulatory assets and liabilities, from a net receivable of R$ 16 million in 3Q13 to a net receivable of R$ 26 million in 3Q14.

 


Page 32 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 (ii)       Financial Expense (IFRS): increase of 25.4% (R$ 52 million), from R$ 204 million in 3Q13 to R$ 256 million in 3Q14. Adjusted Financial Expense: increase of 25.8% (R$ 54 million), from R$ 211 million in 3Q13 to R$ 265 million in 3Q14, mainly due to the following factors:

ü  Higher CDI interbank rate and change in indebtendness breakdown (R$ 35 million);

ü  Foreign exchange update of the Itaipu invoices (R$ 16 million);

ü  Increase in the other financial expenses (R$ 19 million), mainly due to the discounts on contractual agreements (R$ 5 million) in CPFL Paulista;

ü  Net variation of R$ 2 million in the regulatory assets and liabilities, from a net payable of R$ 7 million in 3Q13 to a net receivable of R$ 9 million in 3Q14;

Partially offset by:

ü  Financial expense in the Distribution Companies (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) due to the adjustment for distibutors’ financial asset (R$ 16 million).

 

Net Income

Net Income (IFRS) in 3Q14 was R$ 97 million, registering a reduction of 68.8% (R$ 215 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects and other adjustments, the Adjusted Net Income totaled R$ 143 million in 3Q14, compared to R$ 199 million in 3Q13, a reduction of 28.1% (R$ 56 million).

 

12.1.2) Annual Tariff Adjustment

 

Dates of Tariff Adjustments 
Distribution Company  Date 
CPFL Piratininga  October 23th 
CPFL Santa Cruz  February 3rd 
CPFL Leste Paulista  February 3rd 
CPFL Jaguari  February 3rd 
CPFL Sul Paulista  February 3rd 
CPFL Mococa  February 3rd 
CPFL Paulista  April 8th 
RGE  June 19th 

 

 


Page 33 of 56


 
 

 

3Q14 Results | November 13, 2014

 

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

On February 03, 2014, Aneel published in the Federal Official Gazette, the 2014 Annual Tariff Readjustment Indexes for the CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa distributors, as shown in the table below:

 

Annual Tariff Adjustment (RTA)

CPFL Mococa

CPFL Sul Paulista

CPFL Jaguari

CPFL Leste Paulista

CPFL Santa Cruz

Ratifying Resolution

1,679

1,677

1,680

1,681

1,682

Economic Adjustment

2.00%

-3.16%

1.17%

-4.74%

9.89%

Financial components

-4.07%

-2.35%

-4.90%

-2.93%

4.97%

Tariff adjustment

-2.07%

-5.51%

-3.73%

-7.67%

14.86%

Average effect

-9.53%

0.43%

3.70%

-5.32%

26.00%

 

These adjustments were applied to the tariffs set in Extraordinary Tariff Review mentioned in the item "12.1.4." The new tariffs came into force on February 03, 2014.

 

CPFL Paulista

Aneel Ratifying Resolution No. 1,701 of April 07, 2014 readjusted electric energy tariffs of CPFL Paulista by 17.18%, being 14.56% related to the Tariff Readjustment and 2.62% as financial components outside the Tariff Readjustment, corresponding to an average effect of 6.91% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 12.84% and of the Parcel B was of 1.71%. The calculation took into account the change in the Periodic Tariff Review referring to 2013, from 4.53% to 4.67%. The new tariffs came into force on April 08, 2014.

 

RGE

Aneel Ratifying Resolution No. 1,739 of June 17, 2014 readjusted electric energy tariffs of RGE by 21.82%, being 18.83% related to the Tariff Readjustment and 2.99% as financial components outside the Tariff Readjustment, corresponding to an average effect of 22.77% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 17.12% and of the Parcel B was of 1.70%. The new tariffs came into force on June 19, 2014.

 

CPFL Piratininga

Aneel Ratifying Resolution No. 1,810 of October 21, 2014 readjusted electric energy tariffs of CPFL Piratininga by 19.73%, being 15.81% related to the Tariff Readjustment and 3.92% as financial components outside the Tariff Readjustment, corresponding to an average effect of 22.43% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 15.50% and of the Parcel B was of 0.31%. The new tariffs came into force on October 23, 2014.

 

 

 


Page 34 of 56


 
 

 

3Q14 Results | November 13, 2014

 

12.1.3) Operating Performance of the Distribution Segment

The Group continues its strategy of encouraging the dissemination and sharing of best management and operational practices among the distribution companies, with the intention of raising operating efficiency and improving the quality of client service.

Below we are presenting the results achieved by the distribution companies with regard to the main indicators that measure the quality and reliability of their supply of electric energy. The DEC index (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year. The FEC index (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year.

 

Annualized DEC and FEC (3Q13)

Empresa

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

7.24

7.20

16.86

6.37

7.60

5.64

10.41

5.71

FEC

4.97

4.39

9.41

6.34

5.84

5.25

8.65

6.09

 

Annualized DEC and FEC (3Q14)

Empresa

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

6.89

7.35

17.93

7.61

7.89

5.42

9.58

5.76

FEC

4.72

4.72

8.85

6.61

6.76

4.53

7.43

6.26

 

12.2) Commercialization and Services Segments

 

             

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

 

3Q14

3Q13

Var

9M14

9M13

Var

Gross Operating Revenues

733,794

514,794

42.5%

1,951,024

1,759,909

10.9%

Net Operating Revenues

655,625

452,952

44.7%

1,736,394

1,555,701

11.6%

EBITDA (IFRS)(1)

69,937

15,374

354.9%

216,708

32,123

574.6%

NET INCOME (IFRS)

45,728

10,706

327.1%

143,434

24,024

497.1%

 

Note: (1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and business combination, as CVM Instruction no. 527/12.

 

Operating Revenue

In 3Q14, gross operating revenue reached R$ 734 million, representing an increase of 42.5% (R$ 219 million), while net operating revenues were up by 44.7% (R$ 203 million) to R$ 656 million.

 

EBITDA

In 3Q14, EBITDA totaled R$ 70 million, up by 354.9% (R$ 55 million).

 


Page 35 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

Net Income

In 3Q14, net income amounted to R$ 46 million, an increase of 327.1% (R$ 35 million).

 

12.3) Conventional Generation Segment

12.3.1) Economic-Financial Performance

 

             

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

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenue

342,291

250,637

36.6%

929,468

730,583

27.2%

Net Operating Revenue

315,126

236,097

33.5%

865,800

688,407

25.8%

Cost of Electric Power

(171,345)

(31,893)

437.2%

(302,069)

(114,359)

164.1%

Operating Costs & Expenses

(51,399)

(54,741)

-6.1%

(158,529)

(160,415)

-1.2%

EBITDA (1)

111,173

223,291

-50.2%

598,574

586,789

2.0%

Net Income

(26,739)

85,178

-

171,139

216,685

-21.0%


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

 

 

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

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenue

692,100

430,837

60.6%

1,962,302

1,330,385

47.5%

Net Operating Revenue

632,644

400,747

57.9%

1,807,847

1,235,320

46.3%

Cost of Electric Power

(267,098)

(39,679)

573.2%

(489,301)

(212,015)

130.8%

Operating Costs & Expenses

(259,791)

(128,221)

102.6%

(698,399)

(419,818)

66.4%

EBIT

105,756

232,847

-54.6%

620,148

603,487

2.8%

EBITDA

164,531

292,872

-43.8%

796,299

780,778

2.0%

EBITDA Adjusted (2)

266,429

284,866

-6.5%

960,467

868,038

10.6%

Financial Income (Expense)

(136,541)

(116,423)

17.3%

(390,409)

(315,330)

23.8%

Income Before Taxes

(30,785)

116,424

-

228,786

288,157

-20.6%

Net Income

(22,234)

76,478

-

150,127

199,187

-24.6%

Net Income Adjusted (2)

45,019

71,194

-36.8%

258,478

256,779

0.7%

 

Notas:

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

(2) Excluding the non-recurring effects.

 

Operating Revenue

In 3Q14, Gross Operating Revenues, considering the proportionate consolidation of Conventional Generation, reached R$ 692 million, an increase of 60.6% (R$ 261 million). Net Operating Revenues moved up 57.9% (R$ 232 million) to R$ 632 million.

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

     (i)       Increase in Epasa’s revenues, in the amount of R$ 154 million, due to the thermal dispatch by merit order (3Q14) and energy safety (3Q13);

    (ii)       Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 91 million);

   (iii)       Increase due the renewal of the PPA between CPFL Geração and Furnas and the price adjustments in the other PPAs (R$ 16 million).

