cplitr2q13_6k.htm - Generated by SEC Publisher for SEC Filing
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

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

Commission File Number 32297


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

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

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

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

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

Yes _______ No ___X____

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

.


 

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

 

 

 

Summary

 

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

 

 

 

 


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

 

 

1 - General information

 

Company Name:                      CPFL ENERGIA S.A.

Initial Company name:              08/06/2002

Type of participant:                   Publicly quoted corporation

Previous

company name:                       Draft II Participações S.A

Date of Incorporation:               03/20/1998

CNPJ (Federal Tax ID):             02.429.144/0001-93

CVM CODE:                            1866-0

Registration

Date CVM:                               05/18/2000

State of CVM

Registration:                             Active

Starting date

of situation:                             05/18/2000

Country:                                  Brazil

Country in which the

marketable securities

are held in custody:                  Brazil

Foreign countries in

which the marketable

securities are accepted

for trading

                                              Country                                                                       Date of admission

                                              United States                                                                         09/29/2004

Sector of activity:                     Holding (Electric Energy)

Description of activity:              Holdings

Issuer’s Category:                   Category A

Registration Date

on actual category:                  01/01/2010

Issuer’s Situation:                    Operational

Starting date

of situation:                             05/18/2000

Type of share control:               Private Holding

Date of last change of
share control:                          11/30/2009

 

 

2

 


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

 

 

Date of last change of company year:

Day/Month of

year end:                                  12/31 

Web address:                                         www.cpfl.com.br

Newspapers in which

issuer discloses its information:            Name of paper in which issuer discloses its information            FU

                                                          Diario Oficial do Estado de São Paulo                                SP 

                                                          Valor Econômico                                                                 SP 

 

 

3

 


 

 

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

 

 

2 - ADDRESS

 

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

 

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

 

 

 

4

 


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

 

 

3 - MARKETABLE SECURITIES

 

Shares                                                Trading                                               Listing

 

Trading mkt      Managing body                        Start date         End      Segment          Start date         End

Bolsa              BM&FBOVESPA                    09/29/2004                                Novo Mercado 9/29/2004        

 

Debentures                                                               Trading                                              Listing

 

Trading mkt      Managing body                        Start date         End      Segment          Start date         End

Organized

Market             CETIP                                    05/18/2000                   Traditional       05/19/2000

 

 

 

5

 


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

 

 

4 - AUDITOR INFORMATION

 

Is there an auditor?                    Yes 

 

CVM CODE:                             385-9 

Type of Auditor:                         Brazilian 

INDEPENDENT ACCOUNTANT: Deloitte Touche Tomatsu Auditores Independentes

CNPJ:                                      49.928.567/0001-11 

Service Provision Period:            03/12/2012 

PARTNER IN CHARGE                Service Provision Period                          CPF (INDIVIDUAL TAX ID)

Marcelo Magalhães Fernandes            03/12/2012                                  110.931.498-17

 

 

 

6

 


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

 

 

 

5 – SHARE REGISTRER

 

Do you have service provider:                 Yes                                                                                         

Corporate Name:                                  Banco do Brasil  

                                                                              

CNPJ:                                                 00.000.000/0001-91 

Service Provision Period:                       01/01/2011 

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

 

7

 


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

 

 

6 – INVESTOR RELATIONS OFFICER

 

NAME:                                    Gustavo Estrella

                                               Director of Investor Relations

CPF/CNPJ:                              037.234.097-09

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

 

Start date of activity:                 02/27/2013

End date of activity:                

 

 

 

8

 


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

 

 

7 – SHAREHOLDERS’ DEPARTMENT

 

Contact                                   Eduardo Atsushi Takeiti

Start date of activity:                12/13/2011

End date of activity:

 

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

 

 

 

9


 

(Free Translation of the original in Portuguese)

 

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

 

 

Table of Contents


Identification of Company  

Capital Stock

11

Cash dividend

11

Parent Company Financial Statements

 

Balance Sheet Assets

12

Balance Sheet Liabilities

13

Income Statement

14

Statement of Comprehensive Income

15

Cash Flow Statements

16

Statement of Changes in Shareholders´ Equity

 

01/01/2013 to 06/30/2013

17

01/01/2012 to 06/30/2012

18

Statements of Added Value

19

Consolidated Financial Statements

 

Balance Sheet Assets

20

Balance Sheet Liabilities

21

Income Statement

22

Statement of Comprehensive Income

23

Cash Flow Statements

24

Statement of Changes in Shareholders’ Equity

 

01/01/2013 to 06/30/2013

25

01/01/2012 to 06/30/2012

26

Statements of Added Value

27

Comments on Performance

28

Notes to Interim Financial Statements

38

Other relevant information

110

Reports

 

Independent Auditors’ Report Unqualified

115


 

 

Identification of Company / Capital Stock

 

Number of Shares

(in units)

Closing date

06/30/2013

Paid in Capital

Common

962,274,260

Preferred

0

Total

962,274,260

Treasury Stock

Common

0

Preferred

0

Total

0

 

 

 

Identification of Company/ Cash dividend

 

Event

Approval

Type

Beginning of Payment

Type of Share

Class of share

Amount per Share (Reais/share)

 

 

 

 

 

 

 

AGM

04/19/2013

Dividend

04/30/13

ON

(Common shares)

 

0.47378

Board of Directors meeting

08/14/2013

Dividend

 

ON

(Common shares)

 

0.40389

 

 

11


 

 

 

PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS

 

 

(in thousands of Brazilian reais – R$)

 

 

       

Code

Description

Current Quarter
06/30/2013

Previous Year
12/31/2012

1

Total assets

8,418,239

6,767,769

1.01

Current assets

2,393,722

574,911

1.01.01

Cash and cash equivalents

1,650,873

141,835

1.01.02

Financial Investments

-

3,939

1.01.02.02

Financial Investments at amortized cost

-

3,939

1.01.02.02.01

Held to maturity

-

3,939

1.01.06

Recoverable taxes

37,983

25,311

1.01.06.01

Current Recoverable taxes

37,983

25,311

1.01.08

Other current assets

704,866

403,826

1.01.08.03

Others

704,866

403,826

1.01.08.03.01

Other Credits

2,843

1,813

1.01.08.03.02

Dividends and interest on shareholders’ equity

701,788

401,473

1.01.08.03.03

Derivative

235

540

1.02

Noncurrent assets

6,024,517

6,192,858

1.02.01

Noncurrent assets

201,846

203,481

1.02.01.06

Deferred taxes

172,610

177,411

1.02.01.06.02

Deferred taxes credits

172,610

177,411

1.02.01.09

Other noncurrent assets

29,236

26,070

1.02.01.09.03

Escrow deposits

12,919

12,579

1.02.01.09.05

Other credits

15,246

13,365

1.02.01.09.06

Derivatives

16

71

1.02.01.09.07

Advance for future capital increase

1,055

55

1.02.02

Investments

5,821,670

5,988,616

1.02.02.01

Permanent equity interests

5,821,670

5,988,616

1.02.02.01.02

Investments in subsidiares

5,821,670

5,988,616

1.02.03

Property, plant and equipment

949

687

1.02.04

Intangible assets

52

74

 

12


 

 

PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES

(in thousands of Brazilian reais – R$)

 

 

 

 

Code

Description

Current Quarter
06/30/2013

Previous Year
12/31/2012

2

Total liabilities

8,418,239

6,767,769

2.01

Current liabilities

223,114

195,159

2.01.01

Social and Labor Obligations

80

28

2.01.01.02

Labor Obligations

80

28

2.01.01.02.01

Estimated Labor Obligation

80

28

2.01.02

Suppliers

742

1,283

2.01.02.01

National Suppliers

742

1,283

2.01.03

Tax Obligations

19,318

453

2.01.03.01

Federal Tax Obligations

19,318

453

2.01.03.01.02

Others

19,318

453

2.01.04

Loans and financing

167,224

157,082

2.01.04.02

Debentures

167,224

157,082

2.01.04.02.01

Accrued Interest on debentures

17,224

7,082

2.01.04.02.02

Debentures

150,000

150,000

2.01.05

Other Current liabilities

35,750

36,313

2.01.05.02

Others

35,750

36,313

2.01.05.02.01

Dividends and interest on shareholders´ equity

16,601

16,856

2.01.05.02.05

Other payable

19,149

19,457

2.02

Noncurrent liabilities

1,480,505

191,882

2.02.01

Loans and financing

1,437,174

150,000

2.02.01.02

Debentures

1,437,174

150,000

2.02.02

Other Noncurrent liabilities

30,288

29,358

2.02.02.02

Others

30,288

29,358

2.02.02.02.04

Other payable

30,288

29,358

2.02.04

Provisons

13,043

12,524

2.02.04.01

Provision for tax, civil and labor risks

13,043

12,524

2.02.04.01.01

Tax Provisions

13,043

12,524

2.03

Shareholders’ equity

6,714,620

6,380,728

2.03.01

Capital

4,793,424

4,793,424

2.03.02

Capital reserves

228,322

228,322

2.03.04

Profit reserves

819,218

1,339,286

2.03.04.01

Legal reserves

556,482

556,481

2.03.04.02

Statutory reserve - financial asset of concession

262,736

-

2.03.04.08

Additional dividend proposed

-

455,906

2.03.04.10

Earnings retained for investment

-

326,899

2.03.05

Retained earnings

363,049

-

2.03.08

Other Comprehensive Income

510,607

19,696

2.03.08.01

Accumulated Comprehensive Income

510,607

19,696

 

 

13


 

 

PARENT COMPANY FINANCIAL STATEMENTS - INCOME STATEMENT

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Year - Second Quarter

YTD Current Year

Previous year - Second Quarter

YTD Previous Year

04/01/2013 to 06/30/2013

01/01/2013 to 06/30/2013

04/01/2012 to 06/30/2012

01/01/2012 to 06/30/2012

3.01

Net Operating revenues

20

50

21

22

3.03

Gross Operating income

20

50

21

22

3.04

Gross Operating income (expense)

(94,710)

312,223

282,331

678,275

3.04.02

General and administrative

(5,949)

(10,860)

(5,762)

(11,827)

3.04.05

Other operating expenses

-

-

(32)

(31)

3.04.06

Equity income

(88,761)

323,083

288,125

690,133

3.05

Income before financial income and taxes

(94,690)

312,273

282,352

678,297

3.06

Financial income / expense

(8,938)

(10,582)

(10,999)

(6,459)

3.06.01

Financial income

(1,041)

2,823

(938)

15,476

3.06.02

Financial expense

(7,897)

(13,405)

(10,061)

(21,935)

3.07

Income before taxes

(103,628)

301,691

271,353

671,838

3.08

Income tax and social contribution

(17,283)

(17,015)

(29,784)

(29,954)

3.08.01

Current

(12,215)

(12,214)

(20,991)

(20,991)

3.08.02

Deferred

(5,068)

(4,801)

(8,793)

(8,963)

3.09

Net income/(loss) from continuing operations

(120,911)

284,676

241,569

641,884

3.11

Net income/(loss)

(120,911)

284,676

241,569

641,884

3.99.01

Net income/(loss) per share - Basic

-

-

-

-

3.99.01.01

ON

0.13

0.30

0.25

0.67

3.99.02

Net income/(loss) per share - Diluted

-

-

-

-

3.99.02.01

ON

0.13

0.29

0.25

0.66

 

 

 

14


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME

(in thousands of Brazilian reais – R$)

           
           

Code

Description

Current Year - Second Quarter

YTD Current Year

Previous year - Second Quarter

YTD Previous Year

04/01/2013 to 06/30/2013

01/01/2013 to 06/30/2013

04/01/2012 to 06/30/2012

01/01/2012 to 06/30/2012

4.01

Net income/(loss)

(120,911)

284,676

241,569

641,884

4.02

Other comprehensive income

502,927

502,927

-

-

4.02.01

Equity on comprehensive income of subsidiaries

502,927

502,927

-

-

4.03

Comprehensive income

382,016

787,603

241,569

641,884

 

 

 

15


 

 

  

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

   

 

 

 

 

 

 

Code

Description

Capital

Capital Reserves,
options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

5.01

Opening balance

4,793,424

228,322

1,339,287

-

535,627

6,896,660

5.02

Prior year profit or loss

-

-

-

-

(515,932)

(515,932)

5.03

Adjusted balance

4,793,424

228,322

1,339,287

-

19,695

6,380,728

5.04

Capital transactions with the shareholders

-

-

(455,906)

2,192

-

(453,714)

5.04.10

Additional dividend aproved

-

-

(455,906)

-

-

(455,906)

5.04.11

Prescribed dividend

-

-

-

2,192

-

2,192

5.05

Total comprehensive income

-

-

-

284,676

502,930

787,606

5.05.01

Net income / (loss) for the period

-

-

-

284,676

-

284,676

5.05.02

Other comprehensive income

-

-

-

-

502,930

502,930

5.05.02.03

Comprehensive income - Actuarial gain

-

-

-

-

502,930

502,930

5.06

Internal changes of shareholders' equity

-

-

(64,164)

76,181

(12,017)

-

5.06.04

Statutory reserve in the period

-

-

(64,164)

64,164

-

-

5.06.05

Equity on comprehensive income of subsidiaries

-

-

-

12,017

(12,017)

-

5.07

Final balance

4,793,424

228,322

819,217

363,049

510,608

6,714,620

 

 

 

16


 

 

 

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

   

 

 

 

 

 

 

Code  

Description

Capital

Capital Reserves, options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

5.01

Opening balance

4,793,424

229,956

1,253,655

-

790,123

7,067,158

5.02

Prior Year profit or loss

-

-

-

227,118

(117,745)

109,373

5.03

Adjusted balance

4,793,424

229,956

1,253,655

227,118

672,378

7,176,531

5.04

Capital transactions with the shareholders

-

(3,005)

(758,470)

2,020

-

(759,455)

5.04.08

Business combination - CPFL Renováveis

-

(3,005)

-

-

-

(3,005)

5.04.09

Additional dividend aproved

-

-

(758,470)

-

-

(758,470)

5.04.10

Prescribed Dividend

-

-

-

2,020

-

2,020

5.05

Total comprehensive income

-

-

-

641,884

-

641,884

5.05.01

Net income / (loss) for the period

-

-

-

641,884

-

641,884

5.06

Internal changes of shareholders' equity

-

-

-

14,092

(14,092)

-

5.06.04

Equity on comprehensive income of subsidiaries

-

-

-

14,092

(14,092)

-

5.07

Final balance

4,793,424

226,951

495,185

885,114

658,286

7,058,960

 

 

17


 

 

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

 

(in thousands of Brazilian reais – R$)

   
       

Code

Description

YTD Current year 01/01/2013 to 06/30/2013

YTD Current year 01/01/2012 to 06/30/2012

6.01

Net cash from operating activities

671,662

248,283

6.01.01

Cash generated (used) from operations

(9,876)

(201)

6.01.01.01

Net income, including income tax and social contribution

301,691

671,838

6.01.01.02

Depreciation and amortization

36

34

6.01.01.03

Reserve for tax, civil, labor and environmental risks

199

-

6.01.01.04

Equity in subsidiaries

(323,083)

(690,133)

6.01.01.05

Interest and monetary and exchange restatement

11,281

18,060

6.01.02

Variation on assets and liabilities

681,538

248,484

6.01.02.01

Dividend and interest on equity received

681,777

268,239

6.01.02.02

Recoverable taxes

(1,655)

(6,254)

6.01.02.03

Escrow deposits

(18)

(14)

6.01.02.04

Other operating assets

(2,912)

1,541

6.01.02.05

Suppliers

(541)

30

6.01.02.06

Other taxes and social contributions

6,650

9,832

6.01.02.07

Interest on debts (paid)

(2,437)

(24,956)

6.01.02.08

Income tax and social contribution

-

(140)

6.01.02.09

Other operating liabilities

674

206

6.02

Net cash in investing activities

3,947

2,582

6.02.01

Increase in property, plant and equipment

(275)

(190)

6.02.02

Financial investments

4,710

23,322

6.02.04

Intercompany loans with subsidiaries and associated companies

514

(1,544)

6.02.05

Capital increase in investments

(1)

(19,006)

6.02.06

Others

(1)

-

6.02.07

Additions to intangible assets

(1,000)

-

6.03

Net cash in financing activities

833,429

(756,080)

6.03.01

Payments of Loans, financing and debentures , net of derivatives

223

-

6.03.02

Payments of dividend and interest on shareholders’ equity

(453,968)

(756,080)

6.03.03

Loans, financing and debentures obtained

1,287,174

-

6.05

Increase (decrease) in cash and cash equivalents

1,509,038

(505,215)

6.05.01

Cash and cash equivalents at beginning of period

141,835

549,189

6.05.02

Cash and cash equivalents at end of period

1,650,873

43,974

 

 

 

16


 

 

PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE

(in thousands of Brazilian reais – R$)

 
       

Code  

Description

YTD Current year 01/01/2013 to 06/30/2013

YTD Previous year 01/01/2012 to 06/30/2012

7.01

Revenues

330

24

7.01.01

Sales of goods, products and services

55

24

7.01.03

Revenues related to the construction of own assets

275

-

7.02

Inputs

(4,491)

(5,881)

7.02.02

Material-Energy-Outsourced services-Other

(2,671)

(3,260)

7.02.04

Other

(1,820)

(2,621)

7.03

Gross added value

(4,161)

(5,857)

7.04

Retentions

(36)

(33)

7.04.01

Depreciation and amortization

(36)

(33)

7.05

Net added value generated

(4,197)

(5,890)

7.06

Added value received in transfer

332,620

715,539

7.06.01

Equity in subsidiaries

323,083

690,133

7.06.02

Financial income

9,537

25,406

7.07

Added Value to be Distributed

328,423

709,649

7.08

Distribution of Added Value

328,423

709,649

7.08.01

Personnel

5,319

4,992

7.08.01.01

Direct Remuneration

3,912

2,950

7.08.01.02

Benefits

935

1,767

7.08.01.03

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

472

275

7.08.02

Taxes, Fees and Contributions

24,980

40,781

7.08.02.01

Federal

24,960

40,777

7.08.02.02

State

20

4

7.08.03

Remuneration on third parties’ capital

13,448

21,992

7.08.03.01

Interest

13,385

21,933

7.08.03.02

Rental

63

59

7.08.04

Remuneration on own capital

284,676

641,884

7.08.04.03

Retained profit / loss for the period

284,676

641,884

 

   

19


 

 

CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS 

 

 

(in thousands of Brazilian reais – R$)

 

 
   

 

 

Code

Description

Current Quarter 06/30/2013

Previous Year 12/31/2012

1

Total assets

32,176,288

28,924,279

1.01

Current assets

8,330,962

5,544,938

1.01.01

Cash and cash equivalents

5,419,584

2,435,034

1.01.02

Financial Investments

6,891

6,100

1.01.02.02

Financial Investments at amortized cost

6,891

6,100

1.01.02.02.01

Held to maturity

6,891

6,100

1.01.03

Accounts receivable

1,854,716

2,205,024

1.01.03.01

Consumers

1,854,716

2,205,024

1.01.04

Materials and suppliers

21,254

36,826

1.01.06

Recoverable taxes

308,468

250,987

1.01.06.01

Current Recoverable taxes

308,468

250,987

1.01.08

Other current assets

720,049

610,967

1.01.08.03

Other

720,049

610,967

1.01.08.03.01

Other credits

523,542

485,908

1.01.08.03.02

Derivatives

845

870

1.01.08.03.03

Leases

10,305

9,740

1.01.08.03.04

Dividends and interest on shareholders’ equity

47,889

55,033

1.01.08.03.05

Financial asset of concession

34,444

34,444

1.01.08.03.06

Receivables from Resources provided by the Energy Development Account - CDE

103,024

24,972

1.02

Noncurrent assets

23,845,326

23,379,341

1.02.01

Noncurrent assets

6,238,158

6,072,843

1.02.01.03

Accounts receivable

159,171

161,659

1.02.01.03.01

Consumers

159,171

161,659

1.02.01.06

Deferred taxes

1,264,823

1,257,787

1.02.01.06.02

Deferred taxes credits

1,264,823

1,257,787

1.02.01.08

Related parties

81,152

-

1.02.01.08.01

Due from related parties

81,152

-

1.02.01.09

Other noncurrent assets

4,733,012

4,653,397

1.02.01.09.03

Derivatives

538,630

486,438

1.02.01.09.04

Escrow deposits

1,071,169

1,125,339

1.02.01.09.05

Recoverable taxes

186,495

206,653

1.02.01.09.06

Leases

35,297

31,703

1.02.01.09.07

Financial asset of concession

2,471,303

2,342,796

1.02.01.09.09

Investments at cost

116,654

116,654

1.02.01.09.10

Other credits

313,464

343,814

1.02.02

Investiments

1,021,569

1,006,771

1.02.02.01

Permanent equity interests

1,021,569

1,006,771

1.02.02.01.04

Investments in subsidiares

1,021,569

1,006,771

1.02.03

Property, plant and equipment

7,553,954

7,104,060

1.02.03.01

Fixed assets - in service

6,358,587

6,469,688

1.02.03.03

Fixed assets - in progress

1,195,367

634,372

1.02.04

Intangible assets

9,031,645

9,195,667

1.02.04.01

Intangible assets

9,031,645

9,195,667

 

 

20


 

 

CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET -LIABILITIES

 

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

Code

Description

Current Quarter
06/30/2013

Previous Year
12/31/2012

2

Total liabilities

32,176,288

28,924,279

2.01

Current liabilities

6,080,252

4,969,447

2.01.01

Social and Labor Obligations

95,250

71,725

2.01.01.02

Labor Obligations

95,250

71,725

2.01.01.02.01

Estimated Labor Obligation

95,250

71,725

2.01.02

Suppliers

1,612,030

1,689,137

2.01.02.01

National Suppliers

1,612,030

1,689,137

2.01.03

Tax Obligations

366,904

430,472

2.01.03.01

Federal Tax Obligations

187,620

259,406

2.01.03.01.01

Income tax and Social Contribution

85,975

135,701

2.01.03.01.02

PIS (Tax on Revenue)

13,046

13,438

2.01.03.01.03

COFINS (Tax on Revenue)

60,169

75,992

2.01.03.01.04

Others

28,430

34,275

2.01.03.02

State Tax Obligations

179,284

171,066

2.01.04

Loans and financing

3,016,163

1,962,301

2.01.04.01

Loans and financing

2,552,100

1,557,327

2.01.04.01.01

Brazilian currency

2,298,557

1,532,245

2.01.04.01.02

Foreign Currency

253,543

25,082

2.01.04.02

Debentures

464,063

404,974

2.01.04.02.01

Debentures

310,680

310,149

2.01.04.02.02

Accrued Interest on debentures

153,383

94,825

2.01.05

Other liabilities

989,905

815,812

2.01.05.02

Others

989,905

815,812

2.01.05.02.01

Dividends and interest on shareholders´ equity

16,911

26,542

2.01.05.02.04

Derivatives

-

109

2.01.05.02.05

Private pension fund

56,951

51,675

2.01.05.02.06

Regulatory charges

32,076

110,776

2.01.05.02.07

Charge for the use of Public Utilities

3,609

3,443

2.01.05.02.08

Other payable

880,358

623,267

2.02

Noncurrent liabilities

17,896,278

16,063,703

2.02.01

Loans and financing

15,684,811

13,510,730

2.02.01.01

Loans and financing

7,718,922

7,720,467

2.02.01.01.01

Brazilian currency

7,392,193

5,310,259

2.02.01.01.02

Foreign Currency

326,729

2,410,208

2.02.01.02

Debentures

7,965,889

5,790,263

2.02.02

Other payable

539,180

1,048,146

2.02.02.02

Other

539,180

1,048,146

2.02.02.02.03

Derivatives

740

336

2.02.02.02.04

Private pension fund

331,154

831,184

2.02.02.02.06

Charge for the use of Public Utilities

77,088

76,371

2.02.02.02.07

Other payable

130,198

135,788

2.02.02.02.08

Suppliers

-

4,467

2.02.03

Deferred taxes

1,137,323

1,155,733

2.02.03.01

Deferred Income tax and Social Contribution

1,137,323

1,155,733

2.02.04

Provisions

534,964

349,094

2.02.04.01

Provision for tax, civil and labor risks

534,964

349,094

2.02.04.01.01

Tax Provisions

229,870

226,855

2.02.04.01.02

Labor and tax provisions

111,882

68,205

2.02.04.01.04

Civil provisions

169,227

26,973

2.02.04.01.05

Others

23,985

27,061

2.03

Shareholders´ equity - consolidated

8,199,758

7,891,129

2.03.01

Capital

4,793,424

4,793,424

2.03.02

Capital reserves

228,322

228,322

2.03.04

Profit reserves

819,217

1,339,286

2.03.04.01

Legal reserves

556,481

556,481

2.03.04.02

Statutory reserve - financial asset of concession

262,736

-

2.03.04.08

Additional dividend proposed

-

455,906

2.03.04.04

Earnings retained for investment

-

326,899

2.03.05

Retained earnings

363,049

-

2.03.08

Other comprehensive income

510,608

19,696

2.03.09

Noncontrolling interest

1,485,138

1,510,401

 

 

21


 

 

CONSOLIDATED FINANCIAL STATEMENTS - INCOME STATEMENT

 

 

(in thousands of Brazilian reais – R$)

 

 

 

 

 

 

 

 

Code

Description

Current Year - Second Quarter

YTD Current Year

Previous year - Second Quarter

YTD Previous Year

04/01/2013 to 06/30/2013

01/01/2013 to 06/30/2013

04/01/2012 to 06/30/2012

01/01/2012 to 06/30/2012

3.01

Net operating revenues

3,598,342

7,313,769

3,503,167

6,895,350

3.02

Cost of electric energy services

(2,776,123)

(5,311,628)

(2,670,050)

(5,003,639)

3.02.01

Cost of electric energy

(2,152,651)

(4,053,763)

(2,010,491)

(3,794,273)

3.02.02

Operating cost

(363,655)

(738,255)

(336,197)

(615,970)

3.02.03

Services rendered to third parties

(259,817)

(519,610)

(323,362)

(593,396)

3.03

Gross Operating income

822,219

2,002,141

833,117

1,891,711

3.04

Gross Operating income (expense)

(571,538)

(957,390)

(294,027)

(561,373)

3.04.01

Sales expenses

(105,009)

(207,730)

(99,211)

(192,241)

3.04.02

General and administrative

(400,211)

(601,509)

(139,414)

(277,204)

3.04.05

Others

(93,715)

(181,805)

(76,894)

(149,615)

3.04.06

Equity income

27,397

33,654

21,492

57,687

3.05

Income before financial income and taxes

250,681

1,044,751

539,090

1,330,338

3.06

Financial income / expense

(415,036)

(558,685)

(152,241)

(319,401)

3.06.01

Financial income

120,581

249,263

157,865

298,216

3.06.02

Financial expense

(535,617)

(807,948)

(310,106)

(617,617)

3.07

Income before taxes

(164,355)

486,066

386,849

1,010,937

3.08

Income tax and social contribution

30,287

(214,831)

(140,986)

(352,466)

3.08.01

Current

(66,888)

(251,364)

(179,447)

(393,326)

3.08.02

Deferred

97,175

36,533

38,461

40,860

3.09

Net income from continuing operations

(134,068)

271,235

245,863

658,471

3.11

Net income

(134,068)

271,235

245,863

658,471

3.11.01

Net income attributable to controlling shareholders

(120,911)

284,676

241,569

641,884

3.11.02

Net income attributable to noncontrolling shareholders

(13,157)

(13,441)

4,294

16,587

 

 

 

22


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME

 

 

(in thousands of Brazilian reais – R$)

 

 

   

 

 

 

 

Code

Description

Current Year - Second Quarter

YTD Current Year

Previous year - Second Quarter

YTD Previous Year

04/01/2013 to 06/30/2013

01/01/2013 to 06/30/2013

04/01/2012 to 06/30/2012

01/01/2012 to 06/30/2012

4.01

Net income

(134,067)

296,842

245,863

658,471

4.02

Other comprehensive income

502,927

502,926

-

-

4.02.01

Actuarial gain

502,927

502,926

-

-

4.03

Comprehensive income

368,860

799,768

245,863

658,471

4.03.01

Comprehensive income attributtable to controlling shareholders

382,016

813,209

241,569

641,884

4.03.02

Comprehensive income attributable to non controlling shareholders

(13,156)

(13,441)

4,294

16,587

 

  

 

23


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD

(in thousands of Brazilian reais – R$)

 

 

 

 

Code

Description

YTD Current year 01/01/2013 to 06/30/2013

YTD Previous year 01/01/2012 to 06/30/2012

6.01

Net cash from operating activities

1,485,775

939,763

6.01.01

Cash generated from operations

1,972,997

1,928,348

6.01.01.01

Net income, including income tax and social contribution

486,066

1,010,938

6.01.01.02

Depreciation and amortization

525,839

441,616

6.01.01.03

Reserve for tax, civil, labor and environmental risks

222,076

14,492

6.01.01.04

Interest and monetary and exchange restatement

644,336

475,898

6.01.01.05

Gain on pension plan

41,060

16,667

6.01.01.06

Losses on disposal of noncurrent assets

18,260

11,868

6.01.01.07

Deferred taxes - PIS and COFINS

17,965

(20,623)

6.01.01.08

Other

475

(7,969)

6.01.01.09

Provision for doubtful accounts

50,574

43,148

6.01.01.10

Equity income

(33,654)

(57,687)

6.01.02

Variation on assets and liabilities

(487,222)

(988,585)

6.01.02.01

Consumers, Concessionaires and Licensees

303,374

(54,092)

6.01.02.02

Recoverable Taxes

(11,484)

(14,235)

6.01.02.03

Leases

(286)

1,820

6.01.02.04

Escrow deposits

74,980

(44,593)

6.01.02.05

Other operating assets

(55,223)

(105,728)

6.01.02.06

Suppliers

(81,574)

161,985

6.01.02.07

Taxes and social contributions paid

(325,791)

(361,145)

6.01.02.08

Other taxes and social contributions

(13,779)

(107,170)

6.01.02.09

Employee Pension Plans

(39,585)

(30,338)

6.01.02.10

Interest paid on debt

(449,450)

(421,069)

6.01.02.11

Regulator charges

(78,700)

(12,252)

6.01.02.12

Provision for tax, civil and labor risks paid

(38,281)

(27,639)

6.01.02.13

Other operating liabilities

35,406

(7,822)

6.01.02.14

Dividend and interest on equity received

26,000

33,693

6.01.02.15

Resources provided by the Energy Development Account - CDE

(78,053)

-

6.01.02.16

Advance Eletrobrás - Resources provided by the CDE

245,224

-

6.02

Net cash in investing activities

(1,062,528)

(2,063,574)

6.02.01

Acquisition of property, plant and equipment

(581,201)

(654,808)

6.02.02

Marketable Securities, Deposits and Escrow Deposits

47,080

(49,745)

6.02.03

Leases

-

(3,360)

6.02.04

Acquisition of intangible assets

(448,398)

(611,940)

6.02.06

Acquisition of subsidiaries net of cash acquired

-

(739,267)

6.02.07

Other

(129)

(4,454)

6.02.08

Intercompany loans with subsidiaries and associated companies

(79,880)

-

6.03

Net cash in financing activities

2,561,302

418,706

6.03.01

Loans, financing and debentures obtained

3,896,982

1,576,611

6.03.02

Payments of Loans, financing and debentures , net of derivatives

(860,537)

(393,186)

6.03.03

Dividend and interest on shareholders’ equity paid

(475,143)

(764,719)

6.05

Increase (decrease) in cash and cash equivalents

2,984,549

(705,105)

6.05.01

Cash and cash equivalents at beginning of period

2,435,034

2,663,426

6.05.02

Cash and cash equivalents at end of period

5,419,583

1,958,321

 

 

 

 

24


 

 

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

   

 

 

 

 

 

 

 

 

Code  

Description

Capital

Capital Reserves, options and treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders’ Equity Total

Noncontrolling Shareholders’ Equity

Consolidated Shareholders’ Equity

5.01

Opening balance

4,793,424

228,322

1,339,287

-

535,627

6,896,660

1,510,401

8,407,061

5.02

Prior Year profit or loss

-

-

-

-

(515,932)

(515,932)

-

(515,932)

5.03

Adjusted opening balance

4,793,424

228,322

1,339,287

-

19,695

6,380,728

1,510,401

7,891,129

5.04

Capital transactions within shareholders

-

-

(455,906)

2,192

-

(453,714)

(11,799)

(465,513)

5.04.09

Additional dividend aproved

-

-

(455,906)

-

-

(455,906)

(11,799)

-

5.04.10

Prescribed dividend

-

-

-

2,192

-

2,192

-

-

5.05

Total comprehensive income

-

-

-

284,676

502,930

787,606

(13,441)

774,165

5.05.01

Net income

-

-

-

284,676

-

284,676

(13,441)

271,235

5.05.02

Other comprehensive income

-

-

-

-

502,930

502,930

-

502,930

5.05.02.06

Comprehensive income - Actuarial gain

-

-

-

-

502,930

502,930

-

502,930

5.06

Internal changes of shareholders equity

-

-

(64,164)

76,181

(12,017)

-

(23)

(23)

5.06.02

Realization of comprehensive income - deemed cost

-

-

-

-

-

-

-

-

5.06.03

Taxes on the realization of comprehensive income - deemed cost

-

-

-

-

-

-

-

-

5.06.04

Other transactions within noncontrolling shareholders

-

-

(64,164)

64,164

-

-

-

-

5.06.05

Statutory reserve in the period

-

-

-

12,017

(12,017)

-

(23)

(23)

5.07

Ending balance

4,793,424

228,322

819,217

363,049

510,608

6,714,620

1,485,138

8,199,758

 

 

 

 

 

25


 

 

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

Code

Description

Capital

Capital
Reserves,
options and
treasury shares

Profit Reserves

Retained earnings

Other comprehensive income

Shareholders´ equity

Noncontrolling Shareholders’ Equity

Consolidated Shareholders’ Equity

5.01

Opening balance

4,793,424

229,956

1,253,655

-

790,123

7,067,158

1,485,352

8,552,510

5.02

Prior Year profit or loss

-

-

-

227,118

(117,745)

109,373

-

109,373

5.03

Adjusted opening balance

4,793,424

229,956

1,253,655

227,118

672,378

7,176,531

1,485,352

8,661,883

5.04

Capital transactions within shareholders

-

(3,005)

(758,470)

2,020

-

(759,455)

3,338

(756,117)

5.04.08

Business combination - CPFL Renováveis

-

(3,005)

-

-

-

(3,005)

4,481

1,476

5.04.09

Additional dividend aproved

-

-

(758,470)

-

-

(758,470)

(4,701)

(763,171)

5.04.10

Prescribed dividend

-

-

-

2,020

-

2,020

-

2,020

5.04.11

Payment of capital of noncontrolling shareholders in subsidiaries

-

-

-

-

-

-

3,558

3,558

5.05

Total comprehensive income

-

-

-

641,884

-

641,884

16,587

658,471

5.05.01

Net income

-

-

-

641,884

-

641,884

16,587

658,471

5.06

Internal changes of shareholders equity

-

-

-

14,092

(14,092)

-

265

265

5.06.02

Realization of Comprehensive Income - Deemed cost

-

-

-

21,352

(21,352)

-

-

-

5.06.03

Taxes on the Realization of Comprehensive Income - Deemed cost

-

-

-

(7,260)

7,260

-

-

-

5.06.04

Other transactions within noncontrolling shareholders

-

-

-

-

-

-

265

265

5.07

Ending balance

4,793,424

226,951

495,185

885,114

658,286

7,058,960

1,505,542

8,564,502

 

 

 

26


 

 

CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE

(in thousands of Brazilian reais – R$)

 

   

 

 

Code  

Description

YTD Current Year 01/01/2013 to 06/30/2013

YTD Previous year 01/01/2012 to 06/30/2012

7.01

Revenues

10,301,398

10,170,623

7.01.01

Sales of goods, products and services

9,225,456

9,473,589

7.01.02

Other revenue

517,827

591,051

7.01.02.01

Revenue from construction of infrastructure distribution

517,827

591,051

7.01.03

Revenues related to the construction of own assets

608,689

149,131

7.01.04

Allowance for doubtful accounts

(50,574)

(43,148)

7.02

Inputs

(6,352,787)

(5,350,302)

7.02.01

Cost of sales

(4,510,245)

(4,210,418)

7.02.02

Material-Energy-Outsourced services-Other

(786,438)

(992,609)

7.02.04

Other

(1,056,104)

(147,275)

7.03

Gross added value

3,948,611

4,820,321

7.04

Retentions

(526,925)

(446,311)

7.04.01

Depreciation and amortization

(377,504)

(311,585)

7.04.02

Other

(149,421)

(134,726)

7.04.02.01

Intangible concession asset - amortization

(149,421)

(134,726)

7.05

Net added value generated

3,421,686

4,374,010

7.06

Added value received in transfer

289,633

365,834

7.06.01

Equity result

33,654

57,687

7.06.02

Financial income

255,979

308,147

7.07

Added Value to be Distributed

3,711,319

4,739,844

7.08

Distribution of Added Value

3,711,319

4,739,844

7.08.01

Personnel

384,826

325,572

7.08.01.01

Direct Remuneration

236,477

203,079

7.08.01.02

Benefits

130,398

103,533

7.08.01.03

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

17,951

18,960

7.08.02

Taxes, Fees and Contributions

2,226,427

3,125,001

7.08.02.01

Federal

764,987

1,549,557

7.08.02.02

State

1,455,227

1,567,518

7.08.02.03

Municipal

6,213

7,926

7.08.03

Remuneration on third parties’ capital

828,831

630,800

7.08.03.01

Interest

810,180

613,892

7.08.03.02

Rental

18,651

16,908

7.08.04

Remuneration on own capital

271,235

658,471

7.08.04.03

Retained profit / loss for the period

271,235

658,471

 

 

27


 

 

COMMENTS ON PERFORMANCE

 

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

 

Analysis of Results

 

 

CPFL Energia (Parent Company)

  

 

The decrease in net income in the quarter was R$ 336,873, compared with the same quarter of 2012 (net profit of R$ 241,569 in 2012 and net loss of R$ 95,304 in 2013), primarily due to:

 

 

a)      a reduction of R$ 351,279 in income from equity in subsidiaries;

 

 

b)     partially offset by the reduction of R$ 12,502 in income tax and social contribution, largely due to lower income from interest on capital in the quarter compared with the same quarter of 2012.

