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____(Free Translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT | ||
BRAZILIAN SECURITIES COMMISSION (CVM) | ||
QUARTERLY INFORMATION ITR | Brazilian Corporation Law | |
COMMERCIAL, INDUSTRIAL AND OTHER COMPANIES | Date: June 30, 2006 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01866-0 |
2 - COMPANY NAME CPFL ENERGIA S.A |
3 - CNPJ (Federal Tax ID) 02.429.144/0001-93 |
4 - NIRE (State Registration Number) 353.001.861.33 |
01.02 - HEAD OFFICE
1 - ADDRESS Rua Gomes de Carvalho, 1510 14º andar Conjunto 2 |
2 - DISTRICT Vila Olímpia |
||||
3 - ZIP CODE 04547-005 |
4 - CITY São Paulo |
5 - STATE SP |
|||
6 - AREA CODE 019 |
7 - TELEPHONE 3756-8018 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
|
11 - AREA CODE 019 |
12 - FAX 3756-8392 |
13 - FAX - |
14 - FAX - |
||
15 - E-MAIL ri@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo |
||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, 1755, Km 2,5 |
3 - DISTRICT Jardim Santana |
|||
4 - ZIP CODE 13088-900 |
5 - CITY Campinas |
6 - STATE SP |
||
7 - AREA CODE 019 |
8 - TELEPHONE 3756-8704 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
12 - AREA CODE 019 |
13 - FAX 3756-8777 |
14 - FAX - |
15 - FAX - |
|
16 - E-MAIL jfilippo@cpfl.com.br |
01.04 ITR REFERENCE AND AUDITOR INFORMATION
CURRENT YEAR | CURRENT QUARTER | PREVIOUS QUARTER | |||||
1 - BEGINNING | 2. END | 3 - QUARTER | 4 - BEGINNING | 5 - END | 6 - QUARTER | 7 - BEGINNING | 8 - END |
01.01.2006 | 12.31.2006 | 2 | 04.01.2006 | 06.30.2006 | 1 | 01.01.2006 | 03.31.2006 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 |
||||||
11. PARTNER IN CHARGE Walbert Antonio dos Santos |
12 - CPF (INDIVIDUAL TAX ID) 867.321.888-87 |
1
01.05 - CAPITAL STOCK
Number of Shares (in units) |
1 Current Quarter 06.30.2006 |
2 Previous Quarter 03.31.2006 |
3 Same Quarter of Last Year 06.30.2005 |
Paid-in Capital | |||
1 - Common | 479,756,730 | 479,756,730 | 456,734,666 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 479,756,730 | 479,756,730 | 456,734,666 |
Treasury Stock | |||
4 - Common | 0 | 0 | 0 |
5 - Preferred | 0 | 0 | 0 |
6 - Total | 0 | 0 | 0 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 3120 Administration and Participation Company - Electric Energy |
5 - MAIN ACTIVITY Holding |
6 - CONSOLIDATION TYPE Full |
7 TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM | 2 - CNPJ (Federal Tax ID) | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS
1 ITEM | 2 EVENT | 3 APPROVAL | 4 TYPE |
5 - DATE OF PAYMENT |
6 - TYPE OF SHARE | 7 - AMOUNT PER SHARE |
01 | RCA | 12.21.2005 | Interest on Shaherolders Equity |
04.20.2006 | ON | 0.2278137950 |
02 | AGO | 04.20.2006 | Dividends | 04.20.2006 | ON | 0.8112329730 |
03 | RCA | 08.09.2006 |
Dividends | ON | 1.2756068650 |
2
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 - ITEM | 2 - DATE OF CHANGE | 3 - CAPITAL STOCK (IN THOUSANDS OF REAIS) |
4 - AMOUNT OF CHANGE (IN THOUSANDS OF REAIS) |
5 - NATURE OF CHANGE | 7 - NUMBER OF SHARES ISSUED (IN UNITS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 08.09.2006 |
2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 06/30/2006 | 4 - 03/31/2006 |
1 | Total assets | 5,575,292 | 5,628,342 |
1.01 | Current assets | 726,012 | 850,255 |
1.01.01 | Cash and banks | 4,907 | 342,308 |
1.01.02 | Credits | 719,005 | 504,920 |
1.01.02.01 | Dividends and interest on shareholders equity | 636,399 | 437,082 |
1.01.02.02 | Other Receivables | 2 | 0 |
1.01.02.03 | Financial Investments | 25,053 | 24,052 |
1.01.02.04 | Recoverable taxes | 57,551 | 43,786 |
1.01.03 | Materials and Suppliers | 0 | 0 |
1.01.04 | Other | 2,100 | 3,027 |
1.01.04.01 | Derivative contracts | 1,700 | 2,627 |
1.01.04.02 | Other credits | 400 | 400 |
1.02 | Noncurrent assets | 171,946 | 180,798 |
1.02.01 | Other receivables | 171,946 | 180,798 |
1.02.01.01 | Financial Investments | 105,796 | 107,153 |
1.02.01.02 | Recoverable Taxes | 2,787 | 2,787 |
1.02.01.03 | Deferred Taxes | 63,363 | 70,858 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 0 | 0 |
1.03 | Permanent assets | 4,677,334 | 4,597,289 |
1.03.01 | Investments | 4,675,489 | 4,595,748 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 4,647,565 | 4,567,824 |
1.03.01.02.01 | Permanent equity interests | 3,115,154 | 3,112,298 |
1.03.01.02.02 | Goodwill and negative goodwill | 1,532,411 | 1,455,526 |
1.03.01.03 | Other investments | 27,924 | 27,924 |
1.03.02 | Property, plant and equipment | 137 | 137 |
1.03.03 | Deferred charges | 1,708 | 1,404 |
4
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 06/30/2006 | 4 - 03/31/2006 |
2 | Total liabilities | 5,575,292 | 5.628,342 |
2.01 | Current liabilities | 762,564 | 517,249 |
2.01.01 | Loans and financing | 93,194 | 0 |
2.01.01.01 | Accrued interest on debts | 49 | 0 |
2.01.01.02 | Loans and financing | 93,145 | 0 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 1,558 | 1,761 |
2.01.04 | Taxes and social contributions payable | 15,065 | 1,035 |
2.01.05 | Dividends | 614,946 | 482,198 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Due to Related parties | 1 | 0 |
2.01.08 | Other | 37,800 | 32,255 |
2.01.08.01 | Payroll | 9 | 5 |
2.01.08.02 | Accrued liabilities | 9 | 8 |
2.01.08.03 | Derivative contracts | 36,921 | 31,358 |
2.01.08.04 | Other Accounts Payable | 861 | 884 |
2.02 | Long-term liabilities | 16,656 | 8,533 |
2.02.01 | Loans and financing | 0 | 0 |
2.02.02 | Debentures | 0 | 0 |
2.02.03 | Reserves | 16,656 | 8,533 |
2.02.03.01 | Reserve for Contingencies | 16,656 | 8,533 |
2.02.04 | Due to Related parties | 0 | 0 |
2.02.05 | Other | 0 | 0 |
2.02.05.01 | Derivative contracts | 0 | 0 |
2.03 | Deferred income | 0 | 0 |
2.05 | Shareholders equity | 4,796,072 | 5,102,560 |
2.05.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury shares | 0 | 0 |
2.05.02 | Capital Reserves | 16 | 16 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 0 | 306,488 |
5
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code |
2 Description |
3 - 04/01/2006 to 06/30/2006 |
4 - 01/01/2006 to 06/30/2006 |
5 - 04/01/2005 to 06/30/2005 |
6 - 01/01/2005 to 6/30/2005 |
3.01 | Operating revenues | 0 | 0 | 0 | 0 |
3.02 | Deductions from operating revenues | 0 | 0 | 0 | 0 |
3.03 | Net operating revenues | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross operating income | 0 | 0 | 0 | 0 |
3.06 | Operating expenses/income | 421,683 | 731,973 | 239,892 | 405,961 |
3.06.01 | Sales and Marketing | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (3,801) | (6,861) | (2,334) | (3,821) |
3.06.03 | Financial | 90,795 | 85,305 | (7,036) | (17,180) |
3.06.03.01 | Financial income | 139,574 | 160,191 | 92,923 | 103,199 |
3.06.03.01.01 | Interest on Shareholders equity | 81,500 | 81,500 | 80,273 | 80,273 |
3.06.03.01.02 | Other financial expenses | 58,074 | 78,691 | 12,650 | 22,926 |
3.06.03.02 | Financial expenses | (48,779) | (74,886) | (99,959) | (120,379) |
3.06.03.02.01 | Interest on Shareholders equity | 0 | 0 | (76,920) | (76,920) |
3.06.03.02.02 | Goodwill amortization | (21,283) | (42,564) | (13,438) | (26,875) |
3.06.03.02.03 | Other financial expenses | (27,496) | (32,322) | (9,601) | (16,584) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
6
1 Code |
2 Description |
3 - 04/01/2006 to 06/30/2006 |
4 - 01/01/2006 to 06/30/2006 |
5 - 04/01/2005 to 06/30/2005 |
6 - 01/01/2005 to 6/30/2005 |
3.06.06 | Equity in subsidiaries | 334,689 | 653,529 | 249,262 | 426,962 |
3.06.06.01 | Companhia Paulista de Força e Luz | 178,494 | 320,300 | 179,797 | 295,182 |
3.06.06.02 | Companhia Piratininga de Força e Luz | 72,129 | 138,850 | 22 | 22 |
3.06.06.03 | CPFL Geração de Energia S.A. | 38,338 | 83,301 | 30,196 | 53,633 |
3.06.06.04 | CPFL Comercialização Brasil S.A. | 40,823 | 109,173 | 39,247 | 78,125 |
3.06.06.05 | CPFL Serra Ltda | 4,146 | 4,146 | 0 | 0 |
3.06.06.06 | CPFL Comercialização Cone Sul S.A. | 759 | 759 | 0 | 0 |
3.07 | Income (loss) from operations | 421,683 | 731,973 | 239,892 | 405,961 |
3.08 | Nonoperating income/expense | 0 | 0 | (627) | (627) |
3.08.01 | Income | 0 | 0 | 31 | 31 |
3.08.02 | Expenses | 0 | 0 | (658) | (658) |
3.09 | Income before taxes on income and minority interest | 421,683 | 731,973 | 239,265 | 405,334 |
3.10 | Income tax and social contribution | (27,195) | (29,855) | (961) | (1,384) |
3.10.01 | Social contribution | (6,141) | (6,611) | (255) | (368) |
3.10.02 | Income Tax | (21,054) | (23,244) | (706) | (1,016) |
3.11 | Deferred tax | (7,495) | (8,637) | 0 | 0 |
3.11.01 | Deferred Social Contribution | (2,633) | (2,834) | 0 | 0 |
3.11.02 | Deferred income tax | (4,862) | (5,803) | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 0 | 0 |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on shareholders equity | (81,500) | (81,500) | (3,353) | (3,353) |
3.15 | Net income (loss) for the period | 305,493 | 611,981 | 234,951 | 400,597 |
7
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 456,734,666 | 456,734,666 | |
INCOME PER SHARE | 0.63677 | 1.27561 | 0.51441 | 0.87709 | |
LOSS PER SHARE |
8
04.01 NOTES TO THE INTERIM FINANCIAL STATEMENTS
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
( 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.
The Company has direct and indirect interests in the following operational subsidiaries, allocated by line of business:
June 30,2006 |
March 31,2006 |
|||||||||
Equity Interest - % |
Equity Interest - % |
|||||||||
Subsidiary |
Consolidation |
Indirect |
Indirect |
|||||||
Method |
Direct |
(*) |
Direct |
(*) |
||||||
Energy Distribution | ||||||||||
Companhia Paulista de Força e Luz ("CPFL Paulista") | Full | 100.00 | - | 100.00 | - | |||||
Companhia Piratininga de Força e Luz ("CPFL Piratininga") | Full | 100.00 | - | 100.00 | - | |||||
Rio Grande Energia S.A. ("RGE") | Full | - | 99.76 | - | 67.07 | |||||
Energy Generation | ||||||||||
CPFL Geração de Energia S.A. ("CPFL Geração") | Full | 100.00 | - | 100.00 | - | |||||
CPFL Centrais Elétricas S.A. ("CPFL Centrais Elétricas") | Full | - | 100.00 | - | 100.00 | |||||
SEMESA S.A. ("SEMESA") | Full | - | 100.00 | - | 100.00 | |||||
CPFL Sul Centrais Elétricas Ltda ("CPFL Sul Centrais | ||||||||||
Eletricas") | Full | - | 100.00 | - | 100.00 | |||||
CERAN - Companhia Energética Rio das Antas ("CERAN") | Proportionate | - | 65.00 | - | 65.00 | |||||
Foz do Chapecó Energia S.A. ("Foz do Chapecó") | Proportionate | - | 66.67 | - | 66.67 | |||||
Campos Novos Energia S.A. ("ENERCAN") | Proportionate | - | 48.72 | - | 48.72 | |||||
BAESA - Energética Barra Grande S.A. ("BAESA") | Proportionate | - | 25.01 | - | 25.01 | |||||
Makelele Participações S.A. (Makelele) | Full | - | 100.00 | - | - | |||||
Energy Commercialization | ||||||||||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") | Full | 100.00 | - | 100.00 | - | |||||
Clion Assessoria e Comercialização de Energia Elétrica | ||||||||||
Ltda. ("Clion") | Full | - | 100.00 | - | 100.00 | |||||
Sul Geradora Participações S.A. ("SGP") | Full | - | 99.95 | - | 67.20 | |||||
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") | Integral | 100.00 | - | - | - | |||||
Holdings | ||||||||||
CPFL Serra Ltda. ("CPFL Serra") | Full | 100.00 | - | - | - | |||||
CPFL Missões Ltda. ("CPFL Missões") | Full | 100.00 | - | - | - | |||||
Nova 4 Participações Ltda (Nova 4) | Full | 100.00 | - | - | - |
(*) Refer to the interests held by direct subsidiaries.
9
A meeting of the Board of Directors held on March 29, 2006 approved the implementation of the first stage of the Corporate Reorganization process, which separates the corporate participations held by the subsidiary CPFL Paulista in the companies CPFL Piratininga, Companhia de Gás de São Paulo COMGAS (COMGAS) and Energias do Brasil S.A. (Energias do Brasil), in compliance with the provisions of Law nº 10.848/04 and ANEEL Resolution Authorizing nº 305/05 and in accordance with National Electric Energy Agency ANEEL Order nº 454/06.
This stage of the Corporate Reorganization consisted of a reduction in the capital of the subsidiary CPFL Paulista, approved in the Extraordinary General Meeting held on April 13, 2006, without cancellation of shares and through the return to the Company, holder of 100% of the capital of CPFL Paulista, of investments assets mentioned below, totaling R$ 413,288. These assets were evaluated at book values, in accordance with the Evaluation Report prepared by specialists as of December 31, 2005. Accordingly, the Interim Financial Statements of March 31, 2006 and June 30, 2006, already reflect this operation, and should be analyzed in the light of the effects of these investments directly on the Company.
The assets previously held directly by the subsidiary CPFL Paulista and transferred to the direct control of CPFL Energia, in accordance with the report, are as follows:
Book Value | ||
As of December 31, | ||
Description | 2005 | |
Investment CPFL Piratininga | 230,538 | |
Goodwill CPFL Piratininga | 154,826 | |
Investment COMGÁS | 27,152 | |
Investment Energias do Brasil | 772 | |
Total | 413,288 | |
In June 23, 2006, CPFL Energia signed the final purchase agreement with Public Service Enterprise Group (PSEG) for the direct acquisition of 100% of Ipê Energia Ltda (Ipê), PSEG Trader S.A and PSEG Brasil Ltda. denominated as CPFL Serra Ltda., CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda., respectively. After this acquisition, CPFL Energia will owns 99.76% of RGE shares through the subsidiaries CPFL Paulista (67.07%) and CPFL Serra (32.69%), and 99.95% of Sul Geradora, shares through the subsidiaries CPFL Brasil (67.20%) and CPFL Serra (32.75%) . This transaction was approved by ANEEL and the amount paid for this acquisition is R$ 413,602 (equivalent to US$ 185 million).
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS | ||
The parent company's and consolidated interim financial statements have been prepared in accordance with principles, practices and criteria consistent with those adopted for preparing the prior years financial statements and interim financial statements as of March 31, 2006, and should be analyzed together. These interim financial statements are presented in thousands of Brazilian reais and were prepared in accordance with generally accepted accounting principles in Brazil, in accordance with the Accounting Manual of the Public Electric Energy Service, as defined by ANEEL and the standards published by the Brazilian Securities Commission (CVM).
In order to improve the information presented to the market, as supplementary information, the Cash Flow Statements of the parent company and consolidated are being presented for the half ended June 30, 2006 and 2005 (note 32).
10
The Cash Flow Statements were prepared in accordance with the criteria established by FAS 95 Statement of Cash Flows, with respect to the presentation format, within the context of registering the Company's financial statements with the Securities and Exchange Commission (SEC).
Through its Authorizing Resolution No. 473/2006, ANEEL changed the Accounting Manual of the Public Electric Energy Service. To comply with the changes, the subsidiaries made certain reclassifications in the Financial Statements related to the 1st Quarter of 2006, to allow comparisons with the new classifications required by ANEEL, as follows:
Item | From | To | ||
Tariff Adjustment - Itaipu Purchased | Consumers, Concessionaires and Licensees - note 5 | Prepaid Expenses - note 11 | ||
Tariff Adjustment - Other | Consumers, Concessionaires and Licensees - note 5 | Prepaid Expenses - note 11 | ||
PIS and COFINS - pass-through generators | Consumers, Concessionaires and Licensees - note 5 | Prepaid Expenses - note 11 | ||
Low Income Consumers' Subsidy - Losses | Other Credits - note 13 | Prepaid Expenses - note 11 |
Consolidation Principles
The consolidated interim financial statements includes the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração, CPFL Brasil, CPFL Serra, CPFL Missões and Nova 4. The asset,
liability and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista, CPFL Geração and CPFL Brasil were consolidated with those of their
subsidiaries, fully or proportionally (joint subsidiaries), according to the rules defined in CVM Instruction No. 247/96.
With the acquisition of CPFL Serra in June 2006, the indirect subsidiaries RGE and SGP no longer consolidate its balance sheet
and income statement proportionally, but rather fully. This transaction impacted the balance sheet and the income statement for June 2006.
11
( 3 ) REGULATORY ASSETS AND LIABILITIES | ||
Consolidated | ||||||||
Current | Noncurrent | |||||||
June |
March |
June |
March |
|||||
30,2006 |
31,2006 |
30,2006 |
31,2006 |
|||||
Assets | ||||||||
Consumers, Concessionaires and Licensees (note 5) | ||||||||
Extraordinary Tariff Adjustment (a) | 235,810 | 247,832 | 84,681 | 128,099 | ||||
Free Energy (a) | 131,030 | 136,731 | 129,550 | 135,486 | ||||
Tariff Review - Depreciation (b.1) | - | - | 39,655 | 36,335 | ||||
Tariff Adjustment - TUSD (b.2) | 12,710 | 11,103 | 4,455 | - | ||||
PIS and COFINS - Generators pass-through (b.2) | 2,831 | 4,606 | - | - | ||||
Deferred Costs Variations (note 10) | ||||||||
Parcel "A" (a) | 34,183 | 13,948 | 490,306 | 492,386 | ||||
CVA (c) | 286,082 | 533,242 | 142,644 | 15,958 | ||||
Prepaid Expenses (note 11) | ||||||||
Tariff adjustment Purchase Itaipu (b.2) | 39,645 | 47,948 | - | - | ||||
Tariff adjustment Other (b.2) | 4,223 | 7,706 | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | 28,056 | 32,264 | - | - | ||||
Increase in PIS and COFINS (b.3) | 22,759 | 14,210 | 11,409 | 17,264 | ||||
Surplus Energy (b.4) | 33,079 | 30,013 | 11,408 | 7,390 | ||||
Low Income Consumers' Subsidy - Losses (d) | 47,494 | 47,153 | - | - | ||||
Liabilities | ||||||||
Suppliers (note 19) | ||||||||
Free Energy (a) | (133,163) | (131,046) | (141,604) | (151,117) | ||||
PIS and COFINS - Generators pass-through (b.2) | (2,536) | (5,716) | - | - | ||||
Deferred Gains Variations (note 10) | ||||||||
Parcel "A" (a) | - | - | (11,553) | (11,154) | ||||
CVA (c) | (120,027) | (279,588) | (91,123) | (284) | ||||
Other Accounts Payable (note 25) | ||||||||
Tariff Review - Return (b.1) | (38,351) | (67,305) | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | (26,158) | (32,869) | - | - | ||||
Low Income Consumers' Subsidy - Gains (d) | (4,077) | (4,866) | - | - | ||||
Total | 553,590 | 605,366 | 669,828 | 670,363 | ||||
12
a) Rationing
At the end of 2001, as a result of the Emergency Program for the Reduction of Electric Energy Consumption which remained in effect between June 2001 and February of 2002, an agreement was signed between the generators, power distributors and the
Federal Government, called the "Overall Agreement for the Electric Energy Sector", which introduced, as a mechanism to reimburse the losses incurred by the electrical sector with this program, an Extraordinary Tariff Increase of 2.9% on electric
power supply tariffs to residential consumers (except those considered to be a "low income consumer"), rural and public lighting and 7.9% for all other consumers.