 

 


Page 36 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Cost of Electric Power

In 3Q14, the cost of electric power reached R$ 267 million in 3Q14, an increase of 573.2% (R$ 227 million), due mainly to the following factors:

            (i)        GSF (Generation Scaling Factor) expenses (R$ 102 million) – non-recurring effect. It is noteworthy that the power purchase agreement from Serra da Mesa HPP to Furnas exempts CPFL Geração of GSF expenses. Thus, the amount of R$ 102 million is related to the Company’s other hydroelectric power plants (Ceran, Baesa, Enercan, Foz Chapecó and Jaguari Geração);

           (ii)        Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 118 million);

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

 

Operating Costs and Expenses

The operating costs and expenses reached R$ 260 million in 3Q14, compared to R$ 128 million in 3Q13, an increase of 102.6% (R$ 132 million), due to the variations in:

ü  PMSO expenses, which reached R$ 201 million, an increase of 194.8% (R$ 133 million), due to the higher expenses with Material regarding the acquisition of fuel oil by Epasa (R$ 133 million);

partially off-set by:

ü  Depreciation and Amortization, which reached R$ 59 million, a decrease of 2.1% (R$ 1 million) if compared to 3Q13.

 

EBITDA

In 3Q14, EBITDA was R$ 165 million, compared to R$ 293 million in 3Q13, a decrease of 43.8% (R$ 128 million). This result is due to the non-recurring expenses with GSF (R$ 102 million) and the effects of the strategy put in place for the seasonality of physical guarantee in this quarter (R$ 37 million).

In 3Q14, the adjusted EBITDA reached R$ 266 million, a decrease 6.5% (R$ 18 million).

 

Financial Result

In 3Q14, Net Financial Result was a net expense of R$ 137 million, representing an increase of 17.3% (R$ 20 million) compared to 3Q13.

Financial Expenses moved from R$ 130 million in 3Q13 to R$ 172 million in 3Q14 (R$ 42 million increase), due to the debentures issuances by CPFL Geração.

Financial Revenues moved from R$ 14 million in 3Q13 to R$ 36 million in 3Q14 (R$ 22 million increase), due to the higher cash balance.

 

Net Income

In 3Q14, the Conventional Generation segment reported a net loss of R$ 22 million, compared to a net income of R$ 76 million in 3Q13. This variation is mainly due to the lower EBITDA, in addition to the worsening of the financial result, as explained above.

In 3Q14, adjusted Net Income was R$ 45 million, a decrease of 36.8% (R$ 26 million).

 


Page 37 of 56


 
 

 

3Q14 Results | November 13, 2014

 

12.4) CPFL Renováveis

12.4.1) Economic-Financial Performance

 

             

Consolidated Income Statement - CPFL Renováveis (Pro-forma - R$ Thousands)

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues (IFRS)

217,168

174,978

24.1%

553,318

454,537

21.7%

Net Operating Revenues

202,494

164,164

23.3%

516,722

426,050

21.3%

Cost of Electric Power

(38,927)

(46,354)

-16.0%

(159,616)

(102,112)

56.3%

Operating Costs & Expenses

(97,721)

(81,745)

19.5%

(273,474)

(245,870)

11.2%

EBIT

65,846

36,064

82.6%

83,633

78,068

7.1%

EBITDA (IFRS)(1)

128,135

90,639

41.4%

267,214

241,194

10.8%

Adjusted EBITDA(2)

149,607

117,879

26.9%

351,282

303,257

15.8%

Financial Income (Expense)

(48,082)

(41,929)

14.7%

(134,735)

(123,203)

9.4%

Income Before Taxes

17,764

(5,865)

-402.9%

(51,104)

(45,135)

13.2%

Net Income (IFRS)

10,634

(9,463)

-212.4%

(60,084)

(51,558)

16.5%

Adjusted Net Income(2)

32,107

17,412

84.4%

23,984

10,140

136.5%

 

Note:

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

(2)    Excludes Non-recurring effects.

 

Comments to CPFL Renováveis’ Financial Statements

In 3Q14, the variations in the Financial Statements of CPFL Renováveis are mainly due to the factors described below. These factors are partially offset by the amounts eliminated during the consolidation of CPFL Renováveis in CPFL Energia.

     (i)       The beginning of operations of Coopcana biomass Thermal Power Plant (50MW) in August 2013;

    (ii)       The beginning of operations of Campo dos Ventos II wind farms (30MW) in September 2013;

   (iii)       The beginning of the revenues by availability of Complexo Atlântica wind farms (120 MW) since September 2013;

   (iv)       The beginning of operations of Alvorada biomass Thermal Power Plant (50MW) in November 2013;

    (v)       The beginning of the revenues by availability of Complexo Rosa dos Ventos wind farms (13.7 MW) since February 2014;

   (vi)       The beginning of operations of Macacos I wind farms (30MW) in May 2014.

 

Operating Revenue

In 3Q14, gross operating revenue reached R$ 217 million, representing an increase of 24.1% (R$ 42 million), while net operating revenue moved up by 23.3% (R$ 38 million) to R$ 202 million. The increase occurred, mainly, due to the plants that began their sales in the period (mentioned above).

Plus, it is also important to note that the revenue on the effective generation of Santa Clara wind farms begun being recognized in Mach 29, 2014. Previously, mainly in 2013, its revenue corresponded to a fixed annual rate, placed by apportionment criteria, because the connection with the system was pending, waiting for the completion of the ICG construction (transmission grid).

 


Page 38 of 56


 
 

 

3Q14 Results | November 13, 2014

 

Cost of Electric Power

In 3Q14, the cost of electric power increased 16.0% (R$ 7 million) to R$ 39 million. This increase was a result of the factors mentioned below:

·         The occurrence of non-recurring effects mentioned below:

            (i)        Implementation of GSF in the amount of R$ 21.5 million in 3Q14. Unfavorable hydrological conditions at the beginning of 2014 led to the implementation of GSF and hence the need to buy power generators for several MRE participants;

           (ii)        Services of the System Charges (ESS) reversal of the provision of R$ 3.2 million in 3Q13, estabilished by CNPE Resolution 03/2013; and

Partially offset by:

          (iii)        Bio Coopcana, Bio Alvorada and Complexo Atlântica wind farms registered energy purchases in the amount of R$30.4 million to meet the requirements of sales agreements in 3Q13.

·         Adicionaly, other recurring effects occurred this quarter (R$ 4 million).

 

Operating Costs and Expenses

In 3Q14, operating costs and expenses reached R$ 98 million, an increase of R$ 16 million, as follows:

    (i)        PMSO reached the amount of R$ 35 million in the 3Q14, an increase of 30.4%, R$ 8 million, due mainly to higher third party expenses with regard to the costs of DESA incorporation, including consultancy services, legal fees and others;

   (ii)        Depreciation and Amortization higher in 3Q14, in the amount of R$ 8 million, an increase of 14.1% compared to 3Q13. This variation is explaned mainly by the depreciation of the assets that went into operation between 3Q13 and 3Q14.

 

EBITDA

In 3Q14, EBITDA (considering proportional participation) was R$ 128 million, an increase of 41.4% (R$ 37 million).

Considering proportional participation and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 150 million in 3Q14 compared to R$ 118 million in 3Q13, an increase of 26.9% (R$ 32 million).

 

Financial Result                                                              

In 3Q14, the net financial expense was R$ 48 million, an increase of R$ 6 million comparing with 3Q13, due to an additional financial expense (R$ 10 million) and the additional financial revenue (R$ 4 million).

 

Net Income

In 3Q14, net income (considering proportional participation) was R$ 11 million, compared to a net loss of R$ 9 million in 3Q13.

Excluding the non-recurring effects, the Adjusted Net Income totaled R$ 32 million in 3Q14 compared to R$ 17 million in 3Q13, an increase of R$ 15 million (84.4%).

 


Page 39 of 56


 
 

 

3Q14 Results | November 13, 2014

 

12.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% Participation) totaled 1,773 MW of operating installed capacity and 336 MW of capacity under construction. The operational power plants comprises 38 Small Hydroelectric Power Plants – SHPPs (399 MW), 28 Wind Farms (1,003 MW), 8 Biomass Thermoelectric Power Plants (370 MW) and 1 Solar Power Plant (1 MW). Still under construction there are 12 Wind Farms (312 MW) and 1 SHPPs (24 MW).

Additionally, CPFL Renováveis owns wind and SHPP projects under development totaling 3,767 MW, representing a total portfolio of 5,875 MW.

