Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
São Paulo, 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 |
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 |
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 |
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
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.
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% |
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% | |
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 |
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.
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.
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.
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.
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).
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.
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%.
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.
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.
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.
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 |
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 |
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.
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 |
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 |
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 |
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.
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 |
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 |
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 |
|
|
|
|
|
|
|
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).
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 |
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 |
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).
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 |
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 |
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 |
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 |
(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 |
(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 |
(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 |
(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 |
(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 |
(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 |
(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 |
(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) |
- |
Page 49 of 56
![]() |
3Q14 Results | November 13, 2014 |
(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% |
Page 50 of 56
![]() |
3Q14 Results | November 13, 2014 |
(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 |
(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 |
(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 |
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 |
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
CPFL ENERGIA S.A. | ||
|
By: |
/S/ GUSTAVO ESTRELLA
|
Name: Title: |
Gustavo Estrella Chief Financial Officer and Head of Investor Relations |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.