 

 

 

 

 

 

28


 

 

 COMMENTS ON CONSOLIDATED PERFORMANCE


 

 

Consolidated

 

2nd quarter

 

1st semester

 

2013

 

2012

 

%

 

2013

 

2012

 

%

Operating revenues

4,771,295

 

5,052,139

 

-5.6%

 

9,743,283

 

10,064,641

 

-3.2%

Electricity sales to final consumers (*)

3,408,713

 

3,861,560

 

-11.7%

 

6,994,049

 

7,793,304

 

-10.3%

Electricity sales to wholesaler´s

611,807

 

450,228

 

35.9%

 

1,293,192

 

838,879

 

54.2%

Revenue from construction of concession infrastructure

259,198

 

321,741

 

-19.4%

 

517,827

 

591,051

 

-12.4%

Other operating revenues (*)

491,578

 

418,611

 

17.4%

 

938,215

 

841,407

 

11.5%

Deductions from operating revenues

(1,172,953)

 

(1,548,972)

 

-24.3%

 

(2,429,514)

 

(3,169,291)

 

-23.3%

Net operating revenue

3,598,342

 

3,503,167

 

2.7%

 

7,313,769

 

6,895,350

 

6.1%

Cost of eletric energy

(2,152,651)

 

(2,010,491)

 

7.1%

 

(4,053,763)

 

(3,794,273)

 

6.8%

Electricity purchased for resale

(1,955,431)

 

(1,675,011)

 

16.7%

 

(3,734,588)

 

(3,125,099)

 

19.5%

Electricity network usage charges

(197,220)

 

(335,481)

 

-41.2%

 

(319,175)

 

(669,173)

 

-52.3%

Operating cost/expense

(1,222,408)

 

(975,078)

 

25.4%

 

(2,248,910)

 

(1,828,426)

 

23.0%

Personnel

(184,972)

 

(170,080)

 

8.8%

 

(362,952)

 

(326,376)

 

11.2%

Employee pension plans

(20,530)

 

(8,334)

 

146.3%

 

(41,060)

 

(16,667)

 

146.4%

Materials

(28,788)

 

(18,733)

 

53.7%

 

(54,559)

 

(41,893)

 

30.2%

Outside services

(122,374)

 

(134,204)

 

-8.8%

 

(244,692)

 

(263,519)

 

-7.1%

Depreciation and amortization

(190,011)

 

(184,724)

 

2.9%

 

(376,418)

 

(306,890)

 

22.7%

Intangible of concession amortization

(74,929)

 

(69,226)

 

8.2%

 

(149,421)

 

(134,726)

 

10.9%

Costs related to infrastructure construction

(259,198)

 

(321,741)

 

-19.4%

 

(517,827)

 

(591,051)

 

-12.4%

Other

(341,605)

 

(68,036)

 

402.1%

 

(501,980)

 

(147,305)

 

240.8%

Income from electric energy service

223,284

 

517,598

 

-56.9%

 

1,011,096

 

1,272,651

 

-20.6%

Financial income (expense)

(415,036)

 

(152,240)

 

172.6%

 

(558,684)

 

(319,401)

 

74.9%

Income

120,581

 

157,865

 

-23.6%

 

249,263

 

298,216

 

-16.4%

Expense

(535,617)

 

(310,105)

 

72.7%

 

(807,947)

 

(617,617)

 

30.8%

Equity in subsidiaries

27,397

 

21,492

 

27.5%

 

33,654

 

57,687

 

-41.7%

Income before taxes

(164,354)

 

386,849

 

-142.5%

 

486,066

 

1,010,937

 

-51.9%

Social contribution

8,923

 

(37,416)

 

-123.8%

 

(57,423)

 

(94,531)

 

-39.3%

Income tax

21,364

 

(103,570)

 

-120.6%

 

(157,408)

 

(257,935)

 

-39.0%

Net income / (loss)

(134,067)

 

245,863

 

-154.5%

 

271,235

 

658,471

 

-58.8%

                       

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

(120,911)

 

241,569

 

-150.1%

 

284,676

 

641,884

 

-55.6%

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

(13,156)

 

4,295

 

-406.3%

 

(13,441)

 

16,587

 

-181.0%

                       

EBITDA

515,622

 

793,039

 

-35.0%

 

1,570,589

 

1,771,954

 

-11.4%

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

Net income for the period and EBITDA reconciliation

 

 

 

 

 

 

 

 

 

Net income/(loss) for the period

(134,067)

 

245,863

     

271,235

 

658,471

Depreciation and amortization

264,940

 

253,950

     

525,839

 

441,616

Financial income (expense)

415,036

 

152,240

     

558,684

 

319,401

Social contribution

(8,923)

 

37,416

     

57,423

 

94,531

Income tax

(21,364)

 

103,570

     

157,408

 

257,935

EBITDA

515,622

 

793,039

     

1,570,589

 

1,771,954

 

 

 

29


 

 

Gross Operating Revenue

 

The Gross Operating Revenue in the second quarter of 2013 was R$ 4,771,295, down 5.6% (R$ 280,844) on the same period of the previous year.          

The main factors in this change were:

 

·       The decrease of 11.7% (R$ 452,847) in the supply of electric energy, due to:

o        Decrease in the average tariffs charged (12.9%) as a result of Law 12783 of 2013, with which ANEEL ratified the result of the extraordinary reviews (“RTE”) in 2013 for all the electric energy distributors, applied to consumption from January 24, 2013, and tariff reviews and adjustments;

o        Partially offset by the increase of 1.3% on operating revenue.

·       Increase of 35.9% (R$ 161,579) in the energy supplied caused mainly by:

o        An increase of 7.8% (R$ 7,921) in sales to Furnas as a result of the tariff increase of 7.8% in relation to the effect of the IGP-M in 2012;

o        An increase of 87.4% (247,715) in Other concessionaires and licensees, comprised of (i) 171.0% (R$ 200,121) derived from the sales of the subsidiary CPFL Brasil, as a result of the increase of 57.4% in the amount of energy sold and of 72.2% in the average price charged manly as a result of the energy sold at short-term contract and the variation of “PLD”, and (ii) 29.6% (R$ 34,556) from the subsidiary CPFL Renováveis, mainly due to acquisition of the Bons Ventos Complex projects in June 2012, the Ester and Lacenas plants in October 2012, the start-up of Santa Clara in July 2012 and Salta Góes in December 2012, as well as the positive performance of the windfarms, generating an increase of 63.4% in the amount of energy sold;

o        Partially offset by the decrease of R$ 94,057 in short-term energy sales in the Electric Energy Commercialization Chamber – CCEE mainly by the subsidiaries (i) CPFL Paulista as a result of the reduction in the amount of electric energy sold and (ii) CPFL Brasil due to suspension of the Financial Settlements in the CCEE for the months of January and February, which was reflected in adjustments to the amount of electric energy sold.

·       A drop of 19.4% (R$ 62,543) in revenue from construction of the concession infrastructure, with no impact on the net profit or loss for the period, due to the decline in investments in the quarter.

·       An increase of 17.4% (R$ 72,966) in other operating revenues, due mainly to accounting for the low income subsidy and discounts on tariffs reimbursed by funds from the CDE (R$ 146,415) and compensation of generators (R$ 20,012) by the distribution subsidiaries, offset by the drop in revenue from the Tariff for the Use of the Distribution System - TUSD free consumers (R$ 96,102) largely due to the tariff reduction (RTE).

 

Ø  Quantity of Energy Sold

 

The quantity of energy bill to final consumers in the 2nd quarter of 2013 increased by 1.3% in relation to the same period of the previous year. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 5.6%.

The residential category, which accounts for 33.4% of the total, recorded growth of 4.2%. In spite of the deceleration in purchasing power as a result of a high food prices and the relatively smaller salary increases, income continued to perform well throughout the year. Furthermore, the labor market remains active, confirmed by historically low unemployment levels.

The commercial category, which accounts for 19.2% of the total, recorded a drop of 0.4%. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 4.4%. In spite of the recent downturn in income, sales on the retail and furniture and household appliances markets continued to grow overall in the year, and substantiated the positive result for this category.

 

 

30


 

 

The industrial category, which represents 32.6% of the total, reported growth of 0.9%. If the effect of migration of customers to the Free Market were to be excluded, the growth would be 9.7%, influenced by the good performance of small and medium-sized industries located in the concession area of the distribution subsidiaries which recorded performance 4.6%  and that of the subsidiary CPFL Brasil with growth of 19.0%, where the positive result was due to the successful sales drive directed towards industrial customers in the free market. This contrasts, however with industrial performance in Brazil in general, which is still subject to the effects of the global economic downturn and the reduction in confidence.

                                                                                                                          

Ø  Tariffs 

 

The supply tariffs decreased by an average of 12.9% in the 2nd quarter of 2013, largely due to the net effect of:

 

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

(ii) Increases in the distributors’ tariffs:

 

 

Deductions from Operating Revenue

Deductions from Operating Revenue in the 2nd quarter of 2013 amounted to R$ 1,172,953, down 24.3% (R$ 376,019) on the same quarter of 2012, largely due to:

 

·         A reduction of 10.4% (R$ 81,959) in ICMS, largely as a result of the drop of 15.7% in the supply billed, partially offset by the expense due to enrolment in the Special ICMS Financing Program in relation(R$31,789).

·         An increase of 1.0% (R$ 3,833) in PIS and COFINS. In spite of the reduction in the calculation base for these taxes (energy supplied, energy purchased and other income), the increase reflects the impact of reclassification in the 2nd quarter of 2012 of credits of R$ 49,814 on amortization of the intangible assets related to the concession for six months; as from the 2nd quarter of 2012 this is recorded under Deductions from Revenue for better accounting classification.

·         Decrease of 88.5% (R$ 295,599) in sector charges: R$ 27,622 in the Global Reversal Reserve, R$ 160,690 in the Fuel Consumption Account and R$ 107,288 in the Energy Development Account, as a result of changes in ANEEL regulations in Law 12783 of 2013.

 

31


 

Cost of Electric Energy

The cost of electric energy in the quarter totaled R$ 2,152,651, up 7.1% (R$ 142,159) on the same period of the previous year, mainly due to:

·         An increase of 16.7% (R$ 280,420) in electric energy purchased for resale, due to:

o    An increase of 5.2% in the quantity of energy purchased, as a result of the increase in sales;

o    An increase of 14.5% in the average price, reflecting the greater exposure and variation in the settlement price “PLD”, tariff adjustments and exchange rate variations in the purchase of Itaipu;

o    reimbursement of costs by the CDE of R$ 63,344 for hydrological risk and overcontracting for the distribution subsidiaries.

·         A decrease of 41.2% (R$ 138,261) in transmission and distribution network usage charges, mainly due to: (i) a decrease of R$ 134,293 in the basic network charges due to the reduction in the tariffs of the transmission companies, and (ii) A reduction of R$ 6,857 in the System Service Charges, net of reimbursement of costs by the CDE

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

 

Operating Costs and Expenses

Without taking into consideration the costs of infrastructure construction, Operating Costs and Expenses in the quarter amounted to R$ 963,210, up 47,4% (R$ 309,872) on the same period of the previous year. This was mainly due to:

·         Personnel: an increase of 8.8% (R$ 14,892), mainly in the subsidiary CPFL Renováveis (R$ 13,601) as a result of company acquisitions in the 2nd half-year of 2012 and the start-up of new projects, as well as the effects of the 2012 collective labor agreement, partially offset by the reversal of provisions;

·         Employee Pension Plans: an increase of R$ 12,196 as a result of the actuarial report for 2013;

·         Material: an increase of 53.7% (R$ 10,055) in Material, mainly due to the increases of (i) R$ 3,883 for line and network maintenance by the distribution subsidiaries, (ii) R$ 2,192 in the subsidiary CPFL Serviços, due to expansion of its operations, and (iii) R$ 1,932 in the subsidiary CPFL Renováveis;

·         Outsourced Services: a reduction of 8.8% (R$ 11,830), mainly due to the reduction of R$ 10,262 in the subsidiary CPFL Renováveis as a result of expenditure on consulting, legal and auditing services in 2012 in relation to company acquisition projects, a reduction of R$ 6,522 in relation to consulting services for technical reports in the distribution subsidiaries, partially offset by the increase of R$ 6,260 in software maintenance costs of 103.3% (R$ 81,906) in Other Expense, primarily due to the increase of R$ 72,012 in legal and court expenses (lawsuits), R$ 3,509 in the allowance for doubtful accounts and R$ 6,254 in losses on disposal and decommissioning of noncurrent assets.

·         Depreciation and Amortization: an increase of 2.9% (R$ 5,287), mainly due to (i) an increase of R$ 20,668 for the subsidiary CPFL Renováveis as a result of acquisitions in the 2nd half year of 2012 and the start-up of new projects; (ii) an increase of R$ 6,861 in amortization of the intangible distribution infrastructure asset as a result of new investments; (iii) offset by the reduction of R$ 22,243 due to reclassification of PIS/COFINS credits (for further details, see Deductions from Operating Revenue);

·         Amortization of intangible asset of concession: increase of 8.2% (R$ 5,703) as a result of business combinations in CPFL Renováveis in the 2nd half year of 2012 the start-up of new projects;

·         Other Expense: an increase of R$ 273,569, primarily due to the increase of (i) R$ 236,963 in legal and court expenses, (ii) R$ 14,859 in other taxes due to enrolment by the subsidiaries CPFL Paulista and CPFL Piratininga in the Special ICMS Financing Program, (iii) R$ 3,916 in the allowance for doubtful accounts, and (iv) R$ 12,249 in losses on disposals and decommissioning of noncurrent assets.

 

32


 

 

Financial Income (Expense)

The Net Financial Expense in the quarter was R$ 415,036, compared with R$ 152,240 in the same quarter of 2012, an increase of R$ 262,795 in net expense. This variation is mainly due to:

·         An reduction of 23.6% (R$ 37,284) in financial income, as a result of adjustments to expected cash flow of the financial assets of the concession;

·         An increase of 72,7% (R$ 225,512) in financial expense, mainly due to (i) an increase of R$ 42,459 in interest on debt and monetary and exchange restatement, as a result of the increase in the debt, partially offset by the reduction in the CDI and TJLP in the quarter (ii) an increase of R$ 58,556 in interest and tax fines in relation ICMS (Special Financing Program) by the subsidiaries CPFL Paulista and CPFL Piratininga, (iii) adjustment of R$ 126,491 in the estimated cash flow from the financial assets of concession, partially offset by the increase of R$ 4,542 in interest capitalized, mainly by the subsidiary CPFL Renováveis.

 

Income from equity in subsidiaries

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

 

 

2nd quarter 2013

 

2nd quarter restated

Epasa

 

(9,760)

 

8,732

Baesa

 

3,069

 

(14,206)

Campos Novos

 

21,529

 

14,880

Chapecoense

 

12,560

 

12,085

Total

 

27,397

 

21,492

 

Social Contribution and Income Tax

  

Taxes on income in the 2nd quarter of 2013, corresponding to credits of R$ 30,827, were down by R$ 171,273 in relation to the expense recorded in the same quarter of 2012, primarily due to the combined effects of (i) changes in consolidated income before Taxes; and (ii) variations for the subsidiary CPFL Renováveis, most of which are taxed under the presumed income system.

 

  

Net Income and EBITDA

 

As a result of the above factors, the net loss for the quarter was R$ 134,067, R$ 379,931 less than in the same period of 2012, when a profit of R$ 245,863 was recorded.

EBITDA (net income for the quarter, excluding the effects of depreciation, amortization, financial income (expense), social contribution and income tax) for the 2nd quarter of 2013 was R$ 515,622, or 35.0% (R$ 277,418) lower than EBITDA in the same quarter of 2012.

 

33


 

 

 

Regulatory Assets and Liabilities

Regulatory Assets and Liabilities are no longer accounted for, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and International Financial Reporting Standards (IFRS). If they were recorded, there would be a positive impact on EBITDA of R$ 26 million in the 2nd quarter of 2013 (R$ 126 million in the same quarter of 2012) and R$ 19 million on Net Income (R$ 81 million in the same quarter of 2012). The amounts relating to the deferral of regulatory assets and liabilities will be passed on to the tariffs in the next tariff readjustment, through the financial components. The amounts relating to amortization of these are reflected in the tariffs of each period.

 

 

34


 

 

COMMENTS ON THE PERFORMANCE OF SUBSIDIARIES/ASSOCIATES

 

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

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

 

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

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

 

Subsidiary/Associate: Companhia Piratininga de Força e Luz

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

 

 

Subsidiary/Associate: Rio Grande Energia S.A.

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

 

 

35


 

 

Subsidiary/Associate: CPFL Commercialization Brasil S.A.

 

 

Consolidated

 

2nd quarter

 

1st semester

 

2013

 

2012

 

%

 

2013

 

2012

 

%

Operating revenues

558,938

 

471,210

 

18.6%

 

1,162,157

 

886,992

 

31.0%

Electricity sales to final consumers (*)

226,986

 

197,539

 

14.9%

 

447,480

 

377,339

 

18.6%

Electricity sales to wholesaler´s

331,659

 

272,585

 

21.7%

 

713,680

 

481,482

 

48.2%

Other operating revenues (*)

294

 

1,087

 

-73.0%

 

997

 

28,170

 

-96.5%

Deductions from operating revenues

(64,252)

 

(57,440)

 

11.9%

 

(132,968)

 

(107,711)

 

23.4%

Net operating revenue

494,686

 

413,770

 

19.6%

 

1,029,188

 

779,280

 

32.1%

Cost of eletric energy

(490,368)

 

(365,374)

 

34.2%

 

(994,388)

 

(651,438)

 

52.6%

Electricity purchased for resale

(489,560)

 

(365,374)

 

34.0%

 

(993,550)

 

(651,438)

 

52.5%

Electricity network usage charges

(807)

 

-

 

0.0%

 

(838)

 

-

 

0.0%

Operating cost/expense

(10,568)

 

(11,792)

 

-10.4%

 

(19,962)

 

(21,105)

 

-5.4%

Personnel

(6,100)

 

(4,589)

 

32.9%

 

(10,525)

 

(8,706)

 

20.9%

Materials

(65)

 

(227)

 

-71.3%

 

(129)

 

(452)

 

-71.4%

Outside services

(2,082)

 

(3,632)

 

-42.7%

 

(4,273)

 

(6,953)

 

-38.5%

Depreciation and amortization

(982)

 

(684)

 

43.7%

 

(1,949)

 

(1,211)

 

60.9%

Other

(1,339)

 

(2,660)

 

-49.7%

 

(3,085)

 

(3,782)

 

-18.4%

Income from electric energy service

(6,250)

 

36,604

 

-117.1%

 

14,839

 

106,738

 

-86.1%

Financial income (expense)

1,416

 

(24,719)

 

-105.7%

 

4,925

 

(54,911)

 

-109.0%

Income

6,751

 

9,016

 

-25.1%

 

14,994

 

17,033

 

-12.0%

Expense

(5,335)

 

(33,735)

 

-84.2%

 

(10,069)

 

(71,944)

 

-86.0%

Equity in subsidiaries

-

 

(491)

 

-100.0%

 

-

 

2,537

 

-100.0%

Income before taxes

(4,834)

 

11,393

 

-142.4%

 

19,763

 

54,364

 

-63.6%

Social contribution

404

 

(1,144)

 

-135.3%

 

(1,848)

 

(4,762)

 

-61.2%

Income tax

986

 

(3,118)

 

-131.6%

 

(5,270)

 

(13,079)

 

-59.7%

Net income / (loss)

(3,445)

 

7,131

 

-148.3%

 

12,645

 

36,522

 

-65.4%

                       

EBITDA

(5,268)

 

36,796

 

-114.3%

 

16,788

 

110,486

 

-84.8%

                       
                       
                       
                       

Net income for the period and EBITDA reconciliation

 

 

 

 

 

 

 

 

 

 

Net income for the period

(3,445)

 

7,131

     

12,645

 

36,522

 

 

Depreciation and amortization

982

 

684

     

1,949

 

1,211

 

 

Financial income (expense)

(1,416)

 

24,719

     

(4,925)

 

54,911

 

 

Social Contribution

(404)

 

1,144

     

1,848

 

4,762

 

 

Income tax

(986)

 

3,118

     

5,270

 

13,079

 

 

 EBITDA

(5,268)

 

36,796

     

16,788

 

110,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue

Gross Revenue in 2Q13 was R$ 558,938, up R$ 96,436 (20.9%) in relation to the same quarter of 2012. This increase is explained by:

·         Energy Supply: an increase of R$ 29,448, due to the increase of 271 GWh (R$ 43,826), in the quantity sold, and a reduction of 6% (R$ 14,378) in the average selling price;

·         Energy Purchased: an increase of R$ 59,074 due to the increase of 29.8% (R$ 76,076) in the average selling price and a reduction of 138 GWh (R$ 17,002) in the quantity sold; and

·         Other Income: an increase of R$ 7,915 on account of the transfer of revenue of R$ 8,364 from the accounts collection business to CPFL Total in the 2nd quarter of 2012.

 

Cost of Electric Energy

 

The cost of electric energy in 2Q13 was R$ 490,368, up R$ 124,993 (34.2% on the same quarter of 2012. This increase is primarily due to the increase of 29% (R$ 110,009) in the average purchase price and of 133 GWh (R$ 14,177) in the amount purchased, as well as recognition in the 2nd quarter of 2013 of the system service charges  - ESS in relation to the output of R$ 807 of the thermoelectric plants.

 

36


 

 

Operating Expense

 

Operating expense in 2Q13 was R$ 10,568, down R$ 1,224 (10.4%) on the same quarter of 2012. 

The decrease is primarily due to termination of advertising, rental and other expense as a result of transfer of the collection and autoproduction businesses to CPFL Total and CPFL Serviços, respectively.

 

 

Financial income (expense)

 

Net financial income of R$ 1,416 was recorded in 2Q13, up R$ 26,135 on the same quarter of 2012.  This increase is explained mainly by interest of R$ 27,221 on debt charges of debentures recognized in 2Q13, which had no corresponding item in the quarter due to the transfer of this debt to CPFL Geração in 1Q13.  This was partially offset by a decrease of R$ 1,378 in income from short-term investments.

 

Net Income for the Period and EBITDA

 

A loss of R$ 3,445 was recorded in 2Q13, compared with net income of R$ 7,131 in the same quarter of 2013, a negative effect of R$ 10,576 (148.3%).

 

Negative EBITDA (net Income before financial income (expense), income tax and social contribution, depreciation and amortization) of R$ 5,268 was recorded for 2Q13, 114,3% less than the positive EBITDA of R$ 36,796 recorded in the same quarter of 2012 (unaudited).

 

 

 

37


 

 

 

CPFL ENERGIA S.A.

 

NOTES TO THE INTERIM FINANCIAL STATEMENTS

AT JUNE 30, 2013

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

 

 

CPFL Energia S.A.

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

(In thousands of Brazilian reais – R$)

               
 

Parent company

 

Consolidated

ASSETS

June 30, 2013

 

December 31, 2012
restated

 

June 30, 2013

 

December 31, 2012
restated

               

Current assets

             

Cash and cash equivalents (note 5)

1,650,873

 

141,835

 

5,419,584

 

2,435,034

Consumers, concessionaires and licensees (note 6)

-

 

-

 

1,854,716

 

2,205,024

Dividends and interest on shareholders´ equity (note 11)

701,788

 

401,473

 

47,889

 

55,033

Financial investments

-

 

3,939

 

6,891

 

6,100

Recoverable taxes (note 7)

37,983

 

25,311

 

308,468

 

250,987

Derivatives (note 32)

235

 

540

 

845

 

870

Materials and supplies

-

 

-

 

21,254

 

36,826

Leases

-

 

-

 

10,305

 

9,740

Financial asset of concession (note 9)

-

 

-

 

34,444

 

34,444

Other credits (note 10)

2,843

 

1,813

 

626,566

 

510,880

Total current assets

2,393,722

 

574,911

 

8,330,962

 

5,544,938

               

Noncurrent assets

             

Consumers, concessionaires and licensees (note 6)

-

 

-

 

159,171

 

161,658

Due from related parties

-

 

-

 

81,151

 

-

Escrow deposits (note 20)

12,919

 

12,579

 

1,071,169

 

1,125,339

Recoverable taxes (note 7)

-

 

-

 

186,495

 

206,653

Derivatives (note 32)

16

 

71

 

538,630

 

486,438

Deferred taxes credits (note 8)

172,611

 

177,411

 

1,264,823

 

1,257,787

Advance for future capital increase

1,055

 

55

 

-

 

-

Leases

-

 

-

 

35,297

 

31,703

Financial asset of concession (note 9)

-

 

-

 

2,471,303

 

2,342,796

Investment at cost

-

 

-

 

116,654

 

116,654

Other credits (note 10)

15,246

 

13,365

 

313,464

 

343,814

Investment (note 11)

5,821,670

 

5,988,616

 

1,021,569

 

1,006,771

Property, plant and equipment (note 12)

949

 

687

 

7,553,955

 

7,104,060

Intangible assets (note 13)

52

 

74

 

9,031,645

 

9,195,667

Total non current assets

6,024,517

 

6,192,858

 

23,845,326

 

23,379,341

               

Total assets

8,418,239

 

6,767,769

 

32,176,288

 

28,924,279

 

 

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

 

 

 

38


 

 

CPFL Energia S.A.

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

(In thousands of Brazilian reais – R$)

               
 

Parent company

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

June 30, 2013

 

December 31, 2012
restated

 

June 30, 2013

 

December 31, 2012
restated

               

Current liabilities

             

Suppliers (note 14)

742

 

1,283

 

1,612,030

 

1,689,137

Accrued interest on debts (note 15)

-

 

-

 

141,644

 

138,293

Accrued interest on debentures (note 16)

17,224

 

7,082

 

153,383

 

94,825

Loans and financing (note 15)

-

 

-

 

2,410,456

 

1,419,034

Debentures (note 16)

150,000

 

150,000

 

310,680

 

310,149

Prepaid post-employment benefit obligation (note 17)

-

 

-

 

56,951

 

51,675

Regulatory charges (note 18)

-

 

-

 

32,076

 

110,776

Taxes and social contributions payable (note 19)

19,318

 

453

 

366,904

 

430,472

Dividends and interest on equity

16,601

 

16,856

 

16,911

 

26,542

Accrued liabilities

80

 

29

 

95,250

 

71,725

Derivatives (note 32)

-

 

-

 

-

 

109

Use of public utilities (note 21)

-

 

-

 

3,609

 

3,443

Other accounts payable (note 22)

19,149

 

19,457

 

880,358

 

623,267

Total current liabilities

223,114

 

195,159

 

6,080,253

 

4,969,447

               

Noncurrent liabilities

             

Suppliers (note 14)

-

 

-

 

-

 

4,467

Accrued interest on debts (note 15)

-

 

-

 

44,681

 

62,271

Loans and financing (note 15)

-

 

-

 

7,674,241

 

7,658,196

Debentures (note 16)

1,437,174

 

150,000

 

7,965,889

 

5,790,263

Prepaid post-employment benefit obligation (note 17)

-

 

-

 

331,154

 

831,184

Deferred taxes debits (note 8)

-

 

-

 

1,137,321

 

1,155,733

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

13,044

 

12,524

 

534,964

 

349,094

Derivatives (note 32)

-

 

-

 

740

 

336

Use of public utilities (note 21)

-

 

-

 

77,088

 

76,371

Other accounts payable (note 22)

30,289

 

29,358

 

130,200

 

135,788

Total noncurrent liabilities

1,480,506

 

191,882

 

17,896,278

 

16,063,703

               

Shareholdes' equity (note 23)

             

Capital

4,793,424

 

4,793,424

 

4,793,424

 

4,793,424

Capital reserves

228,322

 

228,322

 

228,322

 

228,322

Legal reserves

556,481

 

556,481

 

556,481

 

556,481

Earnings retained for investment

-

 

326,899

 

-

 

326,899

Statutory reserve - financial asset of concession

262,736

 

-

 

262,736

 

-

Dividend

-

 

455,906

 

-

 

455,906

Other comprehensive income

510,607

 

19,695

 

510,607

 

19,695

 

6,714,620

 

6,380,728

 

6,714,620

 

6,380,728

Net equity attributable to noncontrolling shareholders

-

 

-

 

1,485,138

 

1,510,401

Total shareholders' equity

6,714,620

 

6,380,728

 

8,199,758

 

7,891,129

               

Total liabilities and shareholders' equity

8,418,239

 

6,767,769

 

32,176,288

 

28,924,279

 

 

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

 

 

39


 

 

CPFL Energia S.A.

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

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

 

Parent company

Consolidated

 

2013

2012 restated

2013

2012 restated

 

2nd quarter

1st semester

2nd quarter

1st semester

2nd quarter

1st semester

2nd quarter

1st semester

                 

Net operating revenue (note 25)

20

50

21

22

3,598,342

7,313,769

3,503,167

6,895,350

Cost of electric energy services

               

Cost of electric energy services (note 26)

-

-

-

-

(2,152,651)

(4,053,763)

(2,010,491)

(3,794,273)

Operating cost (note 27)

-

-

-

-

(363,655)

(738,255)

(336,197)

(615,970)

Services rendered to third parties (note 27)

-

-

-

-

(259,817)

(519,610)

(323,362)

(593,396)

 

 

 

 

 

 

 

 

 

Gross operating income

20

50

21

22

822,219

2,002,140

833,116

1,891,711

Operating expenses (note 27)

               

Sales expenses

-

-

-

-

(105,009)

(207,730)

(99,211)

(192,241)

General and administrative expenses

(5,949)

(10,860)

(5,762)

(11,827)

(400,211)

(601,509)

(139,414)

(277,204)

Other operating expense

-

-

(30)

(31)

(93,715)

(181,805)

(76,894)

(149,615)

                 
 

 

 

 

 

 

 

 

 

Income from electric energy service

(5,929)

(10,810)

(5,772)

(11,836)

223,284

1,011,096

517,598

1,272,651

                 

Interest in subsidiaries (note 11)

(88,761)

323,083

288,125

690,133

27,397

33,654

21,492

57,687

Financial income (expense) (note 28)

               

Income

(1,041)

2,823

(938)

15,476

120,581

249,263

157,865

298,216

Expense

(7,897)

(13,405)

(10,061)

(21,934)

(535,617)

(807,947)

(310,105)

(617,617)

 

(8,938)

(10,582)

(10,999)

(6,459)

(415,036)

(558,684)

(152,240)

(319,401)

Income before taxes

(103,628)

301,691

271,353

671,838

(164,354)

486,066

386,849

1,010,937

Social contribution (note 8)

(3,651)

(3,590)

(6,894)

(6,955)

8,923

(57,423)

(37,416)

(94,531)

Income tax (note 8)

(13,632)

(13,425)

(22,890)

(22,999)

21,364

(157,408)

(103,570)

(257,935)

 

(17,283)

(17,015)

(29,784)

(29,954)

30,287

(214,831)

(140,986)

(352,466)

                 

Net income

(120,911)

284,676

241,569

641,884

(134,067)

271,235

245,863

658,471

                 

Net income/(loss) attributable to controlling shareholders

       

(120,911)

284,676

241,569

641,884

Net income/(loss) attributable to noncontrolling shareholders

       

(13,156)

(13,441)

4,295

16,587

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

(0.13)

0.30

0.25

0.67

(0.13)

0.30

0.25

0.67

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

(0.13)

0.29

0.25

0.66

(0.13)

0.29

0.25

0.66

 

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

 

 

 

40


 

 

 

CPFL Energia S.A.