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

 

 

CPFL Renováveis - portfolio (100% participation)

In MW

SHPP

Wind

Biomass

Solar

TOTAL

Operating

399

1,003

370

1

1,773

Under construction

24

312

-

-

336

Under development

626

3,141

-

-

3,767

TOTAL

1,049

4,455

370

1

5,875

           

 

 

Campo dos Ventos Wind Farms and São Benedito Wind Farms

Campo dos Ventos Complex Wind Farms (Campo dos Ventos I, III and V) and São Benedito Complex Wind Farms (Ventos de São Benedito, Ventos de Santo Dimas, Santa Mônica, Santa Úrsula, São Domingos and Ventos de São Martinho), located at Rio Grande do Norte State, are under construction. They will be operational, according to scheduled, from 2T16. The installed capacity is of 231 MW and the assured energy is of 120.9 average-MW.

 

Morro dos Ventos II Wind Farms

Morro dos Ventos II Wind Farms, located at Rio Grande do Norte, are under construction. As scheduled, it will gradually become operational from 2Q16. The installed capacity is of 29.2 MW and the assured energy is of 15.3 average-MW. The energy was sold in 13th New Energia Auction (“LEN” in portuguese) held in 2011 (price: R$ 125.14/MWh – September 2014).

 

Mata Velha SHPP

Mata Velha Small Hydroelectric Power Plant (SHPP), located at Minas Gerais, are under construction. As scheduled, it will gradually become operational from 2Q16. The installed capacity is of 24.0 MW and the assured energy is of 13.1 average-MW. The energy was sold in 16th New Energia Auction (“LEN” in portuguese) held in 2013 (price: R$ 143.30/MWh – September 2014).

 

Pedra Cheirosa Wind Farms

Pedra Cheirosa Wind Farms (Pedra Cheirosa I and II), located at Ceará State, are under construction. Start-up is scheduled for 1Q18. The installed capacity is of 51.3 MW and the assured energy is of 26.1 average-MW. The energy was sold in A-5 Auction held in December 2013 (price: R$ 125.04/MWh – September 2014).

 


Page 40 of 56


 
 

 

3Q14 Results | November 13, 2014

 

12.4.3) Subsequent Event - Association with Dobreve Energy

On September 30, 2014, the Extraordinary Shareholders Meeting of CPFL Renováveis approved the merger of Dobrevê Energia S.A. (“DESA”), thus concluding the process, with effect from October 1, 2014. DESA became a subsidiary of CPFL Renováveis in accordance with the association agreement signed on February 17, 2014 by the involved parties, including CPFL Geração, a subsidiary of CPFL Energia, and Arrow – Fundo de Investimento em Participações, in its capacity as the sole shareholder of DESA, which stipulated the terms and conditions of the association.

As a result of the Merger, 61,752,782 book-entry common shares with no par value were issued on October 1, 2014, which are of the same type and class, and have the same rights and benefits entitled to other shares issued by CPFL Renováveis, free and clear of all and any encumbrance and lien, which will be allotted to Arrow. The swap ratio was freely negotiated between the Company and Arrow and is considered just and fair to their shareholders.

 

 


Page 41 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13) ATTACHMENTS

13.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

 

 

Consolidated

ASSETS

09/30/2014

12/31/2013

09/30/2013

       

CURRENT

     

Cash and Cash Equivalents

4,000,285

4,206,422

5,405,508

Consumers, Concessionaries and Licensees

2,420,487

2,007,789

1,973,948

Dividend and Interest on Equity

28,315

55,265

31,701

Financial Investments

5,627

24,806

24,618

Recoverable Taxes

240,021

262,433

282,832

Derivatives

17,269

1,842

422

Materials and Supplies

23,292

21,625

22,520

Leases

12,365

10,757

10,509

Concession Financial Assets

457,147

-

-

Other Credits

1,101,275

673,383

751,542

TOTAL CURRENT

8,306,084

7,264,323

8,503,599

       

NON-CURRENT

     

Consumers, Concessionaries and Licensees

122,404

153,854

139,927

Affiliates, Subsidiaries and Parent Company

98,904

86,655

86,872

Judicial Deposits

1,156,776

1,143,179

1,068,320

Recoverable Taxes

156,890

173,362

179,321

Derivatives

382,855

316,648

351,156

Deferred Taxes

1,224,714

1,168,706

1,169,907

Leases

36,354

37,817

35,979

Concession Financial Assets

2,663,725

2,787,073

2,641,748

Investments at Cost

116,654

116,654

116,654

Other Credits

282,872

296,096

313,559

Investments

1,160,714

1,032,681

1,053,255

Property, Plant and Equipment

7,707,297

7,717,419

7,646,624

Intangible

8,484,962

8,748,328

8,820,227

TOTAL NON-CURRENT

23,595,118

23,778,473

23,623,550

       

TOTAL ASSETS

31,901,202

31,042,796

32,127,149

       

 

 


Page 42 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

 

       

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

09/30/2014

12/31/2013

09/30/2013

       

CURRENT

     

Suppliers

1,945,959

1,884,693

1,572,526

Accrued Interest on Debts

79,094

125,829

133,739

Accrued Interest on Debentures

299,939

162,134

216,656

Loans and Financing

987,145

1,514,626

1,920,313

Debentures

1,879,120

34,872

311,107

Employee Pension Plans

81,493

76,810

53,804

Regulatory Charges

44,083

32,379

33,329

Taxes, Fees and Contributions

432,988

318,063

316,795

Dividend and Interest on Equity

440,465

21,224

382,121

Accrued Liabilities

106,710

67,633

99,900

Derivatives

-

-

-

Public Utilities

3,911

3,738

3,612

Other Accounts Payable

715,659

663,529

702,648

TOTAL CURRENT

7,016,566

4,905,531

5,746,552

       

NON-CURRENT

     

Suppliers

633

-

-

Accrued Interest on Debts

48,589

43,396

31,993

Accrued Interest on Debentures

-

32,177

28,736

Loans and Financing

8,495,162

7,546,144

7,346,481

Debentures

6,047,119

7,562,219

8,282,484

Employee Pension Plans

295,642

350,640

321,474

Taxes, Fees and Contributions

15,315

32,555

-

Deferred Taxes

1,101,162

1,117,146

1,128,575

Reserve for Tax, Civil and Labor Risks

440,481

467,996

498,888

Derivatives

8,641

2,950

1,407

Public Utilities

80,166

79,438

77,677

Other Accounts Payable

144,796

103,886

143,714

TOTAL NON-CURRENT

16,677,707

17,338,547

17,861,429

       

SHAREHOLDERS' EQUITY

     

Capital

4,793,424

4,793,424

4,793,424

Capital Reserve

287,673

287,630

288,412

Legal Reserve

603,352

603,352

556,481

Reserve of Retained Earnings for Investment

-

108,987

-

Statutory Reserve - Concession Financial Assets

294,067

265,037

248,440

Dividends

-

567,802

-

Other Comprehensive Income

376,782

397,668

504,268

Retained Earnings

116,646

-

372,449

 

6,471,944

7,023,899

6,763,473

Non-Controlling Shareholders' Interest

1,734,985

1,774,819

1,755,694

TOTAL SHAREHOLDERS' EQUITY

8,206,930

8,798,718

8,519,168

       

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

31,901,202

31,042,796

32,127,149

 

 


Page 43 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.3) Income Statement – CPFL Energia (IFRS)

(R$ thousands)

 

 

Consolidated - IFRS

 

 

3Q14

3Q13

Variation

 

9M14

9M13

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

3,941,503

3,411,350

15.54%

 

11,409,432

10,405,400

9.65%

Electricity Sales to Distributors

 

909,123

577,403

57.45%

 

2,270,563

1,870,595

21.38%

Revenue from building the infrastructure

 

230,253

235,266

-2.13%

 

636,053

753,092

-15.54%

Other Operating Revenues(1)

 

530,588

493,680

7.48%

 

1,681,161

1,431,895

17.41%

 

 

5,611,467

4,717,699

18.95%

 

15,997,208

14,460,982

10.62%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,369,492)

(1,115,584)

22.76%

 

(3,934,240)

(3,545,098)

10.98%

NET OPERATING REVENUES

 

4,241,976

3,602,115

17.76%

 

12,062,968

10,915,884

10.51%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(2,577,963)

(1,774,160)

45.31%

 

(7,239,007)

(5,508,908)

31.41%

Electricity Network Usage Charges

 

(82,893)

(174,440)

-52.48%

 

(414,499)

(493,456)

-16.00%

 

 

(2,660,856)

(1,948,600)

