cplform20fa_2010.htm - provide by MZ Technologies

 

S&S COMMENTS
December 9, 2011

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 20-F/A

Amendment No. 1

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

for the fiscal year ended December 31, 2010
Commission File Number 1-32297

CPFL ENERGIA S.A.

(Exact name of registrant as specified in its charter)

CPFL ENERGY INCORPORATED

The Federative Republic of Brazil

(Translation of registrant’s name into English)

(Jurisdiction of incorporation or organization)

 

Rua Gomes de Carvalho, 1,510, 14th floor - Suite 1402
CEP 04547-005 Vila Olímpia - São Paulo, São Paulo
Federative Republic of Brazil
+55 11 3841-8507
(Address of principal executive offices)

Lorival Nogueira Luz Junior
+55 19 3756 8704 – lorival.luz@cpfl.com.br
Rodovia Campinas Mogi Mirim, km 2,5 – Campinas, São Paulo - 13088 900
Federative Republic of Brazil
(Name, telephone, e-mail and/or facsimile
number and address of company contact person)
Securities registered or to be registered pursuant to Section 12(b) of the Act:

Title of each class:

Name of each exchange on which registered:

Common Shares, without par value*
American Depositary Shares (as evidenced by American Depositary Receipts), each representing 3 Common Shares

New York Stock Exchange

 

*Not for trading, but only in connection with the registration of American Depositary Shares, pursuant to the requirements of the Securities and Exchange Commission.

Securities registered or to be registered pursuant to Section 12(g) of the Act:  None 

Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:  None 

As of December 31, 2010, there were 481,137,130 common shares, without par value, outstanding

 


 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes    No  £ 

If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934.

Yes  £   No 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes    No  £ 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes  £   No  £   N/A 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non‑accelerated filer.  See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (Check one):

Large Accelerated Filer    Accelerated Filer  £   Non‑accelerated Filer  £ 

Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:

U.S. GAAP  £   IFRS    Other  £ 

If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow.

Item 17 £   Item 18  £ 

If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Exchange Act).

Yes  £   No 

ii


 

 

 

Explanatory Note to Amended 20F of CPFL Energia S.A.

We are amending our Annual Report on Form 20-F for the year ended December 31, 2010 (the “Annual Report”) as originally filed with the U.S. Securities and Exchange Commission (the “SEC”) on June 6, 2011.  This amended Annual Report:

i)    includes  an auditor’s report containing an opinion prepared by our independent registered public accounting firm, KPMG Auditores Independentes, stating that our financial statements comply with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”); 

ii)   includes  in our disclosure in the Note 2.1 to the Financial Statements a  statement confirming that our financial statements have been prepared and presented in full conformity with IFRS as issued by the IASB;

iii)  includes  a  more detailed explanation of the material adjustments made to reconcile our statements of cash flows from Brazilian accounting principles to IFRS (Note 5.1.e); and

iv)  excludes  consolidated earnings per share information (Note 26).

This Form 20-F/A consists of a cover page, this explanatory note, the relevant revised sections of our Annual Report filed on June 6, 2011 and the required certifications of the principal executive officer and principal financial officer.

Other than as set forth above, this Form 20-F/A does not, and does not purport to, amend, update or restate the information in any other item of the Annual Report as originally filed with the SEC.  As a result, this Form 20-F/A does not reflect any events that may have occurred after the Annual Report was filed on June 6, 2011.

 

                                                                               


 
 

ITEM 18.

CPFL ENERGIA S.A. – FINANCIAL STATEMENTS

Index to Financial Statements

 

Report of Independent Registered Public Accounting Firm F- (ii)
Consolidated Balance Sheets F-1
Consolidated Statements of Income F-3
Consolidated Statements of Changes in Shareholders’ Equity F-4
Consolidated Statements of Cash Flows F-6
Statement of Comprehensive Income F-8
Notes to the Financial Statements F-9
 

 

 

 

 

 

 F-(i)


 
 

KPMG Auditores Independentes   Central Tel      55 (19) 2129-8700
Av. Barão de Itapura, 950 - 6º andar    Fax   55 (19) 2129-8728
13020-431 - Campinas, SP - Brasil     Internet      www.kpmg.com.br
Caixa Postal 737        
13012-970 - Campinas, SP – Brasil        

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders

CPFL Energia S.A.

We have audited the accompanying consolidated balance sheets of CPFL Energia S.A. and subsidiaries (the “Company”) as of December 31, 2010, 2009 and January 1, 2009, and the related consolidated statements of income, changes in shareholders’ equity, comprehensive income and cash flows for each of the years in the two-year period ended December 31, 2010.  We also have audited the Company’s internal control over financial reporting as of December 31, 2010, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).  The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting.  Our responsibility is to express an opinion on these consolidated financial statements and an opinion on the Company’s internal control over financial reporting based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects.  Our audits of the consolidated financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation.  Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

F - (ii)


 

 

 

CPFL Energia S.A.
Report of independent registered public accounting firm

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the CPFL Energia S.A. and subsidiaries as of December 31, 2010, 2009 and January 1, 2009, and the results of their operations, cash flows, changes in their shareholders’ equity and comprehensive income for each of the years in the two-year period ended December 31, 2010, in conformity with International Financial Reporting Standards, as issued by the International Accounting Standards Board - IASB. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2010, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

 

/s/ KPMG Auditores Independentes

São Paulo, Brazil
June 6, 2011

 

 

 


   

F - (iii)


 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2010 AND 2009 AND JANUARY 1, 2009
(In thousands of Brazilian reais – R$)


 

 

 

 

 

 

 

 

 

ASSETS

 

Dec 31,  2010

 

Dec 31, 2009

 

Jan 01, 2009

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash and cash equivalents (note 6)    

 

1,562,895

 

1,487,243

 

758,454

 Consumers, Concessionaires and Licensees (note 7)

 

1,816,091

 

1,752,858

 

1,603,155

 Financial Investments (note 8)

 

42,533

 

39,253

 

38,249

 Recoverable Taxes (note 9)

 

193,025

 

192,278

 

175,967

 Derivatives (note 34)

 

244

 

795

 

36,520

 Materials and Supplies

 

25,234

 

17,360

 

23,230

 Leases (note 11)

 

4,754

 

2,949

 

1,133

 Other credits (note 13)

 

253,412

 

156,560

 

118,397

     TOTAL CURRENT ASSETS

 

3,898,188

 

3,649,296

 

2,755,105

 

 

 

 

 

 

 

NONCURRENT ASSETS

 

 

 

 

 

 

Consumers, Concessionaires and Licensees (note 7)  

 

195,739

 

224,887

 

278,330

 Escrow Deposits (note 22)

 

890,684

 

794,177

 

749,974

 Financial Investments (note 8)

 

72,822

 

79,835

 

96,786

 Recoverable Taxes (note 9)

 

138,969

 

113,235

 

105,167

 Derivatives (nota 34)

 

82

 

7,881

 

396,875

 Deferred Tax Credits (note 10)

 

1,183,458

 

1,286,805

 

1,594,131

 Leases (note 11)

 

26,314

 

21,243

 

5,256

 Financial asset of concession (note 12)

 

934,646

 

674,029

 

582,241

 Private pension fund (note 19)

 

5,800

 

9,725

 

-

 Investment at cost

 

116,654

 

116,477

 

116,249

Other Credits (note 13)

 

222,106

 

237,029

 

288,461

 Property, Plant and Equipment (note 14)

 

5,786,466

 

5,213,039

 

4,706,537

 Intangible assets (note 15)

 

6,584,877

 

6,063,101

 

6,052,144

    TOTAL NONCURRENT ASSETS

 

16,158,617

 

14,841,463

 

14,972,151

 

 

 

 

 

 

 

TOTAL ASSETS

 

20,056,805

 

18,490,759

 

17,727,256

 

 

 

 

 

 

 

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

 

F - 1


 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2010 AND 2009 AND JANUARY 1, 2009
 (In thousands of Brazilian reais – R$)


 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Dec 31,  2010

 

Dec 31, 2009

 

Jan 01, 2009

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 Suppliers (note 16)

 

1,047,392

 

1,021,452

 

985,904

 Accrued Interest on Debts (note 17)

 

40,519

 

27,662

 

30,018

 Accrued Interest on Debentures (note 18)

 

118,066

 

101,284

 

102,113

 Loans and Financing (note 17)

 

578,867

 

728,914

 

556,205

 Debentures (note 18)

 

1,509,960

 

499,025

 

580,076

 Private pension fund (note 19)

 

40,103

 

44,484

 

45,257

 Regulatory charges (note 20)

 

123,542

 

63,750

 

94,530

 Taxes and Social Contributions Payable (note 21)

 

455,243

 

498,610

 

456,672

 Dividends and Interest on Equity

 

23,815

 

25,284

 

17,512

 Accrued liabilities

 

58,688

 

50,898

 

46,384

 Derivatives (note 35)

 

3,981

 

7,012

 

53,443

 Charge for the use of public utilities (note 23)

 

17,287

 

15,697

 

15,228

 Other accounts payable (note 24)

 

410,861

 

338,861

 

279,688

     TOTAL CURRENT LIABILITIES

 

4,428,324

 

3,422,933

 

3,263,030

 

 

 

 

 

 

 

NONCURRENT LIABILITIES

 

 

 

 

 

 

 Suppliers (note 16)

 

-

 

42,655

 

85,311

 Accrued Interest on Debts (note 17)

 

29,144

 

62,427

 

74,104

 Loans and Financing (note 17)

 

4,917,853

 

3,729,042

 

4,086,139

 Debentures (note 18)

 

2,212,314

 

2,751,169

 

2,026,890

 Private pension fund (note 19)

 

570,878

 

723,286

 

801,964

 Taxes and Social Contributions Payable (note 21)

 

959

 

1,639

 

2,243

 Deferred tax debits (note 10)

 

277,767

 

282,010

 

274,842

 Reserve for contingencies (note 22)

 

291,266

 

300,644

 

382,527

 Derivatives (note 34)

 

7,883

 

5,694

 

961

 Charge for the use of public utilities (note 23)

 

429,631

 

405,837

 

408,887

 Other accounts payable (note 24)

 

141,130

 

226,644

 

269,512

    TOTAL NONCURRENT LIABILITIES

 

8,878,825

 

8,531,047

 

8,413,380

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY (note 25)

 

 

 

 

 

 

 Capital 

 

4,793,424

 

4,741,175

 

4,741,175

 Capital Reserves

 

16

 

16

 

16

 Profit Reserves 

 

418,665

 

341,751

 

277,428

 Additional dividend proposed

 

486,040

 

655,017

 

606,105

 Revaluation Reserve

 

795,563

 

765,667

 

799,870

 Retained earnings

 

-

 

(234,278)

 

(631,911)

 

 

6,493,708

 

6,269,348

 

5,792,683

 Net equity attributable to noncontrolling shareholders

 

255,948

 

267,431

 

258,163

TOTAL SHAREHOLDERS' EQUITY

 

6,749,656

 

6,536,779

 

6,050,846

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  

 

20,056,805

 

18,490,759

 

17,727,256

 

 

 

 

 

 

 

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

 

F - 2


 
 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME FOR THE YEARS
ENDED DECEMBER 31, 2010 and 2009
(In thousands of Brazilian reais – R$, except for share and per share amounts)


 

 

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

NET OPERATING REVENUE (note 27)

 

12,023,729

 

11,358,006

 

 

 

 

 

COST OF ELECTRIC ENERGY SERVICES

 

 

 

 

Cost of Electric Energy  (note 28)

 

(6,222,490)

 

(6,014,509)

Operating Cost (note 29)

 

(1,067,493)

 

(1,053,938)

Services Rendered to Third Parties (note 29)

 

(1,050,980)

 

(620,944)

 

 

 

 

 

GROSS OPERATING INCOME

 

3,682,766

 

3,668,615

 

 

 

 

 

Operating expenses (note 29)

 

 

 

 

Sales expenses

 

(300,435)

 

(255,199)

General and Administrative expenses

 

(443,212)

 

(403,390)

Other Operating Expense

 

(199,804)

 

(227,343)

 

 

(943,451)

 

(885,932)

 

 

 

 

 

INCOME FROM ELECTRIC ENERGY SERVICE

 

2,739,315

 

2,782,683

 

 

 

 

 

FINANCIAL INCOME (EXPENSE) (note 30)

 

 

 

 

Income

 

483,115

 

351,360

Expense

 

(837,058)

 

(661,066)

 

 

(353,943)

 

(309,706)

 

 

 

 

 

INCOME BEFORE TAXES

 

2,385,372

 

2,472,977

 

 

 

 

 

Social contribution (note 10)

 

(221,235)

 

(208,348)

Income tax (note 10)

 

(604,100)

 

(575,761)

 

 

(825,335)

 

(784,109)

 

 

 

 

 

NET INCOME

 

1,560,037

 

1,688,868

 

 

 

 

 

 Net income attributable to controlling shareholders

 

1,538,281

 

1,657,297

 Net income attributable to noncontrolling shareholders

 

21,756

 

31,571

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES

 

480,747,436

 

479,910,938

EARNINGS PER SHARE

 

3.20

 

3.45

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

 

F - 3


 
 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2010, 2009 AND 2008

(In thousands of Brazilian reais – R$, except for share)

 

 

 

 

 

 

 

Other Comprehensive

Income

 

 

 

 

 

 

 

 

Capital

Capital Reserve

Legal

Reserve

Additional

Dividend

Proposed

Deemed,

cost

 

 

 

Financial

instruments

 

 

 

Retained earnings

 

 

 

 

Total

 

 

Noncontrolling

Shareholders’

interest

 

 

Total

Shareholders’

equity

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2009

4,741,175

16

277,428

606,105

661,975

 

137,895

 

(631,911)

 

5,792,683

 

258,163

 

6,050,846

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

 

 

1,657,297

1,657,297

31,571

1,688,868

Prescribed dividend

 

 

 

 

 

 

4,541

4,541

 

4,541

Additional dividend aproved

 

 

 

(606,105)

 

 

 

(606,105)

(14,244)

(620,349)

 

 

 

 

 

 

 

 

 

 

 

Changes in Other Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

- Gain (Loss) in financial instruments

 

 

 

 

 

(11,208)

 

(11,208)

(174)

(11,382)

- Tax on financial instruments

 

 

 

 

 

3,811

 

3,811

59

3,870

- Realization of financial instruments

 

 

 

 

 

(702)

702

 

 

 

- Realization of deemed cost of fixed assets

 

 

 

 

(39,552)

 

39,552

 

 

 

- Tax on deemed cost realization

 

 

 

 

13,448

 

(13,448)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation of income

 

 

 

 

 

 

 

 

 

 

-Statutory reserve

 

 

64,323

 

 

 

(64,323)

 

 

 

- Interim dividend

 

 

 

 

 

 

(571,671)

(571,671)

(6,767)

(578,438)

- Dividend proposed

 

 

 

655,017

 

 

(655,017)

 

 

 

Other changes in noncontrolling shareholders

 

 

 

 

 

 

-

-

(1,177)

(1,177)

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2009

4,741,175

16

341,751

655,017

635,871

129,796

(234,278)

6,269,348

267,431

6,536,779

 

 

 

 

 

 

 

 

 

 

 

Capital Increase

52,249

 

 

 

 

 

 

52,249

 

52,249

Net income for the period

 

 

 

 

 

 

1,538,281

1,538,281

21,756

1,560,037

Prescribed dividend

 

 

 

 

 

 

6,406

6,406

 

6,406

Additional dividend aproved

 

 

 

(655,017)

 

 

 

(655,017)

(10,967)

(665,984)

 

 

 

 

 

 

 

 

 

 

 

Changes in Other Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

- Gain (Loss) in financial instruments

 

 

 

 

 

86,167

 

86,167

(3,531)

82,636

- Tax on financial instruments

 

 

 

 

 

(29,297)

 

(29,297)

1,201

(28,096)

 

 

F - 4


 
 

 

- Realization of financial instruments

 

 

 

 

 

(835)

835

 

 

 

- Realization of deemed cost of fixed assets

 

 

 

 

(39,605)

 

39,605

 

 

 

- Tax on deemed cost realization

 

 

 

 

13,466

 

(13,466)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation of income

 

 

 

 

 

 

 

 

 

 

-Statutory reserve

 

 

76,914

 

 

 

(76,914)

 

 

 

- Interim dividend

 

 

 

 

 

 

(774,429)

(774,429)

(6,181)

(780,610)

- Dividend proposed

 

 

 

486,040

 

 

(486,040)

 

 

 

Other changes in noncontrolling shareholders

 

 

 

 

 

 

 

 

(13,761)

(13,761)

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

4,793,424

16

418,665

486,040

609,732

185,831

-

6,493,708

255,948

6,749,656

 

 

 

 

 

 

 

 

 

 

 

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

 

F - 5


 
 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
 
 FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

(In thousands of Brazilian reais – R$)

 
 

 

 

 

2010

 

 

2009

OPERATING CASH FLOW

 

 

 

 

Income (Loss) for the period, before income tax and social contribution

 

2,385,372

 

2,472,977

 

 

 

 

 

ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES

 

 

 

 

Depreciation and amortization

 

691,793

 

673,073

Reserve for contingencies

 

(29,598)

 

(13,623)

Interest and monetary restatement

 

613,946

 

572,470

   Pension plan costs

 

(80,629)

 

(3,066)

   Equity in subsidiaries

 

-

 

-

   Losses on the write-off of noncurrent assets

 

1,142

 

(686)

Deferred taxes (PIS and COFINS)

 

2,153

 

75,649

Other

 

536

 

-

 

 

 

 

 

REDUCTION (INCREASE) IN OPERATING ASSETS

 

 

 

 

   Consumers, concessionaires and licensees

 

(34,085)

 

(96,260)

   Dividend and interest on equity received

 

-

 

-

   Recoverable taxes

 

3,146

 

9,265

   Lease

 

(2,945)

 

(2,276)

   Escrow deposits

 

(52,109)

 

948

   Intercompany loans with subsidiaries and associated companies

 

-

 

-

   Other operating assets

 

(78,202)

 

1,165

 

 

 

 

 

INCREASE (DECREASE) IN OPERATING LIABILITIES

 

 

 

 

Suppliers

 

(16,714)

 

(7,853)

Taxes and social contributions paid

 

(705,366)

 

(524,248)

Other taxes and social contributions

 

(88,996)

 

47,212

   Other liabilities with employee pension plans

 

(72,235)

 

(86,110)

Interest on debts – paid

 

(573,170)

 

(546,705)

Regulatory charges

 

59,792

 

(30,780)

   Other operating liabilities

 

5,382

 

(101,891)

CASH FLOWS PROVIDED (USED) BY OPERATIONS

 

2,029,213

 

2,439,361

 

 

 

 

 

INVESTMENT ACTIVITIES

 

 

 

 

Increase in investments on subsidiaries

 

(5,752)

 

(31,922)

   Acquisition of property, plant and equipment

 

(634,931)

 

(549,045)

   Financial investments

 

17,777

 

65,527

   Energy purchase in advance

 

(10,077)

 

(29,972)

   Additions to intangible assets

 

(1,165,609)

 

(679,054)

Lease

 

(3,931)

 

(15,527)

   Sale of noncurrent assets

 

828

 

1,092

   Other

 

(192)

 

-

 

 

 

 

 

  

 

 

 

 

GENERATION (UTILIZATION) OF CASH IN INVESTMENTS

 

(1,801,887)

 

(1,238,901)

 

F - 6


 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
 
 FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

(In thousands of Brazilian reais – R$)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

   Loans, financing and debentures obtained

 

2,571,002

 

2,552,433

   Payments of Loans, financing and debentures, and derivatives

 

(1,280,290)

 

(1,843,792)

   Dividend and interest on equity paid

 

(1,440,094)

 

(1,178,365)

Sale of treasury stocks

 

137

 

-

   Other

 

(2,429)

 

(1,847)

 

 

 

 

 

 

 

 

 

 

GENERATION (UTILIZATION) OF CASH IN FINANCING

 

(151,674)

 

(471,571)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

75,652

 

728,789

OPENING BALANCE OF CASH AND CASH EQUIVALENTS

 

1,487,243

 

758,454

CLOSING BALANCE OF CASH AND CASH EQUIVALENTS

 

1,562,895

 

1,487,243

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

 

F - 7


 
 

 

CPFL ENERGIA S.A. AND SUBSIDIARIES

STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIOD ENDED IN DECEMBER 31, 2010 AND 2009

 (In thousands of Brazilian reais – R$)

 

 

 

2010

 

2009

 

 

 

 

 

NET INCOME

 

1,560,037

 

1,688,868

Other comprehensive income

 

 

 

 

 - Gain / (Loss) in financial instruments

 

86,167

 

(11,208)

 - Realization of financial instruments

 

(835)

 

(702)

 - Tax on financial instruments

 

(29,297)

 

3,811

Comprehensive income  for the year

 

1,616,072

 

1,680,769

 

 

 

 

 

 

F - 8


 
 

 

 

CPFL ENERGIA S.A.

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED ON DECEMBER 31, 2010 AND 2009

(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 in Brazil.

The Company’s headquarters are located at Rua Gomes de Carvalho, 1510 - 14º floor - Cj 2 - Vila Olímpia - São Paulo - SP - Brasil.

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

Energy distribution

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of municipalities

 

Approximate number of consumers (in thousands)

 

Concession term

 

End of the concession

                             

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

 

Publicly-quoted corporation

 

Direct
100%

 

Interior of S. Paulo

 

234

 

3,661

 

 30 years

 

  November 2027

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

 

Publicly-quoted corporation

 

Direct
100%

 

Interior of S. Paulo

 

27

 

1,439

 

 30 years

 

  October 2028

 Rio Grande Energia S.A. ("RGE")

 

Publicly-quoted corporation

 

Direct
100%

 

Interior of Rio Grande do Sul

 

262

 

1,272

 

 30 years

 

  November 2027

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo and Paraná

 

27

 

180

 

 16 years

 

  July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of S. Paulo

 

7

 

51

 

 16 years

 

  July 2015

 Companhia Jaguari de Energia ("CPFL Jaguari")

 

Private corporation

 

Direct
100%

 

Interior of S. Paulo

 

2

 

33

 

 16 years

 

  July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of S. Paulo

 

5

 

72

 

 16 years

 

  July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo and Minas Gerais

 

4

 

41

 

 16 years

 

  July 2015

 

                   

Installed power

Energy generation - operational

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of plants / type of energy

 

Total

 

CPFL participation

                         

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

 

Publicly-quoted corporation

 

Direct
100%

 

 São Paulo,  Goiás and Minas Gerais

 

 1 Hydroelectric, 20 PCHs e 1 Thermal*

 

 812 MW

 

 812 MW

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

 

Private corporation

 

Indirect
51%

 

Santa Catarina and
Rio Grande do Sul

 

 1 Hydroelectric

 

 855 MW

 

 436 MW

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

 

Private corporation

 

Indirect
48,72%

 

Santa Catarina

 

 1 Hydroelectric

 

 880 MW

 

 429 MW

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

 

Private corporation

 

Indirect
65%

 

Rio Grande do Sul

 

 3 Hydroelectric

 

 360 MW

 

 234 MW

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

 

Publicly-quoted corporation

 

Indirect
25,01%

 

Santa Catarina and
Rio Grande do Sul

 

 1 Hydroelectric

 

 690 MW

 

 173 MW

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

 

Private corporation

 

Indirect
51%

 

Paraíba

 

 2 Thermals

 

 342 MW

 

 174 MW

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

 

Private corporation

 

Indirect
59,93%**

 

São Paulo

 

 1 Hydroelectric

 

 903 MW

 

 63 MW

CPFL Bioenergia S.A.
("CPFL Bioenergia")

 

Private corporation

 

Indirect
100%

 

São Paulo

 

 1 Thermal
(Biomass)

 

 45 MW

 

 45 MW

CPFL Sul Centrais Elétricas Ltda.
("CPFL Sul Centrais Elétricas")

 

Limited company

 

Indirect
100%

 

Rio Grande do Sul

 

 4  Small Hydroelectric Plants (RS)

 

 2,65 MW

 

 2,65 MW

(*) PCH - Small Hydropower Plant Central Hidrelétrica

(**) Paulista Lajeado has a 7% participation in the installed power of Investco S.A.

 

 

F - 9


 

 

Energy generation - under development

 

Company Type

 

Equity Interest

 

Location

 

Number of plants / type of energy

 

Scheduled start-up date

 

Projected installed power

                         

CPFL Bio Formosa S.A.
("CPFL Bio Formosa")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Thermal
(Biomass)

 

2011

 

 40 MW

CPFL Bio Buriti S.A.
("CPFL Bio Buriti")

 

Private corporation

 

Indirect
100%

 

São Paulo

 

 1 Thermal
(Biomass)

 

2011

 

 50 MW

CPFL Bio Ipê S.A.
("CPFL Bio Ipê")

 

Private corporation

 

Indirect
100%

 

São Paulo

 

 1 Thermal
(Biomass)

 

2011

 

 25 MW

CPFL Bio Pedra S.A.
("CPFL Bio Pedra")

 

Private corporation

 

Indirect
100%

 

São Paulo

 

 1 Thermal
(Biomass)

 

2012

 

 70 MW

Santa Clara I Energias Renováveis Ltda.
("Santa Clara I")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Santa Clara II Energias Renováveis Ltda.
("Santa Clara II")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Santa Clara III Energias Renováveis Ltda.
("Santa Clara III")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Santa Clara IV Energias Renováveis Ltda.
("Santa Clara IV")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Santa Clara V Energias Renováveis Ltda.
("Santa Clara V")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Santa Clara VI Energias Renováveis Ltda.
("Santa Clara VI")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Eurus VI Energias Renováveis Ltda.
("Eurus VI")

 

Limited Company

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2012

 

 30 MW

Campo dos Ventos I Energias Renovaveis S.A.
("Campo dos Ventos I")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

Campo dos Ventos II Energias Renovaveis S.A.
("Campo dos Ventos II")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

Campo dos Ventos III Energias Renovaveis S.A.
("Campo dos Ventos III")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

Campo dos Ventos IV Energias Renovaveis S.A.
("Campo dos Ventos IV")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

Campo dos Ventos V Energias Renovaveis S.A.
("Campo dos Ventos V")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

Eurus V Energias Renovaveis S.A.
("Eurus V")

 

Private corporation

 

Indirect
100%

 

Rio Grande do Norte

 

 1 Wind power

 

2013

 

 30 MW

(*) The predicted installed power for the Santa Clara Wind Power complex is 188 MW.