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

(In thousands of Brazilian reais – R$)

                 
   

Parent company

   

2013

 

2012 restated

   

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

                 

Net income

 

(120,911)

 

284,676

 

241,569

 

641,884

                 

Equity on comprehensive income of subsidiaries

 

502,927

 

502,927

 

-

 

-

                 

Comprehensive income

 

382,016

 

787,603

 

241,569

 

641,884

                 
                 
   

Consolidated

   

2013

 

2012 restated

   

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

Net income

 

(134,067)

 

271,235

 

245,863

 

658,471

                 

Other comprehensive income:

               

- Actuarial gain

 

502,927

 

502,927

       
                 

Comprehensive income

 

368,860

 

774,162

 

245,863

 

658,471

Comprehensive income attributable to controlling shareholders

 

382,016

 

787,603

 

241,569

 

641,884

Comprehensive income attributable to non controlling shareholders

 

(13,156)

 

(13,441)

 

4,294

 

16,587

 

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

 

 

41


 

 

  

CPFL Energia S.A.

Statement of changes in shareholders' equity for the semester ended on June 30, 2013

( In thousands of Brazilian reais – R$ )

       
       

Noncontrolling shareholders' interest

     

Profit reserve

Other comprehensive income

   
 

Capital

Capital reserve

Legal reserve

Earnings retained for investment

Statutory reserve - financial asset of concession

Dividend  

Deemed cost

Prepaid post-employment benefit

Retained earnings (losses)

Total

Other comprehensive income

Other equity

Total Shareholders' equity

                   

 

     

Balance as of December 31, 2012 restated

4,793,424

228,322

556,481

326,899

-

455,906

535,627

(515,932)

-

6,380,728

19,741

1,490,660

7,891,129

                           

Total comprehensive income

                       

-

Net income

-

-

-

-

-

-

-

-

284,676

284,676

-

(13,441)

271,235

Comprehensive income - Actuarial gain

-

-

-

-

-

-

-

502,927

-

502,927

-

-

502,929

 

                 

-

     

Internal changes of shareholders' equity

                 

-  

     

Realization of deemed cost of fixed assets

-

-

-

-

-

-

(18,208)

-

18,208

-

189

(189)

-

Tax on deemed cost realization

-

-

-

-

-

-

6,191

-

(6,191)

-

(64)

64

-

Transfer to statutory reserve

-

-

-

(326,899)

326,899

-

-

-

-

-

-

-

-

Statutory reserve in the period

-

-

-

-

(64,164)

-

-

-

64,164

-

-

-

-

Other changes of noncontrolling shareholders

-

-

-

-

-

-

-

-

-

-

-

(23)

(23)

 

                 

-

   

-

Capital transactions with the shareholders

                 

-  

   

-

Prescribed dividend

-

-

-

-

-

-

-

-

2,192

2,192

-

-

2,192

Additional dividend aproved

-

-

-

-

-

(455,906)

-

-

-

(455,906)

-

(11,799)

(467,703)

                         

-

Balance as of June 30, 2013

4,793,424

228,322

556,481

-

262,736

-

523,610

(13,005)

363,049

6,714,620

19,866

1,465,272

8,199,758

                           

 

 

CPFL Energia S.A.

Statement of changes in shareholders' equity for the semester ended on June 30, 2012

( In thousands of Brazilian reais – R$ )

     

Profit reserve

Other comprehensive income

Noncontrolling shareholders' interest

 

Capital

Capital reserve

Legal reserve

Dividend

Deemed cost

Prepaid post-employment benefit

Retained earnings (losses)

Total

Other comprehensive income

Other equity

Total Shareholders' equity

               

 

     

Balance as of January 1, 2012 restated

4,793,424

229,956

495,185

758,470

563,005

109,373

227,118

7,176,531

20,679

1,464,673

8,661,883

                       

Total comprehensive income

                     

Net income restated

-

-

-

-

-

-

641,884

641,884

-

16,587

658,471

                       

Internal changes of shareholders' equity

                     

Realization of deemed cost of fixed assets

-

-

-

-

(21,352)

-

21,352

-

(739)

739

-

Tax on deemed cost realization

-

-

-

-

7,260

-

(7,260)

-

251

(251)

-

Other changes of noncontrolling shareholders'

-

-

-

-

-

-

-

-

-

265

265

                       

Capital transactions with the shareholders

                     

Prescribed dividend

-

-

-

-

-

-

2,020

2,020

-

-

2,020

Additional dividend aproved

-

-

-

(758,470)

-

-

-

(758,470)

-

(4,701)

(763,171)

Payment of capital of noncontrolling shareholders in subsidiaries

-

-

-

-

-

-

-

-

-

3,558

3,558

Business combination - CPFL Renováveis

-

(3,005)

-

-

-

-

-

(3,005)

-

4,481

1,476

                       
                       

Balance as of june 30, 2012 restated

4,793,424

226,951

495,185

-

548,913

109,373

885,114

7,058,960

20,191

1,485,351

8,564,502

 

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

 

 

42


 

 

 

CPFL Energia S/A

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

In thousands of Brazilian reais – R$

               
 

Parent company

 

Consolidated

 

June 30, 2013

 

June 30, 2012 restated

 

June 30, 2013

 

June 30, 2012 restated

               

OPERATING CASH FLOW

             

Income for the period, before income tax and social contribution

301,691

 

671,838

 

486,066

 

1,010,938

ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES

             

Depreciation and amortization

36

 

34

 

525,839

 

441,616

Provision for tax, civil, labor and environmental risks

199

 

-

 

222,076

 

14,492

Allowance for doubtful accounts

-

 

-

 

50,574

 

43,148

Interest and monetary adjustment

11,281

 

18,060

 

644,336

 

475,898

Post-employment benefit expense

-

 

-

 

41,060

 

16,667

Equity in subsidiaries

(323,083)

 

(690,133)

 

(33,654)

 

(57,687)

Losses on the write-off of noncurrent assets

-

 

-

 

18,260

 

11,868

Deferred taxes (PIS and COFINS)

-

 

-

 

17,965

 

(20,623)

Other

-

 

-

 

475

 

(7,969)

 

(9,876)

 

(201)

 

1,972,997

 

1,928,348

DECREASE (INCREASE) IN OPERATING ASSETS

             

Consumers, concessionaires and licensees

-

 

-

 

303,374

 

(54,092)

Dividend and interest on equity received

681,777

 

268,239

 

26,000

 

33,693

Recoverable taxes

(1,655)

 

(6,254)

 

(11,484)

 

(14,235)

Lease

-

 

-

 

(286)

 

1,820

Escrow deposits

(18)

 

(14)

 

74,980

 

(44,593)

Resources provided by the Energy Development Account - CDE

-

 

-

 

(78,053)

 

-

Other operating assets

(2,912)

 

1,541

 

(55,223)

 

(105,728)

               

INCREASE (DECREASE) IN OPERATING LIABILITIES

             

Suppliers 

(541)

 

30

 

(81,574)

 

161,985

Other taxes and social contributions

6,650

 

9,832

 

(13,779)

 

(107,170)

Other liabilities with employee pension plans

   

-  

 

(39,585)

 

(30,338)

Regulatory charges

   

-

 

(78,700)

 

(12,252)

Reserve for tax, civil and labor risks paid

   

-  

 

(38,281)

 

(27,639)

Advance Eletrobrás - Resources provided by the CDE

   

-  

 

245,224

 

-

Other operating liabilities

674

 

206

 

35,406

 

(7,822)

CASH FLOWS PROVIDED BY OPERATIONS

674,099

 

273,379

 

2,261,016

 

1,721,977

Interests paid

(2,437)

 

(24,956)

 

(449,450)

 

(421,069)

Income tax and social contribution paid

-

 

(140)

 

(325,791)

 

(361,145)

NET CASH FROM OPERATING ACTIVITIES

671,662

 

248,283

 

1,485,775

 

939,764

               

INVESTING ACTIVITIES

             

Acquisition of subsidiaries net of cash acquired

-

 

-

 

-

 

(739,267)

Capital increase in investments

(1)

 

(19,006)

 

-

 

-

Increase in property, plant and equipment

(275)

 

(190)

 

(581,201)

 

(654,808)

Financial investments, pledges, funds and tied deposits

4,710

 

23,322

 

47,080

 

(49,745)

Lease

-

 

-

 

-

 

(3,360)

Additions to intangible assets

-

 

-

 

(448,398)

 

(611,940)

Advance for capital increase

(1,000) 

 - 

   - 

Intercompany loans with subsidiaries and associated companies

514

 

(1,544)

 

(79,880)

 

-

Other

(1)

 

-

 

(129)

 

(4,454)

 

 

 

 

 

 

 

 

NET CASH FLOW USED IN INVESTING ACTIVITIES

3,947

 

2,582

 

(1,062,528)

 

(2,063,574)

               

FINANCING ACTIVITIES

             

Loans, financing and debentures obtained

1,287,174

 

-

 

3,896,982

 

1,576,611

Payments of loans, financing and debentures, net of derivatives

223

 

-

 

(860,537)

 

(393,186)

Payments of dividend and interest on shareholders’ equity

(453,968)

 

(756,080)

 

(475,143)

 

(764,719)

NET CASH FLOW PROVIDED BY (USED IN) FINANCING ACTIVITIES

833,429

 

(756,080)

 

2,561,302

 

418,706

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

1,509,038

 

(505,215)

 

2,984,549

 

(705,104)

OPENING BALANCE OF CASH AND CASH EQUIVALENTS

141,835

 

549,189

 

2,435,034

 

2,663,426

CLOSING BALANCE OF CASH AND CASH EQUIVALENTS

1,650,873

 

43,974

 

5,419,584

 

1,958,322

 

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

 

 

43


 

 

 

 

CPFL Energia S.A.

Added value statements of income for the semesters ended on June 30, 2013 and 2012

(in thousands of Brazilian Reais)

               
 

Parent company

 

Consolidated

 

1st semester
2013

 

1st semester 2012 restated

 

1st semester
2013

 

1st semester 2012 restated

1. Revenues

330

 

24

 

10,301,398

 

10,170,622

1.1 Operating revenues

55

 

24

 

9,225,456

 

9,473,589

1.2 Revenues related to the construction of own assets

275

 

-

 

608,689

 

149,131

1.3 Revenue from infrastructure construction

-

 

-

 

517,827

 

591,051

1.4 Allowance of doubtful accounts

-

 

-

 

(50,574)

 

(43,148)

               

2. (-) Inputs

(4,491)

 

(5,881)

 

(6,352,787)

 

(5,350,302)

2.1 Electricity purchased for resale

-

 

-

 

(4,510,245)

 

(4,210,418)

2.2 Material

(280)

 

(143)

 

(332,634)

 

(414,523)

2.3 Outsourced Services

(2,391)

 

(3,117)

 

(453,804)

 

(578,086)

2.4 Other

(1,820)

 

(2,621)

 

(1,056,104)

 

(147,275)

               

3. Gross added value (1 + 2)

(4,161)

 

(5,857)

 

3,948,611

 

4,820,320

               

4. Retentions

(36)

 

(33)

 

(526,925)

 

(446,311)

4.1 Depreciation and amortization

(36)

 

(33)

 

(377,504)

 

(311,585)

4.2 Amortization of intangible assets

-

 

-

 

(149,421)

 

(134,726)

               

5. Net added value generated (3 + 4)

(4,197)

 

(5,890)

 

3,421,686

 

4,374,008

               

6. Added value received in transfer

332,620

 

715,540

 

289,632

 

365,834

6.1 Financial Income

9,537

 

25,407

 

255,979

 

308,147

6.2 Equity in Subsidiaries

323,083

 

690,133

 

33,654

 

57,687

               

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

328,424

 

709,649

 

3,711,319

 

4,739,843

               

8. Distribution of added value

328,424

 

709,649

 

3,711,319

 

4,739,843

8.1 Personnel and Charges

5,319

 

4,992

 

384,826

 

325,571

8.1.1 Direct Remuneration

3,912

 

2,950

 

236,476

 

203,079

8.1.2 Benefits

935

 

1,767

 

130,398

 

103,533

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

472

 

275

 

17,951

 

18,960

8.2 Taxes, Fees and Contributions

24,982

 

40,781

 

2,226,427

 

3,125,000

8.2.1 Federal

24,961

 

40,777

 

764,987

 

1,549,557

8.2.2 Estate

20

 

4

 

1,455,227

 

1,567,518

8.2.3 Municipal

-

 

-

 

6,214

 

7,926

8.3 Interest and Rentals

13,447

 

21,992

 

828,831

 

630,800

8.3.1 Interest

13,385

 

21,933

 

810,180

 

613,892

8.3.2 Rental

63

 

59

 

18,651

 

16,908

8.4 Interest on capital

284,676

 

641,884

 

271,235

 

658,471

8.4.1 Retained Earnings

284,676

 

641,884

 

271,235

 

658,471

 

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

 

 

44


 

 

( 1 )  OPERATIONS  

 

CPFL Energia S.A. (“CPFL Energia” or “Company”) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities in Brazil.

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

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

 

Energy distribution

Company Type

Equity Interest

Consolidation criteria

Location (State)

Number of municipalities

Approximate number of consumers (in thousands)

Concession term

End of the concession

                 

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

Publicly-quoted corporation

Direct
100%

Full

Interior of São Paulo

234

3,941

30 years

November 2027

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

Publicly-quoted corporation

Direct
100%

Full

Interior of São Paulo

27

1,551

30 years

October 2028

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

Publicly-quoted corporation

Direct
100%

Full

Interior of Rio Grande do Sul

253

1,377

30 years

November 2027

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

Private corporation

Direct
100%

Full

Interior of São Paulo and Paraná

27

194

16 years

July 2015

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

Private corporation

Direct
100%

Full

Interior of São Paulo

7

54

16 years

July 2015

Companhia Jaguari de Energia ("CPFL Jaguari")

Private corporation

Direct
100%

Full

Interior of São Paulo

2

36

16 years

July 2015

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

Private corporation

Direct
100%

Full

Interior of São Paulo

5

79

16 years

July 2015

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

Private corporation

Direct
100%

Full

Interior of São Paulo and Minas Gerais

4

43

16 years

July 2015

 

 

 

45


 

 

                       

Installed power

Energy generation
(conventional and renewable sources)

 

Company Type

 

Equity Interest

 

Consolidation criteria

 

Location (State)

 

Number of plants / type of energy

 

Total

 

CPFL participation

                             

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

 

Publicly-quoted corporation

 

Direct
100%

 

Full

 

São Paulo, Goiás and Minas Gerais

 

1 Hydroelectric, 2 SHPs (*) e 1 Thermal

 

695 MW

 

695 MW

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

 

Private corporation

 

Indirect
65%

 

Full

 

Rio Grande do Sul

 

3 Hydroelectric

 

360 MW

 

234 MW

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

 

Private corporation

 

Indirect
51%

 

(d)

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

855 MW

 

436 MW

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

 

Private corporation

 

Indirect
48,72%

 

(d)

 

Santa Catarina

 

1 Hydroelectric

 

880 MW

 

429 MW

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

 

Publicly-quoted corporation

 

Indirect
25,01%

 

(d)

 

Santa Catarina and
Rio Grande do Sul

 

1 Hydroelectric

 

690 MW

 

173 MW

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

 

Private corporation

 

Indirect
52.75%

 

(d)

 

Paraíba

 

2 Thermals

 

342 MW

 

180 MW

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

 

Private corporation

 

Indirect
59,93% (b)

 

Full

 

Tocantins

 

1 Hydroelectric

 

903 MW

 

63 MW

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

 

Publicly-quoted corporation

 

Indirect
63%

 

Full

 

(c)

 

(c)

 

(c)

 

(c)

 

Commercialization of energy

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

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

 

Private corporation

 

Energy commercialization

 

Direct
100%

 

Full

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

 

Limited company

 

Commercialization and provision of energy services

 

Indirect
100%

 

Full

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

 

Private corporation

 

Energy commercialization

 

Indirect
100%

 

Full

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited company

 

Energy commercialization

 

Direct
100%

 

Full

                 

Services

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

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

 

Private corporation

 

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

 

Direct
100%

 

Full

NECT Serviços Administrativos Ltda ("Nect")

 

Limited company

 

Provision of administrative services

 

Direct
100%

 

Full

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

 

Limited company

 

Provision of telephone answering services

 

Direct
100%

 

Full

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

 

Limited company

 

Billing and collection services

 

Direct
100%

 

Full

CPFL Telecom S.A ("CPFL Telecom")

 

Private corporation

 

Telecommunication services

 

Direct
100%

 

Full

CPFL Transmissão Piracicaba S.A (e)

 

Private corporation

 

Energy trasmission

 

Direct
100%

 

Full

                 
                 
                 

Other

 

Company Type

 

Core activity

 

Equity Interest

 

Consolidation criteria

CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna")

 

Limited company

 

Venture capital company

 

Direct
100%

 

Full

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

 

Limited company

 

Venture capital company

 

Direct
100%

 

Full

Chapecoense Geração S.A. ("Chapecoense")

 

Private corporation

 

Venture capital company

 

Indirect
51%

 

(d)

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

 

Private corporation

 

Venture capital company

 

Indirect
99.95%

 

Full

 

(a)   SHP – Small Hydropower Plant

 

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

                                                              

(c)   CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploration of generation potential sources; and (iii) commercialization of electric energy. At June 30, 2013, CPFL Renováveis had a project portfolio of 1,735MW of installed capacity, as follows:

 

 

46


 

·       Hydropower generation: 35 SHP’s operational (327MW); 

·       Wind power generation: 15 projects operational (555 MW) e 18 projects under construction (482 MW);

·       Biomass power generation: 6 plants operations (270 MW) e 2 under construction (100 MW).  

·       Solar energy generation: 1 solar plant operational (1 MW) 

 

 

(d)   Due to changes in the accounting standards  IFRS 11/CPC 19 (R2), as disclosed in Note 2.9, 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.

 

(e)   CPFL Transmissão Piracicaba

       In December 2012 the subsidiary CPFL Geração was the successful bidder in ANEEL Transmission Auction 007/2012 which provides for the construction and operation of a transmission line approximately 6.5 km long as well as a 440 KV substation located in the municipality of Piracicaba, State of São Paulo. This line will be connected to the grid of one of the CPFL Energia group distributors and the works will be carried out by the subsidiary CPFL Serviços, making the business feasible. CPFL Geração set up CPFL Transmissão Piracicaba S.A (“CPFL Transmissão”), exclusively to operate this concession.

 

 

( 2 )  PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS

 

2.1 Basis of preparation

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

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

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

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

The consolidated financial statements were authorized for issue by the Board of Directors on July 31, 2013.

 

 

47


 

 

2.2 Basis of measurement

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

2.3 Use of estimates and judgments

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

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

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

·         Note 6 – Consumers, concessionaire and licensees;

·         Note 8 – Deferred tax credits and debits;

·         Note 9 – Financial asset of concession;

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

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

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

·         Note 17 – Post-employment Benefit Obligation;

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

·         Note 25 – Net operating revenues;

·         Note 26 –  Cost of electric energy;

·         Note 32 – Financial instrument;

·         Leasing; 

·         Provision to environmental costs.

 

2.4 Functional currency and presentation currency

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

 

2.5 Basis of consolidation:

(i) Business combinations

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

 

48


 

 

 

(ii) Subsidiaries

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

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

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

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

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

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

 

(iii) Acquisition of non-controlling interest

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

 

2.6 Segment information

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

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

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

 

2.7 Information on corporate interests

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

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

 

49


 

2.8 Value added statements

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

 

2.9 Restatement of 2012 interim financial statements and immaterial adjustments

 

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

 

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

 

b. Immaterial adjustments - Financial assets related to the concession

 

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

 

 

50


 

 

The adjustments described above have the following impacts:

 

CPFL Energia S.A.

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

(In thousands of Brazilian reais – R$)

 

 

 

Consolidated

ASSETS

 

December 31, 2012
stated

 

Retrospective application - Joint arrangements

 

Retrospective application - Employee benefits

 

December 31, 2012
restated

                 

Current assets

               

Cash and cash equivalents (note 5)

 

2,477,894

 

(42,860)

 

-

 

2,435,034

Consumers, concessionaires and licensees (note 6)

 

2,268,601

 

(63,577)

 

-

 

2,205,024

Dividends and interest on shareholders´ equity (note 11)

 

2,894

 

52,139

 

-

 

55,033

Financial investments

 

6,100

 

-

 

-

 

6,100

Recoverable taxes (note 7)

 

263,403

 

(12,417)

 

-

 

250,987

Derivatives (note 32)

 

870

 

-

 

-

 

870

Materials and supplies

 

49,346

 

(12,520)

 

-

 

36,826

Leases

 

9,740

 

-

 

-

 

9,740

Financial asset of concession (note 9)

 

34,444

 

-

 

-

 

34,444

Other credits (note 10)

 

516,903

 

(6,022)

 

-

 

510,880

Total current assets

 

5,630,196

 

(85,257)

 

-

 

5,544,938

                 

Noncurrent assets

               

Consumers, concessionaires and licensees (note 6)

 

162,017

 

(359)

 

-

 

161,658

Escrow deposits (note 20)

 

1,184,554

 

(59,215)

 

-

 

1,125,339

Recoverable taxes (note 7)

 

225,036

 

(18,383)

 

-

 

206,653

Derivatives (note 32)

 

486,438

 

-

 

-

 

486,438

Deferred taxes credits (note 8)

 

1,318,618

 

(60,831)

 

-

 

1,257,787

Leases

 

31,703

 

-

 

-

 

31,703

Financial asset of concession (note 9)

 

2,342,796

 

-

 

-

 

2,342,796

Prepaid post-employment benefit obligation (note 17)

 

10,203

 

-

 

(10,203)

 

-

Investment at cost

 

116,654

 

-

 

-

 

116,654

Other credits (note 10)

 

420,155

 

(76,340)

 

-

 

343,814

Investment (note 11)

 

-

 

1,006,771

 

-

 

1,006,771

Property, plant and equipment (note 12)

 

9,611,958

 

(2,507,897)

 

-

 

7,104,060

Intangible assets (note 13)

 

9,535,360

 

(339,693)

 

-

 

9,195,667

Total non current assets

 

25,445,491

 

(2,055,948)

 

(10,203)

 

23,379,341

                 

Total assets

 

31,075,687

 

(2,141,205)

 

(10,203)

 

28,924,279

 

 

 

51


 

 

CPFL Energia S.A.

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

(In thousands of Brazilian reais – R$)

 

 

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

 

December 31, 2012
stated

 

Retrospective application - Joint arrangements

 

Retrospective application - Employee benefits

 

December 31, 2012
restated

                 

Current liabilities

               

Suppliers (note 14)

 

1,691,002

 

(1,865)

 

-

 

1,689,137

Accrued interest on debts (note 15)

 

142,599

 

(4,305)

 

-

 

138,293

Accrued interest on debentures (note 16)

 

95,614

 

(789)

 

-

 

94,825

Loans and financing (note 15)

 

1,558,499

 

(139,465)

 

-

 

1,419,034

Debentures (note 16)

 

336,459

 

(26,309)

 

-

 

310,149

Prepaid post-employment benefit obligation (note 17)

 

51,675

 

-

 

-

 

51,675

Regulatory charges (note 18)

 

114,488

 

(3,712)

 

-

 

110,776

Taxes and social contributions payable (note 19)

 

442,365

 

(11,894)

 

-

 

430,472

Dividends and interest on equity

 

26,542

 

-

 

-

 

26,542

Accrued liabilities

 

72,535

 

(810)

 

-

 

71,725

Derivatives (note 32)

 

109

 

-

 

-

 

109

Use of public utilities (note 21)

 

30,422

 

(26,979)

 

-

 

3,443

Other accounts payable (note 22)

 

631,043

 

(7,776)

 

-

 

623,267

Total current liabilities

 

5,193,351

 

(223,903)

 

-

 

4,969,447

                 

Noncurrent liabilities

               

Suppliers (note 14)

 

4,467

 

-

 

-

 

4,467

Accrued interest on debts (note 15)

 

62,271

 

-

 

-

 

62,271

Loans and financing (note 15)

 

9,035,534

 

(1,377,338)

 

-

 

7,658,196

Debentures (note 16)

 

5,895,143

 

(104,880)

 

-

 

5,790,263

Prepaid post-employment benefit obligation (note 17)

 

325,455

 

-

 

505,729

 

831,184

Deferred taxes debits (note 8)

 

1,155,733

 

-

 

-

 

1,155,733

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

 

386,079

 

(36,985)

 

-

 

349,094

Derivatives (note 32)

 

336

 

-

 

-

 

336

Use of public utilities (note 21)

 

461,157

 

(384,787)

 

-

 

76,371

Other accounts payable (note 22)

 

149,099

 

(13,312)

 

-

 

135,788

Total noncurrent liabilities

 

17,475,275

 

(1,917,301)

 

505,729

 

16,063,703

                 

Shareholdes' equity (note 23)

               

Capital

 

4,793,424

 

-

 

-

 

4,793,424

Capital reserves

 

228,322

 

-

 

-

 

228,322

Legal reserves

 

556,481

 

-

 

-

 

556,481

Earnings retained for investment

 

326,899

 

-

 

-

 

326,899

Statutory reserve - financial asset of concession

 

-

 

-

 

-

 

-

Dividend

 

455,906

 

-

 

-

 

455,906

Other comprehensive income

 

535,627

 

-

 

(515,932)

 

19,695

   

6,896,660

 

-

 

(515,932)

 

6,380,728

Net equity attributable to noncontrolling shareholders

 

1,510,401

 

-

 

-

 

1,510,401

Total shareholders' equity

 

8,407,061

 

-

 

(515,932)

 

7,891,129

                 

Total liabilities and shareholders' equity

 

31,075,687

 

(2,141,205)

 

(10,203)

 

28,924,279

 

 

52


 

 

 

 

Consolidated

 

2012

2012

 

2nd quarter stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

2nd quarter restated

1st semester stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

1st semester restated

                     

Net operating revenue (note 25)

3,533,449

 

(30,282)

 

3,503,167

6,954,437

 

(59,087)

 

6,895,350

Cost of electric energy services

   

-  

             

Cost of electric energy services (note 26)

(1,882,621)

 

(127,870)

 

(2,010,491)

(3,548,350)

 

(245,923)

 

(3,794,273)

Operating cost (note 27)

(382,262)

 

56,902

(10,838)

(336,197)

(692,029)

 

97,766

(21,707)

(615,970)

Services rendered to third parties (note 27)

(323,362)

 

-

 

(323,362)

(593,396)

 

-

 

(593,396)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross operating income

945,204

-

(101,250)

(10,838)

833,116

2,120,662

-

(207,244)

(21,707)

1,891,711

Operating expenses (note 27)

                   

Sales expenses

(99,235)

 

24

 

(99,211)

(192,289)

 

48

 

(192,241)

General and administrative expenses

(141,127)

 

1,713

 

(139,414)

(282,505)

 

5,301

 

(277,204)

Other operating expense

(77,501)

 

607

 

(76,894)

(150,774)

 

1,159

 

(149,615)

                     
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from electric energy service

627,341

-

(98,906)

(10,838)

517,598

1,495,094

-

(200,736)

(21,707)

1,272,651

                     

Interest in subsidiaries (note 11)

-

 

21,492

 

21,492

-

 

57,687

 

57,687

Financial income (expense) (note 28)

                   

Income

126,734

34,441

(3,310)

 

157,865

270,236

35,211

(7,231)

 

298,216

Expense

(365,119)

 

 

 

55,014

 

 

 

(310,105)

(723,168)

 

 

 

105,551

 

 

 

(617,617)

 

(238,385)

34,441

 

51,704

-

(152,240)

(452,933)

35,211

98,320

-

(319,401)

Income before taxes

388,957

34,441

(25,710)

(10,838)

386,849

1,042,162

35,211

(44,728)

(21,707)

1,010,937

Social contribution (note 8)

(41,648)

(3,008)

7,240

-

(37,416)

(103,669)

(3,139)

12,277

-

(94,531)

Income tax (note 8)

(113,680)

 

(8,360)

 

18,470

 

-

 

(103,570)

(281,667)

 

(8,720)

 

32,452

 

-

 

(257,935)

 

(155,328)

(11,368)

 

25,710

-

(140,986)

(385,335)

(11,859)

44,728

-

 

(352,466)

                                     

Net income

233,628

 

23,073

 

-

 

(10,838)

 

245,863

656,826

 

23,352

 

-

 

(21,707)

 

658,471

                                     

Net income/(loss) attributable to controlling shareholders

229,334

23,073

-

(10,838)

241,569

640,239

23,352

-

 

(21,707)

641,884

Net income/(loss) attributable to noncontrolling shareholders

4,295

-

-

-

4,295

16,587

-

-

-

16,587

 

 

   

Consolidated

   

2012

   

2nd quarter stated

 

Adjustment - monetary adjustment on financial asset

 

Retrospective application - Employee benefits

 

2nd quarter

 

1st semester stated

 

Adjustment - monetary adjustment on financial asset

 

Retrospective application - Employee benefits

 

1st semester

Net income

 

233,628

 

23,073

 

(10,838)

 

245,863

 

656,826

 

23,352

 

(21,707)

 

658,471

                                 

Other comprehensive income:

                               

Financial asset of concession

                               

- Gain in financial instruments

 

34,386

 

(34,386)

 

-

 

-

 

35,211

 

(35,211)

 

-

 

-

- Tax on financial instruments

 

(11,368)

 

11,368

 

-

 

-

 

(11,859)

 

11,859

 

-

 

-

                                 

Comprehensive income

 

256,646

 

55

 

(10,838)

 

245,863

 

680,178

 

-

 

(21,707)

 

658,471

Comprehensive income attributable to controlling shareholders

 

252,352

 

55

 

(10,838)

 

241,569

 

663,591

 

-

 

(21,707)

 

641,884

Comprehensive income attributable to non controlling shareholders

 

4,294

 

-

 

-

 

4,294

 

16,587

 

-

 

-

 

16,587

 

 

 

53


 

 

 

 

Consolidated

 

June 30, 2012 stated

 

Adjustment - monetary adjustment on financial asset

 

Retrospective application - Joint arrangements

 

Retrospective application - Employee benefits

 

June 30, 2012 restated

                   

OPERATING CASH FLOW

                 

Income for the period, before income tax and social contribution

1,042,162

 

35,211

 

(44,728)

 

(21,707)

 

1,010,938

ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES

                 

Depreciation and amortization

523,038

 

-

 

(81,422)

 

-

 

441,616

Provision for tax, civil, labor and environmental risks

14,602

 

-

 

(110)

 

-

 

14,492

Allowance for doubtful accounts

43,148

 

-

 

-

 

-

 

43,148

Interest and monetary adjustment

595,095

 

(35,211)

 

(83,986)

 

-

 

475,898

Post-employment benefit expense

(5,040)

 

-

 

-

 

21,707

 

16,667

Equity in subsidiaries

-

 

-

 

(57,687)

 

-

 

(57,687)

Losses on the write-off of noncurrent assets

12,048

 

-

 

(180)

 

-

 

11,868

Deferred taxes (PIS and COFINS)

(20,623)

 

-

 

-

 

-

 

(20,623)

Other

(7,969)

 

-

 

-

 

-

 

(7,969)

 

2,196,461

 

-

 

(268,114)

 

-

 

1,928,348

DECREASE (INCREASE) IN OPERATING ASSETS

                 

Consumers, concessionaires and licensees

(55,484)

 

-

 

1,392

 

-

 

(54,092)

Dividend and interest on equity received

-

 

-

 

33,693

 

-

 

33,693

Recoverable taxes

(15,117)

 

-

 

882

 

-

 

(14,235)

Lease

1,820

 

-

     

-

 

1,820

Escrow deposits

(44,603)

 

-

 

10

 

-

 

(44,593)

Other operating assets

(112,325)

 

-

 

6,597

 

-

 

(105,728)

     

-

     

-

   

INCREASE (DECREASE) IN OPERATING LIABILITIES

   

-

     

-

   

Suppliers

144,377

 

-

 

17,608

 

-

 

161,985

Other taxes and social contributions

(107,576)

 

-

 

406

 

-

 

(107,170)

Other liabilities with employee pension plans

(30,338)

 

-

     

-

 

(30,338)

Regulatory charges

(14,024)

 

-

 

1,772

 

-

 

(12,252)

Reserve for tax, civil and labor risks paid

(27,639)

 

-

     

-

 

(27,639)

Other operating liabilities

(10,716)

 

-

 

2,894

 

-

 

(7,822)

CASH FLOWS PROVIDED BY OPERATIONS

1,924,836

 

-

 

(202,860)

 

-

 

1,721,977

Interests paid

(495,520)

 

-

 

74,451

 

-

 

(421,069)

Income tax and social contribution paid

(399,637)

 

-

 

38,492

 

-

 

(361,145)

NET CASH FROM OPERATING ACTIVITIES

1,029,679

 

-

 

(89,916)

 

-

 

939,764

                   

INVESTING ACTIVITIES

                 

Acquisition of subsidiaries net of cash acquired

(739,267)

 

-

     

-

 

(739,267)

Increase in property, plant and equipment

(657,717)

 

-

 

2,909

 

-

 

(654,808)

Financial investments, pledges, funds and tied deposits

(51,553)

 

-

 

1,808

 

-

 

(49,745)

Lease

(3,360)

 

-

 

-

 

-

 

(3,360)

Additions to intangible assets

(612,146)

 

-

 

206

 

-

 

(611,940)

Other

(4,454)

 

-

 

-

 

-

 

(4,454)

 

 

 

 

 

 

 

 

 

 

NET CASH FLOW USED IN INVESTING ACTIVITIES

(2,068,497)

 

-

 

4,923

 

-

 

(2,063,574)

                   

FINANCING ACTIVITIES

                 

Loans, financing and debentures obtained

1,584,053

 

-

 

(7,442)

 

-

 

1,576,611

Payments of loans, financing and debentures, net of derivatives

(466,072)

 

-

 

72,886

 

-

 

(393,186)

Payments of dividend and interest on shareholders’ equity

(764,719)

 

-

 

-

 

-

 

(764,719)

NET CASH FLOW PROVIDED BY (USED IN) FINANCING ACTIVITIES

353,262

 

-

 

65,444

 

-

 

418,706

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

(685,556)

 

-

 

(19,549)

 

-

 

(705,104)

OPENING BALANCE OF CASH AND CASH EQUIVALENTS

2,699,837

 

-

 

(36,411)

 

-

 

2,663,426

CLOSING BALANCE OF CASH AND CASH EQUIVALENTS

2,014,281

 

-

 

(55,960)

 

-

 

1,958,322

 

 

 

 

 

54


 

 

 

Consolidated

 

1st semester 2012 stated

Adjustment - monetary adjustment on financial asset

Retrospective application - Joint arrangements

Retrospective application - Employee benefits

1st semester 2012 restated

1. Revenues

10,230,838

 

-

 

(60,216)

 

-

 

10,170,622

1.1 Operating revenues

9,533,713

 

-

 

(60,124)

 

-

 

9,473,589

1.2 Revenues related to the construction of own assets

149,223

 

-

 

(92)

 

-

 

149,131

1.3 Revenue from infrastructure construction

591,051

 

-

 

-

 

-

 

591,051

1.4 Allowance of doubtful accounts

(43,148)

 

-

 

-

 

-

 

(43,148)

                   

2. (-) Inputs

(5,096,208)

 

-

 

(254,095)

 

-

 

(5,350,302)

2.1 Electricity purchased for resale

(3,936,477)

 

-

 

(273,941)

 

-

 

(4,210,418)

2.2 Material

(419,031)

 

-

 

4,508

 

-

 

(414,523)

2.3 Outsourced Services

(583,513)

 

-

 

5,427

 

-

 

(578,086)

2.4 Other

(157,187)

 

-

 

9,912

 

-

 

(147,275)

                   

3. Gross added value (1 + 2)

5,134,630

 

-

 

(314,311)

 

-

 

4,820,320

                   

4. Retentions

(527,733)

 

-

 

81,421

 

-

 

(446,311)

4.1 Depreciation and amortization

(393,007)

 

-

 

81,421

 

-

 

(311,585)

4.2 Amortization of intangible assets

(134,726)

 

-

 

-

 

-

 

(134,726)

                   

5. Net added value generated (3 + 4)

4,606,898

 

-

 

(232,889)

 

-

 

4,374,008

                   

6. Added value received in transfer

280,167

 

35,211

 

50,457

 

-

 

365,834

6.1 Financial Income

280,167

 

35,211

 

(7,230)

 

-

 

308,147

6.2 Equity in Subsidiaries

-

 

-

 

57,687

 

-

 

57,687

                   

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

4,887,064

 

35,211

 

(182,432)

 

-

 

4,739,843

                   

8. Distribution of added value

4,887,064

 

35,211

 

(182,432)

 

-

 

4,739,843

8.1 Personnel and Charges

307,975

 

-

 

(4,110)

 

21,707

 

325,571

8.1.1 Direct Remuneration

206,526

 

-

 

(3,447)

 

-

 

203,079

8.1.2 Benefits

82,325

 

-

 

(498)

 

21,707

 

103,533

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

19,124

 

-

 

(164)

 

-

 

18,960

8.2 Taxes, Fees and Contributions

3,185,704

 

11,859

 

(72,563)

 

-

 

3,125,000

8.2.1 Federal

1,609,934

 

11,859

 

(72,237)

 

-

 

1,549,557

8.2.2 Estate

1,567,518

 

-

 

-

 

-

 

1,567,518

8.2.3 Municipal

8,252

 

-

 

(326)

 

-

 

7,926

8.3 Interest and Rentals

736,560

 

-

 

(105,759)

 

-

 

630,800

8.3.1 Interest

719,441

 

-

 

(105,548)

 

-

 

613,892

8.3.2 Rental

17,119

 

-

 

(211)

 

-

 

16,908

8.4 Interest on capital

656,826

 

23,352

 

-

 

(21,707)

 

658,471

8.4.1 Retained Earnings

656,826

 

23,352

 

-

 

(21,707)

 

658,471

 

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

 

( 3 )  SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES

 

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

 

3.1 Employee benefits

 

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

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

The effects of adoption of these pronouncements are described in Note 2.9.

