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 from the original issued in Portuguese) | |
FEDERAL GOVERNMENT | |
BRAZILIAN SECURITIES COMMISSION (CVM) | |
QUARTERLY INFORMATION ITR | Brazilian Corporation Law |
COMMERCIAL, INDUSTRIAL AND OTHER | Date: September 30, 2007 |
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 |
01.01.2007 | 12.31.2007 | 3 | 07.01.2007 | 09.30.2007 | 2 | 04.01.2007 | 06.30.2007 |
09 - INDEPENDENT ACCOUNTANT KPMG Auditores Independentes |
10 - CVM CODE 00418-9 |
||||||
11. PARTNER IN CHARGE Jarib Brisola Duarte Fogaça |
12 - CPF (INDIVIDUAL TAX ID) 012.163.378-02 |
1
01.05 - CAPITAL STOCK
Number of Shares (in units) |
1 Current Quarter 09.30.2007 |
2 Previous Quarter 06.30.2007 |
3 Same Quarter of Last Year 09.30.2006 |
Paid-in Capital | |||
1 Common | 479,756,730 | 479,756,730 | 479,756,730 |
2 Preferred | 0 | 0 | 0 |
3 Total | 479,756,730 | 479,756,730 | 479,756,730 |
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 | 08.01.2007 | Dividend | 09/28/2007 | ON | 1.7558375580 |
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 | 2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2007 | 4 06/30/2007 |
1 | Total assets | 6,019,989 | 6,418,715 |
1.01 | Current assets | 185,533 | 1,020,999 |
1.01.01 | Cash and Banks | 13,897 | 11,971 |
1.01.02 | Credits | 164,846 | 1,006,472 |
1.01.02.01 | Accounts Receivable | 0 | 0 |
1.01.02.02 | Other receivables | 164,846 | 1,006,472 |
1.01.02.02.01 | Dividends and interest on shaherolders equity | 86,234 | 925,271 |
1.01.02.02.02 | Financial investments | 33,004 | 30,998 |
1.01.02.02.03 | Recoverable Taxes | 35,431 | 40,192 |
1.01.02.02.04 | Deferred taxes | 9,835 | 9,835 |
1.01.02.02.05 | Prepaid expenses | 342 | 176 |
1.01.03 | Material and Supplies | 0 | 0 |
1.01.04 | Other | 6,790 | 2,556 |
1.02 | Noncurrent assets | 5,834,456 | 5,397,716 |
1.02.01 | Long-term assets | 783,118 | 782,695 |
1.02.01.01 | Other receivables | 170,714 | 170,291 |
1.02.01.01.01 | Financial investments | 97,757 | 98,851 |
1.02.01.01.02 | Recoverable Taxes | 2,787 | 2,787 |
1.02.01.01.03 | Deferred Taxes | 70,170 | 68,653 |
1.02.01.02 | Related parties | 612,397 | 612,397 |
1.02.01.02.01 | Associated companies | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 612,397 | 612.397 |
1.02.01.02.03 | Other related parties | 0 | 0 |
1.02.01.03 | Other | 7 | 7 |
1.02.01.03.01 | Escrow deposits | 7 | 7 |
1.02.02 | Permanent Assets | 5,051,338 | 4,615,021 |
1.02.02.01 | Investments | 5,049,890 | 4,613,939 |
1.02.02.01.01 | Associated companies | 0 | 0 |
1.02.02.01.02 | Associated companies - Goodwill | 0 | 0 |
1.02.02.01.03 | Permanent equity interests | 3,427,087 | 3,214,567 |
1.02.02.01.04 | Permanent equity interests - Goodwill | 1,622,803 | 1,399,372 |
1.02.02.01.05 | Other investments | 0 | 0 |
1.02.02.02 | Property, plant and equipment | 443 | 452 |
1.02.02.03 | Intangible | 0 | 0 |
1.02.02.04 | Deferred charges | 1,005 | 630 |
4
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2007 | 4 - 06/30/2007 |
2 | Total liabilities | 6,019,989 | 6,418,715 |
2.01 | Current liabilities | 468,013 | 1,302,198 |
2.01.01 | Loans and financing | 453,058 | 440,554 |
2.01.01.01 | Interest on debts | 14,308 | 1,804 |
2.01.01.02 | Loans and financing | 438,750 | 438,750 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 1,560 | 1,539 |
2.01.04 | Taxes and Social Contributions Payable | 69 | 8,701 |
2.01.05 | Dividends and Interest on Equity | 11,998 | 850,333 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Related parties | 0 | 0 |
2.01.08 | Other | 1,328 | 1,071 |
2.01.08.01 | Accrued liabilities | 144 | 128 |
2.01.08.02 | Derivatives | 5 | 0 |
2.01.08.03 | Other | 1,179 | 943 |
2.02 | Non-current liabilities | 257,260 | 250,240 |
2.02.01 | Long-term liabilities | 257,260 | 250,240 |
2.02.01.01 | Loans and financing | 183,311 | 176,714 |
2.02.01.01.01 | Interest on debts | 10,092 | 7,366 |
2.02.01.01.02 | Loans and financing | 173,219 | 169,348 |
2.02.01.02 | Debentures | 0 | 0 |
2.02.01.03 | Reserves | 31,723 | 31,025 |
2.02.01.03.01 | Reserve for Contingencies | 31,723 | 31,025 |
2.02.01.04 | Related parties | 0 | 0 |
2.02.01.05 | Advances | 0 | 0 |
2.02.01.06 | Other | 42,226 | 42,501 |
2.02.01.06.01 | Derivative contracts | 42,226 | 42,501 |
2.02.02 | Deferred income | 0 | 0 |
2.04 | Shareholders equity | 5,294,716 | 4,866,277 |
2.04.01 | Capital | 4,734,790 | 4,734,790 |
2.04.02 | Capital reserves | 16 | 16 |
2.04.03 | Revaluation reserves | 0 | 0 |
2.04.03.01 | Own assets | 0 | 0 |
2.04.03.02 | Subsidiary/associated companies | 0 | 0 |
2.04.04 | Profit reserves | 131,471 | 131,471 |
2.04.04.01 | Legal reserves | 131,471 | 131,471 |
2.04.04.02 | Statutory reserves | 0 | 0 |
2.04.04.03 | For contingencies | 0 | 0 |
2.04.04.04 | Unrealized profits | 0 | 0 |
2.04.04.05 | Profit retention | 0 | 0 |
2.04.04.06 | Special Reserve for undistributed dividends | 0 | 0 |
2.04.04.07 | Other Revenue Reserve | 0 | 0 |
2.04.05 | Retained Earnings | 428,439 | 0 |
5
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.01 | Operating revenues | 0 | 0 | 0 | 0 |
3.02 | Deductions from operating revenues | 0 | 0 | 0 | 0 |
3.03 | Net operating revenues | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross operating income | 0 | 0 | 0 | 0 |
3.06 | Operating expenses/income | 423,675 | 1,345,673 | 405,923 | 1,137,896 |
3.06.01 | Sales and Marketing | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (3,007) | (13,014) | (2,709) | (9,570) |
3.06.03 | Financial | (37,637) | (41,475) | (20,040) | 65,265 |
3.06.03.01 | Financial income | 10,469 | 90,407 | 8,388 | 168,579 |
3.06.03.01.01 | Interest on shareholders equity | 0 | 70,464 | 0 | 81,500 |
3.06.03.01.02 | Other financial income | 10,469 | 19,943 | 8,388 | 87,079 |
3.06.03.02 | Financial expenses | (48,106) | (131,882) | (28,428) | (103,314) |
3.06.03.02.01 | Goodwill amortization | (28,476) | (78,864) | (22,058) | (64,622) |
3.06.03.02.02 | Other financial expenses | (19,630) | (53,018) | (6,370) | (38,692) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
6
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.06.06 | Equity in subsidiaries | 464,319 | 1,400,162 | 428,672 | 1,082,201 |
3.06.06.01 | Companhia Paulista de Força e Luz | 199,985 | 606,833 | 249,405 | 569,705 |
3.06.06.02 | Companhia Piratininga de Força e Luz | 94,876 | 259,363 | 99,088 | 234,938 |
3.06.06.03 | Rio Grande Energia S.A. | 44,215 | 44,215 | 0 | 0 |
3.06.06.04 | CPFL Geração de Energia S.A. | 52,202 | 210,770 | 34,129 | 117,430 |
3.06.06.05 | CPFL Comercialização Brasil S.A. | 59,177 | 187,827 | 37,085 | 146,258 |
3.06.06.06 | Nova 4 Participações Ltda | 3,410 | 2,938 | 0 | 0 |
3.06.06.07 | Perácio Participações S.A. | 10,454 | 8,905 | 0 | 0 |
3.06.06.08 | CPFL Comercialização Cone Sul S.A. | 0 | 2,024 | 91 | 850 |
3.06.06.09 | CPFL Missões | 0 | 0 | (3) | (3) |
3.06.06.10 | CPFL Serra | 0 | 77,287 | 8,877 | 13,023 |
3.07 | Income (loss) from operations | 423,675 | 1,345,673 | 405,923 | 1,137,896 |
3.08 | Nonoperating income/expense | 109 | 3,309 | 60,594 | 60,594 |
3.08.01 | Income | 109 | 3,309 | 62,747 | 62,747 |
3.08.02 | Expenses | 0 | 0 | (2,153) | (2,153) |
3.09 | Income before taxes on income and minority interest | 423,784 | 1,348,982 | 466,517 | 1,198,490 |
3.10 | Income tax and social contribution | 3,138 | (6,760) | (13,912) | (43,767) |
3.10.01 | Social contribution | 1,158 | (493) | (3,363) | (9,974) |
3.10.02 | Income Tax | 1,980 | (6,267) | (10,549) | (33,793) |
3.11 | Deferred tax | 1,517 | (944) | (5,844) | (14,481) |
3.11.01 | Deferred Social Contribution | 495 | (256) | (1,441) | (4,275) |
3.11.02 | Deferred income tax | 1,022 | (688) | (4,403) | (10,206) |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 0 | 0 |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
7
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on shareholders equity | 0 | (70,464) | 0 | (81,500) |
3.15 | Net income for the period | 428,439 | 1,270,814 | 446,761 | 1,058,742 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 479,756,730 | 479,756,730 | |
INCOME PER SHARE | 0.89303 | 2.64887 | 0.93122 | 2.20683 | |
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:
September 30, | June 30, 2007 | ||||||||
2007 | |||||||||
Equity Interest - % | Equity Interest - % | ||||||||
Subsidiary | Consolidation | Indirect | Indirect | ||||||
Method | Direct | (1) | Direct | (1) | |||||
Energy Distribution | |||||||||
Companhia Paulista de Força e Luz | Full | 100.00 | - | 100.00 | - | ||||
Companhia Piratininga de Força e Luz | Full | 100.00 | - | 100.00 | - | ||||
Companhia Luz e Força Santa Cruz | Full | - | 99.99 | - | 99.99 | ||||
Rio Grande Energia S.A. | Full | 99.76 | - | - | 99.76 | ||||
Companhia Paulista de Energia Elétrica | Full | - | 93.20 | - | 93.20 | ||||
Companhia Jaguari de Energia | Full | - | 90.15 | - | 90.15 | ||||
Companhia Sul Paulista de Energia | Full | - | 87.80 | - | 87.80 | ||||
Companhia Luz e Força de Mococa | Full | - | 89.75 | - | 89.75 | ||||
Energy Generation | |||||||||
CPFL Geração de Energia S.A. | Full | 100.00 | - | 100.00 | - | ||||
CPFL Sul Centrais Elétricas Ltda. | Full | - | 100.00 | - | 100.00 | ||||
Paulista Lajeado Energia S.A. (2) | Full | - | 59.93 | - | 59.93 | ||||
CERAN - Companhia Energética Rio das Antas | Proportionate | - | 65.00 | - | 65.00 | ||||
BAESA - Energética Barra Grande S.A. | Proportionate | - | 25.01 | - | 25.01 | ||||
Foz do Chapecó Energia S.A. (3) | Proportionate | - | 51.00 | - | 85.00 | ||||
Campos Novos Energia S.A. | Proportionate | - | 48.72 | - | 48.72 | ||||
Energy Commercialization | |||||||||
CPFL Comercialização Brasil S.A. | Full | 100.00 | - | 100.00 | - | ||||
CPFL Comercialização Cone Sul S.A. | Full | - | 100.00 | - | 100.00 | ||||
Clion Assessoria e Comercialização de Energia | Full | - | 100.00 | - | 100.00 | ||||
Elétrica Ltda. | |||||||||
Sul Geradora Participações S.A. | Full | - | 99.95 | - | 99.95 | ||||
CPFL Planalto Ltda (former CMS | Full | - | 100.00 | - | 100.00 | ||||
Comercializadora de Energia Ltda.) | |||||||||
Services | |||||||||
CPFL Serviços, Equipamentos, Indústria e | |||||||||
Comércio S.A. (former CMS Energy, | Full | - | 89.81 | - | 89.81 | ||||
Equipamentos, Serviços, Indústria e Comércio | |||||||||
S.A.) | |||||||||
Holdings | |||||||||
Nova 4 Participações Ltda. | Full | 100.00 | - | 100.00 | - | ||||
Perácio Participações S.A. | Full | 100.00 | - | 100.00 | - | ||||
CPFL Serra Ltda. (4) | Full | - | - | 100.00 | - | ||||
Makelelê Participações S.A. | Full | - | 100.00 | - | 100.00 | ||||
CPFL Jaguariúna (former CMS Energy Brasil | Full | - | 100.00 | - | 100.00 | ||||
S.A.) | |||||||||
Companhia Jaguari Geração de Energia | Full | - | 90.15 | - | 90.15 |
9
(3) See corporate restructuring (Note 13c).
(4) Merged by RGE in September 2007 (Note 13b).
( 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 the interim financial statements as of March 31, 2007 and June 30, 2007 and should be analyzed together with those statements. These interim financial statements were prepared in accordance with generally accepted accounting principles in Brazil, rules of the Accounting Manual of the Public Electric Energy Service, as defined by ANEEL, and the standards published by the Brazilian Securities Commission (CVM).
On March 14, 2007, approval was granted for implementation of the last stage of the Corporate Reorganization, which segregates the corporate participations held by the subsidiary CPFL Paulista, pursuant to Law nº 10.848/2004, ANEEL Authorization Resolution nº 305/2005 and ANEEL order nº 669 of March 14, 2007. This process involved a reduction of the capital of the subsidiary CPFL Paulista, approved in the Extraordinary General Meeting held on March 14, 2007, with no cancellation of shares, through the return to the Company of the assets relating to the investment in RGE, amounting to a total of R$ 1,050,411. On the same date, the Company paid up the amount of this investment in the subsidiary CPFL Serra. These assets were registered using their book values, in accordance with the expert's appraisal report as of December 31, 2006. RGE´s balances and transactions from January 1, 2007 are booked in the CPFL Serra financial statements.
Based on approval by ANEEL through Order nº 669 of March 14, 2007, the EGM held on September 18, 2007 approved the merger of CPFL Serra by the subsidiary RGE. As the accounting report for the merger was prepared as of June 30, 2007, all the balances and transactions of RGE as from July 1, 2007, are directly reflected in the financial statements of CPFL Energia.
The Cash Flow and Added Value Statements of the parent company and consolidated for the nine months ended September 30, 2007 and 2006 are presented as supplementary information to the market, (notes 30 and 31, respectively).
The Cash Flow Statements were prepared in accordance with FAS 95 Statement of Cash Flows, with respect to the presentation format, in the context of registering the Company's financial statements with the Securities and Exchange Commission (SEC).
The Company and its subsidiaries made certain reclassifications in the Income Statement published in September 30, 2006, to provide a basis for comparison, basically as a result of the new classifications required by ANEEL, in accordance with ANEEL Order nº 3.073 as of December 28, 2006, which made changes to the Public Electric Energy Service Accounting Manual, as summarized below:
Item | From | To | ||
Fuel Consumption Account CCC | Operating Expenses | Deduction from Operating Revenues | ||
Energy Development Account CDE | Operating Expenses | Deduction from Operating Revenues | ||
Research and Development and Energy | ||||
Efficiency Programs | Operating Expenses | Deduction from Operating Revenues |
Consolidation Principles
The consolidated interim financial statements include the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração, CPFL Brasil, CPFL Serra (to June 30, 2007), Perácio, Nova 4 and RGE. The assets, liabilities and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista (to December 31, 2006), CPFL Geração, CPFL Brasil, CPFL Serra (to June 30, 2007), Perácio and Nova 4 were consolidated with those of their subsidiaries, fully or proportionally, according to the rules defined in CVM Instruction No. 247/96.
10
In compliance with the conditions described above, the portion relating to the non-controlling shareholders is stated separately in liabilities and income statements for the fiscal year.
All significant intercompany balances and transactions have been eliminated.
The accounting policies of the parent companys subsidiaries are consistent with those of the parent company. The main difference in accounting policies relates to the revaluation of property, plant and equipment recorded by the indirect subsidiary RGE, which is eliminated in the shareholders equity base for calculation of equity interest and, consequently, in consolidation.
11
( 3 ) REGULATORY ASSETS AND LIABILITIES |
Consolidated | ||||||||
Current | Non current | |||||||
September 30, | June 30, | September | June 30, | |||||
2007 | 2007 | 30, 2007 | 2007 | |||||
Assets | ||||||||
Consumers, Concessionaires and Licensees (note 5) | ||||||||
Extraordinary Tariff Adjustment (a) | 57,951 | 106,506 | 1,683 | 2,736 | ||||
Free Energy (a) | 22,656 | 38,886 | 1,013 | 1,445 | ||||
Tariff Review - Remuneration Base (b.1) | 6,481 | 12,731 | - | - | ||||
Tariff Review Depreciation (b.1) | 25,616 | 38,086 | - | - | ||||
Tariff Adjustment - Other (b.2) | 1,788 | 1,155 | - | - | ||||
Discounts on the TUSD and Irrigation (b.5) | 50,468 | 44,233 | 20,480 | 18,049 | ||||
164,960 | 241,597 | 23,176 | 22,230 | |||||
Deferred Costs Variations | ||||||||
Parcel "A" (a) | 294,370 | 244,120 | 233,003 | 300,957 | ||||
CVA (c) | 262,298 | 294,299 | 26,279 | 40,481 | ||||
556,668 | 538,419 | 259,282 | 341,438 | |||||
Prepaid Expenses (note 9) | ||||||||
Tariff adjustment Other (b.2) | 32,337 | 41,021 | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | 3,000 | 6,085 | - | - | ||||
Increase in PIS and COFINS (b.3) | 51,187 | 83.847 | - | - | ||||
Energy Surpluses and Shortfalls (b.4) | 57,537 | 28,072 | 35,852 | 53,917 | ||||
Low Income Consumers' Subsidy - Losses (d) | 48,897 | 42,293 | - | - | ||||
192,958 | 201,318 | 35,852 | 53,917 | |||||
Liabilities | ||||||||
Suppliers (note 17) | ||||||||
Free Energy (a) | (59,558) | (70,878) | (699) | (1,097) | ||||
Deferred Gains Variations | ||||||||
Parcel "A" (a) | (6,747) | (4,446) | (6,812) | (8,811) | ||||
CVA (c) | (220,292) | (213,548) | (55,313) | (86,828) | ||||
(227,039) | (217,994) | (62,125) | (95,639) | |||||
Other Accounts Payable (note 22) | ||||||||
PIS and COFINS - Generators pass-through (b.2) | (489) | (2,458) | - | - | ||||
Tariff Review - Return of consumer - Recalculated (b.2) | (51,074) | (75,935) | - | - | ||||
Tariff Adjustment - Other (b.2) | (1,276) | (819) | - | - | ||||
Increase in PIS and COFINS (b.3) | (110,157) | (107,462) | - | - | ||||
Low Income Consumers' Subsidy - Gains (d) | (7,566) | (7,677) | (646) | (444) | ||||
(170,562) | (194,351) | (646) | (444) | |||||
Total | 457,427 | 498,111 | 254,840 | 320,405 | ||||
12
a) Rationing
At the end of 2001, as a result of the Emergency Program for the Reduction of Electric Energy Consumption, in effect between June 2001 and February 2002, the generators, the power distributors and the Federal Government signed the "Overall Agreement for the Electric Energy Sector". The agreement introduced an Extraordinary Tariff Increase of 2.9% on electric power supply to residential consumers (except those regarded as "low income consumers") and for rural and public lighting, and 7.9% for all other consumers, as a mechanism to reimburse the electricity sector for the losses incurred as a result of this program.
The adjustment is being used by the subsidiary CPFL Paulista and by the indirect subsidiary Sul Paulista and has already been used by the subsidiaries CPFL Piratininga, CPFL Santa Cruz, Paulista de Energia Elétrica, Jaguari de Energia e Luz e Força de Mococa to offset the regulatory assets recorded in respect of the Extraordinary Tariff Adjustment (RTE) and Free Energy. Deadlines of 72, 61, 66, 85, 45, 60 and 50 months were established for realization of the regulatory assets relating to RTE and Free Energy for the subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Santa Cruz, Sul Paulista, Paulista de Energia Elétrica, Jaguari de Energia and Luz e Força de Mococa respectively. This asset is realized through the income derived from the extraordinary tariff adjustment, up to December 2007, in the case of CPFL Paulista, up to January 2009 in the case of Sul Paulista and terminated in January 2007, in the case of CPFL Piratininga. CPFL Piratininga and Santa Cruz started to offset Parcel A in February 2007, using a mechanism similar to the RTE system, over the time necessary to reach the amount recorded. In the case of CPFL Paulista, Parcel A will be offset as from January 2008 and for the indirect subsidiary Sul Paulista, as from February 2009.
As of September 30, 2007, the subsidiary CPFL Paulista and the indirect subsidiary Sul Paulista recorded provisions of R$ 112,881 and R$ 1,944, respectively, for losses on the realization of the Extraordinary Tariff Adjustment. These amounts were 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. The subsidiary CPFL Paulista recorded a provision of R$ 109,930 for Free Energy losses, credited to the Consumers account and set against the Suppliers account.
In the case of the indirect subsidiary RGE, the Free Energy regulatory asset is derived from the allocation of its partial quota from Itaipu for the rationing program. As in the case of the RTE, the subsidiary RGE and the subsidiary CPFL Geração recorded an accumulated provision of R$ 12,036 for losses on realization of Free Energy as of September 30, 2007.
The changes in balances for the quarter ended in September 30, 2007 in relation to RTE, Free Energy and Parcel A, net of the provision for losses, are shown below:
Consolidated | ||||||||
Free Energy | ||||||||
RTE (1) | Asset (2) | Liability | Parcel "A" | |||||
Description | Net (1) | |||||||
Balances as of June 30, 2007 | 109,242 | 40,331 | 71,975 | 531,820 | ||||
Monetary Restatement | 3,939 | 6,093 | 5,271 | 14,584 | ||||
Provision for losses | 233 | (2,280) | (2,017) | - | ||||
Realization | (53,780) | (20,475) | (14,972) | (32,590) | ||||
Balances as of September 30, 2007 | 59,634 | 23,669 | 60,257 | 513,814 | ||||
(1) | The amount of R$ 75 was recorded in Operating Income, under Realization of the Extraordinary Tariff Adjustment, in relation to amortization of the Parcel A liability. |
(2) | The effects of the amortization, amounting to R$ 19,583 and R$ 892, respectively, were recorded in Operating Income and Accounts Receivable. |
The amortization of Parcel A in the quarter referring to CPFL Piratininga, CPFL Santa Cruz and CPEE is as follows:
13
Consolidated | |
3rd Quarter | |
Energy Purchased | 23,285 |
System Service Charge | 1,539 |
Fuel Consumption Account - CCC | 7,063 |
RGR | 509 |
Inspection Fee | 194 |
Total | 32,590 |
b) Review and Adjustment Tariff
b.1) Tariff Review of 2003, 2004 and 2007
CPFL Paulista
In April 2007, by Ratification Resolution nº 443, ANEEL amended the final result of the first periodic tariff review of the subsidiary CPFL Paulista, approved in April 2005, adjusting the energy supply tariffs by 20.66%, after a review of the calculation of the average depreciation percentage used in the 2003 tariff review of the subsidiary CPFL Paulista. The difference in income resulting from the change in the tariff adjustment from 20.29% to 20.66%, and of the Xe component of the X factor from 1.1352% to 1.2530% corresponds to a financial adjustment of R$ 44,868, which will be offset in the 2007 tariff adjustment for CPFL Paulista. This regulatory asset is recorded in the Consumers, Concessionaires and Licensees account Tariff Review Depreciation, including the effects of PIS and COFINS, and is being amortized.