(**) The projected installed power for the Campo dos Ventos Wind Power complex is 160 MW.

 

F - 10


 

 

Commercialization of Energy and Services

 

Company Type

 

Core activity

 

Equity Interest

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

 

Private corporation

 

 Energy commercialization, consultancy and advisory services to agents in the energy sector

 

Direct
100%

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

 

Limited company

 

 Commercialization and provision of energy services

 

Indirect
100%

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

 

Private corporation

 

 Energy commercialization

 

Indirect
100%

CPFL Planalto Ltda.  ("CPFL Planalto")

 

Limited company

 

 Energy commercialization

 

Direct
100%

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

 

Private corporation

 

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

 

Direct
100%

Chumpitaz Serviços S.A. ("Chumpitaz")

 

Private corporation

 

Provision of administrative services

 

Direct
100%

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

 

Limited company

 

 Provision of telephone answering services

 

Direct
100%

             
             

Other

 

Company Type

 

Core activity

 

Equity Interest

CPFL Jaguariuna S.A.  ("CPFL Jaguariuna")

 

Private corporation

 

 Venture capital company

 

Direct
100%

Companhia Jaguari de Geração de Energia  ("Jaguari Geração")

 

Private corporation

 

 Venture capital company

 

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

 

Private corporation

 

 Venture capital company

 

Indirect
 51%

CPFL Bio Anicuns S.A.
("Anicuns")

 

Private corporation

 

 Energy generation studies and projects

 

Indirect
100%

CPFL Bio Itapaci S.A
("Itapaci")

 

Private corporation

 

 Energy generation studies and projects

 

Indirect
100%

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

 

Private corporation

 

Venture capital company

 

Indirect
99.95%

 

Subsidiaries that started its operations in 2010

CPFL Bioenergia S.A.

The main objective of CPFL Bioenergia S.A., which started operations on August 27, 2010, is the thermal and steam  generation of electric energy using co-generation plants powered by sugarcane waste and straw.

Centrais Elétricas da Paraíba S.A.

The objective of Epasa is to develop, implement, operate and exploit two thermoelectric plants, “UTE Termoparaíba” and “UTE Termonordeste”, both powered by fuel oil. UTE Termonordeste started its operations on December 24, 2010 and UTE Termoparaíba on January 13, 2011.

Chapecoense Geração S.A.

The objective of the jointly-controlled subsidiary Chapecoense Geração is to build, operate and exploit the Foz do Chapecó Hydropower Plant. Three (3) generator units, with installed power of 213.75 MW each, started operations in 2010, on October 14, November 23 and December 30.  The last generator unit is scheduled to start operations by the end of the first quarter of 2011.

 

F - 11


 
 

 

( 2 )   PRESENTATION OF THE FINANCIAL STATEMENTS

2.1 Basis of preparation

The consolidated financial statements were prepared and are presented in full conformity with the International Financial Reporting Standards – IFRS, as issued by the International Accounting Standards Board - IASB. These are the first consolidated statements prepared in accordance with this international practice.

Note 5 shows the main differences between the accounting practices adopted previously in Brazil and the current and effective standards presented herein.

The consolidated financial statements were authorized for issue by the Board of Directors on June 6, 2011.

 

2.2 Basis of measurement

The financial statements have been prepared on the historic cost basis except for the following material items recorded in the balance sheets: i) derivative financial instruments measured at fair value, ii) financial instruments at fair value through profit or loss, iii) available-for-sale financial assets  measured at fair value, iv) property, plant and equipment adjusted to reflect the “deemed cost” on the transition date, and v) actuarial assets, recognition of which is limited to the present value of the economic benefits available in the form of reimbursements or future reductions in contributions to the plan.

 

2.3 Use of estimates and judgments

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

By definition, the resulting accounting estimates are rarely the same as the actual results. Accordingly, Company Management reviews the estimates and assumptions on an ongoing basis. Adjustments derived from revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected

 

Information about assumptions and estimate that are subject to a greater degree of uncertainty and involve the risk of resulting in a material adjustment if these assumptions and estimates suffer significant changes during the next financial year is included in the following notes:

·         Note 10 – Deferred tax credits and debits;

·         Note 12 – Financial asset of concession;

·         Note 15 – Intangible assets;

·         Note 19 – Private Pension Fund;

·         Note 22 – Provision for contingency, and

·         Note 34 – Financial instruments.

 

2.4 Functional currency and presentation currency

The consolidated financial statements are presented in thousands of Brazilian reais, which is the Company's functional currency.

 

2.5 Basis of consolidation:

(i) Business combinations

- Acquisitions made after January 1, 2009

 

F - 12


 

 

In the case of acquisitions made after January 1, 2009, the Company measures goodwill as the fair value of the consideration transferred including the recognized amount of any non-controlling interest in the acquiree, less the net recognized amount (generally fair value) of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date. If the excess is negative, a gain arising from the purchase agreement is recognized immediately in profit or loss for the period.

- Acquisitions prior to January 1, 2009

As part of the transition to the IFRS, the Company opted not to re-present business combinations prior to January 1, 2009. In relation to acquisitions prior to January 1, 2009 the goodwill represents the amount recognized under the accounting practices adopted previously. This goodwill was tested for impairment at the transition date, in accordance with Note 3.6.

 

(ii) Subsidiaries and jointly-owned entities:

The financial statements of subsidiaries and jointly-owned entities (joint ventures) are included in the consolidated financial statements from the date that total or shared control commences until the date that control ceases.

A jointly controlled operation is a venture directly or indirectly controlled together with other investors, established by contractual agreement and requiring unanimous consent for strategic financial and operating decisions

 

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

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

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

Observing the conditions described above, the amount related to non-controlling interests is shown in shareholders' equity after the statement of income for the year in each year presented.

 

(iii) Acquisition of non-controlling interest

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

 

2.6 Segment information:

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

Company Management bases strategic decisions on reports, segmenting the business into: (i) electric energy distribution activities (“Distribution”); (ii) electric energy generation activities (“Generation”); (iii) energy commercialization and service provision activities (“Commercialization”); and (iv) other, basically corresponding to corporate services and other activities not listed in the previous items.

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

 

2.7 Information on Corporate Interests

 

F - 13


 
 

 

The interests directly or indirectly held by the Company in the subsidiaries and jointly-owned entities are described in Note 1. Except for the (i) jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, which are consolidated proportionately, and (ii) the investment in Investco recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

As of December 31, 2010, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN and Paulista Lajeado.

 

2.8 Value added statements:

The Company prepared consolidated value added statements (“DVA”)  as additional financial information.

 

 

( 3 )   SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES

The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements.

 

3.1 Concession agreements:

IFRIC 12 “Concession Agreements” establishes general guidelines for the recognition and measurement of obligations and rights related to concession agreements and applies to situations in which the granting power controls or regulates which services the concessionaire should provide with the infrastructure, to whom the services should be provided and at what price, and controls any significant residual interest in the infrastructure at the end of the concession period.

These definitions having been attended to, the infrastructure of distribution concessionaires is segregated and rollforwarded from the time of construction, complying with the provisions of the IFRSs, so that the financial statements record (i) an intangible asset corresponding to the right to operate the concession and collect from the users of public utilities, and (ii) a financial asset corresponding to the unconditional contractual right to receive cash (compensation) by reversing the assets at the end of the concession.

The value of the concession financial assets is determined at fair value, based on the remuneration of the assets established by the regulatory authority. The financial asset is classified as available-for-sale and is restated and amortized annually in accordance with the adjustment of its fair value, against the revaluation reserve in equity.

The remaining amount is registered in intangible assets and corresponds to the right to charge consumers for electric energy distribution services, amortized in accordance with the consumption pattern that reflects the estimated economic benefit to the end of the concession.

Provision of infrastructure construction services is registered in accordance with IAS 11 – Construction Contracts, against a financial asset corresponding to the amount subject to compensation. Residual amounts are classified as intangible assets and will be amortized over the concession period in accordance with the economic pattern against which the revenue from consumption of electric energy is collected.

Because (i) the tariff model that does not provide for a profit margin for the infrastructure construction activity, (ii) the way in which the subsidiaries manage the building by using a high level of outsourcing, and (iii) there is no provision for gains on construction in the Company‘s business plans, management is of the opinion that the margins on this operation are irrelevant, and therefore no additional value to the cost is considered in the composition of the revenue. The revenue and construction costs are therefore presented in profit or loss for the year at the same amounts.

 

3.2 Financial instruments:

- Financial assets:

Financial assets are recognized initially on the date that they are originated or on trade date at which the Company or its subsidiaries become one of the parties to the contractual provisions of the instrument. Derecognition of a financial asset occurs when the contractual rights to the cash flows from the asset expire or when the risks and rewards of ownership of the financial asset are transferred. The Company and its subsidiaries hold the following main financial assets:

 

F - 14


 
 

 

 

 i.       Classified at fair value through profit or loss: these assets held for trading or designated as such upon initial recognition. The Company and its subsidiaries manage such assets and make purchase and sale decisions based on their fair value in accordance with their documented risk management or investment strategy. These financial assets are measured at fair value, and changes therein are recognized in profit or loss for the year.

The main financial assets classified by the Company and its subsidiaries in this category are: (i) bank balances and financial investments (Note 6), (ii) marketable securities (Note 8) and (iii) derivatives (Note 34.d).

ii.       Held-to-maturity: these are assets that the Company and its subsidiaries have the positive intent and ability to hold to maturity. Held-to-maturity financial assets are recognized initially at fair value and subsequent to initial recognition are measured at recognized cost using the effective interest method, less any impairment losses.

The Company and its subsidiaries classify the following financial assets in this category: (i) security receivable from CESP (Note 8) and (ii) receivables of the subsidiary CPFL Paulista from CESP (Note 13).

iii.       Loans and receivables: these are assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognized initially at fair value and, subsequent to initial recognition, measured at recognized cost using the effective interest method, less any impairment losses.

The main financial assets of the Company and its subsidiaries classified in this category are: (i) consumers, concessionaires and licensees (Note 7),(ii) dividends and Interest on shareholders’ equity  and (iii) other credits (Note 13).

iv.       Available-for-sale: these are non-derivative financial assets that are designated as available-for-sale or that are not classified in any of the previous categories. Subsequent to initial recognition, interest calculated by the effective rate method is recognized in profit or loss as part of the net operating income. Changes for registration at fair value are recognized in the revaluation reserve in equity. The accumulated result in other comprehensive income is transferred to profit or loss when the asset is realized.

The main asset of the Company and its subsidiaries classified in this category is the right to compensation at the end of the concession. The option to designate this instrument as available-for-sale is due to its non-classification in the previous categories described. Since Management believes that the compensation will be made at least in accordance with the current tariff pricing model, this instrument cannot be registered as loans and receivables as the compensation will not be fixed or determinable, due to the uncertainty in relation to impairment for reasons other than deterioration of the credit. The main uncertainties relate to the risk of non-recognition of part of these assets by the regulatory authority and their replacement values at the end of the concession (Note 4).

 

- Financial liabilities:

Financial liabilities are initially recognized on the date that they are originated or on the trade date at which the Company or its subsidiaries become a party to the contractual provisions of the instrument. The Company and its subsidiaries have the following main financial liabilities:

 i.       Measured at fair value through profit or loss: these are financial liabilities that are: (i) held for short-term trading, (ii) designated at fair value in order to evaluate the effects of recognition of income and expenses to obtain more relevant and consistent accounting information, or (iii) derivatives. These liabilities are registered at fair value and for any change in the subsequent measurement of the fair value, set through profit or loss.

The Company and its subsidiaries classified the following financial liabilities in this category: (i) certain foreign currency debts (Note 17) and (ii) derivatives (Note 34.d).

 

ii.       Not measured at fair value through profit or loss: these other financial liabilities that are not classified in any of the previous categories. They are measured initially at fair value less any attributable transaction cost and subsequently measured at recognized cost by the effective interest method.

 

F - 15


 
 

 

The main financial liabilities classified in this category are: (i) suppliers (Note 16), (ii) loans and financing (Note 17), (iii) debt charges (Note 17); (iv) debenture charges (Note 18); (v) debentures (Note 18); (vi) charge for the use of public utilities (Note 23);  and (vii) other accounts payable (Note 24).

 

The Company accounts for warranties when these are issued to non-controlled entities or when the warranty is granted higher than the Company's proportionate interest. Such warranties are initially measured at fair value, by (i) a liability equivalent to the receipts to be appropriated, which will subsequently be recognized as the Company is released from the obligations and (ii) an asset equivalent to the right to compensation by the guaranteed party, subsequently amortized by receipt of cash or on a straight-line basis to profit or loss.

Financial assets and liabilities are offset and the net amount presented when, and only when, there is a legal right to offset the amounts and the intent to settle on a net basis or to realize the asset and settle the liability simultaneously.

 

- Capital

Common shares are classified as equity. Additional costs directly attributable to and share options are recognized as a deduction from equity, net of any tax effects.

 

3.3 Lease agreements:

It should be established at the inception of an agreement whether such arrangement is or contains a lease. A specific asset is the subject of a lease if fulfillment of the arrangement is dependent on the use of that specified asset. An arrangement conveys the right to use the asset if the arrangement conveys to the lessor the right to control the use of the underlying asset.

Leases in which substantially all the risks and rewards are with the lessor are classified as operating leases. Payments/receipts made under operating leases are recognized as expense/revenue in profit or loss on a straight-line basis, over the term of the lease.

Leases which involve not only the right to use assets, but also substantially transfer the risks and rewards to the lessee, are classified as finance leases.

In finance leases in which the Company or its subsidiaries act as lessee, the assets are capitalized to property, plant and equipment at the inception of the agreement against a liability measured at an amount equal to the lower of its fair value and the present value of the minimum lease payments. The property, plant and equipment is depreciated in accordance with the accounting policy applicable to that asset.

If the Company or its subsidiaries are the lessor in a finance lease, the investment is initially recognized at the construction/acquisition cost of the asset.

In both cases, the financial income/expense is recognized in profit or loss for the year over the term of the lease so as to produce a constant rate of interest on the remaining balance of the investment/liability.

 

3.4 Property, plant and equipment

Items of property, plant and equipment are measured at acquisition, construction or formation cost less accumulated depreciation and, if applicable, accumulated impairment losses. Cost also includes any other costs attributable to bringing the assets to the place and in a condition to operate as intended by management, the cost of dismantling and removing the items and restoring the site on which they are located and capitalized borrowing costs on qualifying assets.

The assets were measured at the transition date in accordance with the IFRS rules by segregation into two groups:

- Assets measured at deemed cost at the transition date: model adopted for assets built and put into long-term service when it is not possible to reconstruct the cost formation or where the cost of the survey is of no benefit in presentation of the financial statements. The cost of these items at the transition date was therefore determined in accordance with market prices (“deemed cost”) and the revalued amounts are presented for both cost and accumulated depreciation. The effects of the deemed cost increased property, plant and equipment against equity, net of related tax effects.

 

F - 16


 
 

 

 

- Assets measured at historic cost: model adopted by the Company for recently built assets where the basis for cost formation can be easily confirmed and the values at historic cost approximate the respective market values. In such cases, the subsidiaries performed an analysis to ensure that the cost formation is in accordance with current accounting practices.

The replacement cost of items of property, plant and equipment is recognized if it is probable that it will involve economic rewards for the subsidiaries and if the cost can be reliably measured, and the value of the replaced item is written off. Maintenance costs are recognized in profit or loss as they are incurred.

Depreciation is calculated on a straight-line basis, at annual rates of 2% to 20%, taking into consideration the estimated useful life of the assets, as instructed and defined by the regulatory authority. In the case of generators subject to regulation by Decree 2003, of 1996, the assets are depreciated at the rates established by the regulatory authority, provided they do not exceed the term of the concession.

Gains and losses derived from disposal of an item of property, plant and equipment are determined by comparing the resources produced by disposal with carrying amount of the asset, and are recognized net together with other operating income/expense.

Assets and facilities used in the regulated activities are tied to these services and may not be removed, disposed of, assigned or pledged in mortgage without the prior and express authorization of ANEEL. ANEEL regulates the release of Public Electric Energy Utility concession assets, granting prior authorization for release of assets of no use to the concession, intended for disposal and determines that the proceeds of the disposal be deposited in a tied bank account for use in the concession. 

 

3.5 Intangible assets

Includes rights related to non-physical assets such as goodwill, concession exploration rights, software and rights-of-way.

Goodwill that arises the acquisition of subsidiaries is measured at the difference between the amount paid and/or payable for acquisition of a business and the net fair value of the assets and liabilities of the subsidiary acquired.

Goodwill is measured at cost less accumulated impairment losses. Goodwill and other intangible assets with indefinite useful lives are not subject to amortization and tested annually for impairment.

Negative goodwill are registered as gains in profit or loss at the time of the acquisition.

Goodwill is included in the carrying amount of the investment, and stated as intangible in the consolidated financial statements.

Intangible assets corresponding to the right to operate concessions can have three separate origins, based on the following arguments:

 i.       Acquisitions through business combinations: the portion of goodwill arising from business combinations that corresponded to the right to operate the concession is stated as an intangible asset. Such amounts are amortized based on the net income curves projected for the concessionaires for the remaining term of the concession.

 

ii.       Investments in infrastructure (Application of IFRIC 12 – Concession agreements): Under the electric energy distribution concession agreements with the subsidiaries, the intangible asset registered corresponds to the concessionaires' right to collection uses for use of the concession infrastructure. Since the exploration term is defined in the agreement, intangible assets with defined useful lives are amortized over the term of the concession in proportion to a curve that reflects the consumption pattern in relation to the anticipated economic rewards. For further information see Note 3.1.

 

iii.       Charge for the use of public utilities: certain generation concessions were granted against payment to the federal government for use of a public utility. This obligation was registered on the date of signing the respective agreements, at present value, against the intangible assets account. These amounts, capitalized by interest incurred on the obligation to the start-update, are amortized on a straight-line basis over the remaining term of the concession. 

 

F - 17


 
 

 

 

3.6 Impairment

- Financial assets:

A financial asset not measured at fair value through profit or loss is reassessed at each reporting date to determine whether there is objective evidence that it is impaired.  Impairment can occur after the initial recognition of the asset and have a negative effect on the estimated future cash flows.

The Company and its subsidiaries consider evidence of impairment of receivables and held-to-maturity investment securities at both a specific assets and collective level for all significant securities. Receivables and held-to-maturity investment securities that are not individually significant are collectively assessed for impairment by grouping together the securities with similar risk characteristics.

In assessing collective impairment the Company uses historical trends of the probability of default, timing of recoveries and the amount of loss incurred, adjusted for management's judgment as to whether the assumptions and current economic and credit conditions are such that the actual losses are likely to be greater or less than suggested by historic trends.

An impairment loss of a financial asset is recognized as follows:

·       Amortized cost: as the difference between the carrying amount and the present value of the estimated future cash flows discounted at the assets original effective interest rate. Losses are recognized in profit or loss and reflected in an allowance account against receivables. Interest on the impaired asset continues to be recognized through the unwinding of the discount. When a subsequent event indicates the amount of impairment loss to decrease, the decrease in impairment loss is reversed through profit or loss.

·       Available-for-sale: by reclassification of the cumulative loss that has been recognized in the revaluation reserve in equity, to profit or loss. This reclassified loss is the difference between the acquisition cost, net of any principal repayment and amortization of the principal, and the current fair value, less any impairment loss previously recognized in profit or loss. Changes in impairment provisions attributable to effective interest rate are reflected as a component of financial income.

If an increase (gain) is identified in periods subsequent to recognition of the loss, then the impairment loss is reversed, with the amount of the reversal recognized in profit or loss. However, any subsequent recovery in the fair value of an impaired available-for-sale financial asset is recognized in the revaluation reserve in equity.

- Non-financial assets:

Non-financial assets that have indefinite useful lives, such as goodwill, are tested annually to check that the asset's carrying amount does not exceed the recoverable value. Other assets subject to amortization are tested for impairment whenever events or changes in circumstance indicate that the carrying amount may be impaired.

An impairment loss is recognized if the carrying amount of an asset exceeds its estimated recoverable amount, which is the greater of its value in use or its fair value less costs to sell.

The methods used to assess impairment include tests based on the asset's value in use. In such cases, the assets (e.g. goodwill) are segregated and grouped together at the lowest level that generates identifiable cash flows (the "cash generating unit", or CGU). If there is an indication of impairment, the loss is recognized in profit or loss. Except in the case of goodwill, where the loss cannot be reversed in the subsequent period, impairment losses are assessed annually for any possibility to reverse the impairment.

Goodwill included in the carrying amount of an investment in an associate, as it is not recognized individually, is tested with the investment, as if it were a single asset.

  

3.7 Provisions

A provision is recognized if, as a result of a past event, there is a legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. If applicable, provisions are determined by discounting the expected future cash flows at a rate that reflects current market assessment and the risks specific to the liability.

F - 18


 
 

 

 

3.8 Employee benefits

The subsidiaries have post-employment benefits and pension plans, recognized by the accrual method in accordance with IAS 19 “Employee benefits”. Although the plans have particularities, they have the following characteristics:

 i.       Defined distribution plan: a post-employment benefit plan under which the Company pays fixed contributions into a separate entity and will have no liability for the actuarial deficits of this plan. The obligations are recognized as an expense in profit or loss in the periods during which the services are rendered.

ii.       Defined benefit plan: The net obligation is calculated as the difference between the present value of the actuarial obligation based on assumptions, biometric studies and interest rates in line with market rates, and the fair value of the plan assets of the reporting date. The actuarial liability is calculated annually by independent actuaries using the projected unit credit method. The subsidiaries use the corridor method to avoid fluctuations in the macroeconomic conditions distorting the profit or loss for the period. The accumulated differences between the actuarial estimates and the actual results are therefore not recognized in the financial statements unless they are in excess of 10% of the greater of the plan liabilities and assets. Unrecognized gains and losses in excess of this limit are recognized in profit or loss for the year over the estimated remaining service time of the employees. If the plan records a surplus and it becomes necessary to recognize an asset, recognition is limited to the total of any unrecognized past service costs and the present value of economic benefits available in the form of reimbursements or future reductions in contributions to the plan.

 

3.9 Dividends and Interest on shareholders’ equity

Under Brazilian law, the Company is required to distribute a mandatory minimum annual dividend of 25% of net income adjusted in accordance with the bylaws. To December 31, 2008, dividends in excess of the minimum of 25% had to be proposed and provision at each reporting date, subject to approval in an Annual General Meeting (AGM). According to IAS 10, , a provision may only be made for the minimum mandatory dividend, and dividends declared but not yet approved are only recognized as a liability in the financial statements after approval by the competent body. They will therefore be held in equity, in the “Additional dividend proposed” account, as they do not meet the criteria of present liability at the reporting date.

As established in the Company's bylaws and in accordance with current Corporate law, the Board of Directors is responsible for declaring interim dividends and interest on shareholders’ equity  determined in a half-yearly balance sheet. Interim dividends declared at the base date of June 30 is only recognized as a liability in the Company's financial statement after the date of the Board's decision.

Under previous accounting practices, interest on shareholders’ equity  was recorded in profit or loss and reversed for purposes of presentation of the statement of income for the year. In accordance with the new accounting practice, interest on shareholders’ equity  is no longer shown in the statement of income for the year and the effects are only stated in changes in equity and in the effective income tax and social contribution rates.

 

3.10 Revenue recognition

Operating income in the course of ordinary activities of the subsidiaries is measured at the fair value of the consideration received or receivable. Operating revenue is recognized when persuasive evidence exists that the most significant risks and rewards have been transferred to the buyer, when it is probable that the financial and economic rewards will flow to the entity, that the associated costs can be reliably estimated, and the amount of the operating income can be reliably measured.

Revenue from distribution of electric energy is recognized when the energy is billed. Unbilled income related to the monthly billing cycle is appropriated based on the actual amount of energy provided in the month and the annualized loss rate. Historically, the difference between the unbilled revenue and the actual consumption, which is recognized in the subsequent month, has not been material. Revenue from energy generation sales is accounted for based on the assured energy and at tariffs specified in the terms of the contract or the current market price, as applicable. Energy commercialization revenue is accounted for based on bilateral contracts with market agents and duly registered with the Electric Energy Commercialization Chamber - CCEE. No single consumer represents 10% or more of the total billing.

F - 19


 
 

 

 

Service revenue is recognized when the service is effectively provided, under a service agreement between the parties.