 

55


 

 

3.2 Consolidation of jointly-controlled subsidiaries

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

The effects of adoption of these pronouncements are described in Note 2.9.

 

( 4 )  DETERMINATION OF FAIR VALUES

 

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

- Property, plant and equipment and intangible assets

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

- Financial instruments

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

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

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

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

 

 

56


 

 

 

( 5 )  CASH AND CASH EQUIVALENTS

 

 

 

Parent company

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

Bank balances

1,099

 

741

 

160,628

 

239,212

Short-term financial investments

1,649,774

 

141,095

 

5,258,956

 

2,195,822

Overnight investment (a)

-

 

-

 

11,741

 

18,173

Bank deposit certificates (b)

-

 

-

 

344,126

 

228,818

Repurchase agreements with debentures (b)

-

 

-

 

122,976

 

12,850

Investment funds (c)

1,649,774

 

141,095

 

4,780,114

 

1,935,982

Total

1,650,873

 

141,835

 

5,419,584

 

2,435,034

 

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

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

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

 

( 6 )CONSUMERS, CONCESSIONAIRES AND LICENSEES

 

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

 

 

Consolidated

     

Past due

 

Total

 

Amounts
coming due

 

until 90 days

 

> 90 days

 

June 30, 2013

 

December 31, 2012 restated

Current

                 

Consumer classes

                 

Residential

271,030

 

179,589

 

46,830

 

497,449

 

640,582

Industrial

118,806

 

51,529

 

24,496

 

194,831

 

225,681

Commercial

114,526

 

37,827

 

14,421

 

166,774

 

216,422

Rural

27,286

 

5,860

 

1,249

 

34,395

 

45,801

Public administration

30,130

 

2,492

 

1,056

 

33,678

 

45,111

Public lighting

26,092

 

2,708

 

14,043

 

42,843

 

49,753

Public utilities

38,851

 

3,544

 

442

 

42,837

 

49,335

Billed

626,721

 

283,549

 

102,537

 

1,012,807

 

1,272,683

Unbilled

519,737

 

-

 

-

 

519,737

 

597,556

Financing of consumers' debts

71,586

 

8,629

 

48,981

 

129,196

 

137,246

Free energy

3,945

 

-

 

-

 

3,945

 

3,764

CCEE transactions

13,597

 

-

 

-

 

13,597

 

18,954

Concessionaires and licensees

280,920

 

-

 

-

 

280,920

 

264,268

Allowance for doubtful accounts

-

 

-

 

(122,075)

 

(122,075)

 

(112,239)

Other

16,590

 

-

 

-

 

16,590

 

22,794

Total

1,533,096

 

292,178

 

29,443

 

1,854,716

 

2,205,024

                   

Non current

                 

Financing of consumers' debts

131,267

 

-

 

-

 

131,267

 

136,368

Allowance for doubtful accounts

(13,438)

 

-

 

-

 

(13,438)

 

(16,240)

CCEE transactions

41,301

 

-

 

-

 

41,301

 

41,301

Concessionaires and licensees

42

 

-

 

-

 

42

 

228

Total

159,171

 

-

 

-

 

159,171

 

161,658

 

 

57


 

Allowance for doubtful accounts

Changes in the allowance for doubtful accounts are shown below:

 

 

Consolidated

 

Consumers, concessionaires and licensees

 

Other
Credits
(note 10)

 

Total

At December 31, 2012 restated

(128,478)

 

(22,000)

 

(150,479)

Allowance for doubtful accounts

(66,920)

 

758

 

(66,162)

 Recovery of revenue

16,101

 

(513)

 

15,588

 Write-off of accounts receivable and provisioned

43,784

 

(409)

 

43,375

At June 30, 2013 restated

(135,513)

 

(22,164)

 

(157,678)

           

Current

(122,075)

 

(21,849)

 

(143,924)

Noncurrent

(13,438)

 

(315)

 

(13,754)

 

( 7 )  RECOVERABLE TAXES

 

  

 

Parent company

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

Current

             

Prepayments of social contribution - CSLL

-

 

401

 

5,639

 

2,690

Prepayments of income tax - IRPJ

-

 

1,092

 

15,752

 

10,889

IRRF on interest on equity

11,290

 

17,143

 

11,290

 

17,654

Income tax and social contribution to be offset

25,691

 

850

 

68,083

 

22,891

Withholding tax - IRRF

912

 

5,736

 

66,981

 

63,512

ICMS to be offset

-

 

-

 

84,409

 

84,487

Social Integration Program - PIS

-

 

-

 

9,837

 

8,808

Contribution for Social Security financing- COFINS

42

 

42

 

43,004

 

36,426

National Social Security Institute - INSS

1

 

1

 

2,269

 

3,194

Other

46

 

46

 

1,203

 

435

Total

37,983

 

25,311

 

308,468

 

250,987

               

Noncurrent

             

Social contribution to be offset - CSLL

-

 

-

 

41,301

 

39,466

Income tax to be offset - IRPJ

-

 

-

 

2,626

 

10,707

ICMS to be offset

-

 

-

 

110,850

 

126,061

Social Integration Program - PIS

-

 

-

 

5,399

 

5,399

Contribution for Social Security financing- COFINS

-

 

-

 

24,621

 

24,621

Other

-

 

-

 

1,698

 

399

Total

-

 

-

 

186,495

 

206,653

 

  

 

58


 

 

 

( 8 )  DEFERRED TAXES

 

8.1- Breakdown of tax credits and debits:

 

 

Parent company

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

Social contribution credit/(debit)

             

Tax losses carryforwards

42,598

 

43,686

 

48,840

 

52,897

Tax benefit of merged goodwill

-

 

-

 

129,830

 

137,773

Deductible temporary differences

1,856

 

1,779

 

(169,555)

 

(189,229)

Subtotal

44,454

 

45,465

 

9,114

 

1,441

               

Income tax credit / (debit)

             

Tax losses carryforwards

126,453

 

130,587

 

143,742

 

135,747

Tax benefit of merged goodwill

-

 

-

 

442,634

 

468,844

Deductible temporary differences

1,704

 

1,359

 

(508,376)

 

(562,330)

Subtotal

128,157

 

131,947

 

78,000

 

42,261

               

PIS and COFINS credit/(debit)

             

 Deductible temporary differences

-

 

-

 

40,387

 

58,353

               

Total

172,611

 

177,411

 

127,502

 

102,054

               

Total tax credit

172,611

 

177,411

 

1,264,823

 

1,257,787

Total tax debit

-

 

-

 

(1,137,321)

 

(1,155,733)

 

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

 

 

8.2 - Tax benefit of merged goodwill:

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

 

59


 

 

 

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

Social contribution

 

Income tax

 

Social contribution

 

Income tax

CPFL Paulista

73,095

 

203,043

 

77,253

 

214,590

CPFL Piratininga

16,905

 

58,012

 

17,662

 

60,609

RGE

32,805

 

135,477

 

34,268

 

141,518

CPFL Santa Cruz

2,206

 

6,937

 

2,655

 

8,349

CPFL Leste Paulista

1,216

 

3,704

 

1,493

 

4,545

CPFL Sul Paulista

1,769

 

5,522

 

2,151

 

6,712

CPFL Jaguari

1,061

 

3,233

 

1,299

 

3,950

CPFL Mococa

646

 

2,000

 

807

 

2,502

CPFL Geração

-

 

24,447

 

-

 

25,613

CPFL Serviços

126

 

258

 

186

 

455

Total

129,830

 

442,634

 

137,773

 

468,844

 

 

8.3 – Accumulated balances on deductible temporary differences:

 

 

Consolidated

 

June 30, 2013

December 31, 2012 restated

 

Social contribution

Income tax

PIS/COFINS

Social contribution

Income tax

PIS/COFINS

Deductible temporary differences

           

Reserve for tax, civil and labor

39,498

110,328

-

22,700

63,587

-

Private pension fund

1,939

6,384

-

1,387

4,850

-

Allowance for doubtful accounts

13,869

38,524

-

13,274

36,871

-

Free energy provision

5,117

14,215

-

4,884

13,569

-

Research and Development and Energy Efficiency Programs

12,470

34,635

-

12,570

34,913

-

Reserves related to personnel

2,164

6,000

-

3,151

8,741

-

Depreciation rate difference

7,341

20,392

-

7,599

21,108

-

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

(1,911)

(5,308)

-

(2,024)

(5,621)

-

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

(34,278)

(95,218)

-

(43,062)

(119,617)

-

Reversal of regulatory assets and liabilities (IFRS / CPC)

34,863

96,842

39,510

48,048

133,468

57,475

Actuarial losses (IFRS/CPC)

27,360

76,290

-

25,587

71,365

-

Other adjustments changes in practices (IFRS / CPC)

15,386

42,739

-

12,247

34,020

-

Accelerated depreciation

(5)

(13)

-

(48)

(133)

-

Other

6,464

10,953

878

9,509

20,211

878

Deductible temporary differences - comprehensive income:

           

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

(66,753)

(185,424)

-

(69,017)

(189,597)

-

Deductible temporary differences - Business combination - CPFL Renováveis

   

-

     

Deferred taxes - asset:

           

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

26,241

78,720

-

28,644

79,566

-

Deferred taxes - liability:

           

Value added derived from determination of deemed cost

(7,366)

(20,460)

-

(7,255)

(20,151)

-

Value added of assets received from the former ERSA

(93,573)

(264,513)

-

(96,452)

(267,924)

-

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

(150,808)

(452,423)

-

(154,669)

(464,004)

-

Other temporary differences

(7,575)

(21,041)

-

(6,302)

(17,552)

-

Total

(169,555)

(508,376)

40,387

(189,229)

(562,330)

58,353

 

 

 

60


 

 

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

 

 

Parent company

 

Consolidated

 

Social contribution

 

Social contribution

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

Income/(loss) before taxes

(103,628)

 

301,691

 

271,353

 

671,838

 

(164,354)

 

486,066

 

386,849

 

1,010,937

Adjustments to reflect effective rate:

                             

Equity in subsidiaries

88,761

 

(323,083)

 

(288,125)

 

(690,133)

 

(27,397)

 

(33,654)

 

(21,492)

 

(57,687)

Amortization of intangible asset acquired

(7,009)

 

(14,018)

 

(7,141)

 

(14,282)

 

25,781

 

51,562

 

26,972

 

53,944

Tax incentives - PIIT (*)

-

 

-

 

-

 

-

 

(2,283)

 

(3,770)

 

(1,544)

 

(2,898)

Effect of presumed profit system

-

 

-

 

-

 

-

 

(14,719)

 

(29,551)

 

(26,492)

 

(64,374)

Adjustment of excess and surplus revenue of reactive

-

 

-

 

-

 

-

 

20,701

 

29,333

 

8,744

 

17,376

Interest on shareholders’ equity

72,450

 

72,450

 

107,366

 

107,366

 

-

 

-

 

-

 

-

Other permanent additions, net

1,085

 

2,314

 

2,486

 

2,486

 

7,217

 

10,534

 

17,316

 

41,162

Calculation base

51,658

 

39,354

 

85,939

 

77,274

 

(155,054)

 

510,520

 

390,354

 

998,459

Statutory rate

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

 

9%

Tax credit/(debit) result

(4,649)

 

(3,542)

 

(7,734)

 

(6,955)

 

13,955

 

(45,947)

 

(35,132)

 

(89,861)

Tax credit recorded/(not recorded)

999

 

(48)

 

841

 

-

 

(5,032)

 

(11,476)

 

(2,284)

 

(4,670)

Total

(3,651)

 

(3,590)

 

(6,894)

 

(6,955)

 

8,923

 

(57,423)

 

(37,416)

 

(94,531)

                               

Current

(2,579)

 

(2,579)

 

(4,857)

 

(4,857)

 

(17,706)

 

(68,653)

 

(48,015)

 

(106,038)

Deferred

(1,071)

 

(1,011)

 

(2,037)

 

(2,098)

 

26,629

 

11,230

 

10,599

 

11,507

                               
                               
                               
                               
                               
                               
 

Parent company

 

Consolidated

 

Income tax

 

Income tax

 

2013

 

2012

 

2013

 

2012 restated

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

Income/(loss) before taxes

(103,628)

 

301,691

 

271,353

 

671,838

 

(164,354)

 

486,066

 

386,849

 

1,010,937

Adjustments to reflect effective rate:

                             

Equity in subsidiaries

88,761

 

(323,083)

 

(288,125)

 

(690,133)

 

(27,397)

 

(33,654)

 

(21,492)

 

(57,687)

Amortization of intangible asset acquired

-

 

-

 

-

 

-

 

33,100

 

66,200

 

34,437

 

68,874

Tax incentives - PIIT (*)

-

 

-

 

-

 

-

 

(2,283)

 

(3,770)

 

(1,544)

 

(2,898)

Effect of presumed profit system

-

 

-

 

-

 

-

 

(21,735)

 

(43,461)

 

(35,650)

 

(82,476)

Adjustment of excess and surplus revenue of reactive

-

 

-

 

-

 

-

 

20,701

 

29,333

 

8,744

 

17,376

Interest on shareholders’ equity

72,450

 

72,450

 

107,366

 

107,366

 

-

 

-

 

-

 

-

Other permanent additions, net

1,222

 

2,597

 

2,926

 

2,926

 

8,885

 

(2,976)

 

10,323

 

25,875

Calculation base

58,805

 

53,654

 

93,520

 

91,996

 

(153,083)

 

497,737

 

381,667

 

979,999

Statutory rate

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

 

25%

Tax credit/(debit) result

(14,701)

 

(13,414)

 

(23,380)

 

(22,999)

 

38,271

 

(124,435)

 

(95,417)

 

(245,000)

Tax credit recorded/(not recorded)

1,069

 

(11)

 

490

 

-

 

(16,906)

 

(32,972)

 

(8,153)

 

(12,936)

Total

(13,632)

 

(13,425)

 

(22,890)

 

(22,999)

 

21,364

 

(157,408)

 

(103,570)

 

(257,935)

                               

Current

(9,635)

 

(9,635)

 

(16,134)

 

(16,134)

 

(49,182)

 

(182,711)

 

(131,432)

 

(287,288)

Deferred

(3,997)

 

(3,790)

 

(6,756)

 

(6,865)

 

70,546

 

25,303

 

27,862

 

29,353

 (*)Technical Innovation Incentive Program

 

( 9 ) FINANCIAL ASSET OF CONCESSION

 

 

Consolidated

At December 31, 2012 restated

2,377,240

 Current

34,444

 Noncurrent

2,342,796

   

Additions

229,099

Change in the expectation of cash flow

(96,571) 

Disposal

(4,021)

 

 

At June 30, 2013

2,505,747

 Current

34,444

 Noncurrent

2,471,303

 

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

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

As a result of conclusion of the tariff review for the subsidiaries, the estimated cash flow was reduced by R$ 130,522 in the quarter, in relation to reconciliation of the report on the remuneration base of the financial asset of concession.

The balance in current assets relates to compensation to the Rio do Peixe II facility for subsidiary CPFL Leste Paulista, which has a generation concession and has not yet undergone a devertilization process.

 

 

61


 

 

( 10 )  OTHER CREDITS

 

 

Consolidated

 

Current

 

Noncurrent

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

               

Advances - Fundação CESP

7,565

 

7,784

 

-

 

-

Advances to suppliers

24,280

 

17,917

 

-

 

-

Pledges, funds and tied deposits

29,516

 

53,566

 

166,644

 

191,931

Fund tied to foreign currency loans

-

 

-

 

34,415

 

34,287

Orders in progress

248,626

 

221,883

 

-

 

-

Outside services

6,340

 

8,214

 

-

 

-

Advance to energy purchase agreements

42,948

 

47,832

 

33,439

 

40,254

Collection agreements

51,711

 

65,214

 

-

 

-

Prepaid expenses

47,987

 

9,258

 

2,191

 

3,132

Receivables from Resources provided by the Energy Development Account - CDE

103,024

 

24,972

 

-

 

-

Receivables - Business Combination

-

 

-

 

13,950

 

13,950

Advances to employees

20,036

 

6,806

 

-

 

-

Other

44,533

 

47,437

 

62,824

 

60,260

Total

626,566

 

510,880

 

313,464

 

343,814

 

Receivables from Resources provided by the Energy Development Account - CDE – refer to: (i) low income subsidies totaling R$ 13,899; (ii) other tariff discounts granted to consumers amounting to R$ 3,223; and (iii) new increases related to System Service Charge (“ESS”) – energy security, hydrological risk, involuntary exposure and CVA for System Service Charge ESS and energy, amounting to R$ 85,902. 

 

At June 30, 2013, the Other Credits balance is net of the allowance of R$ 22,164 for doubtful accounts (R$ 22,000 at December 31, 2012) related to the accounts for services rendered to third parties, Collection agreements and Other credits.

 

 

62


 

 

( 11 )    INVESTMENTS 

 

 

Parent company

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

Permanent equity interests - equity method

             

By equity method of the subsidiary

4,766,517

 

4,867,886

 

1,021,569

 

1,006,771

Value-added of assets, net

1,049,098

 

1,114,676

 

-

 

-

Goodwill

6,054

 

6,054

 

-

 

-

Total

5,821,670

 

5,988,616

 

1,021,569

 

1,006,771

 

11.1 - Permanent Equity Interests – equity method:

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

 

       

June 30, 2013

 

June 30, 2013

December 31, 2012 restated

June 30, 2013

December 31, 2012 restated

Investment

 

Number of shares (thousand)

 

Total assets

 

Capital

Shareholders' Equity

 

Profit or loss for the period

 

Shareholders Equity Interest

Equity in Subsidiaries

CPFL Paulista

 

177,909

 

7,528,721

 

209,854

921,067

 

313,602

 

921,067

418,421

313,602

260,371

CPFL Piratininga

 

53,031,259

 

2,822,063

 

99,900

217,290

 

(85,179)

 

217,290

215,944

(85,179)

94,018

CPFL Santa Cruz

 

371,772

 

354,303

 

63,858

91,417

 

(9,090)

 

91,417

107,664

(9,090)

19,044

CPFL Leste Paulista

 

895,733

 

173,164

 

26,116

51,328

 

(4,558)

 

51,328

67,149

(4,558)

5,563

CPFL Sul Paulista

 

463,482

 

187,825

 

28,131

56,853

 

(157)

 

56,853

68,867

(157)

7,526

CPFL Jaguari

 

212,126

 

151,074

 

18,214

33,949

 

(772)

 

33,949

43,952

(772)

4,853

CPFL Mococa

 

121,761

 

98,818

 

17,240

33,639

 

6,021

 

33,639

38,345

6,021

3,087

RGE

 

807,168

 

3,818,440

 

919,464

1,212,680

 

77,266

 

1,212,680

1,289,756

77,266

145,107

CPFL Geração

 

205,487,716

 

5,546,266

 

1,039,619

1,956,301

 

75,229

 

1,956,301

2,534,388

75,229

157,614

CPFL Jaguari Geração (*)

 

40,108

 

47,114

 

40,108

45,373

 

2,990

 

45,373

48,102

2,990

4,466

CPFL Brasil

 

2,999

 

470,627

 

2,999

38,699

 

12,645

 

38,699

(81,923)

12,645

37,834

CPFL Planalto (*)

 

630

 

3,985

 

630

(1,227)

 

(1,814)

 

(1,227)

587

(1,814)

5,101

CPFL Serviços

 

66,620

 

132,473

 

66,620

69,552

 

(608)

 

69,552

73,056

(608)

7,900

CPFL Atende (*)

 

1

 

21,195

 

13,991

14,511

 

870

 

14,511

15,187

870

1,522

Nect (*)

 

2,059

 

14,487

 

2,059

4,095

 

1,946

 

4,095

4,646

1,946

3,253

CPFL Total (*)

 

19,005

 

31,588

 

19,005

19,797

 

1,267

 

19,797

21,555

1,267

1,142

CPFL Jaguariuna (*)

 

189,620

 

2,823

 

2,926

2,163

 

(24)

 

2,163

2,187

(24)

(41)

CPFL Telecom

 

19,900

 

1,291

 

20

(968)

 

(971)

 

(968)

2

(971)

-

Subtotal - By shareholders' equity of the subsidiary

 

4,792,124

4,867,886

414,270

758,359

Amortization of added value on assets

 

-

-

(65,580)

(68,226)

Total

 

4,792,124

4,867,886

348,690

690,133

(*) Number of quotas

 

Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. Amortization of the fair value adjustments (added value) of net assets of R$ 65,580 (R$ 68,226 in the first semester of 2012) is classified in the parent company’s income statement under “income from equity in subsidiaries”, in accordance with ICPC 09.

 

 

63


 

 

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

 

Investment

 

Investment as of December 31, 2012 restated

 

Capital increase /payment of capital

 

Equity in subsidiary (profit or loss)

 

Equity in subsidiary (Other comprehensive income)

 

Dividend and Interest on shareholders’ equity receivable

 

Corporate restructuring

 

Investment as of June 30, 2013

CPFL Paulista

 

418,421

 

-

 

313,602

 

348,682

 

(159,638)

 

-

 

921,067

CPFL Piratininga

 

215,944

 

-

 

(85,179)

 

121,518

 

(34,993)

 

-

 

217,290

CPFL Santa Cruz

 

107,664

 

-

 

(9,090)

 

-

 

(7,156)

 

-

 

91,417

CPFL Leste Paulista

 

67,149

 

-

 

(4,558)

 

-

 

(11,263)

 

-

 

51,328

CPFL Sul Paulista

 

68,867

 

-

 

(157)

 

-

 

(11,858)

 

-

 

56,853

CPFL Jaguari

 

43,952

 

-

 

(772)

 

-

 

(9,232)

 

-

 

33,949

CPFL Mococa

 

38,345

 

-

 

6,021

 

-

 

(10,727)

 

-

 

33,639

RGE

 

1,289,756

 

-

 

77,266

 

26,298

 

(180,641)

 

-

 

1,212,680

CPFL Geração

 

2,534,388

 

-

 

75,229

 

6,429

 

(469,445)

 

(190,299)

 

1,956,301

CPFL Jaguari Geração

 

48,102

 

-

 

2,990

 

-

 

(5,719)

 

-

 

45,373

CPFL Brasil

 

(81,923)

 

1

 

12,645

 

-

 

(82,324)

 

190,299

 

38,699

CPFL Planalto

 

587

 

-

 

(1,814)

 

-

 

-

 

-

 

(1,227)

CPFL Serviços

 

73,056

 

-

 

(608)

 

-

 

(2,896)

 

-

 

69,552

CPFL Atende

 

15,187

 

-

 

870

 

-

 

(1,546)

 

-

 

14,511

Nect

 

4,646

 

-

 

1,946

 

-

 

(2,497)

 

-

 

4,095

CPFL Total

 

21,555

 

-

 

1,267

 

-

 

(3,024)

 

-

 

19,797

CPFL Jaguariuna

 

2,187

 

-

 

(24)

 

-

 

-

 

-

 

2,163

CPFL Telecom

 

2

     

(971)

 

-

 

-

 

-

 

(968)

   

4,867,886

 

1

 

414,270

 

502,927

 

(992,959)

 

-

 

4,792,124

 

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

 

CPFL Geração's investment

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

 

Shareholders equity interest

 

Equity in subsidiaries

                 

Baesa

 

149,792

 

148,606

 

1,185

 

(11,993)

Enercan

 

404,862

 

393,738

 

29,981

 

29,417

Foz do Chapecó

 

387,113

 

370,627

 

16,486

 

27,727

EPASA

 

79,802

 

93,801

 

(13,999)

 

12,536

   

1,021,569

 

1,006,771

 

33,654

 

57,687

 

11.2 – Corporate restructuring CPFL Brasil and CPFL Geração

In order to simplify the current corporate structure and centralize the energy generation operations on the subsidiary CPFL Geração, the restructuring in March 2013 involved a partial spin-off from the subsidiary CPFL Brasil to the subsidiary CPFL Geração of the assets and liabilities related to the investment held by CPFL Brasil in the indirect subsidiary CPFL Renováveis. Consequently, as from January 1, 2013, the base date of the spin-off, the subsidiary CPFL Geração holds 63% of the capital of the indirect subsidiary CPFL Renováveis.

 

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

 

 

 

64


 

 

 

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

 

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

 

11.3 – Added value of assets (net) and goodwill

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

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

 

11.4 – Dividends and Interest on shareholders’ equity receivable

 

Parent company

 

Dividends

 

Interest on shareholders´ equity

 

Total

Investment

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

CPFL Paulista

389,872

 

254,294

 

34,879

 

12,683

 

424,751

 

266,978

CPFL Piratininga

117,816

 

88,211

 

11,267

 

5,879

 

129,083

 

94,090

CPFL Santa Cruz

19,764

 

14,481

 

3,916

 

2,043

 

23,681

 

16,524

CPFL Leste Paulista

10,323

 

-

 

940

 

-

 

11,263

 

-

CPFL Sul Paulista

15,975

 

5,153

 

2,165

 

1,130

 

18,140

 

6,282

CPFL Jaguari

8,508

 

-

 

723

 

-

 

9,232

 

-

CPFL Mococa

9,479

 

-

 

1,166

 

-

 

10,645

 

-

RGE

-

 

-

 

25,039

 

-

 

25,039

 

-

CPFL Geração

-

 

-

 

24,730

 

-

 

24,730

 

-

CPFL Jaguari Geração

1,719

 

-

 

-

 

-

 

1,719

 

-

CPFL Brasil

-

 

-

 

76

 

-

 

76

 

-

CPFL Planalto

5,101

 

5,101

 

-

 

-

 

5,101

 

5,101

CPFL Serviços

9,080

 

7,139

 

1,601

 

646

 

10,681

 

7,785

CPFL Atende

869

 

1,102

 

624

 

357

 

1,493

 

1,459

Nect Serviços

5,750

 

3,253

 

-

 

-

 

5,750

 

3,253

CPFL Total

-

 

-

 

404

 

-

 

404

 

-

 

594,256

 

378,735

 

107,531

 

22,738

 

701,788

 

401,473

 

11.5 – Business combinations 2013

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

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

 

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

 

 

 

65


 

( 12 )  PROPERTY, PLANT AND EQUIPMENT

 

 

Consolidated

 

Land

 

Reservoirs, dams and water mains

 

Buildings, construction and improvements

 

Machinery and equipment

 

Vehicles

 

Furniture and fittings

 

In progress

 

Total

At December 31, 2012 restated

110,609

 

1,116,551

 

1,312,422

 

3,908,751

 

5,370

 

15,986

 

634,372

 

7,104,060

Historic cost

117,394

 

1,459,396

 

1,677,795

 

5,044,085

 

10,772

 

23,956

 

634,372

 

8,967,769

Accumulated depreciation

(6,786)

 

(342,845)

 

(365,372)

 

(1,135,334)

 

(5,402)

 

(7,969)

 

-

 

(1,863,708)

                               

Additions

-

 

356

 

2,073

 

809

 

-

 

4

 

601,837

 

605,078

Disposals

-

 

-

 

-

 

(30)

 

(294)

 

-

 

(147)

 

(472)

Transfers

2,410

 

(56,479)

 

(171,989)

 

263,517

 

10,924

 

272

 

(48,655)

 

-

Transfers - other assets

-

 

-

 

-

 

-

 

-

 

-

 

7,962

 

7,962

Depreciation

(1,987)

 

(22,871)

 

(24,984)

 

(111,238)

 

(715)

 

(1,157)

 

-

 

(162,951)

Disposal of depreciation

-

 

-

 

-

 

21

 

258

 

-

 

-

 

278

                               

At June 30, 2013

111,032

 

1,037,556

 

1,117,524

 

4,061,831

 

15,542

 

15,104

 

1,195,368

 

7,553,955

Historic cost

119,804

 

1,403,781

 

1,466,361

 

5,347,881

 

21,382

 

23,851

 

1,195,368

 

9,578,427

Accumulated depreciation

(8,772)

 

(366,225)

 

(348,837)

 

(1,286,049)

 

(5,840)

 

(8,747)

 

-

 

(2,024,471)

                               

Average depreciation rate

3.86%

 

3.17%

 

2.71%

 

4.18%

 

15.08%

 

9.93%

       

 

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

 

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

 

 

66


 

 

 

( 13 )  INTANGIBLE ASSETS

 

 

 

Consolidated

 

Goodwill

 

Concession rights

 

Other intangible assets

 

Total

   

Acquired in business combinations

 

Distribution infrastructure - operational

 

Distribution infrastructure - in progress

 

Public utility

   

At December 31, 2012 restated

6,115

 

4,626,701

 

3,816,428

 

633,313

 

33,001

 

80,108

 

9,195,667

Historical cost

6,152

 

6,836,961

 

9,183,730

 

633,313

 

38,679

 

156,661

 

16,855,496

Accumulated Amortization

(37)

 

(2,210,260)

 

(5,367,301)

 

-

 

(5,678)

 

(76,553)

 

(7,659,829)

                           

Additions

-

 

-

 

-

 

449,639

 

-

 

3,898

 

453,537

Amortization

-

 

(149,421)

 

(207,212)

 

-

 

(710)

 

(6,910)

 

(364,253)

Transfer - intangible assets

-

 

-

 

285,996

 

(285,996)

 

-

 

-

 

-

Transfer - financial asset

-

 

-

 

-

 

(229,099)

 

-

 

-

 

(229,099)

Transfer - other assets

-

 

-

 

(11,746)

 

-

 

-

 

(11,837)

 

(23,583)

Disposals

-

 

-

 

-

 

-

 

-

 

(625)

 

(625)

At June 30, 2013

6,115

 

4,477,280

 

3,883,467

 

567,856

 

32,292

 

64,635

 

9,031,645

Historic cost

6,152

 

6,836,264

 

9,326,026

 

567,856

 

38,679

 

152,189

 

16,927,166

Accumulated depreciation

(37)

 

(2,358,984)

 

(5,442,559)

 

-

 

(6,387)

 

(87,554)

 

(7,895,521)

 

In the consolidated statements, amortization is recorded in profit or loss, under the following headings: (i) “depreciation and amortization” for amortization of the intangible assets related to Distribution Infrastructure, Use of Public Utilities and Other Intangible Assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through a business combination (Note 28).