CPFL Piratininga
First Tariff Review 2003
In October 2006, in response to the application for reconsideration of the tariff review filed by Bandeirante Energia S.A. (Bandeirante), ANEEL altered the CPFL Piratininga remuneration base amounts approved in October 2005. Consequently, the conclusions of the first tariff review of October 2003, previously considered final, reverted to their provisional status. In October 2006, ANEEL altered the CPFL Piratininga remuneration base amounts approved in October 2005, ANEEL reset the electricity supply tariffs of the subsidiary CPFL Piratininga at 10.14% (the percentage of 9.67% had been considered final). It also established a provisional value of 0.8571% for the Xe factor, which reflects productivity gains, to be applied as a reduction factor of the Parcel B manageable costs at the time of subsequent annual tariff adjustments. The final percentage should be established on definition of the final percentage of the tariff adjustment.
Second Tariff Review 2007
By Ratification Resolution nº 553, of October 22,2007, ANEEL provisionally readjusted the tariffs of the subsidiary CPFL Piratininga by -10.11%, of which -10.94% refers to the tariff adjustment and 0.83% to the financial components not included in the periodic tariff review. As a result of the elimination from the tariff base of financial components added in the 2006 annual adjustment, the average effect for consumers will be -15.29% .
The adjustment authorized by ANEEL comprises the following items:
14
Verified Revenue | 2,136,914 | |
Parcel A | 1,423,875 | |
Gross Interest of Capital | 154,530 | |
Depreciation Rate | 81,098 | |
Reference Company | 244,232 | |
Default | 12,619 | |
Parcel B | 492,479 | |
Income Required (Parc. A + B) | 1,916,354 | |
(-) Other Income | (13,152) | |
Income Required | 1,903,202 | |
Financial Components | 15,767 | |
Financial Repositioning | -10.94% | |
Financial Components | 0.83% | |
Total Repositioning | -10.11% |
Calculation of Parcel A comprises:
The financial components external to the tariff review comprise:
Additionally, a provisional Xe Factor of 0.73% was established, to be applied as a reduction factor for Parcel B in the subsequent 2008, 2009 and 2010 tariff adjustments.
As of September 30, 2007, in order to recognize in the accounts the effects relating to the financial components of the Second Tariff Review, the subsidiary CPFL Piratininga recorded additional regulatory assets and liabilities of R$ 23,855 (R$ 19,214 not relating to this quarter), the effects of which were recorded in the following items:
15
CPFL Santa Cruz
In December 2005, ANEEL finally approved the result of the first February 2004 periodic tariff review of the indirect subsidiary CPFL Santa Cruz.
In accordance with the Resolution, the final rate of 15.95%, as against the periodic tariff adjustment of 10.23% granted in February 2004, resulted in deferral of R$ 5,468 of Parcel B, to be added cumulatively to Parcel B, in the 2005, 2006 and 2007 Tariff Adjustments, at February 3, 2004 prices, restated by the variation in the Consumer Price Index - IGP-M between the date of the Tariff Review (February 3, 2004) and the date of the tariff adjustments.
A final X Factor of 1.73% was also established, with an Xe component of 0.9907% to be applied as a reduction factor to Parcel B in adjustments subsequent to approval of the final result of the first periodic tariff review, by Ratification Resolution nº 260, of December 19, 2005.
As of September 30, 2007, the balance of R$ 3,460 recorded as Tariff Review Remuneration Base refers to adjustment of the accrual period to that date, although it will be received until January 2008.
Companhia Paulista de Energia Elétrica (CPEE)
In December 2005, ANEEL finally approved the result of the first February 2004 periodic tariff review of the indirect subsidiary CPEE.
In accordance with the Resolution, the final rate of 20.10% as against the periodic tariff adjustment of 14.30%, granted in February 2004, resulted in deferral of R$ 2,044 of Parcel B, to be added cumulatively to Parcel B, in the 2005, 2006 and 2007 Tariff Adjustments, at February 3, 2004 prices, restated by the variation in the Consumer Price Index - IGP-M between the date of the Tariff Review (February 3, 2004) and the date of the tariff adjustments.
An X Factor of 3.170% was also established, with an Xe component of 0.857% to be applied as a reduction factor to Parcel B in adjustments subsequent to approval of the final result of the first periodic tariff review, by Ratification Resolution nº 28, of January 31, 2005.
As of September 31, 2007, the amount of R$ 798 recorded as Tariff Review Remuneration Base, refers to adjustment of the accrual period to that date, although it will be received up to January 2008.
Companhia Sul Paulista de Energia (CSPE)
In December 2005, ANEEL finally approved a rate of 12.29%, as a result of the first February 2004 periodic tariff review of the indirect subsidiary CSPE.
An X Factor of 3.768% was also established, with an Xe component of 1.268% to be applied as a reduction factor to Parcel B, in adjustments subsequent to approval of the final result of the first periodic tariff review, by Ratification Resolution nº 43, of January 31, 2005.
Companhia Jaguari de Energia (CJE)
In December 2005, ANEEL finally approved a rate of -6.17%, as a result of the first February 2004 periodic tariff review of the indirect subsidiary CJE.
An X Factor of 2.614% was also established, with an Xe component of 0.817% to be applied as a reduction factor to Parcel B, in adjustments subsequent to approval of the final result of the first periodic tariff review, by Ratification Resolution nº 39, of January 31, 2005.
16
Companhia Luz e Força de Mococa (CLFM)
In December 2005, ANEEL finally approved the result of the first February 2004 periodic tariff review of the indirect subsidiary CLFM.
In accordance with the Resolution, the final rate of 21.73% as against the periodic tariff adjustment of 15.24%, granted in February 2004, resulted in deferral of Parcel B of R$ 1,527, to be added cumulatively to Parcel B, in the 2005, 2006 and 2007 Tariff Adjustments, at February 3, 2004 prices, restated by the variation in the Consumer Price Index - IGP-M between the date of the Tariff Review (February 3, 2004) and the date of the tariff adjustments.
An X Factor of 2.676% was also established, with an Xe component of 0.559% to be applied as a reduction factor to Parcel B, in adjustments subsequent to approval of the final result of the first periodic tariff review, by Ratification Resolution nº 30, of January 31, 2005.
As of September 30, 2007, the amount of R$ 596 recorded as Tariff Review Remuneration Base, refers to adjustment of the accrual period to that date, although it will be received up to January 2008.
b.2) Tariff Adjustments of 2006 and 2007
CPFL Paulista
In Ratification Resolution nº 445, of April 3, 2007, ANEEL set the Annual Tariff Adjustment (IRT) rate of the subsidiary CPFL Paulista at an average of 7.06%, of which 2.60% refers to the annual economic tariff adjustment and 4.46%
to the additional financial components. The main additional financial components are the Parcel A (CVA), the financial adjustments relating to the 2004 to 2006 tariff adjustment rates, energy surpluses and shortfalls, the PIS
and COFINS increases, discounts on irrigation, collection of the Tariff for Use of the Distribution System (TUSD) and the tariff review effects mentioned in the previous item.
In order to review the PIS and COFINS amounts of the Generators, ANEEL recalculated the electricity cost of the first 2005 tariff adjustment. As the cost of electricity affects adjustment of the consumer tariff and calculation of CVA, the recalculation, which resulted in a reduction in the average energy price, generated a liability to be reimbursed to the consumers and an additional CVA asset. The CVA amounts approved by ANEEL in the 2007 Tariff Review Rate excluded the surpluses of the electricity contracts, in accordance with item 61 of ANEEL Technical Note nº 069 of March 22, 2007. Accordingly, these effects basically explain the 1st quarter adjustments of R$ 98,635, recorded in Other Accounts Payable, and R$ 177,710, recorded in Deferral of Tariff Costs, both set against Cost of Electricity (Note 25).
Also in connection with the events mentioned above, in the first quarter of 2007 the subsidiary CPFL Paulista recorded a reversal of R$ 10,910 in the PIS and COFINS - Generators pass-through regulatory asset and of R$ 15,834 in the Energy surpluses and shortfalls, estimated in accordance with ANEEL Technical Note nº 151/2006.
Assets of R$ 14,854 were also recorded in the first quarter for other financial components of the 2007 IRT, relating mainly to the Research and Development (P & D) on the financial components of the 2004 to 2006 Tariff Review Rates, the Electricity for All (Luz para Todos) Program and others.
RGE
By Ratification Resolution nº 452, of April 18, 2007, ANEEL set the IRT of the indirect subsidiary RGE, increasing the electricity tariffs by an average of 6.05%, of which 3.77% refers to the annual economic tariff adjustment and 2.28% to the
additional financial components. The main additional financial components are the CVA, energy surpluses and shortfalls, the increase in PIS and COFINS, discounts on irrigation, collection of the TUSD, R&D on financial components, the Light for
All (Luz para Todos) Program and others.
17
CPFL Santa Cruz
By Ratification Resolution nº 424, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary Santa Cruz at an average of 5.71%, of which 4.56% refers to the annual tariff adjustment and 1.15% to the additional financial components.
The main financial components include the CVA, energy surpluses and shortfalls, the increase in PIS and COFINS, discounts on collection of the TUSD and others.
CPEE
By Ratification Resolution nº 419, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary CPEE at an average of 3.31%, of which 3.52% refers to the annual tariff adjustment and -0.21% to the additional financial components.
The main additional financial components are the CVA, the Light for All Program and the increase in PIS and COFINS.
CSPE
By Ratification Resolution nº 423, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary CSPE at an average of 5.52%, of which 1.64% refers to the annual tariff adjustment and 3.88% to the additional financial components.
The main additional financial components are the CVA, the Light for All Program and the increase in PIS and COFINS.
CJE
By Ratification Resolution nº 421, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary CJE at an average of 1,66%, of which 0.38% refers to the annual tariff adjustment and 2.04% to the additional financial components.
The main additional financial components are the CVA and the increase in PIS and COFINS.
CLFM
By Ratification Resolution nº 420, of January 30, 2007, ANEEL set the IRT of the indirect subsidiary CPEE at an average of 9.61%, of which 6.70% refers to the annual tariff adjustment and 2.91% to the additional financial components.
The main additional financial components are the CVA, discounts on irrigation and the increase in PIS and COFINS.
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.
CPFL Paulista
In accordance with Ratification Resolution nº 445, of April 3, 2007, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 97,377 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts
already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 72,983 was recorded in March, 2007 in the Prepaid Expenses account.
In view of the discussions in respect of the nature of this credit, the subsidiary CPFL Paulista conservatively opted to record a liability of the same amount, recorded in the account Other Accounts Payable, which will be monetarily restated based on the variation of the IGP-M.
18
CPFL Piratininga
In accordance with Ratification Resolution nº 386, of October 19, 2006, ANEEL approved passing on to the tariff the amount of R$ 34,263 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts already taken into
consideration in the 2005 tariff adjustment. The amount of R$ 30,842 was recorded in September, 2006 in the Prepaid expenses account.
In view of the provisional nature of these amounts, and the discussions involving the nature of the credit, the subsidiary CPFL Piratininga conservatively opted to record a liability of the same amount in the Other Accounts Payable account, and records monetary restatement of the amount based on the variation of the IGP-M.
CPFL Santa Cruz
In accordance with Ratification Resolution nº 424, of January 30, 2007, ANEEL approved the passing on to the tariff of R$ 3,309 as realignment of tariffs with the PIS and COFINS costs, and recorded in December, 2006, this amount in the
Prepaid Expenses account.
RGE
In accordance with Ratification Resolution nº 452, of April 18, 2007, ANEEL approved the passing on to the tariff of R$ 13,462 as realignment of tariffs with the PIS and COFINS costs, and recorded this amount in April 2007 in the "Prepaid
Expenses" account.
Companhia Paulista de Energia Elétrica
In accordance with Ratification Resolution nº 28, of January 31, 2005, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 259 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts
already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 108 was recorded in February 2007 in the Prepaid Expenses account.
In view of the discussions in respect of the nature of this credit, the subsidiary Companhia Paulista de Energia Elétrica conservatively opted to record a liability of the same amount, recorded in the account Other Accounts Payable, which will be monetarily restated based on the variation of the IGP-M.
Companhia Sul Paulista de Energia
In accordance with Ratification Resolution nº 43, of January 31, 2005, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 452 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts
already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 285 was recorded in February 2007 in the Prepaid Expenses account.
In view of the discussions in respect of the nature of this credit, the subsidiary Companhia Sul Paulista de Energia conservatively opted to record a liability of the same amount, recorded in the account Other Accounts Payable, which is monetarily restated based on the variation of the IGP-M.
Companhia Jaguari de Energia
In accordance with Ratification Resolution nº 39, of January 31, 2005, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 906 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts
already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 310 was recorded in February 2007 in the Prepaid Expenses account.
19
Companhia Luz e Força de Mococa
In accordance with Ratification Resolution nº 30, of January 31, 2005, ANEEL finally approved the passing on to the tariff of a nominal amount of R$ 767 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts
already taken into account in the 2005 tariff adjustment. A complementary posting of the remaining restated balance of R$ 371 was recorded in February 2007 in the Prepaid Expenses account.
In view of the discussions in respect of the nature of this credit, the subsidiary Companhia Luz e Força de Mococa conservatively opted to record a liability of the same amount, recorded in the account Other Accounts Payable, which is monetarily restated based on the variation of the IGP-M.
b.4) Energy Surpluses or Shortfalls
The electricity distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL. The distribution concessionaires are also guaranteed that costs or income derived from construction work or electricity shortfalls will be passed on to the tariffs, limited to 3% of the energy load requirement.
The constitution and amortization of the net energy surpluses or shortfalls of the distributors are recorded as Prepaid Expenses and credited to Cost of Electricity (note 25).
b.5) Discounts on the TUSD and Irrigation
The subsidiaries record regulatory assets, relating to the special discounts applied on the TUSD from the supply of electricity from alternative sources, and on irrigation and aquaculture. The provisions and realization of the discounts on the TUSD and irrigation are recorded in Consumers, Concessionaires and Licensees and set against the Revenue from Electricity Sales (Note 24) account.
The following table shows the changes in the items described above, relating to Tariff Review and Adjustments, occurred during the quarter ended September 30, 2007:
Consolidated | ||||||||||||||||||||||||
Description | Tariff Review - Remuneration Base (b.1) | Tariff Review - Depreciation (b.1) |
Tariff Adjustment - Itaipu Purchase (b.2) |
Tariff Adjustment - Other Asset and Liability (b.2) (1) |
PIS and COFINS - Generators Pass-through (b.2) |
Tariff Review - Return of consumer - IRT 2005 and 2006 Recalculated (b.2) |
Increase in PIS and COFINS (b.3) |
Energy Surpluses or Shortfalls (b.4) |
Discountson the TUSD and irrigation (b.5) |
Total | ||||||||||||||
Asset (2) | Liability (3) | Asset | Liability | |||||||||||||||||||||
Balance as of June 30, 2007 | 12,731 | 38,086 | - | 41,357 | 6,085 | (2,458) | (75,935) | 83,847 | (107,462) | 81,989 | 62,282 | 140,522 | ||||||||||||
Constitution | 2,078 | - | - | 4,593 | 196 | - | - | - | - | 17,275 | 19,328 | 43,470 | ||||||||||||
Restatement | 4,156 | - | - | - | - | - | - | 234 | (2,695) | - | 947 | 2,642 | ||||||||||||
Amortization | (12,484) | (12,470) | - | (13,101) | (3,281) | 1,969 | 24,861 | (32,894) | - | (5,875) | (11,609) | (64,884) | ||||||||||||
Balance as of September 30, 2007 | 6,481 | 25,616 | - | 32,849 | 3,000 | (489) | (51,074) | 51,187 | (110,157) | 93,389 | 70,948 | 121,750 | ||||||||||||
(1) |
The effects of the provision were recorded in Operating Income R$ 618, Cost of Eletric Energy (R$ 278), Use of System Charges R$ 3,899, Operating Expense R$ 328 and Financial Income (Expense) R$ 26. The effects of amortization
were recorded in Operating Revenue (R$ 13,227), Accounts Payable R$ 249 and Operating Expense (R$ 123). |
(2) | The effects of amortization were recorded in Operating Revenue (R$ 516) and Accounts Receivable (R$ 2,765). |
(3) | The effects of amortization were recorded in Operating Revenue R$ 1,957 and Accounts Payable R$ 12. |
20
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 main following expenses are currently considered unmanageable costs:The amounts of CVA are monetarily restated based on the SELIC rate.
Consolidated Changes | ||||||||||
Balance as of June 30, 2007 |
Deferral | Amortization | Restatement | Balance as of September 30, 2007 |
||||||
Detailing: | ||||||||||
ASSET | ||||||||||
Energy Purchased | 290,935 | 38,971 | (80,071) | 6,080 | 255,915 | |||||
System Service Charge | 17,914 | 650 | (6,132) | 370 | 12,802 | |||||
Fuel Consumption Account | ||||||||||
CCC | 2,850 | 929 | (2,132) | 40 | 1,687 | |||||
Energy Development Account - | ||||||||||
CDE | 23,081 | 1,754 | (7,225) | 563 | 18,173 | |||||
Total | 334,780 | 42,304 | (95,560) | 7,053 | 288,577 | |||||
LIABILITY | ||||||||||
Energy Purchased | (159,953) | (28,398) | 35,486 | (3,502) | (156,367) | |||||
System Service Charge | (35,335) | (4,307) | 9,643 | (958) | (30,957) | |||||
Fuel Consumption Account | ||||||||||
CCC | (105,088) | 11,700 | 7,929 | (2,822) | (88,281) | |||||
Total | (300,376) | (21,005) | 53,058 | (7,282) | (275,605) | |||||
d) Low Income Consumers Subsidy
Law nº 10.438, of April 26, 2002 and Decree nº 4.336 of August 15, 2002 established new guidelines and criteria for classification of consumer units in the low-income residential sub-category. According to the legislation, this new criteria encompasses consumer units served by monophase circuits, with an average monthly consumption in the last 12 months of less than 80kWh, and consumer units with an average monthly consumption in the last 12 months of 80 to 220kWh, provided certain specific requirements are complied with, such as enrollment in Federal Government Social Programs.
As the subsidies granted to the consumers are to be offset in the ambit of the concessionaire itself, through the tariff charged to the other consumers of the market served, and as the introduction of this new criteria has an impact on the tariff levels, in addition to the principal of reasonable tariffs for the rest of the market, ANEEL established a new methodology for calculating the subsidy, which has been applied monthly since May 2002.
After ratification by ANEEL, the amounts calculated using this new methodology should be settled as follows:
21
The movements in the balances in the quarter as of September 30, 2007 are as follows:
Consolidated | ||||
Asset | Liability | |||
Balances as of June 30, 2007 | 42,293 | (8,121) | ||
Revenue Gain (loss) | 6,767 | (696) | ||
Amortization Tariff Increase | - | 638 | ||
Receivables Approved by ANEEL | (163) | - | ||
Monetary Restatement | - | (33) | ||
Balances as of September 30, 2007 | 48,897 | (8,212) | ||
( 4 ) | CASH AND BANKS | |
Parent Company | Consolidated | |||||||
September | June 30, | September | June 30, | |||||
30, 2007 | 2007 | 30, 2007 | 2007 | |||||
Bank deposits | 5,656 | 6,459 | 82,917 | 301,465 | ||||
Short-term financial investments | 8,241 | 5,512 | 306,694 | 527,124 | ||||
Total | 13,897 | 11,971 | 389,611 | 828,589 | ||||
The short-term financial investments refer 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.
22
( 5 ) | CONSUMERS, CONCESSIONAIRES AND LICENSEES | |
The consolidated balance mainly refers to electricity sales as of September 30 and June 30, 2007, as follows:
Consolidated | ||||||||||
Balances | Past due | Total | ||||||||
Coming | Up to 90 | More than | September | June 30, | ||||||
due | days | 90 days | 30, 2007 | 2007 | ||||||
Current | ||||||||||
Consumer Classes | ||||||||||
Residential | 252,872 | 162,441 | 31,440 | 446,753 | 430,429 | |||||
Industrial | 216,543 | 67,266 | 49,486 | 333,295 | 328,284 | |||||
Commercial | 105,307 | 47,817 | 35,689 | 188,813 | 202,439 | |||||
Rural | 36,010 | 6,859 | 2,264 | 45,133 | 39,966 | |||||
Public Administration | 33,318 | 7,005 | 3,385 | 43,708 | 33,364 | |||||
Public Lighting | 20,548 | 5,373 | 41,289 | 67,210 | 78,690 | |||||
Public Service | 30,553 | 11,629 | 5,518 | 47,700 | 47,810 | |||||
Billed | 695,151 | 308,390 | 169,071 | 1,172,612 | 1,160,982 | |||||
Unbilled | 479,863 | - | - | 479,863 | 421,388 | |||||
Financing of Consumers' Debts | 38,296 | 1,616 | 6,702 | 46,614 | 73,261 | |||||
Regulatory asset (note 3) | 164,960 | - | - | 164,960 | 241,597 | |||||
CCEE Transactions (a) | 12,018 | - | - | 12,018 | 8,923 | |||||
Concessionaires and Licensees (b) | 79,019 | 11,787 | 6 | 90,812 | 58,915 | |||||
Other | 39,232 | - | - | 39,232 | 62,590 | |||||
Total | 1,508,539 | 321,793 | 175,779 | 2,006,111 | 2,027,656 | |||||
Non current | ||||||||||
Financing of Consumers' Debts | 139,260 | - | - | 139,260 | 126,501 | |||||
CCEE Transactions (a) | 41,362 | - | - | 41,362 | 41,362 | |||||
Regulatory Asset (note 3) | 23,176 | - | - | 23,176 | 22,230 | |||||
Other | - | - | - | - | 251 | |||||
Total | 203,798 | - | - | 203,798 | 190,344 | |||||
a) Electric Energy Trading Chamber (CCEE) transactions
The amounts refer to the accounting records of the Electric Energy Trading Chamber CCEE for the period September 2000 to September 2007. The amount receivable for energy sales as of September 30, 2007 mainly comprises: (i) legal adjustments, made as the result of suits brought by agents in the sector; (ii) lawsuits challenging the CCEE accounting for the period September 2000 to December 2002; (iii) provisional accounting entries made by the CCEE; (iv) amounts negotiated bilaterally pending settlement and (v) estimates by the subsidiaries for periods not yet made available by the CCEE. The subsidiaries consider that there is no significant risk on the realization of these assets and consequently no provision were posted in the accounts.
b) Concessionaires and Licensees
Refers basically to accounts receivable in respect of the supply of electricity to other Concessionaires and Licensees, mainly by the subsidiaries CPFL Geração and CPFL Brasil, and to certain transactions relating to the partial spin-off of Bandeirante by the subsidiary CPFL Piratininga. The amounts are set off against accounts payable, through a settlement of accounts.
23
( 6 ) | FINANCIAL INVESTMENTS | |
In April 2005, through a Private Credit Agreement, the Company acquired the credit arising from the Purchase and Sale of Electricity Agreement between Companhia Energética de São Paulo (CESP) (seller) and CPFL Brasil (purchaser), referring to the supply of energy for a period of 8 years. The amounts handed over by the Company to CESP will be settled using the funds derived from the acquisition of energy produced by that company for CPFL Brasil.
As of September 30, 2007 the short-term balance is R$ 33,004 (R$ 30,998 as of June 30, 2007), and the long-term balance is R$ 97,757 (R$ 98,851 as of June 30, 2007). The operation is subject to interest of 17.5% p.a., plus the annual variation of the IGP-M, and is being amortized in monthly installments of amounts corresponding to the purchase of energy.
( 7 ) | RECOVERABLE TAXES | |
Parent Company | Consolidated | |||||||
September 30, | September | |||||||
2007 | June 30, 2007 | 30, 2007 | June 30, 2007 | |||||
Current | ||||||||
Social Contribution Prepayments - CSLL | 1,157 | - | 1,911 | 1,178 | ||||
Income Tax Prepayments - IRPJ | 1,980 | - | 2,742 | 1,284 | ||||
Social Contribution and Income Tax | 20,584 | 28,612 | 33,890 | 46,558 | ||||
Withholding Income Tax - IRRF | 11,637 | 11,507 | 49,609 | 37,731 | ||||
ICMS (State VAT) | - | - | 79,371 | 44,409 | ||||
PIS (Tax on Revenue) | - | - | 2,327 | 2,488 | ||||
COFINS (Tax on Revenue) | 9 | 9 | 7,838 | 8,594 | ||||
INSS (Social Security) | - | - | 1,606 | 2,304 | ||||
Other | 64 | 64 | 2,756 | 4,605 | ||||
Total | 35,431 | 40,192 | 182,050 | 149,151 | ||||
Non current | ||||||||
Social Contribution Tax - CSLL | - | - | 24,617 | 24,198 | ||||
Income Tax - IRPJ | - | - | 830 | 698 | ||||
PIS (Tax on Revenue) | 2,787 | 2,787 | 2,975 | 2,975 | ||||
COFINS (Tax on Revenue) | - | - | 859 | 859 | ||||
ICMS (State VAT) | - | - | 68,650 | 67,392 | ||||
INSS (Social Security) | - | - | 890 | 585 | ||||
Total | 2,787 | 2,787 | 98,821 | 96,707 | ||||
( 8 ) | ALLOWANCE FOR DOUBTFUL ACCOUNTS | |
Consolidated | ||
Balance as of June 30, 2007 | (105,784) | |
Additional Allowance Recorded | (22,734) | |
Recovery of Revenue | 8,477 | |
Write-off of Accounts Receivable | 17,617 | |
Balance as of September 30, 2007 | (102,424) | |
The Allowance for Doubtful Accounts is considered by Management of the subsidiaries sufficient to cover any losses on amounts receivable.