This tariff adjustment is being offset against the regulatory assets recorded by the
subsidiaries in relation to the Extraordinary Tariff Adjustment (RTE) and Free Energy. The periods stipulated for realizing the regulatory assets relating to RTE and Free Energy for the subsidiaries CPFL Paulista and CPFL Piratininga are 72 and 61
months respectively, as from January 1, 2002. After this period, offsetting of Parcel A will commence, using a mechanism similar to that of the Extraordinary Tariff Adjustment, except in respect of the recovery period not defined by
ANEEL.
As of June 30, 2006 the subsidiaries had established a provision for losses on the realization of the Extraordinary Tariff Adjustment in the amount of R$ 126,236, set against accounts receivable, based on the projections of expected income by the subsidiaries and taking into account market growth, estimated inflation, interest and regulatory aspects.
In the case of the indirect subsidiary RGE, the Free Energy regulatory asset is derived from the allocation by the distributor of its partial quota from Itaipu for the rationing program. As in the case of the RTE, the indirect subsidiary RGE and the subsidiary CPFL Geração have established an accumulated provision of R$ 7,422 for losses on realization of Free Energy.
As a result of court orders, the subsidiaries CPFL Paulista and CPFL Piratininga are prevented from pass-through on Free Energy amounts to certain generators, as certain sector agents have raised legal questions in respect of the free market regulations. Accordingly, the amounts received are greater than the amounts pass-through on to the generators up to June 30, 2006.
The movements of these regulatory assets and liabilities for the quarter ended June 30, 2006, net of the provision for losses, are as follows:
Consolidated | ||||||||
Free Energy | ||||||||
Description |
RTE |
Asset |
Liability |
Parcel "A" Net |
||||
Balances as of March 31, 2006 | 375,931 | 272,217 | 282,163 | 495,180 | ||||
Assets added to the consolidated due to acquisition | ||||||||
of equity interests (note 1) | - | 1,395 | - | - | ||||
Monetary Restatement | 10,776 | 13,886 | 13,320 | 17,756 | ||||
Provision for losses | - | (179) | - | - | ||||
Realization/Payment | (66,216) | (26,739) | (20,716) | - | ||||
Balances as of June 30, 2006 | 320,491 | 260,580 | 274,767 | 512,936 | ||||
13
b) Review and Adjustment Tariff
b.1) Tariff Review of 2003
CPFL Paulista
In April 2005, ANEEL approved the final results of the first periodic tariff review of April 2003, for the subsidiary CPFL Paulista, and determined that the electricity supply tariffs should be adjusted by 20.29% (which had been set provisionally at
21.10%). In addition it established the Xe factor which reflects the productivity gains at 1.1352% to be applied as a reduction factor to the manageable costs Parcel B, for the subsequent Annual Tariff Increases until the next
periodic review in April of 2008.
Accordingly, in order to reflect the final percentage, the subsidiary CPFL Paulista recognized a regulatory liability of R$ 48,888 in the first quarter of 2005, set against for Revenue from Electricity Sales
(note 27), and is amortizing this liability in the same accounts, above mentioned Resolution.
Additionally the subsidiary CPFL Paulista recognized a regulatory asset of R$ 22,398 in the first quarter of 2005, set against Revenue from Electricity
Sales (note 27), resulting from the difference between the tariff approved in the review of the regulatory depreciation rate of 4.64% p.a., used by ANEEL to calculate the reintegration quota, and the percentage of 4.85% a year calculated by the
subsidiary CPFL Paulista based on information provided to the granting authority. The subsidiary CPFL Paulista is currently recognizing and restating this asset, as a result of the tariff lag caused by the difference between the two rates.
The ANEEL Economic and Financial Inspection Office carried out a specific inspection confirming the correctness of the percentage of 4.85%. The subsidiary CPFL Paulista is currently awaiting final approval by the ANEEL Board of Directors, with a favorable recommendation from the Superintendent of the Economic and Financial Inspectorate. In view of this situation, the subsidiary CPFL Paulista does not consider there is any risk concerning the realization of this asset.
CPFL Piratininga
In October 2005, ANEEL finally approved the results of the first periodic tariff review of October 2003 for the subsidiary CPFL Piratininga and the adjustment in the electricity supply tariffs was set at 9.67% (a provisional percentage of 10.51% was in effect). Additionally, the final value of the Xe Factor was established, showing productivity gains at 0.8294%, to be applied as a reducer of Parcel B manageable costs for subsequent annual tariff adjustments.
Accordingly, to reflect the final percentage, in 2005 the subsidiary CPFL Piratininga increased the amount of the regulatory liability, set against Revenue from Electricity Sales, and is recognizing amortization of this liability in the same accounts, since than.
b.2) Tariff Adjustments of 2005 and 2006
CPFL Paulista
Through Approving Resolution nº 313, of April 6, 2006, ANEEL established the average Annual Tariff Adjustment of the subsidiaries at 10.83%, of which 7.12% refers to the annual tariff adjustment and 3.71% to the financial components.
The
financial components are the CVA, energy surpluses, restatement of purchase costs of energy from Itaipu, discount on collection of the TUSD, and other adjustment related to previous period.
In accordance with the Addendum to the Concession Contract signed on March 14, 2005, PIS and COFINS expense actually incurred by the subsidiary CPFL Paulista were included in the electricity supply accounts as from July 1, 2005, and are accordingly not included in the tariff mentioned above.
14
ANEEL also took into account Law nº 11,196/2005, which decreed the return, on the part of the generators, of the amounts of R$ 32,869, received as a result of the effects of the increase in PIS and COFINS passed on to consumers during the previous tariff period. This return is being made in 12 installments starting May 2006. Accordingly, the subsidiary CPFL Paulista recorded an asset, set against income (note 27), equivalent to the amount to be reimbursed to consumers recorded in liabilities (note 25), set against the Cost of Electricity (note 28).
During the quarter, the subsidiary CPFL Paulista recorded the amount of R$ 4,158 related to discounts given in the TUSD referring to supply of electric power from alternative sources, which will be received in the next tariff adjustment. This was recorded under Consumers, Concessionaires and Licensees, and set off against the respective Operating Income account.
CPFL Piratininga
In October 2005, ANEEL established the Annual Tariff Adjustment, increasing electric energy tariffs by an average 1.54%, composed as follows: 0.74% as annual tariff increase and 0.80% relative to tariff components external to the annual increase. The external components include CVA, the tariff return arising from the definitive approval of the 2003 Tariff Review, discounts applied to the Network Usage Charge -TUSD and other adjustments.
In accordance with the Addendum to the Concession Contract signed on September 1, 2005, PIS and COFINS expenses effectively incurred by the subsidiary CPFL Piratininga were included in the electricity supply accounts as from October 23, 2005, and are accordingly not included in the tariff mentioned above.
The effects of the increase in the PIS and COFINS rate to be passed on to the Generators was also taken into consideration in this tariff adjustment. The subsidiary CPFL Piratininga recorded a liability, set against the cost of electricity, which has been passed on monthly since November 2005. The subsidiary CPFL Piratininga also recorded an asset, in the same amount as the liability, set against income, which is being amortized in accordance with billing to consumers, as from October 2005.
During the quarter the subsidiary CPFL Piratininga recorded the amount of R$ 4,014 related to discounts applied in the TUSD, regarding electric energy supplied by alternative sources, to be received under the next tariff adjustment. This was recorded under Consumers, Concessionaires and Licensees, against the respective account in Operating Income.
RGE
Tariff Adjustment
Through Approving Resolution nº 320, of April 18, 2006, ANEEL established the Annual Tariff Adjustment of the indirect subsidiary RGE, increasing the electricity tariffs by an average of 10.19%, consisting of 5.07% relating to the Annual Tariff Adjustment and 5.13% relating to the financial tariff components outside the annual adjustment. The main external components are the CVA and the discount on the TUSD.
In accordance with the Addendum to the Concession Contract signed on April 7, 2005, the PIS and COFINS expense actually incurred by the indirect subsidiary RGE was included in the electricity supply accounts as from July 1, 2005, and is accordingly not included in the above mentioned tariff.
b.3) Increase in PIS and COFINS
Refers to the difference between the costs relating to PIS and COFINS calculated by applying the current legislation, and those incorporated in the tariff. Although the 2005 tariff adjustments already cover the majority of these costs, this matter should give rise to final regulation after the conclusion of the Public Hearing set up by ANEEL on July 20, 2005 (ANEEL call notice nº 014/2005). In view of their provisional nature, these amounts are subject to change at the time of the final approval by the regulatory agency.
15
The constitution and realization of the asset were recorded in the account Prepaid Expenses (note 11), set against the respective Deductions from Operating Income accounts.
b.4) Surplus Energy
The electricity distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL. They also guarantee to pass-through on to the tariffs the cost or income from excess or shortfall of electricity of the electricity distribution concessionaires, limited to 3% of the energy load requirement.
The constitution and amortization of the net energy surpluses of the distributors are recorded in Prepaid Expenses (note 11) and credited to Cost of Electricity (note 28).
The following table shows the movement of the items described above, related to Tariff Review and Adjustments that occurred during the quarter ended June 30, 2006:
Consolidated |
|||||||||||||||||||
Description |
Tariff Review - Return (b.1) |
Tariff Review - Depreciation (b.1) |
Tariff Adjustment - TUSD (b.2) |
Tariff Adjustment - Other (b.2) (1) |
Tariff Adjustment - Itaipu Purchase (b.2) |
PIS and COFINS Increase (b.3) |
Surplus of Energy (b.4) |
PIS and COFINS - Generators Pass- through (b.2) |
Total | ||||||||||
Asset (2) | Liability (3) | ||||||||||||||||||
Balance as of March 31, 2006 | (67,305) |
36,335 |
11,103 |
7,706 |
47,948 |
31,474 |
37,403 |
36,870 |
(38,585) |
102,949 | |||||||||
Assets added to the consolidated due to | |||||||||||||||||||
acquisition of equity interests (note 1) | - |
- |
107 |
- |
- |
9,908 |
- |
70 |
- |
10,085 | |||||||||
Constitution | - |
2,593 |
8,391 |
- |
678 |
- |
12,365 |
356 |
- |
24,383 | |||||||||
Restatement | - |
727 |
- |
- |
40 |
248 |
- |
- |
- |
1,015 | |||||||||
Amortization | 28,954 |
- |
(2,436) |
(3,483) |
(9,021) |
(7,462) |
(5,281) |
(6,409) |
9,891 |
4,753 | |||||||||
Balance as of June 30, 2006 | (38,351) |
39,655 |
17,165 |
4,223 |
39,645 |
34,168 |
44,487 |
30,887 |
(28,694) |
143,185 | |||||||||
(1) the effects of amortizaion of the Tariff Adjustment are seen in Operating Revenue (R$ 831), Deductions from Operating Revenue (R$ 2,061) and Operating Expense (R$ 591). | |||||||||||||||||||
(2) The effects of the amortization of PIS/COFINS Generators Pass-through - Asset - appear under Operating Revenue at R$ 3,317 and under Accounts Receivable at R$ 3,092. | |||||||||||||||||||
(3) The effects of the amortization of PIS/COFINS Generators Pass-through - Liability - appear under Operating Revenue at R$ 6,712 and under Accounts Payable at R$ 3,179. |
c) Deferred Tariff Costs and Gains Variations (CVA)
Refer to the mechanism for compensation of the variations in unmanageable costs incurred by the electric power distribution concessionaires. These variations are calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of composing the tariffs for the annual tariff adjustments.
The following expenses are currently considered unmanageable costs: (i) tariff for electricity purchased, (ii) tariff for the electric energy transmission from Itaipu Binacional, (iii) System Service Charges, (iv) usage tariff for the transmission installations forming the basic network, (v) payment quota to the Fuel Consumption Account CCC, (vi) payment quota to the Energy Development Account CDE and (vii) Incentive Program for Alternatives to Electric Energy - PROINFA. The amounts included in the CVA are restated based on the SELIC rate.
16
Consolidated |
||||||||||||||||||||||||
ASSET |
LIABILITY |
|||||||||||||||||||||||
Balance as of March 31, 2006 |
Assets added to the consolidated due to acquisition of equity interests (note 1) |
Movements |
Balance as of June 30, 2006 |
Balance as of March 31, 2006 |
Assets added to theconsolidated due to acquisition of equity interests (note 1) |
Movements |
Balance as of June 30, 2006 | |||||||||||||||||
Deferral |
Amortization |
Restatement |
Deferral |
Amortization |
Restatement |
|||||||||||||||||||
Detailing: | ||||||||||||||||||||||||
Energy Purchased | 318,090 |
4,232 |
64,642 |
(143,785) |
6,841 |
250,020 |
273,089 |
1,318 |
54,874 |
(138,499) |
3,653 |
194,435 | ||||||||||||
System Service Charge | 93,088 |
4,678 |
(10,874) |
(28,520) |
3,687 |
62,059 |
- |
68 |
10,448 |
- |
57 |
10,573 | ||||||||||||
Fuel Consumption Account CCC | 75,547 |
6,023 |
(7,696) |
(15,680) |
3,556 |
61,750 |
6,783 |
553 |
- |
(1,499) |
306 |
6,143 | ||||||||||||
Energy Development Account - CDE | 62,475 |
4,603 |
1,700 |
(17,050) |
3,169 |
54,897 |
- |
- |
- |
- |
- |
- | ||||||||||||
Total | 549,200 |
19,536 |
47,772 |
(205,035) |
17,253 |
428,726 |
279,872 |
1,939 |
65,322 |
(139,998) |
4,016 |
211,151 | ||||||||||||
d) Low Income Consumers Subsidy
Due to the new guidelines and criteria for classification of consumer units in the low-income residential sub-category, a lag was noted between the subsidies provided for and those built into the tariffs. As these differences affect the energy distribution concessionaires and their final consumers, ANEEL established a calculation methodology to facilitate settlement of accounts by means of pre-established liquidation criteria. In months in which the concessionaire records losses, the amount should be reimbursed through an economic subsidy from ELETROBRÁS, using resources from the Energy Developments Account CDE. In months in which the concessionaire records gains, the amount should be reimbursed to the consumer by means of a reduction in the tariff adjustments. These differences were calculated on a monthly basis and are still pending to supervision by the regulatory agency.
The movements in the balances in the quarter as of June 30, 2006 are as follows:
Consolidated | ||||
Asset | Liability | |||
Balances as of March 31, 2006 | 47,153 | (4,866) | ||
Assets added to the consolidated due to acquisition of equity | ||||
interests (note 1) | 1,389 | - | ||
Loss (Gain) of Revenue | 3,998 | (423) | ||
Amortization 2005 Tariff Increase | - | 1,188 | ||
Receivables Approved by ANEEL | (5,046) | - | ||
Monetary Restatement | - | 24 | ||
Balances as of June 30, 2006 | 47,494 | (4,077) | ||
( 4 ) CASH AND BANKS | ||
Parent Company |
Consolidated | |||||||
June | March | June | March | |||||
30,2006 | 31,2006 | 30,2006 | 31,2006 | |||||
Bank deposits | 4,819 |
206 |
134,462 |
203,006 | ||||
Short-term financial investments | 88 |
342,102 |
343,749 |
1,098,945 | ||||
Total | 4,907 | 342,308 | 478,211 |
1,301,951 | ||||
17
The short-term financial investments correspond to operations with financial institutions under normal market conditions and rates, mainly remunerated based on the variation of the CDI, and are available for use in the operations of the Company and its subsidiaries.
( 5 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES | ||
The consolidated balance mainly refers to electricity sales activities as of June 30, 2006 and March 31, 2006, as follows:
Consolidated | ||||||||||
Past due | Total | |||||||||
Balances | Up to 90 | More than |
June |
March |
||||||
Coming Due | days | 90 days | 30,2006 |
31,2006 |
||||||
Current | ||||||||||
Consumer Classes | ||||||||||
Residential | 204,370 | 126,822 | 21,938 | 353,130 | 337,054 | |||||
Industrial | 183,661 | 64,111 | 52,321 | 300,093 | 245,951 | |||||
Commercial | 79,092 | 40,979 | 26,864 | 146,935 | 138,105 | |||||
Rural | 24,086 | 5,620 | 2,013 | 31,719 | 26,454 | |||||
Public Administration | 21,701 | 9,220 | 4,679 | 35,600 | 28,511 | |||||
Public Lighting | 27,886 | 5,066 | 46,184 | 79,136 | 62,046 | |||||
Public Service | 22,629 | 8,984 | 7,997 | 39,610 | 32,586 | |||||
Billed | 563,425 | 260,802 | 161,996 | 986,223 | 870,707 | |||||
Unbilled | 409,490 | - | - | 409,490 | 384,062 | |||||
Extraordinary Tariff Adjustment (note 3.a) | 235,810 | - | - | 235,810 | 247,832 | |||||
Free Energy (note 3 a) | 131,030 | - | - | 131,030 | 136,731 | |||||
Tariff Adjustment - TUSD (note 3 b.2) | 12,710 | - | - | 12,710 | 11,103 | |||||
PIS and COFINS - Generators Pass-through | ||||||||||
(note 3 b.2) | 2,831 | - | - | 2,831 | 4,606 | |||||
CCEE Transactions | 14,638 | - | - | 14,638 | 5,889 | |||||
Concessionaires and Licensees | 52,979 | - | - | 52,979 | 61,405 | |||||
Other | 54,734 | - | - | 54,734 | 48,762 | |||||
Total | 1,477,647 | 260,802 | 161,996 | 1,900,445 | 1,771,097 | |||||
Noncurrent | ||||||||||
CCEE Transactions | 43,508 | - | - | 43,508 | 40,131 | |||||
Extraordinary Tariff Adjustment (note 3 a) | 84,681 | - | - | 84,681 | 128,099 | |||||
Free Energy (note 3 a) | 129,550 | - | - | 129,550 | 135,486 | |||||
Tariff Review - Depreciation (note 3 b.1) | 39,655 | - | - | 39,655 | 36,335 | |||||
Tariff Review - TUSD (note 3 b.2) | 4,455 | - | - | 4,455 | - | |||||
Total | 301,849 | - | - | 301,849 | 340,051 | |||||
Concessionaires and Licensees
Refers basically to balances receivable in respect of the supply of electricity to other Concessionaires and Licensees by the subsidiaries SEMESA and CPFL Brasil, as well as for various transactions that are being set off, through a settlement of accounts, against amounts payable by the subsidiary CPFL Piratininga.
18
( 6 ) OTHER RECEIVABLES | ||
Consolidated |
||||
June 30, 2006 |
March 31, 2006 |
|||
Current | ||||
Receivables from CESP | 33,499 | 22,496 | ||
Employees | 965 | 1,649 | ||
Advances - Fundação CESP | 10,548 | 9,241 | ||
Other | 3,926 | 4,681 | ||
Total | 48,938 | 38,067 | ||
Noncurrent | ||||
Receivables from CESP | 55,400 | 66,729 | ||
Other | 1,116 | 669 | ||
Total | 56,516 | 67,398 | ||
( 7 ) FINANCIAL INVESTMENTS | ||
Parent Company |
Consolidated |
|||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
Current | ||||||||
Granting of Credit - CESP | 25,053 | 24,052 | 25,053 | 24,052 | ||||
Shares of CPFL Energia | - | - | 15,115 | 15,266 | ||||
Total | 25,053 | 24,052 | 40,168 | 39,318 | ||||
Noncurrent | ||||||||
Granting of Credit - CESP | 105,796 | 107,153 | 105,796 | 107,153 | ||||
Other | - | - | 850 | 850 | ||||
Total | 105,796 | 107,153 | 106,646 | 108,003 | ||||
Granting of Credit CESP - The granting of credit was acquired by the Company in April 2005 and refers to the Purchase and Sale of Electricity agreement between Companhia Energética de São Paulo - CESP (seller) and CPFL Comercialização Brasil S.A. (buyer), relating to the supply of electricity for a period of eight years.
The granting of credit is subject to interest of 17.5% p.a., plus the annual variation in the IGP-M, and is amortized in monthly installments of amounts corresponding to the energy purchase transaction.