 

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

 

 

 

 

67


 

 

13.1 Intangible assets acquired in business combinations

 

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

 

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

Annual amortization rate

 

Historic cost

  

Accumulated amortization

  

Net value

 

Net value

 

2013

 

2012

Intangible asset - acquired in business combinations

                   

Intangible asset acquired, not merged

                     

Parent company

                     

CPFL Paulista

304,861

 

(147,743)

 

157,119

 

166,305

 

6.03%

 

6.05%

CPFL Piratininga

39,065

 

(17,925)

 

21,139

 

22,086

 

4.85%

 

5.58%

RGE

3,150

 

(1,115)

 

2,035

 

2,128

 

5.86%

 

6.90%

CPFL Geração

54,555

 

(25,073)

 

29,482

 

30,793

 

4.83%

 

5.28%

CPFL Santa Cruz

9

 

(6)

 

4

 

5

 

16.40%

 

16.25%

CPFL Leste Paulista

3,333

 

(1,951)

 

1,382

 

1,673

 

17.45%

 

16.16%

CPFL Sul Paulista

7,288

 

(4,237)

 

3,051

 

3,668

 

16.94%

 

17.90%

CPFL Jaguari

5,213

 

(3,073)

 

2,140

 

2,570

 

16.49%

 

14.40%

CPFL Mococa

9,110

 

(5,608)

 

3,501

 

4,365

 

18.96%

 

18.29%

CPFL Jaguari Geração

7,896

 

(2,001)

 

5,895

 

6,174

 

7.07%

 

7.64%

 

434,480

 

(208,732)

 

225,748

 

239,766

       
                       

Subsidiaries

                     

ENERCAN

10,233

 

(3,968)

 

6,265

 

6,568

 

5.94%

 

6.27%

Barra Grande

3,081

 

(1,445)

 

1,636

 

1,715

 

5.17%

 

5.49%

Chapecoense

7,376

 

(984)

 

6,392

 

6,615

 

6.06%

 

6.06%

EPASA

499

 

(55)

 

443

 

456

 

4.98%

 

4.76%

CPFL Renováveis

3,138,601

 

(221,930)

 

2,916,671

 

2,981,123

 

4.11%

 

3.42%

Outros

14,478

 

(13,034)

 

1,444

 

1,805

 

4.99%

 

4.99%

 

3,174,267

 

(241,417)

 

2,932,850

 

2,998,282

       
                       

Subtotal

3,608,747

 

(450,149)

 

3,158,598

 

3,238,048

       
                       

Intangible asset acquired and merged – Deductible

                   

Subsidiaries

                     

RGE

1,120,266

 

(788,429)

 

331,837

 

342,449

 

1.89%

 

1.74%

CPFL Geração

426,450

 

(262,955)

 

163,495

 

171,292

 

3.66%

 

4.00%

Subtotal

1,546,716

 

(1,051,384)

 

495,332

 

513,741

       
                       

Intangible asset acquired and merged – Reassessed

                   

Parent company

                     

CPFL Paulista

1,074,026

 

(565,132)

 

508,895

 

537,838

 

5.39%

 

5.48%

CPFL Piratininga

115,762

 

(53,119)

 

62,642

 

65,448

 

4.85%

 

5.58%

RGE

310,128

 

(116,659)

 

193,469

 

202,237

 

5.65%

 

6.03%

CPFL Santa Cruz

61,685

 

(46,316)

 

15,369

 

18,498

 

10.14%

 

10.05%

CPFL Leste Paulista

27,034

 

(18,462)

 

8,571

 

10,528

 

14.47%

 

13.91%

CPFL Sul Paulista

38,168

 

(25,830)

 

12,339

 

15,015

 

14.02%

 

14.52%

CPFL Mococa

15,124

 

(10,611)

 

4,513

 

5,636

 

14.85%

 

14.56%

CPFL Jaguari

23,600

 

(16,102)

 

7,498

 

9,182

 

14.28%

 

13.44%

CPFL Jaguari Geração

15,275

 

(5,221)

 

10,054

 

10,530

 

6.23%

 

6.73%

Subtotal

1,680,801

 

(857,451)

 

823,350

 

874,912

       
                       

Total

6,836,264

 

(2,358,984)

 

4,477,280

 

4,626,701

       

 

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

 

68


 

 

 

( 14 )  SUPPLIERS 

 

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

Current

     

System Service Charges

98,538

 

138,973

Energy purchased

1,110,599

 

971,977

Electricity Network Usage Charges

92,293

 

166,565

Materials and Services

222,520

 

326,544

Free Energy

88,081

 

85,078

Total

1,612,030

 

1,689,137

       

Noncurrent

     

Materials and Services

-

 

4,467

 

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

 

   

Consolidated

   

June 30, 2013

 

December 31, 2012 restated

   

Interest - Current and Noncurrent

 

Principal

 

Total

 

Interest - Current and Noncurrent

 

Principal

 

Total

     

Current

 

Noncurrent

     

Current

 

Noncurrent

 

Measured at cost

                               

Brazilian currency

                               

BNDES - Power increases

 

9

 

2,969

 

-

 

2,978

 

16

 

3,601

 

1,217

 

4,834

BNDES/BNB - Investment

 

16,901

 

1,001,734

 

3,777,942

 

4,796,577

 

22,923

 

637,305

 

3,809,188

 

4,469,416

BNDES - Property income

 

45

 

1,875

 

6,349

 

8,269

 

65

 

2,036

 

7,476

 

9,578

BNDES - Working capital

 

24

 

6,895

 

-

 

6,919

 

143

 

36,928

 

-

 

37,071

Financial Institutions

 

144,396

 

1,155,813

 

1,243,172

 

2,543,381

 

153,720

 

725,379

 

1,406,468

 

2,285,567

Other

 

791

 

11,786

 

21,492

 

34,069

 

784

 

11,616

 

23,638

 

36,039

Subtotal

 

162,166

 

2,181,072

 

5,048,955

 

7,392,193

 

177,652

 

1,416,864

 

5,247,988

 

6,842,504

                                 

Foreign currency

                               

Financial Institutions

 

458

 

2,320

 

46,330

 

49,108

 

452

 

2,170

 

44,423

 

47,045

                                 

Total at Cost

 

162,624

 

2,183,391

 

5,095,285

 

7,441,301

 

178,104

 

1,419,034

 

5,292,411

 

6,889,549

                                 

Measured at fair value

                               

Foreign currency

                               

Financial Institutions

 

23,700

 

227,065

 

2,578,956

 

2,829,720

 

22,460

 

-

 

2,365,786

 

2,388,245

                                 

Total at fair value

 

23,700

 

227,065

 

2,578,956

 

2,829,720

 

22,460

 

-

 

2,365,786

 

2,388,245

                                 

Total

 

186,324

 

2,410,456

 

7,674,241

 

10,271,021

 

200,564

 

1,419,034

 

7,658,196

 

9,277,794

 

 

 

69


 

 

   

Consolidated

           

Measured at amortized cost

 

June 30. 2013

 

December 31. 2012 restated

 

Annual interest

 

Amortization

 

Collateral

Brazilian currency

 

 

 

 

 

 

 

 

 

 

BNDES - Power increases

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

 

 

 

 

 

 

 

 

 

 

CPFL Renováveis

 

2,978

 

4,834

 

TJLP + 3.1% to 4.3%

 

72 to 75 monthly installments from September 2007 to July 2008

 

CPFL Energia guarantee and promissory note

 

 

 

 

 

 

 

 

 

 

 

BNDES/BNB/FINEP/NIB - Investment

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

FINEM III

 

13,437

 

26,885

 

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee. receivables and promissory note

FINEM IV

 

96,111

 

128,200

 

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

153,810

 

170,651

 

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

66,932

 

71,522

 

Fixed rate 5.5% to 8.0%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINEM VI

 

193,616

 

149,873

 

TJLP + 2.06%
a 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

198,012

 

190,349

 

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINAME

 

54,918

 

59,149

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

FINEM II

 

7,982

 

15,971

 

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee. receivables and promissory note

FINEM III

 

40,061

 

53,434

 

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

58,753

 

55,166

 

TJLP + 2.06% to 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM V

 

30,079

 

29,591

 

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINEM IV

 

82,810

 

91,622

 

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM IV

 

32,908

 

35,125

 

Fixed rate 5.5% to 8%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

FINAME 

 

26,041

 

28,048

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

RGE

 

 

 

 

 

 

 

 

 

 

FINEM IV

 

61,180

 

81,606

 

TJLP + 3.28 to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

FINEM V

 

92,805

 

102,980

 

TJLP + 2.12 to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

FINEM V

 

21,957

 

23,385

 

Fixed rate 5.5%

 

96 monthly installments from February 2013

 

CPFL Energia guarantee and receivables

FINEM VI

 

127,990

 

85,257

 

TJLP + 2.06 to 3.08%

 

72 monthly installments from January 2014

 

CPFL Energia guarantee and receivables

FINEM VI

 

52,732

 

51,671

 

Fixed rate 2.5%

 

114 monthly installments from June 2013

 

CPFL Energia guarantee and receivables

FINAME

 

13,068

 

14,074

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

FINAME

 

375

 

404

 

Fixed rate 10.0%

 

90 monthly installments from May 2012

 

Equipment fiduciary alienation

CPFLSanta Cruz

 

 

 

 

 

 

 

 

 

 

FINAME e CCB

 

4,288

 

5,527

 

TJLP + 2.00% to 2.90%

 

59 monthly installments from December 2010

 

CPFL Energia guarantee and receivables

FINEM I

 

14,432

 

18,374

 

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

5,142

 

4,330

 

TJLP + 1.66% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Leste Paulista

 

 

 

 

 

 

 

 

 

 

CCB

 

3,388

 

4,090

 

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

FINEM I

 

7,154

 

8,881

 

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

1,684

 

1,685

 

TJLP + 2.06% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Sul Paulista

 

 

 

 

 

 

 

 

 

 

CCB

 

3,669

 

4,430

 

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

FINEM I

 

8,937

 

11,071

 

TJLP + 1.66% to 3.06%

 

28 monthly installments from January 2013

 

CPFL Energia guarantee

FINEM I

 

1,366

 

1,242

 

TJLP + 2.06% to 3.06%

 

1 installment in April 2015

 

CPFL Energia guarantee

CPFL Jaguari

 

 

 

 

 

 

 

 

 

 

CCB

 

2,092

 

2,639

 

TJLP + 2.9%

 

54 monthly installments from December 2010

 

CPFL Energia guarantee and receivables

CCB

 

2,137

 

2,138

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB

 

567

 

531

 

Basket of currencies + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CPFL Mococa

 

 

 

 

 

 

 

 

 

 

CCB

 

2,431

 

3,040

 

TJLP + 2.9%

 

54 monthly installments from January 2011

 

CPFL Energia guarantee and receivables

CCB

 

2,749

 

2,750

 

TJLP + 3.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CCB

 

729

 

683

 

Basket of currencies + 2.1%

 

96 monthly installments from June 2014

 

CPFL Energia guarantee

CPFL Serviços

 

 

 

 

 

 

 

 

 

 

FINAME

 

10,731

 

3,478

 

Fixed rate 2.5% to 10.0%

 

120 monthly installments from November 2012

 

CPFL Energia guarantee and equipment fiduciary alienation

FINAME

 

94

 

101

 

TJLP + 4.2%

 

90 monthly installments from November 2012

 

CPFL Energia guarantee and equipment fiduciary alienation

CERAN

 

 

 

 

 

 

 

 

 

 

CERAN

 

433,764

 

458,569

 

TJLP + 3.69% to 5%

 

168 monthly installments from December 2005

 

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

CERAN

 

55,197

 

54,067

 

Basket of currencies + 5% (1)

 

168 monthly installments from February 2006

 

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

CPFL Renováveis

 

 

 

 

 

 

 

 

 

 

FINEM I

 

368,574

 

384,629

 

TJLP + 1.95%

 

168 monthly installments from october 2009 to July 2011

 

PCH Holding joint debtor letters of guarantee

FINEM II

 

33,684

 

35,395

 

TJLP + 1.90%.

 

144 monthly installments from June 2011

 

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

FINEM III

 

624,773

 

616,796

 

TJLP + 1.72%

 

192 monthly installments from May 2013

 

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

FINEM V

 

118,759

 

124,508

 

TJLP + 2.8% to 3.4%

 

143 monthly installments from December 2011

 

PCH Holding 2 and CPFL Renewable debtor solidarity.

FINEM VI

 

74,291

 

71,741

 

TJLP + 2.05%

 

173 a 192 monthly installments from october 2013 e April 2015

 

CPFL Renováveis pledge of shares. pledge of receivables

FINEM VII

 

203,539

 

213,404

 

TJLP - 1.92 %

 

156 monthly installments from october 2010 a September 2023

 

Pledge of shares. fiduciary alienation and equipment fiduciary alienation

FINEM VIII

 

40,378

 

39,024

 

TJLP + 2.02%

 

192 monthly installments from January 2014

 

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

FINEM IX

 

50,684

 

54,413

 

TJLP + 2.15%

 

120 monthly installments from May 2010

 

In process of negotiation

FINEM X

 

1,277

 

1,428

 

TJLP + 0%

 

84 monthly installments from october 2010

 

Pledge of shares. fiduciary alienation and equipment fiduciary alienation

FINEM XI

 

143,776

 

149,558

 

TJLP + 1.87% to 1.9%

 

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

 

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

FINAME I

 

203,808

 

217,318

 

Fixed rate 5.5%

 

102 to 108 monthly installments from January 2012 to August 2020

 

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

FINAME II

 

34,011

 

36,662

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

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

FINAME III

 

63,519

 

59,025

 

Fixed rate 2.5%

 

108 monthly installments from January 2014

 

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

BNB

 

139,629

 

144,251

 

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

 

168 monthly installments from January 2009

 

Fiduciary alienation

BNB

 

178,752

 

181,925

 

Fixed rate 10% p.a.

 

222 monthly installments from May 2010

 

CPFL Energia guarantee

NIB

 

79,960

 

82,488

 

IGPM + 8.63% p.a.

 

Interest and principal quarterly paid.
started in June 2011 until September 2023

 

No guarantee

Ponte BNDES I

 

60,878

 

-

 

TJLP + 3.02 %

 

1 installment in April 2014

 

Pledge of SPE shares

Ponte BNDES II

 

79,807

 

-

 

TJLP + 3.02 %

 

1 installment in February 2014

 

Pledge of SPE shares

Ponte BNDES III

 

186,732

 

-

 

TJLP + 3.02 %

 

1 installment in February 2014

 

Pledge of SPE shares

Ponte BNDES IV

 

119,778

 

-

 

TJLP + 3.02%

 

1 installment in April 2014

 

Pledge of SPE shares

 

 

 

 

70


 

 

CPFL Brasil

 

 

 

 

 

 

 

 

 

 

FINEP

 

3,860

 

4,260

 

Fixed rate 5%

 

81 monthly installments from August 2011

 

Receivables

 

 

 

 

 

 

 

 

 

 

 

BNDES - Other

 

 

 

 

 

 

 

 

 

 

CPFL Serviços

 

 

 

 

 

 

 

 

 

 

Bens de Renda

 

3,125

 

4,316

 

TJLP + 1.72% to 2.84%

 

88 monthly installments from January 2010

 

Fiduciary alienation of assets and CPFL Energia guarantee

Bens de Renda

 

5,145

 

5,262

 

Fixed rate 4.5% to 8.7%

 

125 monthly installments from March 2012

 

Fiduciary alienation of assets and CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

Working capital

 

-

 

2,290

 

TJLP + 5% (2)

 

24 monthly installments from February 2011

 

No guarantee

Working capital

 

6,919

 

20,766

 

TJLP + 5%

 

24 monthly installments from october 2011

 

Promissory note

CPFL Geração

 

 

 

 

 

 

 

 

 

 

Working capital

 

-

 

14,015

 

TJLP + 4.95%

 

24 monthly installments from July 2011

 

CPFL Energia guarantee

 

 

 

 

 

 

 

 

 

 

 

Financial Institutions

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

Banco do Brasil - Lei 8727

 

10,999

 

16,984

 

IGP-M + 7.42%

 

240 monthly installments from May 1994

 

Receivables (CPFL Paulista and São Paulo Government)

Banco do Brasil - Working capital

 

104,691

 

104,612

 

107% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Banco do Brasil - Working capital (*)

 

189,207

 

182,385

 

98.5% of CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

89,415

 

174,749

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

Banco do Brasil - Working capital (*)

 

17,402

 

16,774

 

98.5% do CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

11,659

 

22,573

 

99% do CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

RGE

 

 

 

 

 

         

Banco do Brasil - Working capital (*)

 

177,047

 

172,665

 

98.50% of CDI

 

04 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

33,840

 

62,992

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

CPFL Santa Cruz

 

 

 

 

 

         

Banco do Brasil - Working capital (*)

 

10,383

 

10,044

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

4,110

 

7,905

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

CPFL Leste Paulista

 

 

 

 

 

         

Banco do Brasil - Working capital (*)

 

10,675

 

10,326

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

10,580

 

20,429

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco IBM - Working capital (***)

 

8,989

 

9,316

 

100% of CDI

 

14 semiannual installments from December 2012 e January 2013

 

CPFL Energia guarantee

CPFL Sul Paulista

 

 

 

 

 

         

Banco do Brasil - Working capital (*)

 

6,424

 

6,215

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

5,672

 

10,950

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

CPFL Jaguari

 

 

 

 

 

 

 

 

 

 

Banco do Brasil - Working capital (*)

 

1,136

 

1,099

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

3,563

 

6,955

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco IBM - Working capital (***)

 

18,796

 

19,416

 

100% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

CPFL Mococa

 

 

 

 

 

 

 

 

 

 

Banco do Brasil - Working capital (*)

 

5,386

 

5,210

 

98.5% of CDI

 

02 annual installments from July 2012

 

CPFL Energia guarantee

Banco do Brasil - Working capital (**)

 

1,807

 

3,471

 

99% of CDI

 

02 annual installments from March 2013

 

CPFL Energia guarantee

Banco IBM - Working capital (***)

 

6,099

 

6,320

 

100% of CDI

 

14 semiannual installments from December 2012

 

CPFL Energia guarantee

CPFL Serviços

 

 

 

 

 

 

 

 

 

 

Banco IBM - Working capital (***)

 

7,789

 

8,248

 

CDI + 0.10%

 

11 semiannual installments from June 2013

 

CPFL Energia guarantee

CPFL Geração

 

 

 

 

 

         

Banco do Brasil - Working capital

 

625,106

 

624,326

 

107% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Bradesco - Nota promissória

 

459,365

 

-

 

CDI + 0.75%

 

1 installment in June 2014

 

CPFL Energia guarantee

CPFL Renováveis

 

 

 

 

 

         

Banco Safra

 

52,576

 

52,542

 

CDI+ 0.4%

 

Annual installments unitl 2014

 

No guarantee

HSBC

 

342,410

 

397,523

 

CDI + 0.5%

 

8 annual installments from June 2013

 

Shares alienation

Banco do Brasil - Nota promissória

 

-

 

331,538

 

108.5% of CDI

 

1 installment in January 2013

 

No guarantee

Banco do Brasil - Nota promissória

 

142,870

 

-

 

108.5% of CDI

 

1 installment in May 2013

 

No guarantee

Banco Itaú - Working capital

 

35,360

 

-

 

CDI + 1.05%

 

1 installment in November 2014

 

No guarantee

Banco Itaú - Working capital

 

150,000

 

-

 

CDI + 105%

 

Half-yearly installments to June 2014

 

No guarantee

 

 

 

 

 

 

         

Other

 

 

 

 

 

         

Eletrobrás

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

7,826

 

8,490

 

RGR + 6% to 6.5%

 

monthly installments from August 2006

 

Receivables and promissory notes

CPFL Piratininga

 

479

 

555

 

RGR + 6%

 

monthly installments from August 2006

 

Receivables and promissory notes

RGE

 

13,116

 

14,165

 

RGR + 6%

 

monthly installments from August 2006

 

Receivables and promissory notes

CPFL Santa Cruz

 

2,519

 

2,806

 

RGR + 6%

 

monthly installments from January 2007

 

Receivables and promissory notes

CPFL Leste Paulista

 

1,105

 

845

 

RGR + 6%

 

monthly installments from February 2008

 

Receivables and promissory notes

CPFL Sul Paulista

 

1,233

 

1,366

 

RGR + 6%

 

monthly installments from August 2007

 

Receivables and promissory notes

CPFL Jaguari

 

68

 

77

 

RGR + 6%

 

monthly installments from June 2007

 

Receivables and promissory notes

CPFL Mococa

 

307

 

334

 

RGR + 6%

 

monthly installments from January 2008

 

Receivables and promissory notes

Other

 

7,416

 

7,402

 

 

 

 

 

 

Subtotal Brazilian Currency - Cost

 

7,392,193

 

6,842,504

 

 

 

 

 

 

 

71


 

 

Foreign Currency

 

 

 

 

 

 

 

 

 

 

Financial institutions

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

C-Bond (4)

 

2,359

 

3,310

 

US$ + 8% FIXED

 

21 semiannual installments from April 2004

 

Revenue/Government SP guaranteed

Discount Bond (4)

 

19,107

 

17,879

 

US$ + Libor 6 months + 0.8125%

 

1 installment in April 2024

 

Revenue/Government SP guaranteed

PAR-Bond (4)

 

27,641

 

25,856

 

US$ + 6% FIXED

 

1 installment in April 2024

 

Revenue/Government SP guaranteed

Subtotal Foreign Currency - Cost

 

49,108

 

47,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Measured at cost

 

7,441,301

 

6,889,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Currency

 

 

 

 

 

 

 

 

 

 

Measured at fair value

 

 

 

 

 

 

 

 

 

 

Financial Institutions

 

 

 

 

 

 

 

 

 

 

CPFL Paulista

 

 

 

 

 

 

 

 

 

 

BNP Paribas

 

227,168

 

215,534

 

US$ + 2.78% (3)

 

1 installment in June 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

112,650

 

106,746

 

US$ + 2.74% (3)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

112,229

 

106,156

 

US$ + 2.55% (3)

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

344,059

 

317,501

 

US$ + 2.33% (7)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

Bank of America Merrill Lynch

 

237,943

 

226,077

 

US$ + 3.69% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Societe Generale

 

51,087

 

48,535

 

US$ + 3.55% (3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

HSBC

 

53,601

 

50,654

 

US$ + 2.37% (3)

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

55,410

 

52,444

 

US$ + 3.3125% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Morgan Stanley

 

115,264

 

107,877

 

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

 

1 installment in September 2016

 

CPFL Energia guarantee and promissory notes

Citibank

 

115,334

 

107,952

 

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

 

1 installment in September 2016

 

CPFL Energia guarantee and promissory notes

CPFL Piratininga

 

 

 

 

 

 

 

 

 

 

BNP Paribas

 

67,468

 

63,855

 

US$ + 2.62% (3)

 

1 installment in July 2014

 

CPFL Energia guarantee and promissory notes

J.P.Morgan

 

224,343

 

212,169

 

US$ + 2.52% (3)

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Societe Generale

 

67,034

 

63,685

 

US$ + 3.55% (3)

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

Scotiabank

 

72,401

 

68,498

 

US$ + 3.3125% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Citibank

 

18,406

 

17,233

 

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

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

Sumitomo Mitsui

 

115,066

 

107,703

 

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

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

CPFL Geração

 

 

 

 

 

 

 

 

 

 

Citibank

 

143,814

 

134,642

 

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

 

1 installment in August 2016

 

CPFL Energia guarantee and promissory notes

RGE

 

 

 

 

 

 

 

 

 

 

J.P. Morgan

 

107,129

 

101,214

 

US$ + 2.64% (3)

 

1 installment in July 2016

 

CPFL Energia guarantee and promissory notes

Bank of Tokyo-Mitsubishi

 

39,401

 

-

 

Libor 3m + 0.82% (6)

 

1 installment in April 2018

 

CPFL Energia guarantee and promissory note

Bank of Tokyo-Mitsubishi

 

179,224

 

-

 

Libor 3m + 0.83% (6)

 

1 installment in May 2018

 

CPFL Energia guarantee and promissory note

Citibank

 

159,759

 

148,853

 

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

 

1 installment in April 2017

 

CPFL Energia guarantee and promissory notes

CPFL Santa Cruz

 

 

 

 

 

 

 

 

 

 

J.P. Morgan

 

21,744

 

20,522

 

US$ + 2.38% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Banco Santander

 

19,704

 

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Leste Paulista

 

 

 

 

 

         

Scotiabank

 

27,584

 

25,920

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

10,603

 

9,962

 

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

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

CPFL Sul Paulista

 

 

 

 

 

         

J.P. Morgan

 

11,416

 

10,775

 

US$ + 2.38% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Scotiabank  

 

11,585

 

10,912

 

US$ + 2.695% (3)

 

1 installment in
July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

10,603

 

9,985

 

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

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Banco Santander

 

21,674

 

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Jaguari

 

 

 

 

 

         

Scotiabank

 

14,344

 

13,510

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

9,718

 

9,162

 

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

 

1 installment in August 2014

 

CPFL Energia guarantee and promissory notes

Santander

 

30,541

 

-

 

US$ + 2.544% (3)

 

1 installment in June 2016

 

CPFL Energia guarantee and promissory note

CPFL Mococa

 

 

 

 

 

         

Scotiabank

 

12,137

 

11,432

 

US$ + 2.695% (3)

 

1 installment in July 2015

 

CPFL Energia guarantee and promissory notes

Citibank

 

9,277

 

8,737

 

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

 

1 installment in September 2014

 

CPFL Energia guarantee and promissory notes

Total Foreign Currency - fair value

 

2,829,720

 

2,388,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated

 

10,271,021

 

9,277,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(1) 176.2% of CDI

 

(3) 95.50% to 106.85% of CDI

 

(6) 106.40% to 107.70% of CDI

(2) 106% to 106.5% of CDI

 

(5) 108% of CDI

 

 

 

 

 

 

(4) As certain assets are dollar indexed. a partial swap of R$ 11.952 was contracted. converting the currency variation to 95.78% of the CDI.

(7) Loan originally maturing in July 2014 but paid early in July 2013 by contracting a predetermined future exchange rate. Accordingly, the Company is not subject to exchange exposure, even prepaing the related swap operation.

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

(**) Effective tax:
CPFL Paulista - 99.0% of CDI + 2.38% and CPFL Piratininga - 99.0% of CDI + 2.38%
RGE - 99.0% of CDI + 2.38%.
CPFL Santa Cruz, CPFL Sul Paulista, CPFL Leste Paulista, CPFL Mococa, CPFL Jaguari - 99.0% CDI + 2.38%

(***) Effective tax:

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

CPFL Serviços - CDI + 0.10 % + 1.88%

 

 

 

 

 

 

 

 

 

 

 

(****) Effective tax:

CPFL Piratininga – 98.65% CDI +0.10

 

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

The objective of classification of financial liabilities measured at fair value is to compare the effects of recognition of income and expense derived from marking hedge derivatives to market, tied to the loans and financing, in order to obtain more relevant and consistent accounting information. At June 30, 2013, the total balance of the loans and financing measured at fair value was R$ 829,720 (R$ 2,388,245 at December 31, 2012).

 

72


 

 

Changes in the fair values of these loans and financing are recognized in the financial income (expense) of the subsidiaries. Losses of R$ 89,603 (R$ 95,435 at December 31, 2012), on marking the debts to market, less the gains of R$ 54,244 (R$ 81,753 at December 31, 2012), of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (Note 32), results in a total net loss of R$ 35,378 (R$ 13,682 at December 31, 2012).

 

Main additions in the period:

 

Brazilian currency

 

Investment:

 

 

CPFL Paulista – FINEM VI – the subsidiary obtained approval for BNDES financing of R$ 790,000 in 2012, part of a FINEM credit line, to be used for the investment plan in 2012/2013. The amount of R$ 51,419 was released in the half-year and the outstanding balance of R$ 398,581 is scheduled for release by the end of the first quarter of 2014.

 

RGE – FINEM VI - the subsidiary obtained approval for financing of R$ 274,997 in 2012, part of a FINEM credit line, to be used in the subsidiary’s investment plan in 2012/2013. The amount of R$ 43,724 was released in the half-year and the outstanding balance of R$ 94,764 is scheduled for release in the first quarter of 2014.

 

CPFL Serviços – FINAME – In 2013, the subsidiary CPFL Serviços obtained financing from Banco Itaú BBA for the acquisition of vehicles and equipment. The amount of R$ 7,452 was released in the half-year. The agreement has no restrictive clauses

 

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

 

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

 

Financial institutions:

 

CPFL Renováveis – Banco do Brasil (Promissory note and working capital) - In 2012, the indirect subsidiaries Atlântica I, Atlântica II, Atlântica IV, Atlântica V, Alvorada and Coopcana signed financing agreements in the form of promissory notes amounting to R$ 320,000, to be used for construction of four wind farms and two biomass plants. The amount of R$ 332,107 was amortized in 2013, (principal of R$ 320,000 and interest of R$12.107). More promissory notes were issued on the same date, amounting to R$ 230,000, at the same cost of 108.5 % of the CDI, maturing in May 2013. The amount of R$ 94,399 was partially liquidated in May 2013, in relation to these new promissory notes, by using the BNDES bridging loan, this being principal of R$ 92,000 and interest of R$ 2,399. There are no restrictive clauses for this transaction.

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

 

73


 

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

CPFL Geração – Promissory notes - On June 21, 2013, the subsidiary CPFL Geração issue the second series of promissory notes, by issuing 46 promissory notes with a unit face value of R$ 10,000, amounting to a total of R$ 460,000 (R$ 458,503 net of fundraising costs). The funds raised will be used to extend the indebtedness profile and/or reinforce working capital. There are no restrictive clauses for this transaction.

 

Foreign currency

 

Financial Institutions:

 

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

 

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

 

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

 

 

 

Maturity

Consolidated

From July 1, 2014

1,317,580

2015

1,404,356

2016

1,609,199

2017

659,726

2018

670,952

After 2018

1,926,259

Subtotal

7,588,072

Mark to Market

86,169

Total

7,674,241

 

RESTRICTIVE COVENANTS

 

The loan and financing agreements are subject to certain restrictive covenants and include clauses that require the Company and its subsidiaries to maintain certain financial ratios within pre-established parameters. The loans contracted in 2013 have the following clauses related to financial indicators:

 

RGE - Bank of Tokyo Mitsubishi (working capital) (calculated half yearly in accordance with the Company’s financial statements):

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

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

 

 

74


 

CPFL Santa Cruz, CPFL Sul Paulista and CPFL Jaguari - Banco Santander (calculated half yearly in accordance with the Company’s financial statements):

·       Net indebtedness divided by EBITDA – maximum of 3.75 and

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

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

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

 

At December 31, 2012 the indirect subsidiary Santa Luzia Energética S.A. (subsidiary of CPFL Renováveis) had not complied with the debt coverage ratio (ICSD), which requires cash generation of 1.2 times the debt service amount for the period. The total amount of the debt, R$ 112,747 at December 31, 2012, was classified in current liabilities. Early maturity of the debt due to non-compliance with the debt coverage ratio agreed was not declared at December 31, 2012 and on February 20, 2013, the subsidiary obtained a waiver from Banco do Brasil to determine the debt coverage ratio for the year ended December 31, 2012, and for the year ending December 31, 2013 and the half-year ending June 30, 2014. Failure to comply with the covenant also did not result in early maturity of other debts with specific cross-default conditions. At June 30, the balance of the debt is recorded in noncurrent liabilities.

 

In 2012, the subsidiary CPFL Leste Paulista signed an agreement with the BNDES for financing of R$ 12,272.  The agreement includes restrictive clauses that require the subsidiary to maintain a maximum “Net Indebtedness divided by adjusted EBITDA” ratio of 3.5. At December 31, 2012 and June 30, 2013 the subsidiary had not complied with this obligation. Failure to comply with this non-monetary obligation does not involve the possibility of early maturity of this debt, neither does it result in early maturity of other debts with specific cross-default conditions.

 

Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of management, these restrictive covenants and clauses for which the indicators are measured half yearly are being adequately complied with, except as mentioned previously in relation to the subsidiary CPFL Leste Paulista, all the restrictive conditions and clauses are being adequately complied with at June 30, 2013. The indicators measured on an annual basis had been complied with at December 31, 2012 and will be measured again at the year-end closing.

 

 

75


 

 

( 16 )  ACCRUED INTEREST ON DEBENTURES AND DEBENTURES

 

   

Consolidated

   

June 30, 2013

 

December 31, 2012 restated

   

Interest

 

Current

 

Noncurrent

 

Total

 

Interest

 

Current

 

Noncurrent

 

Total

Parent Company

                               

3rd issue

Single series

7,276

 

150,000

 

150,000

 

307,276

 

7,082

 

150,000

 

150,000

 

307,082

4th issue

Single series

9,948

 

-

 

1,287,174

 

1,297,122

 

-

 

-

 

-

 

-

   

17,224

 

150,000

 

1,437,174

 

1,604,398

 

7,082

 

150,000

 

150,000

 

307,082

                                 

CPFL Paulista

                               

5th issue

Single series

3,196

 

-

 

482,908

 

486,104

 

2,931

 

-

 

482,726

 

485,657

6th issue

Single series

24,881

 

-

 

657,967

 

682,848

 

26,304

 

-

 

657,800

 

684,105

7th issue

Single series

15,523

 

-

 

503,324

 

518,847

 

-

 

-

 

-

 

-

   

43,600

 

-

 

1,644,200

 

1,687,799

 

29,235

 

-

 

1,140,527

 

1,169,762

                                 

CPFL Piratininga

                               

3rd issue

Single series

4,894

 

-

 

259,521

 

264,415

 

4,645

 

-

 

259,391

 

264,036

5th issue

Single series

1,056

 

-

 

159,603

 

160,659

 

969

 

-

 

159,537

 

160,506

6th issue

Single series

4,146

 

-

 

109,514

 

113,660

 

4,384

 

-

 

109,474

 

113,858

7th issue

Single series

7,225

     

234,175

 

241,400

 

-

 

-

 

-

 

-

   

17,321

 

-

 

762,813

 

780,134

 

9,998

 

-

 

528,403

 

538,400

                                 

RGE

                               

3rd issue

1st series

202

 

33,334

 

-

 

33,536

 

184

 

33,333

 

-

 

33,517

 

2nd series

1,727

 

46,667

 

-

 

48,394

 

3,383

 

46,667

 

-

 

50,050

 

3rd series

405

 

13,334

 

-

 

13,739

 

767

 

13,333

 

-

 

14,100

 

4th series

318

 

16,666

 

-

 

16,984

 

511

 

16,667

 

-

 

17,178

 

5th series

318

 

16,666

 

-

 

16,984

 

511

 

16,667

 

-

 

17,178

5th issue

Single series

462

 

-

 

69,799

 

70,261

 

424

 

-

 

69,766

 

70,190

6th issue

Single series

18,849

 

-

 

498,435

 

517,284

 

19,928

 

-

 

498,306

 

518,234

7th issue

Single series

5,228

 

-

 

169,374

 

174,602

 

-

 

-

 

-

 

-

   

27,509

 

126,667

 

737,609

 

891,785

 

25,708

 

126,667

 

568,072

 

720,447

                                 

CPFL Santa Cruz

                               

1st issue

Single series

320

 

-

 

64,776

 

65,096

 

292

 

-

 

64,753

 

65,045

                                 

CPFL Brasil

                               

2nd issue

Single series

1,522

 

-

 

227,412

 

228,934

 

8,092

 

-

 

1,316,259

 

1,324,351

                                 

CPFL Geração

                               

3rd issue

Single series

4,969

 

-

 

263,535

 

268,504

 

4,716

 

-

 

263,402

 

268,118

4th issue

Single series

4,540

 

-

 

678,098

 

682,638

 

4,169

 

-

 

677,908

 

682,077

5th issue

Single series

7,293

 

-

 

1,088,357

 

1,095,650

 

-

 

-

 

-

 

-

   

16,802

 

-

 

2,029,990

 

2,046,792

 

8,885

 

-

 

941,310

 

950,195

                                 

CPFL Renováveis

                               

1st issue - SIIF

1st to 12th series

813

 

34,013

 

478,402

 

513,228

 

1,774

 

33,483

 

481,051

 

516,308

1st issue - Renováveis

Single series

4,167

 

-

 

427,155

 

431,322

 

3,760

 

-

 

426,921

 

430,681

1st issue - PCH Holding 2

Single series

24,105

 

-

 

156,358

 

180,463

 

-

 

-

 

172,968

 

172,968

   

29,085

 

34,013

 

1,061,915

 

1,125,014

 

5,534

 

33,483

 

1,080,940

 

1,119,957

                                 
 

TOTAL

153,383

 

310,680

 

7,965,889

 

8,429,952

 

94,825

 

310,149

 

5,790,263

 

6,195,239

 

 

76


 
                     
   

Issued

 

Annual Remuneration

 

Annual Effective rate

 

Amortization Conditions

 

Collateral

Parent Company

                   

3rd issue

Single series

45,000

 

CDI + 0.45%(1)

 

CDI + 0.53%

 

3 annual installments from September 2012

 

Unsecured

4th issue

Single series

129,000

 

CDI + 0.40%

 

CDI + 0.51%

 

1 installment in May 2015

 

Unsecured

                     
                     

CPFL Paulista

                   

5th issue

Single series

4,840

 

CDI + 1.3%

 

CDI + 1.4%

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

660

 

CDI + 0.8%

 

CDI + 0.87%

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

50,500

 

CDI + 0.83% (6)

 

100.0% CDI + 0.89%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

                     
                     

CPFL Piratininga

                   

3rd issue

Single series

260

 

107% of CDI

 

107% CDI + 0.67%

 

1 single installment in April 2015

 

CPFL Energia guarantee

5th issue

Single series

1,600

 

CDI + 1.3%

 

CDI + 1.41

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

110

 

CDI + 0.8%

 

CDI + 0.91%.

