Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____São Paulo, August 10th, 2009 CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 2Q09 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 2Q08, unless otherwise stated.
CPFL ENERGIA ANNOUNCES 2Q09 NET INCOME OF R$ 289 MILLION
Indicators (R$ Million) | 2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | ||||||
Sales within the Concession Area - GWh | 11,852 | 12,067 | -1.8% | 23,642 | 24,117 | -2.0% | ||||||
Captive Market | 9,263 | 9,121 | 1.6% | 18,596 | 18,289 | 1.7% | ||||||
TUSD | 2,589 | 2,946 | -12.1% | 5,047 | 5,828 | -13.4% | ||||||
Sales in the Free Market - GWh | 2,548 | 2,191 | 16.3% | 4,877 | 4,276 | 14.0% | ||||||
Gross Operating Revenue | 3,927 | 3,439 | 14.2% | 7,515 | 7,121 | 5.5% | ||||||
Net Operating Revenue | 2,657 | 2,310 | 15.0% | 5,049 | 4,795 | 5.3% | ||||||
EBITDA | 691 | 718 | -3.7% | 1,349 | 1,363 | -1.0% | ||||||
EBITDA Margin | 26.0% | 31.1% | -16.3% | 26.7% | 28.4% | -1.7% | ||||||
Net Income | 289 | 327 | -11.5% | 572 | 592 | -3.4% | ||||||
Net Income per Share - R$ | 0.60 | 0.68 | -11.5% | 1.19 | 1.23 | -3.4% | ||||||
Investments | 287 | 254 | 12.9% | 559 | 483 | 15.7% | ||||||
Note: EBITDA is calculated from the sum of net income, taxes, financial result, depreciation/amortization and pension fund contributions. |
2Q09 HIGHLIGHTS
Conference Call with Simultaneous Translation into English | Investor Relations | ||
(Bilingual Q&A) | Department | ||
| Tuesday, August 11th, 2009 11:00 am (Brasília), 10:00 am (EST) | ||
55-19-3756-6083 | |||
![]() |
Portuguese: 55-11-4688-6361 (Brazil) | ri@cpfl.com.br | |
www.cpfl.com.br/ir | |||
![]() |
English: 1-888-700-0802 (USA) and 1-786-924-6977 (Other Countries) | ||
| Webcast: www.cpfl.com.br/ir |
![]() |
2Q09 Results | August 10th, 2009 |
INDEX
1) ENERGY SALES | 3 | |
1.1) Sales within the Distributors Concession Area | 3 | |
1.1.1) Sales to the Captive Market | 3 | |
1.1.2) Stake of each Consumer Class in Sales Captive Market | 4 | |
1.2) TUSD by Distributor | 4 | |
1.3) Sales to the Free Market | 4 | |
2) ECONOMIC-FINANCIAL PERFORMANCE | 5 | |
2.1) Operating Revenue | 5 | |
2.2) Cost of Electric Power | 5 | |
2.3) Operating Costs and Expenses | 6 | |
2.4) EBITDA | 7 | |
2.5) Financial Result | 7 | |
2.6) Net Income | 8 | |
3) DEBT | 9 | |
3.1) Financial Debt (Including Hedge) | 9 | |
3.2) Total Debt (Including Private Pension Fund) | 10 | |
3.3) Adjusted Net Debt | 11 | |
4) INVESTMENTS | 12 | |
5) CASH FLOW | 13 | |
6) DIVIDENDS | 14 | |
7) STOCK MARKET | 15 | |
7.1) Share Performance | 15 | |
7.2) Average Daily Volume | 16 | |
7.3) Ratings | 16 | |
8) CORPORATE GOVERNANCE | 17 | |
9) SHAREHOLDERS STRUCTURE | 18 | |
10) PERFORMANCE OF THE BUSINESS SEGMENTS | 19 | |
10.1) Distribution Segment | 19 | |
10.1.1) Economic-Financial Performance | 19 | |
10.1.2) Tariff Adjustment | 22 | |
10.2) Commercialization and Services Segment | 24 | |
10.3) Generation Segment | 25 | |
11) ATTACHMENTS | 27 | |
11.1) Statement of Assets CPFL Energia | 27 | |
11.2) Statement of Liabilities CPFL Energia | 28 | |
11.3) Income Statement CPFL Energia | 29 | |
11.4) Income Statement Consolidated Generation Segment | 30 | |
11.5) Income Statement Consolidated Distribution Segment | 31 | |
11.6) Economic-Financial Performance Distributors | 32 | |
11.7) Sales to the Captive Market by Distributor (in GWh) | 33 | |
11.7) Sales to the Captive Market by Distributor (in GWh) | 34 |
Page 2 of 34
1) ENERGY SALES
1.1) Sales within the Distributors Concession Area
In 2Q09, sales within the concession area, achieved by the distribution segment, totaled 11,852 GWh, a reduction of 1.8% .
Sales within the Concession Area - GWh | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Captive Market | 9,263 | 9,121 | 1.6% | 18,596 | 18,289 | 1.7% | ||||||
TUSD | 2,589 | 2,946 | -12.1% | 5,047 | 5,828 | -13.4% | ||||||
Total | 11,852 | 12,067 | -1.8% | 23,642 | 24,117 | -2.0% | ||||||
Sales to the captive market moved up by 1.6% to 9,263 GWh.
The energy volume in GWh consumed by free customers in the distributors operational areas, billed through the Distribution System Usage Tariff (TUSD), fell by 12.1% to 2,589 GWh, due to the decline in industrial activity since the end of last year.
1.1.1) Sales to the Captive Market
Captive Market - GWh | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 3,002 | 2,848 | 5.4% | 6,139 | 5,735 | 7.1% | ||||||
Industrial | 2,762 | 2,969 | -7.0% | 5,374 | 5,804 | -7.4% | ||||||
Commercial | 1,753 | 1,654 | 6.0% | 3,618 | 3,402 | 6.3% | ||||||
Others | 1,746 | 1,650 | 5.8% | 3,465 | 3,348 | 3.5% | ||||||
Total | 9,263 | 9,121 | 1.6% | 18,596 | 18,289 | 1.7% | ||||||
Note: The captive market sales by distributor tables are attached to this report in item 11.7. |
In the captive market, emphasis is given to the growth of the residential and commercial classes, which jointly accounted for 51.3% of total consumption by the distributors captive consumers:
Residential and commercial classes: up by 5.4% and 6.0%, respectively, favored by the accumulated effect of the increase in credit and the bulk of wages in recent years, which pushed up the number of domestic home appliances and generated a highly dynamic retail market;
Industrial class: down by 7.0%, due to the international financial crisis and its impacts over the industrial activity, chiefly concerning exports and production of capital goods (investments).
Page 3 of 34
1.1.2) Stake of each Consumer Class in Sales Captive Market
1.2) TUSD by Distributor
TUSD by Distributor (GWh) | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
CPFL Paulista | 1,281 | 1,451 | -11.8% | 2,494 | 2,875 | -13.2% | ||||||
CPFL Piratininga | 1,079 | 1,229 | -12.2% | 2,097 | 2,432 | -13.7% | ||||||
RGE | 191 | 228 | -16.0% | 377 | 444 | -15.0% | ||||||
CPFL Santa Cruz | 5 | 5 | 10.9% | 11 | 9 | 23.0% | ||||||
CPFL Jaguari | 17 | 16 | 10.2% | 36 | 34 | 5.9% | ||||||
CPFL Mococa | - | - | 0.0% | - | - | 0.0% | ||||||
CPFL Leste Paulista | - | - | 0.0% | - | - | 0.0% | ||||||
CPFL Sul Paulista | 16 | 17 | -8.3% | 30 | 34 | -12.7% | ||||||
Total | 2,589 | 2,946 | -12.1% | 5,047 | 5,828 | -13.4% | ||||||
1.3) Sales to the Free Market
Free Market - GWh | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Total | 2,548 | 2,192 | 16.3% | 4,877 | 4,277 | 14.0% | ||||||
Sales to the free market moved up by 16.3% to 2,548 GWh, mainly due to the increase in sales through bilateral contracts, excluding related parties.
Page 4 of 34
2) ECONOMIC-FINANCIAL PERFORMANCE
Consolidated Income Statement - CPFL ENERGIA (R$ Thousands) | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 3,926,774 | 3,438,913 | 14.2% | 7,514,529 | 7,120,796 | 5.5% | ||||||
Net Operating Revenues | 2,657,292 | 2,310,184 | 15.0% | 5,048,988 | 4,794,548 | 5.3% | ||||||
Cost of Electric Power | (1,647,572) | (1,293,041) | 27.4% | (3,095,888) | (2,845,706) | 8.8% | ||||||
Operating Costs & Expenses | (460,827) | (415,322) | 11.0% | (887,529) | (823,268) | 7.8% | ||||||
EBIT | 548,893 | 601,821 | -8.8% | 1,065,571 | 1,125,574 | -5.3% | ||||||
EBITDA | 690,862 | 717,771 | -3.7% | 1,349,391 | 1,363,395 | -1.0% | ||||||
Financial Income (Expense) | (93,835) | (105,434) | -11.0% | (156,795) | (196,503) | -20.2% | ||||||
Income Before Taxes | 455,058 | 496,387 | -8.3% | 908,776 | 929,071 | -2.2% | ||||||
NET INCOME | 288,968 | 326,588 | -11.5% | 571,671 | 591,920 | -3.4% | ||||||
EPS - R$ | 0.60 | 0.68 | -11.5% | 1.19 | 1.23 | -3.4% | ||||||
2.1) Operating Revenue
Gross operating revenue in 2Q09 rose by 14.2% (R$ 488 million) to R$ 3,927 million, while net operating revenue increased by 15.0% (R$ 347 million) to R$ 2,657 million. The increase in operating revenue was due to:
The distributors tariff adjustment:
|
CPFL Piratininga (+16.54%), effective as of October 23, 2008; | |
|
CPFL Santa Cruz (+24.09%), CPFL Leste Paulista (+12.94%), CPFL Jaguari (+11.36%), CPFL Sul Paulista (+11.64%) and CPFL Mococa (+11.18%), effective as of February 3, 2009; | |
|
CPFL Paulista (+21.22%), effective as of April 8, 2009; | |
|
RGE (+18.95%), effective as of April 19, 2009. | |
The 1.6% increase in sales to the captive market;
The 52.9% increase (R$ 109 million) in electric power supply revenue, mainly due to the 53.6% increase in energy sales volume, due to the performance of the commercialization segment.