36.55%

 

(7,653,506)

(6,002,363)

27.51%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(213,360)

(185,638)

14.93%

 

(625,537)

(548,591)

14.03%

Material

 

(31,318)

(24,718)

26.70%

 

(88,122)

(54,559)

61.52%

Outsourced Services

 

(127,021)

(113,840)

11.58%

 

(372,590)

(358,532)

3.92%

Other Operating Costs/Expenses

 

(94,858)

(61,125)

55.19%

 

(331,429)

(501,980)

-33.98%

Cost of building the infrastructure

 

(230,253)

(235,266)

-2.13%

 

(636,053)

(753,092)

-15.54%

Employee Pension Plans

 

(12,045)

(10,302)

16.91%

 

(36,123)

(51,363)

-29.67%

Depreciation and Amortization

 

(213,407)

(189,727)

12.48%

 

(631,706)

(566,145)

11.58%

Amortization of Concession's Intangible

 

(73,541)

(73,525)

0.02%

 

(219,025)

(222,946)

-1.76%

 

 

(995,803)

(894,142)

11.37%

 

(2,940,586)

(3,057,208)

-3.81%

 

 

     

 

     

EBITDA

 

859,273

1,063,707

-19.22%

 

2,417,622

2,720,139

-11.12%

 

 

     

 

     

EBIT

 

585,316

759,372

-22.92%

 

1,468,876

1,856,312

-20.87%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

170,686

182,558

-6.50%

 

648,172

249,263

160.04%

Financial Expenses

 

(545,666)

(424,219)

28.63%

 

(1,470,101)

(807,947)

81.96%

 

 

(374,980)

(241,661)

55.17%

 

(821,929)

(558,684)

47.12%

 

 

     

 

     

EQUITY ACCOUNTING

 

     

 

     

Equity Accounting

 

(12,696)

42,012

-130.22%

 

98,899

75,665

30.71%

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

197,640

559,723

-64.69%

 

745,846

1,373,293

-45.69%

 

 

     

 

     

Social Contribution

 

(29,428)

(55,656)

-47.13%

 

(91,283)

(113,079)

-19.27%

Income Tax

 

(70,786)

(148,192)

-52.23%

 

(236,849)

(305,600)

-22.50%

 

       

 

     

NET INCOME

 

97,426

355,875

-72.62%

 

417,713

954,613

-56.24%

Controlling Shareholders' Interest

 

96,041

351,813

-72.70%

 

437,171

636,489

-31.32%

Non-Controlling Shareholders' Interest

 

1,090

3,132

-65.20%

 

(20,344)

(10,309)

97.34%

 

Note: (1)  TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity sales to final customers”.

 

 

 


Page 44 of 56


 
 
3Q14 Results | November 13, 2014
                                                                                         3Q14 Results | November 13, 2014

 

13.4) Income Statement – CPFL Energia (Adjusted)

(Pro forma, R$ thousands)

 

 

Consolidated - Pro forma

 

 

3Q14

3Q13

Variation

 

9M14

9M13

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

3,693,262

3,567,541

3.52%

 

11,060,123

10,587,755

4.46%

Electricity Sales to Distributors

 

921,164

518,819

77.55%

 

2,410,619

1,783,362

35.17%

Revenue from building the infrastructure

 

230,253

235,266

-2.13%

 

636,053

753,092

-15.54%

Other Operating Revenues(1)

 

530,112

494,448

7.21%

 

1,678,350

1,432,702

17.15%

 

 

5,374,792

4,816,074

11.60%

 

15,785,146

14,556,911

8.44%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,339,956)

(1,134,921)

18.07%

 

(3,885,861)

(3,555,797)

9.28%

NET OPERATING REVENUES

 

4,034,836

3,681,153

9.61%

 

11,899,285

11,001,114

8.16%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(2,093,877)

(1,855,782)

12.83%

 

(6,142,393)

(5,270,622)

16.54%

Electricity Network Usage Charges

 

(77,054)

(200,117)

-61.50%

 

(444,278)

(654,362)

-32.11%

 

 

(2,170,931)

(2,055,898)

5.60%

 

(6,586,671)

(5,924,984)

11.17%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(208,343)

(181,240)

14.95%

 

(611,388)

(536,445)

13.97%

Material

 

(193,120)

(52,844)

265.45%

 

(494,695)

(190,685)

159.43%

Outsourced Services

 

(121,267)

(113,290)

7.04%

 

(359,453)

(355,441)

1.13%

Other Operating Costs/Expenses

 

(100,277)

(118,835)

-15.62%

 

(350,177)

(318,173)

10.06%

Cost of building the infrastructure

 

(230,253)

(235,266)

-2.13%

 

(636,053)

(753,092)

-15.54%

Employee Pension Plans

 

(12,045)

(10,302)

16.91%

 

(36,123)

(51,363)

-29.67%

Depreciation and Amortization

 

(210,982)

(194,363)

8.55%

 

(626,838)

(582,467)

7.62%

Amortization of Concession's Intangible

 

(59,662)

(61,896)

-3.61%

 

(178,054)

(187,470)

-5.02%

 

 

(1,135,950)

(968,036)

17.35%

 

(3,292,782)

(2,975,136)

10.68%

 

 

     

 

     

Adjusted EBITDA²

 

998,601

913,477

9.32%

 

2,823,772

2,870,932

-1.64%

 

 

     

 

     

EBIT

 

727,956

657,218

10.76%

 

2,019,833

2,100,995

-3.86%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

189,669

193,864

-2.16%

 

689,359

540,497

27.54%

Financial Expenses

 

(540,130)

(432,832)

24.79%

 

(1,472,850)

(1,202,843)

22.45%

 

 

(350,461)

(238,968)

46.66%

 

(783,491)

(662,346)

18.29%

 

 

     

 

     

EQUITY ACCOUNTING

 

-

-

 

 

(953)

-

 
 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

377,495

418,251

-9.74%

 

1,235,389

1,438,649

-14.13%

 

 

     

 

     

Social Contribution

 

(41,296)

(42,777)

-3.46%

 

(136,166)

(143,787)

-5.30%

Income Tax

 

(108,042)

(114,465)

-5.61%

 

(367,113)

(392,805)

-6.54%

 

       

 

     

Adjusted NET INCOME³

 

228,156

261,009

-12.59%

 

732,107

902,057

-18.84%

                 

   Note:

 

(1)    TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity sales to final customers”.

(2)    Adjusted EBITDA considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects and other adjustments;

(3)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities;

 

 


Page 45 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.5) Cash Flow – CPFL Energia

(R$ thousands)

 

 

Consolidated

         
   

3Q14

 

Last 12M

         

Beginning Balance

 

4,740,672

 

5,405,508

         

Net Income Before Taxes

 

197,345

 

1,219,302

         

Depreciation and Amortization

 

286,948

 

1,116,871

Interest on Debts and Monetary and Foreign Exchange Restatements

 

467,326

 

1,434,254

Accounts Receivable - Resources Provided by the CDE

 

86,590

 

(288,478)

Consumers, Concessionaries and Licensees

 

(187,280)

 

(496,365)

Suppliers

 

15,878

 

374,061

Accounts Payable - Resources Provided by the CDE

 

10,673

 

(70,475)

Interest on Debts Paid

 

(341,287)

 

(1,344,704)

Income Tax and Social Contribution Paid

 

(113,428)

 

(568,867)

Others

 

137,420

 

171,372

   

362,839

 

327,669

         

Total Operating Activities

 

560,184

 

1,546,971

         

Investment Activities

       

Business Combination, Net of Cash Acquired

 

-

 

(68,464)

Acquisition of Property, Plant and Equipment, and Intangibles

 

(233,942)

 

(1,128,040)

Others

 

39,309

 

29,601

Total Investment Activities

 

(194,633)

 

(1,166,903)

         

Financing Activities

       

Capital Increase by Non Controlling Shareholders

 

-

 

(422)

Loans and Debentures

 

357,901

 

3,231,189

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(1,457,786)

 

(4,064,310)

Dividend and Interest on Equity Paid

 

(6,053)

 

(951,748)

Others

 

-

 

-

Total Financing Activities

 

(1,105,938)

 

(1,785,291)

         
         

Cash Flow Generation

 

(740,387)

 

(1,405,223)

         

Ending Balance - 09/30/2014

 

4,000,285

 

4,000,285

 


Page 46 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.6) Income Statement – Conventional Generation Segment (IFRS)

(Pro forma, R$ thousands)

    

 

Conventional Generation (IFRS)

 