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

23,500

 

CDI + 0.83%

 

CDI + 0.89%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

                     
                     

RGE

                   

3rd issue

1st series

1

 

CDI + 0.6% (2)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

2nd series

1

 

CDI + 0.6% (3)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

3rd series

1

 

CDI + 0.6% (4)

 

CDI + 0.71%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

4th series

1

 

CDI + 0.6% (5)

 

CDI + 0.84%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

 

5th series

1

 

CDI + 0.6% (5)

 

CDI + 0.84%

 

3 annual installments from December 2011

 

CPFL Energia guarantee

5th issue

Single series

700

 

CDI + 1.3%

 

CDI + 1.43%

 

1 single installment in June 2016

 

CPFL Energia guarantee

6th issue

Single series

500

 

CDI + 0.8% (6)

 

CDI + 0.88%

 

3 annual installments from July 2017

 

CPFL Energia guarantee

7th issue

Single series

17,000

 

CDI + 0.83% (6)

 

CDI + 0.88%

 

4 annual installments from February 2018

 

CPFL Energia guarantee

                     
                     

CPFL Santa Cruz

                   

1st issue

Single series

650

 

CDI + 1.4%

 

CDI + 1.52%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

                     

CPFL Brasil

                   

2nd issue

Single series

2,280

 

CDI + 1.4%

 

CDI + 1.48%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

                     

CPFL Geração

                   

3rd issue

Single series

264

 

107% of CDI

 

107% of CDI + 0.67%

 

1 installment in April 2015

 

CPFL Energia guarantee

4th issue

Single series

6,800

 

CDI + 1.4%

 

CDI + 1.49%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

5th issue

Single series

10,920

 

CDI + 1.40%

 

CDI + 1.48%

 

2 annual instalments from June 2017

 

CPFL Energia guarantee

                     
                     

CPFL Renováveis

                   

1st issue - SIIF

1st to 12th series

528,649,076

 

TJLP + 1%

 

TJLP + 1% + 0.22%

 

39 consecutive semi-annual installments from 2009

 

Fiduciary alienation

1st issue - Renováveis

Single series

43,000

 

CDI + 1.7%

 

CDI + 1.7%

 

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

 

Fiduciary alienation of BVP and PCH Holding dividends

1st issue - PCH Holding 2

Single series

1,581

 

CDI + 1.6%

 

CDI + 1.6%

 

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

 

CPFL Renováveis guarantee

                     
                     

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

(1) 104.4% of CDI

     

(3) 104.85% of CDI

     

(5) 104.87% of CDI

   

(2) 105.07% of CDI

     

(4) 104.9% of CDI

     

(6) 107.85% a 108.09%of CDI

   

 

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

 

Maturity

Consolidated

From July 1, 2014

166,530

2015

1,873,248

2016

793,395

2017

1,460,932

2018

1,742,508

After 2018

1,929,275

Total

7,965,889

 

77


 

 

 

Main fundraising in the period

7th issue - CPFL Paulista, CPFL Piratininga and RGE

 

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

 

  

 

5th issue - CPFL Geração

 

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

 

4th issue – CPFL Energia

The 4th issue of 129,000 debentures by CPFL Energia, with a unit value of R$ 10, amounting to a total of R$ 1,290,000 (R$ 1,287,174 net of issuing costs) was approved in the second quarter of 2013. The debentures will mature simultaneously in May 2015 and the interest will be 100% of the DI + 0.4% p.a. There are no restrictive clauses for this transaction.

 

RESTRICTIVE COVENANTS

 

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

 

7th issue - CPFL Paulista, CPFL Piratininga and RGE

·       Net indebtedness divided by EBITDA - maximum of 3.75;

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

 

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

 

78


 

 

 

5th issue - CPFL Geração

 

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

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

 

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

 

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

 

In the opinion of management of the Company and its subsidiaries, these restrictive covenants and clauses for which the indicators are measured half yearly are being adequately complied with at June 30, 2013. The indicators measured on an annual basis had been complied with at December 31, 2012 and will be measured again at the year-end closing.

 

( 17 )  POST-EMPLOYMENT BENEFIT OBLIGATION

 

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

 

17.1 - Characteristics

 

CPFL Paulista

 

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

 

As a result of modification of the Retirement Plan in October 1997, a liability was recognized as payable by the subsidiary in relation to the plan deficit calculated at the time by the external actuaries of Fundação CESP, to be settled in 260 installments (240 monthly and 20 annual installments) with maturities to October 2017, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of the base date of December 31, 2007, with final maturity on October 31, 2027. The amount of the obligation at June 30, 2013 is R$ 571,484 (R$ 570,939 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33 / IAS 19.

 

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

 

CPFL Piratininga

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

 

79


 

 

In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo Metropolitana El. São Paulo S.A. (the predecessor of Bandeirante) recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments (240 monthly and 20 annual installments), amortized monthly, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 221 monthly payments and 18 annual installments, as of December 31, 2007, with final maturity on May 31, 2026.  The balance of the obligation at June 30, 2013 is R$ 164,213 (R$ 164,517 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33.

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

 

RGE

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

 

CPFL Santa Cruz

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

 

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

 

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

 

CPFL Geração

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

With the modification of the Retirement Plan, at that point maintained by CPFL Paulista, in October 1997, a liability was recognized as payable by the subsidiary CPFL Geração, in relation to the plan deficit calculated by the external actuaries of Fundação CESP, to be amortized in 260 installments (240 monthly and 20 annual installments) to October 2017, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of December 31, 2007, with final maturity on October 31, 2027. The balance of the obligation, at June 30, 2013, is R$ 14,443 (R$ 14,430 at December 31, 2012). At the end of each year, after appraisal by external actuaries, the balance of the obligation  is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 33 / IAS 19.

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

 

80


 

 

17.2  Changes in the defined benefit plans

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

 

 

June 30, 2013

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Total liability

Actuarial liabilitieson December 31, 2012 restated

657,231

 

174,223

 

8,355

 

26,136

 

865,945

Expense recognized in income statement

28,566

 

10,725

 

435

 

1,334

 

41,060

Actuarial gain

(341,569)

 

(125,305)

 

(8,230)

 

(21,126)

 

(496,230)

Sponsors' contributions transferred during the period

(26,587)

 

(8,494)

 

(560)

 

(2,735)

 

(38,376)

Actuarial liabilities at the end of the period

317,641

 

51,150

 

-

 

3,610

 

372,399

Other contributions

14,482

 

404

 

59

 

761

 

15,706

Actuarial liabilitieson December 31, 2012 restated

332,123

 

51,554

 

59

 

4,371

 

388,105

                   

Current

               

56,951

Noncurrent

               

331,154

 

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

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

 

 

1st semester 2013

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

Service cost

814

 

3,448

 

92

 

327

 

4,681

Interest on actuarial obligations

188,426

 

49,624

 

4,326

 

12,755

 

255,131

Expected return on plan assets

(160,674)

 

(42,347)

 

(3,983)

 

(11,748)

 

(218,752)

Total expense

28,566

 

10,725

 

435

 

1,334

 

41,060

                   
 

1st semester 2012 restated

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

Service cost

594

 

2,174

 

72

 

588

 

3,428

Interest on actuarial obligations

175,004

 

44,406

 

3,832

 

11,799

 

235,041

Expected return on plan assets

(162,407)

 

(42,562)

 

(4,038)

 

(11,090)

 

(220,097)

Amortization of unrecognized actuarial gains

-

 

-

 

(1,705)

 

-

 

(1,705)

Total expense / (income)

13,191

 

4,018

 

(1,838)

 

1,297

 

16,668

 

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

 

 

Estimated - 2nd semester 2013

 

CPFL Paulista

 

CPFL Piratininga

 

CPFL Geração

 

RGE

 

Consolidated

Service cost

671

 

2,650

 

74

 

32

 

3,427

Interest on actuarial obligations

191,914

 

49,525

 

4,415

 

12,972

 

258,826

Expected return on plan assets

(176,918)

 

(47,338)

 

(4,577)

 

(12,950)

 

(241,783)

Effect of the limit on the asset to be accounted for

-

 

-

 

134

 

-

 

134

Total expense

15,667

 

4,837

 

46

 

54

 

20,604

 

 

 

81


 

 

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

 

 

 

June 30, 2013

 

December 31, 2012

 

December 31, 2011

           

Nominal discount rate for actuarial liabilities:

10.25% p.a.

 

8.78% p.a.

 

10.35% p.a.

Nominal Return Rate on Assets:

10.25% p.a.

 

8.78% p.a.

 

(*)

Estimated Rate of nominal salary increase:

6.69% p.a.

 

6.69% p.a.

 

6.69% p.a.

Estimated Rate of nominal benefits increase:

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

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

4.6% p.a.

 

4.6% p.a.

 

4.6% p.a.

General biometric mortality table:

AT-83

 

AT-83

 

AT-83

Biometric table for the onset of disability:

Mercer table

 

Mercer table

 

Mercer table

Expected turnover rate:

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

Likelihood of reaching retirement age:

100% when a beneficiary of the Plan first becomes eligible

 

100% when a beneficiary of the Plan first becomes eligible

 

100% when a beneficiary of the Plan first becomes eligible

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

 

 

( 18 )  REGULATORY CHARGES

 

 

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

Fee for the Use of Water Resources

1,029

 

570

Global Reverse Fund - RGR

15,983

 

24,653

ANEEL Inspection Fee

2,127

 

2,421

Fuel Consumption Account - CCC

-

 

34,432

Energy Development Account - CDE

12,937

 

48,700

Total

32,076

 

110,776

 

( 19 )  TAXES AND SOCIAL CONTRIBUTIONS PAYABLE

 
   

Consolidated

   

June 30, 2013

 

December 31, 2012 restated

ICMS (State VAT)

 

179,284

 

171,066

PIS (Tax on Revenue)

 

13,046

 

13,438

COFINS (Tax on Revenue)

 

60,169

 

75,992

IRPJ (Corporate Income Tax)

 

56,205

 

99,801

CSLL (Social Contribution Tax)

 

18,903

 

35,899

Income tax on shareholders' equity

 

10,867

 

-

Other

 

28,428

 

34,275

Total

 

366,904

 

430,472

 

82


 

 

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

 

 

Consolidated

 

June 30, 2013

 

December 31, 2012 restated

 

Provision for tax, civil and labor risks

 

Escrow Deposits

 

Provision for tax, civil and labor risks

 

Escrow Deposits

Labor

             

Various

111,882

 

88,016

 

68,205

 

152,762

               

Civil

             

Various

169,227

 

154,237

 

26,972

 

160,826

               

Tax

             

FINSOCIAL

18,968

 

54,074

 

18,968

 

54,074

Income Tax

91,207

 

721,428

 

90,187

 

704,742

Interest on shareholders’ equity - PIS and COFINS

12,838

 

12,838

 

12,517

 

12,517

PIS and COFINS - Non-Cumulative Method

95,952

 

-

 

94,677

 

-

Other

10,904

 

26,133

 

10,505

 

22,010

 

229,870

 

814,474

 

226,855

 

793,343

               

Various

23,985

 

14,442

 

27,062

 

18,408

               

Total

534,964

 

1,071,169

 

349,094

 

1,125,339

 

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

 

 

December 31, 2012 restated

 

Addition

 

Reversal

 

Payment

 

Monetary restatement

 

June 30, 2013

Labor

68,205

 

73,042

 

(1,343)

 

(28,033)

 

10

 

111,882

Civil

26,972

 

150,686

 

(1,334)

 

(7,121)

 

23

 

169,227

Tax

226,855

 

1,024

 

-

 

(50)

 

2,042

 

229,870

Other

27,062

 

-

 

-

 

(3,077)

 

-

 

23,985

Provision for tax, civil and labor risks

349,094

 

224,752

 

(2,676)

 

(38,281)

 

2,075

 

534,964

 

The provisions for tax, civil and labor risks were based on assessment of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the external legal advisers and the Management of the Company and its subsidiaries. 

 

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

 

Possible losses - the Company and its subsidiaries are parties to other suits and risks in which Management, supported by its external legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases. Consequently, no provision has been established for these. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. The claims relating to possible losses, at June 30, 2013, were as follows: (i) R$ 240,258 labor (R$ 329,590 at December 31, 2012) related mainly to workplace accidents, risk premium, overtime, etc; (ii) R$ 448,951 civil, related mainly to bodily injury, environmental impacts and tariff increases (R$ 588,378 at December 31, 2012); and (iii) R$ 2,609,792 tax, related mainly to Income tax, ICMS, FINSOCIAL and PIS and COFINS (R$ 1,490,715 at December 31, 2012), one of the main issues is the deductibility of the expense recognized in 1997 in relation to the deficit of R$ 933,987 of the pension plan for employees of the subsidiary CPFL Paulista with Fundação CESP, involving an escrow deposit of R$ 631,144.

 

 

83


 

 

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

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

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


 

( 21 )  USE OF PUBLIC UTILITIES

 

   

Consolidated

Companies

 

June 30, 2013

 

December 31, 2012 restated

 

Number of remaining installments

 

Interest rates

CERAN

 

80,697

 

79,813

 

273

 

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

                 

Current

 

3,609

 

3,443

       

Noncurrent

 

77,088

 

76,371

       

 

 

 

84


 

( 22 )  OTHER ACCOUNTS PAYABLE

 

               
 

Consolidated

 

Current

 

Noncurrent

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

Consumers and Concessionaires

57,291

 

59,917

 

-

 

-

Energy Efficiency Program - PEE

193,149

 

168,520

 

12,109

 

11,772

Research & Development - P&D

148,437

 

134,463

 

13,333

 

24,790

National Scientific and Technological Development Fund - FNDCT

1,929

 

4,487

 

-

 

-

Energy Research Company - EPE

964

 

2,242

 

-

 

-

Fund for Reversal

-

 

-

 

17,750

 

17,750

Advances

61,158

 

28,073

 

0

 

20

Provision for environmental expenditure

-

 

-

 

52,763

 

46,215

Payroll

13,113

 

12,361

 

-

 

-

Profit sharing

30,062

 

49,396

 

4,171

 

7,846

Collections agreement

74,491

 

76,371

 

-

 

-

Guarantees

-

 

-

 

27,927

 

25,014

Advance CDE

245,224

 

-

 

-

 

-

Account payable - bussiness combination

11,612

 

11,369

 

-

 

-

Other

42,928

 

76,067

 

2,147

 

2,381

Total

880,358

 

623,267

 

130,200

 

135,788

 

Eletrobrás Advance – Resources provided by the CDE – In Order n° 1711 of May 29, 2013, ANEEL authorized early advance by Eletrobrás to the distribution subsidiaries, using CDE funds, of the monthly amounts approved to cover discounts on the tariffs applicable to users of the public electric energy distribution service and the balanced reduction of the tariffs, for accrual periods May to November 2013. An amount of R$ 343,313 was advanced and the balance of R$ 245,224 relates to the period July to November 2013.

 

( 23 )  SHAREHOLDERS’ EQUITY

 

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

 

   

Number of shares

   

June 30, 2013

 

December 31, 2012

Shareholders

 

Common shares

 

Interest %

 

Common shares

 

Interest %

BB Carteira Livre I FIA

 

288,569,602

 

29.99

 

288,569,602

 

29.99

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

-

 

-

 

9,897,860

 

1.03

VBC Energia S.A.

 

-

 

-

 

9,897,860

 

1.03

Camargo Correa S.A.

 

837,860

 

0.09

 

12,642,390

 

1.31

ESC Energia S.A.

 

234,092,930

 

24.33

 

224,195,070

 

23.30

Bonaire Participações S.A.

 

6,308,790

 

0.66

 

6,308,790

 

0.66

Energia São Paulo FIA

 

136,820,640

 

14.22

 

115,118,250

 

11.96

BNDES Participações S.A.

 

81,053,460

 

8.42

 

81,053,460

 

8.42

Antares Holdings Ltda.

 

16,039,720

 

1.67

 

16,039,720

 

1.67

Brumado Holdings Ltda.

 

34,502,100

 

3.59

 

34,502,100

 

3.59

Membros da Diretoria Executiva

 

72,077

 

0.01

 

47,610

 

0.00

Demais Acionistas

 

163,977,081

 

17.04

 

164,001,548

 

17.04

Total

 

962,274,260

 

100.00

 

962,274,260

 

100.00

 

85


 

 

 

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

 

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

 

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

 

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

 

   

Number of shares-linked

 

Number of shares

   

Before disposal

 

After disposal

 

Before disposal

 

After disposal

VBC Energia S.A.

 

9,897,860

 

-

 

9,897,860

 

-

ESC Energia S.A.

 

224,188,344

 

234,086,204

 

224,195,070

 

234,092,930

Camargo Corrêa S.A.

 

11,804,530

 

-

 

12,642,390

 

837,860

BB Carteira Livre I FIA

 

196,276,558

 

196,276,558

 

288,569,602

 

288,569,602

Caixa de Previdência dos Funcionários do Banco do Brasil - Previ

 

9,897,860

 

-

 

9,897,860

 

-

Energia São Paulo FIA

 

90,484,600

 

112,186,990

 

115,118,250

 

136,820,640

Bonaire Participações S.A.

 

10,000

 

10,000

 

6,308,790

 

6,308,790

Shareholders control

 

542,559,752

 

542,559,752

 

666,629,822

 

666,629,822

 

23.2 – Statutory reserve - financial asset of concession

 

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

 

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

 

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

 

 

( 24 )  EARNINGS PER SHARE

 

Earnings per share – basic and diluted

 

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

 

 

86


 

 

 

2nd quarter 2013

 

1st semester 2013

 

2nd quarter 2013 restated

 

1st semester 2013 restated

Numerator

             

Net income/(loss) attributable to controlling shareholders

(120,911)

 

284,676

 

241,569

 

641,884

Denominator

             

Weighted average shares outstanding during the year

962,274,260

 

962,274,260

 

962,274,260

 

962,274,260

Net income/(loss) per share - basic

(0.13)

 

0.29

 

0.25

 

0.67

               

Numerator

             

Net income/(loss) attributable to controlling shareholders

(120,911)

 

284,676

 

241,569

 

641,884

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

-

 

(1,304)

 

(2,208)

 

(3,279)

Net income/(loss) attributable to the Controlling Shareholders

(120,911)

 

283,372

 

239,361

 

638,605

Denominator

             

Weighted average shares outstanding during the year

962,274,260

 

962,274,260

 

962,274,260

 

962,274,260

Net income/(loss) per share - diluted

(0.13)

 

0.29

 

0.25

 

0.66

               

(*) Proportional to the interest on the subsidiary (63%)

     

 

The dilutive effect of the numerator in calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly controlled entity CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would be converted into common shares of the subsidiary at the beginning of each year, except for the 2nd quarter, for which there is an antidilutive impact.

 

87


 

 

( 25 )  OPERATING REVENUE

 

 

   

Consolidated

   

2013

 

2012

Revenue from Eletric Energy Operations

 

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

Consumer class

               

Residential

 

1,355,933

 

2,955,705

 

1,636,933

 

3,270,500

Industrial

 

890,589

 

1,784,562

 

1,026,434

 

1,979,837

Commercial

 

707,749

 

1,520,628

 

837,969

 

1,684,446

Rural

 

98,425

 

204,515

 

119,149

 

233,853

Public Administration

 

102,149

 

201,795

 

115,521

 

219,724

Public Lighting

 

68,865

 

147,009

 

87,558

 

169,003

Public Services

 

123,355

 

242,674

 

138,284

 

268,942

(-) Adjustment of excess and surplus revenue of reactive

 

(16,455)

 

(23,033)

 

(6,269)

 

(12,755)

Billed

 

3,330,610

 

7,033,855

 

3,955,579

 

7,813,550

Unbilled (Net)

 

78,102

 

(39,548)

 

(94,020)

 

(20,246)

Emergency Charges - ECE/EAEE

 

-

 

(257)

 

1

 

1

Reclassification to Network Usage Charge - TUSD - Captive Consumers

 

(1,253,582)

 

(2,891,103)

 

(2,021,576)

 

(3,881,605)

Electricity sales to final consumers

 

2,155,130

 

4,102,947

 

1,839,983

 

3,911,699

                 

Furnas Centrais Elétricas S.A.

 

109,268

 

217,386

 

101,347

 

202,741

Other Concessionaires and Licensees

 

531,216

 

942,460

 

283,500

 

562,099

Current Electric Energy

 

(28,677)

 

133,347

 

65,380

 

74,038

Electricity sales to wholesaler´s

 

611,807

 

1,293,192

 

450,228

 

838,879

                 

Revenue due to Network Usage Charge - TUSD - Captive Consumers

 

1,253,582

 

2,891,103

 

2,021,576

 

3,881,605

Revenue due to Network Usage Charge - TUSD - Free Consumers

 

249,573

 

509,944

 

345,675

 

690,205

(-) Adjustment of revenue surplus and excess responsive

 

(4,246)

 

(6,300)

 

(1,374)

 

(4,621)

Revenue from construction of concession infrastructure

 

259,198

 

517,827

 

321,741

 

591,051

Resources provided by the Energy Development Account - CDE

 

159,728

 

278,144

 

13,313

 

13,496

Other Revenue and Income

 

86,524

 

156,427

 

60,998

 

142,327

Other operating revenues

 

2,004,358

 

4,347,144

 

2,761,928

 

5,314,063

Total gross revenues

 

4,771,295

 

9,743,283

 

5,052,139

 

10,064,641

   

 

 

 

 

 

 

 

Deductions from operating revenues

               

ICMS

 

(706,072)

 

(1,447,015)

 

(788,032)

 

(1,564,919)

PIS

 

(66,918)

 

(136,718)

 

(66,309)

 

(141,681)

COFINS

 

(308,268)

 

(629,806)

 

(305,044)

 

(651,831)

ISS

 

(1,300)

 

(2,421)

 

(1,258)

 

(2,773)

Global Reversal Reserve - RGR

 

306

 

267

 

(27,315)

 

(53,986)

Fuel Consumption Account - CCC

 

-

 

(34,432)

 

(160,690)

 

(356,054)

Energy Development Account - CDE

 

(38,812)

 

(77,624)

 

(146,100)

 

(292,200)

Research and Development and Energy Efficiency Programs

 

(26,651)

 

(55,309)

 

(35,044)

 

(70,345)

PROINFA

 

(25,229)

 

(46,687)

 

(19,154)

 

(35,442)

Emergency Charges - ECE/EAEE

 

(1)

 

256

 

(1)

 

(1)

IPI

 

(7)

 

(23)

 

(27)

 

(60)

   

(1,172,953)

 

(2,429,514)

 

(1,548,972)

 

(3,169,291)

Net revenue

 

3,598,342

 

7,313,769

 

3,503,167

 

6,895,350

 

 

 

Consolidated

 

2013

 

2012

Revenue from eletric energy operations - in GWh (*)

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

Consumer class

 

 

 

 

 

 

 

Residential

3,747

 

7,679

 

3,595

 

7,226

Industrial

3,661

 

7,276

 

3,629

 

7,087

Commercial

2,153

 

4,489

 

2,161

 

4,394

Rural

483

 

974

 

501

 

990

Public Administration

313

 

617

 

314

 

602

Public Lighting

397

 

781

 

389

 

754

Public Services

455

 

911

 

475

 

940

Billed

11,207

 

22,726

 

11,065

 

21,993

Own comsuption

9

 

18

 

8

 

17

Electricity sales to final consumers

11,216

 

22,744

 

11,073

 

22,010

 

 

 

 

 

 

 

 

Furnas Centrais Elétricas S.A.

754

 

1,501

 

754

 

1,509

Other Concessionaires and Licensees

3,063

 

5,579

 

2,079

 

4,308

Current Electric Energy

(52)

 

473

 

389

 

490

Electricity sales to wholesaler´s

3,766

 

7,552

 

3,223

 

6,307

(*) Information not reviewed by the independent auditors

 

 

88


 

 

 

Consolidated

Number of consumers (*)

June 30,2013

 

June 30,2012

Consumer class

     

Residential

6,409,806

 

6,205,525

Industrial

58,703

 

59,334

Commercial

492,648

 

497,190

Rural

244,581

 

244,252

Public Administration

48,985

 

47,761

Public Lighting

9,360

 

8,873

Public Services

7,835

 

7,608

Total

7,271,918

 

7,070,543

(*) Information not reviewed by the independent auditors

  

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

 

 

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

 

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

 

       

2013

 

2012

Company

 

Month

 

Annual Tariff Review - RTA

 

Effect perceived by consumers (a)

 

Annual Tariff Review - RTA

 

Effect perceived by consumers (a)

CPFL Paulista

 

April

 

5.48%

 

6.18%

 

3.71%

 

2.89%

CPFL Piratininga

 

October

 

8.79%

 

5.50%

 

8,79% (b)

 

5,5% (b)

RGE

 

June

 

-10.32%

 

-10.64%

 

11.51%

 

3.38%

CPFL Santa Cruz

 

February

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Leste Paulista

 

February

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Jaguari

 

February

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Sul Paulista

 

February

 

(c)

 

(c)

 

(c)

 

(c)

CPFL Mococa

 

February

 

(c)

 

(c)

 

(c)

 

(c)

 

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

 

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

 

 

89


 

 

 

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

 

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

 

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

 

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

 

   

RTP 2012

 

RTA 2013

   

With financial components

 

Effect perceived by consumers compared to RTA/11

 

With financial components

 

Effect perceived by consumers compared to RTE/13

CPFL Santa Cruz

 

8.10%

 

-4.66%

 

9.32%

 

-0.94%

CPFL Leste Paulista

 

0.08%

 

-1.25%

 

6.48%

 

3.36%

CPFL Jaguari

 

-7.10%

 

-7.33%

 

2.71%

 

2.68%

CPFL Sul Paulista

 

-3.72%

 

-5.02%

 

2.27%

 

2.21%

CPFL Mococa

 

9.00%

 

6.34%

 

7.00%

 

5.10%

 

25.2 Extraordinary Tariff Review (“RTE”)

 

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

 

 

 

 

90


 

(*)Information not reviewed by the independent auditors

 

25.3 – Resources provided by the Energy Development Account - CDE  

Provisional Measure 579, of September 11, 2012 (converted into Law 12783 of January 11, 2013) determined that the resources related to the low income subsidy, as well as other tariff discounts should be fully subsidized by resources from the CDE. Income of R$ 278,413  was recorded in the first semester of 2013 (R$ 159,727 in the second quarter), R$ 35,054   for the low income subsidy (R$17,414  in the second quarter) and R$ 243,089 for other tariff discounts (R$ 142,013 in the second quarter), set against accounts receivable Eletrobrás – Resources provided by the CDE (Note 10).

 

 

( 26 )  COST OF ELECTRIC ENERGY

 

   

Consolidated

   

2013

 

2012

Electricity Purchased for Resale

 

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

Itaipu Binacional

 

316,117

 

611,258

 

288,723

 

539,861

Current Electric Energy

 

134,943

 

341,477

 

63,660

 

122,415

PROINFA

 

57,827

 

119,810

 

54,200

 

111,557

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

 

1,707,832

 

3,532,336

 

1,436,775

 

2,665,229

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

 

(63,344)

 

(495,107)

 

-

 

-

Credit of PIS and COFINS

 

(197,945)

 

(375,186)

 

(168,347)

 

(313,964)

Subtotal

 

1,955,431

 

3,734,588

 

1,675,011

 

3,125,099

                 

Electricity Network Usage Charge

               

Basic Network Charges

 

137,676

 

264,846

 

271,969

 

548,171

Transmission from Itaipu

 

8,668

 

17,128

 

23,297

 

46,267

Connection Charges

 

10,778

 

22,532

 

19,834

 

38,865

Charges of Use of the Distribution System

 

6,444

 

15,235

 

8,006

 

15,141

System Service Charges - ESS

 

77,107

 

321,097

 

22,771

 

52,006

Reserve Energy charges

 

35,788

 

35,758

 

23,514

 

36,310

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

 

(61,194)

 

(327,637)

 

-

 

-

Credit of PIS and COFINS

 

(18,048)

 

(29,784)

 

(33,910)

 

(67,586)

Subtotal

 

197,220

 

319,175

 

335,481

 

669,173

                 

Total

 

2,152,651

 

4,053,763

 

2,010,491

 

3,794,273

 

 

   

Consolidated

   

2013

 

2012

Electricity Purchased for Resale - in GWh (*)

 

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

Itaipu Binacional

 

2,684

 

5,300

 

2,675

 

5,329

Current Electric Energy

 

793

 

1,489

 

416

 

1,514

PROINFA

 

237

 

473

 

245

 

500

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

10,986

 

21,875

 

10,632

 

20,686

Total

 

14,700

 

29,136

 

13,967

 

28,029

(*) Information not reviewed by the independent auditors

 

91


 

 

26.1 Resources provided by the CDE - Decree 7945/13

 

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

 

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

 

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

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

 

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

 

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

 

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

 

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

 

In relation to items (i), (ii) and (iii), in accordance with CPC 07 / IAS 20 – Accounting for Government Grants and Disclosure of Government Assistance, the Company recorded the amount of R$ 440,578 in the first semester (R$ 113,832 in the second quarter).

 

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

 

 

92


 

 

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

 

 

1st semester 2013

 

Electricity purchased for resale

 

Electricity Network Usage Charge

 

Total

 

Overcontracting

 

Quotas and hydrological risk

 

Electricity purchased - tariff review

 

System Service Charges - ESS

 

System Service Charges - ESS - tariff review

 

CPFL Paulista

83,314

 

17,852

 

327,252

 

141,821

 

44,207

 

614,448

CPFL Piratininga

39,817

 

1,146

 

-

 

61,565

 

-

 

102,528

CPFL Santa Cruz

7,971

 

(1)

 

-

 

9,760

 

-

 

17,729

CPFL Leste Paulista

-

 

-

 

-

 

2,739

 

-

 

2,739

CPFL Sul Palista

-

 

(1)

 

-

 

2,727

 

-

 

2,726

CPFL Jaguari

-

 

172

 

-

 

3,349

 

-

 

3,521

CPFL Mococa

-

 

-

 

-

 

1,869

 

-

 

1,869

RGE

15,443

 

(11)

 

2,153

 

51,048

 

8,553

 

77,185

Total

146,545

 

19,157

 

329,405

 

274,876

 

52,760

 

822,744

 

 

93


 

 

( 27 )  OPERATING COSTS AND EXPENSES

 

 

 

Parent company

 

2nd quarter

 

 

Operating Expenses

 

Total

   

General

 

Other

 
   

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

 

3,497

 

3,484

 

-

 

-

 

3,497

 

3,484

Materials

 

3

 

2

 

-

 

-

 

3

 

2

Outside Services

 

1,359

 

1,103

 

-

 

-

 

1,359

 

1,103

Depreciation and Amortization

 

18

 

14

 

-

 

-

 

18

 

14

Other:

 

1,072

 

1,159

 

-

 

30

 

1,072

 

1,189

Leases and Rentals

 

32

 

30

 

-

 

-

 

32

 

30

Publicity and Advertising

 

517

 

868

 

-

 

-

 

517

 

868

Legal, Judicial and Indemnities

 

274

 

115

 

-

 

-

 

274

 

115

Donations, Contributions and Subsidies

 

179

 

82

 

-

 

-

 

179

 

82

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

 

-

 

-

 

-

 

30

 

-

 

30

Other

 

71

 

64

 

-

 

-

 

71

 

64

Total

 

5,949

 

5,762

 

-

 

30

 

5,949

 

5,792

                         
                         
 

 

Parent company

 

 

1st semester

 

 

Operating Expenses

 

Total

   

General

 

Other

 
   

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

 

6,525

 

5,880

 

-

 

-

 

6,525

 

5,880

Materials

 

5

 

3

 

-

 

-

 

5

 

3

Outside Services

 

2,391

 

3,067

 

-

 

-

 

2,391

 

3,067

Depreciation and Amortization

 

36

 

33

 

-

 

-

 

36

 

33

Other:

 

1,903

 

2,844

 

-

 

31

 

1,903

 

2,875

Leases and Rentals

 

63

 

59

 

-

 

-

 

63

 

59

Publicity and Advertising

 

670

 

1,836

 

-

 

-

 

670

 

1,836

Legal, Judicial and Indemnities

 

669

 

647

 

-

 

-

 

669

 

647

Donations, Contributions and Subsidies

 

375

 

225

 

-

 

-

 

375

 

225

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

 

-

 

-

 

-

 

31

 

-

 

31

Other

 

127

 

77

 

-

 

-

 

127

 

77

Total

 

10,860

 

11,827

 

-

 

31

 

10,860

 

11,858

 

 

 

 

94


 
 

Consolidated

 

2nd quarter

         

Services Rendered to Third Parties

 

Operating Expenses

 

Total

 

Operating costs

   

Sales

 

General

 

Other

 
 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

104,980

 

92,667

 

-

 

6

 

26,884

 

26,331

 

53,108

 

51,076

 

-

 

-

 

184,972

 

170,080

Employee Pension Plans

20,530

 

8,334

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

20,530

 

8,334

Materials

25,762

 

15,236

 

207

 

794

 

905

 

792

 

1,913

 

1,912

 

-

 

-

 

28,788

 

18,733

Outside Services

36,811

 

39,332

 

414

 

828

 

26,819

 

28,051

 

58,333

 

65,994

 

-

 

-

 

122,376

 

134,204

Depreciation and Amortization

167,491

 

172,893

 

-

 

-

 

8,885

 

8,400

 

13,636

 

3,431

 

-

 

-

 

190,011

 

184,724

Costs related to infrastructure construction

-

 

-

 

259,198

 

321,741

 

-

 

-

 

-

 

-

 

-

 

-

 

259,198

 

321,741

Other

8,081

 

7,735

 

(2)

 

(6)

 

41,516

 

35,637

 

273,222

 

17,001

 

93,715

 

76,894

 

416,533

 

137,262

Collection charges

-

 

-

 

-

 

-

 

13,142

 

12,240

 

-

 

-

 

-

 

-

 

13,142

 

12,240

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

25,843

 

21,927

 

-

 

-

 

-

 

-

 

25,843

 

21,927

Leases and Rentals

5,394

 

5,647

 

-

 

-

 

2

 

29

 

2,718

 

3,034

 

-

 

-

 

8,114

 

8,710

Publicity and Advertising

82

 

3

 

-

 

-

 

92

 

5

 

3,004

 

4,594

 

-

 

-

 