24
( 9 ) | PREPAID EXPENSES | |
Consolidated | ||||||||
Current | Non current | |||||||
June | ||||||||
September | 30, | September | June 30, | |||||
30, 2007 | 2007 | 30, 2007 | 2007 | |||||
Regulatory Asset (note 3) | 192,958 | 201,318 | 35,852 | 53,917 | ||||
Other | 16,275 | 15,628 | 13,831 | 7,561 | ||||
Total | 209,233 | 216,946 | 49,683 | 61,478 | ||||
(10) | DEFERRED TAXES | |
10.1 Composition of the income tax and social contribution credits:
Parent Company | Consolidated | |||||||
September | June 30, | September | June 30, | |||||
30, 2007 | 2007 | 30, 2007 | 2007 | |||||
Social Contribution Credit on: | ||||||||
Tax Loss Carryforwards | 16,987 | 16,492 | 37,536 | 38,063 | ||||
Tax Benefit on Merged Goodwill | - | - | 219,163 | 170,905 | ||||
Temporarily Nondeductible Differences | 54 | 54 | 76,081 | 73,107 | ||||
Subtotal | 17,041 | 16,546 | 332,780 | 282,075 | ||||
Income Tax Credit on: | ||||||||
Tax Loss Carryforwards | 54,883 | 54,035 | 80,598 | 82,710 | ||||
Tax Benefit of Merged Goodwill | - | - | 705,660 | 532,687 | ||||
Temporarily Nondeductible Differences | 8,081 | 7,907 | 217,128 | 209,329 | ||||
Subtotal | 62,964 | 61,942 | 1,003,386 | 824,726 | ||||
Other | - | - | 280 | 947 | ||||
Total | 80,005 | 78,488 | 1,336,446 | 1,107,748 | ||||
Current | 9,835 | 9,835 | 189,158 | 172,372 | ||||
Non current | 70,170 | 68,653 | 1,147,288 | 935,376 | ||||
80,005 | 78,488 | 1,336,446 | 1,107,748 | |||||
The tax benefit for the merged goodwill is derived from the mergers of companies DOC 4 Participações S.A., Draft I Participações S.A., CPFL Missões Ltda, SEMESA and CPFL Serra, into CPFL Paulista, CPFL Piratininga, CPFL Serra, CPFL Geração and RGE, respectively. From the second quarter of 2007, the accounting balance also includes the tax benefit relating to the goodwill of CMS Participações Ltda merged into the companies Companhia Paulista de Energia Elétrica, Companhia Sul Paulista de Energia, Companhia Jaguari de Energia and Companhia Luz e Força de Mococa. The benefit is being realized in proportion to amortization of the merged goodwill, in accordance with the net projected profit of the subsidiaries, during the remaining term of the concession. In the quarter ended September 30, 2007, the annual amortization rates were 6.06%, 5.63%, 3.67%, 5.26%, 5.93% and 8.43%, respectively.
The positive variation in the quarter was due to the merger of CPFL Serra, to the amount of R$ 234,938, as mentioned in Notes 2 and 13.
The projections of future results that guided and support the recording of deferred tax credits of the Company and its subsidiaries were approved by the Boards of Directors and examined by the Audit Committees. For the quarter ended in September 30, 2007, management does not expect relevant changes in the projections disclosed in the financial statements as of December 31, 2006.
25
10.2 - Temporary nondeductible differences balance:
Consolidated | ||||||||
September 30, 2007 | June 30, 2007 | |||||||
Social | Social | |||||||
Contribution | Income Tax | Contribution | Income Tax | |||||
Tax (CSLL) | (IRPJ) | Tax (CSLL) | (IRPJ) | |||||
Reserve for Contingencies | 12,525 | 42,460 | 12,998 | 41,614 | ||||
Pension Plan Expenses | 5,867 | 17,290 | 6,420 | 18,828 | ||||
Allowance for Doubtful Accounts | 9,693 | 26,926 | 9,257 | 25,713 | ||||
Provision for losses on the realization of RTE | 10,738 | 29,828 | 8,652 | 24,030 | ||||
Research and Development and Energy | ||||||||
Efficiency Programs | 12,372 | 34,366 | 13,575 | 37,706 | ||||
Profit Sharing | 1,295 | 4,277 | 1,733 | 5,498 | ||||
Differences in Revaluation Rates | 12,012 | 33,370 | 11,257 | 31,271 | ||||
Regulatory liability Increase in PIS and | ||||||||
Cofins | 6,258 | 17,383 | 4,442 | 12,339 | ||||
Other | 5,321 | 11,228 | 4,773 | 12,330 | ||||
Total | 76,081 | 217,128 | 73,107 | 209,329 | ||||
10.3 - Reconciliation of the income tax and social contribution reported in the income statements for the quarters and nine-month period ended in September 30, 2007 and 2006:
Consolidated | ||||||||
CSLL | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine months | 3rd Quarter | Nine months | |||||
Income before CSLL | 669,875 | 1,914,486 | 708,041 | 1,691,755 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 23,609 | 59,219 | 15,605 | 46,815 | ||||
- CMC Realization | 5,368 | 14,411 | 4,643 | 14,551 | ||||
- Received Dividends | - | (87) | - | (4,667) | ||||
- Effect of Presumed Profit system | (5,998) | (21,420) | - | - | ||||
- Other Additions (Deductions), Net | (17,555) | 8,275 | 7,153 | 13,326 | ||||
Calculation base | 675,299 | 1,974,884 | 735,442 | 1,761,780 | ||||
Statutory Tax Rate | 9% | 9% | 9% | 9% | ||||
Tax Debit Result | (60,777) | (177,740) | (66,190) | (158,560) | ||||
Consolidated | ||||||||
IRPJ | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine months | 3rd Quarter | Nine months | |||||
Income before IRPJ | 669,875 | 1,914,486 | 708,041 | 1,691,755 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 37,212 | 106,159 | 35,136 | 103,858 | ||||
- Received Dividends | - | (87) | - | (4,667) | ||||
- Effect of Presumed Profit system | (8,784) | (28,085) | - | - | ||||
- Other Additions | 14,201 | 21,214 | 4,364 | 8,810 | ||||
Calculation base | 712,504 | 2,013,687 | 747,541 | 1,799,756 | ||||
Statutory Tax Rate | 25% | 25% | 25% | 25% | ||||
Tax Debit Result | (178,126) | (503,422) | (186,885) | (449,939) | ||||
- Tax Credit Allocated | - | 40,234 | - | - | ||||
Total | (178,126) | (463,188) | (186,885) | (449,939) | ||||
26
An amount of R$ 40,234 was recorded in the first quarter of 2007 in relation to the tax benefit of the merged goodwill of the indirect subsidiary SEMESA, amortization of which, since the merger, is deductible for Income Tax purposes.
(11) | OTHER CREDITS | |
Consolidated | ||||||||
Current | Non current | |||||||
September | June 30, | September | June 30, | |||||
30, 2007 | 2007 | 30, 2007 | 2007 | |||||
Receivables from CESP | 18,954 | 19,899 | 28,243 | 39,445 | ||||
Receivables from BAESA | 18,421 | 18,421 | - | - | ||||
Advances - Fundação CESP | 7,625 | 4,159 | - | - | ||||
Pledges, Funds and Tied Deposits | 3,401 | 3,447 | 91,753 | 84,345 | ||||
Orders in Progress | 16,726 | 13,282 | - | - | ||||
Services Rendered to Third Parties | 18,155 | 18,210 | - | - | ||||
Reimbursement RGR | 3,336 | 3,276 | 707 | 707 | ||||
Advance Energy Purchase Agreements | 4,374 | 29,288 | 30,438 | 1,909 | ||||
Other | 23,844 | 37,854 | 3,728 | 6,819 | ||||
Total | 114,836 | 147,836 | 154,869 | 133,225 | ||||
The credits receivable from BAESA derive from the subsidiary CPFL Geração having the benefit of different rights, arising from the use by the shareholders of different prices in billing energy sold in the period November 1, 2005 to December 31, 2006. This resulted in different contributions being made by the shareholding companies in the formation of BAESA's income (expense). This credit is to be offset at the time of the planned corporate restructuring of BAESA
(12) | RELATED PARTIES | |
Parent Company | ||||
Sep 30, | June 30, | |||
2007 | 2007 | |||
Nova 4 | 203,087 | 203,087 | ||
Perácio | 409,310 | 409,310 | ||
Total | 612,397 | 612,397 | ||
(13) | INVESTMENTS | |
13.1 - Permanent Equity Interests:
Parent Company | Consolidated | |||||||
Sep 30, | June 30, | Sep 30, | June 30, | |||||
2007 | 2007 | 2007 | 2007 | |||||
Permanent Equity Interests | 3,427,087 | 3,214,567 | - | - | ||||
Goodwill / Negative Goodwill | 1,622,803 | 1,399,372 | 1,937,747 | 2,203,374 | ||||
Leased Assets | - | - | 728,655 | 734,385 | ||||
Other Investments | - | - | 115,555 | 115,044 | ||||
Total | 5,049,890 | 4,613,939 | 2,781,957 | 3,052,803 | ||||
27
Other -As a result of the acquisition of CMS Energy Brasil S.A, the Company now holds, through the indirect subsidiary Paulista Lajeado Energia S.A., 5.84% of the total capital of Investco S.A., comprising 25,829 common shares and 16,412 preferred shares. This investment is recorded at cost.
The principal information on the investments in Direct Permanent Equity Interests is shown below:
Investment | September 30,2007 | September 30, 2007 |
June 30, 2007 | 3rd Quarter 2007 |
3rd Quarter 2006 |
|||||||||||||
Number of Shares held (a) |
Share of Capital - % |
Capital | Shareholders Equity |
Net Income (b) |
Shareholders Equity Interest | Equity in Subsidiaries | ||||||||||||
CPFL Paulista | 1,000 | 100% | 1,000 | 706,260 | 199,985 | 706,260 | 506,275 | 199,985 | 249,405 | |||||||||
CPFL Piratininga | 53,031,259 | 100% | 47,418 | 325,414 | 94,876 | 325,414 | 230,538 | 94,876 | 99,088 | |||||||||
RGE (c) | 806,724 | 99.76% | 830,924 | 1,158,830 | 44,322 | 1,156,033 | - | 44,215 | - | |||||||||
CPFL Geração | 205,487,716 | 100% | 1,039,618 | 1,166,792 | 52,202 | 1,166,792 | 1,114,590 | 52,202 | 34,129 | |||||||||
CPFL Brasil | 2,999 | 100% | 2,999 | 62,267 | 59,177 | 62,267 | 3,090 | 59,177 | 37,085 | |||||||||
Nova 4 | 1 | 100% | 1 | 1,415 | 3,410 | 1,415 | (1,995) | 3,410 | - | |||||||||
Perácio | - | 100% | - | 8,906 | 10,454 | 8,906 | (1,548) | 10,454 | - | |||||||||
CPFL Cone Sul (e) | 373 | 100% | - | - | - | - | - | - | 91 | |||||||||
CPFL Missões | (d) | - | - | - | - | - | - | - | (3) | |||||||||
CPFL Serra | (f) | - | - | - | - | - | 1,363,617 | - | 8,877 | |||||||||
Total | 3,427,087 | 3,214,567 | 464,319 | 428,672 | ||||||||||||||
(a) Nova 4 expressed in quotas
(b) Net Income refers to 3rd Quarter 2007.
(c) Not including Treasury shares
(d) Company merged on December 20, 2006
(e) Direct investment held up to April 2007.
(f) Company merged on June 30, 2007
The changes in the balance of equity interests are as follows:
CPFL Paulista |
CPFL Piratininga |
RGE | CPFL Geração |
CPFL Brasil | Nova 4 | Perácio | CPFL Serra | Total | ||||||||||
Permanent Equity Interests - As of June 30, 2007 | 506,275 | 230,538 | - | 1,114,590 | 3,090 | (1,995) | (1,548) | 1,363,617 | 3,214,567 | |||||||||
Merger | - | - | 1,363,617 | - | - | - | - | (1,363,617) | - | |||||||||
Tax Credit CVM Instructions 319/99 and 349/01 | - | - | (251,799) | - | - | - | - | - | (251,799) | |||||||||
Equity in subsidiaries | 199,985 | 94,876 | 44,215 | 52,202 | 59,177 | 3,410 | 10,454 | - | 464,319 | |||||||||
Permanent Equity Interests - As of September 30, 2007 | 706,260 | 325,414 | 1,156,033 | 1,166,792 | 62,267 | 1,415 | 8,906 | - | 3,427,087 | |||||||||
a) CPFL Paulista
Corporate Reorganization
An Extraordinary General Meeting (EGM) held on March 14, 2007 approved the transfer of the share control of RGE, in the form of a reduction in the capital of the subsidiary CPFL Paulista, with no cancellation of shares, through the return to the Company of 67.0686% of RGE's capital, amounting to R$ 1,050,411. On the same date, the Company paid up this investment in the subsidiary CPFL Serra. The transfer, also approved in the same EGM, was in compliance with ANEEL Authorization Resolution nº 305, of September 5, 2005 and ANEEL Order nº 669 of March 14, 2007, in relation to the need for corporate segregation pursuant to Law 10.848, of March 15, 2004. These assets were appraised at book values, in accordance with an expert appraisal report, as of December 31, 2006. All RGE's balances and transactions, as from January 1, 2007, are shown in the financial statements of the subsidiary CPFL Serra.
Reversal of Dividends
In March, 2007, the Company capitalized R$ 100,642 in the subsidiary CPFL Paulista, by a reversal of dividends, without issuing new shares, in order to separate the corporate participation of the indirect subsidiary RGE.
28
b) Merger of the indirect subsidiary CPFL Serra by RGE
Based on approval by ANEEL through Order nº 669 of March 14, 2007, an EGM held on September 18, 2007 approved the merger of CPFL Serra by the subsidiary RGE. The main objective of the merger was to simplify the group's corporate and administrative structures. As the accounting report for the merger was prepared as of June 30, 2007, all RGE's balances and transactions, from July 1, 2007, are directly reflected in the financial statements of CPFL Energia.
Provision for Goodwill Amortization
In order to comply with ANEEL instructions and avoid the goodwill amortization resulting from the merger of a subsidiary by RGE causing a negative impact on the flow of dividends to the shareholders, RGE applied the concepts of CVM Instructions nº 319/1999 and nº 349/2001 in relation to this goodwill, retroactive to June 1, 2007. Accordingly, a provision was recorded to maintain the integrity of the subsidiary's shareholders' equity, so that the effect of the operation on the equity of the subsidiary RGE reflects the tax benefit of the merged goodwill. These changes affected the Company's investment in the subsidiary RGE, and it was necessary to record goodwill of R$ 251,799, so as to restore it. This goodwill is amortized by the Company in proportion to the projected net income curves for the remaining period of RGE's concession contract. The 2007 amortization percentage was 5.93% .
c) Foz do Chapecó Corporate Reorganization
ANEEL Authorization Resolution nº 879 of April 17, 2007 and the Shareholders' EGM held on July 16, 2007 approved a corporate reorganization of Foz do Chapecó Energia S.A.(FCE), consisting of the entry of Chapecoense Geração S.A.(Chapecoense) as an FCE shareholder and the termination of the Foz do Chapecó Consortium, changing the share structure to:
29
The approved corporate reorganization was implemented by: (i) a capital increase of R$ 184,362, of which R$ 74,679 was contributed by Chapecoense by transfer of the assets held in Foz do Chapecó Consortium and cash funds; (ii) by capitalization of an advance for future capital increase of R$ 109,683 maintained by CPFL Geração and CEEE; and (iii) termination of the Foz do Chapecó Consortium, so that FCE now has the concession for the Foz do Chapecó Hydropower Plant.
30
13.2 Goodwill and Negative Goodwill:
Consolidated | ||||||||||||
September 30, 2007 | June 30, 2007 |
|||||||||||
Investor | Investee | Historical Cost |
Accumulated Amortization |
Net Value | Net Value | Amortization Rate - 2007 |
||||||
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) | - | ||||||
CPFL Energia | CPFL Paulista | 1,074,026 | (200,116) | 873,910 | 890,184 | 6.06% | ||||||
CPFL Energia | CPFL Paulista | 304,861 | (33,622) | 271,239 | 276,326 | 6.06% | ||||||
CPFL Energia | CPFL Piratininga | 154,827 | (16,713) | 138,114 | 140,546 | 5.63% | ||||||
CPFL Energia | CPFL Geração | 54,555 | (7,199) | 47,356 | 48,193 | 6.17% | ||||||
CPFL Energia | CPFL Serra | - | - | - | (109) | - | ||||||
CPFL Energia | Perácio | 12 | - | 12 | 12 | 4.18% | ||||||
CPFL Energia | RGE | 310,128 | (5,128) | 305,000 | - | 5.93% | ||||||
CPFL Energia | CPFL Serra | - | - | - | 57,048 | 3.67% | ||||||
CPFL Serra | RGE | - | - | - | 486,098 | 3.67% | ||||||
CPFL Brasil | Clion | 98 | (24) | 74 | 76 | 10.00% | ||||||
CPFL Geração | Foz do Chapecó | 7,319 | - | 7,319 | 7,319 | - | ||||||
CPFL Geração | ENERCAN | 10,233 | (294) | 9,939 | 10,065 | 4.10% | ||||||
CPFL Geração | Barra Grande | 3,081 | (389) | 2,692 | 2,747 | 7.18% | ||||||
CPFL Geração | Makelele | 10 | - | 10 | 10 | - | ||||||
Nova 4 | CPFL Santa Cruz | 111,366 | (12,990) | 98,376 | 102,707 | 15.55% | ||||||
Perácio | CPFL Jaguariúna | 142,793 | (2,558) | 140,235 | 138,560 | 4.18% | ||||||
CPFL Jaguariúna | Companhia Paulista de Energia Elétrica | 21,131 | (6,287) | 14,844 | 15,287 | 8.38% | ||||||
CPFL Jaguariúna | Companhia Sul Paulista de Energia | 21,204 | (6,392) | 14,812 | 14,991 | 8.44% | ||||||
CPFL Jaguariúna | Companhia Jaguari de Energia | 20,026 | (6,136) | 13,890 | 14,312 | 8.43% | ||||||
CPFL Jaguariúna | Companhia Luz e Força de Mococa | 8,906 | (2,567) | 6,339 | 6,055 | 8.48% | ||||||
CPFL Jaguariúna | Companhia Jaguari Geração de Energia CMS Energy | 449 | - | 449 | - | 0,00% | ||||||
CPFL Jaguariúna | Equipamentos e Serviços | 370 | - | 370 | - | 11.65% | ||||||
Companhia Paulista de Energia Elétrica | Companhia Luz e Força de Mococa | 14,478 | (8,883) | 5,595 | 5,775 | 4.99% | ||||||
Total | 2,247,045 | (309,298) | 1,937,747 | 2,203,374 | ||||||||
The goodwill arising from acquisition of the equity interests is amortized in proportion to the net income curves projected for the remaining term of the concession contract, these rates are subject to periodic review.
Goodwill of CPFL Energia in RGE
As mentioned in the item Recording of Provision for Goodwill Amortization, goodwill of R$ 251,799 was recorded to restore the investment after application of the instructions mentioned. The Company had recorded goodwill of R$ 58,329 (R$ 57,048 net of amortization) derived from the merger of CPFL Missões Ltda, which now, together with the merger of RGE, totals R$ 310,128 (R$ 305,000 net of amortization).
31
13.3 Interest on Shareholders Equity and Dividend:
Parent Company | ||||
Sep 30, | June 30, | |||
2007 | 2007 | |||
Dividend Receivable | ||||
CPFL Paulista | - | 380,103 | ||
CPFL Piratininga | 13,234 | 156,995 | ||
CPFL Geração | 73,000 | 122,342 | ||
CPFL Brasil | - | 128,649 | ||
CPFL Serra | - | 77,288 | ||
Subtotal | 86,234 | 865,377 | ||
Receivable Interest on Shareholders | ||||
Equity | ||||
CPFL Paulista | - | 22,733 | ||
CPFL Piratininga | - | 6,369 | ||
CPFL Geração | - | 30,792 | ||
Subtotal | - | 59,894 | ||
Total | 86,234 | 925,271 | ||
In the third quarter of 2007, the Company received dividends and interest on capital of R$ 839,037.
13.4 - Leased Assets:
In consolidated, the leased assets refer principally to the assets of the Serra da Mesa Plant, owned by the subsidiary CPFL Geração and leased to FURNAS. These assets are depreciated over their estimated useful life at annual rates defined by ANEEL, and in accordance with general conditions of the concession agreement held by FURNAS.
32
( 14 ) PROPERTY, PLANT AND EQUIPMENT |
Consolidated | ||||||||
September 30, 2007 | June 30, 2007 | |||||||
Historical | Accumulated | |||||||
In Service | Cost | Depreciation | Net Value | Net Value | ||||
- Distribution | 7,432,702 | (3,777,470) | 3,655,232 | 3,536,010 | ||||
- Generation | 1,498,283 | (144,029) | 1,354,254 | 1,362,395 | ||||
- Commercialization | 207,491 | (77,361) | 130,130 | 130,324 | ||||
- Administration | 228,616 | (145,756) | 82,860 | 82,109 | ||||
9,367,092 | (4,144,616) | 5,222,476 | 5,110,838 | |||||
In Progress | ||||||||
- Distribution | 270,153 | - | 270,153 | 304,150 | ||||
- Generation | 698,426 | - | 698,426 | 596,926 | ||||
- Commercialization | 9,169 | - | 9,169 | 9,838 | ||||
- Administration | 26,204 | - | 26,204 | 19,380 | ||||
1,003,952 | - | 1,003,952 | 930,294 | |||||
Subtotal | 10,371,044 | (4,144,616) | 6,226,428 | 6,041,132 | ||||
Other Assets not linked to the | ||||||||
Concession | 1,553,223 | (843,354) | 709,869 | 717,676 | ||||
Total Property, Plant and Equipment | 11,924,267 | (4,987,970) | 6,936,297 | 6,758,808 | ||||
Special Obligations linked to the | ||||||||
Concession | (891,250) | (871,105) | ||||||
Net Property, Plant and Equipment | 6,045,047 | 5,887,703 | ||||||
The average assets depreciation rate is approximately 5.0% p.a. for the distributors and 2.6% p.a. for the generators.
Special obligations linked to the Concession - These are the amounts received from the consumers and donations not conditional on any return and subsidies for investments intended to meet requests for energy supply in the distribution operations. Pursuant to In accordance ANEEL Order nº 234, of October 31, 2006, Official Circular nº 1,314, of June 27, 2007, rules that the effects of the quotas for reintegration of the values of assets established with funds from the Special Obligations will only be eliminated in the accounting results, by amortization of these obligations, as from the second Tariff Review cycle, irrespective of the date of formation.
In this quarter the subsidiary CPFL Paulista acquired all the assets of and the rights to operate the CERFRA - Cooperativa de Eletrificação e Desenvolvimento da Região de Franca network, amounting to R$ 4,200. The network currently has 1,076 customers and covers 442,244 Km.