Revenue from construction contracts is recognized by the percentage of completion method (“fixed-price”), and losses are recognized in profit or loss as incurred.

 

3.11 Income tax and Social contribution

Income tax and Social contribution expense for the period is calculated and recognized in accordance with the legislation in force and comprises current and deferred tax. Income tax is recognized in profit or loss except to the extent that it relates to an item recognized directly in equity or in the revaluation reserve in equity, which is recognized net of tax effects.

Current tax is the expected tax payable or receivable/to be offset on the taxable income or loss for the year. Deferred tax is recognized for temporary differences between the carrying amounts of assets and liabilities for accounting purposes and the equivalent amounts used for tax purposes.   

The Company and certain subsidiaries recorded in their financial statements the effects of tax loss carryforwards and temporary non-deductible differences, based on projections of future taxable profits, approved by the Boards of Directors and examined by the Fiscal Council. The subsidiaries also recognized tax credits on merged goodwill, which is amortized in proportion to the individual projected net incomes for the remaining term of each concession agreement.

Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity.

Deferred income tax and social contribution assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.

 

3.12 Earnings per share

Basic earnings per share is calculated by dividing the profit or loss attributable to the Company by the weighted average number of common and preferred shares outstanding during the period. Diluted earnings per share is determined by the above-mentioned weighted average number of shares outstanding, adjusted for the effects of all dilutive potential convertible notes for the reporting periods, in accordance with IAS 33.

 

3.13 Regulatory assets and liabilities

In accordance with the preliminary interpretation of IASB/IFRIC, regulatory assets and liabilities cannot be recognized in the Company's financial statements as they do not meet the requirements for assets and liabilities described in the Framework for the Preparation and Presentation of Financial Statements. The rights or offsetting are therefore only reflected in the financial statements at the time that the requirements for the liabilities and assets are met.

 

3.14 New standards and interpretations not yet adopted

Certain standards, amendments to the IFRS standards and interpretations issued by the IASB not yet effective for the year ended December 31, 2010, are listed below:

• Limited exemption from Comparative IFRS 7 Disclosures for First-time Adopters.

• Improvements to IFRS 2010;

• IFRS 9 Financial Instruments;

• Prepayment of a minimum fund requirement (Amendment to IFRIC 14);

 

F - 20


 
 

 

 

• Amendments to IAS 32 Classification of rights issues.

 

( 4 )   DETERMINATION OF FAIR VALUES

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

- Property, plant and equipment and intangible assets

The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The market value of property is the estimated amount for which a property could be exchanged on the date of valuation between knowledgeable and willing parties under normal market conditions. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate.

- Financial instruments

Financial instruments measured at fair values were recognized based on quoted prices in an active market, or assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained from the BM&F, BOVESPA and ANDIMA websites, when available. Accordingly, the market value of a security corresponds to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph in Brazilian reais.

Financial assets classified as available-for-sale refer to the right to compensation to be paid by the Federal Government on reversal of the assets of the distribution concessionaires. The methodology adopted for marking these assets to market is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, consists of revaluation at market price of the distribution infrastructure. This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.

Although the methodology and criteria for valuation of the compensation on reversal of the assets has not yet been defined by the Federal Government, company management believes that it will be based at least on the tariff pricing model. Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the regulatory authority and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in conformity with the Tariff Review process.

 

( 5 )   FIRST-TIME ADOPTION OF INTERNATIONAL FINANCIAL REPORTING STANDARDS

As a result of the enactment of Laws 11.638/07 and 11.941/09, in 2008, the CPC issued and the CVM approved a series of accounting Pronouncements and Interpretations with the objective of bringing Brazilian accounting practices into line with the IFRS. These pronouncements have been fully applied, completing the first stage of the convergence.

In order to fully complete the process, further pronouncements were issued in the course of 2009 and 2010, so that the consolidated financial statements for the year ending December 31, 2010 would be in line with international standards.

These financial statements are the first to have been prepared in conformity with the IFRS. In order to make the accounting practices standardization process possilble, the Company applied IFRS 1, adopting January 1, 2009 as the transition date.  Consequently, the 2009 financial statements are re-presented with the adjustments on adoption of the above-mentioned IFRS and IAS identified.

According to the pronouncements referred to above, there are mandatory retroactive application exceptions and optional exemptions.

 

F - 21


 
 

 

 

Procedures adopted by the Company:

- Employee benefits: Recognition of the defined benefit type pension plans. In view of the impracticality of retroactive application, the Company took advantage of the exemption and all past gains and losses were recognized at January 1, 2009 against the accrued loss account.

- IFRIC 12 – Concession agreements: Retroactive reconciliation of the financial assets and intangible assets accounted for in accordance with IFRIC 12. Accordingly, the Company did not use the exemption allowed by the transition rules.

- Business combinations: In accordance with the exemption permitted by IFRS 1, the Company opted not to apply the requirements of IFRS 3 – Business combinations retroactively in the transition to the IFRS. Accordingly, only business combinations occurring after January 1, 2009 reflect the requirements of this pronouncement.

- Deemed cost: IFRS 1 allows the option to measure an item of property, plant and equipment at the deemed cost at the transition date. The Company opted to recognize the property, plant and equipment of the subsidiaries CPFL Sul Centrais and CPFL Geração at market value at the transition date.

- The estimates used in preparation of these financial statements at January 1, 2009 and December 31, 2009 are consistent with the estimates made on the same dates in accordance with the practices previously adopted in Brazil.

The impact of the transition to the international accounting practices on the balance sheet and equity at January 1, 2009 and December 31, 2009, and the profit or loss for the year 2009 are described below.

 

5.1 Reconciliation of the adjustments and reclassifications on adoption of the new accounting practices:

a)   Opening balance sheet at January 1, 2009:

F - 22


 
 

 

 

ASSETS

Reference

 

Previous

 

Reclassifications (see item 5.2)

 

Consolidation (see item 5.3.1)

 

Adjustments

 

New practices

CURRENT

                     

Cash and cash equivalents

   

  737,847

 

-

 

20,607

 

-

 

758,454

Consumers, Concessionaires and Licensees

5.3.2

 

1,721,028

 

  (82,462)

 

6,121

 

(41,532)

 

1,603,155

Dividend and Interest on Capital

   

  -  

 

-

 

  -

 

-

 

-

Financial investments

   

38,249

 

-

 

  -

 

-

 

38,249

Tax credits

   

  174,294

 

-

 

1,673

 

-

 

175,967

Derivatives

   

36,520

 

-

 

  -

 

-

 

36,520

Provision for doubtful accounts 

   

  (82,462)

 

  82,462

 

  -

 

-

 

-

Inventories

   

15,594

 

  7,636

 

  -

 

-

 

23,230

Leasing

   

  -

 

  1,133

 

  -

 

-

 

  1,133

Deferred tax credits

   

  220,144

 

(220,144)

 

  -

 

-

 

-

Prepaid expenses

5.3.2

 

  101,882

 

  (14,065)

 

745

 

(88,562)

 

-

Deferral of tariff costs

5.3.2

 

  638,229

 

-

 

  -

 

(638,229)

 

-

Other

   

  110,793

 

  5,296

 

85

 

  2,223

 

118,397

     

3,712,118

 

(220,144)

 

29,231

 

(766,100)

 

2,755,105

                       

NONCURRENT

                     

Consumers, Concessionaires and Licensees

5.3.2

 

  286,144

 

-

 

  -

 

  (7,814)

 

278,330

Associates, Subsidiaries and Parent Company

   

  -  

 

-

 

  -

 

-

 

-

Escrow deposits

   

  599,973

 

  149,998

 

  3

 

-

 

749,974

Financial investments

   

96,786

 

-

 

  -

 

-

 

96,786

Tax credits

   

  101,948

 

-

 

3,219

 

-

 

105,167  

Derivatives

   

  396,875

 

-

 

  -

 

-

 

396,875

Deferred tax credits

   

1,132,736

 

  220,144

 

  -

 

241,251

 

1,594,131

Leasing

   

  -

 

  5,256

 

  -

 

-

 

  5,256

Financial asset of concession

5.3.3

 

  -

 

-

 

  -

 

582,241

 

582,241

Private pension fund

   

  -

 

-

 

  -

 

-

 

-

Other investments at cost

   

  -

 

  116,249

 

  -

 

-

 

116,249

Prepaid expenses

5.3.2

 

99,210

 

  (10,258)

 

  -

 

(88,952)

 

-

Deferral of tariff costs

5.3.2

 

  157,435

 

-

 

  -

 

(157,435)

 

-

Other

5.3.8

 

  221,330

 

  5,002

 

15,891

 

  46,238

 

288,461

Investments

5.3.8

 

  103,598

 

(117,393)

 

  -

 

  13,795

 

-

Property, plant and equipment

5.3.3 / 5.3.4 / 5.3.6

 

6,614,347

 

-

 

398,467

 

(2,306,277)

 

4,706,537

Intangible assets

5.3.3 / 5.3.5

 

2,700,136

 

  29,492

 

53

 

  3,322,463

 

6,052,144

Deferred assets

   

20,536

 

  (28,348)

 

7,812

 

-

 

-

TOTAL NONCURRENT ASSETS

   

  12,531,054

 

  370,142

 

425,445

 

  1,645,510

 

14,972,151

                       

TOTAL ASSETS

   

  16,243,172

 

  149,998

 

454,676

 

879,410

 

17,727,256

 

 

F - 23


 
 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

                     

CURRENT LIABILITIES

Reference

 

Previous

 

Reclassifications (see item 5.2)

 

Consolidation (see item 5.3.1)

 

Adjustments

 

New practices

Suppliers

   

  982,344

 

  -  

 

3,560

 

     -    

 

  985,904

Interest on debt

   

  29,081

 

  -  

 

  937

 

  -  

 

30,018

Interest on debentures

   

  102,112

 

  -  

 

1

 

  -  

 

  102,113

Loans and financing

   

  523,167

 

  -  

 

  33,038

 

  -  

 

  556,205

Debentures

   

  580,076

 

  -  

 

  -  

 

  -  

 

  580,076

Private pension fund

5.3.7

 

  44,088

 

  -  

 

  -  

 

1,169

 

45,257

Regulatory charges

   

  94,054

 

  -  

 

  476

 

  -  

 

94,530

Taxes and contributions

   

  464,339

 

  -  

 

  437

 

  (8,104)

 

  456,672

Dividends and interest on equity

5.3.8

 

  632,087

 

  -  

 

69

 

   (614,644)

 

17,512

Estimated personnel costs

   

  46,244

 

  -  

 

  140

 

  -  

 

46,384

Provision for contingencies

   

15

 

  (23)

 

8

 

  -  

 

  -  

Derivatives

   

  53,443

 

  -  

 

  -  

 

  -  

 

53,443

Public utilities

5.3.5

 

  -  

 

  -  

 

  -  

 

  15,228

 

15,228

Deferred tax debts

   

  -  

 

  -  

 

  -  

 

  -  

 

  -  

Deferral of tariff gains

5.3.2

 

  165,871

 

  -  

 

  -  

 

   (165,871)

 

  -  

Other accounts payable

5.3.2

 

  524,898

 

   (124,865)

 

  978

 

   (121,323)

 

  279,688

TOTAL CURRENT LIABILITIES

   

  4,241,819

 

   (124,888)

 

  39,644

 

   (893,545)

 

3,263,030

                       

NONCURRENT LIABILITIES

                     

Suppliers

   

  85,311

 

  -  

 

  -  

 

  -  

 

85,311

Interest on debt

   

  74,104

 

  -  

 

  -  

 

  -  

 

74,104

Loans and financing

   

  3,836,882

 

  -  

 

   249,257

 

  -  

 

4,086,139

Debentures

   

  2,026,890  

 

  -  

 

  -  

 

  -  

 

2,026,890

Private pension fund

5.3.7

 

  508,194

 

  -  

 

  -  

 

  293,770

 

  801,964

Taxes and contributions

   

2,242

 

  -  

 

1

 

  -  

 

2,243

Deferred tax debts

   

4,203

 

  -  

 

  -  

 

  270,639

 

  274,842

Provision for contingencies

   

  107,642

 

   274,886

 

(1)

 

  -  

 

 382,527  

Derivatives

   

  961

 

  -  

 

  -  

 

  -  

 

961

Public utilities

5.3.5

 

  -  

 

  -  

 

  -  

 

  408,887

 

  408,887

Deferral of tariff gains

5.3.2

 

  40,779

 

  -  

 

  -  

 

  (40,779)

 

  -  

Other accounts payable

5.3.2 / 5.3.8

 

  207,194

 

  -  

 

  -  

 

  62,318

 

  269,512

TOTAL NONCURRENT LIABILITIES

   

  6,894,402

 

   274,886

 

   249,257

 

  994,835

 

8,413,380

                       

SHAREHOLDERS' EQUITY

                     

Capital

   

  4,741,175

 

  -  

 

  -  

 

  -  

 

4,741,175

Capital reserve

   

16

 

  -  

 

  -  

 

  -  

 

16

Revenue reserve

   

  277,428

 

  -  

 

  -  

 

  -  

 

  277,428

Additional dividend proposed

5.3.8

 

  -  

 

  -  

 

  -  

 

  606,105

 

  606,105

Revaluation reserve

5.3.8

 

  -  

 

  -  

 

  -  

 

  799,870

 

  799,870

Accumulated profit (loss)

   

  -  

 

  -  

 

  -  

 

   (631,911)

 

   (631,911)

 

                     

Equity attributed to controlling shareholders

   

  5,018,619  

 

  -  

 

  -  

 

  774,064

 

5,792,683

Equity attributed to noncontrolling shareholders

   

  88,332  

 

  -  

 

   165,775

 

4,056

 

  258,163

                       

TOTAL SHAREHOLDERS' EQUITY

   

  5,106,951

 

  -  

 

   165,775

 

  778,120

 

6,050,846

                       

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

   

  16,243,172  

 

   149,998

 

   454,676

 

  879,410

 

  17,727,256

 

 

F - 24


 
 

 

 

b)   Balance sheet at December 31, 2009

ASSETS

Reference

 

Previous

 

Reclassifications (see item 5.2)

 

Consolidation (see item 5.3.1)

 

Adjustments

 

New practices

CURRENT

                     

Cash and cash equivalents

   

1,473,175

 

  -

 

  14,068

 

  -

 

  1,487,243

Consumers, Concessionaires and Licensees

5.3.2

 

1,840,107

 

  (81,974)

 

  6,250

 

  (11,525)

 

  1,752,858

Dividend and Interest on Capital

   

-  

 

  -

 

-

 

  -

 

  -

Financial investments

   

39,253

 

  -

 

-

 

  -

 

  39,253

Tax credits

   

190,983

 

  -

 

  1,295

 

  -

 

  192,278

Derivatives

   

795

 

  -

 

-

 

  -

 

  795

Provision for doubtful accounts 

   

(81,974)

 

  81,974

 

-

 

  -

 

  -

Inventories

   

17,360

 

  -

 

-

 

  -

 

  17,360

Leasing

   

-

 

2,949

 

-

 

  -

 

2,949

Deferred tax credits

   

162,779

 

  (162,779)

 

-

 

  -

 

 -  

Prepaid expenses

5.3.2

 

124,086

 

  (14,354)

 

  28

 

  (109,760)

 

  -

Deferral of tariff costs

5.3.2

 

332,813

 

  -

 

-

 

  (332,813)

 

  -

Other

   

145,055

 

  11,405

 

  100

 

  -

 

  156,560

     

4,244,432

 

  (162,779)

 

  21,741

 

  (454,098)

 

  3,649,296

                       

NONCURRENT

                     

Consumers, Concessionaires and Licensees

5.3.2

 

  226,314

 

  -

 

-

 

  (1,427)

 

  224,887

Associates, Subsidiaries and Parent Company

   

-  

 

  -

 

-

 

  -

 

  -

Escrow deposits

   

  654,506

 

  139,671

 

-

 

  -

 

  794,177

Financial investments

   

  79,835

 

  -

 

-

 

  -

 

  79,835

Tax credits

   

  110,014

 

  -

 

  3,221

 

  -

 

  113,235

Derivatives

   

  7,881

 

  -

 

-

 

  -

 

7,881

Deferred tax credits

   

  1,117,736

 

  162,779

 

-

 

6,290

 

  1,286,805

Leasing

   

-

 

  21,243

 

-

 

  -

 

  21,243

Financial asset of concession

5.3.3

 

-

 

  -

 

-

 

  674,029

 

  674,029

Private pension fund

5.3.7

 

-

 

3,054

 

-

 

6,671

 

9,725

Other investments at cost

   

-

 

  116,477

 

-

 

  -

 

  116,477

Prepaid expenses

5.3.2

 

  64,201

 

  (6,573)

 

-

 

  (57,628)

 

  -

Deferral of tariff costs

5.3.2

 

  42,813

 

  -

 

-

 

  (42,813)

 

  -

Other

5.3.8

 

  160,760

 

  (14,670)

 

  12,826

 

  78,113

 

  237,029

Investments

5.3.8

 

  104,801

 

  (117,621)

 

-

 

  12,820

 

  -

Property, plant and equipment

5.3.3 / 5.3.4 / 5.3.6

 

  7,487,216

 

  -

 

  399,445

 

  (2,673,622)

 

  5,213,039

Intangible assets

5.3.3 / 5.3.5

 

  2,554,400

 

  22,218

 

  347

 

  3,486,136

 

  6,063,101

Deferred assets

   

  15,081

 

  (21,074)

 

 5,993  

 

  -

 

  -

TOTAL NONCURRENT ASSETS

   

  12,625,558

 

  305,504

 

  421,832

 

  1,488,569

 

  14,841,463

                       

TOTAL ASSETS

   

  16,869,990

 

  142,725

 

  443,573

 

  1,034,471

 

  18,490,759

 

F - 25


 
 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

                     

CURRENT LIABILITIES

Reference

 

Previous

 

Reclassifications (see item 5.2)

 

Consolidation (see item 5.3.1)

 

Adjustments

 

New practices

Suppliers

   

  1,021,348

 

  -

 

  104

 

  -  

 

  1,021,452

Interest on debt

   

  26,543

 

  -

 

  1,119

 

  -

 

  27,662

Interest on debentures

   

  101,284

 

  -

 

-

 

  -

 

  101,284

Loans and financing

   

  697,223

 

  -

 

  31,691

 

  -

 

  728,914

Debentures

   

  499,025

 

  -

 

-

 

  -

 

  499,025

Private pension fund

   

  44,484

 

  -

 

-

 

  -

 

  44,484

Regulatory charges

   

  62,999

 

  -

 

  751

 

  -

 

  63,750

Taxes and contributions

   

  489,976

 

  -

 

  8,634

 

  -

 

  498,610

Dividends and interest on equity

5.3.8

 

  684,185

 

  -

 

  4,836

 

  (663,737)

 

  25,284

Estimated personnel costs

   

  50,620

 

  -

 

  278

 

  -

 

  50,898

Derivatives

5.3.5

 

  7,012

 

  -

 

-

 

  -

 

7,012

Public utilities

   

-

 

  -

 

-

 

  15,697

 

  15,697

Deferred tax debts

5.3.2

 

  2,258

 

  (2,258)

 

-

 

  -

 

  -

Deferral of tariff gains

5.3.2

 

  313,463

 

  -

 

-

 

  (313,463)

 

  -

Other accounts payable

   

  584,614

 

  (122,792)

 

  1,055

 

  (124,016)

 

  338,861

TOTAL CURRENT LIABILITIES

   

  4,585,034

 

  (125,050)

 

  48,468

 

  (1,085,519)

 

  3,422,933

                       

NONCURRENT LIABILITIES

                     

Suppliers

   

  42,655

 

  -

 

-

 

  -

 

  42,655

Interest on debt

   

  62,427

 

  -

 

-

 

  -

 

  62,427

Loans and financing

   

  3,515,236

 

  -

 

  213,806

 

  -

 

  3,729,042

Debentures

5.3.7

 

  2,751,169

 

  -

 

-

 

  -

 

  2,751,169

Private pension fund

   

  425,366

 

3,054

 

-

 

  294,866

 

 723,286

Taxes and contributions

   

  1,639

 

  -

 

-

 

  -

 

1,639

Deferred tax debts

   

  4,376

 

2,258

 

-

 

  275,376

 

  282,010

Provision for contingencies

   

  38,181

 

  262,463

 

-

 

  -

 

  300,644

Derivatives

5.3.5

 

  5,694

 

  -

 

-

 

  -

 

5,694

Public utilities

5.3.2

 

-

 

  -

 

-

 

  405,837

 

  405,837

Deferral of tariff gains

5.3.2 / 5.3.8

 

  108,691

 

  -

 

-

 

  (108,691)

 

  -

Other accounts payable

   

  161,539

 

  -

 

-

 

  65,105

 

  226,644

TOTAL NONCURRENT LIABILITIES

   

  7,116,973

 

  267,775

 

  213,806

 

  932,493

 

  8,531,047

                       

SHAREHOLDERS' EQUITY

                     

Capital

   

  4,741,175

 

  -

 

-

 

  -

 

  4,741,175

Capital reserve

   

  16

 

  -

 

-

 

  -

 

16

Revenue reserve

5.3.8

 

  341,751

 

  -

 

-

 

  -

 

  341,751

Additional dividend proposed

5.3.8

 

-

 

  -

 

-

 

  655,017

 

  655,017

Revaluation reserve

   

-

 

  -

 

-

 

  765,667

 

  765,667

Accumulated profit (loss)

   

-

 

  -

 

-

 

  (234,278)

 

  (234,278)

                       

Equity attributed to controlling shareholders

   

  5,082,942

 

  -

 

-

 

  1,186,406

 

  6,269,348

Equity attributed to noncontrolling shareholders

   

  85,041

 

  -

 

  181,301

 

1,089

 

  267,431

                       

TOTAL SHAREHOLDERS' EQUITY

   

  5,167,983

 

  -

 

  181,301

 

  1,187,495

 

  6,536,779

                       

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

   

  16,869,990

 

  142,725

 

  443,575

 

  1,034,469

 

  18,490,759

 

F - 26


 

 

 

c)   Statement of income for the year– 2009

 

Reference

 

Previous

 

Consolidation
(see item 5.3.1)

 

Adjustments

 

New practices

                   

NET OPERATING REVENUE

5.3.2 / 5.3.3 / 5.3.5 / 5.3.8

 

10,565,982

 

  73,364

 

  718,660

 

  11,358,006

                   

COST OF ELECTRIC ENERGY SERVICES

                 
                   

Cost of electric energy

5.3.2

 

(6,531,022)

 

  (5,049)

 

  521,562

 

  (6,014,509)

                   

Operating cost

5.3.2 / 5.3.3 / 5.3.4 / 5.3.5 / 5.3.6 / 5.3.7

 

  (943,492)

 

  (18,199)

 

  (92,247)

 

  (1,053,938)

                   

Cost of services to third parties

5.3.3

 

(5,387)

 

  -

 

  (615,557)

 

  (620,944)

                   

OPERATING INCOME

   

3,086,081

 

  50,116

 

  532,418

 

  3,668,615

                   

Operating expense

                 

Cost of sales

5.3.2

 

  (255,114)

 

  -

 

  (85)

 

  (255,199)

General and administrative expenses

5.3.2 / 5.3.3

 

  (384,086)

 

  (1,723)

 

  (17,581)

 

  (403,390)

Other operating expenses

5.3.2 / 5.3.3 / 5.3.4

 

  (245,562)

 

  (255)

 

  18,474

 

  (227,343)

     

  (884,762)

 

  (1,978)

 

  808

 

  (885,932)

                   

INCOME FROM ELECTRIC ENERGY SERVICE

   

2,201,319  

 

  48,138

 

  533,226

 

  2,782,683

                   
                   

Financial income

                 

Income

5.3.2 / 5.3.8

 

376,996

 

2,851

 

  (28,487)

 

  351,360

Expense

5.3.3 / 5.3.5 / 5.3.8

 

  (692,927)

 

  (20,100)

 

  51,961

 

  (661,066)

     

  (315,931)

 

  (17,249)

 

  23,474

 

  (309,706)

                   

INCOME BEFORE TAXES

   

   1,885,388  

 

  30,889

 

  556,700

 

  2,472,977

                   

Social contribution

   

  (155,459)

 

  (2,787)

 

  (50,101)

 

  (208,348)

Income tax

   

  (428,847)

 

  (7,739)

 

  (139,176)

 

  (575,761)

     

  (584,306)

 

  (10,526)

 

  (189,277)

 

  (784,109)

                   

Net income for the year

   

1,301,082  

 

  20,363

 

  367,423

 

  1,688,868

                   

Net income attributed to controlling shareholders

 

1,286,470  

 

  -  

 

  370,827

 

  1,657,297

Net income attributed to noncontrolling shareholders

 

14,612  

 

  20,363

 

  (3,404)

 

  31,571

 

d)   Reconciliation of assets, liabilities, equity and net income:

 

           

Shareholders' equity

                   

Revaluation reserve

               

January 1, 2009

 

Assets

 

Liabilities

 

Capital and reserves

 

Additional dividend proposed

 

Deemed cost

 

Financial instruments

 

Accumulated profit or loss

 

Net Equity Parent Company

 

Noncontrolling interest

 

Total net Equity

Previous

 

16,243,172

 

11,136,221

 

5,018,619

 

  -   

 

-

         

5,018,619

 

88,332

 

5,106,951

Reclassifications

                                     

-

Escrow deposit

 