3Q14

3Q13

Var %

9M14

9M13

Var %

OPERATING REVENUES

 

 

 

   

 

Eletricity Sales to Final Consumers

 

 

 

 

 

 

Eletricity Sales to Distributors

341,052

249,514

36.7%

925,798

724,839

27.7%

Other Operating Revenues

1,240

1,123

10.4%

3,670

5,744

-36.1%

 

342,291

250,637

36.6%

929,468

730,583

27.2%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(27,165)

(14,540)

86.8%

(63,668)

(42,176)

51.0%

NET OPERATING REVENUES

315,126

236,097

33.5%

865,800

688,407

25.8%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(166,047)

(30,964)

436.3%

(288,051)

(102,138)

182.0%

Eletricity Network Usage Charges

(5,298)

(929)

470.1%

(14,018)

(12,222)

14.7%

 

(171,345)

(31,893)

437.2%

(302,069)

(114,359)

164.1%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(8,031)

(8,373)

-4.1%

(23,903)

(23,424)

2.0%

Material

(392)

(400)

-2.1%

(863)

(1,361)

-36.6%

Outsourced Services

(4,180)

(3,232)

29.4%

(11,697)

(10,484)

11.6%

Other Operating Costs/Expenses

(7,289)

(10,896)

-33.1%

(27,519)

(27,197)

1.2%

Employee Pension Plans

(19)

(23)

-16.3%

(57)

(458)

-87.4%

Depreciation and Amortization

(27,335)

(28,539)

-4.2%

(82,043)

(85,796)

-4.4%

Amortization of Concession's Intangible

(4,153)

(3,279)

26.6%

(12,447)

(11,696)

6.4%

 

(51,399)

(54,741)

-6.1%

(158,529)

(160,415)

-1.2%

 

 

 

 

 

 

 

EBITDA

111,173

223,291

-50.2%

598,574

586,789

2.0%

 

 

 

 

 

 

 

EBIT

92,382

149,462

-38.2%

405,202

413,633

-2.0%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

28,745

10,756

167.2%

71,164

23,055

208.7%

Financial Expenses

(139,587)

(93,491)

49.3%

(365,420)

(236,376)

54.6%

Interest on Equity

 

 

 

 

 

 

 

(110,842)

(82,735)

34.0%

(294,256)

(213,321)

37.9%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

(12,696)

42,011

-

98,883

75,665

30.7%

Assets Surplus Value Amortization

(295)

(929)

-68.2%

(886)

(929)

-4.6%

 

(12,991)

41,082

-

97,996

74,736

31.1%

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

(31,452)

107,810

-

208,943

275,048

-24.0%

 

 

 

 

 

 

 

Social Contribution

1,249

(5,962)

-

(9,994)

(15,433)

-35.2%

Income Tax

3,464

(16,670)

-

(27,809)

(42,930)

-35.2%

 

 

 

 

 

 

 

NET INCOME/LOSS

(26,739)

85,178

-

171,139

216,685

-21.0%

Controlling Shareholders' Interest

(20,309)

75,310

-

149,629

195,608

-23.5%

Non-Controlling Shareholders' Interest

(6,430)

9,868

-

21,510

21,078

2.1%

 

 


Page 47 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.7) Income Statement – Conventional Generation Segment (Adjusted)

(Pro forma, R$ thousands)

   

 

Conventional Generation (Adjusted)

 

3Q14

3Q13

Var %

9M14

9M13

Var %

OPERATING REVENUES

 

 

 

 

 

 

Eletricity Sales to Final Consumers

 

 

 

 

 

 

Eletricity Sales to Distributors

691,302

430,069

60.7%

1,960,058

1,326,408

47.8%

Other Operating Revenues

798

768

3.9%

2,245

3,977

-43.6%

 

692,100

430,837

60.6%

1,962,302

1,330,385

47.5%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(59,455)

(30,089)

97.6%

(154,455)

(95,064)

62.5%

NET OPERATING REVENUES

632,644

400,747

57.9%

1,807,847

1,235,320

46.3%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(145,761)

(28,302)

415.0%

(269,419)

(94,067)

186.4%

Eletricity Network Usage Charges

(19,439)

(19,383)

0.3%

(55,714)

(52,985)

5.2%

 

(165,200)

(47,685)

246.4%

(325,133)

(147,051)

121.1%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(10,694)

(10,528)

1.6%

(30,807)

(29,567)

4.2%

Material

(163,378)

(29,740)

449.4%

(409,843)

(115,507)

254.8%

Outsourced Services

(10,359)

(9,525)

8.8%

(28,041)

(27,078)

3.6%

Other Operating Costs/Expenses

(16,565)

(18,380)

-9.9%

(52,545)

(47,621)

10.3%

Employee Pension Plans

(19)

(23)

-16.3%

(57)

(458)

-87.4%

Depreciation and Amortization

(54,328)

(55,817)

-2.7%

(163,771)

(164,666)

-0.5%

Amortization of Concession's Intangible

(4,448)

(4,208)

5.7%

(13,333)

(12,625)

5.6%

 

(259,791)

(128,221)

102.6%

(698,399)

(397,521)

75.7%

 

 

 

 

 

 

 

EBITDA

266,429

284,866

-6.5%

960,467

868,038

10.6%

 

 

 

 

 

 

 

EBIT

207,654

224,841

-7.6%

784,316

690,748

13.5%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

35,715

13,830

158.2%

87,901

29,481

198.2%

Financial Expenses

(172,256)

(130,254)

32.2%

(478,311)

(344,810)

38.7%

Interest on Equity

 

 

 

 

 

 

 

(136,541)

(116,423)

17.3%

(390,409)

(315,330)

23.8%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

-

-

 

(953)

-

 

Assets Surplus Value Amortization

-

-

 

-

-

 

 

-

-

-

(953)

-

-

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

71,113

108,418

-34.4%

392,954

375,418

4.7%

 

 

 

 

 

 

 

Social Contribution

(6,942)

(9,967)

-30.3%

(35,765)

(31,590)

13.2%

Income Tax

(19,152)

(27,257)

-29.7%

(98,711)

(87,049)

13.4%

 

 

 

 

 

 

 

NET INCOME/LOSS

45,019

71,194

-36.8%

258,478

256,779

0.7%

Note: Proportionate Consolidation of Conventional Generation (Ceran, Baesa, Enercan, Foz do Chapecó, Epasa and Jaguari Geração) and excludes the non-recurring effects.


Page 48 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.8) Income Statement – CPFL Renováveis (IFRS)

(R$ thousands)

 

Consolidated - IFRS (100% participation)

 

3Q14

3Q13

Var.

9M14

9M13

Var.

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-

-

0.0%

-

-

0.0%

Eletricity Sales to Distributors

368,744

286,477

28.7%

939,597

729,375

28.8%

Other Operating Revenues

407

40

919.6%

869

886

-2.0%

 

369,151

286,517

28.8%

940,466

730,261

28.8%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(24,943)

(17,716)

40.8%

(62,201)

(45,767)

35.9%

NET OPERATING REVENUES

344,208

268,801

28.1%

878,265

684,494

28.3%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

-

-

0.0%

-

-

0.0%

Eletricity Purchased for Resale

(52,563)

(70,318)

-25.3%

(232,198)

(134,122)

73.1%

Eletricity Network Usage Charges

(13,607)

(5,231)

160.1%

(39,091)

(29,931)

30.6%

 

(66,169)

(75,549)

-12.4%

(271,289)

(164,053)

65.4%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(18,652)

(16,664)

11.9%

(51,143)

(50,205)

1.9%

Material

(2,876)

(3,369)

-14.6%

(5,985)

(8,359)

-28.4%

Outsourced Services

(29,633)

(18,711)

58.4%

(72,828)

(53,916)

35.1%

Other Operating Costs/Expenses

(9,070)

(5,972)

51.9%

(22,832)

(20,428)

11.8%

Depreciation and Amortization

(71,454)

(57,806)

23.6%

(210,356)

(165,659)

27.0%

Amortization of Concession's Intangible

(34,427)

(31,969)

7.7%

(101,680)

(96,421)

5.5%

 

(166,111)

(134,490)

23.5%

(464,824)

(394,987)

17.7%

 

   

 

   

 

EBITDA (IFRS) (1)

217,808

148,537

46.6%

454,188

387,533

17.2%

 

   

 

   

 

EBIT

111,928

58,761

90.5%

142,152

125,453

13.3%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

-

-

0.0%

-

-

0.0%

Financial Income

22,818

15,415

48.0%

70,831

34,132

107.5%

Financial Expenses

(104,549)

(84,347)

24.0%

(299,838)

(232,070)

29.2%

 

(81,731)

(68,932)

18.6%

(229,007)

(197,938)

15.7%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

30,196

(10,171)

(4)

(86,855)

(72,485)

0

 

   

 

   

 

Social Contribution

(6,053)

(3,332)

1

(8,075)

(5,725)

0

Income Tax

(6,067)

(2,503)

1

(7,189)

(4,594)

1

 

   

 

   

 

NET INCOME (IFRS)

18,076

(16,006)

-

(102,118)

(82,804)

0

Controlling Shareholders' Interest

17,958

(15,992)

-

(102,298)

(82,756)

0

Non-Controlling Shareholders' Interest

118

(14)

-

180

(48)

-

Note: (1)  EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12.