CPFL Energia shares - The shares issued
by the Company were issued by the subsidiary CPFL Paulista up to November 23, 2005, when the minority shareholders of the subsidiary CPFL Paulista migrated to the Company. The shares were held by the employees, who acquired them through financing
during the privatization of the subsidiary CPFL Paulista in 1997. Subsequently, in 1998 the subsidiary CPFL Paulista took over the financing, set against accounts receivable from employees recorded in other receivables. In March 2006, the shares were transferred to the subsidiary CPFL Paulista by liquidation of the accounts receivable from employees.
19
The transferred created a reciprocal interest of parent company and subsidiary, which is prohibited by Law nº 6,404/76 (Article 244) and Law nº 10,848/04 (Article 8, § 5), and the subsidiary CPFL Paulista will therefore arrange to sell the shares on the São Paulo Stock exchange within the legal term established.
( 8 ) RECOVERABLE TAXES | ||
Parent Company |
Consolidated |
|||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
Current | ||||||||
Social Contribution Prepayments - CSLL | - | - | 5,151 | 4,001 | ||||
Income Tax Prepayments - IRPJ | - | - | 13,221 | 4,410 | ||||
Social Contribution and Income Tax | 30,829 | 35,901 | 34,944 | 40,766 | ||||
Withholding Income Tax - IRRF | 26,649 | 7,812 | 64,357 | 44,562 | ||||
ICMS (State VAT) | - | - | 42,794 | 26,015 | ||||
PIS (Tax on Revenue) | - | - | 10,721 | 7,807 | ||||
COFINS (Tax on Revenue) | 8 | 8 | 47,130 | 32,571 | ||||
INSS (Social Security) | - | - | 667 | 542 | ||||
Other | 65 | 65 | 744 | 807 | ||||
Total | 57,551 | 43,786 | 219,729 | 161,481 | ||||
Noncurrent | ||||||||
Social Contribution Tax - CSLL | - | - | 22,053 | 21,388 | ||||
Income Tax - IRPJ | - | - | 10,928 | 5,804 | ||||
PIS (Tax on Revenue) | 2,787 | 2,787 | 3,900 | 3,407 | ||||
COFINS (Tax on Revenue) | - | - | 6,585 | 3,840 | ||||
ICMS (State VAT) | - | - | 51,833 | 55,561 | ||||
Total | 2,787 | 2,787 | 95,299 | 90,000 | ||||
Due to the favorable verdict in the case that questioned the legality of the increase in the basis for calculation of PIS and COFINS contributions, instituted by Art 3. of Law No. 9.718/98, the value of taxes to be recovered, in the subsidiary CPFL Piratininga, was set at R$ 19,885.
Of the total of these tax credits recorded, R$ 16,218 (note 21) relates to financial income on loan contracts between VBC Participações S.A. (VBC) and DRAFT I Participações S.A., which was merged with the subsidiary CPFL Piratininga in 2004.
These contributions were reimbursed by VBC when paid, and considering the amount recovered due to the favorable outcome of the case, the above amount will be returned to VBC, as established in the contract. The remaining effect R$ 3,667 was recorded as financial income.
20
( 9 ) ALLOWANCE FOR DOUBTFUL ACCOUNTS | ||
Consolidated | ||
Balance as of March 31,2006 | (56,646) | |
Assets added to the due to acquisition of equity interests (note 1) | (10,399) | |
Additional Allowance Recorded | (21,273) | |
Recovery of Revenue | 6,339 | |
Write-off of Accounts Receivable | 12,629 | |
Balance as of June 30,2006 | (69,350) | |
( 10 ) DEFERRED TARIFF COSTS AND GAINS VARIATIONS |
Consolidated | ||||||||||||||||
ASSETS | LIABILITY | |||||||||||||||
Current | Noncurrent | Current | Long Term | |||||||||||||
June 30, |
March 31, |
June 30, |
March 31, |
June 30, |
March 31, |
June 30, |
March 31, |
|||||||||
2006 |
2006 |
2006 |
2006 |
2006 |
2006 |
2006 |
2006 |
|||||||||
Detailing: | ||||||||||||||||
Energy Purchased - Itaipu | 44,832 | 39,738 | 228,086 | 234,272 | 12,676 | 16,650 | 791 | - | ||||||||
System Service Charge | 34,807 | 61,058 | 11,579 | 2,806 | 57 | - | 285 | - | ||||||||
Transmission of Energy Itaipu | 3,495 | 6,527 | 6,526 | 3,846 | - | - | - | - | ||||||||
Energy Purchased - Other | 123,868 | 276,812 | 208,807 | 114,021 | 93,478 | 256,154 | 87,489 | 284 | ||||||||
Fuel Consumption Account CCC | 44,450 | 74,945 | 129,060 | 109,739 | 6,143 | 6,784 | - | - | ||||||||
Energy Development Account - CDE | 38,997 | 58,979 | 15,900 | 5,496 | - | - | - | - | ||||||||
Basic Network Charges | 19,626 | 18,926 | 22,194 | 31,594 | 7,673 | - | 2,558 | - | ||||||||
Global Reversal Reserve RGR | 576 | 235 | 1,643 | 1,907 | - | - | 11,050 | 10,668 | ||||||||
Inspection Fee | 220 | 90 | 628 | 729 | - | - | 503 | 486 | ||||||||
Connection Charges | 76 | 31 | 2,070 | 2,040 | - | - | - | - | ||||||||
PROINFA | 9,318 | 9,849 | 6,457 | 1,894 | - | - | - | - | ||||||||
Total | 320,265 | 547,190 | 632,950 | 508,344 | 120,027 | 279,588 | 102,676 | 11,438 | ||||||||
Summary: | ||||||||||||||||
Parcel "A" (note 3 a) | 34,183 | 13,948 | 490,306 | 492,386 | - | - | 11,553 | 11,154 | ||||||||
CVA (note 3 c) | 286,082 | 533,242 | 142,644 | 15,958 | 120,027 | 279,588 | 91,123 | 284 | ||||||||
Total | 320,265 | 547,190 | 632,950 | 508,344 | 120,027 | 279,588 | 102,676 | 11,438 | ||||||||
( 11 ) PREPAID EXPENSES |
Consolidated | ||||||||
Current | Noncurrent | |||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
Tariff Review - Purchase Itaipu (note 3 b.2) | 39,645 | 47,948 | - | - | ||||
Tariff Review - Other (note 3 b.2) | 4,223 | 7,706 | - | - | ||||
PIS and COFINS - Generators Pass-Through | ||||||||
(note 3 b.2) | 28,056 | 32,264 | - | - | ||||
Increase in PIS and COFINS (note 3 b.3) | 22,759 | 14,210 | 11,409 | 17,264 | ||||
Surplus Energy (note 3 b.4) | 33,079 | 30,013 | 11,408 | 7,390 | ||||
Low Income Consumer Subsidy (note 3 d) | 47,494 | 47,153 | - | - | ||||
PROINFA | 3,776 | 3,508 | 244 | 305 | ||||
Other | 6,955 | 8,361 | 6,775 | 4,532 | ||||
Total | 185,987 | 191,163 | 29,836 | 29,491 | ||||
21
( 12 ) DEFERRED TAXES |
12.1 - Composition of the income tax and social contribution credits:
Parent Company |
Consolidated | |||||||
June 30, |
March 31, |
June 30, |
March 31, | |||||
2006 |
2006 |
2006 |
2006 | |||||
Income Tax Credit on: | ||||||||
Tax Loss Carryforwards | 49,033 | 58,059 | 133,438 | 149,906 | ||||
Tax Benefit on Merged Goodwill | - | - | 482,948 | 490,080 | ||||
Temporarily Nondeductible Differences | 4,164 | - | 191,012 | 170,592 | ||||
Subtotal | 53,197 | 58,059 | 807,398 | 810,578 | ||||
Social Contribution Credit on: | ||||||||
Tax Loss Carryforwards | 10,166 | 12,799 | 55,567 | 60,584 | ||||
Tax Benefit of Merged Goodwill | - | - | 166,800 | 169,263 | ||||
Temporarily Nondeductible Differences | - | - | 58,796 | 53,324 | ||||
Subtotal | 10,166 | 12,799 | 281,163 | 283,171 | ||||
Total | 63,363 | 70,858 | 1,088,561 | 1,093,749 | ||||
The tax benefit for the merged goodwill is derived from the mergers of the former controlling companies DOC 4 Participações S.A. and Draft I Participações S.A., into CPFL Paulista and CPFL Piratininga, respectively, and has been realized proportionally to the amortization of the merged goodwill, in accordance with the net projected profit of the subsidiaries during the remaining term of the concession. In the half ended June 30, 2006, the annual amortization rates were 5.151565% and 5.449291%, respectively.
12.2 - Temporary nondeductible differences:
Consolidated | ||||||||
As of June 30, 2006 |
As of March 31, 2006 |
|||||||
Income |
Social |
Income |
Social |
|||||
Tax |
Contribution |
Tax |
Contribution Tax |
|||||
(IRPJ) |
Tax (CSLL) |
(IRPJ) |
(CSLL) |
|||||
Reserve for Contingencies | 60,498 | 12,478 | 53,594 | 11,259 | ||||
Pension Plan Expenses | 22,473 | 7,732 | 21,608 | 7,420 | ||||
Allowance for Doubtful Accounts | 20,533 | 7,391 | 16,085 | 5,791 | ||||
Provision for losses on the realization of RTE | 24,358 | 8,677 | 22,087 | 7,952 | ||||
Research and Development and Energy | ||||||||
Efficiency Programs | 47,100 | 16,956 | 42,020 | 15,128 | ||||
Accounts Receivable from Government Entities | 5,889 | 2,120 | 5,553 | 1,999 | ||||
Profit Sharing | 2,454 | 639 | 4,668 | 1,436 | ||||
Other | 7,707 | 2,803 | 4,977 | 2,339 | ||||
Total | 191,012 | 58,796 | 170,592 | 53,324 | ||||
22
12.3 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and half ended June 30, 2006 and 2005:
Consolidated |
||||||||
Income Tax (IRPJ) |
||||||||
2006 |
2005 |
|||||||
2. Quarter |
1. Half |
2. Quarter |
1. Half | |||||
Income before IRPJ and CSLL | 488,677 | 983,714 | 278,501 | 575,454 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 34,361 | 68,722 | 29,116 | 57,478 | ||||
- Received Dividends | (4,590) | (4,590) | (4,708) | (4,708) | ||||
- Depreciation of Parcel of Assets | ||||||||
Revaluation | 4,259 | 7,742 | 2,974 | 6,687 | ||||
- Other Additions (Deductions), Net | (3,034) | (3,372) | 2,935 | 11,433 | ||||
Calculation base | 519,673 | 1,052,216 | 308,818 | 646,344 | ||||
Statutory Tax Rate |
25% | 25% | 25% | 25% | ||||
Tax Debit Result | (129,918) | (263,054) | (77,205) | (161,586) | ||||
Consolidated |
||||||||
Social Contribution Tax (CSLL) |
||||||||
2006 |
2005 |
|||||||
2. Quarter |
1. Half |
2. Quarter |
1. Half |
|||||
Income before IRPJ and CSLL | 488,677 | 983,714 | 278,501 | 575,454 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 15,024 | 31,210 | 14,988 | 29,975 | ||||
- Realization CMC | 4,393 | 9,908 | 6,543 | 12,723 | ||||
- Received Dividends | (4,590) | (4,590) | (4,708) | (4,708) | ||||
- Depreciation of Parcel of Assets | ||||||||
Revaluation | 4,259 | 7,742 | 2,974 | 6,687 | ||||
- Other Additions (Deductions), Net | (6,700) | (1,648) | 5,903 | 23,168 | ||||
Calculation base | 501,063 | 1,026,336 | 304,201 | 643,299 | ||||
Statutory Tax Rate | 9% | 9% | 9% | 9% | ||||
Tax Debit Result | (45,096) | (92,370) | (27,378) | (57,897) | ||||
The projections of future income on which realization of the Company's deferred tax credits are based were approved by the Board of Directors and reviewed by the Audit Committee.
23
( 13 ) OTHER CREDITS |
Consolidated |
||||||||
Current |
Noncurrent |
|||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
Refinancing of Consumer Debts | 49,410 | 44,055 | 114,571 | 105,798 | ||||
Collateral linked to Foreign Currency Loans | 5,954 | 4,426 | 55,784 | 46,431 | ||||
Orders in Progress | 9,498 | 7,668 | - | - | ||||
Services Rendered to Third Parties | 20,783 | 21,781 | 246 | 616 | ||||
Reimbursement RGR | 3,265 | 3,657 | 545 | 580 | ||||
Assets and Rights for Disposal | - | - | 2,283 | 2,283 | ||||
Advance Energy Purchase Agreements | 5,966 | 5,191 | 1,600 | 2,050 | ||||
Other | 8,276 | 4,300 | 2,141 | 9,827 | ||||
Total | 103,152 | 91,078 | 177,170 | 167,585 | ||||
( 14 ) INVESTMENTS |
Parent Company | Consolidated | |||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
Permanent Equity Interests | 3,115,154 | 3,112,298 | - | - | ||||
Goodwill / Negative Goodwill | 1,532,411 | 1,455,526 | 2,337,417 | 2,265,285 | ||||
Leased Assets | - | - | 755,043 | 760,743 | ||||
Other Investments | 27,924 | 27,924 | 29,069 | 29,069 | ||||
Total | 4,675,489 | 4,595,748 | 3,121,529 | 3,055,097 | ||||
14.1 - Permanent Equity Interests:
The principal information on the investments is as follows:
Investment | Number of Shares held (a) |
Share of Capital - % |
As of June 30, 2006 | June 30,2006 | March 31,2006 | 2. Quarter of 2006 | 2. Quarter of 2005 | |||||||||||
Capital | Shareholders Equity |
Net Income (b) |
Shareholders Equity Interest | Equity in Subsidiaries | ||||||||||||||
CPFL Paulista | 33,831,819 | 100% | 920,747 | 1,456,045 | 178,494 | 1,456,045 | 1,597,850 | 178,494 | 179,797 | |||||||||
CPFL Piratininga | 53,031,259 | 100% | 40,239 | 230,538 | 72,129 | 230,538 | 294,259 | 72,129 | 22 | |||||||||
CPFL Geração | 205,487,716 | 100% | 1,039,618 | 1,106,328 | 38,338 | 1,106,328 | 1,151,291 | 38,338 | 30,196 | |||||||||
CPFL Brasil | 456 | 100% | 456 | 548 | 40,823 | 548 | 68,898 | 40,823 | 39,247 | |||||||||
CPFL Serra (c) | 555,373 | 100% | 555,373 | 314,521 | 4,146 | 314,521 | - | 4,146 | - | |||||||||
CPFL Cone Sul (c) | 23 | 100% | 5,373 | 6,613 | 759 | 6,613 | - | 759 | - | |||||||||
CPFL Missões | 19,460 | 100% | 19,460 | 560 | - | 560 | - | - | - | |||||||||
Nova 4 | 1 | 100% | 1 | 1 | - | 1 | - | - | - | |||||||||
Total | 3,115,154 | 3,112,298 | 334,689 | 249,262 | ||||||||||||||
As mentioned in note 1, the reduction of the capital of the subsidiary CPFL Paulista referring to investments in CPFL Piratininga, COMGAS and Energias do Brasil was approved in the quarter, and ownership was transferred to the Company. The accounting effects of the investments as from January have already been recognized directly in the Company.
24
As also mentioned in Note 1, CPFL Energia signed a purchase and sale contract with Public Service Enterprise Group (PSEG) for the direct acquisition of 100% of Ipê Energia Ltda. (Ipê), from PSEG Trader S.A and PSEG Brasil Ltda, denominated as CPFL Serra Ltda., CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda., respectively. This acquisition left CPFL Energia with 99.76% of RGE through its subsidiaries CPFL Paulista (67.07%) and CPFL Serra (32.69%), and with 99.95% of Sul Geradora, through its subsidiaries CPFL Brasil (67.20%) and CPFL Serra (32.75%) . This operation was approved by ANEEL in May 2006, and the value of the acquisition was R$ 414,957, which includes R$ 1,355 in administrative acquisition costs. The net goodwill generated by the acquisition of these companies was R$ 98,167. In addition, the amount of R$ 8,315 was recorded in consolidated referring to existing goodwill in PSEG on account of the acquisition of part of the RGE shares.
14.2 Goodwill and Negative Goodwill:
Consolidated | ||||||||||
June 30,2006 | March 31, 2006 | |||||||||
Investee | Historical | Accumulated | Net Value | Net Value | ||||||
Investor | Cost | Amortization | ||||||||
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) | |||||
CPFL Energia | CPFL Paulista | 1,074,026 | (123,627) | 950,399 | 964,230 | |||||
CPFL Energia | CPFL Paulista | 304,861 | (9,861) | 295,000 | 299,252 | |||||
CPFL Energia | CPFL Geração | 54,555 | (3,000) | 51,555 | 52,398 | |||||
CPFL Energia | CPFL Piratininga | 154,827 | (4,709) | 150,118 | 152,473 | |||||
CPFL Energia | CPFL Serra (note 14.1) | 99,613 | - | 99,613 | - | |||||
CPFL Energia | CPFL Cone Sul (note 14.1) | (1,337) | - | (1,337) | - | |||||
CPFL Energia | CPFL Missões (note 14.1) | (109) | - | (109) | - | |||||
CPFL Serra | RGE | 8,315 | - | 8,315 | - | |||||
CPFL Paulista | RGE | 756,443 | (254,300) | 502,143 | 509,451 | |||||
CPFL Geração | SEMESA | 426,450 | (145,965) | 280,485 | 286,198 | |||||
CPFL Geração | Foz do Chapecó | 770 | - | 770 | 770 | |||||
CPFL Geração | ENERCAN | 10,233 | - | 10,233 | 10,233 | |||||
CPFL Geração | Barra Grande | 3,081 | (116) | 2,965 | 3,020 | |||||
CPFL Brasil | Clion | 98 | (13) | 85 | 88 | |||||
SEMESA | Makelele | 10 | - | 10 | - | |||||
Total | 2,879,008 | (541,591) | 2,337,417 | 2,265,285 | ||||||
The goodwill arising from acquisition of the equity interests in CPFL Paulista, RGE, CPFL Piratininga and SEMESA is amortized in proportion to the net income curves projected for the remaining term of the concession contract and for the indirect subsidiary SEMESA, the goodwill is amortized over the remaining period of the leasing contract.
The goodwill arising from the acquisitions of interests in Barra Grande, Foz do Chapecó and ENERCAN, jointly-controlled subsidiaries of CPFL Geração, is based on expected future income derived from the concession contracts and will be amortized over the term of these contracts, as from the beginning of commercial operation of the companies.
25
In 2006, amortization of the goodwill is calculated based on annual rates of 5.151565% for CPFL Paulista, 5.151565% for RGE, 5.449291% for CPFL Piratininga, 6.217084% for Geração, 6.698706% for SEMESA and 7.07548% for Barra Grande. These rates are subject to periodic review.
14.3 Interest on Shareholders Equity and Dividend:
Parent Company | ||||
June 30, 2006 |
March 31, 2006 | |||
Interest on Shareholders Equity | ||||
CPFL Paulista | 60,945 | - | ||
CPFL Piratininga | 8,330 | - | ||
Subtotal | 69,275 | - | ||
Dividend Receivable | ||||
CPFL Paulista | 248,600 | 277,777 | ||
CPFL Piratininga | 126,050 | - | ||
CPFL Geração | 83,301 | 83,731 | ||
CPFL Brasil | 109,173 | 75,574 | ||
Subtotal | 567,124 | 437,082 | ||
Total | 636,399 | 437,082 | ||
In the quarter ending June 30, 2006, the Company received R$ 437,082 as Dividend and Interest on Shareholders Equity which was declared and provisioned at December 31, 2005. Furthermore its subsidiaries provisioned R$ 636,399 as Intermediate Dividend and Interest on Shareholders Equity related to the net income for the 1st half of 2006.
14.4 - Leased Assets:
In consolidated, the leased assets refer principally to the assets of the Serra da Mesa Plant, owned by the subsidiary SEMESA and leased to the holder of the concession for a period of 30 years ending in 2028.