149,998

 

149,998

 

  -

                 

  -

     

-

Other

 

  (6,104)

 

(6,104)

                     

  -

     

-

Consolidation

 

454,847

 

289,074

                     

  -

 

165,773

 

165,773

Adjustments

                             

  -

     

-

Reversal of regulatory assets and liabilities

 

(1,022,524) 

 

(331,569)

                 

  (690,794)

 

  (690,794)

 

(162)

 

(690,956)

Pension plan

 

-

 

294,939

                 

  (294,939)

 

  (294,939)

 

-

 

(294,939)

ICPC 01 - Concession agreements

 

200,186

 

-

             

  208,930

 

  (12,229)

 

196,701

 

  3,485

 

200,186

Property, plant and equipment - deemed cost

 

  1,002,991  

 

-   

         

1,002,991

     

  -

 

1,002,991

 

-

 

1,002,991

Write-off of discount

 

  12,828

 

-

                 

12,828

 

12,828

 

-

 

12,828

Guarantees

 

  45,860

 

63,692

                 

  (17,832)

 

(17,832)

 

-

 

(17,832)

Public utility

 

395,247

 

424,115

                 

  (18,764)

 

(18,764)

 

(10,104)

 

(28,868)

Other

 

  372

 

  (5)

                 

377

 

377

 

-

 

377

Dividend

 

-

 

(614,642)

     

  606,105

             

606,105

 

  8,537

 

614,642

Tax effects

 

250,383

 

270,691

 

 

 

 

 

(341,016)

 

  (71,035)

 

  389,442

 

(22,609)

 

  2,302

 

(20,307)

Balance after application of new practices

 

17,727,256  

 

11,676,410

 

5,018,619

 

  606,105

 

661,975

 

  137,895

 

  (631,911)

 

5,792,683

 

258,163

 

6,050,846

 

 

 

F - 27


 

 

 

           

Shareholders' equity

   
                   

Revaluation reserve

                   

December 31, 2009

 

Assets

 

Liabilities

 

Capital and reserves

 

Additional dividend proposed

 

Deemed cost

 

Financial instruments

 

Accumulated profit or loss

 

Net Equity Parent Company

 

Noncontrolling interest

 

Total net Equity

 

Net income 2009

Previous

 

16,869,991

 

11,702,008

 

5,082,942

                 

5,082,942

 

85,041

 

5,167,983

 

1,301,082

Reclassifications

                                     

-

   

Escrow deposit

 

139,671

 

139,671

                     

  -

     

-

 

-

Pension plan

 

  3,054

 

  3,054

                     

  -

     

-

   

Consolidation

 

443,576

 

262,275

                     

  -

 

181,301

 

181,301

 

20,363

Adjustments

                                     

-

   

Reversal of regulatory assets and liabilities

 

(555,966) 

 

(548,095)

                 

(7,987)

 

(7,987)

 

116

 

(7,871)

 

619,898

Pension plan

 

  6,671

 

294,863

                 

  (288,192)

 

  (288,192)

 

-

 

(288,192)

 

  6,747

ICPC 01 - Concession agreements

 

185,027

 

-

             

  196,817

 

  (15,071)

 

181,746

 

 3,280  

 

185,026

 

(4,329)

Property, plant and equipment - deemed cost

 

963,440  

 

-

         

963,440

         

963,440

 

-

 

963,440

 

(39,551)

Write-off of discount

 

  12,828

 

-

                 

12,828

 

12,828

 

-

 

12,828

 

-

Guarantees

 

  50,052

 

71,151

                 

  (21,099)

 

(21,099)

 

-

 

(21,099)

 

(3,267)

Public utility

 

392,217

 

421,534

                 

  (19,291)

 

(19,291)

 

(10,026)

 

(29,317)

 

(450)

Depreciation generation assets

 

(27,288)

 

-

                 

  (21,730)

 

(21,730)

 

(5,558)

 

(27,288)

 

(27,288)

Other

 

  1,197

 

(3,336)

             

  (348)

 

5,311

 

4,963

 

(430)

 

  4,533

 

  4,941

Dividend

 

-

 

(664,522)

     

  655,017

             

655,017

 

  9,505

 

664,522

 

-

Tax effects

 

  6,289

 

275,377

 

 

 

 

 

(327,570)

 

  (66,672)

 

  120,953

 

  (273,289)

 

  4,202

 

(269,087)

 

   (189,278) 

Balance after application of new practices

 

18,490,759  

 

11,953,980

 

5,082,942

 

  655,017

 

635,870

 

  129,797

 

  (234,278)

 

6,269,348

 

267,431

 

6,536,779

 

1,688,868

 

e)   2009 Statement of Cash Flow:

 

Adjustment reference

 

Previous

 

Consolidation

 

Adjustments

 

New practices

               

Income including CSLL and IRPJ

5.3.2 / 5.3.3 / 5.3.4 / 5.3.5 / 5.3.6 / 5.3.7 / 5.3.8

1,870,776

 

25,406

 

576,795

 

2,472,977

Adjustments to income

5.3.2 / 5.3.4 / 5.3.7 / 5.3.8

1,181,792

 

35,414

 

86,612

 

1,303,818

Operating assets

5.2 / 5.3.2 / 5.3.7 (*)

  364,677

 

343

 

(452,179)

 

(87,159)

Operating liabilities

5.3.2 / 5.3.7

  (995,105)

 

(30,027)

 

(225,243)

 

(1,250,375)

Cash from operations

2,422,140

 

31,136

 

(14,015)

 

2,439,261

               

Acquisitions of property, plant and equipment

5.3.3

  (1,233,695)

 

(10,620)

 

695,269

 

  (549,046)

Additions of intangible assets

5.3.3

  (93,317)

 

(31)

 

(585,706)

 

  (679,054)

Other

5.3.3 (*)

78,755

 

4,208

 

(93,764)

 

(10,801)

Cash from investments

  (1,248,257)

 

(6,443)

 

15,799

 

(1,238,901)

               

Cash from financing

(*)

  (438,555)

 

(31,232)

 

(1,784)

 

  (471,571)

               

Increase (decrease) in cash and cash equivalents

  735,328

 

(6,539)

 

-

 

728,789

Opening cash and cash equivalents balance

  737,847

 

20,607

 

-

 

758,454

Closing cash equivalents balance

1,473,175

 

14,068

 

-

 

1,487,243

 

(*) There were some other imaterial nature adjustments that were not included further details in our consolidated financial statements (such as leasing and imaterial effects of purchase accounting).

5.2 Reclassification of the amounts of the financial statements published previously:

Certain reclassifications were made in order to adjust presentation of the financial statements to the new accounting standard, with a view to facilitating understanding of the Company's operations. These reclassifications relate basically to (i) reclassification of balances of escrow deposits that were previously presented net of provisions for contingencies, (ii) transfer of the balance of tax credits or debits from current to non-current and consequent offset of the balances of assets and liabilities in compliance with the provisions of IAS 1 – Presentation of the financial statements and IAS 12 – Income taxes, and (iii) transfer of balances between accounts to open or group items that became or ceased relevant in presentation of the balance sheet, after adoption of new practices.

 

5.3 Nature of the adjustments on first application of the IFRS

 

5.3.1 Consolidation adjustments:

The concept of consolidation applied by the accounting practices applied previously differs from the concepts established by IAS 27 and 31, which are based on the control criterion. According to IAS 27, control is the ability to preside over the financial and operational policies of the entity so as to obtain the rewards of its activities. IAS 31 establishes that joint control exists when the strategic and operating decisions in relation to the activity require a unanimous consensus of the parties sharing the control, thereby permitting proportionate consolidation of the subsidiary's financial statements.

 

F - 28


 
 

 

 

Application of these concepts for the investments held by the Company resulted in a change in the consolidation criterion for the subsidiary CERAN, which is now fully consolidated. The adjustment recognized in this lines refers to the amounts of the difference between 100% and the interest held in the subsidiary, which were added line by line for consolidation purposes.

 

5.3.2  Reversal of regulatory assets and liabilities

To December 31, 2008, the electric energy concessionaires had regulatory asset balances referring to pre-payments made by the concessionaire in relation to the increase in the electric energy acquisition cost and expenditure on system charges, among others, which were received by tariff increase granted by the regulatory authority in the following years. They also had regulatory liability balances in relation to the decrease in these non-manageable costs to be returned to the consumers by a subsequent reduction in the tariff.

In accordance with the new practices (Note 3.13), these regulatory assets and liabilities cannot be recognized, as they do not meet the criteria for definition of assets and liabilities as established in the Framework for the Preparation and Presentation of Financial Statements.

The adjustment made refers to the reversal of the balances of regulatory assets and liabilities of the distribution subsidiaries. Note 37 shows a breakdown of these balances for the reporting dates presented.

 

5.3.3 IFRIC 12 – Concession Agreements and adjustment for reconciliation of the intangible infrastructure asset

In accordance with the previous accounting practices, the whole concession infrastructure was accounted for as a fixed asset tied to the concession. IFRIC 12 changes the method for recognizing the concessions if certain conditions are met, such as: (i) control over the activities to be provided, to whom the services are provided and at what price, and (ii) the reversal of the assets to the Granting Authority at the end of the concession.

These definitions having been met, the infrastructure of the distribution concessionaires has been segregated and rollforwarded since the construction date, complying with the provisions of the IASs and IFRSs, so that the following was recognized in the financial statements (i) an intangible asset corresponding to the right to operate the concession by collecting from the users of the public utilities, and (ii) a financial asset corresponding to the unconditional contractual right to receive payment (compensation) by reversal of the assets at the end of the concession.

The financial concession asset was measured at fair value, based on the remuneration of the assets fixed by the regulatory body. The financial asset is classified as available-for-sale and is restated and amortized annually in accordance with the adjustment of its fair value, against the revaluation reserve in equity account.

The remaining amount was recognized in intangible assets and corresponds to the right to collect from consumers for the electricity energy distribution services, and amortized in accordance with the consumption pattern that reflects the estimated economic benefit to the end of the concession.

In accordance with IFRIC 12, the distribution subsidiaries applied the concepts retroactively and reconstructed the infrastructure accounting base so that the costs used in formation of the intangible and financial asset are fully aligned with the provisions of the IFRS.

The adjustments to net income and services cost relate to recognition of the revenue from construction work of the distribution assets carried out by the concessionaires. For further details, see Note 3.1.

The following tables show the reclassifications and adjustments made in the distribution companies to comply with IFRIC 12, at January 1, 2009 and December 31, 2009.

 

 

F - 29


 
 

 

 

 

January 1, 2009

 

Previous

 

Transfers between asset accounts

 

Adjustments to equity and income statement

 

New practices

Property, plant and equipment

  3,308,975

 

(3,308,975)

 

  -

 

-

Intangible assets

  717,570

 

2,938,831

 

(11,912)

 

  3,644,489

Financial assets

-

 

370,144

 

212,097

 

  582,241

               
               
 

December 31, 2009

 

Previous

 

Transfers between asset accounts

 

Adjustments to equity and income statement

 

New practices

Property, plant and equipment

  3,579,720

 

(3,579,720)

 

  -

 

-

Intangible assets

  741,307

 

3,105,894

 

(15,177)

 

  3,832,024

Financial assets

-

 

473,826

 

200,204

 

  674,030

 

5.3.4  Recognition of property, plant at equipment at deemed cost

As previously mentioned, the Company opted to apply the exemption foreseen in IFRS 1 in respect of evaluation of property, plant and equipment, at the transition date, for the assets of the subsidiaries CPFL Sul Centrais and CPFL Geração, taking the fair value of the transition date as the deemed cost.

The adjustment of this line corresponds to the recognition of the added value attributed to the revalued assets, against equity, amounting to R$ 1,002,991 (R$ 661,974 net of tax effects, at January 1, 2009).

 

5.3.5 Charge for the use of public utilities

On signing their Concession Agreements, the subsidiary CERAN and the jointly-controlled ENERCAN, BAESA and Foz do Chapecó assumed obligations to the Federal Government in relation to the granting of the concession, as “Public Utilities”. The liabilities are restated annually by the variation in the General Market Price Index – IGP-M.

To December 31, 2008, the subsidiaries recognized the granting expenses in profit or loss in accordance with their maturities. Under the new practices, the Public Utilities liabilities, discounted to present value in accordance with the fundraising rates of each venture, have been recognized on the date of signing the contract, against an intangible asset related to the right to exploit the concession.

The adjustment at the transition date relates to recognition of the Public Utilities liability (less expenses recognized by the practices adopted previously), in the amount of R$ 424,115, against R$ 395,247 and R$ 28,868 (R$19,053 net of tax effects) in relation to recognition of the intangible asset and accumulated loss for the period.

 

5.3.6 Depreciation over the concession term

The concession agreements of the subsidiary CERAN and the jointly-owned subsidiaries ENERCAN, BAESA and Foz do Chapecó are ruled by Decree 2003, of 1996. In view of all the legal disputes and potential conflicts between (i) the wording of the Concessions Law, (ii) interpretations of the decree itself, and (iii) the way in which the concession agreements were drawn up, the Company conservatively made the adjustment to the related depreciation rates so that the property, plant and equipment related to the basic project would be depreciated over the useful life of the asset, provided it is restricted to the term of the concession.

 

5.3.7 Pension plan

- Employee benefit (pension plan)

As previously mentioned, the Company opted to recognize all accumulated actuarial gains and losses at January 1, 2009. The adjustment of R$ 294,939 (R$ 194,660 net of tax effects) corresponds to recognition of the accumulated actuarial loss at the transition date, in accordance with IFRS 1, for all the defined benefit plans of the subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração and RGE.

 

F - 30


 
 

 

 

5.3.8 Other adjustments:

- Write-down of negative goodwill

In accordance with IFRS 3 “Business Combinations”, negative goodwill recognized in accordance with the previous accounting practices should be written down at the transition date for IFRS.

An adjustment of R$ 12,828 (R$ 8,466 net of tax effects) was made in the Investment in relation to the write-down against retained earnings in the opening equity at the transition date.

 

- Guarantees provided

The accounting practices adopted in Brazil to December 31, 2008 contained no specific pronouncement in respect of the requirements for accounting for guarantees, and issuing of guarantees was therefore not recognized in the financial statements.

As a result of adoption of the pronouncements on recognition, measurement, presentation and disclosure of financial instruments (IAS 39, IAS 32 and IFRS 7) from January 1, 2009, the Company now recognizes guarantees issued in excess of its participation in the joint ventures.

These guarantees are recognized initially at the fair value of the obligation on issue. The Company therefore recognized a liability in Other Payables corresponding to the fair value of the guarantee contracted on January 1,  2009 to a total amount of R$ 63,692, which will be amortized by a credit in finance income as the guarantee risk is discharged.

The balancing items of R$ 45,860 were recognized as Other assets. The amount corresponding to the Company's participation in each jointly-owned subsidiary and the amounts that will not be reimbursed by the other shareholders of the jointly-owned subsidiaries are recognized in profit or loss as finance expense to maturity. Any remaining amount is subject to reimbursement by the other shareholders of the jointly-owned subsidiaries. The net adjustment against retained earnings at January 1, 2009 was R$ 17,832 (R$11,769 net of tax effects).

 

- Dividend and Interest on shareholders’ equity

The practices adopted previously determined that retained earnings should be distributed at the end of the year. A provision was recognized for the amount corresponding to appropriation of dividends as proposed by management even if it was subject to approval by the AGM.

In accordance with current accounting practices, as mentioned in Note 3.9, provisions are only recognized for amounts in excess of the minimum mandatory dividend after approval in an AGM, at which point they meet the obligation criteria determined by IAS 37. The adjustment stated reflects a reversal of the provision for an additional dividend to be paid in excess of the mandatory dividend not yet approved in a meeting payable.

 

- Revaluation reserve

The adjustments in this group relate to (i) recognition of the value-added of the cost allocated to the property, plant and equipment of the generators and (ii) the balancing item of the restatement of the financial concession asset.

 

- Non-controlling interest

In accordance with the new accounting practices (IAS 1), since January 1, 2009, the Company has classified the participation of non-controlling shareholders as part of the consolidated results and of equity in the consolidated financial statements.

F - 31


 
 

 

To December 31, 2008, this amount was stated in liabilities in the consolidated balance sheet and the adjustment in this line corresponded to reclassification of the liability to equity.

The amount previously stated in net income is now stated as net income attributable to the Company and the portion of the noncontrolling interests as net income attributable to noncontrolling interests.

 

Re-presentation of the quarterly financial statements

The reconciliation of the effects of adoption of the new accounting practices on net income and equity for the quarters ended March 31, 2009, June 30, 2009, September 30, 2009, March 31, 2010, June 30, 2010 and September 30, 2010 is presented below, in conformity with CVM Decision 656/2011:

  

F - 32


 
 

 

 

 

Changes in the quarter

 

Changes in the quarter

 

1st Quarter 09

 

2nd Quarter 09

 

3rd Quarter 09

 

1st Quarter 10

 

2nd Quarter 10

 

3rd Quarter 10

Previous net income

  282,703

 

  288,968

 

  289,674

 

  390,199

 

 384,230

 

  387,659

Adjustments

                     

Reversal of regulatory assets and liabilities

(11,811)

 

217,435

 

281,226

 

  164,329

 

(37,348)

 

(61,391)

Pension plan

  19

 

19

 

18

 

  3

 

  3

 

  3

ICPC 01 - Concession agreements

  (1,028)

 

(1,170)

 

  (831)

 

  10,646

 

  10,591

 

  10,504

Property, plant and equipment - deemed cost

  (9,884)

 

(9,885)

 

(9,891)

 

  (9,887)

 

  (9,880)

 

  (9,906)

Write-down of discount

  -

 

-

 

-

 

  -

 

  -

 

  -

Guarantees

(972)

 

521

 

436

 

  (3,481)

 

  (4,638)

 

  (4,714)

Public utility

  153

 

236

 

215

 

  (2,510)

 

  (3,435)

 

  (2,707)

Depreciation rate

  (6,822)

 

(6,822)

 

(6,822)

 

  (6,822)

 

  (6,822)

 

  (6,822)

Other

  709

 

  1,196

 

  1,458

 

1,867

 

1,265

 

1,546

Tax effects

  10,797

 

  (81,794)

 

  (107,544)

 

(62,442)

 

  19,370

 

  28,733

Effects of adjustments on the Noncontrolling interests

  844

 

614

 

827

 

1,024

 

1,766

 

1,243

Net parent company income after application of the new practices

  264,708

 

409,318

 

448,766

 

  482,926  

 

  355,102

 

  344,148

Noncontrolling interests as a result of the change in consolidation practices

2,927

 

  6,914

 

  6,235

 

3,542

 

4,011

 

5,847

Effects of adjustments on the Noncontrolling interests

(845)

 

  (614)

 

  (827)

 

  (1,024)

 

  (1,766)

 

  (1,243)

Previous Noncontrolling interests

2,086

 

  2,699

 

  3,510

 

2,419

 

2,423

 

2,029

Total net income after adoption of the new practices

  268,876

 

418,317

 

457,684

 

  487,863

 

  359,770

 

  350,781

                       
                       
 

Changes in the period

 

Changes in the period

 

1st Quarter 09

 

2nd Quarter 09

 

3rd Quarter 09

 

1st Quarter 10

 

2nd Quarter 10

 

3rd Quarter 10

Previous net income

  282,703

 

571,671

 

861,345

 

  390,199

 

  774,429

 

1,162,088

Adjustments

                     

Reversal of regulatory assets and liabilities

(11,811)

 

205,624

 

486,850

 

  164,329

 

  126,981

 

  65,590

Pension plan

  19

 

38

 

56

 

  3

 

  6

 

  9

ICPC 01 - Concession agreements

  (1,028)

 

(2,198)

 

(3,029)

 

  10,646

 

  21,237

 

  31,741

Property, plant and equipment - deemed cost

  (9,884)

 

  (19,769)

 

  (29,660)

 

  (9,887)

 

(19,767)

 

(29,673)

Write-off of discount

  -

 

-

 

-

 

  -

 

  -

 

  -

Guarantees

(972)

 

  (451)

 

  (15)

 

  (3,481)

 

  (8,119)

 

(12,833)

Public utility

  153

 

389

 

604

 

  (2,510)

 

  (5,945)

 

  (8,652)

Depreciation rate

  (6,822)

 

  (13,644)

 

  (20,466)

 

  (6,822)

 

(13,644)

 

(20,466)

Other

  709

 

  1,905

 

  3,363

 

1,867

 

3,132

 

4,678

Tax effects on the adjustments

  10,797

 

  (70,997)

 

  (178,541)

 

(62,442)

 

(43,072)

 

(14,339)

Effects of adjustments on the Noncontrolling interests

  845

 

  1,459

 

  2,286

 

1,024

 

2,790

 

4,033

Net parent company income after application of the new practices

  264,709

 

674,027

 

  1,122,793

 

 482,926

 

  838,028

 

1,182,176

Non-cntrolling interests as a result of the change in consolidation practices

2,927

 

  9,841

 

16,076

 

3,542

 

7,553

 

  13,400

Effects of adjustments on Noncontrolling interests

(845)

 

(1,459)

 

(2,286)

 

  (1,024)

 

  (2,790)

 

  (4,033)

Previous Noncontrolling interests

2,086

 

  4,785

 

  8,295

 

2,419

 

4,842

 

6,871

Total net income after application of the new practices

  268,877

 

687,194

 

  1,144,878

 

  487,863

 

  847,633

 

1,198,414

                       

 

 

F - 33


 
 

 

 

 

Quarter ended in

 

Quarter ended in

 

March 31, 2009

 

June 30, 2009

 

September 30, 2009

 

March 31, 2010

 

June 30, 2010

 

September 30, 2010

Previous equity

5,301,322

 

  5,020,641

 

  5,312,835

 

  5,473,141

 

  5,138,168

 

 5,525,827

Adjustments

                     

Reversal of regulatory assets and liabilities

  (702,768)

 

(485,332)

 

(204,106)

 

  156,457

 

  119,110

 

  57,718

Pension plan

  (294,920)

 

(294,901)

 

(294,883)

 

(288,212)

 

(288,206)

 

(288,200)

ICPC 01 - Concession agreements

  193,965

 

  191,203

 

  188,099

 

  216,120

 

  247,023

 

  274,073

Property, plant and equipment - deemed cost

  993,107

 

  983,222

 

  973,331

 

  953,553

 

  943,673

 

  933,767

Write-down of discount

12,828

 

  12,828

 

  12,828

 

  12,828

 

  12,828

 

  12,828

Guarantees

  (18,804)

 

  (18,283)

 

  (17,847)

 

  (24,580)

 

  (29,218)

 

  (33,932)

Public utility

  (28,715)

 

  (28,478)

 

  (28,263)

 

  (59,117)

 

  (62,549)

 

  (65,258)

Depreciation rate

(6,822)

 

  (13,644)

 

  (20,466)

 

  (6,822)

 

  (13,644)

 

  (20,466)

Other

827

 

  1,704

 

  2,889

 

  4,928

 

  7,294

 

  8,673

Dividend

  614,647

 

  576,624

 

-

 

  664,522

 

  780,941

 

-

Tax effects on the adjustments

(7,656) 

 

  (88,801)

 

(195,397)

 

(337,707)

 

(325,620)

 

(302,456)

Effects of adjustments on the Noncontrolling interests

(3,186) 

 

  1,053

 

  6,853

 

  87

 

  6,384

 

  14,142

Parent company equity after application of the new practices

6,053,825

 

  5,857,836

 

  5,735,873

 

  6,765,198

 

  6,536,184

 

  6,116,716

Effects of adjustments on Noncontrolling interests

3,186

 

  (1,053)

 

  (6,853)

 

  (87)

 

  (6,384)

 

  (14,142)

Noncontrolling interests as a result of the change in consolidation practices

  168,700

 

  175,614

 

  181,850

 

  184,843

 

  188,852

 

  194,699

Previous Noncontrolling interests

85,384

 

  82,611

 

  85,612

 

  87,195

 

  72,905

 

  74,494

Total equity after adoption of the new practices

6,311,095

 

  6,115,008

 

  5,996,482

 

  7,037,149

 

  6,791,557

 

  6,371,767

                       

Equity of the controlling interests

6,053,825

 

  5,857,836

 

  5,735,873

 

  6,765,198

 

  6,536,184

 

  6,116,716

Noncontrolling interests

  257,270

 

  257,172

 

  260,609

 

  271,951

 

  255,373

 

  255,051

 

( 6 )     CASH AND CASH EQUIVALENTS

 
   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

             

Bank balances

 

361,746

 

313,104

 

123,760

Short-term financial investments  

1,201,149

 

1,174,139

 

634,694

Total

1,562,895

 

1,487,243

   

758,454

             

 

Short-term financial investments are short-term transactions with institutions operating in the Brazilian financial market, with daily liquidity, low credit risk and average interest of 100% of the Interbank deposit rate (CDI).