The rise in operating revenue was partially offset by the net effect from the charging of the Extraordinary Revenue (RTE) to offset 2001 Parcel A (R$ 14 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the cost of electric power, but had no impact on net income.
In 1H09, gross operating revenue was R$ 7,515 million, representing growth of 5.5% (R$ 394 million). Net operating revenue reached R$ 5,049 million, equivalent to growth of 5.3% (R$ 254 million).
2.2) Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the distribution and transmission systems, increased by 27.4% (R$ 355 million) to R$ 1,648 million in 2Q09:
The cost of electric power purchased for resale in 2Q09 rose by 22.2% (R$ 243 million) to R$ 1,338 million. The main factors behind this variation were:
(i) An upturn from the increase in the prices of power purchase contracts, mostly due to the 8.7% readjustment of energy from Itaipu (in January 2009), and the 25.2% average effect of foreign exchange rate in the distributors tariff adjustment;
Page 5 of 34
(ii) The 16.8% (1,954 GWh) increase in the power purchased for resale, chiefly due to the following factors:
Increase of 5.4% (625 GWh) in the sales to other concessionaires/licensees (bilateral contracts);
Increase of 5.8% (678 GWh), due to the energy acquisition from the auctions, with the purpose of fulfilling the power purchase regulatory requirements, without affecting the net income;
Increase of 4.6% (531 GWh), related to the additional energy acquisition by Ceran, Enercan and Baesa from the Energy Reallocation Mechanism (MRE), due to the lower volume generation caused by the low level of water in the reservoirs. This amount
of energy was acquired by the marginal cost of operations, generating a cost increase of R$ 3 million.
The increase in the power purchased for resale was partially offset by the following factors:
(i) The upturn in PIS and COFINS credits on energy sales (R$ 18 million);
(ii) The R$ 14 million decrease in cost related to the charging of the Extraordinary Revenue (RTE) to offset 2001 Parcel A (R$ 14 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the cost of electric power, but had no impact on net income.
Charges for the use of the distribution and transmission systems moved up by 56.5% (R$ 112 million) to R$ 309 million in 2Q09, mainly as a result of the following factors:
(i) An upturn in basic network usage charges (R$ 46 million);
(ii) The impacts of regulatory assets and liabilities and the amortization and deferral of the CVA (R$ 158 million), mainly due to the costs of activating the Thermoelectric Plants, on previous year.
Partially offsetting:
(i) The reduction in system service usage charges (R$ 79 million);
(ii) The upturn in PIS and COFINS credits on charges (R$ 14 million).
2.3) Operating Costs and Expenses
Operating costs and expenses moved up by 11.0% (R$ 46 million) in 2Q09, reaching R$ 461 million, due to:
The Private Pension Fund item, which recorded a R$ 22 million increase in expenses, from revenue of R$ 21 million in 2Q08 to an expense of R$ 1 million in 2Q09, due to the expected estimated impact of CVM Deliberation 371/00 on actuarial assets and liabilities, as defined in the Actuarial Report.
PMSO, which reached R$ 316 million in 2Q09, an increase of 6.8% (R$ 20 million), due to, among other factors, the following effects:
(i) The increase in CPFL Serviços (R$ 8 million), due to the non-recurring item related to the acknowledgment of expenses regarding previous periods;
(ii) The increase in CPFL Piratininga (R$ 4 million), due to the non-recurring item related to the gain, in 2Q08, from assets disposal;
(iii) The increase in CPFL Geração (R$ 1 million), due to the operational start-up of the 14 de Julho Hydroelectric Power Plant, in December 2008.
Page 6 of 34
Excluding these effects (R$ 13 million), 2Q09 PMSO would have totaled R$ 307 million, 2.6% (R$ 7 million) up on the R$ 300 million recorded in 2Q08, versus corresponding 12-month variations of 1.5% in the general market inflation index (IGP-M) and 4.8% in the consumer price index (IPCA).
The main factors behind this upturn were:
(i) The 3.1% (R$ 4 million) upturn in personnel expenses, chiefly due to the R$ 7 million increase in CPFL Paulista, mainly due to the 2008 collective bargaining agreement.
The higher personnel expenses were partially offset by the R$ 2 million reduction in RGE and the R$ 1 million reduction in CPFL Santa Cruz.
(ii) The 10.8% (R$ 2 million) increase in material expenses, mainly because of ANEELs disallowance regarding the energy efficiency program of CPFL Paulista and CPFL Piratininga;
(iii) The 4.4% (R$ 3 million) increase in expenses with third-party services, mainly as a result of the following factors:
Upturn in RGE (R$ 3 million), chiefly related to data processing expenses (R$ 2 million) and technical services expenses (R$ 1 million);
Increment in CPFL Piratininga (R$ 2 millions), largely due to the consulting and information technology services; The higher expenses from third-party services were partially offset by the reduction in CPFL Paulista (R$ 2 million).
The increase in PMSO, after excluding the mentioned effects, was partially offset by the 3.3% (R$ 2 million) reduction in other operating costs/expenses.
Depreciation and Amortization, which reached R$ 97 million in 2Q09, an increase of 5.2% (R$ 5 million), due to, among other factors, the upturn related to the operational start-up of the 14 de Julho Hydroelectric Power Plant, in December 2008 (R$ 2 million).
2.4) EBITDA
Based on the factors described, CPFL Energias 2Q09 EBITDA fell by 3.7% (R$ 27 million) to R$ 691 million.
Excluding the non-recurring effects, 2Q09 EBITDA would have totaled R$ 699 million, 2.1% (R$ 15 million) down on the R$ 714 million recorded in 2Q08.
In 1H09, EBITDA was R$ 1,349 million, a reduction of 1.0% (R$ 14 million).
2.5) Financial Result
The 2Q09 financial result was a net expense of R$ 94 million, 11.0% (R$ 12 million) lower than the R$ 105 million recorded in 2Q08, thanks to:
Financial Revenue: decrease of 13.6% (R$ 12 million), from R$ 85 million in 2Q08 to R$ 74 million in 2Q09, largely due to the reduction in Revenue from Financial Investments (R$ 14 million), as a result of the reduction in the SELIC interest rate and cash equivalents.
Financial Expenses: decrease of 12.4% (R$ 24 million), from R$ 191 million in 2Q08 to R$ 167 million in 2Q09, primarily caused by the R$ 37 million reduction in Monetary and Foreign Exchange Updates, mainly due to the negative period variation in the indexes used to update CPFL Energias debt (IGP-M and CDI).
Page 7 of 34
The reduction in financial expenses was partially offset by the increase in Other Financial Expenses (R$ 13 million), chiefly due to the non-recurring effect related to the fine received by RGE from ANEEL, and its corresponding monetary update, regarding the operational indicators DEC and FEC (R$ 19 million).
2.6) Net Income
Net income in 2Q09 totaled R$ 289 million, a decrease of 11.5% (R$ 38 million), while net income per share came to R$ 0.60.
Excluding the non-recurring effects, 2Q09 net income would have come to R$ 307 million, 5.5% (R$ 18 million) down on the R$ 324 million recorded in 2Q08.
In 1H09, net income was R$ 572 million, a reduction of 3.4% (R$ 20 million), while net income per share came to R$ 1.19.
Page 8 of 34
3) DEBT
3.1) Financial Debt (Including Hedge)
CPFL Energias financial debt (including hedge) increased by 10.2% to R$ 7,039 million in 2Q09. The main contributing factors to this variation were:
CPFL Geração and Generation Projects: funding (BNDES and other financial institutions), net of amortizations, totaling R$ 250 million, with the following highlights:
(i) Funding of BNDES financing for Foz do Chapecó (R$ 360 million);
(ii) Funding of working capital by CPFL
Geração, totaling R$ 100 million;
(iii) CPFL Geraçãos R$ 85 million promissory notes issue, for debt rollover and investments funding;
(iv) Amortization of the principal of CPFL Geração and
Baesas debentures (R$ 161 million);
(v) Amortization of Furnas loan for CPFL Geração (R$ 93 million);
(vi) Amortizations, net of funding, of BNDES financing for CPFL Geração, Baesa, Ceran and Enercan,
totaling R$ 75 million.
CPFL Energia and Groups Distributors: funding (BNDES and other financial institutions), net of amortizations, totaling R$ 121 million, with the following highlights:
(i) CPFL Piratiningas R$ 100 million debentures
issue, RGEs R$ 185 million promissory notes issue, CPFL Paulistas R$ 175 million promissory notes issue, CPFL Leste Paulistas R$ 24 million promissory notes issue, CPFL Sul Paulistas R$ 16 million promissory
notes issue and CPFL Jaguaris R$ 10 million promissory notes issue, for debt rollover and investments funding;
(ii) Funding, net of amortizations, of BNDES financing for Groups Distributors, totaling R$ 94 million;
(iii)
Amortization of the principal of RGEs debentures (R$ 205 million);
(iv) Amortization of the principal of CPFL Piratiningas promissory notes (R$ 100 million);
(v) Amortization of working capital by RGE, totaling R$ 100
million;
(vi) Amortizations, net of funding, carried out in compliance with Brazilian Central Bank Resolution 2770 by CPFL Piratininga, totaling R$ 59 million.
Interest provision in the period, corresponding to incurred interest, net of interest paid, in the amount of R$ 123 million.