33
( 15 ) INTEREST, LOANS AND FINANCING |
Consolidated | ||||||||||||||||
September 30, 2007 | June 30, 2007 | |||||||||||||||
Interest Current and Non current |
Principal | Total | Interest Current and Non current |
Principal | Total | |||||||||||
Current | Non current | Current | Non current | |||||||||||||
LOCAL CURRENCY | ||||||||||||||||
BNDES - Power Increases (PCH's) | 120 | 6,013 | 28,809 | 34,942 | 203 | 4,768 | 30,539 | 35,510 | ||||||||
BNDES - Investment | 6,269 | 219,614 | 1,412,889 | 1,638,772 | 4,083 | 214,946 | 1,341,217 | 1,560,246 | ||||||||
BNDES - Parcel "A", RTE and Free Energy | 974 | 223,917 | - | 224,891 | 1,624 | 302,593 | 1,182 | 305,399 | ||||||||
BNDES - Purchase of assets | 16 | - | 868 | 884 | 3 | - | 373 | 376 | ||||||||
Furnas Centrais Elétricas S.A. | - | 19,969 | 127,539 | 147,508 | - | 4,865 | 132,866 | 137,731 | ||||||||
Financial Institutions | 50,453 | 615,365 | 143,136 | 808,954 | 35,657 | 587,077 | 143,563 | 766,297 | ||||||||
Other | 542 | 28,136 | 22,173 | 50,851 | 545 | 30,708 | 21,968 | 53,221 | ||||||||
Subtotal | 58,374 | 1,113,014 | 1,735,414 | 2,906,802 | 42,115 | 1,144,957 | 1,671,708 | 2,858,780 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
IDB | 721 | 3,185 | 62,500 | 66,406 | 728 | 3,304 | 67,105 | 71,137 | ||||||||
Financial Institutions | 27,168 | 168,653 | 873,689 | 1,069,510 | 18,231 | 212,533 | 536,741 | 767,505 | ||||||||
Subtotal | 27,889 | 171,838 | 936,189 | 1,135,916 | 18,959 | 215,837 | 603,846 | 838,642 | ||||||||
Total | 86,263 | 1,284,852 | 2,671,603 | 4,042,718 | 61,074 | 1,360,794 | 2,275,554 | 3,697,422 | ||||||||
34
Consolidated | ||||||||||
September 30, | June 30, 2007 | |||||||||
LOCAL CURRENCY | 2007 | Remuneration | Amortization | Collateral | ||||||
BNDES - Power Increases (PCH's) | ||||||||||
CPFL Geração | 5,621 | 6,221 | TJLP + 3.5%p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Geração | 288 | 333 | UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Geração | 3,099 | 3,364 | TJLP + 4%p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Geração | 399 | 451 | UMBND + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Geração | 7,736 | 7,904 | TJLP + 4.3% p.a. | 75 monthly installments from September 2007 | Guarantee of CPFL Energia | |||||
CPFL Geração | 7,613 | 7,209 | TJLP + 4.3% p.a. | 36 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
CPFL Geração | 99 | 99 | TJLP + 3.1% p.a. | 36 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
CPFL Geração | 9,929 | 9,929 | TJLP + 3.1% p.a. | 72 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
CPFL Geração | 158 | - | TJLP + 3.1% p.a. | 36 monthly installments from December 2008 | Guarantee of CPFL Energia | |||||
BNDES - Investment | ||||||||||
CPFL Paulista - FINEM I | 3,396 | 5,093 | TJLP + 3.25% p.a. | 78 monthly installments from October 2000 and October 2001 | Revenue | |||||
CPFL Paulista - FINEM II | 205,821 | 221,651 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
CPFL Paulista - FINEM III | 101,939 | 71,754 | TJLP + 3.3% p.a. | 72 monthly installments from January 2008 | Guarantee of CPFL Energia and receivables | |||||
RGE - FINEM I | 139,339 | 143,745 | TJLP + 3.5% to 5.0% p.a. | monthly installments from October 2000 to December 2012 | Revenue collection/Promissory Notes/Reserve Account | |||||
RGE - FINEM II | 5,181 | 6,416 | UMBNDES + 4.5% p.a (1) | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga - FINEM I | 76,638 | 82,533 | TJLP + 5.4%p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
CPFL Piratininga - FINEM II | 87,863 | 87,721 | TJLP + 3.3% p.a. | 72 monthly installments from January 2008 | Guarantee of CPFL Energia and receivables | |||||
BAESA | 170,490 | 174,379 | TJLP + 3.125%p.a. | 144 monthly installments from September and November 2006 | Letters of Credit | |||||
BAESA | 36,793 | 39,562 | UMBND + 3.125% p.a. (2) | 144 monthly installments from November 2006 | Letters of Credit | |||||
ENERCAN | 380,017 | 387,812 | TJLP + 4%p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
ENERCAN | 24,025 | 25,733 | UMBND + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
CERAN | 273,347 | 270,990 | TJLP + 5%p.a. | 168 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
CERAN | 41,454 | 42,857 | UMBND + 5% p.a. (3) | 168 monthly installments from February 2006 | Guarantee of CPFL Energia | |||||
CERAN | 92,469 | - | TJLP + 3.3% to 4.3% p.a. | 168 monthly installments from November 2008 | Guarantee of CPFL Energia | |||||
BNDES - Parcel "A", RTE and Free Energy | ||||||||||
CPFL Paulista - Parcel "A" | 220,086 | 298,223 | Selic + 1% p.a. | 13 monthly installments from May 2007 | Receivables | |||||
RGE - Free Energy | 1,217 | 1,919 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
CPFL Sta Cruz - RTE | - | 735 | Selic + 1% p.a. | 65 monthly installments from March 2002 | Revenue/Promissory notes | |||||
CPFL Jaguariúna - RTE | 2,710 | 3,140 | Selic + 1% p.a. | 79 monthly installments from March 2002 | Receivables | |||||
CPFL Geração - Free Energy | 878 | 1,382 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Guarantee of CPFL Paulista | |||||
BNDES - Purchase of assets | ||||||||||
CPFL Brasil | 884 | 376 | TJLP + 2.84% p.a. | 36 monthly installments from May 2009 | \ | Linked to the asset acquired | ||||
35
Furnas Centrais Elétricas S.A. | ||||||||||
CPFL Geração | 147,508 | 137,731 | IGP-M + 10% p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Financial Institutions | ||||||||||
Parent company | ||||||||||
BB Banco de Investimento | 220,721 | 214,629 | 101.9% CDI | 1 installment in December 2007 | Promissory notes | |||||
Citibank | 232,337 | 225,925 | 101.9% CDI | 1 installment in December 2007 | Promissory notes | |||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 49,449 | 49,617 | Variação do IGPM + 7.42% p.a. | 240 monthly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 100,622 | 103,846 | 106.0% of CDI | 1 installment in March 2011 | No guarantee | |||||
Banco Santander I | - | 2,638 | 105.0% of CDI | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Santander II | 56,149 | 54,560 | 104.5% of CDI | 1 installment in January 2008 | No guarantee | |||||
81,508 | 78,699 | 107.5% of CDI | No guarantee | |||||||
Banco ABN AMRO Real | 02 installment in January 2008 and 01 installment in February 2008 | |||||||||
Banco do Brasil - Law 8727 | 37,447 | 36,383 | 105% of CDI | 1 installment in January 2008 | No guarantee | |||||
Foz do Chapecó | ||||||||||
Banco Bradesco | 30,721 | - | 104.6% of CDI | 1 installment in October 2007 | No guarantee | |||||
Other | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 7,021 | 7,646 | RGR + rate variable of 6% to 9% p.a. | 120 monthly installments from August 2006 | Revenue/Promissory notes | |||||
Other | 7,061 | 6,809 | ||||||||
RGE | ||||||||||
FINEP | 1,364 | 1,483 | TJLP + 4.0% p.a. | 48 monthly installments from July 2006 | Receivables | |||||
ELETROBRÁS | 4,767 | 5,127 | RGR + rate variable of 6% to 6.5% p.a. | 120 monthly installment from August 2004 | Receivables/Promissory notes | |||||
Other | 16,774 | 18,314 | ||||||||
CPFL Piratininga | ||||||||||
ELETROBRÁS | 2,941 | 3,951 | 5% p.a. | 120 monthly installment from August 2006 | Promissory notes/Receivables | |||||
Outros | 904 | 758 | ||||||||
Santa Cruz | ||||||||||
ELETROBRÁS | 6,991 | 7,296 | 5% p.a. | 100 to 120 monthly installments from december 2002 | Revenues | |||||
CPFL Jaguariúna | ||||||||||
ELETROBRÁS | 3,028 | 1,837 | 5% to 9% p.a. | 120 monthly installment from June 2007 | Revenues | |||||
Total Local Currency | 2,906,802 | 2,858,780 | ||||||||
FOREIGN CURRENCY | ||||||||||
IDB - Enercan | 66,406 | 71,137 | US$ + Libor + 3.5% p.a. | 49 quarterly installments from June 2007 | Guarantee of CPFL Energia | |||||
Financial Institutions | ||||||||||
Parent Company | ||||||||||
Banco do Brasil | 183,311 | 176,714 | Yen + 5.7778% p.a. (4) | 1 installment in September 2009 | No guarantee | |||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 11,267 | 11,611 | US$ + 6-month Libor + | 17 semiannual installments from April | Revenue/Government SP | |||||
0.875% p.a. | 2004 | guaranteed | ||||||||
New Money Bond | 1,189 | 1,225 | US$ + 6-month Libor + | 17 semiannual installments from April | Revenue/Government SP | |||||
0.875% p.a. | 2001 | guaranteed | ||||||||
FLIRB | 1,206 | 1,243 | US$ + 6-month Libor + | 13 semiannual installments from April | Revenue/Government SP | |||||
0.8125% p.a. | 2003 | guaranteed | ||||||||
C-Bond | 14,181 | 14,561 | US$ + 8% p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
16,511 | 17,018 | US$ + 6-month Libor + | Escrow deposits and | |||||||
Discount Bond | 0.8125% p.a. | revenue/ Gov.SP guarantee | ||||||||
1 installment in April 2024 | ||||||||||
23,623 | 24,372 | US$ + 6% p.a. | Escrow deposits and | |||||||
PAR-Bond | revenue/ Gov.SP guarantee | |||||||||
1 installment in April 2024 | ||||||||||
Banco do Brasil | 117,226 | 140,623 | Yen + 5.7778% p.a. (4) | 1 installment in September 2009 | No guarantee | |||||
ABN AMRO | 329,512 | - | Yen + 1.482% p.a. (5) | 1 installment in August 2009 | No guarantee | |||||
RGE | ||||||||||
Banco do Brasil | 27,053 | - | IENE + 5.7778%p.a. (4) | 1 installment in September 2009 | ||||||
CPFL Geração | ||||||||||
Banco do Brasil | 276,806 | 267,734 | Yen + 2.5% up tp 5.8% | 1 installment between February | Guarantee of CPFL Energia | |||||
p.a. (6) | 2008 and April 2010 | |||||||||
ENERCAN | ||||||||||
Banco Itaú BBA | - | 1,791 | US$ + Libor + 14.5 % p.a | No guarantee | ||||||
(7) | 1 installment in July 2007 | |||||||||
Ceran | ||||||||||
Banco Santander | - | 24,295 | Yen + 1.75% p.a. (8) | 1 installment in July 2007 | No guarantee | |||||
Banco Bradesco | - | 18,283 | US$ + 6.5% p.a (9) | 1 installment in August 2007 | No guarantee | |||||
Foz de Chapecó | ||||||||||
Banco Bradesco | 67,625 | 68,035 | US$ + var 6% to 6.5% p.a. (10) | installments in December 2007 and January 2008 | No guarantee | |||||
Total Foreign Currency | 1,135,916 | 838,642 | ||||||||
Total | 4,042,718 | 3,697,422 | ||||||||
36
The Company and its subsdiaries hold swap converting the local cost of currency variation to interest tax variation in reais, corresponding to | ||||||
(1)141.1% of CDI | (4)103.5% of CDI | (7)109.5% of CDI | (10)104.6% of CDI | |||
(2)134.23% of CDI | (5)102.9% of CDI | (8)138.43% of CDI | ||||
(3)148.5% of CDI | (6)103.25% to 104.5% of CDI | (9)108% of CDI |
Main funding in the period:
Local Currency
BNDES Investment (CPFL Paulista - FINEM III) - The subsidiary CPFL Paulista obtained approval from the Banco Nacional de Desenvolvimento Econômico e Social (BNDES) for financing of R$ 156,543 in 2007, as part of a FINEM credit line, to be invested in the expansion and modernization of the Electricity System. CPFL Paulista received R$ 101,587 (R$ 30,000 in this quarter) in 2007 and the remaining balance of R$ 54,956 is scheduled for release by December 2007. The interest will be paid quarterly. As from January 15, 2008, the payments will be made monthly.
BNDES Investment (CPFL Piratininga - FINEM II) The subsidiary CPFL Piratininga obtained approval from the BNDES for financing of R$ 121,574 in 2007, as part of a FINEM credit line, to be invested in the expansion and modernization of the Electricity System. CPFL Piratininga received R$ 87,516 in the quarter and the remaining balance of R$ 34,058 is scheduled for release by December 2007. The interest will be paid on September 15 and December 15, 2007. As from January 15, 2008 the payments will be made monthly.
BNDES - Investment (CERAN) In the quarter, installments of the loan contracted in February 2004 from the BNDES, amounting to R$ 139,949 (R$ 90,967 in proportion to the participation of the subsidiary CPFL Geração), were released to the indirect subsidiary for financing of the Castro Alves and 14 de Julho projects.
Foz do Chapecó Granting of Credit by the BNDES
In a meeting held on July 3, 2007, the Board of Directors of the BNDES authorized credits of R$ 1,655,838 to the subsidiary Foz do Chapecó, for allocation to the construction work on the Foz do Chapecó Hydropower Plant, with partial release scheduled for the fourth quarter of 2007. To honor commitments already assumed, a short-term loan of R$ 115,000 (R$ 58,650 in proportion to the participation of the subsidiary CPFL Geração) was taken out with Bradesco in the quarter, until the release of funds already approved by BNDES.
Financial institution (RGE) The subsidiary RGE contracted a loan of R$ 27,053 from Banco do Brasil in the quarter, in order to finance working capital requirements.
Foreign Currency
Financial institutions (CPFL Paulista) - The subsidiary contracted a foreign currency loan from ABN AMRO REAL Bank, in August 2007, amounting to R$ 360,000, in order to make the escrow deposit mentioned in Note 21.
37
RESTRICTIVE COVENANTS
The BNDES Investment (CPFL Paulista - FINEM III) loan restricts the subsidiary on payment of dividends and interest on capital totaling more than the legal minimum mandatory dividend without the approval of the BNDES and the lead bank in the transaction (Banco do Brasil), as well as full compliance with the restrictive covenants established in the agreement and maintenance of certain financial ratios within preestablished parameters, as follows:
a) Net financial indebtedness divided by EBITDA maximum of 3.0 from 2007 to 2013;
b) Net financial indebtedness divided by the sum of net financial indebtedness and net equity maximum of 0.80 in 2007 and 2008 and 0.75 from 2009 to 2013.
The BNDES - FINEM II (CPFL Piratininga FINEM II) - Restricts the subsidiary on payment of dividends and interest on capital totaling more than the legal minimum mandatory dividend without the approval of the BNDES and the lead bank in the transaction (Banco do Brasil), as well as full compliance with the restrictive covenants established in the agreement and maintenance of certain financial ratios within preestablished parameters, as follows:
a) Net financial indebtedness divided by EBITDA maximum of 2.5 in 2007, 3.0 in 2008 and maximum of 2.5 from 2009 to 2013;
b) Net financial indebtedness divided by the sum of net indebtedness and net equity maximum of 0.8 from 2007 to 2013.
Other loan and financing agreements are subject to certain restrictive covenants, including clauses that require the Company and its subsidiaries to maintain certain financial ratios within predefined parameters. Details of these restrictive covenants are presented in the financial statements as of December 31, 2006. The management of the Company and its subsidiaries monitor these indices systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the Company's management, these restrictive covenants and clauses are being adequately complied with.
( 16 ) DEBENTURES |
Issued | Remuneration | Amortization Conditions | Collateral | Consolidated | ||||||||||||||||||||
Balances as of | ||||||||||||||||||||||||
September 30, 2007 | June 30, 2007 | |||||||||||||||||||||||
Interest | Current | Non current | Total | Interest | Current | Non current | Total | |||||||||||||||||
CPFL Paulista | ||||||||||||||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st serie | 11,968 | 109% of the CDI | July 1, 2009. | Unsecured | 3,577 | - | 119,680 | 123,257 | 7,793 | - | 119,680 | 127,473 | ||||||||||||
2nd series | 13,032 | IGP-M + 9.8% p.a. | July 1, 2009. | Unsecured | 3,546 | - | 149,939 | 153,485 | 14,096 | - | 146,265 | 160,361 | ||||||||||||
3rd Issue | - | - | - | - | - | - | - | |||||||||||||||||
1st serie | 64,000 | 104.4% of CDI | 1st installment in December 1, 2011, 2nd installment in December 1, 2012 and 3rd installment in December 1, 2013. | Guarantee of CPFL Energia | 24,507 | - | 640,000 | 664,507 | 5,724 | - | 640,000 | 645,724 | ||||||||||||
CPFL Piratininga | 31,630 | - | 909,619 | 941,249 | 27,613 | - | 905,945 | 933,558 | ||||||||||||||||
1st Issue | ||||||||||||||||||||||||
Unique serie | 40,000 | 104% of the CDI | 50% on January 1, 2010 and remainder on January 1, 2011. | Guarantee of CPFL Energia | 11,400 | - | 400,000 | 411,400 | 24,816 | - | 400,000 | 424,816 | ||||||||||||
RGE | ||||||||||||||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st serie | 2,620 | IGP-M + 9.6% p.a. | 1 installment in April 2011 | Unsecured | 1,254 | - | 26,200 | 27,454 | 677 | - | 26,200 | 26,877 | ||||||||||||
2nd serie | 20,380 | 106.0% of CDI | 1 installment in April 2009 | Unsecured | 12,355 | - | 203,800 | 216,155 | 6,153 | - | 203,800 | 209,953 | ||||||||||||
13,609 | - | 230,000 | 243,609 | 6,830 | - | 230,000 | 236,830 | |||||||||||||||||
CPFL Geração | ||||||||||||||||||||||||
2nd Issue | 69,189 | TJLP + 4 to 5% p.a. | Semiannual with settlement in June 2009 | Guarantee of CPFL Energia, Receivables and CPFL Geração common nominal shares | 9,798 | 143,329 | 157,663 | 310,790 | 2,318 | 143,242 | 157,567 | 303,127 | ||||||||||||
Baesa | ||||||||||||||||||||||||
1st Issue | 9,000 | 105% of the CDI | Quarterly with settlement in August 2016. | Letters of Guarantee | 3,901 | - | 25,318 | 29,219 | 3,810 | - | 26,500 | 30,310 | ||||||||||||
2nd Issue | 9,000 | IGP-M + 9.55% p.a. | Annually with settlement in August 2016. | Letters of Guarantee | 1,209 | - | 8,290 | 9,499 | 1,418 | - | 9,866 | 11,284 | ||||||||||||
5,110 | - | 33,608 | 38,718 | 5,228 | - | 36,366 | 41,594 | |||||||||||||||||
71,547 | 143,329 | 1,730,890 | 1,945,766 | 66,805 | 143,242 | 1,729,878 | 1,939,925 | |||||||||||||||||
38
RESTRICTIVE COVENANTS
The debentures are subject to certain restrictive covenants, including clauses that require the subsidiaries to maintain certain financial ratios within pre-established parameters. Details of these restrictive covenants are presented in the financial statements as of December 31, 2006. In the opinion of the subsidiary's Management, these restrictive covenants and clauses are being adequately complied with.
( 17 ) SUPPLIERS |
Consolidated | ||||
September 30, | June 30, | |||
Current | 2007 | 2007 | ||
System Service Charges | 4,515 | 5,276 | ||
Energy Purchased | 535,292 | 526,616 | ||
Electricity Network Usage Charges | 89,126 | 87,839 | ||
Materials and Services | 145,980 | 112,439 | ||
Co-Generators | 22,591 | 21,134 | ||
Regulatory Liability (note 3) | 59,558 | 70,878 | ||
Other | 14,683 | 11,996 | ||
Total | 871,745 | 836,178 | ||
Non current | ||||
Regulatory Liability (note 3) | 699 | 1,097 | ||
( 18 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE |
Consolidated | ||||||||
Current | Non current | |||||||
September 30, | June 30, | September 30, | June 30, | |||||
2007 | 2007 | 2007 | 2007 | |||||
ICMS (State VAT) | 302,191 | 303,168 | - | - | ||||
PIS (Tax on Revenue) | 12,561 | 12,805 | 9 | 54 | ||||
COFINS (Tax on Revenue) | 57,670 | 55,398 | 454 | 816 | ||||
IRPJ (Corporate Income Tax) | 191,585 | 133,130 | 15,108 | 11,015 | ||||
CSLL (Social Contribution Tax) | 47,323 | 36,873 | 5,200 | 3,719 | ||||
IRRF (Withholding tax on equity interest) | - | 10,570 | - | - | ||||
Other | 18,907 | 17,284 | - | - | ||||
Total | 630,237 | 569,228 | 20,771 | 15,604 | ||||
( 19 ) EMPLOYEE PENSION PLANS |
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, the subsidiary RGE, through Fundação CEEE de Seguridade Social - ELETROCEEE, the indirect subsidiary CPFL Santa Cruz, through FUNSEJEM Fundação Senador José Ermínio de Moraes, and the subsidiary CPFL Jaguariuna through CMSPREV, sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I CPFL Paulista
39
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of the subsidiary CPFL Paulista.
On 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 260 installments, amortized monthly, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). Through the addendum to the agreement with Fundação CESP dated July 25, 2006, the obligation will be settled in 175 monthly installments and 14 annual installments, maturing in July 31, 2020. The balance of the liability as of September 30, 2007 is R$ 574,410 (R$ 569,034 as of June 30, 2007).
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 and discharged 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 Metropolitana El São Paulo S.A. (the predecessor of Bandeirante) recognized an obligation to pay in respect of 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). Through the addendum to the agreement with Fundação CESP signed on July 25, 2006, the obligation will be settled in 183 monthly installments and 15 annual installments, maturing in March 1, 2021. The balance of the liability, which is restated annually in line with the evolution of the actuarial deficit, calculated in accordance with the criteria of the Supplementary Pensions Department, is R$ 160,959 as of September 30, 2007 (R$ 159,317 as of June 30, 2007).
III RGE
A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, including the presumed Social Security benefit, with a Segregated Net Asset administered by ELETROCEEE. Only those employed prior to the spin-off from CEEE to RGE are entitled to this benefit.
IV CPFL SANTA CRUZ
In July 2001, the subsidiary Santa Cruz joined FUNSEJEM, a not-for-profit private welfare fund for employees of Votorantim Group companies, offering them all the opportunity to participate. In accordance with the fund's regulations, the subsidiary CPFL Santa Cruz matches the employees' contributions to FUNSEJEM, in accordance with the employees' remuneration levels (defined contribution). Voluntary contributions may also be made to FUNSEJEM.
V CPFL Geração
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Geração. In September 1997, on modification of the Pension Plan, at that time maintained by CPFL Paulista, 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. The deficit is being liquidated in 260 monthly installments, plus interest of 6% p.a. and monetary restatement based on the IGP-DI (FGV). Through the addendum to the agreement with Fundação CESP signed on July 25, 2006, the obligation will be settled in 178 monthly installments and 14 annual installments, maturing on October 31, 2020. The balance of the liability, which is restated annually in line with the evolution of the actuarial deficit, calculated in accordance with the criteria of the Supplementary Pensions Department, is R$ 11,603 as of September 30, 2007 (R$ 11,491 as of June 30, 2007).
40
VI CPFL Jaguariúna
In December 2005, the companies joined the CMSPREV private pension plan, administered by Icatu Hartford Fundo Metropolitano. The plan adopted by the companies offers all employees the option to participate by contributing 2% to 14% of their participation salary. In accordance with the fund regulations, the subsidiary matches the employees' contributions to Icatu Hartford Fundo Metropolitano, in accordance with the employee's remuneration level (defined contribution).