 

 


Page 49 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

 

 

13.9) Income Statement – CPFL Renováveis (Adjusted)

(Pro forma, R$ thousands)

 

Consolidated - Adjusted (proportional participation)

 

3Q14

3Q13

Var.

9M14

9M13

Var.

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-

-

0.0%

-

-

0.0%

Eletricity Sales to Distributors

216,928

174,960

24.0%

552,807

453,985

21.8%

Other Operating Revenues

240

18

1198.0%

511

552

-7.3%

 

217,168

174,978

24.1%

553,318

454,537

21.7%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(14,674)

(10,815)

35.7%

(36,596)

(28,487)

28.5%

NET OPERATING REVENUES

202,494

164,164

23.3%

516,722

426,050

21.3%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

   

 

   

 

Eletricity Purchased for Resale

(9,449)

(12,867)

-26.6%

(52,549)

(21,652)

142.7%

Eletricity Network Usage Charges

(8,005)

(6,246)

28.1%

(22,999)

(18,397)

25.0%

 

(17,454)

(19,114)

-8.7%

(75,548)

(40,049)

88.6%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(10,973)

(10,110)

8.5%

(30,090)

(31,915)

-5.7%

Material

(1,692)

(2,059)

-17.8%

(3,521)

(5,203)

-32.3%

Outsourced Services

(17,433)

(11,388)

53.1%

(42,847)

(32,893)

30.3%

Other Operating Costs/Expenses

(5,336)

(3,613)

47.7%

(13,433)

(12,733)

5.5%

Depreciation and Amortization

(42,036)

(35,164)

19.5%

(123,761)

(103,111)

20.0%

Amortization of Concession's Intangible

(20,253)

(19,411)

4.3%

(59,822)

(60,015)

-0.3%

 

(97,721)

(81,745)

19.5%

(273,474)

(245,870)

11.2%

 

   

 

   

 

EBITDA Adjusted (1)

149,607

117,879

26.9%

351,282

303,257

15.8%

 

   

 

   

 

EBIT

87,319

63,305

37.9%

167,701

140,131

19.7%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

   

 

   

 

Financial Income

13,424

9,453

42.0%

41,673

21,245

96.2%

Financial Expenses

(61,505)

(51,382)

19.7%

(176,408)

(144,447)

22.1%

 

(48,082)

(41,929)

14.7%

(134,735)

(123,203)

9.4%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

39,237

21,376

83.6%

32,964

16,928

94.7%

 

   

 

   

 

Social Contribution

(3,561)

(2,153)

65.4%

(4,750)

(3,660)

29.8%

Income Tax

(3,569)

(1,811)

97.1%

(4,229)

(3,128)

35.2%

 

   

 

   

 

NET INCOME Adjusted(1)

32,107

17,412

84.4%

23,984

10,140

136.5%

Note: (1)  Proportional participation - Non-recurring


Page 50 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.10) Income Statement – Distribution Segment (IFRS)

(Pro forma, R$ thousands)

               

               

 

Consolidated
  3Q14  3Q13  Variation  9M14  9M13  Variation 
OPERATING REVENUES             
Electricity Sales to Final Customers  3,710,137  3,175,765  16.83%  10,722,033  9,719,403  10.32% 
Electricity Sales to Distributors  119,173  38,365  210.63%  219,981  126,495  73.91% 
Revenue from building the infrastructure  213,361  232,290  -8.15%  608,230  750,116  -18.92% 
Other Operating Revenues  504,340  465,416  8.36%  1,597,196  1,360,794  17.37% 
  4,547,011  3,911,835  16.24%  13,147,440  11,956,808  9.96% 
     
DEDUCTIONS FROM OPERATING REVENUES  (1,269,903)  (1,038,245)  22.31%  (3,663,377)  (3,306,153)  10.80% 
NET OPERATING REVENUES  3,277,107  2,873,591  14.04%  9,484,062  8,650,655  9.63% 
    
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (2,156,547)  (1,496,132)  44.14%  (6,173,629)  (4,488,201)  37.55% 
Electricity Network Usage Charges  (64,952)  (166,497)  -60.99%  (367,709)  (450,238)  -18.33% 
  (2,221,499)  (1,662,628)  33.61%  (6,541,338)  (4,938,438)  32.46% 
OPERATING COSTS AND EXPENSES             
Personnel  (147,408)  (127,358)  15.74%  (442,420)  (383,887)  15.25% 
Material  (21,006)  (15,398)  36.41%  (62,838)  (57,546)  9.20% 
Outsourced Services  (116,080)  (94,451)  22.90%  (341,820)  (518,667)  11.98% 
Other Operating Costs/Expenses  (79,305)  (47,401)  67.30%  (285,474)  (750,116)  -44.96% 
Cost of building the infrastructure  (213,361)  (232,290)  -8.15%  (608,230)  (750,116)  -18.92% 
Employee Pension Plans  (12,025)  (10,279)  16.99%  (36,066)  (50,905)  -29.15% 
Depreciation and Amortization  (111,206)  (101,077)  10.02%  (329,653)  (309,081)  6.66% 
Amortization of Concession's Intangible  (5,107)  (5,486)  -6.92%  (15,334)  (16,459)  -6.83% 
  (705,497)  (633,741)  11.32%  (2,121,835)  (2,391,924)  -11.29% 
EBITDA (IFRS)(1)  466,424  683,784  -31.79%  1,165,877  1,645,832  -29.16% 
EBIT  350,112  577,221  -39.35%  820,889  1,320,292  -37.83% 
FINANCIAL INCOME (EXPENSE)             
Financial Income  72,545  110,892  -34.58%  388,009  301,952  28.50% 
Financial Expenses  (255,861)  (203,983)  25.43%  (683,034)  (692,883)  -1.42% 
Interest on Equity  -  -  -  -  -  - 
  (183,317)  (93,091)  96.92%  (295,024)  (390,932)  -24.53% 
   
INCOME BEFORE TAXES ON INCOME  166,795  484,131  -65.55%  525,865  929,360  -43.42% 
   
Social Contribution  (18,403)  (45,840)  -59.85%  (56,203)  (85,306)  -34.12% 
Income Tax  (50,972)  (125,720)  -59.46%  (152,089)  (234,350)  -35.10% 
Net Income (IFRS)  97,420  312,571  -68.83%  317,573  609,703  -47.91% 

Note:

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

 


Page 51 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.11) Income Statement – Distribution Segment (Adjusted)

(Pro forma, R$ thousands)

               

                

 

 

 

 

Consolidated

  3Q14  3Q13  Variation  9M14  9M13  Variation 
OPERATING REVENUES             
Electricity Sales to Final Customers  3,461,897  3,331,959  3.90%  10,372,725  9,901,763  4.76% 
Electricity Sales to Distributors  119,173  38,365  210.63%  219,981  126,495  73.91% 
Revenue from building the infrastructure  213,361  232,290  -8.15%  608,230  750,116  -18.92% 
Other Operating Revenues  504,340  465,416  8.36%  1,597,196  1,360,794  17.37% 
  4,298,770  4,068,030  5.67%  12,798,131  12,139,167  5.43% 
             
DEDUCTIONS FROM OPERATING REVENUES  (1,235,212)  (1,061,555)  16.36%  (3,585,283)  (3,320,469)  7.98% 
NET OPERATING REVENUES  3,063,558  3,006,476  1.90%  9,212,848  8,818,698  4.47% 
             