 

 

F - 34


 
 

 


 

( 7 )   CONSUMERS, CONCESSIONAIRES AND LICENSEES

 

In the consolidated financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at December 31, 2010, 2009 and January 1, 2009

 

   

 Amounts  

 

 Past due

 

 Total  

   

 coming due

 

 until 90 days

 

 > 90 days

 

 December 31, 2010

 

 December 31, 2009

 

 January 1, 2009

 Current  

                       

 Consumer classes

                       

  Residential

 

289,992

 

  191,137

 

21,410

 

  502,539

 

485,541

 

407,544

  Industrial

 

119,408

 

  75,898

 

37,637

 

  232,943

 

264,798

 

249,592

  Commercial

 

113,061

 

  43,835

 

13,059

 

  169,955

 

189,080

 

154,569

  Rural

 

  29,486

 

7,082

 

2,526

 

39,094

 

  32,671

 

32,079

  Public administration

 

  26,663

 

5,049

 

902

 

32,614

 

  60,943

 

29,396

  Public lighting

 

  24,372

 

2,166

 

15,211

 

41,749

 

  60,557

 

81,159

  Public utilities

 

  34,814

 

4,743

 

498

 

40,055

 

  35,380

 

31,324

 Billed  

 

637,796

 

  329,910

 

91,243

 

1,058,949

 

  1,128,970

 

985,663

  Unbilled

 

465,077

 

  -

 

  -

 

  465,077

 

388,162

 

355,627

  Financing of Consumers' Debts

 

  81,150

 

7,007

 

23,984

 

  112,141

 

  91,437

 

55,902

  Free energy

 

  3,727

 

  -

 

  -

 

3,727

 

  3,506

 

457

  CCEE transactions

 

  23,932

 

  -

 

  -

 

23,932

 

  14,722

 

45,364

  Concessionaires and Licensees

 

193,852

 

  -

 

  -

 

  193,852

 

184,891

 

175,282

  Provision for doubtful accounts

 

-

 

  -

 

(80,691)

 

  (80,691)

 

(81,974)

 

(82,462)

  Other

 

  35,485

 

2,542

 

1,078

 

39,104

 

  23,144

 

67,322

 Total  

 

  1,441,019

 

  339,459

 

35,614

 

1,816,091

 

  1,752,858

 

1,603,155

                         

 Non current

                       

  Financing of Consumers' Debts

 

154,438

 

  -

 

  -

 

  154,438

 

140,893

 

151,573

  Free energy

 

-

 

  -

 

  -

 

  -

 

  38

 

145

  CCEE transactions

 

  41,301

 

  -

 

  -

 

41,301

 

  41,301

 

39,416

  Concessionaires and Licensees

 

-

 

  -

 

  -

 

  -  

 

  42,655

 

87,196

 Total  

 

195,739

 

  -

 

  -

 

  195,739

 

224,887

 

278,330

                         

 

Financing of Consumers' Debts - Refers to the negotiation of overdue receivables from consumers, principally public organizations. Payment of some of these credits is guaranteed by the debtors, in the case of public entities, by pledging the bank accounts through which their ICMS revenue is received. Allowances for doubtful accounts are based on best estimates of the subsidiaries' management for unsecured amounts and losses regarded as probable.

Electric Energy Trading Chamber (CCEE) transactions - The amounts refer to the sale of electric energy on the short-term market. The noncurrent amount receivable mainly comprises: (i) legal adjustments, established as a result of suits brought by agents in the sector; (ii) lawsuits challenging the CCEE accounting for the period from September 2000 to December 2002; and (iii) provisional accounting entries established by the CCEE. The subsidiaries consider that there is no significant risk on the realization of these assets and consequently no provision was posted in the accounts.

Concessionaires and licensees - Refers to accounts receivable in respect of the supply of electric energy to other Concessionaires and Licensees, mainly by the subsidiaries CPFL Geração and CPFL Brasil, and to transactions relating to the partial spin-off of Bandeirante Energia S.A. by the subsidiary CPFL Piratininga. The amounts are set off against accounts payable, through a settlement of accounts.

In 2008, amounts receivable of R$ 127,965 from AES Tietê S/A (“AES Tietê”) were also recognized by the subsidiaries CPFL Paulista and CPFL Leste Paulista, for use of the distribution system, and the respective pass-through (recognizing of the same amount as accounts payable) to CTEEP – Companhia de Transmissão de Energia Elétrica Paulista in respect of the charge for use of the Border Transmission Systems.

Under an agreement made between the parties involved, through the intermediary of ANEEL, the amounts are being paid both by the generator and by the subsidiaries to CTEEP, in 36 monthly installments as from January 2009, restated at the SELIC rate. The balance of the operation at December 31, 2010 was R$ 42,655, classified in current assets.

 

F - 35


 
 

 

 

Allowance for doubtful accounts

Changes in the allowance for doubtful accounts are shown below:

 

At January 1, 2009

(82,462)

 Provision recognized

(88,298)

 Recovery of revenue

52,048

      Write-off of accounts receivable provisioned

36,738

 At December 31, 2009

(81,974)

 Provision recognized

(108,663)

 Recovery of revenue

56,995

      Write-off of accounts receivable provisioned

52,951

 At December 31, 2010

(80,691)

   

 

( 8 )   FINANCIAL INVESTMENTS

In 2005, through a Private Credit Agreement, the Company acquired the credit arising from the Purchase and Sale of Electric Energy 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 by CPFL Brasil using the funds derived from the acquisition of energy produced by that company.

 

( 9 )   RECOVERABLE TAXES

 

 

F - 36


 
 

 

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Current

           

Prepayments of social contribution - CSLL

 

  1,046  

 

  8,189

 

  24,135

Prepayments of income tax - IRPJ

 

  2,298  

 

  19,549

 

  5,531

Income tax and social contribution to be offset

 

  11,560  

 

  15,424

 

  14,361

Withholding tax - IRRF

 

  38,927

 

  42,959

 

  69,681

IRRF on interest on equity

 

  34,088  

 

  33,095

 

  25

ICMS to be offset

 

  71,833

 

  48,271

 

  40,421

Social integration program - PIS

 

  3,852

 

  4,545

 

  3,390

Contribution for Social Security financing- COFINS

 

  13,401  

 

  12,028

 

  11,177

National Social Security Institute - INSS

 

  2,192  

 

  1,115

 

  961

Other

 

  13,828

 

  7,103

 

  6,285

Total

 

193,025

 

192,278

 

175,967

             

Noncurrent

           

Social contribution to be offset - CSLL

 

  32,389  

 

  29,999

 

  27,315

Income tax to be offset - IRPJ

 

  1,002  

 

  1,001

 

  3,400

Social integration program - PIS

 

  2,787

 

  2,787

 

  2,787

ICMS to be offset

 

101,381

 

  74,212

 

  70,161

Other

 

  1,410

 

  5,236

 

  1,504

Total

 

138,969

 

113,235

 

105,167

             


Social contribution to be offset – Balance refers to the final favorable decision in a lawsuit filed by the subsidiary CPFL Paulista. The subsidiary CPFL Paulista is awaiting the outcome of the administrative procedures for ratification of the credit with the Federal Revenue Office, in order to offset the credit.

ICMS to be offset - mainly refers to the credit recorded on acquisition of a permanent asset.

 

( 10 )  DEFERRED TAXES

10.1- Breakdown of tax credits and debits:

 

F - 37


 

 

 

   

 December 31, 2010

 

 December 31, 2009

 

 January 1, 2009

             

 Social contribution credit

           

 Tax loss carryforwards

 

51,805

 

  52,174

 

38,707

 Tax benefit of merged goodwill

 

172,255

 

  191,184

 

199,103

 Temporarily non-deductible differences 

 

(12,418)

 

  (3,941)

 

58,777

 Subtotal  

 

211,642

 

  239,417

 

296,587

             

 Income tax credit

           

 Tax losses

 

143,867

 

  132,471

 

93,782

 Tax benefit of merged goodwill

 

583,723

 

  641,757

 

672,155

 Temporarily non-deductible differences 

 

(33,619)

 

  (11,081)

 

178,885

 Subtotal  

 

693,971

 

  763,147

 

944,822

             

PIS and COFINS credit

           

Temporary non-deductible differences

 

78

 

  2,231

 

77,880

             

 Total  

 

905,691

 

  1,004,795

 

1,319,289

             

 Total tax credit

 

1,183,458

 

  1,286,805

 

1,594,131

 Total tax debit

 

  (277,767)

 

(282,010)

 

  (274,842)

 

10.2 - Tax Benefit of Merged Intangible asset:

The tax benefit on merged goodwill refers to the tax credit calculated on the merged goodwill on acquisition and is recorded in accordance with CVM Instructions nº 319/99 and nº 349/01. The benefit is realized in proportion to amortization of the merged definite life intangible asset that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concession, as shown in Note 15.

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

CSLL

 

IRPJ

 

CSLL

 

IRPJ

 

CSLL

 

IRPJ

CPFL Paulista

 

94,584

 

  262,733

 

103,736

 

   288,152

 

  113,571

 

315,477

CPFL Piratininga

 

21,274

 

  73,002

 

23,207

 

79,630

 

  25,285

 

86,760

RGE

 

41,117

 

  169,806

 

44,378

 

183,269

 

  47,447

 

195,943

CPFL Santa Cruz

 

4,705

 

  14,794

 

  5,862

 

18,435

 

  7,126

 

22,405

CPFL Leste Paulista

 

2,622

 

  7,986

 

  3,451

 

9,586

 

  1,714

 

4,761

CPFL Sul Paulista

 

3,767

 

  11,758

 

  5,020

 

13,943

 

  1,678

 

4,662

CPFL Jaguari

 

2,305

 

  7,001

 

  3,027

 

8,411

 

  1,603

 

4,452

CPFL Mococa

 

1,456

 

  4,527

 

  1,966

 

5,461

 

  679

 

1,887

CPFL Geração

 

  -

 

  30,877

 

-

 

33,379

 

-

 

35,808

CPFL Serviços

 

425

 

  1,239

 

537

 

1,491

 

-

 

  -

Total

 

172,255

 

  583,723

 

191,184

 

641,757

 

  199,103

 

672,155

 

CSLL and IRPJ are federal income taxes.

 

F - 38


 
 

 

10.3 - Accumulated balances on temporary nondeductible differences:

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

CSLL

 

IRPJ

 

PIS/COFINS

 

CSLL

 

IRPJ

 

PIS/COFINS

 

CSLL

 

IRPJ

 

PIS/COFINS

Temporary non-deductible differences:

                                   

Provision for contingencies

 

18,396

 

  50,984

 

-

 

21,884

 

60,454

 

-

 

22,217

 

76,500

 

-

Tariff review - remuneration base

 

  -

 

-

 

-

 

  -

 

-

 

-

 

2,819

 

7,830

 

-

Private pension fund

 

3,051

 

  9,473

 

-

 

4,097

 

12,377

 

-

 

4,770

 

14,247

 

-

Allowance for doubtful accounts

 

7,426

 

  21,026

 

-

 

7,389

 

20,927

 

-

 

7,101

 

20,123

 

-

Free energy provision

 

3,730

 

  10,362

 

-

 

2,410

 

  6,694

 

-

 

  -

 

  -

 

-

Research and Development and Energy Efficiency Programs

 

15,079

 

  41,883

 

-

 

16,736

 

46,477

 

-

 

16,703

 

46,396

 

-

Profit-sharing

 

2,338

 

  7,160

 

-

 

1,986

 

  6,267

 

-

 

1,864

 

5,924

 

-

Depreciation rate difference - Revaluation

 

9,306

 

  25,846

 

-

 

9,898

 

27,494

 

-

 

11,036

 

30,650

 

-

Financial instruments (IFRS / CPC)

 

623

 

  1,595

 

-

 

832

 

  2,255

 

-

 

533

 

1,464

 

-

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

(6,276)

 

(17,433)

 

-

 

(4,025)

 

(11,183)

 

-

 

(4,174)

 

(11,593)

 

-

Reversal of regulatory assets and liabilities (IFRS / CPC)

 

(1,076)

 

  (3,030)

 

  (1,399)

 

1,561

 

  4,337

 

  1,607

 

69,887

 

194,138

 

  77,800

Actuarial losses on the transition of accounting practices (IFRS/CPC)

 

27,035

 

  75,098

 

-

 

26,042

 

72,340

 

-

 

26,673

 

74,086

 

-

Other adjustments changes in practices

 

63

 

  174

 

-

 

13

 

  36

 

  473

 

2,726

 

7,577

 

  80  

Other

 

12,390

 

  33,540

 

  1,477

 

6,387

 

15,860

 

  151

 

540

 

205

 

-

                                     

Temporarily non-deductible differences - comprehensive income:

                                   

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

 

  (25,337)

 

(70,388)

 

-

 

  (18,019)

 

(50,051)

 

-

 

  (19,090)

 

(53,027)

 

-

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

 

  (79,166)

 

(219,909)

 

-

 

  (81,132)

 

(225,365)

 

-

 

  (84,828)

 

  (235,635)

 

-

                                     

Total

 

  (12,418)

 

(33,619)

 

  78

 

(3,941)

 

(11,081)

 

  2,231

 

58,777

 

178,885

 

  77,880

 

10.4 Expected recovery estimates

 

2011

 

193,580

2012

 

93,750

2013

 

85,683

2014

 

62,181

2015

 

58,847

2016 to 2018

 

130,816

2019 to 2021

 

87,942

2022 to 2024

 

48,438

2025 to 2027

 

124,183

2028 to 2030

 

20,271

Total

 

905,691

 

10.5 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for 2010 and 2009:

 

F - 39


 
 

 

   

2010

 

2009

   

CSLL

 

IRPJ

 

CSLL

 

IRPJ

Income before taxes

 

2,385,372

 

2,385,372

 

2,472,977

 

2,472,977

Adjustments to reflect effective rate:

               

 - Amortization of intangible asset acquired

 

  115,782

 

  146,194

 

  121,319

 

  149,623

 - Realization CMC

 

11,589

 

  -

 

13,549

 

  -

 - Tax incentives - PIIT

 

(6,058)

 

(6,050)

 

  (483)

 

  (483)

 - Effect of presumed profit system

 

  (17,622)

 

  (20,448)

 

  (34,090)

 

  (39,790)

 - Other permanent additions/(eliminations), net

 

16,838

 

  (35,338)

 

2,256

 

  (20,876)

 - Elimination Law 11.941/09 art. 4

         

  (32,143)

 

  (32,143)

Calculation base

 

2,505,901

 

2,469,730

 

2,543,385

 

2,529,308

  Statutory rate

 

9%

 

25%

 

9%

 

25%

Tax credit result

 

  (225,531)

 

  (617,433)

 

  (228,905)

 

  (632,327)

 -  Tax credit allocated

 

4,296

 

13,333

 

20,557

 

56,566

Total

 

  (221,235)

 

  (604,100)

 

  (208,348)

 

  (575,761)

                 

Current

 

  (200,878)

 

  (554,443)

 

  (138,771)

 

  (366,432)

Deferred

 

  (20,357)

 

  (49,657)

 

  (69,577)

 

  (209,329)

 

Amortization of Intangible asset acquired – business combinations - Refers to the non-deductible portion of amortization of intangible assets derived from the acquisition of investees.

Realization of Complimentary Restatement CMC - Refers to the depreciation of the portion of incremental cost of the complementary restatement introduced by Law 8.200/91, which is not deductible for purposes of determination of social contribution

 

Tax Credit Allocated – Credit recorded by the Company on tax loss carryforwards in the light of a revision of projections, which resulted in a margin recorded to complete the accounting entries.

Elimination under Law n° 11.941/09 – Refers to the reductions in interest, fines and legal charges on liabilities, as a result of adhering to REFIS IV, in accordance with the sole paragraph of article 4 of Law nº 11.941/09.  

 

10.6 Unrecognized tax credits

The subsidiary Sul Geradora has income tax and social contribution assets on tax loss carryforwards of R$ 72,492 that were not recognized as it could not be reliable estimated whether future taxable profit will be available against which they can be utilized. There is also no prescriptive period for use of the tax loss carryforwards.

 

( 11 )  LEASES  

 

The subsidiary CPFL Brasil provides services and leases equipment relating to own power production, in which it is the lessor, and the main risks and rewards of ownership of the assets are transferred to the lessees.

Investments in these finance lease projects are recognized at the present value of the minimum payments receivable which are treated as amortization of the investment and financial income is recognized in profit and loss for the year over the term of the contracts.

 

The investments produced financial income for the year of R$ 5,363 (R$ 2,276 in 2009).

 

F - 40


 
 

 

 

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

Present value of the minimum payments receivable

102,769

 

104,835

 

21,339

   

Unrealized financial income

(71,701)

 

(80,643)

 

  (14,950)

   

Gross investment

  31,068

 

24,192

 

6,389

   

 

             

Current

  4,754

 

2,949

 

1,133

   

Noncurrent

  26,314

 

21,243

 

5,256

   
               
               
 

Within 1 year

 

1 to 5 years

 

Over 5 years

 

Total

Present value of the minimum payments receivable

  13,591

 

48,495

 

40,683

 

  102,769

 

( 12 )  FINANCIAL ASSET OF CONCESSION

 

At January 1, 2009

  582,241

Additions

  104,587

Marked to market

  (10,830)

Disposal

  (1,969)

At December 31, 2009

  674,029

Additions

  179,501

Marked to market

  82,637

Disposal

  (1,521)

At December 31, 2010

  934,646

   

 

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

Under the current tariff model, interest on the asset is recognized in profit or loss on billing of the consumers and realized on receipt of the electric energy bills. The difference in relation to the adjustment to market value is recognized against the revaluation reserve in equity.

 

( 13 )  OTHER CREDITS

 

 

F - 41


 
 

 

 

   

Current

 

Noncurrent

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Receivables from CESP

 

  -

 

8,923

 

  24,021

 

  -

 

-

 

11,964

Receivables from BAESA's shareholders

 

17,128

 

15,503

 

  14,147

 

  -

 

  15,503

 

28,296

Advances - Fundação CESP

 

7,995

 

6,299

 

  5,700

 

  -

 

-

 

  -

Advances to suppliers

 

16,659

 

6,134

 

-

 

  -

 

-

 

  -

Pledges, funds and tied deposits

 

2,108

 

1,804

 

  513

 

89,051

 

  99,762

 

132,906

Fund tied to foreign currency loans

 

  -  

 

  -

 

-

 

21,221

 

  19,148

 

30,023

Orders in progress

 

13,988

 

4,484

 

  16,214

 

  -

 

-

 

2,379

Services rendered to third parties

 

73,163

 

48,845

 

  18,600

 

  -

 

-

 

42

Reimbursement RGR

 

5,683

 

5,504

 

  5,173

 

1,909

 

  1,611

 

766

Advance energy purchase agreements

 

15,817

 

13,989

 

  12,061

 

65,786

 

  61,847

 

40,970

Prepaid expenses

 

29,565

 

14,351

 

  9,050

 

2,724

 

  6,573

 

5,443

Collection agreements

 

26,573

 

4,263

 

-

 

  -

 

-

 

  -

Other

 

44,733

 

26,461

 

  12,918

 

41,415

 

  32,585

 

35,672

Total

 

253,412

 

156,560

 

  118,397

 

222,106

 

  237,029

 

288,461

                         


Receivables - BAESA Shareholders
- From November 1, 2005 to April 30, 2008, differences in the prices used in billing energy sold to the shareholders, different payment terms and other factors resulted in variations in contributions from the shareholders towards the results of the indirect subsidiary BAESA. To settle this question, BAESA’s shareholders agreed in 2007 that the excess contributions made by the subsidiary CPFL Geração should be restated in accordance with the CDI rate and offset over 36 months from January, 2009.

Advances - Fundação CESP – Refers to advances to employee for welfare programs and operational maintenance of the entity.

Pledges, Funds and Tied Deposits: collateral offered to guarantee CCEE operations and guarantees granted to jointly-owned subsidiaries.

Fund Tied to Foreign Currency Loans: These are guarantees offered when negotiating or renegotiating loans.

Services Rendered to Third Parties: Refers to accounts receivable for services provided to consumers in relation to electric energy distribution.

Refund of RGR: Refers to amounts to be offset in relation to the difference between the RGR - Global Reversal Reserve approved by ANEEL and the amount actually incurred, based on property, plant and equipment in use.

Advance Energy Purchase Agreements: Refers to prepayments of energy purchases by the subsidiaries, which will be liquidated on delivery of the energy to be supplied.

Collection agreements - Refers to agreements between the distributors and city halls and companies for collection  through the electric energy bills and subsequent pass-through  of amounts related to public letting, newspapers, healthcare, residential insurance, etc. From April 2010, as a result of introduction of the new billing system - CCS, the subsidiaries change the accounting method (from collection-based to billing-based recognition), affecting accounting for both receivables and payables  (Note 24).

 

 

F - 42


 
 

 

( 14 )  PROPERTY, PLANT AND EQUIPMENT

 

   

Land

 

Reservoirs, dams and  water mains

 

Buildings, construction and improvements

 

Machinery and equipment

 

Vehicles

 

Furniture and fittings

 

In progress

 

Total

At January 1, 2009

 

51,125

 

  976,545

 

1,272,879

 

1,674,210

 

2,402

 

4,988

 

  724,388

 

4,706,537

Historic cost

 

51,125

 

1,186,753

 

1,499,868

 

2,267,321

 

3,878

 

6,617

 

  724,388

 

5,739,950

Accumulated depreciation/amortization

 

  -

 

  (210,208)

 

  (226,989)

 

  (593,111)

 

(1,476)

 

(1,629)

 

  -

 

  (1,033,413)

                                 

Additions

 

1,906

 

4,910

 

6,481

 

3,566

 

1,082

 

274

 

  642,156

 

  660,375

Disposals

 

  -

 

  -

 

  -

 

  (420)

 

  (114)

 

(16)

 

(18)

 

  (568)

Transfers

 

1,510

 

1,220

 

30,990

 

27,972

 

82

 

1,298

 

  (63,072)

 

  -

Depreciation

 

(1,195)

 

  (33,077)

 

  (45,262)

 

  (71,605)

 

(1,414)

 

  (752)

 

  -

 

  (153,305)

                                 

At December 31, 2009

 

53,346

 

  949,598

 

1,265,088

 

1,633,723

 

2,038

 

5,792

 

1,303,454

 

5,213,039

Historic cost

 

54,541

 

1,192,883

 

1,537,339

 

2,298,439

 

4,927

 

8,174

 

1,303,454

 

6,399,757

Accumulated depreciation/amortization

 

(1,195)

 

  (243,285)

 

  (272,251)

 

  (664,715)

 

(2,889)

 

(2,382)

 

  -

 

  (1,186,717)

                                 

Additions

 

  -

 

3,851

 

3,471

 

  (13,181)

 

1,457

 

2,044

 

  754,298

 

  751,940

Disposals

 

(48)

 

  -

 

  -

 

  (15,508)

 

  (355)

 

(37)

 

(8)

 

  (15,956)

Transfers

 

  128,287

 

  617,391

 

  132,256

 

  376,536

 

847

 

5,197

 

  (1,260,514)

 

  -

Depreciation

 

(1,195)

 

  (37,613)

 

  (49,329)

 

  (72,696)

 

  (784)

 

  (941)

 

  -

 

  (162,558)

                                 

At December 31, 2010

 

  180,390

 

1,533,227

 

1,351,486

 

1,908,875

 

3,203

 

12,055

 

  797,230

 

5,786,466

Historic cost

 

  182,780

 

1,814,125

 

1,673,066

 

2,646,286

 

6,877

 

15,378

 

  797,230

 

7,135,742

Accumulated depreciation

 

(2,390)

 

  (280,898)

 

  (321,580)

 

  (737,411)

 

(3,674)

 

(3,323)

 

  -

 

  (1,349,276)

                                 

Average depreciation rate

 

  -

 

2.36%

 

3.86%

 

3.11%

 

20.00%

 

10.00%

 

  -

   

 

 

F - 43


 
 

 

As mentioned in item 3.4, assets not acquired recently were measured at deemed cost at the transition date, while the assets of recently-built plants are recognized at cost, which in Management’s opinion, approximates market value. Property, plant and equipment were valuated to their market values based on an appraisal carried out by an independent engineering company specializing in equity valuation. Added value of R$ 1,002,991 was determined at January 1, 2009 and recognized in the revaluation reserve in equity. The amortization of the value-added with an impact on the profit or loss for the years ended December 31, 2010 and 2009, determined based on the remaining useful life of the assets, was R$ 39,605 and R$ 39,552.

Construction in progress - the balance mainly refers to work in progress of the operating subsidiaries and/or those under development, particularly the EPASA and Foz do Chapecó generation projects, with total property, plant and equipment of R$ 630,616 and R$ 295,673 (R$ 321,614 and R$ 150,793 in proportion to the participation of the subsidiary CPFL Geração).

In conformity with IAS 23, the interest on the loans taken out by the projects to finance the construction is capitalized during the construction phase. During 2010, R$ 84,839 was capitalized in the consolidated financial statements (R$ 56,106 in 2009). For further details of construction assets and fund raising costs, see notes 1, 17 and 18.

Impairment testing: The Company evaluated in respect of all the reporting periods for indications of devaluation of its assets that might involve the need for impairment tests. The evaluation was based on external and internal information sources, taking into account variations in interest rates, changes in market conditions and other factors.

The result of the assessment indicated no signs of impairment of these assets in any of the reporting periods and therefore no impairment losses were recognized.