The changes in net actuarial liabilities in the quarter, according to CVM 371/2000, are shown below:
September 30, 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Net actuarial liability at the beginning of the quarter | 586,979 | 157,287 | (3,445) | 10,852 | 751,673 | |||||
Income recognized in income statement | (9,006) | (1,604) | (1,743) | (229) | (12,582) | |||||
Sponsor's Contributions during the period | (14,691) | (4,189) | 14 | (312) | (19,178) | |||||
Net actuarial liability at the end of the period | 563,282 | 151,494 | (5,174) | 10,311 | 719,913 | |||||
Other contributions | 8,542 | 272 | 29,647 | 211 | 38,672 | |||||
TOTAL | 571,824 | 151,766 | 24,473 | 10,522 | 758,585 | |||||
Current | 59,896 | 18,204 | 2,648 | 1,483 | 82,231 | |||||
Non current | 511,928 | 133,562 | 21,825 | 9,039 | 676,354 | |||||
571,824 | 151,766 | 24,473 | 10,522 | 758,585 | ||||||
The (income) and expenses recognized are as follows:
3rd Quarter 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 262 | 1,022 | 225 | 22 | 1,531 | |||||
Interest on actuarial liabilities | 64,878 | 16,272 | 2,831 | 1,363 | 85,344 | |||||
Expected return on assets | (74,137) | (18,424) | (3,834) | (1,614) | (98,009) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial gains | - | - | (965) | - | (965) | |||||
Subtotal | (8,997) | (1,127) | (1,743) | (229) | (12,096) | |||||
Expected contributions from participants | (9) | (477) | - | - | (486) | |||||
Total | (9,006) | (1,604) | (1,743) | (229) | (12,582) | |||||
3rd Quarter 2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 229 | 1,139 | 202 | 16 | 1,586 | |||||
Interest on acturial liabilities | 65,594 | 16,136 | 3,186 | 1,408 | 86,324 | |||||
Expected return on assets | (67,253) | (16,813) | (3,927) | (1,471) | (89,464) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial - gains | - | - | (542) | - | (542) | |||||
Increase liabilities due to adoption of CMV No. 371 | 4,044 | 8,196 | 635 | 82 | 12,957 | |||||
Subtotal | 2,614 | 8,661 | (446) | 35 | 10,864 | |||||
Expected contributions from participants | (6) | (513) | (14) | - | (533) | |||||
Total expense (income) | 2,608 | 8,148 | (460) | 35 | 10,331 | |||||
The expense (income) was recorded under the following captions in the income statement,:
3rd Quarter 2007 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (9,006) | (1,604) | (1,743) | 13 | (12,340) | |||||
Operating Expenses | - | - | - | (242) | (242) | |||||
Total | (9,006) | (1,604) | (1,743) | (229) | (12,582) | |||||
41
3rd Quarter 2006 | ||||||||||
CPFL | CPFL | RGE | CPFL | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (1,436) | (48) | (460) | 12 | (1,932) | |||||
Operating Expenses | - | - | - | (59) | (59) | |||||
Extraordinary Item net of Tax Effects | 2,670 | 5,409 | - | 62 | 8,141 | |||||
Taxation of Extraordinary Item | 1,374 | 2,787 | - | 20 | 4,181 | |||||
Total | 2,608 | 8,148 | (460) | 35 | 10,331 | |||||
The extraordinary item recorded in 2006 refers to the plan deficit as of December 31, 2001, on adoption of CVM No. 371, which was deferred and amortized in subsequent years, and finalized as of December 31, 2006.
( 20 ) REGULATORY CHARGES |
Consolidated | ||||
September 30, | June 30, | |||
2007 | 2007 | |||
Fee for the Use of Water Resources | 934 | - | ||
Global Reverse Fund - RGR | 5,519 | 4,471 | ||
ANEEL Inspection Fee | 2,225 | 1,903 | ||
Fuel Consumption Account - CCC | 39,108 | 33,601 | ||
Energy Development Account - CDE | 31,561 | 30,855 | ||
Total | 79,347 | 70,830 | ||
( 21 ) RESERVE FOR CONTINGENCIES |
The changes in the balances in the quarter ended September 30, 2007, are as follows:
Consolidated | ||||||||||||||||
September 30, 2007 | June 30, 2007 | |||||||||||||||
Reserve for contingencies - Gross | Escrow Deposits related to Contingencies (1) | Reserve for Contingencies, net | Other deposits, Judicial (2) | Reserve for contingencies - Gross | Escrow Deposits related to Contingencies (1) | Reserve for Contingencies, net | Other deposits, Judicial (2) | |||||||||
Labor | ||||||||||||||||
Various | 68,866 | 51,468 | 17,398 | 28,809 | 68,581 | 50,101 | 18,480 | 23,966 | ||||||||
Civil | ||||||||||||||||
General Damages | 15,918 | 13,748 | 2,170 | 18,845 | 15,386 | 13,299 | 2,087 | 14,176 | ||||||||
Tariff Increase | 16,254 | 3,561 | 12,693 | 7,074 | 17,422 | 3,016 | 14,406 | 7,903 | ||||||||
Energy Purchased | 40,809 | 28,167 | 12,642 | - | 40,809 | 28,167 | 12,642 | - | ||||||||
Other | 8,242 | 7,072 | 1,170 | 12,208 | 8,200 | 7,077 | 1,123 | 11,752 | ||||||||
81,223 | 52,548 | 28,675 | 38,127 | 81,817 | 51,559 | 30,258 | 33,831 | |||||||||
Tax | ||||||||||||||||
FINSOCIAL | 18,139 | 18,139 | - | 33,543 | 18,083 | 18,083 | - | 33,440 | ||||||||
Increase on basis - PIS and COFINS | 2,706 | - | 2,706 | 301 | 2,917 | - | 2,917 | 301 | ||||||||
Interest on Shareholders Equity - PIS | ||||||||||||||||
and COFINS | 34,775 | - | 34,775 | - | 33,922 | - | 33,922 | - | ||||||||
Income Tax | 50,521 | 30,647 | 19,874 | 364,843 | 47,646 | 27,684 | 19,962 | 1,935 | ||||||||
Other | 7,428 | 2,995 | 4,433 | 12,311 | 7,499 | 2,995 | 4,504 | 12,091 | ||||||||
113,569 | 51,781 | 61,788 | 410,998 | 110,067 | 48,762 | 61,305 | 47,767 | |||||||||
Total | 263,658 | 155,797 | 107,861 | 477,934 | 260,465 | 150,422 | 110,043 | 105,564 | ||||||||
42
Consolidated | ||||||||||||
June 30, 2007 |
Addition | Reversal | Payment | Monetary Restatement | September 30, 2007 | |||||||
Labor | 68,581 | 1,741 | (356) | (1,101) | 1 | 68,866 | ||||||
Civil | 81,817 | 7,037 | (5,319) | (2,327) | 15 | 81,223 | ||||||
Tax | 110,067 | 3,125 | (553) | (16) | 946 | 113,569 | ||||||
Reserve for Contingencies - Gross | 260,465 | 11,903 | (6,228) | (3,444) | 962 | 263,658 | ||||||
Escrow Deposits (1) + (2) | 255,986 | 387,429 | (12,322) | (2,494) | 5,132 | 633,731 | ||||||
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. Details of the reserves for contingencies are presented on the financial statements as of December 31, 2006.
Escrow Deposit - Income Tax, refers to discussion of the deductibility for income tax purposes of expense recorded in 1997 in respect of the welfare deficit of the pension plan of employees of the subsidiary CPFL Paulista in relation to Fundação CESP, due to the renegotiation and renewal of debt in that year. As a result of consulting the Brazilian Federal Income Office, the subsidiary CPFL Paulista obtained a favorable answer in Note MF/SRF/COSIT/GAB nº 157 of April 9, 1998, and used the tax deductibility of the expense, thereby generating tax loss carryforwards in that year. In March 2000, the subsidiary CPFL Paulista was assessed by the tax inspectors in relation to use of the tax loss carryforwards, in 1997 and 1998. In the third quarter of 2007, as a result of the legal decision demanding the deposit to permit continuity of the discussions, the Company made an escrow deposit of R$ 360,255 (R$ 363,858 restated to September 30, 2007) as a court guarantee deposit. Based on the updated position of the legal counsel in charge of this case, the risk of loss continues to be classified as remote.
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. These questions do not yet indicate a trend in the decisions of the courts or any other decision in similar proceedings considered probable or remote, and therefore no provision has been established for these. As of September 30, 2007, the claims relating to possible losses were as follows: (i) R$ 205,781 for labor suits (R$ 203,938 as of June 30, 2007); (ii) R$ 414,553 for civil suits, mainly for civil suits for personal injuries, environmental damages and tariff increases (R$ 490,382 as of June 30, 2007); and (iii) R$ 462,348 in respect of tax suits, relating basically to Income Tax, ICMS, FINSOCIAL and PIS and COFINS (R$ 425,598 as of June 30, 2007).
Based on the opinion of their legal advisers, Management of the Company and of its subsidiaries consider that there are no significant contingent risks that are not covered by adequate provisions in the Interim Financial Statements, or that might result in the significant impact on future earnings.
43
( 22 ) OTHER ACCOUNTS PAYABLE | |
Consolidated | ||||||||
Current | Non current | |||||||
September 30, | June 30, | September 30, | June 30, | |||||
2007 | 2007 | 2007 | 2007 | |||||
Consumers and Concessionaires | 55,944 | 56,400 | - | - | ||||
Regulatory Liability (note 3) | 170,562 | 194,351 | 646 | 444 | ||||
Energy Efficiency Program - PEE | 45,701 | 47,442 | 58,606 | 52,843 | ||||
Research & Development - P&D | 39,034 | 35,981 | 41,796 | 40,058 | ||||
National Scientific and Technological | ||||||||
Development Fund - FNDCT | 26,480 | 26,870 | 2,265 | 3,884 | ||||
Energy Research Company EPE | 13,618 | 13,687 | 515 | 1,325 | ||||
Fund for Reversal | - | - | 17,751 | 17,751 | ||||
Advances | 18,362 | 38,741 | - | - | ||||
Interest on Compulsory Loan | 4,427 | 4,334 | - | - | ||||
Emergency Charges (ECE/EAEE) | 6,295 | 6,746 | - | - | ||||
Provision for Environmental Expenses | 8,932 | 1,101 | 6,923 | 7,247 | ||||
Payroll | 5,050 | 9,108 | - | - | ||||
Profit sharing | 18,841 | 16,170 | - | - | ||||
Other | 42,693 | 49,486 | 6,657 | 6,800 | ||||
Total | 455,939 | 500,417 | 135,159 | 130,352 | ||||
( 23 ) SHAREHOLDERS EQUITY |
The participations of the shareholders in the Company's equity as of September 30, 2007 and June 30, 2007 are distributed as follows:
Total Shares | ||||||||
September 30, 2007 | June 30, 2007 | |||||||
Common | Interest | Common | Interest | |||||
Shareholders | Shares | % | Shares | % | ||||
VBC Energia S.A. | 139,002,671 | 28.97 | 139,002,671 | 28.97 | ||||
521 Participações S.A. | 149,230,373 | 31.11 | 149,230,373 | 31.11 | ||||
Bonaire Participações S.A. | 60,713,511 | 12.65 | 60,713,511 | 12.65 | ||||
BNDES Participações S.A. | 24,789,436 | 5.17 | 24,789,436 | 5.17 | ||||
Brumado Holdings S.A. | 28,420,052 | 5.92 | 28,420,052 | 5.92 | ||||
Board Members | 3,112 | 0.00 | 3,112 | 0.00 | ||||
Executive Officers | 30,795 | 0.01 | 30,795 | 0.01 | ||||
Other Shareholders | 77,566,780 | 16.17 | 77,566,780 | 16.17 | ||||
Total | 479,756,730 | 100.00 | 479,756,730 | 100.00 | ||||
44
Interest on Shareholders Equity and Dividend
Parent Company | ||||
September 30, 2007 | June 30, 2007 | |||
Interest on Shareholders Equity Payable | ||||
Other Shareholders | 448 | 450 | ||
Subtotal | 448 | 450 | ||
Dividend Payable | ||||
VBC Energia S.A. | - | 244,066 | ||
521 Participações S.A. | - | 262,024 | ||
Bonaire Participações S.A. | - | 106,603 | ||
BNDES Participações S.A. | - | 43,526 | ||
Other Shareholders | 11,550 | 193,664 | ||
Subtotal | 11,550 | 849,883 | ||
Total | 11,998 | 850,333 | ||
23.1 Payment of Dividend
The Company paid a dividend of R$ 838,335 in the quarter in respect of the interim dividends declared and recorded as of June 30, 2007.
45
(24) | OPERATING REVENUES | |
Consolidated | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
Revenue from Eletric Energy Operations | months | months | ||||||
Consumer class | ||||||||
Residential | 1,136,254 | 3,387,733 | 1,006,629 | 2,886,764 | ||||
Industrial | 1,080,990 | 3,028,394 | 981,174 | 2,654,396 | ||||
Commercial | 591,422 | 1,842,920 | 532,817 | 1,558,908 | ||||
Rural | 129,832 | 344,655 | 105,713 | 268,141 | ||||
Public Administration | 88,029 | 259,040 | 79,786 | 219,988 | ||||
Public Lighting | 71,719 | 206,226 | 62,192 | 178,242 | ||||
Public Services | 114,663 | 332,281 | 104,628 | 285,987 | ||||
Billed | 3,212,909 | 9,401,249 | 2,872,939 | 8,052,426 | ||||
Unbilled (Net) | 58,388 | 25,229 | 27,840 | 74,743 | ||||
Emergency Charges - ECE/EAEE | 12 | 41 | 24 | 3,063 | ||||
Realization of Extraordinary Tariff Adjustment (note 3 a) | (53,705) | (163,442) | (68,972) | (199,734) | ||||
Realization of Free Energy (note 3 a) | (19,583) | (57,223) | (25,339) | (74,919) | ||||
Tariff Review - Remuneration Base (note 3 b.1) | 2,078 | 6,142 | 26,970 | 26,970 | ||||
Realization of Tariff Review - Remuneration Base (note 3 b.1) | (12,484) | (34,476) | 30,099 | 94,930 | ||||
Tariff Review - Depreciation (note 3 b.1) | - | 6,310 | 2,622 | 7,780 | ||||
Realization of Tariff Review - Depreciation (note 3 b.1) | (12,470) | (23,854) | - | - | ||||
Tariff Adjustment -Purchase of electric energy from Itaipu (note 3 b.2) | - | - | - | 15,152 | ||||
Realization of Tariff Adjustment -Purchase of electric energy from Itaipu (note 3 b.2) | - | (13,052) | (10,469) | (19,490) | ||||
Tariff Adjustment -Other (note 3.b.2) | 618 | 25,633 | 3,470 | 5,333 | ||||
Realization of Tariff Adjustment -Other (note 3.b.2) | (13,227) | (25,236) | (1,009) | (2,337) | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | 196 | (7,775) | (7,273) | (39,786) | ||||
Realization PIS and COFINS - Generators Pass-Through (note 3 b.2) | 1,441 | 13,417 | 5,567 | 3,576 | ||||
Discount of Tariff Adjustment TUSD and Irrigation (note 3.b.5) | 19,328 | 53,018 | 10,781 | 28,804 | ||||
Realization of discount of Tariff Adjustment TUSD and Irrigation (note 3.b.5) | (11,609) | (25,283) | (2,900) | (6,276) | ||||
ELECTRICITY SALES TO FINAL CONSUMERS | 3,171,892 | 9,180,698 | 2,864,350 | 7,970,235 | ||||
Furnas Centrais Elétricas S.A. | 75,320 | 223,534 | 72,378 | 201,010 | ||||
Other Concessionaires and Licensees | 98,171 | 217,673 | 51,421 | 153,872 | ||||
Current Electric Energy | 27,048 | 44,434 | 15,089 | 21,589 | ||||
ELECTRICITY SALES TO WHOLESALER | 200,539 | 485,641 | 138,888 | 376,471 | ||||
Revenue due to Network Usage Charge - TUSD | 208,409 | 607,239 | 180,193 | 501,064 | ||||
Low Income Consumer´s Subsidy (note 3 d) | 6,709 | 7,212 | 6,549 | 16,348 | ||||
Other Revenue and Income | 39,116 | 97,190 | 29,856 | 83,047 | ||||
OTHER OPERATING REVENUES | 254,234 | 711,641 | 216,598 | 600,459 | ||||
Total | 3,626,665 | 10,377,980 | 3,219,836 | 8,947,165 | ||||
Revenue from Eletric Energy Operations - Consolidated - GWh (*) | 2007 | 2006 | ||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
months | months | |||||||
Consumer class | ||||||||
Residential | 2,671 | 7,993 | 2,430 | 7,020 | ||||
Industrial | 4,316 | 12,277 | 4,405 | 12,385 | ||||
Commercial | 1,505 | 4,791 | 1,400 | 4,237 | ||||
Rural | 669 | 1,802 | 571 | 1,439 | ||||
Public Administration | 238 | 712 | 220 | 630 | ||||
Public Lighting | 328 | 953 | 297 | 855 | ||||
Public Services | 396 | 1,180 | 380 | 1,095 | ||||
Billed | 10,123 | 29,708 | 9,703 | 27,661 | ||||
Own Consumption | 7 | 21 | 6 | 18 | ||||
Electric Energy distributed | 10,130 | 29,729 | 9,709 | 27,679 | ||||
Furnas Centrais Elétricas S.A. | 763 | 2,263 | 763 | 2,264 | ||||
Other Concessionaires and Licensees | 1,081 | 2,866 | 779 | 2,711 | ||||
Current Electric Energy | 368 | 1,561 | 191 | 766 | ||||
ELECTRICITY SALES TO WHOLESALER | 2,212 | 6,690 | 1,733 | 5,741 | ||||
46
September | September | |||
Number of consumers (*) | 30, 2007 | 30, 2006 | ||
Consumer class | ||||
Residential | 5,334,690 | 4,903,173 | ||
Industrial | 86,429 | 81,146 | ||
Commercial | 481,964 | 447,396 | ||
Rural | 263,674 | 235,721 | ||
Public Administration | 40,703 | 36,445 | ||
Public Lighting | 4,294 | 2,275 | ||
Public Services | 6,259 | 5,589 | ||
TOTAL | 6,218,013 | 5,711,745 | ||
(*) Not reviewed by the auditors.
(25) | COST OF ELECTRIC ENERGY | |
Consolidated | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
Electricity Purchased for Resale | months | months | ||||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 245,660 | 754,255 | 225,832 | 662,203 | ||||
Furnas Centrais Elétricas S.A. | 23,107 | 65,765 | 17,299 | 45,126 | ||||
CESP - Cia Energética de São Paulo | 32,641 | 49,637 | 6,562 | 18,295 | ||||
Cia de Geração de Energia Elétrica do Tietê | 8,440 | 23,845 | 10,179 | 24,950 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 26,059 | 82,774 | 20,510 | 62,432 | ||||
Tractebel Energia S.A. | 249,619 | 750,145 | 209,045 | 578,523 | ||||
Petróleo Brasileiro S.A. Petrobrás | 53,258 | 140,995 | 46,959 | 145,496 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 450 | 1,395 | 346 | 941 | ||||
Cia Estadual Energia Elétrica - CEEE | 1,493 | 4,676 | 1,081 | 3,022 | ||||
AES Uruguaiana Ltda. | 45,336 | 117,872 | 37,428 | 86,473 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 36,983 | 41,609 | 9,779 | 13,799 | ||||
Other | 76,563 | 221,053 | 51,546 | 136,167 | ||||
799,609 | 2,254,021 | 636,566 | 1,777,427 | |||||
Energy Purchased in the Free Market - ACL | 348,961 | 976,845 | 364,121 | 1,010,274 | ||||
1,148,570 | 3,230,866 | 1,000,687 | 2,787,701 | |||||
Deferral/Amortization liquid effect - CVA | 53,580 | (30,545) | (2,613) | (39,744) | ||||
Surplus of Energy (note 3 b.4) | (11,400) | (57,263) | 4,202 | 3,927 | ||||
Return of consumer - Tariff adjustments (note 3 b.2) | (24,861) | 51,074 | - | - | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | - | - | (8,534) | (39,256) | ||||
Credit of PIS and COFINS | (104,921) | (287,591) | (91,081) | (247,841) | ||||
Others | 267 | 267 | - | - | ||||
Subtotal | 1,061,235 | 2,906,808 | 902,661 | 2,464,787 | ||||
Electricity Network Usage Charge | ||||||||
Basic Network Charges | 165,016 | 475,801 | 149,404 | 415,036 | ||||
Charges for Transmission from Itaipu | 16,459 | 48,562 | 14,842 | 46,988 | ||||
Connection Charges | 7,536 | 34,804 | 9,921 | 25,395 | ||||
System Service Charges - ESS | (906) | 8,517 | 10,209 | 14,862 | ||||
188,105 | 567,684 | 184,376 | 502,281 | |||||
Net effect of deferral and amortization - CVA | 1,685 | 9,901 | 38,320 | 134,740 | ||||
Credit of PIS and COFINS | (16,635) | (49,439) | (19,704) | (57,200) | ||||
Subtotal | 173,155 | 528,146 | 202,992 | 579,821 | ||||
Total | 1,234,390 | 3,434,954 | 1,105,653 | 3,044,608 | ||||
47
Consolidated | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
Electricity Purchased for Resale - GWh (*) | months | months | ||||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 2,784 | 8,216 | 2,768 | 7,991 | ||||
Furnas Centrais Elétricas S.A. | 305 | 890 | 241 | 641 | ||||
CESP - Cia Energética de São Paulo | 407 | 641 | 93 | 262 | ||||
Cia de Geração de Energia Elétrica do Tietê | 97 | 276 | 122 | 295 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 266 | 856 | 216 | 662 | ||||
Tractebel Energia S.A. | 1,997 | 6,073 | 1,748 | 4,844 | ||||
Petróleo Brasileiro S.A. Petrobrás | 464 | 1,234 | 412 | 1,248 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 5 | 19 | 6 | 14 | ||||
Cia Estadual Energia Elétrica - CEEE | 21 | 67 | 16 | 44 | ||||
AES Uruguaiana Ltda. | 327 | 917 | 380 | 793 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 243 | 455 | 272 | 785 | ||||
Other | 756 | 2,165 | 429 | 1,241 | ||||
7,672 | 21,809 | 6,703 | 18,820 | |||||
Energy Purchased in the Free Market - ACL | 4,489 | 14,158 | 5,015 | 15,455 | ||||
12,161 | 35,967 | 11,718 | 34,275 | |||||
(*) Not reviewed by the auditors
48
(26) | OPERATING EXPENSES | |
Parent company | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
General and Administrative Expenses | months | months | ||||||
Personnel | 620 | 1,367 | 272 | 710 | ||||
Materials | 15 | 47 | 23 | 51 | ||||
Outside Services | 1,691 | 8,560 | 1,666 | 6,161 | ||||
Leases and Rentals | 5 | 91 | 41 | 52 | ||||
Depreciation and Amortization | 25 | 75 | - | - | ||||
Publicity and Advertising | 196 | 1,455 | 289 | 1,414 | ||||
Legal, Judicial and Indemnities | - | 209 | 63 | 279 | ||||
Other | 455 | 1,210 | 355 | 903 | ||||
Total | 3,007 | 13,014 | 2,709 | 9,570 | ||||
Consolidated | ||||||||
2007 | 2006 | |||||||
3rd Quarter | Nine | 3rd Quarter | Nine | |||||
Sales and Marketing Expenses | months | months | ||||||
Personnel | 14,508 | 40,774 | 11,648 | 34,029 | ||||
Materials | 606 | 1,649 | 3,560 | 6,813 | ||||
Outside Services | 16,619 | 44,258 | 15,123 | 43,062 | ||||
Allowance for Doubtful Accounts | 14,257 | 31,026 | 21,740 | 53,527 | ||||
Depreciation and Amortization | 2,715 | 7,256 | 1,947 | 5,073 | ||||
Collection Tariffs and Services | 11,905 | 34,508 | 12,746 | 36,172 | ||||
Other | 3,373 | 10,484 | 3,808 | 9,490 | ||||
Total | 63,983 | 169,955 | 70,572 | 188,166 | ||||
General and Administrative Expenses | ||||||||
Personnel | 29,366 | 81,545 | 21,836 | 68,490 | ||||
Materials | 1,254 | 3,379 | 1,093 | 3,364 | ||||
Outside Services | 37,696 | 103,981 | 23,024 | 75,134 | ||||
Leases and Rentals | 1,070 | 3,073 | 293 | 2,257 | ||||
Depreciation and Amortization | 5,175 | 14,341 | 3,503 | 13,185 | ||||
Publicity and Advertising | 1,198 | 3,888 | 2,535 | 6,162 | ||||
Legal, Judicial and Indemnities | 6,299 | 20,885 | 3,508 | 8,007 | ||||
Donations, Contributions and Subsidies | 962 | 2,778 | 927 | 3,053 | ||||
Other | 2,524 | 11,622 | 1,405 | 9,461 | ||||
Total | 85,544 | 245,492 | 58,124 | 189,113 | ||||
49
Other Operating Expenses | ||||||||
Inspection Fee | 5,751 | 15,657 | 4,603 | 13,202 | ||||
RTE and Free Energy Losses (note 3 a) | 30 | 9,420 | 303 | 821 | ||||
Other Operating Expenses | 1,208 | 1,212 | 277 | 391 | ||||
Total | 6,989 | 26,289 | 5,183 | 14,414 | ||||
Goodwill Amortization | 8,930 | 25,260 | 3,756 | 9,206 | ||||
Total Operating Expenses | 165,446 | 466,996 | 137,635 | 400,899 | ||||
(27) | FINANCIAL INCOME (EXPENSE) | |
Parent Company | ||||||||
2007 | 2006 | |||||||
Financial Income | 3rd Quarter | Nine months | 3rd Quarter | Nine months | ||||
Income from Short-term Financial Investments | 8,736 | 21,215 | 6,643 | 36,995 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 617 | 2,344 | 1,255 | 3,510 | ||||
Monetary and Exchange Variations | - | 111 | 60 | 47,767 | ||||
Interest on Intercompany Loans | - | - | - | 252 | ||||
Dividends received from noncontrolling investments | - | 87 | - | 4,590 | ||||
PIS and COFINS of Interest on Equity | - | (6,518) | - | (7,539) | ||||
Other | 1,116 | 2,704 | 430 | 1,504 | ||||
Subtotal | 10,469 | 19,943 | 8,388 | 87,079 | ||||
Interest on shareholder´s equity | - | 70,464 | - | 81,500 | ||||
TOTAL | 10,469 | 90,407 | 8,388 | 168,579 | ||||
Financial Expense | ||||||||
Debt Charges | (15,230) | (18,228) | (492) | (627) | ||||
Banking Expenses | (72) | (2,856) | (1,160) | (3,744) | ||||
Monetary and Exchange Variations | (3,600) | (29,906) | (4,241) | (33,243) | ||||
Other | (728) | (2,028) | (477) | (1,078) | ||||
Subotal | (19,630) | (53,018) | (6,370) | (38,692) | ||||
Goodwill Amortization | (28,476) | (78,864) | (22,058) | (64,622) | ||||
Total | (48,106) | (131,882) | (28,428) | (103,314) | ||||
Net financial expenses | (37,637) | (41,475) | (20,040) | 65,265 | ||||
50
Consolidated | ||||||||
2007 | 2006 | |||||||
Financial Income | 3rd Quarter | Nine months | 3rd Quarter | Nine months | ||||
Income from Short-term Financial Investments | 32,560 | 82,748 | 22,250 | 106,372 | ||||
Late Payments Charges | 28,649 | 80,111 | 21,473 | 64,730 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 4,508 | 8,796 | 2,886 | 13,837 | ||||
Monetary and Exchange Variations | (1,810) | (5,066) | 4,543 | 43,307 | ||||
Remuneration Interest - CVA and Parcel "A" | 14,355 | 55,208 | 25,840 | 86,189 | ||||
Discount on purchase of ICMS credit | 4,264 | 10,591 | 3,896 | 11,029 | ||||
Interest of Realization of Extraordinary Tariff | ||||||||
Adjustment (note 3 a) | 3,939 | 16,053 | 15,383 | 49,624 | ||||
Dividends received from noncontrolling investments | - | 87 | - | 4,667 | ||||
Increase in PIS and COFINS base | - | - | 114,015 | 127,529 | ||||
PIS and COFINS of Interest on Equity | - | (6,518) | - | (8,423) | ||||
Other | 12,576 | 35,686 | 7,951 | 25,329 | ||||
Total | 99,041 | 277,696 | 218,237 | 524,190 | ||||
Financial Expense | ||||||||
Debt Charges | (134,588) | (390,320) | (131,666) | (407,700) | ||||
Banking Expenses | (16,158) | (59,129) | (14,392) | (49,050) | ||||
Monetary and Exchange Variations | (27,382) | (80,204) | (25,776) | (101,522) | ||||
Other | (7,553) | (28,927) | (10,192) | (32,787) | ||||
Subotal | (185,681) | (558,580) | (182,026) | (591,059) | ||||
Goodwill Amortization | (37,212) | (106,159) | (35,136) | (103,858) | ||||
Total | (222,893) | (664,739) | (217,162) | (694,917) | ||||
Net financial expenses | (123,852) | (387,043) | 1,075 | (170,727) | ||||
PIS and COFINS Increase in Base - The income recorded in 2006, amounting to R$ 127,529 (R$ 114,015 in the quarter) refers to reversal of the contingent liability and recording of tax credits to be offset, due to the favorable
judgment of the appeal filed by the subsidiaries challenging the legality of the increase in the calculation base for PIS and COFINS contributions, in respect of the operations of DRAFT
I - Participações S. A., merged by the subsidiary
CPFL Piratininga, and of the subsidiary CPFL Piratininga itself, CPFL Paulista and RGE, amounting to R$ 5,387, R$ 26,402, R$ 91,280 and R$ 4,460, respectively.