Page 9 of 34
Financial Debt - 2Q09 (R$ Thousands) | ||||||||||||||
Charges | Principal | Total | ||||||||||||
Short Term | Long Term | Short Term | Long Term | Short Term | Long Term | Total | ||||||||
Local Currency | ||||||||||||||
BNDES - Repowering | 100 | - | 9,007 | 16,896 | 9,107 | 16,896 | 26,003 | |||||||
BNDES - Investment | 2,281 | 7,116 | 280,959 | 2,155,785 | 283,240 | 2,162,901 | 2,446,141 | |||||||
BNDES - Income Assets | 48 | - | 346 | 5,993 | 394 | 5,993 | 6,387 | |||||||
Furnas Centrais Elétricas S.A. | - | - | 84,798 | - | 84,798 | - | 84,798 | |||||||
Financial Institutions | 17,670 | - | 528,313 | 177,662 | 545,983 | 177,662 | 723,645 | |||||||
Others | 541 | - | 25,857 | 34,629 | 26,398 | 34,629 | 61,027 | |||||||
Subtotal | 20,640 | 7,116 | 929,280 | 2,390,965 | 949,920 | 2,398,081 | 3,348,001 | |||||||
Foreign Currency | ||||||||||||||
IDB | 356 | - | 3,922 | 59,677 | 4,278 | 59,677 | 63,955 | |||||||
Financial Institutions | 27,993 | 39,247 | 132,602 | 1,062,196 | 160,595 | 1,101,443 | 1,262,038 | |||||||
Subtotal | 28,349 | 39,247 | 136,524 | 1,121,873 | 164,873 | 1,161,120 | 1,325,993 | |||||||
Debentures | ||||||||||||||
CPFL Energia | 15,420 | - | - | 450,000 | 15,420 | 450,000 | 465,420 | |||||||
CPFL Paulista | 28,226 | - | 288,168 | 640,000 | 316,394 | 640,000 | 956,394 | |||||||
CPFL Piratininga | 31,425 | - | 200,000 | 300,000 | 231,425 | 300,000 | 531,425 | |||||||
RGE | 13,358 | - | - | 406,200 | 13,358 | 406,200 | 419,558 | |||||||
BAESA | 1,438 | - | 3,164 | 29,108 | 4,602 | 29,108 | 33,710 | |||||||
Subtotal | 89,867 | - | 491,332 | 1,825,308 | 581,199 | 1,825,308 | 2,406,507 | |||||||
Financial Debt | 138,856 | 46,363 | 1,557,136 | 5,338,146 | 1,695,992 | 5,384,509 | 7,080,501 | |||||||
Hedge | - | - | - | - | 50,735 | (92,292) | (41,557) | |||||||
Financial Debt Including Hedge | - | - | - | - | 1,746,727 | 5,292,217 | 7,038,944 | |||||||
Percentage on total (%) | - | - | - | - | 24.8% | 75.2% | 100% | |||||||
With regard to financial debt, it is worth noting that R$ 5,292 million (75.2% of the total) is considered long-term, and R$ 1,747 million (24.8% of the total) is considered short-term.
3.2) Total Debt (Including Private Pension Fund)
Total debt, comprising financial debt, hedge (asset/liability) and debt with the private pension fund, amounted to R$ 7,558 million in 2Q09, growth of 7.7% . The debt recorded an increase in nominal terms, with the average cost falling from 12.8% p.a. in 2Q08 to 11.8% p.a. in 2Q09, due to the downturn in the IGP-M inflation rate (from 13.4% to 1.5%), although the upturn in the CDI interbank rate (from 11.4% to 12.3%) (accrued rates in the last 12 months).
Page 10 of 34
As a result of the funding operations and amortizations, there was an increase in the CDI-pegged portion (from 51.4%, in 2Q08, to 57.0%, in 2Q09) and the TJLP-indexed portion (from 29.7%, in 2Q08, to 31.3%, in 2Q09), and a decrease in the portion tied to the IGP-M/IGP-DI (from 15.3%, in 2Q08, to 10.2%, in 2Q09).
The foreign-currency and IGP-M/IGP-DI debt would have come to 18.8% and 11.3% of the total, respectively, if banking hedge operations had been excluded. However, as we consider contracted swap operations, which convert the indexation of debt in dollars and yen to the CDI, the effective foreign-currency debt is only 1.5% and all of this possesses a natural hedge (revenue with foreign exchange component).
3.3) Adjusted Net Debt
R$ Thousands | 2Q09 | 2Q08 | Var. | |||
Total Debt | (7,557,554) | (7,015,494) | 7.7% | |||
(+)Regulatory Asset/(Liability) | 338,024 | 355,060 | -4.8% | |||
(+)Available Funds | 731,056 | 869,611 | -15.9% | |||
(+)Judicial Deposit (1) | 434,900 | 391,813 | 11.0% | |||
(=)Adjusted Net Debt | (6,053,574) | (5,399,010) | 12.1% | |||
Note: (1) Related to the income tax of CPFL Paulista. |
In 2Q09, adjusted net debt after the exclusion of the regulatory assets/(liabilities) and cash equivalents, totaled R$ 6,054 million, an upturn of 12.1% (R$ 655 million).
The Company closed 2Q09 with a Net Debt / EBITDA ratio of 2.17x. Excluding the balance of Foz do Chapecó Energia debt (related to Foz do Chapecó Hydroelectric Plant), which has not started generating net income to the group, the Net Debt / EBITDA would have been 1.92x.
Page 11 of 34 |
4) INVESTMENTS
In 2Q09, R$ 287 million was invested in business maintenance and expansion, of which R$ 165 million in distribution, R$ 113 million in generation and R$ 9 million in commercialization. As result, CPFL Energias investments totaled R$ 559 million in 1H09.
Listed below are some of the main investments made by CPFL Energia in each segment:
(i) Distribution: strengthening and expanding the electricity system to keep pace with market growth, both in terms of energy sales and numbers of customers. Other allocations included electricity system maintenance and improvements, operational infrastructure, the upgrading of management and operational support systems, customer help services and research and development programs, among others;
(ii) Generation: chiefly focused on the Foz do Chapecó Hydroelectric Plant (ongoing construction project).
Page 12 of 34 |
5) CASH FLOW
Consolidated Cash Flow (R$ Thousands) | ||||
2Q09 | Last 12M | |||
Beginning Balance | 868,890 | 869,611 | ||
Net Income Including Social Contribution and Income Tax | 452,768 | 1,892,132 | ||
Depreciation and Amortization | 143,736 | 566,757 | ||
Interest on Debts and Monetary and Foreign Exchange Restatements | 130,297 | 648,826 | ||
Consumers, Concessionaries and Licensees | (19,866) | (195,245) | ||
Deferred Tariff Costs Variations | 322,050 | 221,370 | ||
Income Tax and Social Contribution Paid | (130,213) | (625,387) | ||
Interest on Debts Paid | (126,565) | (520,775) | ||
Others | (153,044) | (159,486) | ||
166,395 | (63,940) | |||
Total Operating Activities | 619,163 | 1,828,192 | ||
Investment Activities | ||||
Acquisition of Property, Plant and Equipment, and Intangibles | (286,613) | (1,249,283) | ||
Others | 29,949 | 103,917 | ||
Total Investment Activities | (256,664) | (1,145,366) | ||
Financing Activities | ||||
Loans and Debentures | 667,864 | 1,550,160 | ||
Principal Amortization of Loans and Debentures | (560,547) | (1,166,132) | ||
Dividends Paid | (607,650) | (1,209,582) | ||
Others | - | 4,173 | ||
Total Financing Activities | (500,333) | (821,381) | ||
Cash Flow Generation | (137,834) | (138,555) | ||
Ending Balance - 06/30/2009 | 731,056 | 731,056 | ||
The cash flow balance closed 2Q09 at R$ 731 million, 15.9% (R$ 138 million) down on the opening figure. We highlight the following factors that contributed to this variation in the cash balance:
Page 13 of 34 |
6) DIVIDENDS
CPFL Energia has announced an intermediate dividend distribution, for 1H09, in the amount of R$ 572 million, equivalent to R$ 1.191201324 per share and corresponding to 100% of net income for the period.
CPFL Energia's Dividend Yield | ||||||||||
1H07 | 2H07 | 1H08 | 2H08 | 1H09 | ||||||
Dividend Yield - last 12 months (1) | 10.9% | 9.7% | 7.6% | 7.3% | 7.6% | |||||
Note: (1) Based on the average share price in the period. |
The 1H09 dividend yield, calculated on the average share price in the period (R$ 31.55) is 7.6% (last 12 months).
The declared amounts are in line with the Companys dividend policy, which states that shareholders will receive at least 50% of adjusted half-yearly net income as dividends and/or interest on equity (IOE).
Page 14 of 34 |
7) STOCK MARKET
7.1) Share Performance
CPFL Energia, which has a current free float of 30.5%, is listed on both the BM&FBOVESPA and the NYSE.
The shares closed the half year priced at R$ 31.83 per share and US$ 48.44 per ADR, respectively.
In 1H09, CPFL Energias shares appreciated by 10.1% on the BM&FBOVESPA and by 29.3% on the NYSE.
In the last 12 months, CPFL Energias shares depreciated by 5.3% on the BM&FBOVESPA and by 23.4% on the NYSE.
Page 15 of 34 |
7.2) Average Daily Volume
The daily trading volume in 1H09 averaged R$ 26.5 million, of which R$ 15.3 million on the BM&FBOVESPA and R$ 11.2 million on the NYSE, 26.1% down on 2008. The number of trades on the BM&FBOVESPA increased by 39.7%, rising from a daily average of 918, in 2008, to 1,282, in 1H09.
7.3) Ratings
The following table shows the evolution of CPFL Energias corporate ratings:
Ratings of CPFL Energia - National Scale | ||||||||||
Agency | 2008 | 2007 | 2006 | 2005 | ||||||
Standard & Poor's | Rating | brAA+ | brAA- | brA+ | brA | |||||
Outlook | Stable | Stable | Positive | Positive | ||||||
Fitch Ratings | Rating | AA (bra) | AA (bra) | A+ (bra) | A- (bra) | |||||
Outlook | Positive | Stable | Stable | Stable | ||||||
Note: Close-of-period positions. |
Page 16 of 34 |
8) CORPORATE GOVERNANCE
CPFL Energias corporate governance model is based on four basic principles transparency, equity, accountability and corporate responsibility and is adopted by all the companies in the CPFL Energia group.
CPFL Energia is listed on the Novo Mercado trading segment of the BM&FBOVESPA and its Level III ADRs are traded on the NYSE. The company's capital stock is composed of common shares only, and ensures tag-along rights equivalent to 100% of the amount paid to the controlling shareholders through a public offer in the case of disposal of control.