3,178

 

4,601

Legal, Judicial and Indemnities

-

 

-

 

-

 

-

 

-

 

-

 

247,378

 

10,415

 

-

 

-

 

247,378

 

10,415

Donations, Contributions and Subsidies

-

 

-

 

-

 

-

 

2,034

 

1,333

 

757

 

502

 

-

 

-

 

2,790

 

1,835

Inspection fee

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

6,516

 

7,320

 

6,516

 

7,320

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

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

12,270

 

21

 

12,270

 

21

Intangible of concession amortization

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

74,929

 

69,226

 

74,929

 

69,226

Financial compensation for water resources utilization

1,190

 

192

 

-

     

-

     

-

     

-

     

1,190

 

192

Other

1,415

 

1,894

 

-

 

(6)

 

403

 

104

 

19,365

 

(1,545)

 

-

 

327

 

21,184

 

774

Total

363,655

 

336,197

 

259,817

 

323,362

 

105,009

 

99,211

 

400,211

 

139,414

 

93,715

 

76,894

 

1,222,408

 

975,078

                                               
 

Consolidated

 

1st semester

         

Services Rendered to Third Parties

 

Operating Expenses

 

Total

 

Operating costs

   

Sales

 

General

 

Other

 
 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

 

2013

 

2012 restated

Personnel

210,835

 

188,397

 

-

 

7

 

53,010

 

49,367

 

99,107

 

88,604

 

-

 

-

 

362,952

 

326,376

Employee Pension Plans

41,060

 

16,668

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

41,060

 

16,667

Materials

48,527

 

34,066

 

794

 

1,087

 

1,971

 

1,312

 

3,268

 

5,428

 

-

 

-

 

54,559

 

41,893

Outside Services

85,999

 

82,620

 

994

 

1,261

 

53,575

 

54,573

 

104,131

 

125,065

 

-

 

-

 

244,698

 

263,519

Depreciation and Amortization

331,967

 

275,175

 

-

 

-

 

16,992

 

16,509

 

27,459

 

15,205

 

-

 

-

 

376,418

 

306,890

Costs related to infrastructure construction

-

 

-

 

517,827

 

591,051

 

-

 

-

 

-

 

-

 

-

 

-

 

517,827

 

591,051

Other

19,867

 

19,044

 

(4)

 

(9)

 

82,181

 

70,478

 

367,545

 

42,902

 

181,805

 

149,616

 

651,395

 

282,031

Collection charges

-

 

-

 

-

 

-

 

26,379

 

24,085

 

-

 

-

 

-

 

-

 

26,379

 

24,085

Allowance for doubtful accounts

-

 

-

 

-

 

-

 

50,574

 

43,148

 

-

 

-

 

-

 

-

 

50,574

 

43,148

Leases and Rentals

13,138

 

11,457

 

-

 

-

 

6

 

64

 

5,413

 

5,408

 

-

 

-

 

18,557

 

16,929

Publicity and Advertising

116

 

39

 

-

 

-

 

154

 

13

 

5,627

 

7,852

 

-

 

-

 

5,897

 

7,904

Legal, Judicial and Indemnities

-

 

-

 

-

 

-

 

-

 

-

 

331,410

 

22,439

 

-

 

-

 

331,410

 

22,439

Donations, Contributions and Subsidies

-

 

-

 

-

 

-

 

4,047

 

2,652

 

2,160

 

1,197

 

-

 

-

 

6,207

 

3,849

Inspection fee

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

14,122

 

14,755

 

14,122

 

14,755

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

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

18,260

 

21

 

18,260

 

21

Intangible of concession amortization

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

149,421

 

134,726

 

149,421

 

134,726

Financial compensation for water resources utilization

3,112

 

1,352

 

-

     

-

     

-

     

-

     

3,112

 

1,352

Other

3,501

 

6,196

 

-

 

(9)

 

1,022

 

516

 

22,936

 

6,007

 

2

 

113

 

27,460

 

12,823

Total

738,255

 

615,970

 

519,610

 

593,396

 

207,730

 

192,241

 

601,509

 

277,204

 

181,805

 

149,615

 

2,248,910

 

1,828,426

 

95


 

 

 

( 28 )  FINANCIAL INCOME AND EXPENSES

 

 

Parent company

 

Consolidated

 

2013

 

2012

 

2013

 

2012

 

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

 

2nd quarter

 

1st semester

 

2nd quarter restated

 

1st semester restated

Financial Income

                             

Income from Financial Investments

3,053

 

5,694

 

5,902

 

20,424

 

55,505

 

94,315

 

42,713

 

104,389

Arrears of interest and fines

1

 

2

 

3

 

13

 

34,869

 

76,553

 

40,287

 

78,470

Restatement of tax credits

906

 

906

 

1,946

 

1,946

 

2,925

 

4,408

 

4,897

 

5,768

Restatement of Escrow Deposits

167

 

323

 

157

 

398

 

9,198

 

18,122

 

13,769

 

28,420

Monetary and Exchange Restatement

-

 

-

 

-

 

-

 

3,821

 

17,356

 

12,785

 

24,959

Adjustment to expected cash flow (note 9)

-

 

-

 

-

 

-

 

(2,030)

 

3,139

 

34,441

 

35,211

Discount on purchase of ICMS credit

-

 

-

 

-

 

-

 

3,303

 

8,964

 

3,938

 

7,019

PIS and COFINS on insterest on shareholders' equity

(6,702)

 

(6,702)

 

(9,931)

 

(9,931)

 

(6,702)

 

(6,702)

 

(9,931)

 

(9,931)

Other

1,533

 

2,601

 

985

 

2,626

 

19,692

 

33,109

 

14,966

 

23,911

Total

(1,041)

 

2,823

 

(938)

 

15,476

 

120,581

 

249,263

 

157,865

 

298,216

                               

Financial Expense

                             

Debt Charges

(7,553)

 

(12,907)

 

(10,219)

 

(22,156)

 

(290,140)

 

(551,909)

 

(253,698)

 

(518,693)

Monetary and Exchange Variations

(295)

 

(458)

 

172

 

251

 

(52,696)

 

(73,274)

 

(46,679)

 

(79,146)

(-) Capitalized borrowing costs

-

 

-

 

-

 

-

 

17,407

 

29,015

 

12,866

 

24,197

Public utilities

-

 

-

 

-

 

-

 

(2,147)

 

(4,901)

 

(3,481)

 

(5,213)

Adjustment to expected cash flow (note 9)

-

 

-

 

-

 

-

 

(126,491)

 

(99,710)

 

-

 

-

Interes and fines on taxes (note 20)

-

 

-

 

-

 

-

 

(59,579)

 

(60,483)

 

(1,023)

 

(1,159)

Other

(49)

 

(41)

 

(14)

 

(30)

 

(21,971)

 

(46,685)

 

(18,090)

 

(37,604)

Total

(7,897)

 

(13,405)

 

(10,061)

 

(21,934)

 

(535,617)

 

(807,947)

 

(310,105)

 

(617,617)

                               

Net financial income (expense)

(8,938)

 

(10,582)

 

(10,999)

 

(6,459)

 

(415,036)

 

(558,684)

 

(152,240)

 

(319,401)

 

Interest was capitalized at an average rate of 8.10% p.a. in the first semester of 2013 (8.37% in the first semester of 2012) on qualifying assets, in accordance with CPC 20 and IAS 23.

 

As described in note 9, the estimated cash flow adjustment was negative in the quarter and the related amounts were reclassified to financial expenses in the quarter and semester. 

 

( 29 )  SEGMENT INFORMATION

 

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

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

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

 

     

Generation

                   
 

Distribution

 

conventional sources

 

renewable sources

 

Commercialization

 

Services

 

Other (*)

 

Elimination

 

Total

1st semester 2013

                             

Net revenue

5,775,096

 

294,982

 

300,325

 

915,138

 

28,178

 

50

 

-

 

7,313,769

(-) Intersegment revenues

7,548

 

158,282

 

143,353

 

117,980

 

51,497

 

-

 

(478,660)

 

-

Income from electric energy service

679,557

 

262,190

 

66,692

 

13,189

 

298

 

(10,829)

 

-

 

1,011,096

Financial income

194,198

 

12,299

 

18,717

 

15,124

 

6,125

 

2,800

 

-

 

249,263

Financial expense

(492,016)

 

(142,885)

 

(147,723)

 

(10,069)

 

(1,844)

 

(13,410)

 

-

 

(807,947)

Income before taxes

381,738

 

165,258

 

(62,314)

 

18,243

 

4,579

 

(21,439)

 

-

 

486,066

Income tax and social contribution

148,096

 

35,731

 

4,484

 

7,412

 

2,092

 

17,015

 

-

 

214,830

Net Income

233,643

 

129,527

 

(66,798)

 

10,831

 

2,487

 

(38,454)

 

-

 

271,235

Total Assets (**)

16,107,381

 

4,460,488

 

9,072,809

 

452,204

 

188,752

 

1,894,655

 

-

 

32,176,288

Capital Expenditures and other intangible assets

443,431

 

6,231

 

564,496

 

1,600

 

13,888

 

266

 

-

 

1,029,912

Depreciation and Amortization

282,490

 

67,735

 

172,311

 

1,953

 

1,309

 

41

 

-

 

525,839

                               

1st semester 2012 (***)

                             

Net revenue

5,836,008

 

277,095

 

195,349

 

560,168

 

26,708

 

22

 

-

 

6,895,350

(-) Intersegment revenues

10,295

 

138,877

 

94,556

 

235,269

 

61,807

 

-

 

(540,805)

 

-

Income from electric energy service

829,273

 

257,233

 

63,867

 

114,935

 

19,734

 

(12,390)

 

-

 

1,272,651

Financial income

222,114

 

15,579

 

26,838

 

17,694

 

724

 

15,266

 

-

 

298,216

Financial expense

(315,747)

 

(121,583)

 

(86,171)

 

(68,121)

 

(3,942)

 

(22,054)

 

-

 

(617,617)

Income before taxes

735,639

 

208,915

 

4,534

 

64,508

 

16,516

 

(19,177)

 

-

 

1,010,937

Income tax and social contribution

261,840

 

35,975

 

(1,086)

 

17,771

 

8,012

 

29,954

 

-

 

352,466

Net Income

473,799

 

172,940

 

5,620

 

46,737

 

8,505

 

(49,131)

 

-

 

658,471

Total Assets (**)

14,729,776

 

4,376,136

 

8,786,521

 

466,645

 

186,303

 

378,898

 

-

 

28,924,279

Capital Expenditures and other intangible assets

605,516

 

3,863

 

652,059

 

2,292

 

2,828

 

190

     

1,266,748

Depreciation and Amortization

261,219

 

69,443

 

107,531

 

1,215

 

1,656

 

552

 

-

 

441,616

 

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

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

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

 

96


 

 

( 30 )    RELATED PARTY TRANSACTIONS

 

The Company’s controlling shareholders are as follows:

·   ESC Energia S.A.

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

·   Energia São Paulo Fundo de Investimento em Ações

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

·   Bonaire Participações S.A.

Controlled by Energia São Paulo Fundo de Investimento em Ações.

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

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

 

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

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

The main transactions are listed below:

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

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

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

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

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

 

97


 

 

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

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

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

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

The total remuneration of key management personnel in in the first semester of 2013, in accordance with CVM Decision 560/2008, was R$ 15,860. This amount comprises R$ 19,109 in respect of short-term benefits, R$ 426 for post-employment benefits and reversal of the provision of R$ 3,675 for other long-term benefits, recorded by the accrual method

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

 

98


 

 

 

Consolidated

 

Assets

 

Liabilities

 

Revenue

 

Expense

 

June 30, 2013

 

December 31, 2012 restated

 

June 30, 2013

 

December 31, 2012 restated

 

1st semester 2013

 

1st semester 2012 restated

 

1st semester 2013

 

1st semester 2012 restated

Bank deposits and short-term investments

                             

Banco do Brasil S.A.

83,777

 

82,111

 

-

 

-

 

2,709

 

3,307

 

-

 

-

                               

Loans and Financing, Debentures and Derivatives contracts

                             

Banco do Brasil S.A.

-

 

-

 

1,636,334

 

1,778,338

 

-

 

-

 

53,916

 

157,777

                               

Other financial transactions

                             

Banco do Brasil S.A.

-

 

-

 

408

 

1,224

 

816

 

816

 

3,007

 

2,894

JBS S/A

-

 

-

 

-

 

-

 

68

 

1,989

 

-

 

-

                               

Advance

                             

Campos Novos Energia S.A. - ENERCAN

-

 

-

 

-

 

1,558

 

-

 

-

 

-

 

-

Centrais Eletricas da Paraíba S.A. - EPASA

-

 

-

 

-

 

572

 

-

 

-

 

-

 

-

Chapecoense Geração S.A.

-

 

-

 

-

 

1,272

 

-

 

-

 

-

 

-

Energética Barra Grande S.A. - BAESA

-

 

-

 

-

 

898

 

-

 

-

 

-

 

-

                               

Energy sales and purchases and electricity network usage charge

                             

Afluente Transmissão de Energia Elétrica S.A.

-

 

-

 

-

 

-

 

-

 

-

 

6

 

6

BRASKEM S.A.

-

 

-

 

-

 

-

 

16,279

 

-

 

-

 

-

Camargo Corrêa Cimentos S.A.

-

 

-

 

-

 

-

 

-

 

3,568

 

-

 

-

Companhia de Eletricidade do Estado da Bahia – COELBA

457

 

697

 

-

 

-

 

1,741

 

2,992

 

1

 

-

Companhia Energética de Pernambuco - CELPE

423

 

1,031

 

-

 

-

 

1,619

 

2,405

 

1

 

-

Companhia Energética do Ceara - COELCE

232

 

188

 

-

 

-

 

1,005

 

594

 

1

 

-

Companhia Energética do Rio Grande do Norte - COSERN

161

 

657

 

-

 

-

 

806

 

912

 

1

 

-

Estaleiro Atlântico Sul S.A.

-

 

-

 

-

 

-

 

2,198

 

-

 

-

 

-

InterCement Brasil S.A.

-

 

1,263

 

-

 

-

 

-

 

-

 

-

 

-

NC Energia S.A.

-

 

-

 

-

 

-

 

11,905

 

-

 

-

 

-

Petrobras

-

 

-

 

-

 

-

 

-

 

-

 

-

 

32,929

SE NARANDIBA S.A.

-

 

-

 

-

 

-

 

-

 

-

 

1

 

1

Tavex Brasil S.A.

-

 

-

 

-

 

-

 

5,310

 

10,952

 

-

 

-

Telemar

-

 

-

 

-

 

-

 

-

 

2,035

 

-

 

-

Vale do Rio Doce S.A

-

 

-

 

-

 

-

 

-

 

9

 

-

 

14,022

Vale Energia S.A.

6,735

 

6,594

 

-

 

-

 

27,389

 

47,237

 

-

 

-

Vale S.A.

-

 

-

 

-

 

-

 

-

 

-

 

1,419

 

-

Campos Novos Energia S.A. - ENERCAN

-

 

377

 

24,804

 

29,548

 

-

 

-

 

74,662

 

66,688

Centrais Eletricas da Paraíba S.A. - EPASA

-

 

-

 

10,063

 

35,690

 

-

 

-

 

26,824

 

10,352

Chapecoense Geração S.A.

-

 

1,006

 

19,053

 

27,695

 

-

 

-

 

107,355

 

101,936

Energética Barra Grande S.A. - BAESA

-

 

-

 

418

 

7,066

 

-

 

-

 

39,515

 

37,480

                               

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

                             

Banco do Brasil S.A.

-

 

-

 

-

 

-

 

-

 

-

 

82

 

-

Boa Vista Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

 

50

 

-

 

-

 

-

Brasil Telecom S.A.

-

 

-

 

71

 

127

 

-

 

-

 

459

 

390

Camargo Corrêa Geração de Energia

0

 

-

 

-

 

-

 

-

 

-

 

-

 

-

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

60

 

-

 

29

 

-

 

468

 

6

 

15

 

10

Concessionária do Sistema Anhanguera - Bandeirante S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

10

Concessionárias de Rodovias do Oeste de São Paulo

-

 

260

 

-

 

1

 

-

 

-

 

-

 

-

Embraer S.A.

37

 

2,326

 

-

 

-

 

37

 

-

 

-

 

-

Ferrovia Centro-Atlântica S.A.

224

 

112

 

-

 

-

 

238

 

-

 

-

 

-

HM 11 Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

 

9

 

-

 

-

 

-

HM 12 Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

 

9

 

-

 

-

 

-

HM 16 Empreendimento Imobiliário SPE Ltda.

-

 

-

 

-

 

-

 

-

 

12

 

-

 

-

Indústrias Romi S.A.

4

 

-

 

-

 

-

 

22

 

40

 

-

 

-

InterCement Brasil S.A.

-

 

-

 

-

 

-

 

-

 

1,526

 

-

 

-

JBS S/A

-

 

-

 

-

 

-

 

-

 

32

 

-

 

-

Mineração Naque S.A.

-

 

21

 

-

 

-

 

-

 

-

 

-

 

-

MULTINER S/A

-

 

-

 

-

 

-

 

2

 

-

 

-

 

-

Oi S.A.

-

 

-

 

8

 

131

 

-

 

-

 

28

 

13

Petrobras

-

 

9

 

-

 

-

 

-

 

13

 

-

 

-

Recanto dos Sonhos Empreendimento Imobiliário SPE

-

 

27

 

-

 

-

 

-

 

33

 

-

 

-

Renovias Concessionária S.A.

-

 

-

 

-

 

-

 

-

 

-

 

6

 

-

Rodovias Integradas do Oeste - SP Vias

-

 

-

 

14

 

26

 

-

 

-

 

-

 

-

SAMM - Sociedade de Atividades em Multimídia Ltda.

107

 

-

 

-

 

-

 

498

 

-

 

-

 

-

Telemar

2

 

-

 

-

 

4

 

13

 

9

 

66

 

98

TOTVS S.A

-

 

9

 

147

 

111

 

-

 

-

 

1,342

 

452

Vale Fertilizantes S.A.

-

 

9

 

-

 

-

 

-

 

-

 

-

 

-

Campos Novos Energia S.A. - ENERCAN

-

 

-

 

4,170

 

-

 

664

 

634

 

-

 

-

Centrais Eletricas da Paraíba S.A. - EPASA

-

 

100

 

-

 

-

 

-

 

-

 

-

 

-

Chapecoense Geração S.A.

-

 

11

 

-

 

-

 

717

 

630

 

-

 

-

Energética Barra Grande S.A. - BAESA

66

 

-

 

-

 

-

 

664

 

634

 

-

 

-

                               

Other revenue

                             

Brasil Telecom S.A.

2,126

 

2,009

 

-

 

-

 

7,441

 

6,026

 

-

 

-

Telemar

-

 

-

 

-

 

-

 

-

 

9

 

-

 

-

 

( 31 )  RISK MANAGEMENT

 

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

Risk management structure:

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

 

 

99


 

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

 

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

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

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

 

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

 

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

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

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

 

100


 

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

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

 

Risk Management for Financial instruments

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

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

 

101


 

 

 

( 32 )  FINANCIAL INSTRUMENTS

 

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

             

Consolidated

             

June 30, 2013

 

December 31, 2012 restated

 

Category

 

Measurement

 

Level (*)

 

Accounting balance

 

Fair value

 

Accounting balance

 

Fair value

                           
                           

Assets

                         

Cash and cash equivalent (note 5)

(a)

 

(2)

 

Level 1

 

3,478,180

 

3,478,180

 

1,152,712

 

1,152,712

Cash and cash equivalent (note 5)

(a)

 

(2)

 

Level 2

 

1,941,404

 

1,941,404

 

1,282,322

 

1,282,322

Consumers, Concessionaires and Licensees (note 6)

(b)

 

(1)

 

n/a

 

2,013,888

 

2,013,888

 

2,366,682

 

2,366,682

Leases

(b)

 

(1)

 

n/a

 

45,602

 

45,602

 

41,443

 

41,443

Financial investments

(c)

 

(1)

 

n/a

 

-

 

-

 

3,939

 

3,939

Financial investments

(a)

 

(2)

 

Level 1

 

6,891

 

6,891

 

2,161

 

2,161

Derivatives (note 32)

(a)

 

(2)

 

Level 2

 

539,475

 

539,475

 

487,308

 

487,308

Financial asset of concession (note 9)

(d)

 

(2)

 

Level 3

 

2,505,747

 

2,505,747

 

2,377,240

 

2,377,240

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

(b)

 

(1)

 

n/a

 

103,024

 

103,024

 

49,943

 

49,943

Other finance assets (**)

(b)

 

(1)

 

n/a

 

291,560

 

291,560

 

356,146

 

356,146

             

10,925,772

 

10,925,772

 

8,119,896

 

8,119,896

                           

Liabilities

                         

Suppliers (note 14)

(e)

 

(1)

 

n/a

 

1,612,030

 

1,612,030

 

1,695,469

 

1,695,469

Loans and financing - Principal and interest (note 15)

(e)

 

(1)

 

n/a

 

7,441,301

 

7,174,426

 

6,889,549

 

6,766,129

Loans and financing - Principal and interest (note 15) (****)

(a)

 

(2)

 

Level 2

 

2,829,720

 

2,829,720

 

2,388,245

 

2,388,245

Debentures - Principal and interest (note 16)

(e)

 

(1)

 

n/a

 

8,429,952

 

7,531,814

 

6,195,237

 

6,396,903

Regulatory Charges (note 18)

(e)

 

(1)

 

n/a

 

32,076

 

32,076

 

110,776

 

110,776

Derivatives (note 32)

(a)

 

(2)

 

Level 2

 

740

 

740

 

445

 

445

Public utility (note 21)

(e)

 

(1)

 

n/a

 

80,697

 

80,697

 

79,813

 

79,813

Other finance liabilities (***)

(e)

 

(1)

 

n/a

 

164,036

 

164,036

 

172,135

 

172,135

             

20,590,553

 

19,425,540

 

17,531,670

 

17,609,916

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

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

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

(****) As a result of the initial designation of this financial liability, the financial statements showed a gain of R$ 5,830 (loss of R$ 11,310 in 1st semester 2012)

Key

 

 

 

 

 

               

Category:

Measurement:

                   

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

(1) - Measured at amortized cost

           

(b) - Loans and receivables

(2) - Mensured at fair value

           

(c) - Held to maturity

                         

(d) - Available for sale

                         

(e) - Other finance liabilities

                         

 

 

a) Valuation of financial instruments

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

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

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

The three levels of fair value are:

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

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

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

 

102


 

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

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

 

b) Derivatives

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

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

 

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

 

103


 

 

 

   

Market values (accouting balance)

                       

Company / strategy / counterparts

 

Assets

 

Liabilities

 

Fair value, net

 

Values at cost, net

 

Gain/(Loss) on marking to market

 

Currecy / index

 

Maturity range

 

Notional

 

Negotiation market

Derivatives for protection of debts designated at fair value

                               

Exchange rate hedge

                                   

CPFL Paulista

                                   

BNP Paribas

 

67,049

 

-

 

67,049

 

63,565

 

3,484

 

dollar

 

Jun 2014

 

160,000

 

over the counter

J.P.Morgan

 

31,970

 

-

 

31,970

 

30,126

 

1,843

 

dollar

 

Jul 2014

 

78,250

 

over the counter

J.P.Morgan

 

33,574

 

-

 

33,574

 

31,784

 

1,791

 

dollar

 

Aug 2014

 

76,700

 

over the counter

Morgan Stanley

 

27,166

 

-

 

27,166

 

22,813

 

4,354

 

dollar

 

Sep 2016

 

85,475

 

over the counter

Bank of America Merrill Lynch

 

72,948

 

-

 

72,948

 

60,826

 

12,121

 

dollar

 

Jul 2014

 

156,700

 

over the counter

Societe Generale

 

16,284

 

-

 

16,284

 

13,893

 

2,391

 

dollar

 

Aug 2016

 

33,173

 

over the counter

Citibank

 

27,053

 

-

 

27,053

 

22,577

 

4,476

 

dollar

 

Sep 2016

 

85,750

 

over the counter

HSBC

 

12,003

 

-

 

12,003

 

11,038

 

965

 

dollar

 

Sep 2014

 

41,050

 

over the counter

Scotiabank

 

4,134

 

-

 

4,134

 

2,774

 

1,360

 

dollar

 

Jul 2016

 

49,000

 

over the counter

   

292,181

 

-

 

292,181

 

259,395

 

32,785

               
                                     

CPFL Piratininga

                                   

BNP Paribas

 

20,169

 

-

 

20,169

 

19,076

 

1,093

 

dollar

 

Jul 2014

 

45,990

 

over the counter

J.P.Morgan

 

67,053

 

-

 

67,053

 

63,540

 

3,513

 

dollar

 

Aug 2014

 

153,400

 

over the counter

Bank of America

 

33,535

 

-

 

33,535

 

28,095

 

5,440

 

dollar

 

Aug 2016

 

80,250

 

over the counter

Societe Generale

 

21,367

 

-

 

21,367

 

18,230

 

3,137

 

dollar

 

Aug 2016

 

43,527

 

over the counter

Citibank

 

5,121

 

-

 

5,121

 

4,472

 

649

 

dollar

 

Aug 2016

 

12,840

 

over the counter

Scotia Bank

 

5,399

     

5,399

 

3,623

 

1,776

 

dollar

 

Jul 2016

 

64,000

 

over the counter

   

152,644

 

-

 

152,644

 

137,036

 

15,608

               
                                     

CPFL Santa Cruz

                                   

J.P.Morgan

 

917

     

917

 

625

 

1,542

 

dolar

 

Jan 2013

 

20,000

 

over the counter

Banco Santander

 

(642)

     

(642)

 

(625)

 

(1,266)

 

dolar

 

Jun 2016

 

20,000

 

over the counter

   

275

 

-

 

275

 

0

 

275

               

CPFL Leste Paulista

                                   

Citibank/

 

2,444

 

-

 

2,444

 

2,320

 

124

 

dollar

 

Sep 2014

 

8,000

 

over the counter

Bank of Nova Scotia

 

1,581

     

1,581

 

1,218

 

363

 

dollar

 

Jul 2015

 

25,000

 

over the counter

   

4,025

 

-

 

4,025

 

3,537

 

487

               

CPFL Sul Paulista

                                   

Citibank

 

2,444

     

2,444

 

2,320

 

124

 

dollar

 

Sep 2014

 

8,000

 

over the counter

JPMorgan

 

481

     

481

 

328

 

153

 

dollar

 

Jul 2015

 

10,500

 

over the counter

SCOTIA

 

664

     

664

 

511

 

152

 

dollar

 

Jul 2015

 

10,500

 

over the counter

Santander

 

(706)

     

(706)

 

(687)

 

(18)

 

dollar

 

Jun 2016

 

22,000

 

over the counter

   

2,884

 

-

 

2,884

 

2,472

 

412

               

CPFL Jaguari

                                   

Citibank

 

2,555

 

-

 

2,555

 

2,437

 

118

 

dollar

 

Aug 2014

 

7,000

 

over the counter

Bank of Nova Scotia

 

822

     

822

 

633

 

189

 

dollar

 

Jul 2015

 

13,000

 

over the counter

Santander

 

(994)

     

(994)

 

(969)

 

(26)

 

dollar

 

Jun 2016

 

31,000

 

over the counter

   

2,383

     

2,383

 

2,102

 

281

               

CPFL Mococa

                                   

Citibank

 

2,139

 

-

 

2,139

 

2,030

 

109

 

dollar

 

Sep 2014

 

7,000

 

over the counter

Bank of Nova Scotia

 

696

     

696

 

536

 

160

 

dollar

 

Jul 2015

 

11,000

 

over the counter

   

2,834

 

-

 

2,834

 

2,566

 

269

               

CPFL Geração

                                   

Citibank

 

40,700

 

-

 

40,700

 

35,267

 

5,433

 

dollar

 

Aug 2016

 

100,000

 

over the counter

                                     

RGE

                                   

Citibank

 

25,775

 

-

 

25,775

 

23,099

 

2,676

 

dollar

 

April 2012 to April 2016

 

128,590

 

over the counter

J.P. Morgan

 

8,020

 

-

 

8,020

 

6,340

 

1,680

 

dollar

 

July 2012 to July 2016

 

94,410

 

over the counter

Bank of Tokyo-Mitsubishi

 

6,858

 

-

 

6,858

 

12,541

 

(5,683)

 

dollar

 

April 2013 to May 2018

 

204,616

 

over the counter

   

40,653

 

-

 

40,653

 

41,980

 

(1,327)

               
                                     

Subtotal

 

538,578

 

-

 

538,578

 

484,355

 

54,224

               
                                     

Hedge interest rate variation (1)

                                   
                                     

CPFL Energia

                                   

Citibank

 

251

 

-

 

251

 

139

 

112

 

CDI + spread

 

Sep 2014

 

300,000

 

over the counter

                                     

CPFL Paulista

                                   

Bank of America Merrill Lynch

 

(712)

 

-

 

(712)

 

39

 

(751)

 

CDI

 

Jul 2019

 

660,000

 

over the counter

J.P.Morgan

 

(295)

 

-

 

(295)

 

19

 

(314)

 

CDI

 

Feb 2021

 

300,000

 

over the counter

Votorantin

 

(69)

 

-

 

(69)

 

6

 

(75)

 

CDI

 

Feb 2021

 

100,000

 

over the counter

Santander

 

(67)

 

-

 

(67)

 

8

 

(75)

 

CDI

 

Feb 2021

 

105,000

 

over the counter

   

(1,143)

 

-

 

(1,143)

 

72

 

(1,217)

               

CPFL Piratininga

                                   

J.P.Morgan

 

(119)

 

-

 

(119)

 

6

 

(125)

 

CDI

 

Jul 2019

 

110,000

 

over the counter

Votorantim

 

(20)

 

-

 

(20)

 

9

 

(29)

 

CDI

 

Feb 2021

 

135,000

 

over the counter

Santander

 

-

     

-

 

7

 

(7)

 

CDI

 

Feb 2021

 

100,000

 

over the counter

   

(139)

 

-

 

(139)

 

22

 

(161)

               
                                     

RGE

                                   

Santander

 

158

 

-

 

158

 

82

 

76

 

CDI + spread

 

December 2011 to December 2013

 

93,333

 

over the counter

Citibank

 

30

 

-

 

30

 

6

 

24

 

CDI + spread

 

December 2011 to December 2013

 

33,333

 

over the counter

HSBC

 

-

 

(540)

 

(540)

 

30

 

(570)

 

% CDI

 

June 2013 to July 2019

 

500,000

 

over the counter

Votorantim

 

-

 

(200)

 

(200)

 

11

 

(211)

 

% CDI

 

June 2013 to February 2021

 

170,000

 

over the counter

   

188

 

(740)

 

(552)

 

129

 

(681)

               
                                     
                                     

Derivatives for protection of debts not designated at fair value

                               

Exchange rate hedge

                                   

CPFL Paulista

                                   

Bank of America Merrill Lynch

 

55

 

-

 

55

 

39

 

16

 

dollar

 

Apr 2013

 

1,002

 

over the counter

Bank of America Merrill Lynch

 

566

 

-

 

566

 

382

 

184

 

dollar

 

Oct 2013

 

9,867

 

over the counter

   

621

 

-

 

621

 

421

 

201

               
                                     

CPFL Geração

         

-

     

-

               

Votorantim

 

1,118

 

-

 

1,118

 

1,559

 

(441)

 

dollar

 

July 2013 to December 2014

 

57,678

 

over the counter

   

 

 

 

 

 

 

 

 

 

               

Subtotal

 

896

 

(740)

 

156

 

2,341

 

(2,187)

               
                                     

Total

 

539,475

 

(740)

 

538,735

 

486,696

 

52,037

               
                                     

Current

 

845

 

-

                           

Noncurrent

 

538,630

 

(740)

                           
                                     

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

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

 

104


 

 

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

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

           

Gain (Loss)

           

2013

 

2012 restated

Company

 

Hedged risk / transaction

 

Account

 

2nd quarter

 

1st semester

 

2nd quarter

 

1st semester

CPFL Energia

 

Interest rate variation

 

Financial expense - swap

 

106

 

220

 

91

 

115

CPFL Energia

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(235)

 

(357)

 

237

 

533

CPFL Paulista

 

Interest rate variation

 

Financial expense - swap

 

72

 

72

 

-

 

-

CPFL Paulista

 

Exchange variation

 

Financial expense - swap

 

109,131

 

86,835

 

147,054

 

105,234

CPFL Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(2,228)

 

(18,074)

 

(15,224)

 

4,891

CPFL Piratininga

 

Interest rate variation

 

Financial expense - swap

 

22

 

25

 

13

 

97

CPFL Piratininga

 

Exchange variation

 

Financial expense - swap

 

38,293

 

29,307

 

52,334

 

37,436

CPFL Piratininga

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

2,134

 

(4,132)

 

(4,039)

 

3,769

RGE

 

Interest rate variation

 

Financial expense - swap

 

124

 

207

 

122

 

201

RGE

 

Exchange variation

 

Financial expense - swap

 

29,358

 

24,106

 

16,248

 

16,248

RGE

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

(3,561)

 

(6,992)

 

(5,133)

 

(5,058)

CPFL Geração

 

Interest rate variation

 

Financial expense - swap

 

-

 

-

 

77

 

86

CPFL Geração

 

Exchange variation

 

Financial expense - swap

 

13,034

 

9,271

 

22,113

 

15,210

CPFL Geração

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

2,639

 

(178)

 

(1,428)

 

943

CPFL Santa Cruz

 

Exchange variation

 

Financial expense - swap

 

755

 

315

 

-

 

-

CPFL Santa Cruz

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

38

 

(178)

 

-

 

-

CPFL Leste Paulista

 

Exchange variation

 

Financial expense - swap

 

2,469

 

1,721

 

1,126

 

775

CPFL Leste Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

99

 

(167)

 

(95)

 

(15)

CPFL Sul Paulista

 

Exchange variation

 

Financial expense - swap

 

1,486

 

829

 

1,126

 

775

CPFL Sul Paulista

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

68

 

(241)

 

(95)

 

9

CPFL Jaguari

 

Exchange variation

 

Financial expense - swap

 

604

 

145

 

1,039

 

723

CPFL Jaguari

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

31

 

(185)

 

(86)

 

(15)

CPFL Mococa

 

Exchange variation

 

Financial expense - swap

 

1,396

 

983

 

985

 

678

CPFL Mococa

 

Mark to Market

 

Financial expense - Adjustment to fair value

 

55

 

(135)

 

(83)

 

(13)

           

195,890

 

123,397

 

216,382

 

182,621

 

c) Sensitivity Analysis

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

 

c.1) Exchange rates variation 

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

 

 

105


 

 

   

Consolidated

Instruments

 

Exposure
R$ thousand

 

Risk

 

Exchange depreciation of 8,7%*

 

Exchange depreciation of 25%(**)

 

Exchange depreciation of 50%(**)

Financial asset instruments

 

34,415

 

dollar apprec.

 

2,982

 

8,604

 

17,208

Financial liability instruments (1)

 

(2,591,516)

 

dollar apprec.