(28) | FINANCIAL INSTRUMENTS AND OPERATING RISKS | |
28.1 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 principal 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 swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
28.2 Valuation of financial instruments
The Company and its subsidiaries maintain certain operating and financial policies and strategies with a view to 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.
51
As of September 30, 2007, the principal financial asset and liability instruments of the Company and its subsidiaries are as follows:
The book values of the main financial instruments for the Company and its subsidiaries compared with the market funding amounts as of September 30, 2007 and June 30, 2007, are as follows:
Parent Company | ||||||||
September 30, 2007 | June 30, 2007 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 636,369 | 634,173 | 617,268 | 619,303 | ||||
Derivatives | 42,231 | 46,289 | 42,501 | 42,593 | ||||
Total | 678,600 | 680,462 | 659,769 | 661,896 | ||||
Consolidated | ||||||||
September 30, 2007 | June 30, 2007 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 4,042,718 | 4,035,946 | 3,697,422 | 3,733,046 | ||||
Debentures | 1,945,766 | 2,033,673 | 1,939,925 | 2,026,986 | ||||
Derivatives | 155,976 | 185,461 | 132,753 | 131,059 | ||||
Total | 6,144,460 | 6,255,080 | 5,770,100 | 5,891,091 | ||||
The estimates 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 relating 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.
52
(29) | SUBSEQUENT EVENTS | |
On October 25, 2007, the Company received approval from the CVM to register an initial public offering of ordinary debentures of R$ 450 million. This issue is part of the Company's fund-raising strategy to finance the acquisition of CPFL Jaguariúna. The total capital of CPFL Jaguariúna was acquired on June 18, 2007 through the subsidiary Perácio, and approved by ANEEL in June 2007. The funds raised with the Debenture Issue will accordingly be used for prepayment of a debt in the form of the 4th Issue Promissory Notes of the Issuer, CPFL Energia, used in payment for the acquisition of CPFL Jaguariúna.
A Private Transaction and Other Covenants Agreement was signed on October 17, 2007 between the jointly-owned subsidiary Campos Novos and the Consórcio Fornecedor de Campos Novos (CFCN), with the objective of defining the consequences and responsibilities arising from accidents during the construction of the Campos Novos Hydropower Plant. The accounts relating to this agreement are: Suppliers (R$ 33,644) and Accounts Receivable (R$ 20,000). As a result of this agreement, the parties will not make claims against each other for any losses and damages, indemnities, compensation and costs arising from the effects of the above-mentioned accidents. Management of the subsidiary has not completed the analyses of the accounting effects of this agreement, therefore no entries were recorded in the September 30, 2007 financial statements.
53
(30) | CASH FLOW | |
For the period of nine months ended September 30, 2007 and 2006
(Stated in thousands of Reais)
Parent Company | Consolidated | |||||||
September | September | September 30, | September | |||||
30, 2007 | 30, 2006 | 2007 | 30, 2006 | |||||
OPERATING CASH FLOW | ||||||||
Income for the period | 1,270,814 | 1,058,742 | 1,270,814 | 1,058,742 | ||||
Adjustments to reconcile net income to cash derived from | ||||||||
operations | ||||||||
Non-controlling shareholders' interest | - | - | 2,744 | 94 | ||||
Monetary restatement of rationing regulatory assets | - | - | (63,787) | (105,729) | ||||
Provision for losses on rationing regulatory assets | - | - | 9,420 | 821 | ||||
2003 Tariff review | - | - | 45,431 | (131,908) | ||||
2005 and 2006 Tariff adjustment | - | - | 6,462 | (16,982) | ||||
Other regulatory assets | - | - | 51,505 | 24,697 | ||||
Low income consumers subsidy | - | - | (7,212) | (16,348) | ||||
Depreciation and amortization | 78,939 | 64,622 | 407,839 | 351,683 | ||||
Reserve for contingencies | 8,505 | 8,599 | (1,917) | (89,529) | ||||
Interest and monetary restatement | (32,931) | (24,831) | (87,056) | 13,120 | ||||
Unrealized losses (gains) on derivative contracts | (22,565) | 10,617 | 81,544 | (15,219) | ||||
Pension plan costs | - | - | (37,746) | 29,838 | ||||
Equity in subsidiaries | (1,400,162) | (1,082,201) | - | - | ||||
Loss (gain) on the write-off of permanent assets and investment | (3,307) | (62,747) | 19,937 | (52,080) | ||||
Deferred taxes - assets and liabilities | 943 | 14,481 | 20,620 | 115,808 | ||||
Research and development and energy efficiency programs | - | - | (5,119) | 39,225 | ||||
Other | - | - | (5,281) | 10,069 | ||||
REDUCTION (INCREASE) IN OPERATING ASSETS | ||||||||
Consumers, concessionaires and licensees | - | - | 144,164 | 192,081 | ||||
Dividend and interest on equity received | 1,574,820 | 1,122,363 | - | - | ||||
Recoverable taxes | 3,794 | 28,225 | 14,995 | 23,840 | ||||
Financial Investments | 16 | 111,279 | 79,063 | 249,116 | ||||
Deferred tariff costs variations | - | - | 80,441 | 124,407 | ||||
Deferred Charges | - | - | 1,143 | - | ||||
Escrow deposits | - | - | (393,038) | (44,274) | ||||
Related parties | - | - | - | 1,025 | ||||
Other operating assets | (6,782) | - | (29,013) | 57,146 | ||||
INCREASE (DECREASE) IN OPERATING LIABILITIES | ||||||||
Suppliers | (4,827) | (542) | (20,939) | (100,825) | ||||
Taxes and social contributions payable | (222) | (2,518) | 87,765 | 36,410 | ||||
Deferred tariff gains variations | - | - | 48,067 | 738 | ||||
Other liabilities with employee pension plans | - | - | (64,174) | (70,810) | ||||
Interest on debts - accrued and paid | 18,078 | 63 | 31,679 | (12,907) | ||||
Interest on debts - incorporated interest | - | - | 30,310 | 51,909 | ||||
Regulatory charges | - | - | (27,718) | 36,595 | ||||
Related parties | 11 | - | - | (2,777) | ||||
Other operating liabilities | 358 | 801 | 38,488 | 16,210 | ||||
CASH FLOWS PROVIDED BY OPERATIONS | 1,485,482 | 1,246,953 | 1,729,431 | 1,774,186 |
54
INVESTMENT ACTIVITIES | ||||||||
Acquisition of investments (net of cash & cash equivalents) | (12) | (415,000) | (377,437) | (400,527) | ||||
Decrease in investments on subsidiaries | 12,400 | - | - | - | ||||
Increase in property, plant and equipment | (25) | - | (864,903) | (556,718) | ||||
Financial investments | - | - | (11,649) | - | ||||
Redemption of financial investments | 22,566 | 17,989 | 23,379 | 8,135 | ||||
Advance energy purchase agreements | - | - | 2,258 | 64 | ||||
Increase in special obligations | - | - | 42,534 | 20,065 | ||||
Additions (reduction) to deferred charges | (729) | (111) | (12,696) | (4,403) | ||||
Sale of permanent assets | 2,631 | 89,899 | 32,783 | 97,526 | ||||
Advances for future capital increase | (409,368) | - | - | - | ||||
UTILIZATION OF CASH IN INVESTMENTS | (372,537) | (307,223) | (1,165,731) | (835,858) | ||||
FINANCING ACTIVITIES | ||||||||
Loans, financing and debentures obtained | 466,250 | 14,082 | 1,609,108 | 1,062,046 | ||||
Payments of loan and debentures | (34,500) | - | (776,809) | (1,244,498) | ||||
Dividend and interest on equity paid | (1,557,175) | (1,087,206) | (1,557,575) | (1,099,949) | ||||
Sales of treasury shares | - | 24 | - | 24 | ||||
UTILIZATION OF CASH IN FINANCING | (1,125,425) | (1,073,100) | (725,276) | (1,282,377) | ||||
(DECREASE) IN CASH AND CASH EQUIVALENTS | (12,480) | (133,370) | (161,576) | (344,049) | ||||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 25,429 | 138,072 | 540,364 | 678,780 | ||||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS | 12,949 | 4,702 | 378,788 | 334,731 | ||||
SUPPLEMENTARY INFORMATION | ||||||||
Social contribution and income tax paid | - | - | 477,053 | 344,931 | ||||
Interest paid | 137 | 476 | 331,143 | 355,602 | ||||
Transactions with no cash effects | ||||||||
Advances for future capital increase through assumption of | ||||||||
debts of subsidiary | 202,728 | - | - | - |
September | December, | September | December, | |||||
CASH AND CASH EQUIVALENTS | 30, 2007 | 2006 | 30, 2006 | 2005 | ||||
PARENT COMPANY | ||||||||
Balance according to Corporation Law | 13,897 | 26,393 | 4,803 | 249,452 | ||||
Reclassification - FAS 95 (1) | (948) | (964) | (101) | (111,380) | ||||
Adjusted balance | 12,949 | 25,429 | 4,702 | 138,072 | ||||
Consolidated | ||||||||
Balance according to Corporation Law | 389,611 | 630,250 | 436,076 | 1,029,241 | ||||
Reclassification - FAS 95 (1) | (10,823) | (89,886) | (101,345) | (350,461) | ||||
Adjusted balance | 378,788 | 540,364 | 334,731 | 678,780 | ||||
(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 which, while having immediate liquidity, have maturity dates of more than 90 days, with early redemption subject to their market value, are subject to reclassification to Financial Investments line. |
55
(31) | ADDED VALUE STATEMENTS | |
Added Value Statements
For the period of nine months ended September 30, 2007 and 2006
(in thousands of Brazilian Reais)
Parent Company | Consolidated | |||||||
September 30, | September 30, | September 30, | September 30, | |||||
2007 | 2006 (*) | 2007 | 2006 (*) | |||||
1 - Revenues | 3,309 | 60,594 | 10,322,735 | 8,949,879 | ||||
1.1 Operating Revenues | - | - | 10,377,980 | 8,947,165 | ||||
1.2 Provision for losses on the Realization of Regulatory Assets | - | - | (9,420) | (821) | ||||
1.3 Allowance for Doubtful Accounts | - | - | (31,026) | (53,527) | ||||
1.4 Nonoperating Income (Expense) | 3,309 | 60,594 | (14,799) | 57,062 | ||||
2- ( - ) Inputs | (11,483) | (8,809) | (4,223,942) | (3,739,541) | ||||
2.1- Electricity Purchased for Resale | - | - | (3,771,984) | (3,349,649) | ||||
2.2 - Outsourced Services | (8,560) | (6,161) | (249,021) | (205,066) | ||||
2.3 - Material | (47) | (52) | (38,178) | (40,163) | ||||
2.4 - Other | (2,876) | (2,596) | (160,568) | (136,566) | ||||
2.5 - Cost of Service Rendered | - | - | (4,191) | (8,097) | ||||
3- Gross Added Value (1 + 2) | (8,174) | 51,785 | 6,098,793 | 5,210,338 | ||||
4- Retentions | (78,939) | (64,622) | (418,593) | (356,889) | ||||
4.1- Depreciation and Amortization | (75) | - | (287,174) | (243,825) | ||||
4.2 - Goodwill Amortization | (78,864) | (64,622) | (131,419) | (113,064) | ||||
5- Net Added Value Generated (3 + 4) | (87,113) | (12,837) | 5,680,200 | 4,853,449 | ||||
6- Added Value Received in Transfer | 1,426,623 | 1,176,819 | 211,006 | 323,490 | ||||
6.1- Financial Income | 26,461 | 94,618 | 213,750 | 323,584 | ||||
6.2 - Equity in Subsidiaries | 1,400,162 | 1,082,201 | - | - | ||||
6.3 - Non-Controlling Shareholder's Equity | - | - | (2,744) | (94) | ||||
7- Added Value to be Distributed (5 + 6) | 1,339,510 | 1,163,982 | 5,891,206 | 5,176,939 | ||||
8- Distribution of Added Value | ||||||||
8.1- Personnel and Charges | 1,213 | 624 | 222,281 | 265,725 | ||||
8.2 - Taxes, Fees and Contributions | 17,230 | 69,616 | 3,961,415 | 3,383,559 | ||||
8.3 - Interest and Rentals | 50,253 | 35,000 | 436,696 | 468,913 | ||||
8.4 - Dividend | 842,375 | 611,981 | 842,375 | 611,981 | ||||
8.5 - Retained Income for the Year | 428,439 | 446,761 | 428,439 | 446,761 | ||||
1,339,510 | 1,163,982 | 5,891,206 | 5,176,939 | |||||
(*) Not reviewed by the auditors. |
56
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
Analysis of Results CPFL Energia (parent company)
In the 3rd quarter of 2007, the Net Income was R$ 428,439, a decrease of 4.1% (R$ 18,322) compared to the same quarter of the previous year.
In spite of the improvement in the equity pick-up, in relation to the performance of the subsidiaries, as shown below, there was a gain of R$ 41,413 (net of taxes) in the third quarter of 2006 on disposal of all the shares held in COMGÁS, and an increase in financial expense in the third quarter of 2007, mainly due to the acquisitions of CPFL Jaguariúna and CPFL Santa Cruz.
Equity pick-up:
September 30, 2007 | September 30, 2006 | |||
CPFL Paulista | 199,985 | 249,405 | ||
CPFL Piratininga | 94,876 | 99,088 | ||
RGE | 44,215 | - | ||
CPFL Geração | 52,202 | 34,129 | ||
CPFL Brasil | 59,177 | 37,085 | ||
Nova 4 | 3,410 | - | ||
Perácio | 10,454 | - | ||
CPFL Cone Sul | - | 91 | ||
CPFL Missões | - | (3) | ||
CPFL Serra | - | 8,877 | ||
Total | 464,319 | 428,672 | ||
In relation to the income of subsidiaries, we have the following comments:
57
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2007 | 4 - 06/30/2007 |
1 | Total assets | 14,967,354 | 14,982,089 |
1.01 | Current assets | 3,594,406 | 4,021,861 |
1.01.01 | Cash and banks | 389,611 | 828,589 |
1.01.02 | Credits | 2,307,902 | 2,274,393 |
1.01.02.01 | Accounts Receivable | 1,903,687 | 1,921,872 |
1.01.02.01.01 | Consumers, concessionaires and licensees | 2,006,111 | 2,027,656 |
1.01.02.01.02 | Allowance for doubtful accounts | (102,424) | (105,784) |
1.01.02.02 | Other receivables | 404,215 | 352,521 |
1.01.02.02.02 | Financial Investments | 33,007 | 30,998 |
1.01.02.02.03 | Recoverable taxes | 182,050 | 149,151 |
1.01.02.02.04 | Deferred taxes | 189,158 | 172,372 |
1.01.03 | Materials and Suppliers | 15,874 | 15,678 |
1.01.04 | Other | 881,019 | 903,201 |
1.01.04.01 | Deferred Tariff Costs Variations | 556,668 | 538,419 |
1.01.04.02 | Prepaid Expenses | 209,233 | 216,946 |
1.01.04.03 | Derivatives | 282 | 0 |
1.01.04.04 | Other Credits | 114,836 | 147,836 |
1.02 | Noncurrent assets | 11,372,948 | 10,960,228 |
1.02.01 | Long-term assets | 2,489,476 | 1,962,983 |
1.02.01.01 | Other receivables | 1,547,664 | 1,321,278 |
1.02.01.01.01 | Consumers, concessionaires and licensees | 203,798 | 190,344 |
1.02.01.01.02 | Financial Investments | 97,757 | 98,851 |
1.02.01.01.03 | Recoverable taxes | 98,821 | 96,707 |
1.02.01.01.04 | Deferred taxes | 1,147,288 | 935,376 |
1.02.01.02 | Related parties | 0 | 0 |
1.02.01.02.01 | Associated companies | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 0 | 0 |
1.02.01.02.03 | Other related parties | 0 | 0 |
1.02.01.03 | Other | 941,812 | 641,705 |
1.02.01.03.01 | Escrow deposits | 477,934 | 105,564 |
1.02.01.03.02 | Deferred Tariff Costs Variations | 259,282 | 341,438 |
1.02.01.03.03 | Prepaid Expenses | 49,683 | 61,478 |
1.02.01.03.04 | Derivatives | 44 | 0 |
1.02.01.03.05 | Other Credits | 154,869 | 133,225 |
1.02.02 | Permanent assets | 8,883,472 | 8,997,245 |
1.02.02.01 | Investments | 2,781,957 | 3,052,803 |
1.02.02.01.01 | Associated companies | 0 | 0 |
1.02.02.01.02 | Associated companies - Goodwill | 0 | 0 |
1.02.02.01.03 | Permanent equity interests | 0 | 0 |
1.02.02.01.04 | Permanent equity interests - Goodwill | 1,937,747 | 2,203,374 |
1.02.02.01.05 | Other investments | 844,210 | 849,429 |
1.02.02.02 | Property, plant and equipment | 6,045,047 | 5,887,703 |
1.02.02.02.01 | Property, plant and equipment | 6,936,297 | 6,758,808 |
1.02.02.02.02 | (-) Special obligation linked to the concession | (891,250) | (871,105) |
1.02.02.03 | Intangible | 0 | 0 |
1.03.02.04 | Deferred charges | 56,468 | 56,739 |
58
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2007 | 4 - 06/30/2007 |
2 | Total liabilities | 14,967,354 | 14,982,089 |
2.01 | Current liabilities | 4,008,757 | 4,825,634 |
2.01.01 | Loans and financing | 1,349,952 | 1,406,319 |
2.01.01.01 | Accrued interest on debts | 65,100 | 45,525 |
2.01.01.02 | Loans and financing | 1,284,852 | 1,360,794 |
2.01.02 | Debentures | 214,876 | 210,047 |
2.01.02.01 | Accrued interest on debentures | 71,547 | 66,805 |
2.01.02.02 | Debentures | 143,329 | 143,242 |
2.01.03 | Suppliers | 871,745 | 836,178 |
2.01.04 | Taxes and social contributions payable | 630,237 | 569,228 |
2.01.05 | Dividends and interest on shareholders equity | 22,828 | 862,246 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Due to related parties | 0 | 0 |
2.01.08 | Other | 919,119 | 941,616 |
2.01.08.01 | Employee pension plans | 82,231 | 82,658 |
2.01.08.02 | Regulatory charges | 79,347 | 70,830 |
2.01.08.03 | Accrued liabilities | 56,590 | 48,037 |
2.01.08.04 | Deferred tariff gains variations | 227,039 | 217,994 |
2.01.08.05 | Derivative contracts | 17,973 | 21,680 |
2.01.08.06 | Other accounts payable | 455,939 | 500,417 |
2.02 | Non-Current Liabilities | 5,564,954 | 5,194,362 |
2.02.01 | Long- Term Liabilities | 5,564,954 | 5,194,362 |
2.02.01.01 | Loans and financing | 2,692,766 | 2,291,103 |
2.02.01.01.01 | Accrued Interest on debts | 21,163 | 15,549 |
2.02.01.01.02 | Loans and financing | 2,671,603 | 2,275,554 |
2.02.01.02 | Debentures | 1,730,890 | 1,729,878 |
2.02.01.03 | Reserves | 107,861 | 110,043 |
2.02.01.03.01 | Reserve for Contingencies | 107,861 | 110,043 |
2.02.01.04 | Related parties | 0 | 0 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 |
2.02.01.06 | Other | 1,033,437 | 1,063,338 |
2.02.01.06.01 | Employee pension plans | 676,354 | 709,573 |
2.02.01.06.02 | Taxes and social contributions payable | 20,771 | 15,604 |
2.02.01.06.03 | Deferred Tariff gains variations | 62,125 | 95,639 |
2.02.01.06.04 | Derivative contracts | 138,329 | 111,073 |
2.02.01.06.05 | Suppliers | 699 | 1,097 |
2.02.01.06.06 | Other | 135,159 | 130,352 |
2.02.02 | Deferred income | 0 | 0 |
2.03 | Non-controlling shareholders interest | 98,927 | 95,816 |
2.04 | Shareholders equity | 5,294,716 | 4,866,277 |
2.04.01 | Capital | 4,734,790 | 4,734,790 |
2.04.02 | Capital reserves | 16 | 16 |
2.04.03 | Revaluation reserves | 0 | 0 |
2.04.03.01 | Own assets | 0 | 0 |
2.04.03.02 | Subsidiary/associated companies | 0 | 0 |
2.04.04 | Profit reserves | 131,471 | 131,471 |
59
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
2.04.04.01 | Legal reserves | 131,471 | 131,471 |
2.04.04.02 | Statutory reserves | 0 | 0 |
2.04.04.03 | For contingencies | 0 | 0 |
2.04.04.04 | Unrealized profits | 0 | 0 |
2.04.04.05 | Profit retention | 0 | 0 |
2.04.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.04.04.07 | Other revenue reserves | 0 | 0 |
2.04.05 | Retained earnings | 428,439 | 0 |
2.04.06 | Advance for Future Capital Increase | 0 | 0 |
60
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 - 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.01 | Operating revenues | 3,626,665 | 10,377,980 | 3,219,836 | 8,947,165 |
3.02 | Deductions from operating revenues | (1,222,832) | (3,596,752) | (1,144,309) | (3,167,928) |
3.02.01 | ICMS | (625,619) | (1,836,102) | (565,918) | (1,585,420) |
3.02.02 | PIS | (63,798) | (178,734) | (52,798) | (143,447) |
3.02.03 | COFINS | (291,424) | (815,841) | (245,651) | (663,304) |
3.03.04 | ISS | (560) | (1,134) | (329) | (849) |
3.03.05 | Global Reversal Reserve - RGR | (13,593) | (38,592) | (11,307) | (31,695) |
3.03.06 | Fuel Consumption Account - CCC | (103,259) | (358,307) | (148,938) | (408,246) |
3.03.07 | Energy Development Account - CDE | (101,533) | (295,812) | (100,976) | (274,207) |
3.03.08 | Research and Development and Energy Efficiency Programs | (23,035) | (72,188) | (18,368) | (57,697) |
3.03.09 | Emergency Charges (ECE/EAEE) | (11) | (42) | (24) | (3,063) |
3.03 | Net operating revenues | 2,403,833 | 6,781,228 | 2,075,527 | 5,779,237 |
3.04 | Cost of Electricity Energy Services | (1,435,025) | (3,997,904) | (1,291,636) | (3,572,918) |
3.04.01 | Electricity purchased for resale | (1,061,235) | (2,906,808) | (902,661) | (2,464,787) |
3.04.02 | Electricity network usage charges | (173,155) | (528,146) | (202,992) | (579,821) |
3.04.03 | Personnel | (65,599) | (190,624) | (59,982) | (185,088) |
3.04.04 | Employee pension plans | 12,340 | 37,020 | 1,932 | 5,544 |
3.04.05 | Material | (12,753) | (31,890) | (10,894) | (28,654) |
3.04.06 | Outsourced services | (37,637) | (94,258) | (30,492) | (80,633) |
3.04.07 | Depreciation and amortization | (84,605) | (254,822) | (77,377) | (220,361) |
3.04.08 | Other | (11,307) | (23,633) | (3,210) | (9,360) |
3.04.09 | Services rendered to third parties | (1,074) | (4,743) | (5,960) | (9,758) |
3.05 | Gross operating income | 968,808 | 2,783,324 | 783,891 | 2,206,319 |
3.06 | Operating Expenses/Income | (289,298) | (854,039) | (136,560) | (571,626) |
3.06.01 | Sales and Marketing | (63,983) | (169,955) | (70,572) | (188,166) |
3.06.02 | General and administrative | (85,544) | (245,492) | (58,124) | (189,113) |
61
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 - 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.06.03 | Financial | (123,852) | (387,043) | 1,075 | (170,727) |
3.06.03.01 | Financial income | 99,041 | 277,696 | 218,237 | 524,190 |
3.06.03.02 | Financial expenses | (222,893) | (664,739) | (217,162) | (694,917) |
3.06.03.02.01 | Goodwill amortization | (37,212) | (106,159) | (35,136) | (103,858) |
3.06.03.02.02 | Other | (185,681) | (558,580) | (182,026) | (591,059) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | (15,919) | (51,549) | (8,939) | (23,620) |
3.06.05.01 | Merged goodwill amortization | (8,930) | (25,260) | (3,756) | (9,206) |
3.06.05.02 | Other | (6,989) | (26,289) | (5,183) | (14,414) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income from operations | 679,510 | 1,929,285 | 647,331 | 1,634,693 |
3.08 | Nonoperating income (expense) | (9,635) | (14,799) | 60,710 | 57,062 |
3.08.01 | Income | (898) | 5,107 | 69,663 | 71,507 |
3.08.02 | Expenses | (8,737) | (19,906) | (8,953) | (14,445) |
3.09 | Income before taxes on income and minority interest | 669,875 | 1,914,486 | 708,041 | 1,691,755 |
3.10 | Income tax and social contribution | (218,374) | (599,118) | (191,794) | (496,403) |
3.10.01 | Social contribution | (58,903) | (158,890) | (56,363) | (135,016) |
3.10.02 | Income tax | (159,471) | (440,228) | (135,431) | (361,387) |
3.11 | Deferred income tax and social contribution | (20,529) | (41,810) | (61,281) | (112,096) |
3.11.01 | Deferred Social contribution | (1,874) | (18,850) | (9,827) | (23,544) |
3.11.02 | Deferred Income tax | (18,655) | (22,960) | (51,454) | (88,552) |
3.12 | Statutory profit sharing/contributions | 0 | 0 | (8,141) | (24,420) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | (8,141) | (24,420) |
3.12.02.01 | Extraordinary item net of tax effects | 0 | 0 | (8,141) | (24,420) |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 0 | 0 |
62
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 - 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.14 | Non-controlling shareholder's interest | (2,533) | (2,744) | (64) | (94) |
3.15 | Net income (loss) for the period | 428,439 | 1,270,814 | 446,761 | 1,058,742 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 479,756,730 | 479,756,730 | |
EARNINGS PER SHARE (reais) | 0.89303 | 2.64887 | 0.93122 | 2.20683 | |
LOSSES PER SHARE |
63
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.