COST OF ELECTRIC ENERGY SERVICES             
Electricity Purchased for Resale  (1,905,701)  (1,752,693)  8.73%  (5,609,919)  (4,738,263)  18.40% 
Electricity Network Usage Charges  (50,240)  (172,388)  -70.86%  (344,863)  (583,022)  -40.85% 
  (1,955,941)  (1,925,081)  1.60%  (5,954,781)  (5,321,286)  11.90% 
OPERATING COSTS AND EXPENSES             
Personnel  (147,408)  (127,358)  15.74%  (442,420)  (383,887)  15.25% 
Material  (21,006)  (15,398)  36.41%  (62,838)  (57,546)  9.20% 
Outsourced Services  (116,080)  (94,451)  22.90%  (341,820)  (258,214)  11.98% 
Other Operating Costs/Expenses  (79,329)  (99,998)  -20.67%  (266,754)  (750,116)  3.31% 
Cost of building the infrastructure  (213,361)  (232,290)  -8.15%  (608,230)  (750,116)  -18.92% 
Employee Pension Plans  (12,025)  (10,279)  16.99%  (36,066)  (50,905)  -29.15% 
Depreciation and Amortization  (111,206)  (101,077)  10.02%  (329,653)  (309,081)  6.66% 
Amortization of Concession's Intangible  (5,107)  (5,486)  -6.92%  (15,334)  (16,459)  -6.83% 
  (705,521)  (686,337)  2.80%  (2,103,114)  (2,131,471)  -1.33% 
Adjusted EBITDA(1)  518,409  501,621  3.35%  1,499,940  1,691,481  -11.32% 
             
EBIT  402,096  395,058  1.78%  1,154,953  1,365,941  -15.45% 
             
FINANCIAL INCOME (EXPENSE)             
Financial Income  98,562  127,173  -22.50%  452,125  331,634  36.33% 
Financial Expenses  (265,311)  (210,885)  25.81%  (680,605)  (519,091)  31.11% 
Interest on Equity  -  -  -  -  -  - 
  (166,749)  (83,712)  99.19%  (228,480)  (187,457)  21.88% 
             
INCOME BEFORE TAXES ON INCOME  235,347  311,346  -24.41%  926,473  1,178,484  -21.38% 
             
Social Contribution  (24,572)  (30,290)  -18.88%  (92,258)  (107,069)  -13.83% 
Income Tax  (68,110)  (82,524)  -17.47%  (252,241)  (294,802)  -14.44% 
Adjusted Net Income(2)  142,665  198,533  -28.14%  581,974  776,614  -25.06% 

Notes:

(1)    Adjusted EBITDA considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects and other adjustments;

(2)    Adjusted Net Income considers the regulatory assets and liabilities and excludes the non-recurring effects and other adjustments.

 


Page 52 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.12) Economic-Financial Performance – Distributors

(Pro-forma, R$ thousands)

 

 

Summary of Income Statement by Distribution Company (Pro-forma - R$ Thousands)

             

CPFL PAULISTA

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

2,446,401

2,070,703

18.1%

7,081,001

6,211,370

14.0%

Net Operating Revenues

1,761,453

1,523,848

15.6%

5,098,798

4,516,213

12.9%

Cost of Electric Power

(1,221,973)

(962,303)

27.0%

(3,600,403)

(2,533,697)

42.1%

Operating Costs & Expenses

(350,990)

(301,144)

16.6%

(1,061,622)

(1,126,614)

-5.8%

EBIT

188,490

260,400

-27.6%

436,773

855,902

-49.0%

EBITDA (IFRS)(1)

241,744

308,301

-21.6%

594,432

1,004,247

-40.8%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

260,690

276,511

-5.7%

690,556

770,210

-10.3%

Financial Income (Expense)

(86,390)

(20,461)

322.2%

(137,689)

(141,861)

-2.9%

Income Before Taxes

102,100

239,940

-57.4%

299,084

714,041

-58.1%

NET INCOME (IFRS)

60,891

155,079

-60.7%

181,567

468,681

-61.3%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

75,911

135,241

-43.9%

249,748

319,731

-21.9%

             

CPFL PIRATININGA

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

898,014

836,660

7.3%

2,822,430

2,621,226

7.7%

Net Operating Revenues

630,142

596,922

5.6%

1,989,082

1,814,459

9.6%

Cost of Electric Power

(476,975)

(260,608)

83.0%

(1,452,921)

(1,136,397)

27.9%

Operating Costs & Expenses

(144,687)

(131,291)

10.2%

(440,367)

(522,520)

-15.7%

EBIT

8,480

205,023

-95.9%

95,794

155,541

-38.4%

EBITDA (IFRS)(1)

31,340

226,179

-86.1%

163,723

219,981

-25.6%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

99,347

121,764

-18.4%

327,231

212,466

54.0%

Financial Income (Expense)

(39,066)

(8,052)

385.2%

(70,819)

(77,763)

-8.9%

Income Before Taxes

(30,586)

196,971

-

24,975

77,778

-67.9%

NET INCOME (IFRS)

(24,230)

128,366

-

8,256

43,186

-80.9%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

27,648

61,832

-55.3%

132,845

43,850

203.0%

             

RGE

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

956,363

791,015

20.9%

2,519,667

2,488,823

1.2%

Net Operating Revenues

700,147

590,453

18.6%

1,850,875

1,844,438

0.3%

Cost of Electric Power

(416,607)

(348,504)

19.5%

(1,193,298)

(1,007,369)

18.5%

Operating Costs & Expenses

(160,230)

(157,951)

1.4%

(464,793)

(585,890)

-20.7%

EBIT

123,309

83,998

46.8%

192,783

251,180

-23.2%

EBITDA (IFRS)(1)

155,641

114,172

36.3%

289,011

342,505

-15.6%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

118,177

114,283

3.4%

306,379

336,340

-8.9%

Financial Income (Expense)

(46,086)

(67,559)

-31.8%

(73,200)

(133,206)

-45.0%

Income Before Taxes

77,224

16,438

369.8%

119,583

117,974

1.4%

NET INCOME (IFRS)

49,942

9,520

424.6%

75,530

86,787

-13.0%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

26,784

12,100

121.4%

92,186

81,789

12.7%

             

CPFL SANTA CRUZ

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

119,375

91,925

29.9%

353,249

270,752

30.5%

Net Operating Revenues

90,107

70,532

27.8%

267,479

203,613

31.4%

Cost of Electric Power

(53,994)

(43,753)

23.4%

(154,129)

(125,829)

22.5%

Operating Costs & Expenses

(20,000)

(19,177)

4.3%

(69,019)

(71,882)

-4.0%

EBIT

16,112

7,602

111.9%

44,331

5,903

651.0%

EBITDA (IFRS)(1)

19,623

10,921

79.7%

54,707

15,600

250.7%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

17,353

13,116

32.3%

48,071

21,612

122.4%

Financial Income (Expense)

(6,218)

612

-

(7,886)

(10,578)

-25.4%

Income Before Taxes

9,894

8,213

20.5%

36,445

(4,675)

-

NET INCOME (IFRS)

6,319

5,210

21.3%

23,166

(3,881)

-

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

4,931

6,819

-27.7%

19,303

(492)

-

 

Notes:

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

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities;

(3)    Net Income (IFRS + Regulatory Assets & Liabilitites) considers the regulatory assets and liabilities.

 


Page 53 of 56


 
 

 

3Q14 Results | November 13, 2014

 

 

Summary of Income Statement by Distribution Company (Pro-forma - R$ Thousands)

             

CPFL PAULISTA

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

2,446,401

2,070,703

18.1%

7,081,001

6,211,370

14.0%

Net Operating Revenues

1,761,453

1,523,848

15.6%

5,098,798

4,516,213

12.9%

Cost of Electric Power

(1,221,973)

(962,303)

27.0%

(3,600,403)

(2,533,697)

42.1%

Operating Costs & Expenses

(350,990)

(301,144)

16.6%

(1,061,622)

(1,126,614)

-5.8%

EBIT

188,490

260,400

-27.6%

436,773

855,902

-49.0%

EBITDA (IFRS)(1)

241,744

308,301

-21.6%

594,432

1,004,247

-40.8%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

260,690

276,511

-5.7%

690,556

770,210

-10.3%

Financial Income (Expense)

(86,390)

(20,461)

322.2%

(137,689)

(141,861)

-2.9%

Income Before Taxes

102,100

239,940

-57.4%

299,084

714,041

-58.1%

NET INCOME (IFRS)

60,891

155,079

-60.7%

181,567

468,681

-61.3%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

75,911

135,241

-43.9%

249,748

319,731

-21.9%

             

CPFL PIRATININGA

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

898,014

836,660

7.3%

2,822,430

2,621,226

7.7%

Net Operating Revenues

630,142

596,922

5.6%

1,989,082

1,814,459

9.6%

Cost of Electric Power

(476,975)

(260,608)

83.0%

(1,452,921)

(1,136,397)