 

( 15 )  INTANGIBLE ASSETS

 

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

Historic cost

 

Accumulated amortization

 

Net value

 

Net value

 

Net value

Goodwill

6,055

 

  -

 

6,055

 

4,048

 

 -  

Intangible assets - Concession rights:

                 

Acquired in business combinations

3,734,995

 

(1,692,863)

 

2,042,132

 

2,185,780

 

2,386,304

Distribution infrastructure - operational

8,222,686

 

(4,886,917)

 

3,335,769

 

2,879,341

 

2,802,271

Distribution infrastructure - in progress

  694,343

 

  -

 

694,343

 

521,147

 

387,645

Public utility

  407,288

 

(9,305)

 

397,983

 

392,221

 

395,247

Other intangible assets

  162,943

 

(54,348)

 

108,595

 

80,564

 

80,677

Total intangible assets

  13,228,310

 

(6,643,433)

 

6,584,877

 

6,063,101

 

6,052,144

                   

Historic cost

       

13,228,310

 

12,209,040

 

11,742,436

Accumulated amortization

       

(6,643,433)

 

(6,145,939)

 

(5,690,292)

         

6,584,877

 

6,063,101

 

6,052,144

                   


15.1 Intangible asset acquired in business combinations

The following table shows the breakdown of the intangible asset of the right to exploit the concession acquired in business combinations:

 

F - 44


 

 

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

Annual amortization rate

   

Historic cost

 

Accumulated amortization

 

Net value

 

Net value

 

Net value

 

2010

 

2009

 

2008

Intangible asset - acquired in business combinations

                           

Intangible asset acquired, not merged

                           

Parent Company

                               

CPFL Paulista

 

  304,861

 

  (100,817)

 

  204,044

 

223,937

 

245,322

 

5.90%

 

5.93%

 

6.23%

CPFL Piratininga

 

  39,065

 

(12,461)

 

26,604

 

29,019

 

31,619

 

6.19%

 

6.19%

 

6.70%

CPFL Geração

 

  54,555

 

(17,822)

 

36,733

 

39,898

 

43,150

 

5.80%

 

5.83%

 

6.21%

RGE

 

3,150

 

(590)

 

2,560

 

  2,765

 

2,959

 

6.53%

 

6.53%

 

6.07%

CPFL Santa Cruz

 

9

 

(1)

 

8

 

  9

 

24

 

8.81%

 

-

 

-

CPFL Leste Paulista

 

3,333

 

(446)

 

2,887

 

-

 

  -

 

8.37%

 

-

 

-

CPFL Sul Paulista

 

7,288

 

(932)

 

6,356

 

-

 

  -

 

7.99%

 

-

 

-

CPFL Jaguari

 

5,213

 

(710)

 

4,503

 

-

 

  -

 

8.51%

 

-

 

-

CPFL Mococa

 

9,110

 

(1,268)

 

7,842

 

-

 

  -

 

8.70%

 

-

 

-

CPFL Jaguari Geração

 

7,896

 

(474)

 

7,422

 

-

 

  -

 

3.75%

 

-

 

-

Other

 

  -

 

  -

 

  -

 

-

 

  -

 

-

 

-

 

-

   

  434,480

 

  (135,521)

 

  298,959

 

295,628

 

323,074

           

Subsidiaries

                               

CPFL Jaguariúna

 

  -

 

  -

 

  -

 

-

 

120,815

 

-

 

-

 

11.81%

ENERCAN

 

  10,233

 

(2,316)

 

7,917

 

  8,626

 

9,319

 

6.93%

 

6.93%

 

4.83%

Barra Grande

 

3,081

 

(1,010)

 

2,071

 

  2,252

 

2,432

 

5.93%

 

5.93%

 

6.65%

Chapecoense

 

7,376

 

  -

 

7,376

 

  7,376

 

7,319

 

-

 

-

 

-

EPASA

 

  498

 

  -

 

498

 

498

 

  -

 

-

 

-

 

-

Parque eólico Santa Clara

 

  31,735

 

  -

 

31,735

 

31,735

 

  -

 

-

 

-

 

-

Parque eólico Campo do Ventos

5,576

 

  -

 

5,576

 

-

 

  -

 

-

 

-

 

-

Other

 

  14,498

 

(11,063)

 

3,435

 

  3,628

 

7,022

 

6.22%

 

6.22%

 

4,99% a 11,65%

   

  72,997

 

(14,389)

 

58,608

 

54,115

 

146,907

           
                                 

Subtotal

 

  507,477

 

  (149,910)

 

  357,567

 

349,743

 

469,981

           
                                 

Intangible asset acquired and merged – Deductible

                           

Subsidiaries

                               

RGE

 

  1,120,266

 

  (739,555)

 

  380,711

 

399,666

 

419,982

 

3.76%

 

3.76%

 

4.50%

CPFL Geração

 

  426,450

 

  (219,960)

 

  206,490

 

223,226

 

239,464

 

6.22%

 

6.22%

 

5.74%

Subtotal

 

  1,546,716

 

  (959,515)

 

  587,201

 

622,892

 

659,446

           
                                 

Intangible asset acquired and merged – Reassessed

                           

Parent company

                               

CPFL Paulista

 

  1,074,026

 

  (415,524)

 

  658,502

 

722,207

 

790,690

 

5.90%

 

5.93%

 

6.23%

CPFL Piratininga

 

  115,762

 

(36,927)

 

78,835

 

85,995

 

93,696

 

6.19%

 

6.19%

 

6.70%

RGE

 

  310,128

 

(66,832)

 

  243,296

 

262,839

 

281,236

 

6.33%

 

6.33%

 

5.88%

CPFL Santa Cruz

 

  61,685

 

(28,907)

 

32,778

 

40,843

 

49,641

 

13.07%

 

13.07%

 

15.12%

CPFL Leste Paulista

 

  27,034

 

(8,526)

 

18,508

 

22,693

 

  -

 

15.48%

 

15.48%

 

-

CPFL Sul Paulista

 

  38,168

 

(11,856)

 

26,312

 

32,090

 

  -

 

15.14%

 

15.14%

 

-

CPFL Jaguari

 

  23,600

 

(7,300)

 

16,300

 

20,018

 

  -

 

15.76%

 

15.76%

 

-

CPFL Mococa

 

  15,124

 

(4,950)

 

10,174

 

12,588

 

  -

 

15.96%

 

15.96%

 

-

CPFL Jaguari Geração

 

  15,275

 

(2,616)

 

12,659

 

13,872

 

  -

 

7.94%

 

7.94%

 

-

   

  1,680,802

 

  (583,438)

 

1,097,364

 

1,213,145

 

1,215,263

           

Subsidiaries

                               

CPFL Leste Paulista

 

  -

 

  -

 

  -

 

-

 

12,570

 

-

 

-

 

8.67%

CPFL Sul Paulista

 

  -

 

  -

 

  -

 

-

 

12,308

 

-

 

-

 

8.59%

CPFL Jaguari

 

  -

 

  -

 

  -

 

-

 

11,754

 

-

 

-

 

8.56%

CPFL Mococa

 

  -

 

  -

 

  -

 

-

 

4,982

 

-

 

-

 

8.49%

   

  -

 

  -

 

  -

 

-

 

41,614

           
                                 

Subtotal

 

  1,680,802

 

  (583,438)

 

1,097,364

 

1,213,145

 

1,256,877

           
                                 

Total

 

  3,734,995

 

(1,692,863)

 

2,042,132

 

2,185,780

 

2,386,304

           
                                 

 

The intangible asset acquired in business combinations comprises:

- Intangible asset acquired, not merged

Refers mainly to the remaining goodwill on acquisition of the shares held by the noncontrolling shareholders.

- Intangible asset acquired and merged - Deductible

F - 45


 
 

 

 

Goodwill on the acquisition of the subsidiaries that was merged with the respective net equities, without application of CVM Instructions nº 319/99 and nº 349/01, that is, without segregation of the amount of the tax benefit.

- Intangible asset acquired and merged – Reassessed

In order to comply with ANEEL instructions and avoid the goodwill amortization resulting from the merger of a parent company causing a negative impact on dividends paid to the shareholders, the subsidiaries applied the concepts of CVM Instructions nº 319/99 and nº 349/01 on the acquisition goodwill. A reserve was therefore recorded to adjust the goodwill, set against the equity reserves of the subsidiaries, so that the effect on the equity reflects the tax benefit of the merged goodwill. These changes affected the Company's investment in the subsidiaries, and in order to adjust this, non-deductible goodwill was recorded for tax.

15.2 Changes in intangible assets:

The changes in intangible assets for the years ended December 31, 2010 and 2009 are as follows:

 

   

Concession right

   

Goodwill

 

Acquired in business combinations

 

Public utility

 

Distribution infrastructure - operational

 

Distribution infrastructure - in progress

 

Other intangible assets

 

TOTAL

Intangible asset at January 1, 2009

 

-

 

2,386,304

 

395,247

 

2,802,271

 

387,645

 

80,677

 

6,052,144

Additions

 

  4,048

 

32,290

 

646

 

1,001

 

666,192

 

12,748

 

716,925

Amortization

 

-

 

  (186,899)

 

(3,672)

 

  (344,193)

 

-

 

(13,363)

 

(548,127)

Transfer - intangible assets

 

-

 

  -

 

-

 

428,103

 

(428,103)

 

  -

 

-

Transfer - financial asset

 

-

 

  -

 

-

 

  -

 

(104,587)

 

  -

 

(104,587)

Transfer - other assets

 

-

 

  (45,915)

 

-

 

(7,841)

 

-

 

502

 

(53,254)

Intangible asset at December 31, 2009

 

  4,048

 

2,185,780

 

392,221

 

2,879,341

 

521,147

 

80,564

 

6,063,101

Additions

 

  2,007

 

38,286  

 

11,395

 

5,133

 

  1,159,601

 

41,146

 

1,257,568

Amortization

 

-

 

  (182,615)

 

(5,633)

 

  (351,690)

 

-

 

(12,878)

 

(552,816)

Transfer - intangible assets

 

-

 

  -

 

-

 

806,904

 

(806,904)

 

  -

 

-

Transfer - financial asset

 

-

 

  -

 

-

 

  -

 

(179,501)

 

  -

 

(179,501)

Transfer - other assets

 

-

 

681

 

-

 

(3,919)

 

-

 

(237)

 

(3,475)

Intangible asset at December 31, 2010

 

  6,055

 

2,042,132

 

397,983

 

3,335,769

 

694,343

 

108,595

 

6,584,877

 

In conformity with IAS 23, the interest on the loans taken out by the subsidiaries is capitalized to qualifying intangible assets. During 2010, R$ 48,099 was capitalized in the consolidated financial statements (R$ 28,825 in 2009) at a rate of 7.9% p.a. (6.3% p.a. in 2009).

 

15.3 Impairment test

For all the reporting periods, the Company assessed possible indications of devaluation of its assets that might involve the need for further impairment tests. The evaluation was based on external and internal information sources, taking into account variations in interest rates, changes in market conditions and other factors.

In analysis of impairment of intangible assets with an indefinite useful life (including goodwill), the Company used the value in use method to assess the recoverable value of each CGU. The cash flows were prepared in accordance with management's assessment of future trends in the electricity sector, based on external sources and historical data.

The result of the assessment indicated no signs of impairment of these assets in any of the reporting periods and there is no impairment loss to be recognized.

 

F - 46


 
 

 


 

( 16 )  SUPPLIERS 

 

Current

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

             

System Service Charges

 

  57,092

 

34,556

 

54,607

Energy purchased

 

  584,114

 

658,068

 

645,718

Electricity Network Usage Charges

 

  135,404

 

121,801

 

128,907

Materials and Services

 

  199,129

 

143,180

 

116,228

Free Energy

 

  70,262

 

61,341

 

28,731

Other

 

  1,391

 

2,506

 

11,713

Total

 

  1,047,392

 

1,021,452

 

985,904

             

Noncurrent

           

Electricity Network Usage Charges

 

-

 

42,655

 

85,311

Total

 

-

 

42,655

 

85,311

             

 

The noncurrent liability refers to charges related to the Use of the Distribution System and the changes are due mainly to the pass-through to CTEEP, as mentioned in Note 7.

 

( 17 )  INTEREST ON DEBTS, LOANS AND FINANCING

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

Interest - Current and Noncurrent

 

Principal

 

Total

 

Interest - Current and Noncurrent

 

Principal

 

Total

 

Interest - Current and Noncurrent

 

Principal

 

Total

     

Current

 

Noncurrent

     

Current

 

Noncurrent

     

Current

 

Noncurrent

 

Measured at cost

                                               

Brazilian currency

                                               

 BNDES - Power increases

 

55

 

  5,040

 

  8,498

 

13,593

 

  86

 

  7,321

 

13,538

 

20,945

 

128

 

10,108

 

20,868

 

31,104

 BNDES - Investment

 

8,494  

 

329,994

 

  3,016,363

 

3,354,851

 

  11,204

 

362,902

 

2,476,242

 

2,850,348

 

36,819

 

258,265

 

2,271,735

 

2,566,819

 BNDES - Other

 

1,028

 

72,123

 

  146,414

 

  219,565

 

  49

 

661

 

5,628

 

6,338

 

30

 

194

 

3,356

 

3,580

 Furnas Centrais Elétricas S.A.

 

  -

 

-

 

-

 

  -

 

  379

 

46,028

 

  -

 

46,407

 

1,158

 

93,666

 

46,833

 

  141,657

 Financial Institutions

 

50,277

 

144,624  

 

  1,255,312

 

1,450,213

 

  10,408

 

194,766

 

  164,054

 

  369,228

 

5,241

 

52,879

 

  209,066

 

  267,186

 Other  

 

578

 

23,336

 

  34,488

 

58,402

 

  554

 

22,174

 

30,693

 

53,421

 

511

 

28,517

 

36,821

 

65,849

 Subtotal 

 

60,432

 

575,117

 

  4,461,075

 

5,096,624

 

  22,680

 

633,852

 

2,690,155

 

3,346,687

 

43,887

 

443,629

 

2,588,679

 

3,076,195

                                                 

Foreign currency

                                               
                                                 

 BID  

 

  -

 

-

 

-

 

  -

 

  260

 

  3,652

 

   51,379  

 

55,291

 

541

 

  4,500

 

73,862

 

78,903

 Financial Institutions

 

432

 

  3,750

 

  40,750

 

44,932

 

  541

 

  3,920

 

   46,503  

 

50,964

 

860

 

  5,999

 

67,676

 

74,535

 Subtotal 

 

432

 

  3,750

 

  40,750

 

44,932

 

  801

 

  7,572

 

97,882

 

  106,255

 

1,401

 

10,499

 

  141,538

 

  153,438

                                                 

Total at Cost

 

60,864

 

578,867

 

  4,501,825

 

5,141,556

 

  23,481

 

641,424

 

2,788,037

 

3,452,942

 

45,288

 

454,128

 

2,730,217

 

3,229,633

                                                 

Measured at fair value

                                               

Foreign currency

                                               

 Financial Institutions

 

8,799

 

-

 

  416,028

 

  424,827

 

  66,608  

 

87,490

 

  941,005

 

1,095,103

 

58,834

 

102,077

 

1,355,922

 

1,516,833

Total

 

8,799

 

-

 

  416,028

 

  424,827

 

  66,608

 

87,490

 

  941,005

 

1,095,103

 

58,834

 

102,077

 

   1,355,922  

 

1,516,833

                                                 

Total

 

69,663

 

578,867

 

  4,917,853

 

5,566,383

 

  90,089

 

728,914

 

3,729,042

 

4,548,045

 

  104,122

 

556,205

 

4,086,139

 

4,746,466

 

 

F - 47


 
 


 

Measured at cost

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

Annual interest

 

Amortization

 

Collateral

Brazilian currency

                       

 BNDES - Power increases

                       

CPFL Geração

 

  13,593

 

  20,847

 

  30,635

 

TJLP + 3.1% to 4.3%

 

36 to 84 monthly installments from February 2003 to December 2008

 

CPFL Energia and Paulista guarantee

CPFL Geração

 

-

 

98

 

  469

 

UMBND + 4.0%

 

 72 monthly installments from September 2004

 

CPFL Energia and Paulista guarantee

                         

 BNDES/BNB - Investment

                       

CPFL Paulista - FINEM II

 

-

 

  63,655

 

  127,157

 

TJLP + 5.4%

 

48 monthly installments from January 2007

 

CPFL Energia guarantee and receivables

CPFL Paulista - FINEM III

 

  80,711

 

  107,614

 

  134,356

 

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee and receivables

CPFL Paulista - FINEM IV

 

  256,572

 

  237,325

 

  100,498

 

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

CPFL Paulista - FINEM V

 

  98,051

 

  -

 

  -

 

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

CPFL Paulista - FINEM V

 

  35,135

 

  -

 

  -

 

Fixed rate 5.5% to 8.0%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

CPFL Paulista - FINAME

 

  36,067

 

  -

 

  -

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Piratininga - FINEM I

 

-

 

  23,702

 

  47,349

 

TJLP + 5.4%

 

48 monthly installments from January 2007

 

CPFL Energia guarantee and receivables

CPFL Piratininga - FINEM II

 

  47,945

 

  63,927

 

  79,813

 

TJLP + 3.3%

 

72 monthly installments from January 2008

 

CPFL Energia guarantee and receivables

CPFL Piratininga - FINEM III

 

  106,944

 

  104,990

 

  54,768

 

TJLP + 3.28% to 3.4%

 

60 monthly installments from January 2010

 

CPFL Energia guarantee and receivables

CPFL Piratininga - FINEM IV

 

  55,099

 

  -

 

  -

 

TJLP + 2.12% to 3.3%

 

72 monthly installments from February 2012

 

CPFL Energia guarantee and receivables

CPFL Piratininga - FINEM IV

 

  13,081

 

  -

 

  -

 

Fixed rate 5.5% to 8.0%

 

114 monthly installments from August 2011

 

CPFL Energia guarantee and receivables

CPFL Piratininga - FINAME

 

  22,905

 

  -

 

  -

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

RGE - FINEM III

 

  44,858

 

  67,285

 

  89,606

 

TJLP + 5.0%

 

60 monthly installments from January 2008

 

Receivables / Reserve account

RGE - FINEM IV

 

  163,321

 

  173,424

 

  96,481

 

TJLP + 3.28 to 3.4%

 

60 monthly installments from January 2010

 

Receivables / CPFL Energia guarantee

RGE - FINEM V

 

  59,967

 

  -

 

  -

 

TJLP + 2.12 to 3.3% a.a.

 

72 monthly installments from February 2012

 

Receivables / CPFL Energia guarantee

RGE - FINEM V

 

  9,710

 

  -

 

  -

 

5.5% a.a. Fixed rate

 

96 monthly installments from February 2013

 

Receivables / CPFL Energia guarantee

RGE - FINAME

 

  4,857

 

  -

 

  -

 

Fixed rate 4.5%

 

96 monthly installments from January 2012

 

CPFL Energia guarantee

CPFL Santa Cruz

 

  10,483

 

2,255

 

2,275

 

TJLP + 2.90%

 

54 monthly installments from December 2010

 

CPFL Energia guarantee

CPFL Mococa

 

  5,475

 

3,018

 

3,014

 

TJLP + 2.9%

 

54 monthly installments from January 2011

 

CPFL Energia guarantee and receivables

CPFL Jaguari

 

  4,825

 

2,498

 

2,495

 

TJLP + 2.9%

 

54 monthly installments from December 2010

 

CPFL Energia guarantee and receivables

CPFL Leste Paulista

 

  3,261

 

2,024

 

2,004

 

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

CPFL Sul Paulista

 

  4,735

 

3,350

 

2,004

 

TJLP + 2.9%

 

54 monthly installments from June 2011

 

CPFL Energia guarantee and receivables

CPFL Geração

 

  74,531

 

  -

 

  -

 

TJLP + 1.72%

 

192 monthly installments from September 2013

 

CPFL Energia and Paulista guarantee

BAESA

 

  120,347

 

  136,045

 

  151,561

 

TJLP + 3.125% to 4.125%

 

144 monthly installments from September 2006

 

Pledge of shares, credit rights and revenue

BAESA

 

  24,244

 

  28,058

 

  42,015

 

UMBND + 3.125%  (1)

 

144 monthly installments from November 2006

 

Pledge of shares, credit rights and revenue

ENERCAN

 

  273,992

 

  307,203

 

  340,007  

 

TJLP + 4%

 

144 monthly installments from April 2007

 

Letters of guarantee

ENERCAN

 

  15,932

 

  18,557

 

  27,663

 

UMBND + 4%

 

144 monthly installments from April 2007

 

Letters of guarantee

CERAN

 

  382,730

 

  417,440

 

  445,414

 

TJLP + 5%

 

168 monthly installments from December 2005

 

CPFL Energia guarantee

CERAN

 

  53,845

 

  60,981

 

  87,085

 

UMBND + 5%  (1)

 

168 monthly installments from February 2006

 

CPFL Energia guarantee

CERAN

 

  174,721

 

  189,283

 

  195,425

 

TJLP + 3.69%  (Average of percentage)

 

168 monthly installments from November 2008

 

CPFL Energia guarantee

Foz do Chapecó

 

  996,013

 

  792,209

 

  535,829

 

TJLP + 2.49% to 2.95%

 

192 monthly installments from October 2011

 

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

CPFL Bioenergia - FINEM

 

  39,512

 

 15,248  

 

  -

 

TJLP + 1.9%

 

144 monthly installments from June 2011

 

Mortgage, credit rights and CPFL Energia guarantee

CPFL Bioenergia - FINAME

 

  39,369

 

  30,257

 

  -

 

Fixed rate 4.5%

 

102 monthly installments from June 2011

 

Mortgage, credit rights and CPFL Energia guarantee

EPASA - BNB

 

  95,613

 

  -

 

  -

 

Fixed rate 10%

 

132 monthly installments from January 2013

 

Bank guarantee

 

                       

 BNDES - Other

                       

CPFL Brasil - Purchase of assets

 

  6,785  

 

6,338

 

3,580

 

TJLP + from 1.94% to 2.5%

 

36 monthly installments from May 2009

 

Tied to the asset acquired

CPFL Piratininga - Working capital

 

  105,652

 

  -

 

  -

 

TJLP + 5.0% (2)

 

32 monthly installments from February 2011

 

 No guarantee

CPFL Geração - FINEM - Working capital

 

  53,232

 

  -

 

  -

 

TJLP + 4.95%

 

24 monthly installments from February 2011

 

CPFL Energia guarantee

CPFL Geração - FINAME - Working capital

 

  53,896

 

  -

 

  -

 

TJLP + 4.95%  (3)

 

23 monthly installments from February 2011

 

CPFL Energia guarantee

                         

 Furnas Centrais Elétricas S.A.