26
( 15 ) PROPERTY, PLANT AND EQUIPMENT | ||
Consolidated | ||||||||
June 30, 2006 | March 31, 2006 | |||||||
Historical Cost | Accumulated | Net Value | Net Value | |||||
In Service | Amortization | |||||||
- Distribution | 6,371,345 | (3,313,455) | 3,057,890 | 2,811,078 | ||||
- Generation | 726,037 | (107,643) | 618,394 | 600,282 | ||||
- Commercialization | 148,873 | (58,557) | 90,316 | 63,517 | ||||
- Administration | 190,424 | (122,729) | 67,695 | 59,536 | ||||
7,436,679 | (3,602,384) | 3,834,295 | 3,534,413 | |||||
In Progress | ||||||||
- Distribution | 236,656 | - | 236,656 | 169,220 | ||||
- Generation | 957,105 | - | 957,105 | 868,332 | ||||
- Commercialization | 8,286 | - | 8,286 | 16,352 | ||||
- Administration | 15,520 | - | 15,520 | 15,876 | ||||
1,217,567 | - | 1,217,567 | 1,069,780 | |||||
Subtotal | 8,654,246 | (3,602,384) | 5,051,862 | 4,604,193 | ||||
Other Assets not Tied to the | ||||||||
Concession | 1,120,266 | (651,586) | 468,680 | 316,856 | ||||
Total Property, Plant and Equipment | 9,774,512 | (4,253,970) | 5,520,542 | 4,921,049 | ||||
Special Obligations tied to the | ||||||||
Concession | (703,244) | (651,092) | ||||||
Net Property, Plant and Equipment | 4,817,298 | 4,269,957 | ||||||
The average depreciation rate of the assets is approximately 5.2% p.a. for the distributors and 2.5% p.a. for the generators.
Other Assets not Tied to the Concession Refer to the goodwill from the merger of jointly-controlled RGE, amortized over the remaining period of that companys concession, in proportion to the net income curve projected for the period (annual rate of 2.9% in 2006). This rate is subject to periodic review.
( 16 ) DEFERRED CHARGES |
Consolidated | ||||||||
June 30, 2006 | March 31, 2006 | |||||||
Historical Cost | Accumulated | Net Value | Net Value | |||||
Amortization | ||||||||
Pre-Operating Expenses in Service | 38,061 | (15,277) | 22,784 | 17,845 | ||||
Expenses with the Issue of Debentures | 7,135 | (4,263) | 2,872 | 3,180 | ||||
Deferred Charges in Progress | 24,003 | - | 24,003 | 21,015 | ||||
Total | 69,199 | (19,540) | 49,659 | 42,040 | ||||
27
( 17 ) INTEREST, LOANS AND FINANCING | ||
Consolidated |
||||||||||||||||
June 30, 2006 |
March 31, 2006 |
|||||||||||||||
Principal |
Principal |
|||||||||||||||
Interest |
Total |
Interest |
Total |
|||||||||||||
Current |
Long-term |
Current |
Long-term |
|||||||||||||
LOCAL CURRENCY | ||||||||||||||||
BNDES - Power Increases (PCH's) | 114 |
3,741 |
16,109 |
19,964 |
92 |
3,721 |
13,781 |
17,594 | ||||||||
BNDES - Investiment | 8,392 |
132,125 |
1,154,747 |
1,295,264 |
7,249 |
96,113 |
1,041,468 |
1,144,830 | ||||||||
BNDES - Parcel "A", RTE and Free Energy | 913 |
305,508 |
262,341 |
568,762 |
1,521 |
268,300 |
332,406 |
602,227 | ||||||||
BNDES - CVA and Interministerial Ordinance 116 | 147 |
23,376 |
- |
23,523 |
372 |
47,730 |
- |
48,102 | ||||||||
FIDC | 23,053 |
40,064 |
- |
63,117 |
27,993 |
57,884 |
- |
85,877 | ||||||||
Furnas Centrais Elétricas S.A. | - |
- |
110,856 |
110,856 |
- |
- |
104,993 |
104,993 | ||||||||
Financial Institutions | 4,657 |
15,613 |
298,410 |
318,680 |
2,664 |
11,956 |
214,971 |
229,591 | ||||||||
Other | 459 |
37,245 |
17,850 |
55,554 |
438 |
32,628 |
16,251 |
49,317 | ||||||||
Subtotal | 37,735 |
557,672 |
1,860,313 |
2,455,720 |
40,329 |
518,332 |
1,723,870 |
2,282,531 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
Floating Rate Notes | 92 |
38,957 |
- |
39,049 |
4,506 |
156,413 |
- |
160,919 | ||||||||
IDB | 810 |
- |
79,088 |
79,898 |
645 |
- |
63,507 |
64,152 | ||||||||
Financial Institutions | 2,637 |
177,525 |
77,591 |
257,753 |
3,214 |
56,649 |
81,013 |
140,876 | ||||||||
Subtotal | 3,539 |
216,482 |
156,679 |
376,700 |
8,365 |
213,062 |
144,520 |
365,947 | ||||||||
Total | 41,274 |
774,154 |
2,016,992 |
2,832,420 |
48,694 |
731,394 |
1,868,390 |
2,648,478 | ||||||||
28
Consolidated |
||||||||||
June 30, |
March 31, |
|||||||||
LOCAL CURRENCY | 2006 |
2005 |
Remuneration |
Amortization |
Collateral |
|||||
BNDES - Power Increases (PCH's) | ||||||||||
CPFL Centrais Elétricas | 8,558 | 9,113 | TJLP + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 532 | 564 | UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 4,390 | 4,632 | TJLP + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 683 | 719 | UMBND + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 3,534 | 2,566 | TJLP + 4.3% p.a. | 75 monthly installments from September 2007 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 2,267 | - | TJLP + 4.3% p.a. | 36 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
BNDES - Investment | ||||||||||
CPFL Paulista - FINEM I | 26,065 | 32,359 | TJLP + 3.25% p.a. | 78 monthly installments from October 2000 and October 2001 | Revenue | |||||
CPFL Paulista - FINEM II | 205,963 | 181,223 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
RGE - FINEM | 89,308 | 67,342 | TJLP + 3.5% to 4.5% p.a. | 84 monthly installments from October 2000 to 36 monthly installments from December 2005 | Revenue | |||||
installments from December 2005 | ||||||||||
RGE - FINEM | 12,039 | 8,788 | UMBND + 4.5% p.a (1) | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga - FINEM | 83,250 | 82,543 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
CPFL Piratininga - FINAME | - | 14 | TJLP + 9.45% p.a. | 48 monthly installments from May 2002 | Promissory notes and receivables | |||||
BAESA | 183,037 | 177,942 | TJLP + 3.125% p.a. | 144 monthly installments from September 2006 and November 2006 | Letters of Credit | |||||
BAESA | 45,275 | 44,221 | UMBND + 3.125% p.a. | 144 monthly installments from November 2006 | Letters of Credit | |||||
ENERCAN | 368,626 | 358,022 | TJLP + 4% p.a. | 144 monthly installments from August 2007 | Letters of Credit | |||||
ENERCAN | 27,787 | 27,082 | UMBND + 4% p.a. | 144 monthly installments from August 2007 | Letters of Credit | |||||
CERAN | 210,208 | 134,276 | TJLP + 5% p.a. | 120 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
CERAN | 25,734 | 12,578 | UMBND + 5% p.a. | 120 monthly installments from December 2007 | Guarantee of CPFL Energia | |||||
CERAN | 17,972 | 18,440 | UMBND + 5% p.a. (2) | 120 monthly installments from February 2006 | Guarantee of CPFL Energia | |||||
BNDES - Parcel "A", RTE and Free Energy | ||||||||||
CPFL Paulista - RTE | 126,585 | 161,461 | Selic + 1% p.a. | 62 monthly installments from March 2002 | Receivables | |||||
CPFL Paulista - Parcel "A" | 308,340 | 295,685 | Selic + 1% p.a. | 13 monthly installments from May 2007 | Receivables | |||||
CPFL Piratininga - RTE | 11,460 | 28,082 | Selic + 1% p.a. | 54 monthly installments from March 2002 | Receivables | |||||
CPFL Piratininga - Parcel "A" | 114,678 | 109,972 | Selic + 1% p.a. | 9 monthly installments from September 2006 | Receivables | |||||
RGE - Free Energy | 4,477 | 3,389 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
CPFL Geração - Free energy | 3,222 | 3,638 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
BNDES - CVA and Interministerial Ordinance 116 | ||||||||||
CPFL Paulista | - | 11,182 | Selic + 1% p.a. | 24 monthly installments from May 2004 | Receivables | |||||
CPFL Piratininga | 23,523 | 36,920 | Selic + 1% p.a. | 24 monthly installments from December 2004 | Receivables | |||||
FIDC - CPFL Piratininga | 63,117 | 85,877 | 112% of CDI | 36 monthly installments from March 2004 | Receivables | |||||
Furnas Centrais Elétricas S.A. | ||||||||||
Semesa | 110,856 | 104,993 | IGP-M + 10% p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Financial Institutions | ||||||||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 53,118 | 53,831 | Variation of IGPM + 7.42% p.a. | 240 monthly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 103,911 | 69,039 | 109% of CDI | 24 monthly installments from May 2006 | Letters of credit CPFL Energia, Ipê and receivables | |||||
Banco Santander | 13,282 | 10,717 | CDI + 2.0% p.a. | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Santander | 47,944 | 30,994 | 104.5% of CDI | 1 installment in January 2008 | No guarantee | |||||
Banco ABN AMRO Real | 68,474 | 44,358 | 107.5% of CDI | 1 installment in January 2008 and 1 installment in February 2008 | No guarantee | |||||
Banco do Brasil - Law 8727 | 31,951 | 20,652 | 105% of CDI | 1 installment in January 2008 | No guarantee | |||||
Other | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 12,247 | 13,396 | RGR + rate variable of 6% to 9% p.a. | Monthly installments up to March 2016 | Receivables/Promissory notes | |||||
Other | 7,361 | 7,421 | ||||||||
RGE | ||||||||||
FINEP | 1,980 | 1,322 | TJLP + 4.0% p.a. | 48 monthly installments from July 2006 | Receivables | |||||
ELETROBRÁS | 4,906 | 2,894 | RGR + rate of 6% to 9% p.a. | Monthly installments up to July 2010 | Receivables/Promissory notes | |||||
Other | 20,727 | 14,969 | ||||||||
Piratininga | ||||||||||
Other | 8,333 | 9,315 | ||||||||
Total Local Currency | 2,455,720 | 2,282,531 | ||||||||
June 30, |
March 31, |
|||||||||
FOREIGN CURRENCY | 2006 |
2005 |
Remuneration |
Amortization |
Collateral |
|||||
Floating Rate Notes - CPFL Paulista | 39,049 | 160,919 | US$ + 6-month Libor + 2.95% p.a. (4) | 24 installments (6 per months) from February 2003 | Receivables, Guarantee and promissory notes | |||||
IDB - Enercan | 79,898 | 64,152 | US$ + Libor + 3.5% p.a. | 49 quarterly installments from June 2007 | Guarantee of CPFL Energia | |||||
Financial Institutions | ||||||||||
Parent Company | ||||||||||
Banco do Brasil | 93,194 | - | Yen + 2.718% a.a. (3) | 1 installment in June 2007 | Promissory notes | |||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 15,621 | 17,145 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
New Money Bond | 2,060 | 2,434 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2001 | Revenue/Government SP guaranteed | |||||
FLIRB | 2,091 | 2,470 | US$ + 6-month Libor + 0.8125% p.a. | 13 semiannual installments from April 2003 | Revenue/Government SP guaranteed | |||||
C-Bond | 18,698 | 20,344 | US$ + 8% p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
Discount Bond | 19,079 | 19,326 | US$ + 6-month Libor + 0.8125% p.a. | 1 installment from 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
PAR-Bond | 27,384 | 27,907 | US$ + 6% p.a. | 1 installment from 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
EI Bond - Interest Bond | - | 1,194 | US$ + 6-month Libor+ 0.8125% p.a. | 19 semiannual installments from April 1997 | Revenue/Government SP guaranteed | |||||
Semesa | ||||||||||
Citibank | 50,504 | 50,056 | US$ + 5.12% p.a. (5) | 1 installment from December 2006 | Promissory notes/Guarantee of CPFL Energia | |||||
Banco do Brasil | 29,122 | - | Yen + 2.6% p.a. (6) | 1 installment in June 2007 | Guarantee of CPFL Energia | |||||
Total Foreign Currency | 376,700 | 365,947 | ||||||||
(1) Swap converted into local cost corresponding to 135.70% of the CDI |
||||||||||
(2) Swap converted into local cost corresponding to 138.43% of the CDI |
||||||||||
(3) Swap converted into local cost corresponding to 104.3% of the CDI |
||||||||||
(4) Swap converted into local cost corresponding to 93.65% and 94,75% of the CDI |
||||||||||
(5) Swap converted into local cost corresponding to 105% of the CDI |
||||||||||
(6) Swap converted into local cost corresponding to 104.5% of the CDI |
29
Local Currency
BNDES Power Increases: The indirect subsidiary CPFL Centrais Elétricas received part of the loan, amounting to R$ 3,183, in May 2006, to be used to increase the Gavião Peixoto plant.
BNDES Investment (FINEM II): The subsidiary CPFL Paulista obtained approval for financing of R$ 240,856 from BNDES in 2005, which is part of a FINEM credit line to be used for the expansion and modernization of the Electrical System. The amount of R$ 23,043 was received in the first quarter of 2006. The remaining balance of R$ 43,498 will be released in installments up to December 2006.
BNDES Investment: In April 2006, the indirect subsidiary CERAN received one installment of the loan contracted in February 2004, to finance the Castro Alves and 14 de Julho enterprises, the amounts released being R$ 47,797 and R$ 41,287, respectively.
Foreign Currency
IDB Interamerican Development Bank: In June 2006, the indirect subsidiary ENERCAN obtained release of the last installment, amounting to R$ 16,410, of the loan contracted in April 2005, for financing the Hydroelectric Plant Campos Novos.
Financial Institution: The Company contracted a loan in foreign currency with the Banco do Brasil on June 23, 2006, amounting to R$ 96,000, maturing in June 2007, to be used in acquisitions.
In June 2006 the subsidiary SEMESA contracted a line of credit with the Banco do Brasil, aimed at honoring short term commitments over a period of one year, and in this quarter borrowed R$ 32,497, which has already been liquidated in July 2006.
RESTRICTIVE CONDITIONS
Some of the loan and financing agreements are subject to certain restrictive conditions, including clauses that require the subsidiaries to maintain certain financial ratios within predefined parameters. The management of the Company and its subsidiaries monitor these indices systematically and constantly to guarantee that the contractual conditions are complied with. In the opinion of the management of both the Company and its subsidiaries, these restrictive conditions and clauses are being adequately complied with.
30
( 18 ) DEBENTURES | ||
Consolidated |
||||||||||||||||||||
Balances as of: |
||||||||||||||||||||
June 30, 2006 |
31/03/06 |
|||||||||||||||||||
Issued |
Remuneration |
Amortization Conditions |
Guarantees |
Interest |
Current |
Long-Term |
Interest |
Current |
Long-Term |
|||||||||||
CPFL Paulista | ||||||||||||||||||||
1st Issue | ||||||||||||||||||||
1st Series | 44,000 |
IGP-M + 11.5% p.a. | 50% June 1, 2007 and remainder on June 1, 2008. | Guarantee of CPFL Energia | 6,505 | 369,299 | 369,299 | 70,394 | - | 733,676 | ||||||||||
2nd Series | 30,142 |
CDI + 0.6% p.a. | 50% June 1, 2005 and remainder on June 1, 2006. | Guarantee of CPFL Energia | - | - | - | 24,063 | 150,710 | - | ||||||||||
2nd Issue | ||||||||||||||||||||
1st Series | 11,968 |
109% of the CDI | July 1, 2009. | Unsecured | 10,077 | - | 119,680 | 5,193 | - | 119,680 | ||||||||||
2nd Series | 13,032 |
IGP-M + 9.8% p.a. | July 1, 2009. | Unsecured | 13,679 | - | 140,753 | 10,157 | - | 139,834 | ||||||||||
30,261 | 369,299 | 629,732 | 109,807 | 150,710 | 993,190 | |||||||||||||||
CPFL Piratininga | ||||||||||||||||||||
1st Issue | ||||||||||||||||||||
single series of debentures | 40,000 |
104% of the CDI | 50% January 1, 2010 and remainder on January 1, 2011. | Guarantee of CPFL Energia | 32,073 | - | 400,000 | 16,544 | - | 400,000 | ||||||||||
RGE | ||||||||||||||||||||
2nd Issue | ||||||||||||||||||||
1st Series | 2,620 |
IGP-M + 9.6% p.a. | April 1, 2011. | Unsecured | 757 | - | 26,200 | 1,380 | 379 | 17,572 | ||||||||||
2nd Series | 20,380 |
106% of the CDI | April 1, 2009. | Unsecured | 7,611 | - | 203,800 | 12,275 | - | 136,686 | ||||||||||
8,368 | - | 230,000 | 13,655 | 379 | 154,258 | |||||||||||||||
Semesa | ||||||||||||||||||||
Semiannual in June and December of | Letter of Guarantee, | |||||||||||||||||||
each year, with settlement scheduled for 2009 | Receivables and | |||||||||||||||||||
1st Issue | 69,189 |
TJLP + 4 to 5% p.a. | 100% of Semesa | 3,296 | 129,178 | 298,401 | 15,663 | 122,540 | 362,675 | |||||||||||
common nominal | ||||||||||||||||||||
shares | ||||||||||||||||||||
Baesa | ||||||||||||||||||||
Quarterly with the first payment in November 2006 and the last in August 2016. | ||||||||||||||||||||
1st Issue | 23,094 |
105% of the CDI | Letters of Guarantee | - | 2,316 | 28,944 | - | 1,506 | 28,620 | |||||||||||
Annually with the first payment in August 2007 and the last in August 2016. | ||||||||||||||||||||
2nd Issue | 23,281 |
IGP-M + 9.55% p.a. | Letters of Guarantee | - | - | 28,567 | - | - | 27,748 | |||||||||||
- | 2,316 | 57,511 | - | 1,506 | 56,368 | |||||||||||||||
73,998 | 500,793 | 1,615,644 | 155,669 | 275,135 | 1,966,491 | |||||||||||||||
The debentures are subject to certain restrictive conditions, including clauses that require the subsidiaries to comply with certain financial indices within pre-established parameters. In the opinion of Management the Company and its subsidiary are keeping adequately within these restrictive conditions.
( 19 ) SUPPLIERS |
Consolidated | ||||
Current | June 30, 2006 |
March 31, 2006 | ||
System Service Charges | 2,357 | 3,534 | ||
Energy Purchased | 432,401 | 432,326 | ||
Electricity Network Usage Charges | 69,329 | 63,519 | ||
Materials and Services | 88,571 | 67,281 | ||
Co-Generators | 25,590 | 3,428 | ||
Free Energy (note 3 a) | 133,163 | 131,046 | ||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | 2,536 | 5,716 | ||
Other | 21,269 | 6,697 | ||
Total | 775,216 | 713,547 | ||
Long-term | ||||
Free Energy (note 3 a) | 141,604 | 151,117 | ||
31
( 20 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE |
Consolidated |
||||||||
Current |
Long-term |
|||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
2006 |
2006 |
2006 |
2006 |
|||||
ICMS (State VAT) | 266,342 | 262,143 | - | - | ||||
PIS (Tax on Revenue) | 11,215 | 11,136 | 680 | 707 | ||||
COFINS (Tax on Revenue) | 48,704 | 47,847 | 3,601 | 3,494 | ||||
INSS (Social Security Contribution) | 4,038 | 4,710 | - | - | ||||
IRPJ (Corporate Income Tax) | 100,629 | 81,712 | 26,274 | 16,424 | ||||
CSLL (Social Contribution Tax) | 30,099 | 28,258 | 9,459 | 5,913 | ||||
IRRF on Interest on Shareholders Equity | 13,659 | - | - | - | ||||
Other | 8,352 | 8,059 | - | - | ||||
Total | 483,038 | 443,865 | 40,014 | 26,538 | ||||
The balance for the company refers to Income Tax and Social Contribution for June 2006, principally on Revenue from Interest on Shareholders Equity.
( 21 ) ASSOCIATES, SUBSIDIARIES AND PARENT COMPANY | ||
As mentioned in Note 8, the subsidiary CPFL Piratininga will pass on to VBC the amount of R$ 16,218 referring to the reimbursement of PIS and COFINS contributions arising from a favorable decision in the courts, the liquidation of which should
occur immediately after the Federal Revenue Office makes the corresponding restitution.
( 22 ) EMPLOYEE PENSION PLANS |
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and the jointly-controlled subsidiary RGE, through Fundação ELETROCEEE, sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I CPFL Paulista
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of the subsidiary CPFL Paulista.
At the time of modification of the Pension Plan in September 1997, the subsidiary recognized an obligation to pay in respect of the plan deficit determined at the time by the external actuaries of the Fundação CESP. This deficit will be liquidated in 274 installments, amortized monthly, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation as of June 30, 2006 is R$ 704,725 (R$ 711,708 as of March 31, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
32
II CPFL Piratininga
As a result of the split-off of Bandeirante Energia S.A. (the Subsidiarys predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired employees up to the date of the split-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Piratininga.