The mission of the Board of Directors and the Board of Executive Officers is to protect and value CPFL Energias assets, pursuant to the Companys Bylaws, representing the interests of the shareholders and other agents with whom the Company and its Subsidiaries interact.
The Board of Directors duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Companys Bylaws. The Board is composed of six members representing the controlling shareholders and one independent member, all of them with a one-year term of office, reelection being admitted. It normally meets once a month but may be convened whenever necessary. The Chairman and the Vice-Chairman are elected among the Board of Directors members and no member may serve on the Board of Executive Officers.
The Board of Directors constituted three committees with officially designated responsibilities to advise it on matters related to management of the business: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc commissions are installed to advise the Board on such specific issues as corporate governance, strategies, budgets, energy purchases, new operations and financial policies.
CPFL Energia also maintains a permanent Fiscal Council comprising five members who also carry out the attributes of the Audit Committee, in accordance with the rules of the Securities and Exchange Commission (SEC). Members meet on a monthly basis and adopt a minimum calendar of activities, which includes periodic meetings with the internal and external auditors, and the Board of Executive Officers.
The Board of Executive Officers comprises one Chief Executive Officer and six Vice Chief Executive Officers, all of them with a two-year term of office, being admitted the reelection.
The Executive Officers represent the Company and manage its business in accordance with the long-term strategic plan. The Chief Executive Officer is responsible for nominating the Vice Chief Executive Officers. The statutory officers also occupy executive positions in the Subsidiaries, thereby ensuring that their corporate governance practices are in line with those of the holding company.
The composition of the Board of Directors, its Committees, Fiscal Council and Board of Executive Officers is available on the Companys website at www.cpfl.com.br/ir.
Arbitration Chamber
CPFL Energia is bound to submit all matters of arbitration to the BM&FBOVESPAs Market Arbitration Chamber, pursuant to the article 44 of the Companys Bylaws.
2Q09 Highlights
Manual for Participation in General Shareholders Meetings (relating to the Ordinary Meeting held in April 2009).
Page 17 of 34 |
9) SHAREHOLDERS STRUCTURE
CPFL Energia is a holding company, whose results depend directly on those of its subsidiaries.
Page 18 of 34 |
10) PERFORMANCE OF THE BUSINESS SEGMENTS
10.1) Distribution Segment
10.1.1) Economic-Financial Performance
Consolidated Income Statement - Distribution (R$ Thousands) | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 3,494,877 | 3,063,119 | 14.1% | 6,678,045 | 6,382,138 | 4.6% | ||||||
Net Operating Revenues | 2,283,058 | 1,991,864 | 14.6% | 4,325,287 | 4,170,454 | 3.7% | ||||||
Cost of Electric Power | (1,581,064) | (1,259,805) | 25.5% | (2,967,881) | (2,719,215) | 9.1% | ||||||
Operating Costs & Expenses | (343,982) | (309,406) | 11.2% | (660,897) | (611,776) | 8.0% | ||||||
EBIT | 358,012 | 422,653 | -15.3% | 696,509 | 839,463 | -17.0% | ||||||
EBITDA | 441,120 | 482,731 | -8.6% | 862,336 | 965,053 | -10.6% | ||||||
Financial Income (Expense) | (114,918) | (104,316) | 10.2% | (128,723) | (134,371) | -4.2% | ||||||
Income Before Taxes | 243,094 | 318,337 | -23.6% | 567,786 | 705,092 | -19.5% | ||||||
NET INCOME | 225,241 | 274,995 | -18.1% | 438,940 | 530,146 | -17.2% | ||||||
Note: The distributors financial performance tables are attached to this report in item 11.5. |
Operating Revenue
Gross operating revenue in 2Q09 rose by 14.1% (R$ 432 million) to R$ 3,495 million, while net operating revenue increased by 14.6% (R$ 291 million) to R$ 2,283 million.
The increase in operating revenue was due to:
The distributors tariff adjustment:
CPFL Piratininga (+16.54%), effective as of October 23, 2008;
CPFL Santa Cruz (+24.09%), CPFL Leste Paulista (+12.94%), CPFL Jaguari (+11.36%), CPFL Sul Paulista (+11.64%) and CPFL Mococa (+11.18%), effective as of February 3, 2009;
CPFL Paulista (+21.22%), effective as of April 8, 2009;
RGE (+18.95%), effective as of April 19, 2009.
The 1.6% increase in sales to the captive market.
The increase in operating revenue was partially offset by the net effect from the charging of the Extraordinary Revenue (RTE) to offset 2001 Parcel A (R$ 14 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the cost of electric power, but had no impact on net income.
In 1H09, gross operating revenue was R$ 6,678 million, representing growth of 4.6% (R$ 296 million). Net operating revenue reached R$ 4,325 million, equivalent to growth of 3.7% (R$ 155 million).
Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the distribution and transmission systems, increased by 25.5% (R$ 321 million) to R$ 1,581 million in 2Q09:
The cost of electric power purchased for resale in 2Q09 rose by 19.7% (R$ 211 million) to R$ 1,279 million. The main factors behind this variation were:
(i) An upturn from the increase in the prices of power purchase contracts, mostly due to the 8.7% readjustment of energy from Itaipu (in January 2009), and the 25.2% average effect of foreign exchange rate in the distributors tariff adjustment;
Page 19 of 34 |
(ii) The increase in the power purchased for resale, chiefly due to the energy acquisition from the auctions, with the purpose of fulfilling the power purchase regulatory requirements, without affecting the net income.
The increase in the power purchased for resale was partially offset by the following factors:
(i) The upturn in PIS and COFINS credits on energy sales (R$ 16 million);
(ii) The R$ 14 million decrease in cost related to the charging of the Extraordinary Revenue (RTE) to offset 2001 Parcel A (R$ 14 million). The amortization of Parcel A affected the revenue, the deductions from revenue and the cost of electric power, but had no impact on net income.
Charges for the use of the distribution and transmission systems moved up by 57.9% (R$ 111 million) to R$ 302 million in 2Q09, mainly as a result of the following factors:
(i) An upturn in basic network usage charges (R$ 44 million);
(ii) The impacts of regulatory assets and liabilities and the amortization and deferral of the CVA (R$ 158 million), mainly due to the costs of activating the Thermoelectric Plants, on previous year.
Partially offsetting:
(i) The reduction in system service usage charges (R$ 78 million);
(ii) The upturn in PIS and COFINS credits on charges (R$ 14 million).
Operating Costs and Expenses
Operating costs and expenses moved up by 11.2% (R$ 35 million) to R$ 344 million in 2Q09, due to:
The Private Pension Fund item, which recorded a R$ 21 million increase in expenses, from revenue of R$ 20 million in 2Q08 to an expense of R$ 1 million in 2Q09, due to the expected estimated impact of CVM Deliberation 371/00 on actuarial assets and liabilities, as defined in the Actuarial Report;
PMSO, which reached R$ 261 million in 2Q09, an increase of 4.6% (R$ 12 million), due to, among other factors, the increase in CPFL Piratininga (R$ 4 million), caused by the non-recurring item related to the gain, in 2Q08, from assets disposal.
Excluding these effects, 2Q09 PMSO would have totaled R$ 261 million, 3.2% (R$ 8 million) up on the R$ 253 million recorded in 2Q08, versus corresponding 12-month variations of 1.5% in the general market inflation index (IGP-M) and 4.8% in the consumer price index (IPCA).
The main factors behind this upturn were:
(i) The 3.4% (R$ 4 million) upturn in personnel expenses, chiefly due to the R$ 7 million increase in CPFL Paulista, mainly due to the 2008 collective bargaining agreement.
The higher personnel expenses were partially offset by the R$ 2 million reduction in RGE and the R$ 1 million reduction in CPFL Santa Cruz.
(ii) The 11.9% (R$ 2 million) increase in material expenses, mainly because of ANEELs disallowance regarding the energy efficiency program of CPFL Paulista and CPFL Piratininga;
Page 20 of 34 |
(iii) The 2.3% (R$ 2 million) increase in expenses with third-party services, mainly as a result of the following factors:
Upturn in RGE (R$ 3 million), chiefly related to data processing expenses (R$ 2 million) and technical services expenses (R$ 1 million);
Increment in CPFL Piratininga (R$ 2 millions), largely due to the consulting and information technology services.
The higher expenses from third-party services were partially offset by the reduction in CPFL Paulista (R$ 2 million).
The increase in PMSO, after excluding the mentioned effects, was partially offset by the 3.3% (R$ 2 million) reduction in other operating costs/expenses.
Depreciation and Amortization, which reached R$ 77 million in 2Q09, an increase of 2.9% (R$ 2 million).
EBITDA
Based on the factors described, 2Q09 EBITDA fell by 8.6% (R$ 42 million) to R$ 441 million.
Excluding non-recurring effects, 2Q09 EBITDA would have totaled R$ 441 million, 7.9% (R$ 38 million) down on the R$ 479 million recorded in 2Q08.
In 1H09, EBITDA was R$ 862 million, a reduction of 10.6% (R$ 103 million).
Financial Result
The 2Q09 financial result was a net expense of R$ 115 million, 10.2% (R$ 11 million) higher than the R$ 104 million expense recorded in 2Q08, thanks to:
Financial Revenue: decrease of 11.6% (R$ 9 million), from R$ 76 million in 2Q08 to R$ 67 million in 2Q09, largely due to the reduction in Revenue from Financial Investments (R$ 8 million), as a result of the reduction in the SELIC interest rate and cash equivalents.
Financial Expenses: decrease of 1.8% (R$ 2 million), from R$ 117 million in 2Q08 to R$ 115 million in 2Q09, primarily caused by the R$ 16 million reduction in Monetary and Foreign Exchange Updates, mainly due to the negative period variation in the indexes used to update CPFL Energias debt (IGP-M and CDI), and the R$ 2 million reduction in Debt Charges.
The reduction in financial expenses was partially offset by the increase in Other Financial Expenses (R$ 16 million), chiefly due to the non-recurring effect related to the fine received by RGE from ANEEL, and its corresponding monetary update, regarding the operational indicators DEC and FEC (R$ 19 million).
Net Income
Net income in 2Q09 totaled R$ 225 million, a reduction of 18.1% (R$ 50 million).