                       

  CPFL Geração

 

-

 

  46,407

 

  141,657

 

IGP-M + 10% 

 

24 monthly installments from June 2008

 

 Energy produced by plant

                         

 Financial Institutions

                       

CPFL Paulista

                       

Banco do Brasil - Law 8727

 

  34,874

 

  39,314

 

  47,548

 

IGP-M + 7.42%

 

240 monthly installments from May 1994

 

Receivables

Banco do Brasil

 

  104,890

 

  -

 

  -

 

107% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Banco do Brasil-Rural Credit (*)

 

  199,622

 

  -

 

  -

 

98.50% of CDI

 

4 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Piratininga

                       

Banco Alfa

 

-

 

  50,017

 

  -

 

105.1% of CDI

 

1 installment in January 2010

 

 No guarantee

Banco do Brasil-Rural Credit (*)

 

  18,360

 

  -

 

  -

 

98.5% of CDI

 

4 annual installments from July 2012

 

CPFL Energia guarantee

RGE

                       

Banco do Brasil-Rural Credit (*)

 

  236,830

 

  -

 

  -

 

98.5% of CDI

 

2 and 4 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Brasil

                       

FINEP

 

  3,682

 

  -

 

  -

 

Fixed rate 5%

 

81 monthly installments from August 2011

 

Receivables

CPFL Santa Cruz

                       

HSBC

 

  45,206

 

  40,747

 

  36,677

 

CDI + 1.10%

 

1 installment in June 2011

 

CPFL Energia guarantee

Banco do Brasil-Rural Credit (*)

 

  16,337

 

  -

 

 -  

 

98.5% of CDI

 

2 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Sul Paulista

                       

Banco do Brasil-Rural Credit (*)

 

  10,109

 

  -

 

  -

 

98.5% of CDI

 

2 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Leste Paulista

                       

Banco do Brasil-Rural Credit (*)

 

  16,798

 

  -

 

  -

 

98.5% of CDI

 

2 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Mococa

                       

Banco do Brasil-Rural Credit (*)

 

  8,476

 

  -

 

  -

 

98.5% of CDI

 

2 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Jaguari

                       

Banco do Brasil-Rural Credit (*)

 

  1,786

 

  -

 

  -

 

98.5% of CDI

 

2 annual installments from July 2012

 

CPFL Energia guarantee

CPFL Geração

                       

Banco Itaú  BBA

 

  103,371

 

  102,750

 

  101,650

 

106.0% of CDI

 

1 installment in March 2011

 

CPFL Energia guarantee

Banco do Brasil

 

  627,432

 

  -

 

  -

 

107.0% of CDI

 

1 installment in April 2015

 

CPFL Energia guarantee

Banco Alfa

 

-

 

  99,485

 

  -

 

105.1% of CDI

 

1 installment in April 2010

 

CPFL Energia guarantee

CERAN

                       

Banco Bradesco

 

-

 

  36,915

 

  81,311

 

CDI + 2%

 

24 monthly installments from November 2008

 

 No guarantee

Banco Bradesco

 

  22,440

 

  -

 

  -

 

CDI + 1.75%

 

1 installment in April 2012

 

 No guarantee

 

 

F - 48


 
 


 

Other

                       

  Eletrobrás

                       

CPFL Paulista

 

  10,358

 

8,648

 

8,887

 

RGR + 6.0% to 9.0% 

 

Monthly installments up to July 2016

 

Receivables and promissory notes

CPFL Piratininga

 

  925

 

1,415

 

1,903

 

RGR + 6%

 

Monthly installments up to July 2016

 

Receivables and promissory notes

RGE

 

  18,097

 

  12,095

 

  11,309

 

RGR + 6%

 

Monthly installments up to June 2020

 

Receivables and promissory notes

CPFL Santa Cruz

 

  3,947

 

4,660

 

5,509

 

RGR + 6%

 

Monthly installments up to April 2018

 

Receivables and promissory notes

CPFL Leste Paulista

 

  1,096

 

1,011  

 

1,136

 

RGR + 6%

 

Monthly installments up to February 2022

 

Receivables and promissory notes

CPFL Sul Paulista

 

  1,837

 

1,779

 

1,694

 

RGR + 6%

 

Monthly installments up to July 2018

 

Receivables and promissory notes

CPFL Jaguari

 

  109

 

31

 

35

 

RGR + 6%

 

Monthly installments up to May 2017

 

Receivables and promissory notes

CPFL Mococa

 

  415

 

  285

 

  321

 

RGR + 6%

 

Monthly installments up to February 2022

 

Receivables and promissory notes

Other

 

  21,618

 

  23,497

 

  35,055

           

Subtotal Brazilian Currency - Cost

 

  5,096,624

 

  3,346,687

 

 3,076,195  

           
                         

Foreign Currency

                       
                         
                         

 BID - Enercan

 

-

 

  55,291

 

  78,903

 

 US$ + Libor + 3.5% 

 

49 quarterly installments from June 2007

 

CPFL Energia guarantee

 Financial Institutions

                       

CPFL Paulista (5)

                       

Debt Conversion Bond

 

  2,982

 

5,207

 

9,807

 

 US$ + Libor 6 months + 0.875% 

 

17 semiannual installments from April 2004

 

 Revenue/Government SP guaranteed

New Money Bond

 

-

 

  -

 

  370

 

 US$ + Libor 6 months+ 0.875% 

 

17 semiannual installments from April 2001

 

 Revenue/Government SP guaranteed

FLIRB

 

-

 

  -

 

  375

 

 US$ + Libor 6 months+ 0.8125% 

 

14 semiannual installments from April 2003

 

 Revenue/Government SP guaranteed

C-Bond

 

  6,298

 

8,462

 

  13,881

 

 US$ + 8% 

 

21 semiannual installments from April 2004

 

 Revenue/Government SP guaranteed

Discount Bond

 

  14,570

 

  15,264

 

  20,533

 

 US$ + Libor 6 months + 0.8125% 

 

1 installment in April 2024

 

 Escrow deposits and revenue/ Gov.SP guarantee

PAR-Bond

 

  21,082

 

  22,031

 

  29,569

 

 US$ + 6% 

 

1 installment in April 2024

 

 Escrow deposits and revenue/ Gov.SP guarantee

 Subtotal Foreign Currency - Cost

 

  44,932

 

  106,255

 

  153,438

           
                         

Total Measured at cost

 

  5,141,556

 

  3,452,942

 

  3,229,633

           
                         

Foreign Currency

                       

Measured at fair value

                       

 Financial Institutions

                       

CPFL Paulista

                       

Banco do Brasil

 

-

 

  101,233

 

  131,435

 

 Yen + 5.7778%

 

1 installment in January 2011

 

 No guarantee

Banco ABN AMRO Real

 

  424,827

 

  385,969

 

  490,276

 

 Yen +1.49% (4)

 

1 installment in January 2012

 

 No guarantee

CPFL Piratininga

                       

 Banco BNP Paribas

 

-

 

  -

 

  60,548

 

 US$ + 4.10% .

 

1 installment in February 2009

 

 Promissory notes

RGE

                       

Banco do Brasil

  -   -  

  46,687

 

103.5% CDI

 

1 installment in September 2009

 

 No guarantee

CPFL Geração

                       

Banco do Brasil

 

-

 

  101,332

 

  131,564

 

 Yen + 5.8% . 

 

1 installment in April 2010

 

CPFL Energia guarantee

Banco do Brasil

 

-

 

  506,569

 

  656,323

 

 Yen + 2.5% to 5.8% . 

 

1 installment in January 2011

 

CPFL Energia guarantee

                         

Total Foreign Currency - fair value

 

  424,827  

 

  1,095,103

 

  1,516,833

           
                         
                         

 Total - Consolidated

 

  5,566,383

 

  4,548,045

 

  4,746,466

           
                         
                         

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

       

(1) 160.5% of the CDI

 

(3) 106.0% of the CDI

               

(2) 106.0% to 106.5% of the CDI

 

(4) 104.98% of the CDI

               

(5) As certain assets are dollar indexed, a partial swap of R$ 21,221 was contracted, converting the currency variation to 105.95% of the CDI.

       
                         

(*) Effective rate: 98.5% CDI + 2.88% p.a. (CPFL Paulista and CPFL Piratininga) and 98.5% CDI + 2.5% p.a. (RGE)

       

 

In conformity with IAS 39 and 32 (Financial Instruments), the Company and its subsidiaries classified their debts, as segregated in the tables above, as (i) financial liabilities not measured at fair value (or measured at cost), and (ii) financial liabilities measured at fair value through profit or loss.

The objective of classification of financial liabilities measured at fair value is to compare the effects of recognition of income and expense derived from marking hedge derivatives to market, tied to the debts, in order to obtain more relevan and consistent accounting information. At December 31, 2010, the total balance of the debt measured at fair value was R$ 424,827 (R$ 1,095,103 at December 31, 2009), and the amount related to the cost was R$ 429,792 (R$ 1,100,120 at December 31, 2009).

The changes in the fair values of these debts are recognized in the financial income (expense) of the Company and its subsidiaries. The gains of R$ 4,965 (gain of R$ 5,017 in 2009) obtained by marking the debts to market are offset by the effects of R$ 7,607 (R$ 12,428 in 2009) obtained by marking to market the derivative financial instruments contracted as a hedge against exchange variations (Note 34), resulting in a net accumulated loss of R$ 2,642 (R$ 7,411 in 2009).

 

 

Main fund-raising in the period:

Brazilian currency

BNDES – Investment:

F - 49


 

 

 

 

- FINEM IV (CPFL Paulista) - The subsidiary obtained financing of R$ 345,990 from the BNDES in 2008, part of a FINEM credit line, to be invested in expanding and upgrading the Electricity System. The amount of R$ 72,761 was released during 2010 and the outstanding balance of R$ 37,101 was not utilized by the subsidiary.

- FINEM V (CPFL Paulista) – The subsidiary received approval for financing of R$ 291,043 from the BNDES in 2010, part of a FINEM credit line, to be invested in implementation of the investment plan for the second half-year of 2010 and for 2011. The subsidiary received the amount of R$ 133,072 during the year and the outstanding balance of R$ 157,971 is scheduled for release by the end of 2011.

- FINEM IV (CPFL Piratininga) – The subsidiary received approval for financing from the BNDES in 2010, of R$ 165,621 part of a FINEM credit line, to be used for the implementation of the investment plan for the second half-year of 2010 and for 2011. The subsidiary received the amount of R$ 68,120 during the year, and the outstanding balance of R$ 97,501 is scheduled for release by the end of 2011. The interest will be paid quarterly during the grace period and monthly during the amortization term.

- FINEM V (RGE) – The subsidiary received approval for financing of R$ 167,861 from the BNDES in 2010, part of a FINEM credit line, to be invested in implementation of the investment plan for the second half-year of 2010 and for 2011. The amount of R$ 69,616 was received during the year and the outstanding balance of R$ 98,245 is scheduled for release by the end of 2011.

- FINAME (CPFL Paulista) – The subsidiary received approval for financing from the BNDES in 2009, of R$ 92,183 part of a FINAME credit line, to be invested in acquisition of equipment for the Electricity System in 2010 and 2011. The subsidiary received the amount of R$ 36,014 in 2010, and the outstanding balance of R$ 56,169 is scheduled for release by the end of 2011. The interest will be paid quarterly, and amortized monthly from January 15, 2012.

- FINAME (CPFL Piratininga) – The subsidiary received approval for financing of R$ 48,116 from the BNDES in 2009, part of a FINAME credit line, to be invested in to acquire equipment for the Electricity System in 2010 and 2011. The amount of R$ 22,860 was received in 2010 and the outstanding balance of R$ 25,257 is scheduled for release by the end of 2011. The interest will be paid quarterly, and amortized monthly from January 15, 2012. There are no restrictive covenants.

- FINEM/FINAME (Bioenergia) – the indirect subsidiary received approval for financing of a total amount of R$ 75,297 from the BNDES in 2009, comprised of R$ 37,491 from FINEM and R$ 37,806 from FINAME, to be invested in construction of the Thermoelectric Plant. The outstanding balance of R$ 29,805 was released in 2010, comprising R$ 22,250 from FINEM and R$ 7,555 from FINAME.  The interest is capitalized during the grace period and will be paid monthly from June 2011, together with the installment of the principal.

- Investment (CPFL Geração) – The subsidiary obtained approval for FINEM financing of R$ 574,098 from the BNDES in 2010, to be invested in the subsidiaries Santa Clara I to VI and Eurus VI for construction and installation of the wind power complex, with a total installed capacity of 188 MW, in the municipality of Parazinho, State of Rio Grande do Norte. The amount of R$ 75,538 was released in 2010.

- Investment (Foz do Chapecó) – The subsidiary obtained financing of R$ 1,633.155 from the BNDES, in 2007, (R$ 832,909 in proportion to the participation of the subsidiary CPFL Geração), to be invested in financing the construction work on the Foz do Chapecó Hydroelectric Power Plant. The amount of  R$ 249,841 was released in 2010 (R$ 127,419 in proportion to the participation of the subsidiary CPFL Geração) to complete construction of the hydropower plant. The interest and principal will be paid monthly from October 2011.

- BNB – Investment (EPASA) – In December 2009, the indirect subsidiary contracted a loan of R$ 214,278 (R$ 109,282 in proportion to the Company's participation) from Banco Nordeste do Brasil – BNB, to be invested in the construction of the Termoparaíba and Termonordeste thermoelectric power plants. The amount of R$ 190,439 was released in 2010 (R$ 97,124 in proportion to the Company’s participation) and release of the outstanding balance is conditional upon physical and financial verification of the funds obtained. The interest will be paid quarterly to December 2012 and monthly from January 2013. There are no restrictive covenants for this financing agreement.

 

BNDES – Other:

- Working capital (CPFL Piratininga) - The subsidiary obtained financing of R$ 100,000 from the BNDES in 2010, in two installments of R$ 50,000, part of a BNDES pass-through credit line with Banco Bradesco, to reinforce the cash position. The interest will be capitalized monthly during the grace period, to February 15, 2011 and October 17, 2011, and will be paid monthly, together with the installments of the principal, in 24 installments from February 15, 2011 and October 17, 2011, respectively. There are no restrictive covenants.

F - 50


 
 


 

- Working capital (CPFL Geração) - The subsidiary obtained financing of R$ 100,000 from the BNDES in 2010, in two installments of R$ 50,000, part of a BNDES pass-through credit line with the Banco do Brasil, to reinforce its cash position. The interest will be capitalized monthly during the grace period, to February 15, 2011 and July 17, 2011 and will be paid monthly, together with the installments of the principal, in 24 installments from February 15, 2011 and July 17, 2011, respectively. There are no restrictive covenants.

Financial institutions:

- Banco do Brasil – Crédito Rural (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Mococa, CPFL Jaguari and CPFL Sul Paulista) - these subsidiaries obtained approval for rural credit financing, of which a total amount of R$ 499,800 was released (R$ 435,849 net of costs), to cover working capital. The interest will be capitalized monthly and amortized together with the installments of the principal.

 

- CPFL Paulista and CPFL Geração –  in 2010, the subsidiaries CPFL Paulista and CPFL Geração renewed debts to the Banco do Brasil. The objective of the renewals was to extend the maturities of the loans, and also resulted in changes in the rates, which are now tied to the CDI. The interest will be paid half-yearly from October 2010.


The maturities of the principal long-term balances of loans and financing, taking into consideration only the amounts recorded at cost, are scheduled as follows:

 

Maturity

   

2012

 

 1,166,436

2013

 

 649,914

2014

 

 463,383

2015

 

 1,044,681

2016

 

 246,573

After 2016

 

 1,351,831

Subtotal

 

 4,922,818

Marked to Market

 

 (4,965)

Total

 

 4,917,853

     

 

The main financial rates used for restatement of Loans and Financing and the breakdown of the indebtedness in local and foreign currency, taking into consideration the effects of translation of the derivative instruments, are shown below:

 

 

   

Accumulated variation - %

 

% of debt

Index

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

IGP-M

 

 11.32

 

 (1.71)

 

 9.81

 

 0.77 

 

 2.12

 

 4.24

UMBND

 

 0.72

 

 (25.66)

 

 33.86

 

 1.69

 

 3.29

 

 5.62

TJLP

 

 6.00

 

 6.13

 

 6.25

 

 58.23

 

 58.76

 

 49.74

CDI

 

 9.71

 

 9.88

 

 12.38

 

 33.80

 

 34.01

 

 38.93

SELIC

 

 9.91

 

 12.48

   

 -  

 

 -  

 

 -  

Other

 

 -  

 

 -  

 

 - 

 

 5.53

 

 1.82

 

 1.47

               

100

 

100

 

100

 

F - 51


 

 

 

RESTRICTIVE COVENANTS

BNDES:

Financing from the BNDES restricts the subsidiaries CPFL Paulista, CPFL Piratininga and RGE to: (i) not paying dividends and interest on shareholders’ equity totaling more than the minimum mandatory dividend laid down by law without prior agreement of the BNDES, and the lead bank in the operation; (ii) full compliance with the restrictive conditions established in the agreement; and (iii) maintaining certain financial ratios within pre-established parameters, as follows:

CPFL Paulista

·         Net indebtedness divided by EBITDA – maximum of 3.0;

·         Net indebtedness divided by the sum of net indebtedness and net equity – maximum of 0.90.

CPFL Piratininga

·         Net indebtedness divided by EBITDA – maximum of 2.5;

·         Net indebtedness divided by the sum of net indebtedness and net equity – maximum of 0.80.

RGE

·         Net indebtedness divided by EBITDA – maximum of 2.5;

·         Net indebtedness divided by the sum of net indebtedness and net equity – maximum of 0.5.

CPFL Geração

The loans from the BNDES raised by the subsidiary CERAN and the jointly-owned subsidiaries ENERCAN, BAESA and Foz do Chapecó establish restrictions on the payment of dividends to the subsidiary CPFL Geração higher than the minimum mandatory dividend of 25% without the prior agreement of the BNDES.

The loan agreement for CPFL Bioenergia’s loan from BNDES, stipulates that the subsidiary may not pay out dividends for the years of 2009 to 2012, and may only do so from 2013 onwards if all the following conditions are met:

i)        Full compliance with its contractual obligations;

ii)       Minimum debt coverage ratio of 1.0 ; and

iii)      Maximum overall Indebtedness ratio of 0.8

 

 

Banco do Brasil – Crédito Rural

·         Net indebtedness divided by EBITDA – maximum of 3.0. 

 

Other loan and financing agreements of the direct and indirect subsidiaries are subject to early settlement in the event of changes in the Company’s structure or in the corporate structure of the subsidiaries that result in the loss of the share control or of control over management of the Company by the Company’s current shareholders.

Furthermore, failure to comply with the obligations or restrictions mentioned could result in default in relation to other contractual obligations (cross default).

The Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the management, these restrictive covenants and clauses are being adequately complied with.

 

 

F - 52


 
 


 

( 18 )  DEBENTURES 

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

Interest

 

Current

 

Noncurrent

 

Total

 

Interest

 

Current

 

Noncurrent

 

Total

 

Interest

 

Current

 

Noncurrent

 

Total

Parent Company

 

 

 

 

 

 

     

 

 

 

 

 

                   

  3rd Issue

                                               

Single series

 

  15,529

 

  -

 

  450,000

 

  465,529

 

  12,788

 

  -

 

  450,000

 

  462,788

 

20,047

 

  -

 

450,000

 

  470,047

                                                 

CPFL Paulista

                                               

  2nd Issue

                                               

1st Series

 

-

 

  -

 

-

 

-

 

  -

 

 -  

 

-

 

  -

 

8,606

 

  119,680

 

-

 

  128,286

2nd Series

 

-

 

  -

 

-

 

-

 

  -

 

 -  

 

-

 

  -

 

8,430

 

  170,599

 

-

 

  179,029

 3rd Issue

                                               

1st Series

 

  5,925

 

  213,333

 

  426,667

 

  645,925

 

4,618

 

  -

 

  640,000

 

  644,618

 

7,083

 

  -

 

640,000

 

  647,083

 4th Issue

                                               

Single series

 

  6,322

 

  109,601

 

-

 

  115,923

 

8,285

 

  64,303

 

  109,601

 

  182,189

 

  -

 

  -

 

-

 

-

   

 12,248  

 

  322,934

 

  426,667

 

  761,849

 

  12,903

 

  64,303

 

  749,601

 

  826,807

 

24,119

 

  290,279

 

640,000

 

  954,398

CPFL Piratininga

                                               

1st Issue

                                               

  1st Series

 

  10,733

 

  200,000

 

-

 

  210,733

 

  17,690

 

  200,000

 

  200,000

 

  417,690

 

27,176

 

  -

 

400,000

 

  427,176

2nd Issue

                                               

  Single series

 

-

 

  -

 

-

 

-

 

2,189

 

  -

 

  100,000

 

  102,189

 

3,479

 

  -

 

100,000

 

  103,479

3rd Issue

                                               

  Single series

 

  7,013

 

  -

 

  258,868

 

  265,881

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

-

4th Issue

                                               

  Single series

 

  1,845

 

  -

 

  278,043

 

  279,888

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

-

   

  19,591

 

  200,000

 

  536,911

 

  756,502

 

  19,879

 

  200,000

 

  300,000

 

  519,879

 

30,655

 

  -

 

500,000

 

  530,655

RGE

                                               

2nd Issue

                                               

1st Series

 

  2,019

 

  28,370

 

-

 

  30,389

 

1,630

 

  -

 

  26,200  

 

27,830

 

2,033

 

1,903

 

  26,200

 

  30,136

2nd Series

 

-

 

  -

 

-

 

-

 

  -

 

 -  

 

-

 

  -

 

7,058

 

  203,800

 

-

 

  210,858

3rd Issue

                                               

1st Series

 

  939

 

  33,333

 

  66,667

 

  100,939

 

  741

 

  -

 

  100,000

 

  100,741

 

1,110

 

  -

 

100,000

 

  101,110

2nd Series

 

  7,721

 

  46,667

 

  93,333

 

  147,721

 

6,437

 

  -

 

  140,000

 

  146,437

 

9,671

 

  -

 

140,000

 

  149,671

3rd Series

 

  1,824

 

  13,333

 

  26,667

 

  41,824

 

1,491

 

  -

 

  40,000

 

41,491

 

2,290

 

  -

 

  40,000

 

  42,290

4th Series

 

  1,335

 

  16,667

 

  33,333

 

  51,335

 

1,103

 

  -

 

  50,000

 

51,103

 

1,711

 

  -

 

  50,000

 

  51,711

5th Series

 

  1,335

 

  16,667

 

  33,333

 

  51,335

 

1,103

 

  -

 

  50,000

 

51,103

 

1,711

 

  -

 

  50,000

 

  51,711

4th Issue

                                               

Single series

 

  10,633

 

  184,623

 

-

 

  195,256

 

8,758

 

  -

 

  183,804

 

  192,562

 

  -

 

  -

 

-

 

-

   

 25,806  

 

  339,660

 

  253,333

 

  618,799

 

  21,263

 

  -

 

  590,004

 

  611,267

 

25,584

 

  205,703

 

406,200

 

  637,487

                                                 

CPFL Leste Paulista

                       

1st Issue

                                               

Single series

 

  1,400

 

  23,965

 

-

 

  25,365

 

1,153

 

  -

 

  23,894

 

25,047

 

  -

 

  -

 

-

 

-

                                                 

CPFL Sul Paulista

                                               

 1st Issue

                                               

Single series

 

  926

 

  15,979

 

-

 

  16,905

 

  762

 

  -

 

  15,936

 

16,698

 

  -

 

  -

 

-

 

-

                                                 

CPFL Jaguari

                                               

 1st Issue

                                               

Single series

 

  583

 

9,983

 

-

 

  10,566

 

 480  

 

  -

 

  9,948

 

10,428

 

  -

 

  -

 

-

 

-

                                                 

CPFL Brasil

                                               

 1st Issue

                                               

Single series

 

  9,545

 

  164,728

 

-

 

  174,273

 

7,862

 

  -

 

  164,221

 

  172,083

 

  -

 

  -

 

-

 

-  

                                                 

CPFL Geração

                                               

2nd Issue

                                               

Single series

 

  24,327

 

  424,266

 

-

 

  448,593

 

  20,039

 

  -

 

  423,295

 

  443,334

 

646

 

80,930

 

-

 

  81,576

3rd Issue

                                               

Single series

 

  7,121

 

  -

 

  263,137

 

  270,258

 

  -

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

-

                                                 

EPASA

                                               

1st Issue

                                               

Single series

 

-

 

  -  

 

-

 

-

 

3,504

 

  228,473

 

-

 

  231,977

 

  -

 

  -

 

-

 

-

2nd Issue

                                               

Single series

 

-

 

  -

 

  204,406

 

  204,406

 

 -  

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

-

                                                 

BAESA

                                               

1st Series

 

  357

 

3,165

 

  15,030

 

  18,552

 

  308

 

3,164

 

  18,195

 

21,667

 

532

 

3,164

 

  21,359

 

  25,055

2nd Series

 

  294

 

2,569

 

  12,207

 

  15,070

 

  343  

 

3,085

 

  6,075

 

9,503

 

530

 

  -

 

  9,331

 

  9,861

                                                 

Enercan

                                               

1st Series

 

  339

 

2,711

 

  50,623

 

  53,673

 

  -  

 

  -

 

-

 

  -

 

  -

 

  -

 

-

 

-

   

  990

 

8,445

 

  77,860

 

  87,295

 

  651

 

6,249

 

  24,270

 

31,170

 

1,062

 

3,164

 

  30,690

 

  34,916

   

118,066

 

  1,509,960

 

  2,212,314

 

  3,840,340

 

  101,284

 

  499,025

 

  2,751,169

 

3,351,478

 

102,113

 

  580,076

 

  2,026,890

 

  2,709,079

                                                 

The Company and its subsdiaries hold  swap converting the local cost of currency variation to interest tax variation in reais, corresponding to

(1) 104.4% of CDI

(2) 105.07% of CDI

 

 

 

 

F - 53


 
 
 

Interest

Interest on the debentures will be paid half yearly, except for: (i) 1st series of the jointly-owned subsidiary BAESA, which will be paid quarterly; (ii) 1st issue of the subsidiary CPFL Piratininga and 1st series of the 2nd issue of the subsidiary RGE, which will be paid annually and (iii) 2nd issue of the jointly-owned subsidiary EPASA which will be paid monthly (2012).

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

 

Maturity

   

2012

 

 553,552

2013

 

 777,436

2014

 

 159,393

2015

 

 681,398

2016

 

 7,834

After 2016

 

 32,701

Total

 

 2,212,314

 

 

 

RESTRICTIVE COVENANTS

The debentures are subject to certain restrictive covenants and include clauses that require the Company and its subsidiaries to maintain certain financial ratios within pre-established parameters. The main ratios are as follows:

 

CPFL Energia

·         Net indebtedness divided by EBITDA – maximum of 3.75;

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

CPFL Paulista

·         Net indebtedness divided by EBITDA – maximum of 3.0;

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

CPFL Piratininga

·         Net indebtedness divided by EBITDA – maximum of 3.0;

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

RGE

·         Net indebtedness divided by EBITDA – maximum of 3.0;

·         EBITDA divided by Financial Income (Expense) – minimum of 2.0;

CPFL Geração

·         Net indebtedness divided by EBITDA – maximum of 3.5;

·         EBITDA divided by Financial Income (Expense) – minimum of 2.0;

CPFL Brasil

·         Net indebtedness divided by EBITDA – maximum of 3.0;

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

F - 54


 
 
CPFL Jaguari

·         Net indebtedness divided by EBITDA – maximum of 3.0;

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

CPFL Leste Paulista

·         Net indebtedness divided by EBITDA – maximum of 3.0;

·         EBITDA divided by Financial Income (Expense) – minimum of 2.0;

CPFL Sul Paulista

·         Net indebtedness divided by EBITDA – maximum of 3.0;

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

BAESA

·            Total indebtedness– restricted to 75% of their total assets.  

Certain debentures of subsidiaries and jointly-owned subsidiaries are subject to early settlement in the event of changes in the Company’s structure or in the corporate structure of the subsidiaries that result in the loss of the share control or of control over management of the Company by the Company’s current shareholders.

Failure to comply with the restrictions mentioned could result in default in relation to other contractual obligations (cross default).

In the opinion of the management of the Company and its subsidiaries and jointly-owned subsidiaries, these restrictive covenants and clauses are being adequately complied with.