Information (Consolidated - R$ thousands) | Three-month period ended September | Nine-month period ended September | ||||||||||
2007 | 2006 | Variation | 2007 | 2006 | Variation | |||||||
GROSS REVENUE | 3,626,665 | 3,219,836 | 12.6% | 10,377,980 | 8,947,165 | 16.0% | ||||||
Electricity sales to final Consumers | 3,171,892 | 2,864,350 | 10.7% | 9,180,698 | 7,970,235 | 15.2% | ||||||
Electricity sales to Wholesaler | 200,539 | 138,888 | 44.4% | 485,641 | 376,471 | 29.0% | ||||||
Other Operating Revenues | 254,234 | 216,598 | 17.4% | 711,641 | 600,459 | 18.5% | ||||||
DEDUCTION FROM OPERATING REVENUE | (1,222,832) | (1,144,309) | 6.9% | (3,596,752) | (3,167,928) | 13.5% | ||||||
NET OPERATING REVENUE | 2,403,833 | 2,075,527 | 15.8% | 6,781,228 | 5,779,237 | 17.3% | ||||||
ENERGY COST | (1,234,390) | (1,105,653) | 11.6% | (3,434,954) | (3,044,608) | 12.8% | ||||||
Electricity Purchased for resale | (1,061,235) | (902,661) | 17.6% | (2,906,808) | (2,464,787) | 17.9% | ||||||
Electricity Network Usage Charges | (173,155) | (202,992) | -14.7% | (528,146) | (579,821) | -8.9% | ||||||
OPERATING COST/EXPENSE | (366,081) | (323,618) | 13.1% | (1,029,946) | (929,209) | 10.8% | ||||||
Personnel | (109,889) | (94,824) | 15.9% | (313,841) | (293,022) | 7.1% | ||||||
Employee Pension Plan | 12,582 | 1,945 | 546.9% | 37,746 | 5,580 | 576.5% | ||||||
Material | (14,823) | (19,496) | -24.0% | (38,179) | (44,364) | -13.9% | ||||||
Outsourced Services | (92,457) | (68,189) | 35.6% | (244,815) | (196,828) | 24.4% | ||||||
Depreciation and Amortization | (92,676) | (82,960) | 11.7% | (276,908) | (238,951) | 15.9% | ||||||
Merged Goodwill Amortization | (8,930) | (3,756) | 137.8% | (25,260) | (9,206) | 174.4% | ||||||
Other | (59,888) | (56,338) | 6.3% | (168,689) | (152,418) | 10.7% | ||||||
INCOME FROM ELECTRIC UTILITY SERVICES | 803,362 | 646,256 | 24.3% | 2,316,328 | 1,805,420 | 28.3% | ||||||
FINANCIAL INCOME (EXPENSE) | (123,852) | 1,075 | -11621.1% | (387,043) | (170,727) | 126.7% | ||||||
Income | 99,041 | 218,237 | -54.6% | 277,696 | 524,190 | -47.0% | ||||||
Expenses | (222,893) | (217,162) | 2.6% | (664,739) | (694,917) | -4.3% | ||||||
OPERATING INCOME | 679,510 | 647,331 | 5.0% | 1,929,285 | 1,634,693 | 18.0% | ||||||
NON-OPERATING INCOME (EXPENSE) | (9,635) | 60,710 | -115.9% | (14,799) | 57,062 | -125.9% | ||||||
Income | (898) | 69,663 | -101.3% | 5,107 | 71,507 | -92.9% | ||||||
Expenses | (8,737) | (8,953) | -2.4% | (19,906) | (14,445) | 37.8% | ||||||
INCOME BEFORE TAX | 669,875 | 708,041 | -5.4% | 1,914,486 | 1,691,755 | 13.2% | ||||||
Social Contribution | (60,777) | (66,190) | -8.2% | (177,740) | (158,560) | 12.1% | ||||||
Income Tax | (178,126) | (186,885) | -4.7% | (463,188) | (449,939) | 2.9% | ||||||
INCOME BEFORE EXTRAORDINARY ITEMS, | ||||||||||||
MINORITY INTEREST AND REVERSALS | 430,972 | 454,966 | -5.3% | 1,273,558 | 1,083,256 | 17.6% | ||||||
Extraordinary Item net of taxes | - | (8,141) | -100.0% | - | (24,420) | -100.0% | ||||||
Minority interest | (2,533) | (64) | 0.0% | (2,744) | (94) | 0.0% | ||||||
NET INCOME FOR THE PERIOD | 428,439 | 446,761 | -4.1% | 1,270,814 | 1,058,742 | 20.0% | ||||||
EBITDA | 880,218 | 791,673 | 11.2% | 2,563,207 | 2,104,965 | 21.8% | ||||||
Net Income for the Period and EBITDA Reconciliation (*) | ||||||||||||
NET INCOME FOR THE PERIOD | 428,439 | 446,761 | 1,270,814 | 1,058,742 | ||||||||
Employee Pension Plan | (12,582) | (1,945) | (37,746) | (5,580) | ||||||||
Depreciation and Amortization | 92,676 | 82,960 | 276,908 | 238,951 | ||||||||
Merged goodwill amortization | 8,930 | 3,756 | 25,260 | 9,206 | ||||||||
Financial Income (Expense) | 123,852 | (1,075) | 387,043 | 170,727 | ||||||||
Social Contribution | 60,777 | 66,190 | 177,740 | 158,560 | ||||||||
Income Tax | 178,126 | 186,885 | 463,188 | 449,939 | ||||||||
Extraordinary Item | - | 8,141 | - | 24,420 | ||||||||
EBITDA | 880,218 | 791,673 | 2,563,207 | 2,104,965 | ||||||||
(*)information not reviewed by the Independent Auditors |
64
For a comparative analysis of the results for the periods, the following factors should be taken into consideration:
i. | In December 2006, CPFL Energia acquired 99.99% of the shares of Santa Cruz; |
ii. | ENERCAN started operations in February 2007; |
iii. | In June 2007, CPFL Energia acquired 100% of the shares of CPFL Jaguariúna, whose results are fully consolidated as from July 2007. |
Gross Operating Revenue
The Gross Operating Revenue in the third quarter of 2007 was R$ 3,626,665, growth of 12.6% (R$ 406,829) compared with the same period of the previous year.
The main factors that contributed to this change were:
i. | An increase of 6.9% in the amount of energy sold to end users, other concessionaires and license holders (bilateral agreements), of which 5.1% refers to the acquisitions of CPFL Santa Cruz and CPFL Jaguariuna; |
ii. | Impacts of the 2006 CPFL Piratininga Tariff Adjustment of 10.79%; and the 2007 tariff adjustments of CPFL Paulista and RGE, of 7.6% and 6,05% respectively; |
iii. | Increase of 15.7% (R$ 28,216) in the income from the TUSD, mainly due to the migration of industrial customers to the Free Market. |
Quantity of Energy Sold
The increase of 6.9% in the amount of energy sold resulted from the increases of 4.3% (5.5% refers to the acquisitions of CPFL Santa Cruz and CPFL Jaguariuna) in sales to end users and 38.7% in sales to other concessionaires and license holders (bilateral agreements).
The increase in the sales to end users was mainly influenced by the good performance of the residential, commercial and rural classes, with growth of 9.9%, 7.5% and 17.2% respectively, and the increase in sales to other concessionaires and license holders (bilateral agreements) is due basically to the good performance of the energy sales segment.
The growth in the concession areas of CPFL Energia, which impacted both the supply billed and the charging of TUSD, increased by 9.3% in the third quarter of 2007, compared with the same period of the previous year. Eliminating the effects of CPFL Santa Cruz and CPFL Jaguariúna, there was an increase of 3.6%.
65
Deductions from Operating Revenue
Deductions from Operating Revenue in the third quarter of 2007 amounted to R$ 1,222,832, an increase of 6.9% (R$ 78,523) in relation to the same quarter of 2006, mainly due to the increase in Gross Revenue and the reduction in the CCC charges.
Cost of Electricity
In the third quarter of 2007, the Cost of Electricity was R$ 1,234,390, an increase of 11.6% (R$ 128,737) compared to the same quarter of the previous year, due mainly to:
i. | The increase in the average price of energy purchased; |
ii. | The increase of 3.8% in the amount of energy purchased. |
Although there was an increase of 6.9% in the amount of energy sold, the increase in the amount of energy purchased was 3.8% . The main reason for this difference is the operational startup of ENERCAN, causing a reduction of 3.4% in the energy purchased in the quarter in relation to the same period of 2006.
Operating Costs and Expenses
The Operating Costs and Expenses in the quarter amounted to R$ 366,081, an increase of 13.1% (R$ 42,463) compared with the same period of the previous year. This increase was mainly due to:
Manageable Operating Expenses
These comprise costs for Personnel, Materials, Outsourced Services and Other costs, totaling R$ 277,057 in the third quarter of 2007, an increase of 16.0% (R$ 38,210) in relation to the same quarter of 2006. This increase refers mainly to ENERCAN, CPFL Cruz and CPFL Jaguariuna (R$ 34,956).
Private Pension Plan
The Private Pension Plan recorded income of R$ 12,582 (R$ 10,637 more than in the same period of 2006). This variation was mainly due to the impacts on the expected nominal rate of return on the plan assets, as defined in the Actuarial Report prepared in December 2006.
Depreciation and Amortization
The increase of 11.7% (R$ 9,716) refers mainly to ENERCAN, CPFL Santa Cruz and CPFL Jaguariuna (R$ 9,613).
Financial Income (Expense)
66
The Net Financial Result in this quarter was an expense of R$ 123,852, against income of R$ 1,075 in the same period of 2006, due mainly to the following:
i. | Financial income of R$ 114,015 was recorded in the third quarter of 2006, due to gain on the case judged in favor of CPFL Paulista and CPFL Piratininga, in relation to the PIS and COFINS paid as a result of the increase in the calculation base; |
ii. | Increase of R$ 14,438 in the Company's debt charges, due to contracting loans for the acquisitions of CPFL Santa Cruz and CPFL Jaguariúna; |
iii. | Net increase of expense of R$ 8,640 in the financial result, in relation to ENERCAN. |
Non-operating income (expense)
Expense of R$ 9,635 was recorded as non-operating result in the quarter, against income of R$ 60,710 in the same period of 2006. The difference is mainly due to the following:
i. | The Company recorded a gain of R$ 62,747 in the third quarter of 2006 on the sale of all its shares in COMGÁS; |
ii. | The subsidiary CPFL Paulista recorded a gain of R$ 6,364 in third quarter of 2006 as a result of the sale of CPFL Energia shares. |
Social Contribution and Income Tax
The taxes on income in the third quarter of 2007 amounted to R$ 238,903, 5.6% (R$ 14,172) less than in the same quarter of 2006, largely due to the increase in the pre-tax profit.
Net Income and EBITDA
As a result of the above factors, the net income for the quarter was R$ 428,439, 4.1% (R$ 18,322) less than in the same period of 2006.
The adjusted EBITDA (net income for the quarter, eliminating the effects of the private pension plan, depreciation, amortization, financial income (expense), equity accounting, social contribution, income tax and extraordinary item) for the third quarter of 2007 was R$ 880,218, 11.2% (R$ 88,545) higher than the EBITDA recorded in the same period of 2006. Excluding the extraordinary effects in relation to the sale of COMGÁS and CPFL Energia shares, the change in EBITDA would be 21.8 % (R$ 157,656).
The effects of the operational startup of ENERCAN and the acquisitions of CPFL Santa Cruz and CPFL Jaguariuna contributed with increases in EBITDA of R$ 33,475 (4.2%), R$ 10,550 (1.3%) and R$ 24,554 (3.1%), respectively, (information not reviewed by the Independent Auditors).
67
09.01 INVESTMENTS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES
1 - ITEM | 2 - NAME OF SUBSIDIARY/ASSOCIATED COMPANY | 3 - CNPJ (Federal Tax ID) | 4 - CLASSIFICATION | 5 - EQUITY 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 | 34.72 |
COMMERCIAL, INDUSTRIAL AND OTHER | 999,996 | 999,996 | |||
02 | CPFL GERAÇÃO DE ENERGIA S/A | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 100.00 | 24.31 |
COMMERCIAL, INDUSTRIAL AND OTHER | 205,487,715,790 | 205,487,715,790 | |||
03 | CPFL COMERCIALIZAÇÃO BRASIL S/A | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 1.18 |
COMMERCIAL, INDUSTRIAL AND OTHER | 2,998,565 | 2,998,565 | |||
04 | COMPANHIA PIRATININGA DE FORÇA E LUZ | 04.172.213/0001-51 | PUBLIC SUBSIDIARY | 100.00 | 9.00 |
COMMERCIAL, INDUSTRIAL AND OTHER | 53,031,258,896 | 53.031.258.896 | |||
05 | RIO GRANDE ENERGIA S/A | 02.016.439/0001-38 | PUBLIC SUBSIDIARY | 99.76 | 27.59 |
COMMERCIAL, INDUSTRIAL AND OTHER | 804,776,417 | 804,776,417 |
68
15.01 INVESTMENTS
(Not reviewed by independent auditors)
Our principal capital expenditure in the last years has been on the maintenance and upgrading of our distribution network and generation projects. The following table sets forth our capital expenditure for the 9 month-period ended September 30, 2007, as well as the three years ended December 31, 2006, 2005 and 2004.
In million of R$ | ||||||||
Nine Months | Year Ended December 31, | |||||||
2006 | 2005 | 2004 | ||||||
Distribution: | ||||||||
CPFL Paulista | 240 | 245 | 189 | 131 | ||||
CPFL Piratininga | 161 | 131 | 86 | 64 | ||||
RGE | 108 | 151 | 93 | 66 | ||||
Santa Cruz | 8 | - | - | - | ||||
CPFL Jaguariúna | 4 | - | - | - | ||||
Total distribution | 521 | 527 | 368 | 261 | ||||
Generation: | 339 | 266 | 255 | 343 | ||||
Commercialization: | ||||||||
CPFL Brasil | 5 | 4 | 4 | 2 | ||||
Total | 865 | 797 | 627 | 606 | ||||
We plan capital expenditure totaling approximately R$ 1,343 million in 2007 and approximately R$ 1,012 million in 2008. Of the total budgeted capital expenditure over this period, R$ 1,436 million is allocated to distribution activities, R$ 901 million to the generation segment, R$ 2 million to the parent company and R$ 16 million to commercialization.
69
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY (*)
Additional information Novo Mercado
Position of the shareholders of CPFL Energia S/A holding more than 5% of the shares with voting rights, as of September 30, 2007:
Common | Interest - % | |||
Shareholders | Shares | |||
VBC Energia S.A. | 139,002,671 | 28.97% | ||
521 Participações S.A. | 149,230,373 | 31.11% | ||
Bonaire Participações S.A. | 60,713,511 | 12.65% | ||
Brumado Holdings S.A. | 28,420,052 | 5.92% | ||
BNDES Participações S.A. | 24,789,436 | 5.17% | ||
Other shareholders | 77,600,687 | 16.18% | ||
Total | 479,756,730 | 100.00% | ||
Quantity and characteristics of securities held by the Controlling Shareholders, Executive Officers, Board of Directors, Audit Committee and Free Float, as of September 30, 2007 and 2006:
September 30, 2007 | September 30, 2006 | |||||||
Common | Common | |||||||
Shareholders | Shares | % | Shares | % | ||||
Controlling Shareholders | 349,784,397 | 72.91% | 394,011,582 | 82.13% | ||||
Administrator | ||||||||
Executive Officers | 30,795 | 0.01% | 43,436 | 0.01% | ||||
Board of Directors | 3,112 | 0.00% | 13 | 0.00% | ||||
Audit Committee | - | 0.00% | - | 0.00% | ||||
Other Shareholders Free Float | 129,938,426 | 27.08% | 85,701,699 | 17.86% | ||||
Total | 479,756,730 | 100.00% | 479,756,730 | 100.00% | ||||
70
Shareholders composition of VBC Energia S/A holding more than 5% of common shares (with voting rights), up to the individuals level, as of September 30, 2007.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | Votorantim Energia Ltda | 1,100,652 | 30.31% | 47,018 | 33.34% | 1,147,670 | 30.42% |
(b) | Atila Holdings S/A | 1,100,652 | 30.31% | 47,020 | 33.33% | 1,147,672 | 30.42% |
(c) | Camargo Corrêa Energia S.A. | 1,100,652 | 30.31% | 47,018 | 33.33% | 1,147,670 | 30.42% |
Other Shareholders | 329,899 | 9.07% | 5 | 0.00% | 329,904 | 8.74% | |
Total | 3,631,855 | 100.00% | 141,061 | 100.00% | 3,772,916 | 100.00% |
(a) Votorantim Energia Ltda
Shareholders | Quotas | % | |
(d) | Votorantim Investimentos Industriais S.A. |
228,617,352 | 70.28% |
(e) | Cia Brasileira de Alumínio | 70,827,862 | 21.77% |
(f) | Santa Cruz Geração de Energia S.A. | 25,855,977 | 7.95% |
Total | 325,301,191 | 100.00% |
(b) Atila Holdings S.A.
Shareholders | Quotas | % | |
(d) | Votorantim Investimentos Industriais S.A. |
43,888,284 | 50.00% |
(g) | Camargo Corrêa S.A. | 43,888,284 | 50.00% |
Total | 87,776,568 | 100.00% |
(c) Camargo Corrêa Energia S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(h) | Camargo Corrêa Investimento em Infra-Estrutura S.A. |
518,860 | 100.00% | 518,851 | 100.00% | 1,037,711 | 100.00% |
Other Shareholders | 0 | 0 0.00% | 9 | 0.00% | 9 | 0.00% | |
Total | 518,860 | 100.00% | 518,860 | 100.00% | 1,037,720 | 100.00% |
71
(d) Votorantim Investimentos Industriais S.A.
Shareholders | Common Shares |
% | |
(i) | Votorantim Participações S.A. | 11,165,582,998 | 100.00% |
Other Shareholders | 2 | 0.00% | |
Total | 11,165,583,000 | 100.00% |
(e) Companhia Brasileira de Alumínio
Shareholders | Common Shares |
% | |
(d) | Votorantim Investimentos Industriais S.A. |
765,534,496 | 99.76% |
Other Shareholders | 1,874,557 | 0.24% | |
Total | 767,409,053 | 100.00% |
(f) Santa Cruz Geração de Energia S.A.
Shareholders | Common Shares |
% | |
(e) | Companhia Brasileira de Alumínio | 42,105,504 | 100.00% |
Other Shareholders | 6 | 0.00% | |
Total | 42,105,510 | 100.00% |
(g) Camargo Corrêa S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(j) | Participações Morro Vermelho S.A. | 48,937 | 99.98% | 93,099 | 95.68% | 142,036 | 97.12% |
Other Shareholders | 9 | 0.02% | 4,204 | 4.32% | 4,213 | 2.88% | |
Total | 48,946 | 100.00% | 97,303 | 100.00% | 146,249 | 100.00% |
(h) Camargo Corrêa Investimentos em Infra-Estrutura S.A.
Shareholders | Common Shares |
% | |
(g) | Camargo Corrêa S.A. | 526,206,811 | 100.00% |
Other Shareholders | 9 | 0.00% | |
Total | 526,206,820 | 100.00% |
(i) Votorantim Participações S.A.
72
Shareholders | Common Shares |
% | |
(k) | Hejoassu Administração S.A. | 5,304,772,480 | 98.59% |
Other Shareholders | 76,106,493 | 1.41% | |
Total | 5,380,878,973 | 100.00% |
Participações Morro
(j) 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% |
(k) Hejoassu Administração S.A.