Excluding the non-recurring effects, 2Q09 net income would have come to R$ 237 million, 12.9% (R$ 35 million) down on the R$ 272 million recorded in 2Q08.
In 1H09, net income was R$ 439 million, a reduction of 17.2% (R$ 91 million).
Page 21 of 34
10.1.2) Tariff Adjustment
Dates of Tariff Adjustments | |
Distribution Company | Date |
CPFL Piratininga | October 23th |
CPFL Santa Cruz | February 3rd |
CPFL Leste Paulista | February 3rd |
CPFL Jaguari | February 3rd |
CPFL Sul Paulista | February 3rd |
CPFL Mococa | February 3rd |
CPFL Paulista | April 8th |
RGE | April 19th |
Approval of the Annual Tariff Adjustment Index
10.1.2.1) CPFL Piratininga
On October 21, 2008, Aneel, through Resolution No. 717, adjusted CPFL Piratiningas electricity tariffs by 16.54% (still provisory), 10.92% of which referred to the Tariff Adjustment per se and 5.62% to financial components outside the Annual Tariff Adjustment, totaling around R$ 126.6 million. The average impact on consumers was 15.03%, considering that the percentage of financial components in the tariffs ratified by the 2007 Tariff Revision was 1.51% . The new tariffs became effective as of October 23, 2008, and remain in effect until October 22, 2009.
The IGP-M inflationary index accrued during the tariff period was 12.31% and the exchange rate adopted by Aneel was R$/US$ 2.0540.
10.1.2.2) CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa
On February 3, 2009, Aneel published in the Diário Oficial da União the 2009 Tariff Adjustment Indexes for five CPFL group distributors, effective as of the same date. These were: CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, as shown in the table located at the end of item 10.1.3.4 .
The IGP-M inflationary index accrued during the tariff period was 8.15% and the exchange rate adopted by Aneel was R$/US$ 2.3083.
10.1.2.3) CPFL Paulista
On April 7, 2009, Aneel, through Resolution No. 795, adjusted CPFL Paulistas electricity tariffs by 21.22%, 13.58% of which referred to the Tariff Adjustment per se and 7.64% to financial components outside the Annual Tariff Adjustment, with an average impact of 21.56% on captive consumers. The new tariffs became effective as of April 8, 2009 and remain in effect until April 7, 2010.
The IGP-M inflationary index accrued during the tariff period was 6.27% and the exchange rate adopted by Aneel was R$/US$ 2.2567.
Page 22 of 34
10.1.2.4) RGE
On April 14, 2009, Aneel, through Resolution No. 810, adjusted RGEs electricity tariffs by 18.95%, 10.44% of which referred to the Tariff Adjustment per se and 8.50% to financial components outside the Annual Tariff Adjustment, with an average impact of 3.43% on captive consumers. The new tariffs became effective as of April 19, 2009 and remain in effect until April 18, 2010.
The IGP-M inflationary index accrued during the tariff period was 6.27% and the exchange rate adopted by Aneel was R$/US$ 2.3152.
The adjustments authorized by Aneel are presented per distributor in the following table:
Annual Tariff Adjustment | CPFL | CPFL Santa CPFL Leste | CPFL | CPFL Sul | CPFL | CPFL | RGE | |||||||||
Index (IRT) | Piratininga | Cruz | Paulista | Jaguari | Paulista | Mococa | Paulista | |||||||||
Term >>>>>> | 10/23/2008 | 02/03/2009 | 02/03/2009 | 02/03/2009 | 02/03/2009 | 02/03/2009 | 04/08/2009 | 04/19/2009 | ||||||||
Economic IRT | 10.92% | 10.69% | 10.58% | 11.01% | 11.80% | 10.52% | 13.58% | 10.44% | ||||||||
Financial Components | 5.62% | 13.40% | 2.36% | 0.35% | -0.16% | 0.66% | 7.64% | 8.50% | ||||||||
Total IRT | 16.54% | 24.09% | 12.94% | 11.36% | 11.64% | 11.18% | 21.22% | 18.95% |
Page 23 of 34
10.2) Commercialization and Services Segment
Consolidated Income Statement - Commercialization and Services (R$ Thousands) | ||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |
Gross Operating Revenues | 528,041 | 486,156 | 8.6% | 953,911 | 937,768 | 1.7% |
Net Operating Revenues | 455,506 | 414,104 | 10.0% | 818,386 | 795,609 | 2.9% |
EBITDA | 71,897 | 75,933 | -5.3% | 134,643 | 118,601 | 13.5% |
NET INCOME | 46,851 | 54,142 | -13.5% | 93,874 | 83,168 | 12.9% |
Operating Revenue
Gross operating revenue in 2Q09 increased by 8.6% (R$ 42 million) to R$ 528 million, while net operating revenue moved up by 10.0% (R$ 41 million) to R$ 456 million.
In 1H09, gross operating revenue reached R$ 954 million, representing an increase of 1.7% (R$ 16 million). Net operating revenue was R$ 818 million, equivalent to growth of 2.9% (R$ 23 million).
EBITDA
EBITDA totaled R$ 72 million in 2Q09, a decrease of 5.3% (R$ 4 million).
In 1H09, EBITDA was R$ 135 million, up 13.5% (R$ 16 million).
Net Income
In 2Q09, net income amounted to R$ 47 million, down by 13.5% (R$ 7 million).
In 1H09, net income was R$ 94 million, an increase of 12.9% (R$ 11 million).
Page 24 of 34
10.3) Generation Segment
Consolidated Income Statement - Generation (R$ Thousands) | ||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |
Gross Operating Revenues | 238,673 | 216,433 | 10.3% | 472,687 | 411,883 | 14.8% |
Net Operating Revenues | 222,944 | 201,810 | 10.5% | 441,552 | 384,942 | 14.7% |
Cost of Electric Power | (12,901) | (8,096) | 59.4% | (25,604) | (40,194) | -36.3% |
Operating Costs & Expenses | (47,734) | (46,061) | 3.6% | (96,213) | (88,487) | 8.7% |
EBIT | 162,309 | 147,653 | 9.9% | 319,735 | 256,261 | 24.8% |
EBITDA | 183,364 | 166,397 | 10.2% | 362,896 | 293,569 | 23.6% |
Financial Income (Expense) | (67,962) | (84,247) | -19.3% | (115,296) | (132,847) | -13.2% |
Income Before Taxes | 94,347 | 63,406 | 48.8% | 204,439 | 123,414 | 65.7% |
NET INCOME | 97,545 | 76,793 | 27.0% | 169,024 | 114,444 | 47.7% |
Operating Revenue
Gross operating revenue grew by 10.3% (R$ 22 million) to R$ 239 million, while net operating climbed by 10.5% (R$ 21 million) to R$ 223 million, chiefly due to the following factors:
(i) A R$ 10 million increase in revenue from the Ceran Complex, due to the operational startup of the 14 de Julho Hydroelectric Power Plant in December 2008;
(ii) Supplies by Furnas resulting from the 9.5% tariffs adjustment in the Serra da Mesa Hydroelectric Power Plant in January 2009 (R$ 8 million);
(iii) The operation of purchase and sale of energy produced by Baesa, relative to its share. Since May 2008, this energy has been commercialized by CPFL Geração (R$ 5 million).
In 1H09, gross operating revenue was R$ 473 million, representing growth of 14.8% (R$ 61 million). Net operating revenue was R$ 442 million, equivalent to growth of 14.7% (R$ 57 million).
Cost of Electric Power
The cost of electric power in 2Q09 rose by 59.4% (R$ 5 million) to R$ 13 million, chiefly due to the additional energy acquisition by Ceran, Enercan and Baesa from the Energy Reallocation Mechanism (MRE), due to the lower volume generation caused by the low level of water in the reservoirs, resulting in a cost increase of R$ 3 million.
Operating Costs and Expenses
Operating costs and expenses moved up by 3.6% (R$ 2 million) to R$ 48 million in 2Q09, mainly due to the following factors:
The 13.5% (R$ 2 million) increase in depreciation and amortization to R$ 19 million, essentially due to the operational start-up of the 14 de Julho Hydroelectric Power Plant;
The Private Pension Fund item, which recorded a R$ 0.5 million increase in expenses, from revenue of R$ 0.4 million in 2Q08 to an expense of R$ 0.1 million in 2Q09, due to the expected estimated impact of CVM Deliberation 371/00 on actuarial assets and liabilities, as defined in the Actuarial Report.
The increase in operating costs and expenses was partially offset by the following factor:
The 5.3% (R$ 1 million) reduction in PMSO to R$ 24 million, chiefly due to the 27.4% (R$ 3 million) downturn in other operating costs and expenses, partially offset by the 16.7% (R$ 1 million) upturn in personnel expenses and the 7.0% (R$ 0.5 million) increment in outsourced services expenses.
Page 25 of 34
EBITDA
Based on the factors described, 2Q09 EBITDA totaled R$ 183 million, up by 10.2% (R$ 17 million). In 1H09, EBITDA was R$ 363 million, an increase of 23.6% (R$ 69 million).
Financial Result
The 2Q09 financial result was a net expense of R$ 68 million, 19.3% (R$ 16 million) down on the R$ 84 million recorded in 2Q08, thanks to:
Financial Revenues: totaled R$ 5 million in 2Q09, identical to the 2Q08 figure;
Financial Expenses: a reduction of 30.1% (R$ 16 million), from R$ 54 million in 2Q08 to R$ 37 million in 2Q09, mainly due to:
(i) The Monetary and Foreign Exchange Updates item, which recorded a R$ 20 million reduction, from an expense of R$ 17 million in 2Q08 to a revenue of R$ 3 million in 2Q09.
The decrease in financial expenses was partially offset by the following factor:
(i) A R$ 4 million increase in Debt Charges, largely as a result of the new funding and the financial expenses related to the operational start-up of the 14 de Julho Hydroelectric Power Plant.
Net Income
Net income in 2Q09 rose by 27.0% (R$ 21 million) to R$ 98 million.
In 1H09, net income was R$ 169 million, an increase of 47.7% (R$ 55 million).
Status of Generation Projects
Foz do Chapecó Hydroelectric Plant
Construction of the Foz do Chapecó Hydroelectric Plant is on schedule (68% of works completed). Commercial start-up is scheduled for 3Q10. CPFL Geração has a 51% share in the project, equivalent to an installed capacity and assured power of 436.1 MW and 220.3 average-MW, respectively.