 

(224,576)

 

(647,879)

 

(1,295,758)

Derivatives - Plain vanilla swap

 

2,559,466

 

dollar apprec.

 

221,799

 

639,866

 

1,279,733

   

2,364

     

205

 

591

 

1,182

                     

Total

 

3,661

     

205

 

591

 

1,182

                     

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

**In compliance with CVM Instruction 475/08, the percentage of exchange depreciation are related to exchange rate as of June 30, 2013

(1) This amount does not include CPFL Paulista's loan from the financial institution Bank of America Merrill Lynch, originally maturing in July 2014, as the loan was paid early, in July 2013 by contracting a predetermined future exchange rate. Accordingly, the Company is not subject to exchange exposure

 

c.2) Variation in interest rates

Assuming that (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at June 30, 2013 is maintained, and (ii) the respective accumulated annual indexes for the last 12 months remain stable (CDI 7.62% p.a.; IGP-M 6.31% p.a.; TJLP  5.00% p.a.), the effects on the Company’s financial statements for the next 12 months would be a net financial expense of R$ 686,494. In the event of fluctuations in the indexes in accordance with the three scenarios described, the effect on the net financial expense would as follows:

 

   

Consolidated

Instruments

 

Exposure
R$ thousand

 

Risk

 

Scenario I(*)

 

Raising index by 25%(**)

 

Raising index by 50%(**)

Financial asset instruments

 

5,890,100

 

CDI apprec.

 

84,817

 

106,022

 

212,044

Financial liability instruments

 

(10,504,492)

 

CDI apprec.

 

(151,265)

 

(189,081)

 

(378,162)

Derivatives - Plain vanilla swap

 

(2,020,731)

 

CDI apprec.

 

(29,099)

 

(36,373)

 

(72,746)

   

(6,635,122)

     

(95,546)

 

(119,432)

 

(238,864)

                     

Financial asset instruments

 

6,891

 

IGP-M apprec.

 

(47)

 

109

 

217

Financial liability instruments

 

(98,376)

 

IGP-M apprec.

 

669

 

(1,552)

 

(3,104)

   

(91,485)

     

622

 

(1,443)

 

(2,886)

                     

Financial liability instruments

 

(4,059,845)

 

TJLP apprec.

 

-

 

(50,748)

 

(101,496)

                     

Total increase

 

(10,786,452)

     

(94,924)

 

(171,623)

 

(343,247)

(*) The CDI, IGP-M and TJLP indexes considered of 8.64%, 5.63% and 5%, respectively, were obtained from information available in the market.

(**) In compliance with CVM Instruction 475/08, the percentage of raising index are related to information as of June 30, 2013

 

 

  

 

 

 

106


 

 

( 33 )  REGULATORY ASSETS AND LIABILITIES  

 

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

 

Consolidated

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012 restated

 

June 30, 2012 restated

 

March 31, 2012 restated

 

December 31, 2011 restated

Assets

                     

Consumers, Concessionaires and Licensees

                     

Discounts TUSD (*) and Irrigation

39,513

 

60,711

 

65,534

 

64,409

 

63,967

 

67,244

Deferred Costs Variations

                     

CVA (**)

694,043

 

686,461

 

897,364

 

779,797

 

514,143

 

404,148

Prepaid Expenses

                     

Overcontracting

66,543

 

83,174

 

74,885

 

15,968

 

22,716

 

27,364

Low income consumers' subsidy - Losses

-

 

-

 

2,064

 

13,765

 

15,630

 

17,922

Neutrality of the sector charges

5,497

 

2,845

 

2,850

 

525

 

406

 

224

Tariff adjustment

2,663

 

3,790

 

2,696

 

(0)

 

(0)

 

467

Other financial components

68,250

 

84,047

 

92,582

 

94,756

 

90,067

 

53,180

 

142,953

 

173,856

 

175,078

 

125,014

 

128,819

 

99,157

Liabilities

                     

Deferred Gains Variations

                     

Parcel "A"

(1,454)

 

(1,454)

 

(1,443)

 

(1,350)

 

(1,234)

 

(1,337)

CVA (**)

(298,582)

 

(372,532)

 

(373,784)

 

(621,296)

 

(561,097)

 

(488,500)

 

(300,037)

 

(373,987)

 

(375,227)

 

(622,645)

 

(562,331)

 

(489,838)

Other Accounts Payable

                     

Compensation for repositioning in the RTP (***)

(177,032)

 

(205,913)

 

(242,987)

 

-

 

-

 

-

Discounts TUSD and Irrigation (*)

(453)

 

(376)

 

(363)

 

(638)

 

(48)

 

(127)

Overcontracting

(40,346)

 

(26,090)

 

(28,919)

 

(51,640)

 

(71,060)

 

(48,367)

Low income consumers' subsidy - Gains

(10,587)

 

(13,979)

 

(22,813)

 

(28,484)

 

(28,641)

 

(17,010)

Neutrality of the sector charges

(58,064)

 

(60,033)

 

(66,985)

 

(110,778)

 

(97,299)

 

(97,138)

Tariff Review – Provisional Procedure

-

 

-

 

-

 

(162,122)

 

(84,903)

 

(32,181)

Other financial components

(21,521)

 

(4,027)

 

(4,254)

 

(5,229)

 

(9,903)

 

(5,739)

 

(308,003)

 

(310,417)

 

(366,321)

 

(358,892)

 

(291,855)

 

(200,562)

                       

Total net

268,470

 

236,624

 

396,428

 

(12,317)

 

(147,257)

 

(119,851)

                       

(*) Network Usage Charge - TUSD

(**) Deferred Tariff Costs and Gains Variations from Parcel "A" itens
(***) Periodic tariff review

 

  

( 34 )  NON CASH TRANSACTIONS

 
 

Parent company

 

Consolidated

 

June 30, 2013

 

June 30, 2012 restated

 

June 30, 2013

 

June 30, 2012 restated

Transactions resulting from business combinations

             

Property, plant and eqiupment acquired through business combination

-

 

-

 

-

 

594,502

Intangible asset acquired in business combination, net of tax effects

-

 

-

 

-

 

761,802

Other net assets acquired through business combination

-

 

-

 

-

 

(647,398)

 

-

 

-

 

-

 

708,906

Cash acquired in the business combination

-

 

-

 

-

 

(28,278)

Acquisition price payable

-

 

-

 

-

 

-

Acquisition price paid

-

 

-

 

-

 

680,628

               

Other transactions

             

Capital decrease in subsidiaries for transfering investments

-

 

10,045

 

-

 

-

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

-

 

-

 

624

 

1,961

Interest capitalized in property, plant and equipment

-

 

-

 

23,876

 

18,380

Interest capitalized in intangible concession asset - distribution infrastructure

-

 

-

 

5,139

 

5,816

 

107


 

 

( 35 )  RELEVANT FACTS AND SUBSEQUENT EVENT

 

35.1 Relevant fact – Rede Group

 

On July 8, 2013, the Company disclosed in a Relevant Fact that the Investment, Purchase and Sale Agreement and Other Covenants signed on December 19, 2012 by the Company, Equatorial Energia S.A. (“Equatorial”) and Mr. Jorge Queiroz de Moraes Junior, controlling shareholder of the Rede Group, with the objective of potential acquisition of the share control of the companies in the Rede Energia Group by Equatorial and realization by the Company of the investments foreseen in the Commitment, had been rescinded.

  

 

35.2 IPO  – CPFL Renováveis

 

The initial public offer of 27,977,618 common shares and second offer of 43,964,828 common shares of the subsidiary CPFL Renováveis, all registered, book-entry, with no face value and free and free and clear of any and encumbrance or lien, announced on June 27, 2013, was completed on July 17, 2013. A total of 71.9 million shares were distributed, at R$ 12.51 each, amounting to R$ 899.9 million. The operation raised a gross amount (i) of R$ 350.0 million in the initial offer, in which 27.9 million common shares were issued, which will be held in the capital account until the price per share equals capital divided by the total number of shares prior to the offer, and the remaining amount of net resources will be recorded in the capital reserve account; and (ii) R$ 549.9 million in the second offer, in which 43.9 million common shares were sold by the subsidiary’s non-controlling shareholders.

 

As mentioned in the December 31, 2012 financial statements, the shareholders’ agreement of CPFL Renováveis established that, if CPFL Renováveis fails to make an initial public offering within 24 months after signing of the agreement, its non-controlling shareholders were entitled to sell their shares to CPFL Energia or to any third party/parties nominated by CPFL Energia, and CPFL Energia was obliged to purchase those shares. Once the IPO above-mentioned has been concluded, the right/obligation established in the shareholders’ agreement ceases to exist.

 

 

The share composition of the subsidiary, after the public share offering and without taking the additional shares into consideration, is shown below:

 

 

 

July 17, 2013

Shareholders

 

Common shares

 

%

CPFL Geração de Energia S.A.

 

259,748,799

 

59.00%

Secor LLC

 

24,255,307

 

5.51%

Patria Energia Fundo de Invest. Em Participações

 

21,064,242

 

4.78%

Pátria Energia Renovável - Fundo de

 

Investimento em Participações Infraestrutura

 

3,699,532

 

0.84%

Fundo de Invest. Partic. Brasil Energia

 

31,439,288

 

7.14%

DEG - Deutsche Investitions Und Ent MBH

 

6,499,722

 

1.48%

Fundo de Invest. Partic. Multisetorial Plus

 

13,104,207

 

2.98%

GMR Energia S.A.

 

8,498,104

 

1.93%

Other

 

71,942,446

 

16.34%

 

 

440,251,647

 

100%

 

35.3 Loans and Financing

 

CPFL Paulista

 

A meeting of the Board of Directors held in May 2013 approved fundraising of up to R$ 591,000 by the subsidiary CPFL Paulista.

 

The amount of R$ 250,000 was released on July 7, 2013, in Banco do Brasil bank credit notes for a period of up to 5 years at a cost of 104.90% of the CDI.

 

The amount of R$ 340,380 was released on July 15, 2013 as per Law 4131/62 by Bank of America Merrill Lynch, with annual interest of quarterly Libor l + 1.48% and a term of 3 years. The interest will be paid quarterly and the principal will be paid in full at maturity. The subsidiary contracted a swap to converting the cost of the currency variation to 105% of the CDI.

 

The funds are to be used to reinforce working capital and extend the term of the outstanding debt.

 

 

108


 

CPFL Piratininga

 

A meeting of the Board of Directors held in May 2013 approved fundraising of up to R$ 153,000 by the subsidiary CPFL Piratininga.

 

The amount of R$ 100,000 was released on July 2, 2013, as per Law 4131/62 by Banco Santander, with annual interest of dollar exchange variation + 2.58% and a term of 3 years. The interest will be paid half yearly and the principal will be paid in full. The subsidiary contracted a swap to converting the cost of from currency variation to a variation of 105% of the CDI.

 

R$ 44,000 was released on July 7, 2013, as per form of Banco do Brasil banknotes, for a term of up to 5 years at a cost of 104.90% of the CDI.

 

The funds are to be used to reinforce working capital and extend the term of the outstanding debt.

 

 

CPFL Geração

 

A meeting of the Board of Directors held on July 15, 2013 approved the 6th issue of a single series of 46,000 ordinary unsecured debentures, not convertible into shares, by the subsidiary CPFL Geração, with a unit face value of R$ 10 and a total amount of R$ 460.000.

 

Interest will be paid half-yearly and will include interest at the 100% of the interbank deposit DI rate + 0.75% a year.

 

The funds will be used for early redemption of the subsidiary’s 2nd issue of promissory notes. The debentures will have a validity term of 7 years from the issue date.

 

 

CPFL Renováveis – Atlânticas Complex

 

On July 8, 2013, the indirect subsidiaries of the Atlânticas Complex made a 3rd issue of promissory notes by Banco do Brasil, amounting to R$ 138,000, at a cost of 108.5% of the CDI. This issue relates to extending the outstanding balance of the 2nd issue of promissory notes of the Atlânticas Complex SPCs, maturing on January 4, 2014

 

 

109


 

 

OTHER RELEVANT INFORMATION

 

 

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

                 
                 

Shareholders

 

Common shares

 

Interest - %

       

BB Carteira Livre I FIA

 

288,569,602

 

29.99

       

ESC Energia S.A.

 

234,092,930

 

24.33

       

Energia São Paulo FIA

 

136,820,640

 

14.22

       

BNDES Participações S.A.

 

81,053,460

 

8.42

       

Executive officers

 

72,077

 

0.01

       

Other shareholders

 

221,665,551

 

23.04

       

Total

 

962,274,260

 

100.00

       
                 
                 

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

                 
   

June 30, 2013

 

June 30, 2012

Shareholders

 

Common shares

 

Interest - %

 

Common shares

 

Interest - %

Controlling shareholders

 

666,668,822

 

69.28

 

666,629,822

 

69.28

Administrator

 

-

 

-

 

-

 

-

Executive officers

 

72,077

 

0.01

 

50,400

 

0.01

Board of directors

 

-

 

-

 

200

 

0.00

Fiscal Council Members

 

-

 

-

 

-

 

-

Other shareholders - free float

 

295,533,361

 

30.71

 

295,593,838

 

30.72

Total

 

962,274,260

 

100.00

 

962,274,260

 

100.00

Outstanding shares

 

295,533,361

 

30.71

 

295,593,838

 

30.72

 

 

 

 

110


 

 

SHAREHOLDING STRUCTURE

1st Semester 2013

 

CPFL ENERGIA S/A

 

Per units shares

Date of last change

1 - SHAREHOLDERS OF THE COMPANY

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

665,791,962

69.19%

100.00%

-

0.00%

0.00%

665,791,962

69.19%

 

1.1 Esc Energia S.A.

234,092,930

24.33%

100.00%

-

0.00%

0.00%

234,092,930

24.33%

25-mar-13

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

288,569,602

29.99%

100.00%

-

0.00%

0.00%

288,569,602

29.99%

26-dez-12

1.3 Bonaire Participações S.A.

6,308,790

0.66%

100.00%

-

0.00%

0.00%

6,308,790

0.66%

9-abr-12

1.4 Energia São Paulo FIA

136,820,640

14.22%

100.00%

-

0.00%

0.00%

136,820,640

14.22%

25-mar-13

Noncontrolling shareholders

296,482,298

30.81%

100.00%

-

0.00%

0.00%

296,482,298

30.81%

 

1.5 BNDES Participações S.A.

81,053,460

8.42%

100.00%

-

0.00%

0.00%

81,053,460

8.42%

15-ago-11

1.6 Board of Directors

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

31-jul-12

1.7 Executive officers

100,350

0.01%

100.00%

-

0.00%

0.00%

100,350

0.01%

5-jul-13

1.8 Other shareholders

215,328,488

22.38%

100.00%

-

0.00%

0.00%

215,328,488

22.38%

5-jul-13

Total

962,274,260

100.00%

100.00%

-

0.00%

0.00%

962,274,260

100.00%

 

             

 

 

 

2 - Entity: 1.1 Esc Energia S.A.

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

975,610,433

100.00%

100.00%

-

0.00%

0.00%

975,610,433

100.00%

 

1.1.1 VBC Energia S.A.

975,610,433

100.00%

100.00%

-

0.00%

0.00%

975,610,433

100.00%

21-nov-12

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

975,610,433

100.00%

100.00%

-

0.00%

0.00%

975,610,433

100.00%

 

3 - Entity: 1.1.1 VBC ENERGIA S/A

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

5,014,978

100.00%

97.41%

133,511

100.00%

2.59%

5,148,489

100.00%

 

1.1.1.1 Átila Holdings S/A

2,405,393

47.96%

97.15%

70,530

52.83%

2.85%

2,475,923

48.09%

31-ago-11

1.1.1.2 Camargo Corrêa Energia S.A.

1,504,095

29.99%

96.97%

47,018

35.22%

3.03%

1,551,113

30.13%

5-set-11

1.1.1.3 Camargo Corrêa S.A.

717,383

14.30%

97.82%

15,963

11.96%

2.18%

733,346

14.24%

26-out-12

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

388,107

7.74%

100.00%

-

0.00%

0.00%

388,107

7.54%

31-ago-11

Noncontrolling shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

 

1.1.1.5 Other shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

26-out-12

Total

5,014,983

100.00%

97.41%

133,511

100.00%

2.59%

5,148,494

100.00%

 

4- Entity: 1.1.1.1 Átila Holdings S/A

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

821,452,787

100.00%

100.00%

-

0.00%

0.00%

821,452,787

100.00%

 

1.1.1.1.1 Construções e Comércio Camargo Corrêa S.A.

380,575,180

46.33%

100.00%

-

0.00%

0.00%

380,575,180

46.33%

31-ago-11

1.1.1.1.2 Camargo Corrêa S.A

440,877,607

53.67%

100.00%

-

0.00%

0.00%

440,877,607

53.67%

1-set-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

821,452,787

100.00%

100.00%

-

0.00%

0.00%

821,452,787

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

2,360,886

100.00%

77.41%

689,071

100.00%

22.59%

3,049,957

100.00%

 

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

2,360,886

100.00%

77.41%

689,071

100.00%

22.59%

3,049,957

100.00%

30-abr-12

Noncontrolling shareholders

-

0.00%

0.00%

4

0.00%

100.00%

4

0.00%

 

1.1.1.2.2 Other shareholders

-

0.00%

0.00%

4

0.00%

100.00%

4

0.00%

30-abr-12

Total

2,360,886

100.00%

77.41%

689,075

100.00%

22.59%

3,049,961

100.00%

 

6 - Entity: 1.1.1.3 Camargo Corrêa S.A.

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

48,943

99.99%

34.46%

93,099

100.00%

65.54%

142,042

100.00%

 

1.1.1.3.1 Participações Morro Vermelho S.A.

48,943

99.99%

34.46%

93,099

100.00%

65.54%

142,042

100.00%

30-abr-12

Noncontrolling shareholders

3

0.01%

75.00%

1

0.00%

25.00%

4

0.00%

 

1.1.1.3.2 Other shareholders

3

0.01%

75.00%

1

0.00%

25.00%

4

0.00%

30-abr-12

Total

48,946

100.00%

34.46%

93,100

100.00%

65.54%

142,046

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,058,326,173

100.00%

100.00%

-

0.00%

0.00%

1,058,326,173

100.00%

 

1.1.1.4.1 Camargo Corrêa S.A.

1,058,326,173

100.00%

100.00%

-

0.00%

0.00%

1,058,326,173

100.00%

30-abr-12

Noncontrolling shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

 

1.1.1.4.2 Other shareholders

5

0.00%

100.00%

-

0.00%

0.00%

5

0.00%

30-abr-12

Total

1,058,326,178

100.00%

100.00%

-

0.00%

0.00%

1,058,326,178

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

374,477

100.00%

81.01%

87,775

99.99%

18.99%

462,252

100.00%

 

1.1.1.1.1.1 Camargo Corrêa Construções e Participações S.A.

374,477

100.00%

81.01%

87,775

99.99%

18.99%

462,252

100.00%

28-ago-12

Noncontrolling shareholders

4

0.00%

44.44%

5

0.01%

55.56%

9

0.00%

 

1.1.1.1.1.2 Other shareholders

4

0.00%

44.44%

5

0.01%

55.56%

9

0.00%

30-abr-12

Total

374,481

100.00%

81.01%

87,780

100.00%

18.99%

462,261

100.00%

 

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

Quotes/common shares

% ON

% Total

Preferred shares

% PN

% Total

TOTAL

% Total

 

Controlling shareholders

2,749,756,292

100.00%

100.00%

-

0.00%

0.00%

2,749,756,292

100.00%

 

1.1.1.1.1.1.1 Camargo Corrêa S.A.

2,749,756,292

100.00%

100.00%

-

0.00%

0.00%

2,749,756,292

100.00%

3-out-11

Noncontrolling shareholders

2

0.00%

100.00%

-

0.00%

0.00%

2

0.00%

 

1.1.1.1.1.1.2 Other shareholders

2

0.00%

100.00%

-

0.00%

0.00%

2

0.00%

3-out-11

Total

2,749,756,294

100.00%

100.00%

-

0.00%

0.00%

2,749,756,294

100.00%

 

                 

(continue)

 

111


 

 

 

 

 

 

 

 

 

 

 

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

2,249,991

100.00%

33.33%

4,500,000

100.00%

66.67%

6,749,991

100.00%

 

1.1.1.3.1.1 RCABON Empreendimentos e Participações S.A

749,997

33.33%

100.00%

-

0.00%

0.00%

749,997

11.11%

2-mai-12

1.1.1.3.1.2 RCNON Empreendimentos e Participações S.A

749,997

33.33%

100.00%

-

0.00%

0.00%

749,997

11.11%

2-mai-12

1.1.1.3.1.3 RCPODON Empreendimentos e Participações S.A

749,997

33.33%

100.00%

-

0.00%

0.00%

749,997

11.11%

2-mai-12

1.1.1.3.1.4 RCABPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

33.29%

100.00%

1,498,080

22.19%

1-out-08

1.1.1.3.1.5 RCNPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

33.29%

100.00%

1,498,080

22.19%

1-out-08

1.1.1.3.1.6 RCPODPN Empreendimentos e Participações S.A

-

0.00%

0.00%

1,498,080

33.29%

100.00%

1,498,080

22.19%

1-out-08

1.1.1.3.1.7 RRRPN Empreendimentos e Participações S.A

-

0.00%

0.00%

5,760

0.13%

100.00%

5,760

0.09%

1-out-08

Noncontrolling shareholders

9

0.00%

100.00%

-

0.00%

0.00%

9

0.00%

 

1.1.1.3.1.8 Other shareholders

9

0.00%

100.00%

-

0.00%

0.00%

9

0.00%

1-out-08

Total

2,250,000

100.00%

33.33%

4,500,000

100.00%

66.67%

6,750,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

100.00%

99.99%

40

26.67%

0.01%

749,890

99.99%

 

1.1.1.3.1.1.1 Rosana Camargo de Arruda Botelho

749,850

100.00%

99.99%

40

26.67%

0.01%

749,890

99.99%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

110

73.33%

100.00%

110

0.01%

 

1.1.1.3.1.1.2 Other shareholders

-

0.00%

0.00%

110

73.33%

100.00%

110

0.01%

1-out-08

Total

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

100.00%

99.99%

40

26.67%

0.01%

749,890

99.99%

 

1.1.1.3.1.2.1 Renata de Camargo Nascimento

749,850

100.00%

99.99%

40

26.67%

0.01%

749,890

99.99%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

110

73.33%

100.00%

110

0.01%

 

1.1.1.3.1.2.2 Other shareholders

-

0.00%

0.00%

110

73.33%

100.00%

110

0.01%

1-out-08

Total

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

749,850

100.00%

100.00%

-

0.00%

0.00%

749,850

99.98%

 

1.1.1.3.1.3.1 Regina de Camargo Pires Oliveira Dias

749,850

100.00%

100.00%

-

0.00%

0.00%

749,850

99.98%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

150

100.00%

100.00%

150

0.02%

 

1.1.1.3.1.3.2 Other shareholders

-

0.00%

0.00%

150

100.00%

100.00%

150

0.02%

1-out-08

Total

749,850

100.00%

99.98%

150

100.00%

0.02%

750,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,890

99.99%

100.00%

-

0.00%

0.00%

1,499,890

99.99%

 

1.1.1.3.1.4.1 Rosana Camargo de Arruda Botelho

1,499,890

99.99%

100.00%

-

0.00%

0.00%

1,499,890

99.99%

1-out-08

Noncontrolling shareholders

110

0.01%

100.00%

-

0.00%

0.00%

110

0.01%

 

1.1.1.3.1.4.2 Other shareholders

110

0.01%

100.00%

-

0.00%

0.00%

110

0.01%

1-out-08

Total

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,890

99.99%

100.00%

-

0.00%

0.00%

1,499,890

99.99%

 

1.1.1.3.1.5.1 Renata de Camargo Nascimento

1,499,890

99.99%

100.00%

-

0.00%

0.00%

1,499,890

99.99%

1-out-08

Noncontrolling shareholders

110

0.01%

100.00%

-

0.00%

0.00%

110

0.01%

 

1.1.1.3.1.5.2 Other shareholders

110

0.01%

100.00%

-

0.00%

0.00%

110

0.01%

1-out-08

Total

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1,499,850

99.99%

100.00%

-

0.00%

0.00%

1,499,850

99.99%

 

1.1.1.3.1.6.1 Regina de Camargo Pires Oliveira Dias

1,499,850

99.99%

100.00%

-

0.00%

0.00%

1,499,850

99.99%

1-out-08

Noncontrolling shareholders

150

0.01%

100.00%

-

0.00%

0.00%

150

0.01%

 

1.1.1.3.1.6.2 Other shareholders

150

0.01%

100.00%

-

0.00%

0.00%

150

0.01%

1-out-08

Total

1,500,000

100.00%

100.00%

-

0.00%

0.00%

1,500,000

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

5,940

100.00%

100.00%

-

0.00%

0.00%

5,940

100.00%

 

1.1.1.3.1.7.1 Rosana Camargo de Arruda Botelho

1,980

33.33%

100.00%

-

0.00%

0.00%

1,980

33.33%

1-out-08

1.1.1.3.1.7.2 Renata de Camargo Nascimento

1,980

33.33%

100.00%

-

0.00%

0.00%

1,980

33.33%

1-out-08

1.1.1.3.1.7.3 Regina de Camargo Pires Oliveira Dias

1,980

33.33%

100.00%

-

0.00%

0.00%

1,980

33.33%

1-out-08

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

5,940

100.00%

100.00%

-

0.00%

0.00%

5,940

100.00%

 

 

 

 

 

 

 

 

 

 

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

130,163,541

100.00%

100.00%

-

0.00%

0.00%

130,163,541

100.00%

 

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

130,163,541

100.00%

100.00%

-

0.00%

0.00%

130,163,541

100.00%

3-nov-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

130,163,541

100.00%

100.00%

-

0.00%

0.00%

130,163,541

100.00%

 

 

 

 

 

 

 

 

 

 

(continue)

 

112


 

 

19 - Entity: 1.3 Bonaire Participações S.A.

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

66,728,875

100.00%

100.00%

-

0.00%

0.00%

66,728,875

100.00%

 

1.3.1 Energia São Paulo Fundo de Investimento em Ações

66,728,875

100.00%

100.00%

-

0.00%

0.00%

66,728,875

100.00%

19-dez-12

Noncontrolling shareholders

3

0.00%

100.00%

-

0.00%

0.00%

3

0.00%

 

1.3.2 Other shareholders

3

0.00%

100.00%

-

0.00%

0.00%

3

0.00%

19-dez-12

Total

66,728,878

100.00%

100.00%

-

0.00%

0.00%

66,728,878

100.00%

 

 

 

 

 

 

 

 

 

 

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

796,479,768

100.00%

100.00%

-

0.00%

0.00%

796,479,768

100.00%

 

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

353,528,507

44.39%

100.00%

-

0.00%

0.00%

353,528,507

44.39%

16-nov-04

1.4.2 Fundação Petrobras de Seguridade Social - Petros

181,405,069

22.78%

100.00%

-

0.00%

0.00%

181,405,069

22.78%

16-nov-04

1.4.3 Fundação Sabesp de Seguridade Social - Sabesprev

4,823,881

0.61%

100.00%

-

0.00%

0.00%

4,823,881

0.61%

16-nov-04

1.4.4 Fundação Sistel de Seguridade Social

256,722,311

32.23%

100.00%

-

0.00%

0.00%

256,722,311

32.23%

16-nov-04

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

796,479,768

100.00%

100.00%

-

0.00%

0.00%

796,479,768

100.00%

 

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

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

353,528,507

100.00%

100.00%

-

0.00%

0.00%

353,528,507

100.00%

 

1.4.1.1 Fundação CESP

353,528,507

100.00%

100.00%

-

0.00%

0.00%

353,528,507

100.00%

16-nov-04

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

353,528,507

100.00%

100.00%

-

0.00%

0.00%

353,528,507

100.00%

 

 

 

 

 

 

 

 

 

 

 

22 - Entity: 1.5 BNDES Participações S.A.

Quotes/common shares

%

% Total

Preferred shares

%

% Total

TOTAL

% Total

 

Controlling shareholders

1

100.00%

100.00%

-

0.00%

0.00%

1

100.00%

 

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

1

100.00%

100.00%

-

0.00%

0.00%

1

100.00%

15-dez-09

Noncontrolling shareholders

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

 

 

-

0.00%

0.00%

-

0.00%

0.00%

-

0.00%

0-jan-00

Total

1

100.00%

100.00%

-

0.00%

0.00%

1

100.00%

 

                   

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

 

 

 

113


 

 

Quartely Social Report 2013 /2012 (*)

 

 

 

 

 

Company: CPFL ENERGIA S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

1 - Basis for Calculation

1st semester of 2013 Value (R$ 000)

1st semester of 2012 (**) Value (R$ 000)

Net Revenues (NR)

7,313,769

6,895,350

Operating Result (OR)

486,066

1,010,937

Gross Payroll (GP)

326,672

292,245

2 - Internal Social Indicators

Value (000)

% of GP

% of NR

Value (000)

% of GP

% of NR

Food

27,267

8.35%

0.37%

23,265

7.96%

0.34%

Mandatory payroll taxes

87,772

26.87%

1.20%

82,019

28.07%

1.19%

Private pension plan

17,753

5.43%

0.24%

15,797

5.41%

0.23%

Health

18,169

5.56%

0.25%

14,687

5.03%

0.21%

Occupational safety and health

1,398

0.43%

0.02%

937

0.32%

0.01%

Education

1,135

0.35%

0.02%

1,120

0.38%

0.02%

Culture

0

0.00%

0.00%

0

0.00%

0.00%

Trainning and professional development

5,633

1.72%

0.08%

4,680

1.60%

0.07%

Day-care / allowance

478

0.15%

0.01%

455

0.16%

0.01%

Profit / income sharing

17,648

5.40%

0.24%

22,321

7.64%

0.32%

Others

3,164

0.97%

0.04%

2,901

0.99%

0.04%

Total - internal social indicators

180,417

55.23%

2.47%

168,182

57.55%

2.44%

3 - External Social Indicators

Value (000)

% of OR

% of NR

Value (000)

% of OR

% of NR

Education

830

0.16%

0.01%

140

0.01%

0.00%

Culture

5,099

0.97%

0.07%

6,287

0.62%

0.09%

Health and sanitation

292

0.06%

0.00%

12

0.00%

0.00%

Sport

153

0.03%

0.00%

162

0.02%

0.00%

War on hunger and malnutrition

0

0.00%

0.00%

0

0.00%

0.00%

Others

1,636

0.31%

0.02%

1,056

0.10%

0.02%

Total contributions to society

8,010

1.53%

0.11%

7,657

0.76%

0.11%

Taxes (excluding payroll taxes)

2,161,031

444.60%

29.55%

1,559,624

154.28%

22.62%

Total - external social indicators

2,169,041

446.24%

29.66%

1,567,281

155.03%

22.73%

4 - Environmental Indicators

Value (000)

% of OR

% of NR

Value (000)

% of OR

% of NR

Investments relalated to company production / operation

18,284

3.48%

0.25%

13,004

1.29%

0.19%

Investments in external programs and/or projects

32,224

6.14%

0.44%

26,611

2.63%

0.39%

Total environmental investments

50,508

9.62%

0.69%

39,615

3.92%

0.57%

Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company:

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

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

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

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

5 - Staff Indicators

1st semester of 2013 Value (R$ 000)

1st semester of 2012 (**) Value (R$ 000)

Nº of employees at the end of period

 

8,633

 

 

8,304

 

Nº of employees hired during the period

 

589

 

 

1,242

 

Nº of outsourced employees

 

NA

 

 

NA

 

Nº of interns

 

253

 

 

229

 

Nº of employees above 45 years age

 

2,005

 

 

1,944

 

Nº of women working at the company

 

2,061

 

 

2,064

 

% of management position occupied by women

 

10.24%

 

 

11.76%

 

Nº of Afro-Brazilian employees working at the company

 

1,330

 

 

1,062

 

% of management position occupied by Afro-Brazilian employees

 

1.96%

 

 

1.97%

 

Nº of employees with disabilities

 

276

 

 

268

 

6 - Relevant information regarding the exercise of corporate citizenship

1st semester of 2013 Value (R$ 000)

1st semester of 2012 (**) Value (R$ 000)

Ratio of the highest to the lowest compensation at company

27.09

28.11

Total number of work-related accidents

32

19

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

( ) directors

(X) directors

and managers

( ) all

employees

( ) directors

(X) directors

and managers

( ) all

employees

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

( ) directors

and managers

( ) all

employees

(X) all + Cipa

( ) directors

and managers

( ) all

employees

(X) all + Cipa

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

( ) does not

get involved

( ) follows the

OIT rules

(X) motivates

and follows OIT

( ) does not

get involved

( ) follows the

OIT rules

(X) motivates

and follows OIT

The private pension plan contemplates:

( ) directors

( ) directors

and managers

(X) all

employees

( ) directors

( ) directors

and managers

(X) all

employees

The profit / income sharing contemplates:

( ) directors

( ) directors

and managers

(X) all

employees

( ) directors

( ) directors

and managers

(X) all

employees

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

( ) are not

considered

( ) are

suggested

(X) are

required

( ) are not

considered

( ) are

suggested

(X) are

required

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

( ) does not

get involved

( ) supports

(X) organizes

and motivates

( ) does not

get involved

( ) supports

(X) organizes

and motivates

Total number of customer complaints and criticisms:

in the company

in Procon

in the Courts

in the company (**)

in Procon (**)

in the Courts

 

885,610

526

2,759

731,872

908

2,898

% of complaints and criticisms attended to or resolved:

in the company

in Procon

in the Courts

in the company (**)

in Procon (**)

in the Courts

 

100%

100%

3.3%

100%

100%

5.2%

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

1st sem 2013

3,711,319

 

1st sem 2012 (**)

4,739,843

 

Value-Added Distribution (VAD):

60% government 11% employees 0% shareholders

22% third parties 7% retained

66% government 7% employees 0% shareholders

13% third parties 14% retained

7 - Other information

 

 

 

 

 

 

Consolidated information

 

 

 

 

 

 

In the financial items were utilized the percentage of stock paticipation. For the other information, as number of employees and legal lawsuits, the informations were available in full numbers.

Responsible: Antônio Carlos Bassalo, phone: 55-19-3756-8018, bassalo@cpfl.com.br

(*) Information not reviewed by the independent auditors

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

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

             
 

 

114


 

OTHER RELEVANT INFORMATION

  

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

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Board of Directors and Shareholders of

CPFL Energia S.A.

São Paulo - SP

Introduction

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

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

Scope of review

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

 

 

115


 

Conclusion on the individual interim financial information

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

Conclusion on the consolidated interim financial information

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

Emphases of matter

Restatement of corresponding amounts

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

Decree 7945 of March 7, 2013

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

 

116


 

Other matters

Statements of value added

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

Campinas, July 31, 2013

DELOITTE TOUCHE TOHMATSU

Marcelo Magalhães Fernandes

Auditores Independentes

Engagement Partner

 

 

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

 

 

117

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: August 15, 2013
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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