Shareholders | Common Shares |
% | |
(l) | JEMF Participações S.A. | 400,000 | 25.00% |
(m) | AEM Participações S.A. | 400,000 | 25.00% |
(n) | ERMAN Participações S.A. | 400,000 | 25.00% |
(o) | MRC Participações S.A. | 400,000 | 25.00% |
Total | 1,600,000 | 100.00% |
(l) JEMF Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
José Ermírio de Moraes Neto | 228,243,033 | 33.33% | 0 | 0.00% | 228,243,033 | 33.33% | |
José Roberto Ermírio Moraes | 228,243,033 | 33.33% | 0 | 0.00% | 228,243,033 | 33.33% | |
Neide Helena de Moraes | 228,243,034 | 33.34% | 0 | 0.00% | 228,243,034 | 33.34% | |
(m) | AEM Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(n) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(o) | 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% |
(m) AEM Participações S.A.
73
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Antonio Ermírio de Moraes holds the voting rights in relation to all his common shares | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(l) | JEMF Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(n) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(o) | 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% |
(n) ERMAN Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Ermírio Pereira de Moraes holds the voting rights in relation to all his common shares | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(l) | JEMF Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(m) | AEM Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(o) | 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% |
(o) MRC Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Maria Helena Moraes Scripilliti holds the voting rights in relation to all her common shares | 684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(l) | JEMF Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(n) | ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(m) | 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% |
Shareholders composition of 521 Participações S.A. holding more than 5% of common shares (voting rights), up to the individuals level, as of September 30, 2007.
Shareholders | Common Shares |
% | |
Fundo de Investimento Financeiro BB Renda Fixa IV | 377,592 | 15.70% | |
Fundo Mutuo de Investimento em Ações BB - Free Portfolio I | 2,027,402 | 84.30% | |
Other Shareholders | 6 | 0.00% | |
Total | 2,405,000 | 100.00% |
74
Shareholders composition of Bonaire Participações S.A. holding more than 5% of common shares (voting rights), up to the individuals level, as of September 30, 2007.
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 BRUMADO HOLDINGS S.A. holding more than 5% of common shares (voting rights), up to the individuals level, as of September 30, 2007.
Shareholders | Common Shares |
% | |
(a) | Antares Holding Ltda | 980,492,792 | 100.00% |
Total | 980,492,792 | 100.00% |
(a) Antares Holding Ltda
Shareholders | Common Shares |
% | |
(b) | Bradespar S.A. | 274,546,567 | 100.00% |
Other Shareholders | 1 | 0.00% | |
Total | 274,546,568 | 100.00% |
(b) Bradespar S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(c) | Cidade de Deus Cia Cial de Participações | 22,441,612 | 36.59% | 150,480 | 0.13% | 22,592,092 | 12.92% |
Fundação Bradesco | 9,089,652 | 14.82% | 1,449,492 | 1.28% | 10,539,144 | 6.03% | |
Hedging Griffo (Fundos) | 3,161,990 | 5.16% | 8,816,134 | 7.77% | 11,978,124 | 6.85% | |
(d) | NCF Participações S.A. | 8,573,756 | 13.98% | 0 | 0.00% | 8,573,756 | 4.90% |
Fundo de Pensões do Banco Espirito Santo | 5,950,000 | 9.70% | 0 | 0.00% | 5,950,000 | 3.40% | |
BlackRock, Inc. | 0 | 0.00% | 6,270,600 | 5.52% | 6,270,600 | 3.59% | |
Other Shareholders | 12,115,242 | 19.75% | 96,825,742 | 85.30% | 108,940,984 | 62.31% | |
Total | 61,332,252 | 100.00% | 113,512,448 | 100.00% | 174,844,700 | 100.00% |
75
(c) Cidade de Deus Cia Cial de Participações
Shareholders | Common Shares |
% | |
(e) | Nova Cidade de Deus Participações S.A. | 2,574,939,991 | 44.78% |
Fundação Bradesco | 1,903,839,616 | 33.11% | |
Lia Maria Aguiar | 417,744,408 | 7.26% | |
Lina Maria Aguiar | 488,038,330 | 8.48% | |
Other Shareholders | 366,156,434 | 6.37% | |
Total | 5,750,718,779 | 100.00% |
(d) NCF Participações S.A.
Shareholders | Common |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 14,331,333 | 25.10% | 50,828,750 | 100.00% | 65,160,083 | 60.38% | |
(c) | Cidade de Deus Cia Cial de Participações | 41,979,583 | 73.54% | 0 | 0.00% | 41,979,583 | 38.90% |
(e) | 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% |
(e) Nova Cidade de Deus Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 101,082,737 | 46.30% | 231,332,928 | 98.35% | 332,415,665 | 73.29% | |
(f) | Elo Participações e Investimentos S.A. | 117,230,771 | 53.70% | 0 | 0.00% | 117,230,771 | 25.85% |
Caixa Beneficiente Fund. do Bradesco | 0 | 0% | 3,885,487 | 1.65% | 3,885,487 | 0.86% | |
Total | 218,313,508 | 100.00% | 235,218,415 | 100.00% | 453,531,923 | 100.00% |
(f) Elo Participações e Investimentos S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Lázaro de Mello Brandão | 9,868,906 | 6.36% | 0 | 0.00% | 9,868,906 | 4.43% | |
Other Shareholders | 145,214,491 | 93.64% | 67,859,087 | 100.00% | 213,073,578 | 95.57% | |
Total | 155,083,397 | 100.00% | 67,859,087 | 100.00% | 222,942,484 | 100.00% |
76
Shareholders composition of BNDES S.A. holding more than 5% of common shares (voting rights), up to the individuals level, as of September 30, 2007.
Shareholders | Common Shares |
% | |
Banco Nacional de Desenv.Econômico e Social ( 1 ) | 1 | 100.00% | |
Total | 1 | 100.00% |
( 1 ) State agency Brazilian Federal.
The quantity of shares are expressed in units
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 By-Laws.
77
Company: CPFL ENERGIA S.A. | ||||||||||||
1 - Calculation Basis | 9 month-period ended September 2007 Value (R$ | 9 month-period ended September 2006 Value (R$ | ||||||||||
Net Revenues (NR) | 6,781,228 | 5,779,237 | ||||||||||
Operating Result (OR) | 1,929,285 | 1,634,693 | ||||||||||
Gross Payroll (GP) | 277,838 | 280,214 | ||||||||||
2 - Internal Social Indicators | Value (000) | % of GP | % of NR | Valor (000) | % of GP | % of NR | ||||||
Food | 21,634 | 7.79% | 0.32% | 19,632 | 7.01% | 0.34% | ||||||
Mandatory payroll taxes | 72,846 | 26.22% | 1.07% | 74,973 | 26.76% | 1.30% | ||||||
Private pension plan | 14,921 | 5.37% | 0.22% | 14,595 | 5.21% | 0.25% | ||||||
Health | 15,457 | 5.56% | 0.23% | 15,584 | 5.56% | 0.27% | ||||||
Occupational safety and health | 1,647 | 0.59% | 0.02% | 1,108 | 0.40% | 0.02% | ||||||
Education | 1,458 | 0.52% | 0.02% | 1,130 | 0.40% | 0.02% | ||||||
Culture | 0 | 0.00% | 0.00% | 0 | 0.00% | 0.00% | ||||||
Training and professional developmen | 4,514 | 1.62% | 0.07% | 4,896 | 1.75% | 0.08% | ||||||
Day-care / allowance | 567 | 0.20% | 0.01% | 464 | 0.17% | 0.01% | ||||||
Profit / income sharing | 22,839 | 8.22% | 0.34% | 20,467 | 7.30% | 0.35% | ||||||
Others | 3,386 | 1.22% | 0.05% | 2,157 | 0.77% | 0.04% | ||||||
Total - internal social indicators | 159,269 | 57.32% | 2.35% | 155,006 | 55.32% | 2.68% | ||||||
3 - External Social Indicators | Valor (000) | % of OR | % of NR | Valor (000) | % of OR | % of NR | ||||||
Education | 10 | 0.00% | 0.00% | 119 | 0.01% | 0.00% | ||||||
Culture | 7,446 | 0.39% | 0.11% | 10,082 | 0.62% | 0.17% | ||||||
Health and sanitation | 668 | 0.03% | 0.01% | 659 | 0.04% | 0.01% | ||||||
Sport | 10 | 0.00% | 0.00% | 0 | 0.00% | 0.00% | ||||||
Hunger and malnutrition | 0 | 0.00% | 0.00% | 0 | 0.00% | 0.00% | ||||||
Others | 983 | 0.05% | 0.01% | 996 | 0.06% | 0.02% | ||||||
Total contributions to society | 9,117 | 0.47% | 0.13% | 11,856 | 0.73% | 0.21% | ||||||
Taxes (excluding payroll taxes) | 4,830,851 | 250.40% | 71.24% | 4,384,932 | 268.24% | 75.87% | ||||||
Total - external social indicators | 4,839,967 | 250.87% | 71.37% | 4,396,788 | 268.97% | 76.08% | ||||||
4 - Environmental Indicators | Valor (000) | % of OR | % of NR | Valor (000) | % of OR | % of NR | ||||||
Investments relalated to company production / operatio | 20,553 | 1.07% | 0.30% | 17,541 | 1.07% | 0.30% | ||||||
Investments in external programs and/or project | 10,458 | 0.54% | 0.15% | 39,910 | 2.44% | 0.69% | ||||||
Total environmental investments | 31,011 | 1.61% | 0.46% | 57,451 | 3.51% | 0.99% | ||||||
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company | (X) do not have targets ( ) fulfill from 0 to 50% |
( ) fulfill from 51 to 75% ( ) fulfill from 76 to 100% |
(X) do not have targets ( ) fulfill from 0 to 50% |
( ) fulfill from 51 to 75% ( ) fulfill from 76 to 100% |
||||||||
5 - Staff Indicators | 9 month-period 2007 | 9 month-period 2006 | ||||||||||
N° of employees at the end of period | 6,930 | 5,885 | ||||||||||
N° of employees hired during the period | 229 | 182 | ||||||||||
N° of outsourced employees | 7,167 | 6,416 | ||||||||||
N° of interns | 175 | 142 | ||||||||||
N° of employees above 45 years age | 1,629 | 1,286 | ||||||||||
N° of women working at the company | 1,125 | 1,014 | ||||||||||
% of management position occupied by women | 9.95% | 8.90% | ||||||||||
N° of Afro-Brazilian employees working at the compan | 525 | 428 | ||||||||||
% of management position occupied by Afro-Brazilian employee | 0.50% | 0.50% | ||||||||||
N° of employees with disabilities | 206 | 157 | ||||||||||
6 - Relevant information regarding the exercise of corporate citizenship | 3rd Quarter 2007 | 3rd Quarter 20076 | ||||||||||
Ratio of the highest to the lowest compensation at compan | 80.67 | 86.01 | ||||||||||
Total number of work-related accidents | 22 | 24 | ||||||||||
Social and environmental projects developed by the company were decided upon | ( ) directors | (X) directors | ( ) all | ( ) directors | (X) directors | ( ) all | ||||||
by: | and managers | employees | and managers | employees | ||||||||
( ) directors | ( ) all | (X) all + Cipa | ( ) directors | ( ) all | (X) all + Cipa | |||||||
Health and safety standards at the workplace were decided upon by: | and managers | employees | and managers | employees | ||||||||
Regarding the liberty to join a union, the right to a collective negotiation and th | ( ) does not | ( ) follows the | (X) motivates | ( ) will not | ( ) will follow | (X) will motivate | ||||||
internal representation of the employees, the company: | get involved | OIT rules | and follows OIT | get involved | the OIT rules | and follow OIT | ||||||
( ) directors | ( ) directors | (X) all | ( ) directors | ( ) directors | (X) all | |||||||
The private pension plan contemplates: | and managers | employees | and managers | employees | ||||||||
( ) directors | ( ) directors | (X) all | ( ) directors | ( ) directors | (X) all | |||||||
The profit / income sharing contemplates: | and managers | employees | and managers | employees | ||||||||
In the selection of suppliers, the same ethical standards and social / environmenta | ( ) are not | ( ) are | (X) are | ( ) will not be | ( ) will be | (X) will be | ||||||
responsibilities adopted by the company: | considered | suggested | required | considered | suggested | required | ||||||
Regarding the participation of employees in voluntary work programs, the | ( ) does not | ( ) supports | (X) organizes | ( ) will not | ( ) will support | (X) will organize | ||||||
company: | get involved | and motivates | get involved | and motivate | ||||||||
Total number of customer complaints and criticisms: | in the company | in Procon | in the Courts | in the company | in Procon | in the Courts | ||||||
188,250 | 1,771 | 1,552 | 203,722 | 1,625 | 1,353 | |||||||
% of complaints and criticisms attended to or resolved: | in the company | in Procon | in the Courts | in the company | in Procon | in the Courts | ||||||
100% | 100% | 73% | 100% | 100% | 68% | |||||||
Total value-added to distribute (R$ 000): | Nine-month-period 2007: 5,961,670 | Nine-month-period 2006: 5,258,439 | ||||||||||
67.63% government | 3.73% employees | 65.90% government | 5.05% employees | |||||||||
14.13% shareholders | 7.33% third parties | 11.64% shareholders | 8.92% third parties | |||||||||
Value-Added Distribution (VAD): | 7.19% retained | 8.50% retained | ||||||||||
7 - Other Information | ||||||||||||
Consolidated information |
The percentage share participation was used in the financial items. In relation to other information, such as number of employees and lawsuits, information on full amounts was available.
Contact: Antônio Carlos Bassalo, phone: 55-19-3756-8018, bassalo@cpfl.com.br
(*) not reviewed by the auditors.
78
17.01 REPORT ON SPECIAL REVIEW-UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
Independent auditors review report
To
The Shareholders and Directors
CPFL Energia S.A.
São Paulo - SP
1 |
We have reviewed the accompanying quarterly financial information of CPFL Energia S.A. as of and for the three-month period ended September 30, 2007, comprising the balance sheet and consolidated balance sheet of the Company and its subsidiaries,
the statement of income and the consolidated statement of income and the performance reports and relevant information, prepared in conformity with accounting practices adopted in Brazil and regulations issued by the Brazilian Securities Commission
(CVM). The aforementioned financial statements are the responsibility of the Companys Management. |
2 |
The quarterly financial information of the jointly-owned indirect subsidiary BAESA Energética Barra Grande S.A. as of and for the three-month period ended September 30, 2007 was reviewed by other independent auditors, who issued an
unqualified special review report on October 17, 2007. Other independent auditors reviewed the balance sheet as of June 30, 2007 and the statement of income for the three-month period ended September 30, 2006, and issued their unqualified reports on
July 6, 2007 and October 14, 2006, respectively. CPFL Energia S.A. values its interest in BAESA Energética Barra Grande S.A. by the equity method of accounting and consolidates this investment by the proportional consolidation method.
As of September 30, 2007, the balance of this investment is R$ 120,392 thousand, and the equity in income of subsidiaries and associated companies of this investment in the net income for this three-month period is a profit of R$ 5,364
thousand. The quarterly financial information of this indirect investee included in the consolidated quarterly financial information presents proportional assets of R$ 386,440 thousand as of September 30, 2007. Our report, as regards the amounts
generated by this company during the aforementioned three-month period is based exclusively on the report of the review conducted by the independent auditors of BAESA Energética Barra Grande S.A. |
79
3 |
The quarterly financial information of the indirect subsidiary CMS Energy Brasil S.A. and its subsidiaries as of and for the three-month period ended September 30, 2007 was reviewed by other independent auditors, whose unqualified special review
report was issued on October 16, 2007. The quarterly financial information as of June 30, 2007 was reviewed by the same auditors, who issued an unqualified report on July 20, 2007. The statements of income of CMS Energy Brasil S.A. and its
subsidiaries, as of and for the three-month and nine-month periods ended September 30, 2006 were also reviewed by these auditors, who issued an unqualified report on November 10, 2006. CPFL Energia S.A. values its indirect interest in CMS Energy Brasil S.A. by the equity method of accounting and consolidates this investment by the full consolidation method. As of September 30, 2007 the balance of this investment is R$ 282,182
thousand and the equity in income of subsidiaries and associated companies of this investment in the net income for this three-month period is a profit of R$ 13,033. The quarterly financial information of this indirect investee included in the
consolidated quarterly financial information presents assets of R$ 478,799 thousand as of September 30, 2007. Our report, as regards the amounts generated by this company during the aforementioned three-month period is based exclusively on the
report of the review conducted by the independent auditors of CMS Energy Brasil S.A. and its subsidiaries. |
4 |
Our review was conducted in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON) and the Federal Accounting Council (CFC), which consisted mainly of (a) inquiries of and discussions with persons
responsible for the accounting, financial and operating areas of the Company and its subsidiaries about the main criteria adopted in preparing the quarterly financial information, and (b) review of the information and subsequent events that have or
may have material effects on the financial position and operations of the Company and its subsidiaries. |
5 |
Based on our special review and the review reports issued by other independent auditors, we are not aware of any material changes that should be made to the quarterly financial information mentioned in paragraph 1 for it to be in conformity with
accounting practices adopted in Brazil and the regulations issued by the Brazilian Securities Commission (CVM), specifically applicable to the preparation of mandatory quarterly financial information. |
6 |
As mentioned in Note 3, item (b.1) to the quarterly financial information, on October 19, 2006, the Brazilian Electricity Agency (Agência Nacional de Energia Elétrica - ANEEL) altered, on a temporary basis, the percentage relating to
the periodical tariff review of 2003 of the subsidiary Companhia Piratininga de Força e Luz, from 9.67% to 10.14%. In view of the temporary nature of this tariff review, the tariff is subject to possible alterations with respect to its final
ratification. |
7 |
As mentioned in Note 3, item (b.1) to the quarterly financial information, as result of the second periodical tariff review established on the concession agreement, the Brazilian Electricity Agency (ANEEL) ratified, on a temporary basis, the
percentage of the subsidiary Companhia Piratininga de Força e Luz, of -10.14%, to be applied to the tariffs as of October 23, 2007. The possible effects resulting from this final review, if any, will be recorded in the Companys equity
and financial position in subsequent periods. |
8 |
The individual and consolidated statements of income for the three-month and nine-month periods ended September 30, 2006, which are presented for comparative purposes, were reviewed by other independent auditors who issued an unqualified special
review report thereon, dated October 26, 2006, containing an emphasis paragraph similar to paragraph 6. |
9 |
Our special review was conducted with the objective of issuing a report on the quarterly financial information mentioned in paragraph one. The statements of cash flow and added value as of and for
the three-month and nine-month periods ended September 30, 2007, represent supplementary information to the figures of the quarterly financial information, which are not required by accounting practices adopted in Brazil and are presented to permit
additional analysis. This supplementary information is submitted to the same review procedures applied to the aforementioned quarterly financial information and is presented fairly, in all material respects, in relation to the quarterly financial
information, taken as a whole. |
80
October 26, 2007
KPMG Auditores Independentes
CRC 2SP014428/O-6
Jarib Brisola Duarte Fogaça Accountant
CRC 1SP125991/O-0
81
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
Subsidiary: COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL |
The subsidiary Companhia Paulista de Força e Luz is a public company and its Comments on the performance in this quarter are attached in the Interim Financial Statements as of September 30, 2007, filed at CVM (Brazilian Securities Commission).
82
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
Subsidiary: CPFL GERAÇÃO DE ENERGIA S.A. |
The subsidiary CPFL Geração de Energia S.A. is a public company and its Comments on the performance in this quarter (the Company and Consolidated) are attached in the Interim Financial Statements as of September 30, 2007, filed at CVM (Brazilian Securities Commission).
83
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 - 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.01 | Operating revenues | 485,457 | 1,394,518 | 463,516 | 1,354,798 |
3.02 | Deductions from operating revenues | (69,115) | (195,666) | (64,651) | (185,718) |
3.02.01 | ICMS | (25,393) | (68,868) | (22,250) | (61,268) |
3.02.02 | PIS | (7,753) | (22,521) | (7,530) | (22,119) |
3.02.03 | COFINS | (35,717) | (103,740) | (34,686) | (101,883) |
3.02.04 | ISS | (252) | (537) | (185) | (448) |
3.03 | Net operating revenues | 416,342 | 1,198,852 | 398,865 | 1,169,080 |
3.04 | Cost of sales and/or services | (326,002) | (909,185) | (341,086) | (944,628) |
3.04.01 | Cost of electric energy | (318,224) | (891,343) | (334,530) | (929,492) |
3.04.02 | Material | (704) | (1,553) | (1,596) | (2,926) |
3.04.03 | Outsourced services | (7,074) | (16,289) | (4,960) | (12,210) |
3.05 | Gross operating income | 90,340 | 289,667 | 57,779 | 224,452 |
3.06 | Operating Expenses/Income | (2,325) | (8,830) | (2,702) | (5,203) |
3.06.01 | Sales and Marketing | (4,863) | (13,443) | (4,659) | (11,975) |
3.06.02 | General and administrative | (54) | (166) | (105) | (129) |
3.06.03 | Financial | 2,592 | 4,779 | 2,062 | 6,901 |
3.06.03.01 | Financial income | 4,378 | 11,693 | 4,464 | 13,809 |
3.06.03.02 | Financial expenses | (1,786) | (6,914) | (2,402) | (6,908) |
3.06.03.02.01 | Goodwill from incorporation | (2) | (8) | 0 | 0 |
3.06.03.02.02 | Other | (1,784) | (6,906) | (2,402) | (6,908) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
84
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2007 to 09/30/2007 | 4 - 01/01/2007 to 09/30/2007 | 5 - 07/01/2006 to 09/30/2006 | 6 - 01/01/2006 to 09/30/2006 |
3.07 | Income from operations | 88,015 | 280,837 | 55,077 | 219,249 |
3.08 | Nonoperating income (expense) | (161) | (161) | (1) | (1) |
3.08.01 | Income | 55 | 55 | 0 | 0 |
3.08.02 | Expenses | (216) | (216) | (1) | (1) |
3.09 | Income before taxes on income and minority interest | 87,854 | 280,676 | 55,076 | 219,248 |
3.10 | Income tax and social contribution | (28,947) | (93,119) | (18,009) | (73,007) |
3.10.01 | Social contribution | (7,737) | (24,765) | (4,791) | (19,374) |
3.10.02 | Income tax | (21,210) | (68,354) | (13,218) | (53,633) |
3.11 | Deferred income tax and social contribution | 270 | 270 | 0 | 0 |
3.11.01 | Deferred social contribution | 91 | 91 | 0 | 0 |
3.11.02 | Deferred income tax | 179 | 179 | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 18 | 17 |
3.12.01 | Profit sharing | 0 | 0 | 18 | 17 |
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 | 59,177 | 187,827 | 37,085 | 146,258 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 2,998,565 | 2,998,565 | 455,996 | 455,996 | |
EARNINGS PER SHARE | 19.73511 | 62.63896 | 81.32747 | 320.74404 | |
LOSS PER SHARE |
85
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES |
Subsidiary: CPFL COMERCIALIZAÇÃO BRASIL S.A. |
Gross Revenue
The Gross revenue for the 3rd quarter of 2007, which includes the operations of the subsidiaries CLION, Sul Geradora and Cone Sul (beginning May 2007), was R$ 485,457, an increase of 4.7% in relation to the same quarter of 2006. A volume of 4,497 GWh was traded in the quarter, against 5,048 GWh in the same quarter of the previous year.
Net Income
Net income of R$ 59,177 was recorded in the 3rd quarter of 2007, an increase of 59.6% compared to the same quarter of 2006.
EBITDA (net income before financial income, income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2007 was R$ 85,650, 61.3% higher than in the same quarter of 2006, which amounted to R$ 53,086 (information not reviewed by the Independent Auditors).
86
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
Subsidiary: COMPANHIA PIRATININGA DE FORÇA E LUZ |
The subsidiary Companhia Piratininga de Força e Luz is a public company and its Comments on the performance of this quarter are attached in the Interim Financial Statements as of September 30, 2007, filed at CVM (Brazilian Securities Commission).
87
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 IN 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 IN THE QUARTER | 57 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 58 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 59 |
07 | 01 | CONSOLIDATED INCOME STATEMENT | 61 |
08 | 01 | COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 64 |
09 | 01 | INVESTMENTS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 68 |
15 | 01 | INVESTMENTS | 69 |
16 | 01 | OTHER IMPORTANT INFORMATION ON THE COMPANY | 70 |
17 | 01 | REPORT ON SPECIAL REVIEW-UNQUALIFIED | 80 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 83 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 84 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 87 |
18 | 01 | INCOME STATEMENT OF SUBSIDIARIES | 85 |
COMPANHIA PIRATININGA DE FORÇA E LUZ | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 88 |
88
CPFL ENERGIA S.A.
| ||
|
By: | /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
|
Name: Title: |
José Antonio de Almeida Filippo
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.