Baldin Thermoelectric Plant
The Baldin Thermoelectric Plant is under construction (59% of works completed). Commercial start-up is scheduled for March 2010. The installed capacity is of 45 MW, with 24 average-MW of energy exported to CPFL Brasil, during the harvest season.
Page 26 of 34
11) ATTACHMENTS
11.1) Statement of Assets CPFL Energia
(R$ thousands)
Consolidated | ||||
ASSETS | 06/30/2009 | 03/31/2009 | ||
CURRENT ASSETS | ||||
Cash and Banks | 731,056 | 868,890 | ||
Consumers, Concessionaries and Licensees | 1,875,099 | 1,815,709 | ||
Financial Investments | 39,648 | 38,907 | ||
Recoverable Taxes | 211,850 | 176,369 | ||
Allowance for Doubtful Accounts | (76,920) | (71,281) | ||
Prepaid Expenses | 138,972 | 134,330 | ||
Deferred Taxes | 210,164 | 213,378 | ||
Materials and Supplies | 15,574 | 15,986 | ||
Deferred Tariff Cost Variations | 502,560 | 761,990 | ||
Derivative Contracts | 8,557 | 16,448 | ||
Other Credits | 119,634 | 136,200 | ||
TOTAL CURRENT ASSETS | 3,776,194 | 4,106,926 | ||
NON-CURRENT ASSETS | ||||
Long-Term Liabilities | ||||
Consumers, Concessionaries and Licensees | 227,702 | 261,587 | ||
Judicial Deposits | 628,890 | 613,299 | ||
Financial Investments | 96,744 | 102,416 | ||
Recoverable Taxes | 101,525 | 101,735 | ||
Prepaid Expenses | 89,953 | 75,688 | ||
Deferred Taxes | 1,101,566 | 1,144,843 | ||
Deferred Tariff Cost Variations | 54,197 | 116,817 | ||
Derivative Contracts | 93,109 | 277,808 | ||
Other Credits | 158,831 | 170,302 | ||
2,552,517 | 2,864,495 | |||
Investments | 104,707 | 104,632 | ||
Property, Plant and Equipment | 6,942,840 | 6,774,499 | ||
Intangible | 2,577,761 | 2,613,410 | ||
Deferred Charges | 17,049 | 19,528 | ||
TOTAL NON-CURRENT ASSETS | 12,194,874 | 12,376,564 | ||
TOTAL ASSETS | 15,971,068 | 16,483,490 | ||
Page 27 of 34
11.2) Statement of Liabilities CPFL Energia
(R$ thousands)
Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | 06/30/2009 | 03/31/2009 | ||
LIABILITIES | ||||
CURRENT LIABILITIES | ||||
Accrued Interest on Debts | 48,989 | 25,752 | ||
Accrued Interest on Debentures | 89,867 | 101,260 | ||
Loans and Financing | 1,065,804 | 637,334 | ||
Debentures | 491,332 | 778,359 | ||
Suppliers | 981,939 | 998,205 | ||
Taxes, Fees and Social Contributions | 439,021 | 432,256 | ||
Deferred Taxes | 7,263 | 8,698 | ||
Employee Pension Plans | 52,632 | 49,769 | ||
Regulatory Charges | 72,122 | 77,268 | ||
Dividends and Interest on Equity | 598,844 | 632,058 | ||
Accrued Liabilities | 58,526 | 50,152 | ||
Deferred Tariff Gains Variations | 92,995 | 189,767 | ||
Derivative Contracts | 59,292 | 54,136 | ||
Other Accounts Payable | 506,133 | 544,419 | ||
TOTAL CURRENT LIABILITIES | 4,564,759 | 4,579,433 | ||
NON-CURRENT LIABILITIES | ||||
Accrued Interest on Debts | 46,363 | 54,661 | ||
Loans and Financing | 3,512,838 | 3,731,690 | ||
Debentures | 1,825,308 | 1,826,099 | ||
Suppliers | 63,982 | 74,646 | ||
Taxes, Fees and Social Contributions | 2,396 | 2,595 | ||
Deferred Taxes | 2,749 | 1,579 | ||
Employee Pension Plans | 465,978 | 479,360 | ||
Reserve for Contingencies | 118,445 | 110,111 | ||
Deferred Tariff Gains Variations | 65,074 | 22,485 | ||
Derivative Contracts | 817 | 544 | ||
Other Accounts Payable | 199,107 | 213,581 | ||
TOTAL NON-CURRENT LIABILITIES | 6,303,057 | 6,517,351 | ||
NON-CONTROLLING SHAREHOLDERS' INTEREST | 82,611 | 85,384 | ||
SHAREHOLDERS' EQUITY | ||||
Capital | 4,741,175 | 4,741,175 | ||
Capital Reserves | 16 | 16 | ||
Profit Reserves | 277,428 | 277,428 | ||
Retained Earnings | 2,022 | 282,703 | ||
TOTAL SHAREHOLDERS' EQUITY | 5,020,641 | 5,301,322 | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 15,971,068 | 16,483,490 | ||
Page 28 of 34
11.3) Income Statement CPFL Energia
(R$ thousands)
Consolidated | ||||||||||||
2Q09 | 2Q08 | Variation | 1H09 | 1H08 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | 3,365,225 | 2,969,581 | 13.32% | 6,412,214 | 6,192,411 | 3.55% | ||||||
Eletricity Sales to Distributors | 315,756 | 206,565 | 52.86% | 594,635 | 422,096 | 40.88% | ||||||
Other Operating Revenues | 245,793 | 262,767 | -6.46% | 507,680 | 506,289 | 0.27% | ||||||
3,926,774 | 3,438,913 | 14.19% | 7,514,529 | 7,120,796 | 5.53% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (1,269,482) | (1,128,729) | 12.47% | (2,465,541) | (2,326,248) | 5.99% | ||||||
NET OPERATING REVENUES | 2,657,292 | 2,310,184 | 15.03% | 5,048,988 | 4,794,548 | 5.31% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (1,338,344) | (1,095,505) | 22.17% | (2,549,690) | (2,446,044) | 4.24% | ||||||
Eletricity Network Usage Charges | (309,228) | (197,536) | 56.54% | (546,198) | (399,662) | 36.66% | ||||||
(1,647,572) | (1,293,041) | 27.42% | (3,095,888) | (2,845,706) | 8.79% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (144,102) | (134,604) | 7.06% | (268,299) | (254,074) | 5.60% | ||||||
Material | (17,501) | (15,224) | 14.96% | (31,864) | (29,675) | 7.38% | ||||||
Outsourced Services | (91,875) | (86,744) | 5.92% | (182,612) | (172,237) | 6.02% | ||||||
Other Operating Costs/Expenses | (62,681) | (59,555) | 5.25% | (116,149) | (124,588) | -6.77% | ||||||
Employee Pension Plans | (921) | 21,039 | -104.38% | (1,840) | 42,078 | -104.37% | ||||||
Depreciation and Amortization | (97,022) | (92,227) | 5.20% | (193,316) | (188,759) | 2.41% | ||||||
Amortization of Concession's Intangible | (46,725) | (48,007) | -2.67% | (93,449) | (96,013) | -2.67% | ||||||
(460,827) | (415,322) | 10.96% | (887,529) | (823,268) | 7.81% | |||||||
EBITDA | 690,862 | 717,771 | -3.75% | 1,349,391 | 1,363,395 | -1.03% | ||||||
EBIT | 548,893 | 601,821 | -8.79% | 1,065,571 | 1,125,574 | -5.33% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 73,853 | 85,431 | -13.55% | 193,128 | 194,496 | -0.70% | ||||||
Financial Expenses | (167,279) | (190,865) | -12.36% | (349,514) | (390,999) | -10.61% | ||||||
Interest on Equity | (409) | - | - | (409) | - | - | ||||||
(93,835) | (105,434) | -11.00% | (156,795) | (196,503) | -20.21% | |||||||
INCOME BEFORE TAXES ON INCOME | 455,058 | 496,387 | -8.33% | 908,776 | 929,071 | -2.18% | ||||||
Social Contribution | (42,885) | (44,188) | -2.95% | (88,060) | (86,322) | 2.01% | ||||||
Income Tax | (120,915) | (122,366) | -1.19% | (244,669) | (245,956) | -0.52% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 291,258 | 329,833 | -11.70% | 576,047 | 596,793 | -3.48% | ||||||
Non-Controlling Shareholders' Interest | (2,699) | (3,245) | -16.84% | (4,785) | (4,873) | -1.82% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Reversal of Interest on Equity | 409 | - | - | 409 | - | - | ||||||
NET INCOME | 288,968 | 326,588 | -11.52% | 571,671 | 591,920 | -3.42% | ||||||
EARNINGS PER SHARE (R$) | 0.60 | 0.68 | -11.52% | 1.19 | 1.23 | -3.42% | ||||||
Page 29 of 34
11.4) Income Statement Consolidated Generation Segment
(Pro-forma, R$ thousands)
Consolidated | ||||||||||||
2Q09 | 2Q08 | Variation | 1H09 | 1H08 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | - | 901 | -100.00% | 57 | 1,835 | -96.89% | ||||||
Eletricity Sales to Distributors | 236,349 | 205,395 | 15.07% | 467,980 | 397,776 | 17.65% | ||||||
Other Operating Revenues | 2,324 | 10,137 | -77.07% | 4,650 | 12,272 | -62.11% | ||||||
238,673 | 216,433 | 10.28% | 472,687 | 411,883 | 14.76% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (15,729) | (14,623) | 7.56% | (31,135) | (26,941) | 15.57% | ||||||