In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo (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, amortized on a monthly basis, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation of the subsidiary CPFL Piratininga, as of June 30, 2006, is R$ 184,080 (R$ 185,772 as of March 31, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
III RGE
In accordance with the privatization notice, the subsidiary RGE is responsible for payment of supplementary retirement benefits for past service granted by the INSS to the participants of the Fundação CEEE Welfare Fund ELETROCEEE, who have not yet fulfilled all the requirements to obtain the benefit. The supplementary plan is of the "defined-benefit" type.
IV CPFL Geração
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Geração.
With the modification of the Pension Plan, maintained at the time by CPFL Paulista, the subsidiary recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP. The deficit is being liquidated in 277 monthly installments, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation is R$ 13,793 (R$ 13,927 as of March 31, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
The movements occurred in net actuarial liabilities are as follows:
June 30, 2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Net actuarial liability at the beginning of the period | (680,483) |
(160,505) |
(984) |
(12,911) |
(854,883) | |||||
Assets added to the with consolidated due to acquisition of equity interests (note 1) | - |
- |
(378) |
- |
(378) | |||||
Income (Expense) recognized in income statement | (2,608) |
(8,148) |
360 |
(34) |
(10,430) | |||||
Sponsor's Contributions during the period | 17,375 |
6,023 |
20 |
349 |
23,767 | |||||
Net actuarial liability at the end of the period | (665,716) |
(162,630) |
(982) |
(12,596) |
(841,924) | |||||
Current | (56,017) |
(17,196) |
(982) |
(1,542) |
(75,737) | |||||
Long-term | (609,699) |
(145,434) |
- |
(11,054) |
(766,187) | |||||
(665,716) |
(162,630) |
(982) |
(12,596) |
(841,924) | ||||||
33
The account balances of the subsidiaries relating to the Private Pension Plan also include, as of June 30, 2006, R$ 50,945 (R$ 39,384 as of March 31, 2006) referring to other contributions.
The expenses (income) recognized are as follows:
2. Quarter 2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 229 |
1,139 |
158 |
16 |
1,542 | |||||
Interest on actuarial liabilities | 65,594 |
16,136 |
2,486 |
1,408 |
85,624 | |||||
Expected return on assets | (67,253) |
(16,813) |
(3,067) |
(1,471) |
(88,604) | |||||
Unrecognized cost of past service | - |
3 |
- |
- |
3 | |||||
Unrecognized actuarial gains | - |
- |
(422) |
- |
(422,) | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 |
8,196 |
495 |
81 |
12,816 | |||||
Total Expenses | 2,614 |
8,661 |
(350) |
34 |
10,959 | |||||
Expected contributions from participants | (6) |
(513) |
(10) |
- |
(529) | |||||
Total | 2,608 |
8,148 |
(360) |
34 |
10,430 | |||||
2. Quarter 2005 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 244 |
1,345 |
321 |
7 |
1,917 | |||||
Interest on acturial liabilities | 63,283 |
16,330 |
2,002 |
1,264 |
82,879 | |||||
Expected return on assets | (46,918) |
(11,269) |
(2,373) |
(978) |
(61,538) | |||||
Unrecognized cost of past service | - |
3 |
- |
- |
3 | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 |
8,196 |
(101) |
82 |
12,221 | |||||
Total Expenses | 20,653 |
14,605 |
(151) |
375 |
35,482 | |||||
Expected contributions from participants | (6) |
(548) |
(197) |
- |
(751) | |||||
Total | 20,647 |
14,057 |
(348) |
375 |
34,731 | |||||
In the income statement, the expenses and income were recorded under the following captions:
2. Quarter 2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (1,436) |
(49) |
(360) |
12 |
(1,833) | |||||
Operating Expenses | - |
- |
- |
(59) |
(59) | |||||
Extraordinary Item net of Tax Effects | 2,669 |
5,410 |
- |
61 |
8,140 | |||||
Taxation of Extraordinary Item | 1,375 |
2,787 |
- |
20 |
4,182 | |||||
2,608 |
8,148 |
(360) |
34 |
10,430 | ||||||
2. Quarter 2005 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | 16,603 |
5,861 |
(348) |
102 |
22,218 | |||||
Operating Expenses | - |
- |
- |
192 |
192 | |||||
Extraordinary Item net of Tax Effects | 2,669 |
5,410 |
- |
81 |
8,160 | |||||
Taxation of Extraordinary Item | 1,375 |
2,786 |
- |
- |
4,161 | |||||
20,647 |
14,057 |
(348) |
375 |
34,731 | ||||||
( 23 ) REGULATORY CHARGES |
Consolidated | ||||
June 30, | March 31, | |||
2006 | 2006 | |||
Global Reverse Fund - RGR | 3,301 | 4,377 | ||
ANEEL Inspection Fee | 1,649 | 1,505 | ||
Fuel Consumption Account - CCC | 33,402 | 51,877 | ||
Energy Development Account - CDE | 28,117 | 27,700 | ||
66,469 | 85,459 | |||
34
( 24 ) RESERVE FOR CONTINGENCIES |
Consolidated |
||||||||
June 30, 2006 |
March 31, 2006 | |||||||
Accrued |
Escrow |
Accrued |
Escrow | |||||
Deposits |
Deposits | |||||||
Labor | ||||||||
Various | 59,966 | 53,290 | 57,786 | 45,416 | ||||
Civil | ||||||||
General Damages | 6,244 | 3,673 | 5,674 | 2,374 | ||||
Tariff Increase | 22,458 | 14,644 | 23,409 | 23,013 | ||||
Energy Purchased | 40,808 | 28,173 | 64,585 | 51,950 | ||||
Other | 13,800 | 18,826 | 8,700 | 8,319 | ||||
83,310 | 65,316 | 102,368 | 85,656 | |||||
Tax | ||||||||
FINSOCIAL | 17,750 | 50,573 | 17,662 | 50,325 | ||||
Increase PIS and COFINS | 103,502 | 2,317 | 101,189 | 2,317 | ||||
Interest on Shareholders Equity | 18,618 | - | 9,572 | - | ||||
Income Tax | 37,574 | 19,230 | 28,982 | 16,826 | ||||
Other | 6,881 | 7,255 | 6,805 | 5,660 | ||||
184,325 | 79,375 | 164,210 | 75,128 | |||||
Total | 327,601 | 197,981 | 324,364 | 206,200 | ||||
The reserves for contingencies were based on appraisal 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 legal advisers and the management of the Company and its subsidiaries.
Civil Cases Purchased Energy: The subsidiary CPFL Paulista obtained an injunction in the case for escrow deposit of controversial amounts referring to the reduction of the Initial Contracts. During the 2nd quarter of 2006, the subsidiary CPFL Paulista made an agreement with the parts and the 20th Federal Court of São Paulo ordered payment of the amounts deposited in favor of the Generators CESP and Furnas, thus closing the case in relation to the Generators. The amount settled was R$ 23,777.
PIS and COFINS Increase of Basis: On June 30, 2006, the subsidiary CPFL Paulista obtained an order for an Appeal to Supreme Court to judge the claimed unconstitutionality of the increase in the basis for calculation of PIS and COFINS. The Attorney General of the National Treasury will be notified and if the appeal is not judged within 10 days, will occur the transit in remjudicatam of favorable decision for the company, and the provision amounting to R$ 85,442 will be reverted.
Possible Losses: The Company and its subsidiaries are parties to other suits in which, management, supported by its legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive base in these cases. It is not yet possible to predict the outcome of the courts decisions or any other decision on similar cases considered to be probable or remote. The claims relating to possible losses as of June 30, 2006 were as follows: (i) R$ 148,997 referring to labor cases; (ii) R$ 209,058 referring to civil cases basically represented by personal injuries; and (iii) R$ 324,550 referring to claims relating to tax issues, principally Income Tax, PIS and COFINS.
35
Management of the Company and its subsidiaries, based on the opinion of the legal advisers, considers that there are no significant risks that are not covered by sufficient provisions in the financial statements or that could result in a significant
impact on future results.
( 25 ) OTHER ACCOUNTS PAYABLE |
Consolidated | ||||||||
Current | Long-term | |||||||
June 30, |
March 31, |
June 30, |
March 31, |
|||||
Current |
2006 |
2006 |
2006 |
2006 |
||||
Consumers and Concessionaires | 48,794 | 41,083 | - | - | ||||
Tariff Review - Return (note 3 b.1) | 38,351 | 67,305 | - | - | ||||
PIS and COFINS - Generators pass-through (note 3 b.2) | 26,158 | 32,869 | - | - | ||||
Low Income Consumer Subsidy (note 3 d) | 4,077 | 4,866 | - | - | ||||
Energy Efficiency Program - PEE | 41,881 | 36,393 | 58,345 | 54,012 | ||||
Research & Development - P&D | 23,008 | 19,355 | 25,746 | 20,149 | ||||
National Scientific and Technological Development Fund - FNDCT | 23,103 | 19,665 | 8,136 | 7,916 | ||||
Energy Research Company - EPE | 29,542 | 24,420 | - | - | ||||
Fund for Reversal | - | - | 13,987 | 13,987 | ||||
Advances | 4,830 | 6,946 | - | - | ||||
Interest on Compulsory Loan | 3,720 | 5,309 | - | - | ||||
Emergency Capacity Charge and Emergency Energy | 11,304 | 11,299 | - | - | ||||
Funds for Capital Increase | - | - | 5,456 | 5,456 | ||||
Provision for Environmental Expenses | - | - | 14,669 | - | ||||
Other | 19,693 | 16,271 | 972 | 661 | ||||
Total | 274,461 | 285,781 | 127,311 | 102,181 | ||||
During this quarter the indirect subsidiary BAESA established a provision of R$ 14,669 to cover social/environmental obligations inherent to the construction of the Barra Grande hydroelectric plant. These obligations consist basically of protective measures described in the Operating License issued by the Brazilian Institute for the Environment and Renewable Natural Resources IBAMA.
36
( 26 ) SHAREHOLDERS EQUITY |
The participation of the shareholders in the Equity of the Company as of June 30, 2006 is distributed as follows:
June 30, 2006 | ||||
Shareholders | Common Shares |
Interest % | ||
VBC Energia S.A. | 184,673,698 | 38.49 | ||
521 Participações S.A. | 149,230,373 | 31.11 | ||
Bonaire Participações S.A. | 60,713,511 | 12.65 | ||
BNDES Participações S.A. (*) | 23,005,251 | 4.80 | ||
Board Members | 13 | - | ||
Executive Officers | 43,436 | 0.01 | ||
Other Shareholders (*) | 62,090,448 | 12.94 | ||
Total | 479,756,730 | 100.00 | ||
(*) Free Float | 85,095,699 | 17.74 |
June 30, 2006 |
March 31,2006 | |||
Interest on Shareholders Equity Payable | ||||
VBC Energia S.A. | - | 35,761 | ||
521 Participações S.A. | - | 28,897 | ||
Bonaire Participações S.A. | - | 11,757 | ||
BNDES Participações S.A. | - | 4,455 | ||
Other Shareholders | 434 | 12,051 | ||
Subtotal | 434 | 92,921 | ||
Dividend Payable | ||||
VBC Energia S.A. | 235,571 | 149,813 | ||
521 Participações S.A. | 190,359 | 121,061 | ||
Bonaire Participações S.A. | 77,447 | 49,253 | ||
BNDES Participações S.A. | 29,346 | 18,663 | ||
Other Shareholders | 81,789 | 50,487 | ||
Subtotal | 614,512 | 389,277 | ||
Total | 614,946 | 482,198 | ||
In the quarter ended June 30, 2006, the Company paid R$ 479,232 on account of interest on Shareholders Equity and dividends which were declared and provisioned as at December 31, 2005. In addition the Board of Directors approved the payment of an Intermediate Dividend of R$ 611,981, referring to the results of the first half of 2006.
37
( 27 ) OPERATING REVENUES |
Consolidated | ||||||||
2006 | 2005 | |||||||
Revenue from Eletric Energy Operations | 2. Quarter |
1. Half |
2. Quarter |
1. Half |
||||
Consumer class | ||||||||
Residential | 952,349 | 1,880,135 | 890,543 | 1,738,988 | ||||
Industrial | 894,634 | 1,673,222 | 842,038 | 1,580,036 | ||||
Commercial | 514,894 | 1,026,091 | 471,829 | 914,380 | ||||
Rural | 86,208 | 162,428 | 76,732 | 146,551 | ||||
Public Administration | 76,004 | 140,202 | 67,970 | 123,688 | ||||
Public Lighting | 58,977 | 116,050 | 56,395 | 111,051 | ||||
Public Services | 95,227 | 181,359 | 82,210 | 155,388 | ||||
Billed | 2,678,293 | 5,179,487 | 2,487,717 | 4,770,082 | ||||
Unbilled (Net) | (1,749) | 46,903 | 3,154 | 29,487 | ||||
Emergency Charges - ECE/EAEE | 21 | 3,039 | 69,426 | 140,363 | ||||
Realization of Extraordinary Tariff Adjustment (note 3 a) | (66,216) | (130,762) | (66,004) | (125,964) | ||||
Realization of Free Energy (note 3 a) | (25,616) | (49,580) | (24,745) | (47,228) | ||||
Tariff Review - Depreciation (note 3 b.1) | 2,593 | 5,158 | - | 22,398 | ||||
Tariff Review - Return (note 3 b.1) | - | - | - | (48,888) | ||||
Realization of Tariff Review - Return (note 3 b.1) | 28,954 | 64,831 | 8,028 | 7,420 | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | 356 | (32,513) | 15,351 | 15,351 | ||||
Realization PIS and COFINS - Generators Pass-Through (note 3 b.2) | 3,395 | (1,991) | (2,710) | (2,710) | ||||
Tariff Adjustment -TUSD (note 3.b.2) | 8,391 | 18,023 | - | 2,523 | ||||
Realization of Tariff Adjustment -TUSD (note 3 b.2) | (2,436) | (3,376) | (445) | (445) | ||||
2005 Tariff Adjustment - Purchase of electric energy from Itaipu (note 3 b.2) | 678 | 15,152 | 10,450 | 10,450 | ||||
2005 RealizationTariff Adjustment - Purchase of electric energy from Itaipu (note 3 b.2) | (9,021) | (9,021) | - | - | ||||
Tariff Adjustment Other (note 3 b.2) | - | 1,863 | - | - | ||||
Realization Tariff Adjustment - Other (note 3 b.2) | (831) | (1,328) | - | - | ||||
ELECTRICITY SALES TO FINAL CONSUMERS | 2,616,812 | 5,105,885 | 2,500,222 | 4,772,839 | ||||
Furnas Centrais Elétricas S.A. | 71,765 | 128,632 | 74,477 | 148,157 | ||||
Other Concessionaires and Licensees | 44,448 | 102,573 | 23,182 | 51,976 | ||||
Current Electric Energy | 5,275 | 6,378 | 12,180 | 14,080 | ||||
ELECTRICITY SALES TO WHOLESALER | 121,488 | 237,583 | 109,839 | 214,213 | ||||
Revenue due to Network Usage Charge - TUSD | 166,931 | 320,871 | 113,568 | 206,363 | ||||
Low Income Consumer´s Subsidy (note 3 d) | 4,763 | 9,799 | 4,206 | 10,885 | ||||
Other Revenue and Income | 27,957 | 53,191 | 24,471 | 48,472 | ||||
OTHER OPERATING REVENUES | 199,651 | 383,861 | 142,245 | 265,720 | ||||
Total | 2,937,951 | 5,727,329 | 2,752,306 | 5,252,772 | ||||
Consolidated |
||||||||
Eletric Energy Operations - GWh(*) | 2006 |
2005 |
||||||
Consumer class | 2. Quarter |
1. Half |
2. Quarter |
1. Half | ||||
Residential | 2,320 | 4,589 | 2,205 | 4,368 | ||||
Industrial | 4,075 | 7,981 | 4,328 | 8,386 | ||||
Commercial | 1,384 | 2,837 | 1,352 | 2,693 | ||||
Rural | 459 | 867 | 420 | 826 | ||||
Public Administration | 216 | 410 | 214 | 396 | ||||
Public Lighting | 283 | 559 | 275 | 548 | ||||
Public Services | 359 | 716 | 344 | 687 | ||||
Billed Supplies | 9,096 | 17,959 | 9,138 | 17,904 | ||||
Own Consumption | 6 | 13 | 4 | 11 | ||||
ELECTRICITY SALES TO FINAL CONSUMERS | 9,102 | 17,972 | 9,142 | 17,915 | ||||
Furnas Centrais Elétricas S.A. | 755 | 1,501 | 755 | 1,501 | ||||
Other Concessionaires and Licensees | 837 | 1,931 | 416 | 882 | ||||
Current Electric Energy | 361 | 572 | 241 | 377 | ||||
ELECTRICITY SALES TO WHOLESALER | 1,953 | 4,004 | 1,412 | 2,760 | ||||
38
Consolidated | ||||
June | June | |||
No. of Consumers - Thousands (*) | 30,2006 | 30,2005 | ||
Consumer class | ||||
Residential | 4,870 | 4,740 | ||
Industrial | 81 | 82 | ||
Commercial | 446 | 443 | ||
Rural | 235 | 232 | ||
Public Administration | 37 | 36 | ||
Public Lighting | 2 | 2 | ||
Public Services | 5 | 6 | ||
Total | 5,676 | 5,541 | ||
* Information not reviewed by the independent auditors
39
( 28 ) COST OF ELECTRIC ENERGY |
Consolidated |
||||||||
2006 |
2005 |
|||||||
Electricity Purchased for Resale | 2. Quarter |
1. Half |
2. Quarter |
1. Half | ||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 220,981 | 436,371 | 216,787 | 449,422 | ||||
Furnas Centrais Elétricas S.A. | 14,027 | 27,827 | 53,250 | 106,832 | ||||
CESP - Cia Energética de São Paulo | 5,603 | 11,733 | 51,589 | 100,603 | ||||
Cia de Geração de Energia Elétrica do Tietê | 7,902 | 14,771 | 25,938 | 49,806 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 19,439 | 41,922 | 37,318 | 71,989 | ||||
Tractebel Energia S.A. | 187,227 | 369,478 | 108,293 | 217,209 | ||||
Petrobrás | 45,022 | 98,537 | 44,091 | 83,392 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 282 | 595 | 3,690 | 7,888 | ||||
Cia Estadual Energia Elétrica - CEEE | 894 | 1,941 | 3,156 | 5,747 | ||||
AES Uruguaiana Ltda. | 22,950 | 49,045 | 22,635 | 48,527 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 3,625 | 4,020 | 1,513 | 3,071 | ||||
Other | 41,272 | 84,621 | 37,001 | 68,214 | ||||
569,224 | 1,140,861 | 605,261 | 1,212,700 | |||||
Energy Purchased in the Free Market - ACL | 338,149 | 646,153 | 253,023 | 462,845 | ||||
907,373 | 1,787,014 | 858,284 | 1,675,545 | |||||
Deferral/Amortization liquid effect - CVA | (5,369) | (37,131) | 27,157 | 19,323 | ||||
Surplus of Energy (note 3 b.4) | (7,084) | (275) | - | - | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | - | (30,722) | 15,351 | 15,351 | ||||