27.9%

Operating Costs & Expenses

(144,687)

(131,291)

10.2%

(440,367)

(522,520)

-15.7%

EBIT

8,480

205,023

-95.9%

95,794

155,541

-38.4%

EBITDA (IFRS)(1)

31,340

226,179

-86.1%

163,723

219,981

-25.6%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

99,347

121,764

-18.4%

327,231

212,466

54.0%

Financial Income (Expense)

(39,066)

(8,052)

385.2%

(70,819)

(77,763)

-8.9%

Income Before Taxes

(30,586)

196,971

-

24,975

77,778

-67.9%

NET INCOME (IFRS)

(24,230)

128,366

-

8,256

43,186

-80.9%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

27,648

61,832

-55.3%

132,845

43,850

203.0%

             

RGE

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

956,363

791,015

20.9%

2,519,667

2,488,823

1.2%

Net Operating Revenues

700,147

590,453

18.6%

1,850,875

1,844,438

0.3%

Cost of Electric Power

(416,607)

(348,504)

19.5%

(1,193,298)

(1,007,369)

18.5%

Operating Costs & Expenses

(160,230)

(157,951)

1.4%

(464,793)

(585,890)

-20.7%

EBIT

123,309

83,998

46.8%

192,783

251,180

-23.2%

EBITDA (IFRS)(1)

155,641

114,172

36.3%

289,011

342,505

-15.6%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

118,177

114,283

3.4%

306,379

336,340

-8.9%

Financial Income (Expense)

(46,086)

(67,559)

-31.8%

(73,200)

(133,206)

-45.0%

Income Before Taxes

77,224

16,438

369.8%

119,583

117,974

1.4%

NET INCOME (IFRS)

49,942

9,520

424.6%

75,530

86,787

-13.0%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

26,784

12,100

121.4%

92,186

81,789

12.7%

             

CPFL SANTA CRUZ

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Gross Operating Revenues

119,375

91,925

29.9%

353,249

270,752

30.5%

Net Operating Revenues

90,107

70,532

27.8%

267,479

203,613

31.4%

Cost of Electric Power

(53,994)

(43,753)

23.4%

(154,129)

(125,829)

22.5%

Operating Costs & Expenses

(20,000)

(19,177)

4.3%

(69,019)

(71,882)

-4.0%

EBIT

16,112

7,602

111.9%

44,331

5,903

651.0%

EBITDA (IFRS)(1)

19,623

10,921

79.7%

54,707

15,600

250.7%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

17,353

13,116

32.3%

48,071

21,612

122.4%

Financial Income (Expense)

(6,218)

612

-

(7,886)

(10,578)

-25.4%

Income Before Taxes

9,894

8,213

20.5%

36,445

(4,675)

-

NET INCOME (IFRS)

6,319

5,210

21.3%

23,166

(3,881)

-

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

4,931

6,819

-27.7%

19,303

(492)

-

 

Notes:

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

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities;

(3)    Net Income (IFRS + Regulatory Assets & Liabilitites) considers the regulatory assets and liabilities.

 


Page 54 of 56


 
 

 

3Q14 Results | November 13, 2014

 

13.13) Sales within the Concession Area by Distributor (in GWh)

 

CPFL Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

2,179

2,087

4.4%

6,830

6,391

6.9%

Industrial

2,904

3,080

-5.7%

8,763

9,061

-3.3%

Commercial

1,340

1,244

7.7%

4,267

3,970

7.5%

Others

1,091

1,046

4.3%

3,209

3,021

6.2%

Total

7,514

7,457

0.8%

23,069

22,442

2.8%

             

CPFL Piratininga

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

952

927

2.6%

3,038

2,854

6.5%

Industrial

1,967

2,130

-7.6%

6,029

6,348

-5.0%

Commercial

544

511

6.5%

1,778

1,638

8.5%

Others

275

272

1.1%

838

821

2.1%

Total

3,738

3,840

-2.7%

11,684

11,661

0.2%

             

RGE

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

644

603

6.8%

1,882

1,693

11.2%

Industrial

928

978

-5.2%

2,743

2,808

-2.3%

Commercial

348

329

5.6%

1,098

1,012

8.4%

Others

635

598

6.1%

2,022

1,845

9.6%

Total

2,554

2,509

1.8%

7,745

7,359

5.2%

             

CPFL Santa Cruz

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

87

84

4.3%

268

250

7.0%

Industrial

56

58

-3.8%

169

168

0.7%

Commercial

39

38

2.9%

127

121

4.7%

Others

93

87

7.3%

284

253

12.3%

Total

275

266

3.3%

848

793

7.0%

             

CPFL Jaguari

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

22

21

4.0%

66

63

6.1%

Industrial

95

99

-3.3%

293

296

-1.0%

Commercial

12

12

3.2%

38

37

2.8%

Others

10

10

-3.4%

29

29

-1.0%

Total

139

141

-1.7%

426

424

0.4%

             

CPFL Mococa

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

19

18

5.4%

56

53

5.3%

Industrial

17

18

-6.4%

50

51

-0.6%

Commercial

7

7

2.8%

24

23

4.9%

Others

17

16

4.6%

47

43

9.9%

Total

60

59

1.2%

177

169

4.7%

             

CPFL Leste Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

25

24

4.4%

75

71

6.1%

Industrial

19

20

-8.4%

55

62

-11.7%

Commercial

10

10

-5.6%

34

33

2.8%

Others

34

34

1.4%

91

80

14.6%

Total

88

88

-0.9%

254

245

3.9%

             

CPFL Sul Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

37

35

5.3%

110

103

6.1%

Industrial

75

59

27.9%

219

157

39.4%

Commercial

14

13

5.8%

43

46

-6.3%

Others

23

22

0.8%

70

67

4.0%

Total

148

129

14.9%

441

374

18.1%

 


Page 55 of 56


 
 

 

3Q14 Results | November 13, 2014

 

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

 

CPFL Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

2,179

2,087

4.4%

6,830

6,391

6.9%

Industrial

1,029

1,056

-2.5%

3,068

3,183

-3.6%

Commercial

1,216

1,157

5.1%

3,921

3,709

5.7%

Others

1,060

1,013

4.6%

3,108

2,924

6.3%

Total

5,484

5,312

3.2%

16,926

16,206

4.4%

             

CPFL Piratininga

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

952

927

2.6%

3,038

2,854

6.5%

Industrial

564

576

-2.0%

1,676

1,726

-2.9%

Commercial

491

457

7.5%

1,601

1,472

8.7%

Others

265

261

1.4%

804

789

1.8%

Total

2,271

2,221

2.3%

7,118

6,841

4.1%

             

RGE

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

644

603

6.8%

1,882

1,693

11.2%

Industrial

429

446

-3.8%

1,255

1,305

-3.8%

Commercial

328

313

4.7%

1,035

963

7.5%

Others

635

598

6.1%

2,022

1,845

9.6%

Total

2,035

1,961

3.8%

6,194

5,806

6.7%

             

CPFL Santa Cruz

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

87

84

4.3%

268

250

7.0%

Industrial

45

46

-1.5%

136

134

1.3%

Commercial

39

38

2.8%

127

121

4.5%

Others

93

87

7.3%

284

253

12.3%

Total

265

254

4.0%

815

759

7.4%

             

CPFL Jaguari

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

22

21

4.0%

66

63

6.1%

Industrial

80

76

4.7%

238

223

6.6%

Commercial

12

12

3.2%

38

37

2.8%

Others

10

10

-3.4%

29

29

-1.0%

Total

123

118

3.8%

371

352

5.5%

             

CPFL Mococa

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

19

18

5.4%

56

53

5.3%

Industrial

10

11

-3.5%

30

31

-2.4%

Commercial

7

7

2.8%

24

23

4.9%

Others

17

16

4.6%

47

43

9.9%

Total

53

52

2.9%

157

150

5.0%

             

CPFL Leste Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

25

24

4.4%

75

71

6.1%

Industrial

7

7

2.4%

20

21

-3.2%

Commercial

10

10

-5.6%

34

33

2.8%

Others

34

34

1.4%

91

80

14.6%

Total

76

75

1.5%

220

203

7.9%

             

CPFL Sul Paulista

 

3Q14

3Q13

Var.

9M14

9M13

Var.

Residential

37

35

5.3%

110

103

6.1%

Industrial

20

20

1.3%

61

61

-0.1%

Commercial

14

13

5.8%

43

42

3.8%

Others

23

22

0.8%

70

67

4.0%

Total

94

91

3.3%

284

273

3.8%


 

 


Page 56 of 56

 

 
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 14, 2014
 
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.