NET OPERATING REVENUES | 222,944 | 201,810 | 10.47% | 441,552 | 384,942 | 14.71% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (3,986) | (669) | 495.81% | (7,743) | (25,196) | -69.27% | ||||||
Eletricity Network Usage Charges | (8,915) | (7,427) | 20.04% | (17,861) | (14,998) | 19.09% | ||||||
(12,901) | (8,096) | 59.35% | (25,604) | (40,194) | -36.30% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (7,721) | (6,616) | 16.70% | (14,529) | (12,063) | 20.44% | ||||||
Material | (721) | (566) | 27.39% | (1,249) | (1,057) | 18.16% | ||||||
Outsourced Services | (7,533) | (7,038) | 7.03% | (14,696) | (14,283) | 2.89% | ||||||
Other Operating Costs/Expenses | (8,275) | (11,392) | -27.36% | (18,889) | (21,358) | -11.56% | ||||||
Employee Pension Plans | (73) | 447 | -116.33% | (146) | 894 | -116.33% | ||||||
Depreciation and Amortization | (19,133) | (16,862) | 13.47% | (38,148) | (32,552) | 17.19% | ||||||
Amortization of Concession's Intangible | (4,278) | (4,034) | 6.05% | (8,556) | (8,068) | 6.05% | ||||||
(47,734) | (46,061) | 3.63% | (96,213) | (88,487) | 8.73% | |||||||
EBITDA | 183,364 | 166,397 | 10.20% | 362,896 | 293,569 | 23.62% | ||||||
EBIT | 162,309 | 147,653 | 9.93% | 319,735 | 256,261 | 24.77% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 5,066 | 4,555 | 11.22% | 11,256 | 9,696 | 16.09% | ||||||
Financial Expenses | (37,403) | (53,542) | -30.14% | (90,927) | (107,283) | -15.25% | ||||||
Interest on Equity | (35,625) | (35,260) | 1.04% | (35,625) | (35,260) | 1.04% | ||||||
(67,962) | (84,247) | -19.33% | (115,296) | (132,847) | -13.21% | |||||||
INCOME BEFORE TAXES ON INCOME | 94,347 | 63,406 | 48.80% | 204,439 | 123,414 | 65.65% | ||||||
Social Contribution | (8,090) | (5,361) | 50.90% | (17,986) | (10,920) | 64.71% | ||||||
Income Tax | (21,908) | (14,807) | 47.96% | (49,365) | (30,892) | 59.80% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 64,349 | 43,238 | 48.83% | 137,088 | 81,602 | 68.00% | ||||||
Non-Controlling Shareholders' Interest | (2,429) | (1,705) | 42.46% | (3,689) | (2,418) | 52.56% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Reversal of Interest on Equity | 35,625 | 35,260 | 1.04% | 35,625 | 35,260 | 1.04% | ||||||
NET INCOME | 97,545 | 76,793 | 27.02% | 169,024 | 114,444 | 47.69% | ||||||
Page 30 of 34
11.5) Income Statement Consolidated Distribution Segment
(Pro-forma, R$ thousands)
Consolidated | ||||||||||||
2Q09 | 2Q08 | Variation | 1H09 | 1H08 | Variation | |||||||
OPERATING REVENUES | ||||||||||||
Eletricity Sales to Final Consumers | 3,224,149 | 2,807,634 | 14.84% | 6,133,753 | 5,862,086 | 4.63% | ||||||
Eletricity Sales to Distributors | 44,612 | 16,768 | 166.05% | 77,164 | 57,268 | 34.74% | ||||||
Other Operating Revenues | 226,116 | 238,717 | -5.28% | 467,128 | 462,784 | 0.94% | ||||||
3,494,877 | 3,063,119 | 14.10% | 6,678,045 | 6,382,138 | 4.64% | |||||||
DEDUCTIONS FROM OPERATING REVENUES | (1,211,819) | (1,071,255) | 13.12% | (2,352,758) | (2,211,684) | 6.38% | ||||||
NET OPERATING REVENUES | 2,283,058 | 1,991,864 | 14.62% | 4,325,287 | 4,170,454 | 3.71% | ||||||
COST OF ELETRIC ENERGY SERVICES | ||||||||||||
Eletricity Purchased for Resale | (1,279,087) | (1,068,529) | 19.71% | (2,435,777) | (2,331,768) | 4.46% | ||||||
Eletricity Network Usage Charges | (301,977) | (191,276) | 57.88% | (532,104) | (387,447) | 37.34% | ||||||
(1,581,064) | (1,259,805) | 25.50% | (2,967,881) | (2,719,215) | 9.14% | |||||||
OPERATING COSTS AND EXPENSES | ||||||||||||
Personnel | (122,089) | (118,063) | 3.41% | (230,584) | (224,427) | 2.74% | ||||||
Material | (14,343) | (12,823) | 11.85% | (25,544) | (25,237) | 1.22% | ||||||
Outsourced Services | (75,042) | (73,322) | 2.35% | (149,892) | (142,360) | 5.29% | ||||||
Other Operating Costs/Expenses | (49,400) | (45,120) | 9.49% | (89,050) | (94,162) | -5.43% | ||||||
Employee Pension Plans | (848) | 20,583 | -104.12% | (1,694) | 41,161 | -104.12% | ||||||
Depreciation and Amortization | (77,000) | (74,808) | 2.93% | (153,614) | (155,047) | -0.92% | ||||||
Amortization of Concession's Intangible | (5,260) | (5,853) | -10.13% | (10,519) | (11,704) | -10.12% | ||||||
(343,982) | (309,406) | 11.17% | (660,897) | (611,776) | 8.03% | |||||||
EBITDA | 441,120 | 482,731 | -8.62% | 862,336 | 965,053 | -10.64% | ||||||
EBIT | 358,012 | 422,653 | -15.29% | 696,509 | 839,463 | -17.03% | ||||||
FINANCIAL INCOME (EXPENSE) | ||||||||||||
Financial Income | 66,945 | 75,761 | -11.64% | 165,392 | 164,311 | 0.66% | ||||||
Financial Expenses | (114,945) | (116,997) | -1.75% | (227,197) | (235,602) | -3.57% | ||||||
Interest on Equity | (66,918) | (63,080) | 6.08% | (66,918) | (63,080) | 6.08% | ||||||
(114,918) | (104,316) | 10.16% | (128,723) | (134,371) | -4.20% | |||||||
INCOME BEFORE TAXES ON INCOME | 243,094 | 318,337 | -23.64% | 567,786 | 705,092 | -19.47% | ||||||
Social Contribution | (22,690) | (29,050) | -21.89% | (52,319) | (62,171) | -15.85% | ||||||
Income Tax | (62,081) | (77,372) | -19.76% | (143,445) | (175,855) | -18.43% | ||||||
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||||||||
CONTROLLING SHAREHOLDERS' INTEREST | 158,323 | 211,915 | -25.29% | 372,022 | 467,066 | -20.35% | ||||||
Extraordinary Item net of Tax Effects | - | - | - | - | - | - | ||||||
Non-Controlling Shareholders' Interest | - | - | - | - | - | - | ||||||
Reversal of Interest on Equity | 66,918 | 63,080 | 6.08% | 66,918 | 63,080 | 6.08% | ||||||
NET INCOME | 225,241 | 274,995 | -18.09% | 438,940 | 530,146 | -17.20% | ||||||
Page 31 of 34
11.6) Economic-Financial Performance Distributors
(Pro-forma, R$ thousands)
CPFL PAULISTA | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 1,821,106 | 1,556,628 | 17.0% | 3,396,024 | 3,352,683 | 1.3% | ||||||
Net Operating Revenues | 1,191,069 | 997,817 | 19.4% | 2,212,087 | 2,164,831 | 2.2% | ||||||
Cost of Electric Power | (860,822) | (641,153) | 34.3% | (1,578,110) | (1,400,227) | 12.7% | ||||||
Operating Costs & Expenses | (172,968) | (153,415) | 12.7% | (339,589) | (294,463) | 15.3% | ||||||
EBIT | 157,279 | 203,249 | -22.6% | 294,388 | 470,141 | -37.4% | ||||||
EBITDA | 193,719 | 223,183 | -13.2% | 367,411 | 514,688 | -28.6% | ||||||
Financial Income (Expense) | (24,274) | (31,344) | -22.6% | (31,475) | (41,852) | -24.8% | ||||||
Income Before Taxes | 133,005 | 171,905 | -22.6% | 262,913 | 428,289 | -38.6% | ||||||
NET INCOME | 102,343 | 127,407 | -19.7% | 187,622 | 296,040 | -36.6% | ||||||
CPFL PIRATININGA | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 799,296 | 705,600 | 13.3% | 1,591,677 | 1,429,021 | 11.4% | ||||||
Net Operating Revenues | 513,186 | 461,314 | 11.2% | 1,003,043 | 942,156 | 6.5% | ||||||
Cost of Electric Power | (325,709) | (304,075) | 7.1% | (640,320) | (669,918) | -4.4% | ||||||
Operating Costs & Expenses | (73,340) | (61,735) | 18.8% | (141,793) | (122,225) | 16.0% | ||||||
EBIT | 114,137 | 95,504 | 19.5% | 220,930 | 150,013 | 47.3% | ||||||
EBITDA | 129,740 | 105,974 | 22.4% | 251,984 | 170,814 | 47.5% | ||||||
Financial Income (Expense) | (12,811) | (14,126) | -9.3% | (19,633) | (19,149) | 2.5% | ||||||
Income Before Taxes | 101,326 | 81,378 | 24.5% | 201,297 | 130,864 | 53.8% | ||||||
NET INCOME | 73,900 | 61,234 | 20.7% | 139,910 | 93,830 | 49.1% | ||||||
RGE | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 698,813 | 635,467 | 10.0% | 1,342,419 | 1,275,042 | 5.3% | ||||||
Net Operating Revenues | 461,381 | 417,205 | 10.6% | 876,126 | 840,385 | 4.3% | ||||||
Cost of Electric Power | (318,963) | (254,888) | 25.1% | (599,794) | (529,626) | 13.2% | ||||||