Credit for PIS and COFINS | (81,657) | (156,760) | (82,527) | (158,338) | ||||
Subtotal | 813,263 | 1,562,126 | 818,265 | 1,551,881 | ||||
Electricity Network Usage Charge | ||||||||
Basic Network Charges | 134,683 | 265,632 | 118,165 | 241,927 | ||||
Charges for Transmission from Itaipu | 16,243 | 32,146 | 13,807 | 27,498 | ||||
Connection Charges | 8,327 | 15,474 | 10,728 | 29,367 | ||||
System Service Charges - ESS | 1,244 | 4,653 | 4,344 | 9,969 | ||||
160,497 | 317,905 | 147,044 | 308,761 | |||||
Deferral and Amortization liquid effect - CVA | 49,842 | 96,420 | 58,928 | 123,715 | ||||
Credit for PIS and COFINS | (18,879) | (37,496) | (18,405) | (38,731) | ||||
Subtotal | 191,460 | 376,829 | 187,567 | 393,745 | ||||
Total | 1,004,723 | 1,938,955 | 1,005,832 | 1,945,626 | ||||
40
Consolidated |
||||||||
2006 |
2005 |
|||||||
Electricity Purchased for Resale - GWh (*) | 2. Quarter |
1. Half |
2. Quarter |
1. Half | ||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 2,654 | 5,223 | 2,603 | 5,181 | ||||
Furnas Centrais Elétricas S.A. | 196 | 400 | 574 | 1,231 | ||||
CESP - Cia Energética de São Paulo | 78 | 169 | 583 | 1,211 | ||||
Cia de Geração de Energia Elétrica do Tietê | 94 | 173 | 300 | 605 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 205 | 446 | 396 | 802 | ||||
Tractebel Energia S.A. | 1,568 | 3,096 | 955 | 1,987 | ||||
Petrobrás | 393 | 836 | 432 | 971 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 3 | 8 | 43 | 96 | ||||
Cia Estadual Energia Elétrica - CEEE | 13 | 28 | 46 | 90 | ||||
AES Uruguaiana Ltda. | 198 | 413 | 181 | 396 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 941 | 1,052 | 96 | 213 | ||||
Other | 420 | 812 | 548 | 948 | ||||
6,763 | 12,656 | 6,757 | 13,731 | |||||
Energy Purchased in the Free Market - ACL | 5,097 | 10,440 | 4,011 | 7,599 | ||||
11,860 | 23,096 | 10,768 | 21,330 | |||||
41
( 29 ) OPERATING EXPENSES |
Parent Company |
||||||||
2006 |
2005 |
|||||||
2. Quarter |
1. Half |
2. Quarter |
1. Half | |||||
General and Administrative Expenses | ||||||||
Personnel | 243 | 438 | 103 | 152 | ||||
Materials | 21 | 28 | 7 | 11 | ||||
Outsourced Services | 2,426 | 4,495 | 1,655 | 2,422 | ||||
Publicity and Advertising | 799 | 1,125 | 188 | 734 | ||||
Legal, Judicial and Indemnities | 51 | 216 | 139 | 159 | ||||
Other | 261 | 559 | 242 | 343 | ||||
Total | 3,801 | 6,861 | 2,334 | 3,821 | ||||
Consolidated
|
||||||||
2006 |
2005
|
|||||||
Sales and Marketing |
2. Quarter |
1. Half |
2. Quarter |
1. Half |
||||
Personnel | 10,387 | 22,381 | 8,677 | 17,170 | ||||
Materials | 2,228 | 3,253 | 1,027 | 1,642 | ||||
Outsourced Services | 14,835 | 27,939 | 11,052 | 20,816 | ||||
Allowance for Doubtful Accounts | 14,934 | 31,787 | 13,939 | 25,531 | ||||
Depreciation and Amortization | 1,654 | 3,126 | 1,785 | 3,121 | ||||
Collection Tariffs and Services | 12,075 | 23,426 | 10,562 | 20,775 | ||||
Other | 3,812 | 5,682 | 2,558 | 4,383 | ||||
Total | 59,925 | 117,594 | 49,600 | 93,438 | ||||
General and Administrative Expenses | ||||||||
Personnel | 19,883 | 46,654 | 16,424 | 35,129 | ||||
Employee Pension Plans | (59) | (118) | 192 | 387 | ||||
Materials | 1,039 | 2,271 | 610 | 1,541 | ||||
Outsourced Services | 28,647 | 60,496 | 26,070 | 49,288 | ||||
Leases and Rentals | 932 | 1,964 | 1,357 | 2,821 | ||||
Depreciation and Amortization | 4,774 | 9,682 | 6,119 | 12,640 | ||||
Publicity and Advertising | 2,095 | 3,627 | 939 | 2,247 | ||||
Legal, Judicial and Indemnities | 4,792 | 4,499 | 1,629 | 9,654 | ||||
Donations, Contributions and Subsidies | 954 | 2,126 | 1,083 | 2,197 | ||||
PERCEE | 49 | 117 | 460 | 1,368 | ||||
Other | 2,340 | 8,057 | 1,419 | 6,555 | ||||
Total | 65,446 | 139,375 | 56,302 | 123,827 | ||||
Other Operating Expenses | ||||||||
Inspection Fee | 4,435 | 8,599 | 4,295 | 7,898 | ||||
Research and development and energy efficiency | ||||||||
programs | 14,045 | 30,943 | 6,064 | 11,614 | ||||
RTE and Free Energy Losses (note 3 a) | 179 | 518 | - | - | ||||
Other | 36 | 114 | - | - | ||||
Total | 18,695 | 40,174 | 10,359 | 19,512 |
42
Goodwill Amortization | 2,931 | 5,450 | 2,037 | 4,074 | ||||
Total Operating Expense | 146,997 | 302,593 | 118,298 | 240,851 | ||||
43
( 30 ) FINANCIAL INCOME (EXPENSE) |
Parent Company
|
||||||||
2006 |
2005
|
|||||||
2. Quarter |
1. Half |
2. Quarter |
1. Half |
|||||
Financial Income | ||||||||
Income from Temporary Cash Investments | 11,546 | 30,352 | 16,163 | 24,543 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 975 | 2,255 | 2,411 | 2,788 | ||||
Monetary and Exchange Variations | 47,176 | 47,707 | - | - | ||||
Interest on Intercompany Loans | 252 | 252 | 917 | 2,017 | ||||
Dividends received from noncontrolling investments | 4,590 | 4,590 | - | - | ||||
Other | 1,074 | 1,074 | 584 | 1,003 | ||||
PIS and COFINS | (7,539) | (7,539) | (7,425) | (7,425) | ||||
Subtotal | 58,074 | 78,691 | 12,650 | 22,926 | ||||
Interest on Shareholders Equity | 81,500 | 81,500 | 80,273 | 80,273 | ||||
Total | 139,574 | 160,191 | 92,923 | 103,199 | ||||
Financial Expense | ||||||||
Debt Charges | (135) | (135) | (1,482) | (3,585) | ||||
Banking Expenses | (2,250) | (2,584) | (1,603) | (2,340) | ||||
Monetary and Exchange Variations | (24,511) | (29,002) | (6,465) | (10,599) | ||||
Other | (600) | (601) | (51) | (60) | ||||
Subtotal | (27,496) | (32,322) | (9,601) | (16,584) | ||||
Goodwill Amortization | (21,283) | (42,564) | (13,438) | (26,875) | ||||
Interest on Shareholders Equity | - | - | (76,920) | (76,920) | ||||
Total | (48,779) | (74,886) | (99,959) | (120,379) | ||||
Net financial expenses | 90,795 | 85,305 | (7,036) | (17,180) | ||||
Consolidated
|
||||||||
2006 |
2005
|
|||||||
Financial Income |
2. Quarter |
1. Half |
2. Quarter |
1. Half |
||||
Income from Temporary Cash Investments | 35,017 | 84,122 | 35,938 | 65,201 | ||||
Late Payments Charges | 22,424 | 43,257 | 23,013 | 42,038 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 2,332 | 6,051 | 2,954 | 3,799 | ||||
Monetary and Exchange Variations | 48,350 | 40,906 | (16,974) | (12,767) | ||||
Interest - CVA and Parcel "A" | 30,993 | 60,349 | 37,303 | 72,520 | ||||
Discount on Purchase of ICMS credit | 3,508 | 7,133 | 2,423 | 4,438 | ||||
Interest - Extraordinary Tariff Adjustment (note 3 a) | 10,776 | 34,241 | 27,992 | 55,319 | ||||
Dividends received from noncontrolling investments | 4,590 | 4,590 | 4,708 | 4,708 | ||||
Interest on the revised Regulatory Depreciation Rate | 727 | 1,397 | - | - | ||||
Restatement of Tax Credits | 1,055 | 4,845 | - | - | ||||
Other | 8,867 | 16,111 | 8,082 | 17,630 | ||||
PIS and COFINS | (6,893) | 2,951 | (8,358) | (8,358) | ||||
44
Subtotal | 161,746 | 305,953 | 117,081 | 244,528 | ||||
Financial Expense | ||||||||
Debt Charges | (137,989) | (276,034) | (144,000) | (287,787) | ||||
Banking Expenses | (17,890) | (34,658) | (16,311) | (28,486) | ||||
Monetary and Exchange Variations | (46,956) | (75,746) | (23,377) | (79,725) | ||||
Other | (14,364) | (22,595) | (10,634) | (16,800) | ||||
Subtotal | (217,199) | (409,033) | (194,322) | (412,798) | ||||
Goodwill Amortization | (34,361) | (68,722) | (29,116) | (57,478) | ||||
Interest on Shareholders Equity | - | - | (81,256) | (81,256) | ||||
Total | (251,560) | (477,755) | (304,694) | (551,532) | ||||
Net financial expenses | (89,814) | (171,802) | (187,613) | (307,004) | ||||
( 31 ) FINANCIAL INSTRUMENTS AND OPERATING RISKS |
31.1 RISK CONSIDERATIONS
The business of the Company and its subsidiaries, comprises principally generation, sale and distribution of electric energy. As public service concessionaires, the operations and tariffs of its subsidiaries are regulated by ANEEL.
The principal market risk factors that affect business are related basically to fluctuations in exchange rates and interest, credit, energy shortages, and prepayments of debts. The Company and its subsidiaries manage these risks in such a way as to minimize them through the compensation mechanism (CVA), contracting hedge/swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
31.2 VALUATION OF FINANCIAL INSTRUMENTS
The Company and its subsidiaries maintain operating and financial policies and strategies aimed at ensuring the liquidity, security and profitability of their assets. As a result, control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to those used in the market.
As of June 30, 2006, the principal financial asset and liability instruments of the Company and its subsidiaries are as follows:
45
The book values of the loans and financing, debentures and derivatives, for the Company and its subsidiaries compared with the market borrowing rates as of June 30, 2006 and March 31, 2006, are as follows:
Parent Company |
||||||||
June 30,2006 |
March 31,2006 | |||||||
Book Value |
Fair Value |
Book Value |
Fair Value | |||||
Loans and Financing | 93,194 | 98,597 | - | - | ||||
Derivatives | 35,221 | 28,207 | 28,731 | 28,689 | ||||
Total | 128,415 | 126,804 | 28,731 | 28,689 | ||||
Consolidated |
||||||||
June 30,2006 |
March 31,2006 |
|||||||
Book Value |
Fair Value |
Book Value |
Fair Value |
|||||
Loans and Financing | 2,832,420 | 2,737,517 | 2,648,478 | 2,525,244 | ||||
Debentures | 2,190,435 | 2,181,808 | 2,397,295 | 2,400,644 | ||||
Derivatives | 55,046 | 49,958 | 69,160 | 69,482 | ||||
Total | 5,077,901 | 4,969,283 | 5,114,933 | 4,995,370 | ||||
The estimated of the market value of these financial instruments for the Company and its subsidiaries were based on models that discount future cash flows to present value, comparison with similar transactions contracted on dates close to the end of the quarter and comparisons with average market parameters. In cases where there are no similar transactions in the market, principally related to the loan linked to the regulatory assets and credits receivable from CESP, the subsidiaries assumed that the market value corresponds to the respective book value.
46
( 32 ) CASH FLOW |
CPFL ENERGIA
For the fiscal years ended June 30, 2006 and 2005
( Stated in thousands of Reais )
Parent company | Consolidated | ||||||
June 30, 2006 | June 30, 2005 | June 30, 2006 | June 30, 2005 | ||||
OPERATING CASH FLOW | |||||||
Income for the period | 611,981 | 400,597 | 611,981 | 400,597 | |||
Non-controlling shareholders' interest | - | - | 30 | 20,310 | |||
Monetary restatement of rationing regulatory assets | - | - | (72,475) | (91,083) | |||
Provision for losses on rationing regulatory assets | - | - | 518 | - | |||
2003 Tariff review | - | - | (71,386) | 17,859 | |||
2005 and 2006 Tariff adjustment | - | - | (7,953) | (24,193) | |||
Other regulatory assets | - | - | 8,319 | (10,812) | |||
Low income consumers subsidy | - | - | (9,799) | (10,885) | |||
Depreciation and amortization | 42,564 | 26,875 | 229,964 | 211,451 | |||
Provision for contingencies | 8,123 | - | 11,525 | 39,664 | |||
Interest and monetary restatement | (15,571) | (10,356) | (12,561) | (10,186) | |||
Unrealized losses (gains) on derivative contracts | 10,981 | 10,636 | (10,873) | 12,365 | |||
Pension plan costs | - | - | 19,603 | 63,311 | |||
Equity in subsidiaries | (653,529) | (426,962) | - | - | |||
Loss on the write-off of permanent assets and investment | - | - | 4,272 | 1,376 | |||
Deferred taxes - assets and liabilities | 8,637 | - | 59,899 | 21,777 | |||
Research and development and energy efficiency programs | - | - | 34,760 | - | |||
Other | - | 24 | (10,852) | 195 | |||
REDUCTION (INCREASE) IN OPERATING ASSETS | |||||||
Consumers, concessionaires and licensees | - | - | 174,343 | 57,511 | |||
Dividend and interest on equity received | 515,494 | 358,465 | - | - | |||
Other receivables | - | 113 | 36,156 | 17,731 | |||
Recoverable taxes | 15,043 | (571) | (26,645) | (133,273) | |||
Financial Investments | 111,335 | (158,663) | 196,020 | (37,735) | |||
Deferred tariff costs variations | - | - | 100,120 | 80,819 | |||
Additions to deferred charges | (1,504) | - | (1,447) | - | |||
Escrow deposits | - | - | (35,045) | (42,979) | |||
Other operating assets | (2) | - | 25,860 | 8,905 | |||
INCREASE (DECREASE) IN OPERATING LIABILITIES | |||||||
Suppliers | (350) | (4,535) | (131,062) | (30,088) | |||
Taxes and social contributions payable | (1,560) | 3,458 | (22,242) | 83,934 | |||
Payroll | 9 | - | 1,598 | (418) | |||
Deferred tariff gains variations | - | - | (53,976) | 13,412 | |||
Other liabilities with employee pension plans | - | - | (53,784) | (61,836) | |||
Interest on debts - accrued and paid | 49 | (362) | (20,028) | (69,377) | |||
Interest on debts - incorporated interest | - | - | 37,175 | 39,288 | |||
Regulatory charges | - | - | 30,981 | 6,234 | |||
Associates, subsidiaries and parent company | - | - | 16,218 | - | |||
Other operating liabilities | 798 | (52) | 8,396 | 17,519 | |||
CASH FLOWS PROVIDED BY OPERATIONS | 652,498 | 198,667 | 1,067,610 | 591,393 | |||
INVESTMENTS | |||||||
Acquisitions of equity interests | (414,957) | (2,828) | (414,967) | (1,703) | |||
Net cash increase by acquisition of subsidiaries | - | - | 14,522 | - | |||
Increase in property, plant and equipment | - | - | (362,500) | (265,138) | |||
Financial investments | 12,471 | - | 10,110 | - | |||
Advance energy purchase agreements | - | - | (1,331) | - | |||
Increase in special obligations | - | - | 19,191 | 4,805 | |||
Additions to deferred charges | - | (154) | (3,898) | (3,050) | |||
Sale of permanent assets | - | - | 3,289 | 4,556 | |||
Mutual Operation with related parties | - | (43,329) | - | - | |||
GENERATION OF CASH IN INVESTMENTS | (402,486) | (46,311) | (735,584) | (260,530) | |||
FINANCING ACTIVITIES | |||||||
Loans, financing and debentures obtained | 96,000 | - | 870,674 | 581,810 | |||
Payments of loans, financing and debentures | - | - | (1,063,373) | (781,932) | |||
Dividend and interest on equity paid | (479,246) | (140,147) | (479,246) | (152,320) | |||
Sales of treasury shares | 24 | - | 24 | - | |||
UTILIZATION OF CASH IN FINANCING | (383,222) | (140,147) | (671,921) | (352,442) | |||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (133,210) | 12,209 | (339,895) | (21,579) | |||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 138,072 | 102,119 | 678,780 | 499,838 | |||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS | 4,862 | 114,328 | 338,885 | 478,259 | |||
SUPPLEMENTARY INFORMATION | |||||||
Social contribution and income tax paid | - | - | 252,441 | 201,031 | |||
Interest paid | - | 3,985 | 255,701 | 294,791 | |||
- | 3,985 | 508,142 | 495,822 | ||||
CASH AND CASH EQUIVALENTS | June 30, 2006 |
December 31, 2005 |
June 30, 2005 |
December 31, 2004 |
|||
PARENT COMPANY | |||||||
Balance according to Corporation Law | 4,907 | 249,452 | 228,597 | 186,385 | |||
Reclassification - FAS 95 (1) | (45) | (111,380) | (114,269) | (84,266) | |||
Adjusted balance | 4,862 | 138,072 | 114,328 | 102,119 | |||
Consolidated | |||||||
Balance according to Corporation Law | 478,211 | 1,029,241 | 705,219 | 817,724 | |||
Reclassification - FAS 95 (1) | (139,326) | (350,461) | (226,960) | (317,886) | |||
Adjusted balance | 338,885 | 678,780 | 478,259 | 499,838 | |||
(1) Adjustment made to cash and cash equivalents to adjust the Cash Flow Statement to the criteria established by FAS 95 Statements of Cash Flow. In accordance with this criterion, short-term cash investments while having immediate liquidity, have maturity dates exceeding 90 days with anticipated redemption subject to their market value are subject to reclassification to the Financial Investments line.
47
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
In the 2nd quarter of 2006, the Net Income was R$ 305,493, an increase of 30% (R$ 70,542) compared to the same quarter the previous year, due basically to the improvement in the results of corporate participations, as follows:
Analysis of Results CPFL Energia Individual
2006 |
2005 | |||||||
Subsidiaries | 2. Quarter |
1. Half |
2. Quarter |
1. Half | ||||
CPFL Paulista | 178,494 | 320,300 | 179,797 | 295,182 | ||||
CPFL Piratininga | 72,129 | 135,850 | 22 | 22 | ||||
CPFL Geração | 38,338 | 83,301 | 30,196 | 53,633 | ||||
CPFL Brasil | 40,823 | 109,173 | 39,247 | 78,125 | ||||
CPFL Serra | 4,146 | 4,146 | - | - | ||||
CPFL Cone Sul | 759 | 759 | - | - | ||||
Total | 334,689 | 653,529 | 249,262 | 426,962 | ||||
CPFL Piratiningas results for 2006 were recorded directly in CPFL Energia as a result of the segregation of the corporate participation, as mentioned in Note 2. In 2005 the respective results were recorded in CPFL Paulista.
48
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 06/30/2006 | 4 - 03/31/2006 |
1 | Total assets | 13,916,589 | 14,074,935 |
1.01 | Current assets | 3,241,295 | 4,097,020 |
1.01.01 | Cash and banks | 478,211 | 1,301,951 |
1.01.02 | Credits | 2,139,930 | 1,953,317 |
1.01.02.01 | Consumers, concessionaires and licensees | 1,900,445 | 1,771,097 |
1.01.02.02 | Other receivables | 48,938 | 38,067 |
1.01.02.03 | Financial Investments | 40,168 | 39,318 |
1.01.02.04 | Recoverable taxes | 219,729 | 161,481 |
1.01.02.05 | Allowance for doubtful accounts | (69,350) | (56,646) |
1.01.03 | Materials and Suppliers | 12,050 | 9,694 |
1.01.04 | Other | 611,104 | 832,058 |
1.01.04.01 | Deferred Tariff Costs Variations | 320,265 | 547,190 |
1.01.04.02 | Prepaid Expenses | 185,987 | 191,163 |
1.01.04.03 | Derivatives Contracts | 1,700 | 2,627 |
1.01.04.04 | Other Credits | 103,152 | 91,078 |
1.02 | Noncurrent assets | 2,686,808 | 2,610,821 |
1.02.01 | Credits | 1,648,871 | 1,699,201 |
1.02.01.01 | Consumers, concessionaires and licensees | 301,849 | 340,051 |
1.02.01.02 | Other receivables | 56,516 | 67,398 |
1.02.01.03 | Financial Investments | 106,646 | 108,003 |
1.02.01.04 | Recoverable taxes | 95,299 | 90,000 |
1.02.01.05 | Deferred taxes | 1,088,561 | 1,093,749 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 1,037,937 | 911,620 |
1.02.03.01 | Escrow deposits | 197,981 | 206,200 |
1.02.03.02 | Deferred Tariff Costs Variations | 632,950 | 508,344 |
1.02.03.03 | Prepaid Expenses | 29,836 | 29,491 |
1.02.03.04 | Other Credits | 177,170 | 167,585 |
1.03 | Permanent assets | 7,988,486 | 7,367,094 |
1.03.01 | Investments | 3,121,529 | 3,055,097 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 2,337,417 | 2,265,285 |
1.03.01.02.01 | Goodwill or negative goodwill | 2,337,417 | 2,265,285 |
1.03.01.03 | Other investments | 784,112 | 789,812 |
1.03.01.03.01 | Leased assets | 755,043 | 760,743 |
1.03.01.03.02 | Other | 29,069 | 29,069 |
1.03.02 | Property, plant and equipment | 4,817,298 | 4,269,957 |
1.03.02.01 | Property, plant and equipment | 5,520,542 | 4,921,049 |
1.03.02.02 | (-) Special obligation linked to the concession | (703,244) | (651,092) |
1.03.03 | Deferred charges | 49,659 | 42,040 |
49
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 06/30/2006 | 4 - 03/31/2006 |
2 | Total liabilities | 13,916,589 | 14,074,935 |
2.01 | Current liabilities | 3,946,012 | 3,714,668 |
2.01.01 | Loans and financing | 815,428 | 780,088 |
2.01.01.01 | Accrued interest on debts | 41,274 | 48,694 |
2.01.01.02 | Loans and financing | 774,154 | 731,394 |
2.01.02 | Debentures | 574,791 | 430,804 |
2.01.02.01 | Accrued interest on debentures | 73,998 | 155,669 |
2.01.02.02 | Debentures | 500,793 | 275,135 |
2.01.03 | Suppliers | 775,216 | 713,547 |
2.01.04 | Taxes and social contributions payable | 483,038 | 443,865 |
2.01.05 | Dividends and interest on shareholders equity | 621,755 | 488,894 |
2.01.06 | Reserves | 7,920 | 16,630 |
2.01.06.01 | Employee profit sharing | 7,920 | 16,630 |
2.01.07 | Due to related parties | 16,218 | 0 |
2.01.08 | Other | 651,646 | 840,840 |
2.01.08.01 | Payroll | 3,937 | 4,756 |
2.01.08.02 | Employee pension plans | 93,621 | 90,116 |
2.01.08.03 | Regulatory charges | 66,469 | 85,459 |
2.01.08.04 | Accrued liabilities | 37,683 | 26,390 |
2.01.08.05 | Deferred tariff gains variations | 120,027 | 279,588 |
2.01.08.06 | Derivative contracts | 55,448 | 68,750 |
2.01.08.07 | Other accounts payable | 274,461 | 285,781 |
2.02 | Long-term liabilities | 5,172,388 | 5,257,707 |
2.02.01 | Loans and financing | 2,016,992 | 1,868,390 |
2.02.02 | Debentures | 1,615,644 | 1,966,491 |
2.02.03 | Reserves | 327,601 | 324,364 |
2.02.03.01 | Reserve for contingencies | 327,601 | 324,364 |
2.02.04 | Due to related parties | 0 | 0 |
2.02.05 | Other | 1,212,151 | 1,098,462 |
2.02.05.01 | Suppliers | 141,604 | 151,117 |
2.02.05.02 | Employee pension plans | 799,248 | 804,151 |
2.02.05.03 | Taxes and social contributions payable | 40,014 | 26,538 |
2.02.05.04 | Deferred tariff gains variations | 102,676 | 11,438 |
2.02.05.05 | Derivative Contracts | 1,298 | 3,037 |
2.02.05.06 | Other Accounts payable | 127,311 | 102,181 |
2.03 | Deferred income | 0 | 0 |
2.04 | Non-controlling shareholders interest | 2,117 | 0 |
50
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 06/30/2006 | 4 - 03/31/2006 |
2.05 | Shareholders equity | 4,796,072 | 5,102,560 |
2.05.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury Shares | 0 | 0 |
2.05.02 | Capital reserves | 16 | 16 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 0 | 306,488 |
51
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
3 - 04/01/2006 to | 4 - 01/01/2006 to | 5 - 04/01/2005 to | 6 - 01/01/2005 to | ||
1 Code | 2 Description | 06/30/2006 | 06/30/2006 | 06/30/2005 | 06/30/2005 |
3.01 | Operating revenues | 2,937,951 | 5,727,329 | 2,752,306 | 5,252,772 |
3.02 | Deductions from operating revenues | (806,880) | (1,551,751) | (814,900) | (1,530,455) |
3.03 | Net operating revenues | 2,131,071 | 4,175,578 | 1,937,406 | 3,722,317 |
3.04 | Cost of Electricity Energy Services | (1,403,476) | (2,713,821) | (1,351,836) | (2,596,811) |
3.04.01 | Electricity purchased for resale | (813,263) | (1,562,126) | (818,265) | (1,551,881) |
3.04.02 | Electricity network usage charges | (191,460) | (376,829) | (187,567) | (393,745) |
3.04.03 | Personnel | (56,526) | (125,106) | (50,829) | (98,924) |
3.04.04 | Employee pension plans | 1,833 | 3,612 | (22,218) | (44,431) |
3.04.05 | Material | (8,772) | (17,760) | (9,235) | (16,805) |
3.04.06 | Outsourced services | (26,265) | (50,141) | (26,591) | (47,406) |
3.04.07 | Depreciation and amortization | (72,927) | (142,984) | (67,739) | (134,139) |
3.04.08 | Fuel consumption account - CCC | (138,601) | (259,308) | (96,985) | (173,648) |
3.04.09 | Energy development account - CDE | (91,784) | (173,231) | (65,109) | (125,627) |
3.04.10 | Other | (5,711) | (9,948) | (7,298) | (10,205) |
3.05 | Gross operating income | 727,595 | 1,461,757 | 585,570 | 1,125,506 |
3.06 | Operating Expenses/Income | (236,811) | (474,395) | (305,911) | (547,855) |
3.06.01 | Sales and Marketing | (59,925) | (117,594) | (49,600) | (93,438) |
3.06.02 | General and administrative | (65,446) | (139,375) | (56,302) | (123,827) |
W52
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
3 - 04/01/2006 to | 4 - 01/01/2006 to | 5 - 04/01/2005 to | 6 - 01/01/2005 to | ||
1 Code | 2 Description | 06/30/2006 | 06/30/2006 | 06/30/2005 | 06/30/2005 |
3.06.03 | Financial | (89,814) | (171,802) | (187,613) | (307,004) |
3.06.03.01 | Financial income | 161,746 | 305,953 | 117,081 | 244,528 |
3.06.03.02 | Financial expenses | (251,560) | (477,755) | (304,694) | (551,532) |
3.06.03.02.01 | Interest on shareholders equity | 0 | 0 | (81,256) | (81,256) |
3.06.03.02.02 | Goodwill amortization | (34,361) | (68,722) | (29,116) | (57,478) |
3.06.03.02.03 | Other financial expenses | (217,199) | (409,033) | (194,322) | (412,798) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | (21,626) | (45,624) | (12,396) | (23,586) |
3.06.05.01 | Merged goodwill | (2,931) | (5,450) | (2,037) | (4,074) |
3.06.05.02 | Other | (18,695) | (40,174) | (10,359) | (19,512) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income (loss) from operations | 490,784 | 987,362 | 279,659 | 577,651 |
3.08 | Nonoperating income (expense) | (2,107) | (3,648) | (1,158) | (2,197) |
3.08.01 | Income | 985 | 1,844 | 3,151 | 3,528 |
3.08.02 | Expenses | (3,092) | (5,492) | (4,309) | (5,725) |
3.09 | Income before taxes on income and minority interest | 488,677 | 983,714 | 278,501 | 575,454 |
3.10 | Income tax and social contribution | (146,522) | (304,609) | (98,252) | (193,361) |
3.10.01 | Social contribution | (36,858) | (78,653) | (27,458) | (53,119) |
3.10.02 | Income tax | (109,664) | (225,956) | (70,794) | (140,242) |
3.11 | Deferred income tax and social contribution | (28,492) | (50,815) | (6,331) | (26,122) |
3.11.01 | Deferred Social contribution | (8,238) | (13,717) | 80 | (4,778) |
3.11.02 | Deferred Income tax | (20,254) | (37,098) | (6,411) | (21,344) |
3.12 | Statutory profit sharing/contributions | (8,140) | (16,279) | (8,160) | (16,320) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | (8,140) | (16,279) | (8,160) | (16,320) |
3.12.02.01 | Extraordinary item net of tax effects | (8,140) | (16,279) | (8,160) | (16,320) |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 81,256 | 81,256 |
53
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
3 - 04/01/2006 to | 4 - 01/01/2006 to | 5 - 04/01/2005 to | 6 - 01/01/2005 to | ||
1 Code | 2 Description | 06/30/2006 | 06/30/2006 | 06/30/2005 | 06/30/2005 |
3.14 | Non-controlling shareholder's interest | (30) | (30) | (12,063) | (20,310) |
3.15 | Net income (loss) for the period | 305,493 | 611,981 | 234,951 | 400,597 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 456,734,666 | 456,734,666 | |
EARNINGS PER SHARE | 0.63677 | 1.27561 | 0.51441 | 0.87709 | |
LOSSES PER SHARE |
54
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER Analysis of Results CPFL Energia Consolidated
This analysis of results is expressed in thousands of Brazilian reais, except when indicated otherwise.
Consolidated | 2. Quarter | 1.Half | ||||
2006 | 2005 | Variation | 2006 | 2005 | Variation | |
GROSS REVENUE | 2,937,951 | 2,752,306 | 6.7% | 5,727,329 | 5,252,772 | 9.0% |
Electricity sales to final consumers | 2,616,812 | 2,500,222 | 4.7% | 5,105,885 | 4,772,839 | 7.0% |
Electricity sales to wholesaler | 121,488 | 109,839 | 10.6% | 237,583 | 214,213 | 10.9% |
Other operating revenues | 199,651 | 142,245 | 40.4% | 383,861 | 265,720 | 44.5% |
DEDUCTION FROM OPERATING REVENUE | (806,880) | (814,900) | -1.0% | (1,551,751) | (1,530,455) | 1.4% |
NET OPERATING REVENUE | 2,131,071 | 1,937,406 | 10.0% | 4,175,578 | 3,722,317 | 12.2% |
ENERGY COST | (1,004,723) | (1,005,832) | -0.1% | (1,938,955) | (1,945,626) | -0.3% |
Electricity Purchased for resale | (813,263) | (818,265) | -0.6% | (1,562,126) | (1,551,881) | 0.7% |
Electricity Network Usage Charges | (191,460) | (187,567) | 2.1% | (376,829) | (393,745) | -4.3% |
OPERATING COST/EXPENSE | (545,750) | (464,302) | 17.5% | (1,077,457) | (892,036) | 20.8% |
Personnel | (87,920) | (76,282) | 15.3% | (195,477) | (151,803) | 28.8% |
Employee Pension Plan | 1,892 | (22,410) | -108.4% | 3,730 | (44,818) | -108.3% |
Material | (13,190) | (12,254) | 7.6% | (24,597) | (21,609) | 13.8% |
Outsourced Services | (70,258) | (64,386) | 9.1% | (139,415) | (118,686) | 17.5% |
Depreciation and Amortization | (79,457) | (75,734) | 4.9% | (155,991) | (150,082) | 3.9% |
Merged Goodwill Amortization | (2,931) | (2,037) | 43.9% | (5,450) | (4,074) | 33.8% |
Fuel consumption account - CCC | (138,601) | (96,985) | 42.9% | (259,308) | (173,648) | 49.3% |
Energy development account - CDE | (91,784) | (65,109) | 41.0% | (173,231) | (125,627) | 37.9% |
Other | (63,501) | (49,105) | 29.3% | (127,718) | (101,689) | 25.6% |
INCOME FROM ELECTRIC UTILITY SERVICES | 580,598 | 467,272 | 24.3% | 1,159,166 | 884,655 | 31.0% |
FINANCIAL INCOME (EXPENSE) | (89,814) | (187,613) | -52.1% | (171,802) | (307,004) | -44.0% |
Income | 161,494 | 117,081 | 37.9% | 305,701 | 244,528 | 25.0% |
Expenses | (251,308) | (223,438) | 12.5% | (477,503) | (470,276) | 1.5% |
Expenses net of Income | (89,814) | (106,357) | -15.6% | (171,802) | (225,748) | -23.9% |
Interest on shareholders' equity | - | (81,256) | -100.0% | - | (81,256) | -100.0% |
OPERATING INCOME | 490,784 | 279,659 | 75.5% | 987,364 | 577,651 | 70.9% |
NON-OPERATING INCOME (EXPENSE) | (2,107) | (1,158) | 82.0% | (3,648) | (2,197) | 66.0% |
Income | 985 | 3,151 | -68.7% | 1,844 | 3,528 | -47.7% |
Expenses | (3,092) | (4,309) | -28.2% | (5,492) | (5,725) | -4.1% |
INCOME BEFORE TAX | 488,677 | 278,501 | 75.5% | 983,716 | 575,454 | 70.9% |
Social Contribution | (45,096) | (27,378) | 64.7% | (92,370) | (57,897) | 59.5% |
Income Tax | (129,918) | (77,205) | 68.3% | (263,054) | (161,586) | 62.8% |
INCOME BEFORE EXTRAORDINARY ITEMS, | 313,663 | 173,918 | 80.4% | 628,292 | 355,971 | 76.5% |
MINORITY INTEREST AND REVERSALS | ||||||
Extraordinary Item net of taxes | (8,140) | (8,160) | -0.2% | (16,281) | (16,320) | -0.2% |
Minority interest | (30) | (12,063) | -99.8% | (30) | (20,310) | -99.9% |
Reversal of interest on equity | - | 81,256 | -100.0% | - | 81,256 | -100.0% |
NET INCOME FOR THE PERIOD | 305,493 | 234,951 | 30.0% | 611,981 | 400,597 | 52.8% |
EBITDA | 658,957 | 554,232 | 18.9% | 1,313,199 | 1,061,122 | 23.8% |
In June 2006, CPFL Energia acquired 100% of the shares of the companies Ipê Energia Ltda (CPFL Serra Ltda), PSEG Trader S.A. (CPFL Comercialização Cone Sul S.A.) and PSEG Brasil Ltda (CPFL Missões Ltda). In this way the Company also indirectly acquired an additional holding of 32.69% and 32.7538% in RGE and Sul Geradora respectively, which became as of June fully consolidated into the Companys Financial Statements. The CPFL Energia Consolidated Analysis of Results therefore includes the respective holdings acquired and the partial results of RGE and Sul Geradora, which should be taken into account when comparing the results of the periods. In the same way, it must be remembered that BAESA started operations in November, 2005, so comparison with the same period in the previous year is not possible.
55
Gross Revenue
The Gross Operating Revenue in the 2nd quarter of 2006 was R$ 2,937,951, representing a growth of 6.75% (R$ 185,645) when compared with the same period of the previous year.
The main factors contributing to this growth were:
i. | Increase of 4% in the quantity of Electric Energy sold, to final consumers and other concessionaires and licensees (bilateral contracts). Of this total increase 1.6% refers to the acquisition of 32.69% of RGE; |
ii. | Impacts of the CPFL Piratininga tariff increase in 2005 of 1.54%, and the CPFL Paulista and RGE tariff increases in 2006 of 10.83%, and 10.19% respectively; |
iii. | Reduction of R$ 69,405 in the Emergency Charges (ECE/EAEE) due to an instruction from ANEEL to cancel the billing of this charge; |
iv. | Increase of 47% (R$ 53,363) in revenue from TUSD, due principally to the migration of industrial customers to the Free Contracting mode. |
Deductions from Operating Revenue
The deduction from Operating Revenue in the 2nd quarter of 2006 was R$ 806,880, representing a decrease of 1% (R$ 8,020) compared to the same quarter of 2005.
Ignoring the effect of the suspension of Emergency Charges (ECE/EAEE), there was an increase of 7.6% (R$ 61,385), which reflects in the increase in Gross Income.
Cost of the Electricity Service
In the 2nd quarter of 2006, the Cost of the Electricity Service was R$ 1,004,723, a decrease of 0.1% (R$ 1,109) when compared to the same quarter of the previous year. Even with an increase of 10.1% in the quantity of energy purchased, the cost remained practically stable mainly due to the purchase of energy from the Mechanisms for Reallocation of Energy MRE in the Chamber of Commerce for Electric Energy CCEE, where the prices were not representative.
Operating Costs and Expenses
The Operating Costs and Expenses this quarter were R$ 545,752, an increase of 17.5% compared to the same period of the previous year. This increase was mainly due to:
56
| Manageable Operating Expenses | |
These comprise costs with Personnel, Material, Outsourced services and Others, totaling R$ 234,869 in the 2nd quarter of 2006, an increase of 16.3% (R$ 32,842) in relation to the same quarter of 2005. This increase is due largely to the following factors: | ||
i. | Personnel: The increase of 15.3% (R$ 11,638) refers to Payroll costs, reflecting basically salary increases, and the increase of R$ 1,714 due to BAESA and the acquisition of 32.69% of RGE; | |
ii. | Outsourced Services: The increase of 9.1% (R$ 5,872) is due mainly to expenses with maintenance, information technology and recovery of default apart from R$ 2.918 referring to BAESA and the acquisition of 32.69% of RGE; | |
iii. | Others: The increase of 29.3% (R$ 14,396) is due largely to changes in accounting practices in the recording of expenses with Research and Development and Energy Efficiency Programs, which generated an additional expense in the period of R$ 7,981, as well as the increase of R$ 2,918 relating to BAESA and the acquisition of 32.69% of RGE. | |
| Private Pension Plan | |
The Private Pension Plan recorded income in this quarter of R$ 1,892 against an expense of R$ 22,410 in the same period of the previous year. This variation was mainly due to the increase in expected nominal rate of return on plan assets, as defined in the Actuarial Report. | ||
| Fuel Consumption Account CCC and Energy Development Account CDE | |
The CCC and CDE expenses increased 42.1% (R$ 68.291) compared to the same period the previous year. This increase is basically due to the adjustment of the contributions. It should be noted that the variations in these costs are fully covered by the electricity tariffs. | ||
Financial Income (Expense)
The Net Financial Expense this quarter of R$ 89,814, without the effect of Interest on Shareholders Equity, improved by 15.6% (R$ 16,543) compared to the same period the previous year, maintaining the improvement observed in previous years.
Net Income and EBITDA
Based on the above factors, the income for this quarter, after Income Tax and Social Contribution, was R$ 305,493, or 30% (R$ 70,542) higher than the same period in 2005.
The adjusted EBITDA (Net Income before interest, equity pick-up, income tax and social contribution, depreciation, amortization, private pension plan and extraordinary item) for the 2nd quarter of 2006 was R$ 658,955, or 18.9% (R$ 104,723) greater than the EBITDA for the same period in 2005 (information not reviewed by the Independent Accountants).
Another highlight of the quarter was the start-up of BAESA and the acquisition of 32.69% of RGE, which contributed R$ 13,296 and R$ 10,433 respectively to the increase in EBITDA, and R$ 3,172 and R$ 4,101 respectively to the Net Profit (information not reviewed by the Independent Accountants).
57
9.01 HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES
1 - ITEM | 2 - NAME OF SUBSIDIARY/ASSOCIATED COMPANY | 3 - CNPJ (Federal Tax ID) | 4 - CLASSIFICATION | 5 - PARTICIPATION IN CAPITAL OF INVESTEE - % | 6 - SHAREHOLDERS' EQUITY - % |
7 - TYPE OF COMPANY | 8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in units) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in units) |
01 | COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 100.00 | 56.06 |
COMMERCIAL, INDUSTRIAL AND OTHER | 33,831,818,623 | 33,831,818,611 |
02 | CPFL GERAÇÃO DE ENERGIA S/A | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 100.00 | 24.14 |
COMMERCIAL, INDUSTRIAL AND OTHER | 205,487,715,784 | 205,487,715,772 |
03 | CPFL COMERCIALIZAÇÃO BRASIL S/A | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 0.01 |
COMMERCIAL, INDUSTRIAL AND OTHER | 455,996 | 455,996 |
04 | COMPANHIA PIRATININGA DE FORÇA E LUZ | 04.172.213/0001-51 | PUBLIC SUBSIDIARY | 100.00 | 7.94 |
COMMERCIAL, INDUSTRIAL AND OTHER | 53,031,258,890 | 53,031,258,878 |
58
15.01 INVESTMENTS
(Not reviewed by independent auditors)
Our principal capital expenditure in the last years have been for the maintenance and upgrading of our distribution network and generation projects. The following table sets forth our capital expenditure for the first half of 2006, as well as the three years ended December 31, 2005, 2004 and 2003.
In million of R$ | ||||||||
Year Ended December 31, | ||||||||
1. Half | 2005 | 2004 | 2003 | |||||
Distribution: | ||||||||
CPFL Paulista | 106 | 189 | 131 | 125 | ||||
CPFL Piratininga | 49 | 86 | 64 | 64 | ||||
RGE | 65 | 93 | 66 | 45 | ||||
Total distribution | 220 | 368 | 261 | 234 | ||||
Generation: | 141 | 255 | 343 | 331 | ||||
Commercialization: | ||||||||
CPFL Brasil | 2 | 4 | 2 | 0 | ||||
Total | 363 | 627 | 606 | 565 | ||||
We plan to make capital expenditures totaling approximately R$ 986 million in 2006 and approximately R$ 1,001 million in 2007. Of total budgeted capital expenditure over this period, R$ 915 million is for distribution, R$ 1,057 million is for generation and R$ 15 million is for commercialization.