Operating Costs & Expenses | (76,368) | (71,694) | 6.5% | (135,122) | (143,433) | -5.8% | ||||||
EBIT | 66,050 | 90,623 | -27.1% | 141,210 | 167,326 | -15.6% | ||||||
EBITDA | 92,859 | 115,556 | -19.6% | 194,343 | 217,866 | -10.8% | ||||||
Financial Income (Expense) | (70,823) | (57,222) | 23.8% | (72,879) | (73,513) | -0.9% | ||||||
Income Before Taxes | (4,773) | 33,401 | -114.3% | 68,331 | 93,813 | -27.2% | ||||||
NET INCOME | 33,647 | 61,902 | -45.6% | 81,986 | 101,681 | -19.4% | ||||||
CPFL SANTA CRUZ | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 69,665 | 68,187 | 2.2% | 139,525 | 133,802 | 4.3% | ||||||
Net Operating Revenues | 46,441 | 51,192 | -9.3% | 94,406 | 97,477 | -3.2% | ||||||
Cost of Electric Power | (30,058) | (24,407) | 23.2% | (60,283) | (50,544) | 19.3% | ||||||
Operating Costs & Expenses | (9,933) | (10,705) | -7.2% | (19,162) | (25,463) | -24.7% | ||||||
EBIT | 6,450 | 16,080 | -59.9% | 14,961 | 21,470 | -30.3% | ||||||
EBITDA | 8,050 | 18,124 | -55.6% | 18,339 | 25,688 | -28.6% | ||||||
Financial Income (Expense) | (2,774) | (2,915) | -4.8% | (2,588) | (1,638) | 58.0% | ||||||
Income Before Taxes | 3,676 | 13,165 | -72.1% | 12,373 | 19,832 | -37.6% | ||||||
NET INCOME | 4,810 | 12,219 | -60.6% | 10,556 | 16,629 | -36.5% | ||||||
Page 32 of 34
Summary of Income Statement by Distribution Company (R$ Thousands) | ||||||||||||
CPFL LESTE PAULISTA | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 29,182 | 23,976 | 21.7% | 55,242 | 46,061 | 19.9% | ||||||
Net Operating Revenues | 20,692 | 16,706 | 23.9% | 38,931 | 31,211 | 24.7% | ||||||
Cost of Electric Power | (11,979) | (7,443) | 60.9% | (23,305) | (12,888) | 80.8% | ||||||
Operating Costs & Expenses | (3,831) | (4,555) | -15.9% | (7,705) | (8,926) | -13.7% | ||||||
EBIT | 4,882 | 4,708 | 3.7% | 7,921 | 9,397 | -15.7% | ||||||
EBITDA | 5,856 | 5,694 | 2.8% | 9,845 | 11,384 | -13.5% | ||||||
Financial Income (Expense) | (1,965) | 273 | -819.8% | (1,574) | 737 | -313.6% | ||||||
Income Before Taxes | 2,917 | 4,981 | -41.4% | 6,347 | 10,134 | -37.4% | ||||||
NET INCOME | 3,386 | 3,406 | -0.6% | 5,384 | 6,693 | -19.6% | ||||||
CPFL SUL PAULISTA | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 32,975 | 29,736 | 10.9% | 65,489 | 59,769 | 9.6% | ||||||
Net Operating Revenues | 22,419 | 19,939 | 12.4% | 44,816 | 39,430 | 13.7% | ||||||
Cost of Electric Power | (13,588) | (10,779) | 26.1% | (26,573) | (22,771) | 16.7% | ||||||
Operating Costs & Expenses | (3,536) | (3,772) | -6.3% | (9,350) | (8,561) | 9.2% | ||||||
EBIT | 5,295 | 5,388 | -1.7% | 8,893 | 8,098 | 9.8% | ||||||
EBITDA | 6,013 | 6,115 | -1.7% | 10,308 | 9,584 | 7.6% | ||||||
Financial Income (Expense) | (1,268) | 560 | -326.4% | (697) | (325) | 114.5% | ||||||
Income Before Taxes | 4,027 | 5,948 | -32.3% | 8,196 | 7,773 | 5.4% | ||||||
NET INCOME | 3,744 | 1,802 | 107.8% | 6,871 | 5,733 | 19.8% | ||||||
CPFL JAGUARI | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 28,497 | 29,613 | -3.8% | 57,597 | 58,370 | -1.3% | ||||||
Net Operating Revenues | 18,174 | 19,252 | -5.6% | 37,008 | 38,451 | -3.8% | ||||||
Cost of Electric Power | (14,091) | (12,478) | 12.9% | (28,193) | (25,158) | 12.1% | ||||||
Operating Costs & Expenses | (2,737) | (2,742) | -0.2% | (5,394) | (6,189) | -12.8% | ||||||
EBIT | 1,346 | 4,032 | -66.6% | 3,421 | 7,104 | -51.8% | ||||||
EBITDA | 1,931 | 4,624 | -58.2% | 4,577 | 8,294 | -44.8% | ||||||
Financial Income (Expense) | (648) | 522 | -224.1% | (14) | 982 | -101.4% | ||||||
Income Before Taxes | 698 | 4,554 | -84.7% | 3,407 | 8,086 | -57.9% | ||||||
NET INCOME | 1,313 | 2,337 | -43.8% | 2,889 | 5,348 | -46.0% | ||||||
CPFL MOCOCA | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Gross Operating Revenues | 17,825 | 16,615 | 7.3% | 34,985 | 32,745 | 6.8% | ||||||
Net Operating Revenues | 12,100 | 11,053 | 9.5% | 23,627 | 21,687 | 8.9% | ||||||
Cost of Electric Power | (7,449) | (6,138) | 21.4% | (14,441) | (11,426) | 26.4% | ||||||
Operating Costs & Expenses | (2,078) | (1,903) | 9.2% | (4,401) | (4,437) | -0.8% | ||||||
EBIT | 2,573 | 3,012 | -14.6% | 4,785 | 5,824 | -17.8% | ||||||
EBITDA | 2,952 | 3,405 | -13.3% | 5,529 | 6,624 | -16.5% | ||||||
Financial Income (Expense) | (355) | (65) | 446.2% | 137 | 388 | -64.7% | ||||||
Income Before Taxes | 2,218 | 2,947 | -24.7% | 4,922 | 6,212 | -20.8% | ||||||
NET INCOME | 2,098 | 2,157 | -2.7% | 3,722 | 4,103 | -9.3% | ||||||
Page 33 of 34
11.7) Sales to the Captive Market by Distributor (in GWh)
CPFL Paulista | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 1,690 | 1,597 | 5.8% | 3,435 | 3,200 | 7.4% | ||||||
Industrial | 1,312 | 1,400 | -6.3% | 2,573 | 2,735 | -5.9% | ||||||
Commercial | 1,003 | 943 | 6.4% | 2,070 | 1,949 | 6.2% | ||||||
Others | 847 | 781 | 8.5% | 1,660 | 1,581 | 5.0% | ||||||
Total | 4,852 | 4,721 | 2.8% | 9,738 | 9,465 | 2.9% | ||||||
CPFL Piratininga | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 725 | 694 | 4.6% | 1,520 | 1,420 | 7.0% | ||||||
Industrial | 718 | 747 | -3.9% | 1,374 | 1,462 | -6.1% | ||||||
Commercial | 412 | 396 | 3.8% | 859 | 816 | 5.3% | ||||||
Others | 231 | 218 | 6.3% | 460 | 438 | 5.0% | ||||||
Total | 2,086 | 2,055 | 1.5% | 4,212 | 4,136 | 1.8% | ||||||
RGE | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 440 | 418 | 5.4% | 892 | 834 | 6.9% | ||||||
Industrial | 566 | 650 | -12.8% | 1,097 | 1,264 | -13.2% | ||||||
Commercial | 270 | 251 | 7.8% | 551 | 508 | 8.3% | ||||||
Others | 526 | 498 | 5.6% | 1,057 | 1,022 | 3.5% | ||||||
Total | 1,803 | 1,817 | -0.7% | 3,597 | 3,628 | -0.8% | ||||||
CPFL Santa Cruz | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 69 | 65 | 5.2% | 139 | 133 | 4.6% | ||||||
Industrial | 39 | 38 | 2.1% | 76 | 72 | 5.4% | ||||||
Commercial | 33 | 31 | 6.8% | 69 | 64 | 7.3% | ||||||
Others | 72 | 67 | 7.9% | 146 | 133 | 9.8% | ||||||
Total | 213 | 201 | 5.8% | 429 | 402 | 6.9% | ||||||
CPFL Jaguari(1) | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 16 | 16 | 3.6% | 33 | 32 | 5.4% | ||||||
Industrial | 64 | 69 | -7.2% | 126 | 139 | -9.4% | ||||||
Commercial | 9 | 8 | 5.9% | 18 | 16 | 9.5% | ||||||
Others | 9 | 29 | -68.9% | 26 | 59 | -56.0% | ||||||
Total | 98 | 122 | -19.5% | 203 | 246 | -17.4% | ||||||
CPFL Mococa | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 14 | 14 | 2.6% | 29 | 28 | 3.3% | ||||||
Industrial | 14 | 14 | 5.8% | 28 | 27 | 2.4% | ||||||
Commercial | 6 | 6 | 4.8% | 12 | 12 | 4.0% | ||||||
Others | 13 | 13 | -1.0% | 25 | 25 | -0.9% | ||||||
Total | 47 | 46 | 2.8% | 95 | 93 | 2.0% | ||||||
CPFL Leste Paulista | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 19 | 19 | 4.4% | 38 | 38 | 2.3% | ||||||
Industrial | 17 | 16 | 4.6% | 33 | 32 | 2.6% | ||||||
Commercial | 8 | 8 | 6.3% | 17 | 16 | 5.1% | ||||||
Others | 26 | 24 | 9.7% | 46 | 45 | 2.3% | ||||||
Total | 70 | 66 | 6.6% | 134 | 131 | 2.7% | ||||||
CPFL Sul Paulista | ||||||||||||
2Q09 | 2Q08 | Var. | 1H09 | 1H08 | Var. | |||||||
Residential | 27 | 25 | 4.9% | 53 | 51 | 4.3% | ||||||
Industrial | 32 | 36 | -8.7% | 67 | 72 | -7.1% | ||||||
Commercial | 11 | 10 | 8.6% | 23 | 21 | 9.0% | ||||||
Others | 22 | 22 | 0.7% | 44 | 44 | 0.0% | ||||||
Total | 92 | 93 | -0.9% | 187 | 188 | -0.6% | ||||||
Note: (1) Reduction in Others of CPFL Jaguari, due to the exclusion of the Cemirim Cooperative from the distributors market (Cemirim is now supplied by CPFL Paulista). |
Page 34 of 34
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.