59
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Additional information New Market
Position of the shareholders of CPFL Energia S/A with more than 5% of the shares holding voting rights, as of June 30, 2006:
Common | Interest - % | |||
Shareholders | Shares | |||
VBC Energia S/A | 184,673,698 | 38.49% | ||
521 Participações S/A | 149,230,373 | 31.11% | ||
Bonaire Participações S/A | 60,713,511 | 12.65% | ||
BNDES Participações S/A | 23,005,251 | 4.80% | ||
Other shareholders | 62,133,897 | 12.95% | ||
Total | 479,756,730 | 100.00% | ||
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of June 30, 2006 and 2005:
June 30, 2006 | June 30, 2005 (*) | |||||||
Common | Common | |||||||
Shareholders | Shares | % | Shares | % | ||||
Controlling Shareholders | 394,617,582 | 82.25% | 383,477,122 | 83.96% | ||||
Administrator | ||||||||
Executive Officers | 43,436 | 0.01% | 45,871 | 0.01% | ||||
Board of Directors | 13 | 0.00% | 1,523 | 0.00% | ||||
Fiscal Council | - | 0.00% | - | 0.00% | ||||
Other Shareholders Free Float (**) | 85,095,699 | 17.74% | 73,210,150 | 16.03% | ||||
Total | 479,756,730 | 100.00% | 456,734,666 | 100.00% | ||||
(*) Includes shares arising from the merger of the non-controlling shareholders of CPFL Geração, in accordance with the Extraordinary Meeting of June 20, 2005.
(**) The 2005 Free Float adapted to the 2006 New Market Regulations.
60
Shareholders composition of VBC Energia S/A with more than 5% of common shares (voting right), up to the individuals level, as of June 30, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | VBC Participações S/A | 3,123,551 | 100.00% | 141,055 | 100.00% | 3,264,606 | 100.00% |
Other Shareholders | 7 | 0.00% | 6 | 0.00% | 13 | 0.00% | |
Total | 3,123,558 | 100.00% | 141,061 | 100.00% | 3,264,619 | 100.00% |
(a) VBC Participações S/A
Shareholders | Common Shares |
% | |
(b) | Votorantim Investimentos Industriais S/A | 3,166,839,246 | 33.34% |
(c) | Antares Holding Ltda. | 3,166,839,246 | 33.33% |
(d) | Camargo Corrêa Energia S/A | 3,166,839,246 | 33.33% |
Other Shareholders | 7 | 0.00% | |
Total | 9,500,517,745 | 100.00% |
(b) Votorantim Energia Ltda
Shareholders | Quotas | % | |
(e) | Votorantim Participações S/A | 228,617,352 | 70.28% |
(f) | Companhia Brasileira de Alumínio | 70,827,862 | 21.77% |
(g) | Santa Cruz Geração de Energia S/A | 25,855,977 | 7.95% |
Total | 325,301,191 | 100.00% |
(c) Antares Holding Ltda
Shareholders | Common Shares |
% | |
(h) | Bradespar S/A | 214,076,672 | 100.00% |
Other Shareholders | 1 | 0.00% | |
Total | 214,076,673 | 100.00% |
(d) Camargo Corrêa Energia S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(i) | Camargo Corrêa S/A | 518,860 | 100.00% | 518,851 | 100.00% | 1,037,711 | 100.00% |
Other Shareholders | 0 | 0.00% | 9 | 0.00% | 9 | 0.00% | |
Total | 518,860 | 100.00% | 518,860 | 100.00% | 1,037,720 | 100.00% |
61
(e) Votorantim Investimentos Industriais S/A
Shareholders | Common Shares |
% | |
(j) | Votorantim Participações S/A | 3,642,163,802 | 100.00% |
Other Shareholders | 2 | 0.00% | |
Total | 3,642,163,804 | 100.00% |
(f) Companhia Brasileira de Alumínio
Shareholders | Common Shares |
% | |
(e) | Votorantim Investimentos Industriais S/A. | 711,334,410 | 99.74% |
Other Shareholders | 1,874,557 | 0.26% | |
Total | 713,208,967 | 100.00% |
(g) Santa Cruz Geração de Energia S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(f) | Companhia Brasileira de Alumínio | 42,105,504 | 100.00% | 100 | 100.00% | 42,105,604 | 100.00% |
Other Shareholders | 6 | 0.00% | 0 | 0.00% | 6 | 0.00% | |
Total | 42,105,504 | 100.00% | 100 | 100.00% | 42,105,604 | 100.00% |
(h) Bradespar S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(k) | Cidade de Deus Cia Cial de Participações | 11,220,806 | 36.59% | 75,240 | 0.13% | 11,296,046 | 12.92% |
Fundação Bradesco | 4,544,826 | 14.82% | 724,746 | 1.28% | 5,269,572 | 6.03% | |
Fundo de Pensões do Banco Espírito Santo | 2,000,000 | 6.52% | 0 | 0.00% | 2,000,000 | 2.29% | |
(l) | NCF Participações S/A | 4,286,878 | 13.98% | 0 | 0.00% | 4,286,878 | 4.90% |
Other Shareholders | 8,613,616 | 28.09% | 55,956,238 | 98.59% | 64,569,854 | 73.86% | |
Total | 30,666,126 | 100.00% | 56,756,224 | 100.00% | 87,422,350 | 100.00% |
(i) Camargo Corrêa S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(m) | Participações Morro Vermelho S/A | 48,938 | 99.98% | 93,099 | 100.00% | 142,037 | 99.99% |
Other Shareholders | 9 | 0.02% | 1 | 0.00% | 10 | 0.01% | |
Total | 48,947 | 100.00% | 93,100 | 100.00% | 142,047 | 100.00% |
62
(j) Votorantim Participações S/A
Shareholders | Common Shares |
% | |
(n) | Hejoassu Administração S/A | 5,304,772,481 | 98.59% |
Other Shareholders | 76,106,492 | 1.41% | |
Total | 5,380,878,973 | 100.00% |
Shareholders | Common Shares |
% | |
(o) | Nova Cidade de Deus Participações S/A | 2,460,482,614 | 44.62% |
Fundação Bradesco | 1,819,212,988 | 32.99% | |
Lia Maria Aguiar | 417,744,408 | 7.58% | |
Lina Maria Aguiar | 466,344,780 | 8.46% | |
Other Shareholders | 350,799,535 | 6.36% | |
Total | 5,514,584,325 | 100.00% |
(l) NCF Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 14,331,333 | 25.10% | 50,828,750 | 100.00% | 65,160,083 | 60.38% | |
(k) | Cidade de Deus Cia Cial de Participações | 41,979,583 | 73.54% | 0 | 0.00% | 41,979,583 | 38.90% |
(o) | Nova Cidade de Deus Participações S/A | 777,000 | 1.36% | 0 | 0.00% | 777,000 | 0.72% |
Total | 57,087,916 | 100.00% | 50,828,750 | 100.00% | 107,916,666 | 100.00% |
(m) Participações Morro Vermelho S/A
Shareholders | Common Shares |
% |
Rosana Camargo Arruda Botelho | 4,882,646 | 33.34% |
Renata Camargo Nascimento | 4,882,646 | 33.33% |
Regina Camargo Pires Oliveira Dias | 4,882,644 | 33.33% |
Other Shareholders | 191 | 0.00% |
Total | 14,648,127 | 100.00% |
63
(n) Hejoassu Administração S/A
Shareholders | Common Shares |
% |
Espólio de José Ermírio de Morae Filho | 400,000 | 25.00% |
(p) AEM Participações S/A | 400,000 | 25.00% |
(q) ERMAN Participações S/A | 400,000 | 25.00% |
(r) MRC Participações S/A | 400,000 | 25.00% |
Total | 1,600,000 | 100.00% |
(o) Nova Cidade de Deus Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Fundação Bradesco | 96,233,613 | 46.30% | 220,235,464 | 98.35% | 316,469,077 | 73.29% |
(s) Elo Participações S/A | 111,606,996 | 53.70% | 0 | 0.00% | 111,606,996 | 25.85% |
Caixa Beneficiente Fund. do Bradesco | 0 | 0% | 3,699,093 | 1.65% | 3,699,093 | 0.86% |
Total | 207,840,609 | 100.00% | 223,934,557 | 100.00% | 431,775,166 | 100.00% |
(p) AEM Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Antonio Ermírio de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at AEM Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% |
(t) JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(q) ERMAN Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(r) MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
64
(q) ERMAN Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Ermírio Pereira de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at ERMAN Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% |
(t) JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(p) AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(r) MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(r) MRC Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Maria Helena Moraes Scripilliti (although having donated her shares to her direct descendants, the shareholder still detains the voting rights at MRC Participações S.A, corresponding to the totality of her common shares, during her lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% |
(t) JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(q) ERMAN Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(p) AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(s) Elo Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Lázaro de Mello Brandão | 7,882,512 | 5.84% | 0 | 0.00% | 7,882,512 | 3.97% |
Other Shareholders | 127,172,555 | 94.16% | 63,696,161 | 100.00% | 190,868,716 | 96.03% |
Total | 135,055,067 | 100.00% | 63,696,161 | 100.00% | 198,751,228 | 100.00% |
65
(t) JEMF Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
José Ermírio de Moraes Neto | 3,500 | 33.34% | 0 | 0.00% | 3,500 | 33.30% |
José Roberto Ermírio Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
Neide Helena de Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
AEM Participações S/A | 0 | 0.00% | 4 | 33.34% | 4 | 0.04% |
ERMAN Participações S/A | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
MRC Participações S/A | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
Total | 10,500 | 100.00% | 12 | 100.00% | 10,512 | 100.00% |
66
Shareholders composition of 521 Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of June 30, 2006.
Shareholders | Common Shares |
% |
Fundo de Investimento Financeiro BB Renda Fixa IV | 377,592 | 15.70% |
Fundo Mutuo de Investimento em Ações BB - Carteira Livre I | 2,027,402 | 84.30% |
Other Shareholders | 6 | 0.00% |
Total | 2,405,000 | 100.00% |
Shareholders composition of Bonaire Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of June 30, 2006.
Shareholders | Common Shares |
% |
Energia Fundo de Investimento em Participações | 66,728,872 | 100.00% |
Other Shareholders | 6 | 0.00% |
Total | 66,728,878 | 100.00% |
Shareholders composition of BNDES Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of June 30, 2006.
Shareholders | Common Shares |
% |
Banco Nacional de Desenv.Econômico e Social ( 1 ) | 1 | 100.00% |
Total | 1 | 100.00% |
Commitment to arbitrage
The Company is committed to arbitrage in the Market Chamber of Arbitrage, in accordance with the Arbitration Clause in Article 44 of the Companys Bye-Laws.
67
17.01 REPORT ON SPECIAL REVIEW-UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders and Management of .
CPFL Energia S.A.
São Paulo - SP
1. | We have performed a special review of the accompanying interim financial statements of CPFL Energia S.A. and subsidiaries (Company and Consolidated), consisting of the balance sheets as of June 30, 2006, the related statements of operations for the quarter and six-month period then ended, and the performance report, all expressed in Brazilian reais and prepared in accordance with accounting practices adopted in Brazil under the responsibility of the Companys management. |
2. | The interim financial statements of the subsidiary Rio Grande Energia S.A. RGE as of and for the quarter and six-month period ended June 30, 2006 and the balance sheet as of March 31, 2006 were reviewed by other independent auditors who issued unqualified review reports thereon, dated July 25, 2006 and April 27, 2006, respectively. Those auditors have also reviewed the interim financial statements for the quarter and six-month period ended June 30, 2005, and issued an unqualified review report thereon, dated July 26, 2005. Our reviews, insofar as they relate to (a) total assets of this subsidiary as of June 30, 2006 and March 31, 2006, which represent 14.0% and 9.2%, respectively, of the consolidated total assets; (b) net result for the six-month periods ended June 30, 2006 and 2005, which represent 6.5% and 3.2%, respectively, of the consolidated total balances; and (c) the investment recorded under the equity method in the Companys financial statements, are based solely on the review reports of those auditors. |
3. | We conducted our review in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council, which consisted principally of (a) inquiries of and discussions with persons responsible for the accounting, financial and operating areas as to the criteria adopted in preparing the interim financial statements; and (b) review of the information and subsequent events that had or might have had material effects on the financial position and results of operations of the Company and its subsidiaries. |
4. | Based on our reviews and on the reports of the other auditors, we are not aware of any material modifications that should be made to the interim financial statements referred to in paragraph 1 for them to be in conformity with accounting practices adopted in Brazil and standards established by the Brazilian Securities Commission (CVM), specifically applicable to the preparation of mandatory interim financial statements. |
5. | As discussed in Note 3 to the interim financial statements, the status of the periodic tariff revision of the subsidiary Companhia Paulista de Força e Luz CPFL Paulista is as follows: the National Electric Energy Agency (ANEEL) definitively changed, on April 6, 2005, the percentage related to the periodic tariff revision of 2003 for CPFL Paulista. In addition, CPFL Paulista recognized the amount of R$ 39,655 thousand, in long-term asset, related to the difference between the regulatory depreciation rate of 4.64% p.a., used by ANEEL to calculate the quota de reintegração (regulatory depreciation accounting depreciation), and the percentage of 4.85%, calculated by CPFL Paulista |
68
based on the information provided to the concession authority. CPFL Paulistas management calculated the regulatory depreciation rate of 4.85% p.a., which was subject to a specific inspection by ANEEL. CPFL Paulista is awaiting the final approval of this claim by ANEELs directors. CPFL Paulistas management considers that these discussions will have a successful outcome and that the respective asset will be realized. | |
6. | We had previously reviewed the Company and consolidated balance sheets as of March 31, 2006, presented for comparative purposes, and our review report thereon, dated April 27, 2006, contained an emphasis paragraph related to the matter described in paragraph 5 above. The statements of operations (Company and Consolidated) for the quarter and six-month period ended June 30, 2005, presented for comparative purposes, were reviewed by us and our review report thereon, dated July 26, 2005, contained emphasis paragraphs related to: (i) the matter described in paragraph 5 above; and (ii) the fact that the 2003 periodic tariff revision and the 2004 tariff adjustment of the subsidiary Companhia Piratininga de Força e Luz, which were pending approval by ANEEL on that date, were approved in October 2005. |
7. | The accompanying interim financial statements have been translated into English for the convenience of readers outside Brazil. |
São Paulo, July 25, 2006
DELOITTE TOUCHE TOHMATSU | Walbert Antonio dos Santos | |
Auditores Independentes | Engagement Partner |
69
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
The subsidiary Companhia Paulista de Força e Luz (CPFL Paulista) is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of June 30, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary CPFL Geração de Energia S.A. is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of June 30, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary Companhia Piratininga de Força e Luz is a public company and its Comments on the performance of this quarter is attached in the Interim Financial Statements as of June 30, 2006, filed at CVM (Brazilian Securities Commission).
70
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 04/01/2006 to 06/30/2006 |
4 - 01/01/2006 to 06/30/2006 |
5 - 04/01/2005 to 06/30/2005 |
6 - 01/01/2005 to 06/30/2005 |
3.01 | Operating revenues | 441,324 | 891,282 | 343,791 | 640,083 |
3.02 | Deductions from operating revenues | (61,478) | (121,067) | (45,584) | (85,611) |
3.02.01 | ICMS | (20,807) | (39,018) | (13,791) | (26,379) |
3.02.02 | PIS | (7,224) | (14,589) | (5,663) | (10,551) |
3.02.03 | COFINS | (33,286) | (67,197) | (26,084) | (48,602) |
3.02.04 | ISS | (161) | (263) | (46) | (79) |
3.03 | Net operating revenues | 379,846 | 770,215 | 298,207 | 554,472 |
3.04 | Cost of sales and/or services | (316,983) | (603,542) | (238,241) | (433,929) |
3.04.01 | Cost of electric energy | (312,274) | (594,962) | (234,762) | (428,031) |
3.04.02 | Material | (658) | (1,330) | (346) | (611) |
3.04.03 | Outsourced services | (4,051) | (7,250) | (3,133) | (5,287) |
3.05 | Gross operating income | 62,863 | 166,673 | 59,966 | 120,543 |
3.06 | Operating Expenses/Income | (1,616) | (2,501) | (718) | (2,376) |
3.06.01 | Sales and Marketing | (3,736) | (7,316) | (2,671) | (5,990) |
3.06.02 | General and administrative | (5) | (24) | (22) | (22) |
3.06.03 | Financial | 2,125 | 4,839 | 1,975 | 3,636 |
3.06.03.01 | Financial income | 4,165 | 9,345 | 3,756 | 6,586 |
3.06.03.02 | Financial expenses | (2,040) | (4,506) | (1,781) | (2,950) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
71
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 04/01/2006 to 06/30/2006 |
4 - 01/01/2006 to 06/30/2006 |
5 - 04/01/2005 to 06/30/2005 |
6 - 01/01/2005 to 06/30/2005 |
3.07 | Income from operations | 61,247 | 164,172 | 59,248 | 118,167 |
3.08 | Nonoperating income (expense) | 0 | 0 | 0 | 0 |
3.08.01 | Income | 0 | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 | 0 |
3.09 | Income before taxes on income and minority interest | 61,247 | 164,172 | 59,248 | 118,167 |
3.10 | Income tax and social contribution | (20,423) | (54,998) | (20,001) | (40,042) |
3.10.01 | Social contribution | (5,416) | (14,583) | (5,297) | (10,603) |
3.10.02 | Income tax | (15,007) | (40,415) | (14,704) | (29,439) |
3.11 | Deferred income tax and social contribution | 0 | 0 | 0 | 0 |
3.12 | Statutory profit sharing/contributions | (1) | (1) | 0 | 0 |
3.12.01 | Profit sharing | (1) | (1) | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 40,823 | 109,173 | 39,247 | 78,125 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 455,996 | 455,996 | 455,996 | 455,996 | |
EARNINGS PER SHARE | 89.52491 | 239.41657 | 86.06874 | 171.32826 | |
LOSS PER SHARE |
72
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES CPFL Comercialização Brasil S.A.
Gross Revenue
The Gross Revenue for the 2nd quarter of 2006, which includes the operations of the subsidiary CLION, was R$ 441,324, an increase of 28.4% compared to the same quarter in 2005, due essentially to the growth of sales of energy to the free market and other concessionaires and licensees. The volume sold this quarter was 5,154 GWh, against 4,045 GWh in the same quarter last year.
Net Income
The net income for the 2nd quarter of 2006 was R$ 40,823, which represents an increase of 4% in comparison with the same quarter of 2005, directly linked to the growth of its sales operations.
The EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) for the 2nd quarter of 2006 was R$ 59,169, or 3.3% higher than that for the same quarter in 2005, which was R$ 57,296 (information not reviewed by the Independent Auditors).
73
SUMMARY
Group | Table | Description | Page |
01 |
01 |
IDENTIFICATION | 1 |
01 |
02 |
HEAD OFFICE | 1 |
01 |
03 |
INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 |
04 |
ITR REFERENCE AND AUDITOR INFORMATION | 1 |
01 |
05 |
CAPITAL STOCK | 2 |
01 |
06 |
COMPANY PROFILE | 2 |
01 |
07 |
COMPANIES NOT INCLUDED FROM THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 |
08 |
CASH DIVIDENDS | 2 |
01 |
09 |
SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR | 3 |
01 |
10 |
INVESTOR RELATIONS OFFICER | 3 |
02 |
01 |
BALANCE SHEET - ASSETS | 4 |
02 |
02 |
BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY | 5 |
03 |
01 |
INCOME STATEMENT | 6 |
04 |
01 |
NOTES TO THE INTERIM FINANCE STATEMENTS | 9 |
05 |
01 |
COMMENTS ON PERFORMANCE OF THE QUARTER | 48 |
06 |
01 |
CONSOLIDATED BALANCE SHEET - ASSETS | 49 |
06 |
02 |
CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 50 |
07 |
01 |
CONSOLIDATED INCOME STATEMENT | 52 |
08 |
01 |
COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 55 |
09 |
01 |
HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 58 |
15 |
01 |
INVESTMENTS | 59 |
16 |
01 |
OTHER IMPORTANT INFORMATION ON THE COMPANY | 60 |
17 |
01 |
REPORT ON SPECIAL REVIEW-UNQUALIFIED | 68 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 70 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 70 |
COMPANHIA PIRATININGA DE FORÇA E LUZ | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 70 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 |
02 |
INCOME STATEMENT OF SUBSIDIARIES | 71 |
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 73 |
74
CPFL ENERGIA S.A.
| ||
|
By: /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
| |
Name: José Antonio de Almeida Filippo
Title: Chief Financial Officer and Head of Investor Relations
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.