 

( 19 )  PRIVATE PENSION FUND

The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, the subsidiary RGE, through Fundação CEEE de Seguridade Social – ELETROCEEE and Bradesco Vida e Previdência, the subsidiary CPFL Santa Cruz through BB Previdência – Fundo de Pensão Banco do Brasil and the subsidiary CPFL Jaguariúna through IHPREV Fundo de Pensão, sponsor supplementary retirement and pension plans for their employees.

19.1 – Characteristics

- CPFL Paulista

The plan currently in force for the employees of the subsidiary CPFL Paulista is a Mixed Benefit Plan, with the following characteristics:

a)     Defined Benefit Plan (“BD”) – in force until October 31, 1997 – a defined benefit plan, which grants a Proportional Supplementary Defined Benefit (BSPS), in the form of a lifetime income convertible into a pension, to participants enrolled prior to October 31, 1997, the amount being defined in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. The total responsibility for coverage of actuarial deficits of this plan falls to the subsidiary.

b)    Mixed model, as from November 1, 1997, which covers:

·    benefits for risk (disability and death), under a defined benefit plan, in which the subsidiary assumes  responsibility for Plan’s actuarial deficit, and

·    scheduled retirement, under a defined contribution plan, consisting of a benefit plan, which is a defined contribution plan up to the granting of the income, and does not generate any actuarial liability for the subsidiary CPFL Paulista. The benefit plan only becomes a defined benefit plan, consequently generating actuarial responsibility for the subsidiary, after the granting of a lifetime income, convertible or not into a pension.

 

 

F - 55


 
 


 

As a result of modification of the Retirement Plan in October 1997, a liability was recognized as payable by the subsidiary CPFL Paulista in relation to the plan deficit calculated by the external actuaries of Fundação CESP.  The liability, to be settled in 260 installments plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV), is amortized on a monthly basis. Under the Contractual Amendment signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of the base date of December 31, 2007, with final maturity on October 31, 2027. The balance of the obligation at December 31, 2010 is R$ 479,877 (R$ 508,706 in 2009). The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with IAS 19.

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

 

- CPFL Piratininga

As a result of the spin-off of Bandeirante Energia S.A. (the subsidiary’s predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired and discharged employees up to the date of the spin-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.

On April 2, 1998, the Supplementary Welfare Office – “SPC”, approved the restructuring of the retirement plan previously maintained by Bandeirante, creating a "Proportional Supplementary Defined Benefit Plan – BSPS”, and a "Mixed Benefit Plan", with the following characteristics:

a) Defined Benefit Plan (“BD”) - in force until March 31, 1998 – a defined-benefit plan, which concedes a Proportional Supplementary Defined Benefit (BSPS), in the form of a lifetime income convertible into a pension to participants registered up to March 31, 1998, to an amount calculated in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time. CPFL Piratininga has full responsibility for covering the actuarial deficits of this Plan.

b) Defined Benefit Plan - in force after March 31, 1998 – defined-benefit type plan, which concedes a lifetime income convertible into a pension based on the past service time accumulated after March 31, 1998, based on 70% of the average actual monthly salary for the last 36 months of active service. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time (including the accumulated time up to March 31, 1998). The responsibility for covering the actuarial deficits of this Plan is equally divided between CPFL Piratininga and the participants.

c) Defined Contribution Plan – implemented together with the Defined Benefit plan effective after March 31, 1998.  This is a defined-benefit type pension plan up to the granting of the income, and generates no actuarial liability for CPFL Piratininga. The pension plan only becomes a Defined Benefit type plan after the concession of the lifetime income, convertible (or not) into a pension, and accordingly starts to generate actuarial liabilities for the subsidiary.

In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo Metropolitana El. São Paulo S.A. (the predecessor of Bandeirante) recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments, amortized monthly, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 221 monthly payments and 18 annual installments, as of December 31, 2007, with final maturity on May 31, 2026. The balance of the obligation at December 31, 2010 is R$ 133,170 (R$ 150,444 in 2009). The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with IAS 19.

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

 

- RGE

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

F - 56


 
 

 

- CPFL Santa Cruz

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

- CPFL Jaguariúna

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

- CPFL Geração

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

With the modification of the Retirement Plan, at that point maintained by CPFL Paulista, in October 1997, a liability was recognized as payable by the subsidiary CPFL Geração, in relation to the plan deficit calculated by the external actuaries of Fundação CESP, to be amortized in 260 monthly installments, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 238 monthly installments and 19 annual installments, as of December 31, 2007, with final maturity on October 31, 2027. The balance of the obligation at December 31, 2010 is R$ 17,689 (R$ 18,354 in 2009). The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with IAS 19.

 

19.2 – Changes in the defined benefit plans

 

   

December 31, 2010

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Total liability

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

     

Present value of actuarial liabilities

 

3,088,723

 

  784,933

 

  67,543

 

3,941,199

 

207,759

 

207,759

Fair value of plan's assets

 

(2,987,448) 

 

  (785,231)

 

  (70,177)

 

(3,842,856)

 

(245,537)

 

(245,537)

Present value of liabilities (fair value of assets), net

 

101,275  

 

  (298)

 

  (2,634)

 

98,343

 

(37,778)

 

(37,778)

                         

Adjustments due to deferments allowed

                       

  Unrecognized actuarial gains

 

368,348

 

  111,872

 

  14,086

 

494,306

 

  31,978

 

31,978

Net actuarial Liabilities (assets) recognized on balance sheet

 

469,623  

 

  111,574

 

  11,452

 

592,649

 

  (5,800)

 

(5,800)

                         
                         
   

December 31, 2009

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Total liability

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

     

Present value of actuarial liabilities

 

2,962,118  

 

  760,719

 

  64,198

 

3,787,035

 

182,615

 

182,615

Fair value of plan assets

 

(2,611,813) 

 

  (676,790)

 

  (54,969)

 

(3,343,572)

 

(212,369)

 

(212,369)

Present value of liabilities (fair value of assets), net

 

350,305  

 

 83,929  

 

9,229

 

443,463

 

(29,754)

 

(29,754)

                         

Adjustments due to deferments allowed

                       

  Unrecognized actuarial gains

 

241,407

 

  58,035

 

4,545

 

303,987

 

  20,029

 

20,029

Net actuarial liabilities (assets) recognized in balance sheet

 

591,712  

 

  141,964

 

  13,774

 

747,450

 

  (9,725)

 

(9,725)

                         
                         
   

January 1, 2009

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Total liability

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

     

Present value of actuarial liabilities

 

3,067,116  

 

  774,598

 

  66,094

 

3,907,808

 

174,721

 

174,721

Fair value of plan assets

 

(2,413,252) 

 

  (618,671)

 

  (51,207)

 

(3,083,130)

 

(180,708)

 

(180,708)

Present value of liabilities (fair value of assets), net

 

653,864  

 

  155,927

 

  14,887

 

824,678

 

  (5,987)

 

(5,987)

                         

Adjustments due to deferments allowed

                       

  Unrecognized actuarial gains

 

  -

 

  -

 

  -

 

  -

 

  5,987

 

  5,987

Net actuarial liabilities (assets) recognized in balance sheet

 

653,864  

 

  155,927

 

  14,887

 

824,678

 

-

 

-

 

The changes in present value of the actuarial obligations and the fair values of the plan assets are as follows:

F - 57


 
 

 

 

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

RGE

 

Total liability

   

Paulista

 

Piratininga

 

Geração

   

Present value of actuarial liabilities at January 1, 2009

 

3,067,116  

 

  774,598

 

  66,094

 

174,721

 

  4,082,529

Gross current service cost

 

1,413

 

4,172

 

  165

 

152

 

  5,902

Interest on actuarial obligation

 

303,015

 

  76,981

 

6,532

 

17,626

 

404,154

Participants' contributions transferred during the year

 

68  

 

1,249

 

2

 

1,104

 

  2,423

Actuarial (Gain)/loss

 

  (195,082)

 

  (51,310)

 

  (4,138)

 

(3,456)

 

(253,986)

Benefits paid during the year

 

  (214,412) 

 

  (44,971)

 

  (4,457)

 

(7,532)

 

(271,372)

Present value of actuarial liabilities at December 31, 2009

 

2,962,118  

 

  760,719

 

  64,198

 

182,615

 

  3,969,650

Gross current service cost

 

1,061

 

3,550

 

  142

 

202

 

  4,955

Interest on actuarial obligation

 

292,456

 

  75,535

 

6,345

 

18,349

 

392,685

Participants' contributions transferred during the year

 

190  

 

1,156

 

1

 

1,597

 

  2,944

Actuarial (Gain)/loss

 

64,883

 

  (9,660)

 

1,794

 

12,346

 

  69,363

Benefits paid during the year

 

  (231,985) 

 

  (46,367)

 

  (4,937)

 

(7,350)

 

(290,639)

Present value of actuarial liabilities at December 31, 2010

 

3,088,723  

 

  784,933

 

  67,543

 

207,759

 

  4,148,958

 

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

   

Present value of actuarial assets at January 1, 2009

 

(2,413,252) 

 

  (618,671)

 

  (51,207)

 

  (180,708)

 

(3,263,838)

Expected return during the year

 

  (304,351) 

 

  (77,554)

 

  (6,468)

 

(18,378)

 

(406,751)

Participants' contributions transferred during the year

 

(68) 

 

  (1,249)

 

(2)

 

(1,104)

 

  (2,423)

Sponsors' contributions

 

(62,229)

 

  (17,562)

 

  (1,342)

 

(3,138)

 

(84,271)

Actuarial (gain)/loss

 

(46,325)

 

  (6,725)

 

  (407)

 

(16,573)

 

(70,030)

Benefits paid during the year

 

214,412  

 

  44,971

 

4,457

 

7,532

 

271,372

Current value of actuarial assets at December 31, 2009

 

(2,611,813) 

 

  (676,790)

 

  (54,969)

 

  (212,369)

 

(3,555,941)

Expected return during the year

 

  (364,286) 

 

  (93,152)

 

  (7,679)

 

(23,718)

 

(488,835)

Participants' contributions transferred during the year

 

(190) 

 

  (1,156)

 

(1)

 

(1,597)

 

  (2,944)

Sponsors' contributions

 

(51,320)

 

  (16,323)

 

  (1,129)

 

(9,084)

 

(77,856)

Actuarial (gain)/loss

 

  (191,824)

 

  (44,177)

 

  (11,336)

 

(6,119)

 

(253,456)

Benefits paid during the year

 

231,985  

 

  46,367

 

4,937

 

7,350

 

290,639

Current value of actuarial assets at December 31, 2010

 

(2,987,448) 

 

  (785,231)

 

  (70,177)

 

  (245,537)

 

(4,088,393)

 

19.3 Changes in the assets and liabilities recognized:

The changes in net liabilities are as follows:

F - 58


 
 


 

   

December 31, 2010

 

December 31, 2010

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Total liability

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

     

Actuarial liabilities /(assets) at the beginning of the year

 

591,712

 

 141,964

 

  13,774

 

747,450

 

  (9,725)

 

(9,725)

Expense (Income) recognized in income statement

 

(70,769)

 

  (14,068)

 

  (1,192)

 

(86,029)

 

  5,400

 

  5,400

Sponsors' contributions transferred during the year

 

(51,320)

 

  (16,322)

 

  (1,130)

 

(68,772)

 

  (1,475)

 

(1,475)

Actuarial liabilities /(assets) at the end of the year

 

469,623

 

  111,574

 

  11,452

 

592,649

 

  (5,800)

 

(5,800)

Other contributions

 

13,875

 

  375

 

  177

 

14,427

 

-

 

-

Subtotal

 

483,498

 

  111,949

 

  11,629

 

607,076

 

  (5,800)

 

(5,800)

Other contributions RGE

 

  -

 

  -

 

  -

 

   3,905

       

Total liabilities

 

483,498

 

  111,949

 

  11,629

 

610,981

       
                         

Current

             

40,103

     

-

Noncurrent

             

570,878

     

  5,800

 

   

December 31, 2009

 

December 31, 2009

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Total liability

 

RGE

 

Total asset

   

Paulista

 

Piratininga

 

Geração

     

Actuarial liabilities /(assets) at the beginning of the year

 

653,864

 

  155,927

 

  14,887

 

824,678

 

-

 

-

Expense (Income) recognized in income statement

 

77

 

3,599

 

  229

 

3,905

 

  (6,971)

 

(6,971)

Sponsors' contributions transferred during the year

 

(62,229)

 

  (17,562)

 

  (1,342)

 

(81,133)

 

  (2,754)

 

(2,754)

Actuarial liabilities /(assets) at the end of the year

 

591,712

 

  141,964

 

  13,774

 

747,450

 

  (9,725)

 

(9,725)

Other contributions

 

13,342

 

  243

 

  281

 

13,866

 

-  

 

-

Subtotal

 

605,054

 

  142,207

 

  14,055

 

761,316

 

  (9,725)

 

(9,725)

Other contributions RGE

 

  -

 

  -

 

  -

 

   6,454

       

Total liabilities

 

605,054

 

  142,207

 

  14,055

 

767,770

       
                         

Current

             

44,484

     

-

Noncurrent

             

723,286

     

  9,725

 

19.4 Recognition of income and expense of private pension fund:

The external actuary’s estimate of the expense and/or revenue to be recognized in 2011 and the income recognized in 2010 is as follows:

 

   

2011 Estimated

 

 

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

Consolidated

 

 

   

Paulista

 

Piratininga

 

Geração

 

Cost of service

 

1,043

 

3,781

 

  136

 

4,960

 

 

Interest on actuarial obligations

 

304,730

 

  77,929

 

6,673

 

389,332

 

 

Expected return on plan assets

 

  (369,344) 

 

  (97,889)

 

  (8,706)

 

  (475,939)

 

 

Amortization of unrecognized actuarial gains

 

(4,730) 

 

  (2,448)

 

  (585)

 

(7,763)

 

 

Total income

 

(68,301)

 

  (18,627)

 

  (2,482)

 

(89,410)

 

 

 

   

2010 Realized

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

RGE

 

Consolidated

   

Paulista

 

Piratininga

 

Geração

   

Cost of service

 

1,061

 

3,550

 

  142

 

1,153

 

  5,906

Interest on actuarial obligations

 

292,456

 

  75,534

 

6,345

 

18,349

 

392,684

Expected return on plan assets

 

  (364,286) 

 

  (93,152)

 

  (7,679)

 

(23,717)

 

(488,834)

Recognition of the asset (limited to paragraph 58-b of CPC 33)

 

  -  

 

  -

 

  -

 

9,615

 

  9,615

Total Expense (Income)

 

(70,769)

 

  (14,068)

 

  (1,192)

 

5,400

 

(80,629)

 

   

2009 Realized

   

 CPFL  

 

 CPFL  

 

 CPFL  

 

RGE

 

Consolidated

   

Paulista

 

Piratininga

 

Geração

   

Cost of service

 

1,413

 

4,172

 

  165

 

1,256

 

  7,006

Interest on actuarial obligations

 

303,015

 

  76,981

 

6,532

 

17,626

 

404,154

Expected return on plan assets

 

  (304,351) 

 

  (77,554)

 

  (6,468)

 

(18,387)

 

(406,760)

Recognition of the asset (limited to paragraph 58-b of CPC 33)

 

  -  

 

  -

 

  -

 

(7,466)

 

  (7,466)

Total Expense (Income)

 

77

 

3,599

 

  229

 

(6,971)

 

  (3,066)

 

Since the changes in the RGE plan indicate the need to recognize an asset, and the amount to be recognized is restricted to the present value of the economic rewards available at the time, recognition in 2011 will require analysis of the possibility of recovery of the asset at the end of the year.

 

F - 59


 
 

 

The principal assumptions taken into consideration in the actuarial calculations at the balance sheet date were:

 

 

CPFL Paulista, CPFL Piratininga and CPFL Geração

 

RGE

   
 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

                       
                       

Nominal discount rate for actuarial liabilities:

10.24% p.a.

 

10.24% p.a.

 

10.24% p.a.

 

10.24% p.a.

 

10.24% p.a.

 

10.24% p.a.

Nominal Return Rate on Assets:

(*)

 

(**)

 

(***)

 

10.24% p.a.

 

11.28% p.a.

 

10.24% p.a.

Estimated Rate of nominal salary increase:

6.08% p.a.

 

6.08% p.a.

 

6.08% p.a.

 

6.08% p.a.

 

6.08% p.a.

 

6.08% p.a.

Estimated Rate of nominal benefits increase:

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

 

0.0% p.a.

Estimated long-term inflation rate (basis for establishing 

                     

  nominal rates above)

4.0% p.a.

 

4.0% p.a.

 

4.0% p.a.

 

4.0% p.a.

 

4.0% p.a.

 

4.0% p.a.

General biometric mortality table:

AT-83

 

AT-83

 

AT-83

 

AT-83

 

AT-83

 

AT-83

Biometric table for the onset of disability:

MERCER TABLE

 

MERCER TABLE

 

MERCER TABLE

 

MERCER TABLE

 

Light-Average

 

Light-Average

Expected turnover rate:

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

 

0.30 / (Service time + 1)

 

null

 

null

Likelihood of reaching retirement age:

100% when a beneficiary of the Plan first becomes eligible

 

100% when a beneficiary of the Plan first becomes eligible

     

100% when a beneficiary of the Plan first becomes eligible

       
                       

(*) CPFL Paulista and CPFL Geração 12.73% p.a. and  CPFL Piratininga 12.71% p.a.

(**) CPFL Paulista and CPFL Geração 14.36% p.a. and  CPFL Piratininga 14.05% p.a.

(***) CPFL Paulista and CPFL Geração 13.05% p.a, CPFL Piratininga 12.84% p.a

 

 

( 20 )  REGULATORY CHARGES

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Fee for the Use of Water Resources

 

 4,452 

 

 4,080

 

 3,636

Global Reverse Fund - RGR

 

 16,483

 

 9,876

 

 7,451

ANEEL Inspection Fee

 

 2,283

 

 1,945

 

 2,012

Fuel Consumption Account - CCC

 

 58,289

 

 9,392

 

 48,194

Energy Development Account - CDE

 

 42,035

 

 38,457

 

 33,237

Total

 

 123,542

 

 63,750

 

 94,530

 

 

( 21 )  TAXES AND CONTRIBUTIONS

 

   

Current

 

Noncurrent

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

ICMS (State VAT)

 

 247,890

 

 315,906

 

 276,112

 

 -  

 

 -  

 

 -  

PIS (Tax on Revenue)

 

 13,565

 

 11,762

 

 9,022

 

 -  

 

 -  

 

 -  

COFINS (Tax on Revenue)

 

 63,668

 

 54,978

 

 41,591

 

 959

 

 1,639

 

 2,243

IRPJ (Corporate Income Tax)

 

 85,999

 

 69,480

 

 94,944

 

 -  

 

 -  

 

 -  

CSLL (Social Contribution Tax)

 

 22,086

 

 18,583

 

 13,475

 

 -  

 

 -  

 

 -  

Other

 

 22,035

 

 27,901

 

 21,528

 

 -  

 

 -  

 

 -  

Total

 

 455,243

 

 498,610

 

 456,672

 

 959

 

 1,639

 

 2,243

 

 

F - 60


 
 


 

( 22 )  PROVISION FOR CONTINGENCIES

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

 Reserve for contingencies

 

 Escrow Deposits

 

 Reserve for contingencies

 

 Escrow Deposits

 

 Reserve for contingencies

 

 Escrow Deposits

Labor

                       

Various

 

  39,151

 

147,062

 

  42,752

 

127,750

 

  55,106

 

108,646

                         

Civil

                       

General Damages

 

  11,126

 

75,003

 

9,897

 

59,434

 

  14,450

 

  64,407

Tariff Increase

 

  10,814

 

9,200

 

  12,249

 

  9,068

 

  10,635

 

  18,498

Energy Purchased

 

  -

 

  -

 

  -

 

-

 

  14,899

 

  13,228

Other

 

  10,678

 

16,698

 

  11,967

 

15,674

 

6,695

 

  15,588

   

  32,618

 

100,901

 

  34,113

 

84,176

 

  46,679

 

111,721

Tax

                       

FINSOCIAL

 

  18,714

 

53,322

 

  18,601

 

52,998

 

  18,478

 

  52,649

Increase in basis - PIS and COFINS

 

  866  

 

721

 

  866

 

  1,022

 

1,277

 

  1,010

Interest on  Shareholders’ Equity - PIS and COFINS

 

  10,666  

 

10,666

 

9,800

 

  9,800

 

  70,301

 

-

PIS and COFINS - Non-Cumulative Method

 

  87,672  

 

  -

 

  122,792

 

-

 

  124,887

 

-

Income Tax

 

  73,401

 

539,601

 

  63,914

 

498,347

 

  59,708

 

456,519

Other

 

  28,178

 

38,411

 

7,806

 

20,084

 

6,091

 

  19,429

   

  219,497

 

642,721

 

  223,779

 

582,251

 

  280,742

 

529,607

Total

 

  291,266

 

890,684

 

  300,644  

 

794,177

 

  382,527

 

749,974

 

 

The changes in the provisions for contingencies and escrow deposits are shown below:

 

 

December 31, 2009

 

Addition

 

Reversal

 

Payment

 

Monetary Restatement

 

December 31, 2010

         

Labor

  42,752

 

  28,769

 

  (2,866)

 

  (29,504)

 

  -

 

39,151

Civil

  34,113

 

9,402

 

  (5,512)

 

  (5,678)

 

  293

 

32,618

Tax

  223,779

 

  31,393

 

  (40,098)

 

  (22)

 

4,445

 

219,497

Reserve for Contingencies

  300,644

 

 69,564  

 

  (48,476)

 

  (35,204)

 

4,738

 

291,266

                       

Escrow Deposits

  794,177

 

  80,226

 

  (13,737)

 

  (14,380)

 

  44,398

 

890,684

 

 

January 1, 2009

 

Addition

 

Reversal

 

Payment

 

Monetary Restatement

 

December 31, 2009

         

Labor

  55,106

 

1,016

 

  (3,688)

 

  (9,682)

 

  -

 

42,752

Civil

  46,679

 

  10,603

 

  (667)

 

  (22,502)

 

  -

 

34,113

Tax

  280,742

 

  13,444

 

  (1,481)

 

  (72,844)

 

3,918

 

223,779

Reserve for Contingencies

  382,527

 

  25,063

 

  (5,836)

 

  (105,028)

 

3,918

 

300,644

                       

Escrow Deposits

  749,974

 

  64,268

 

  (17,164)

 

  (48,052)

 

  45,151

 

794,177

 

The provisions 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 more likely than not in the opinion of the legal advisers and the management of the Company and its subsidiaries.

The principal pending issues relating to litigation, legal cases and tax assessments are summarized below:

a)  Labor: The main labor suits relate to claims filed by former employees or unions for additional salary payments (overtime, salary parity, severance payments and other claims).

b)  Civil: 

Bodily injury - mainly   refer to claims for indemnities relating to accidents in the subsidiaries' electrical grids, damage to consumers, vehicle accidents, etc.

F - 61


 
 


 

Tariff increase: Corresponds to various claims by industrial consumers as a result of increases imposed by DNAEE Ordinances 38 and 45, dated February 27 and March 4, 1986, when the “Plano Cruzado” economic plan price freeze was in effect.

c)         Tax 

FINSOCIAL - relates to legal challenges of the rate increase and collection of FINSOCIAL during the period June 1989 to October 1991.

PIS and COFINS - JCP - in 2009, the Company dropped its suit  disputing PIS and COFINS charged on Interest on shareholders’ equity  received, and paid the amounts in question, taking advantage of the benefit granted in Law n° 11,941/09 (REFIS IV), that is, a reduction in the fine, interest and legal charges. The Company is awaiting finalization of the legal procedures in order to offset the escrow deposits of the amounts.

PIS and COFINS – Non-cumulative method – refers to the tax disputes in relation to the non-cumulative levying of PIS and COFINS on certain sector charges. In 2010, the subsidiaries reversed the contingency of R$ 39,502 against the “General and administrative expenses – Legal, court fees and indemnities” account and the restatement of the amount of R$ 4,136 against the “Financial expense - Restatement and exchange variations” account.

Income tax - The provision of R$ 53,356 (R$ 44,531 in 2009) recognized by the subsidiary CPFL Piratininga, refers to the lawsuit in relation to the tax deductibility of CSLL in determination of IRPJ.

Other - tax - Refers to other suits in progress at the judicial and administrative levels resulting from of the subsidiaries' operations, in relation to INSS, FGTS and SAT tax issues.

d)        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 position in these cases. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. Consequently, no provision has been established for these. The claims relating to possible losses, at December 31, 2010, were as follows: (i) R$ 341,608 labor (R$ 294,825 in 2009); (ii) R$ 604,603 civil cases related mainly to bodily injury, environmental impact and tariff increases (R$ 472,710 in 2009); and (iii) R$ 823,872 in tax claims, principally Income tax, ICMS, FINSOCIAL and PIS and COFINS (R$ 625,369 in 2009).

Based on the opinion of their legal advisers, Management of the Company and its subsidiaries consider that there are no significant contingent risks that are not covered by adequate provisions in the Financial Statements, or that might result in a significant impact on future earnings.

Escrow deposits - The deposit of R$ 483,355 (R$ 450,319 in 2009) by CPFL Paulista refers to the dispute on the deductibility for income tax purposes of expense recognized in 1997 in respect of settlement in respect of the welfare deficit of the employees’ pension plan in relation to Fundação CESP, due to the renegotiation and renewal of debt in that year. On consulting the Brazilian Federal Revenue Office, the subsidiary obtained a favorable reply in Note MF/SRF/COSIT/GAB nº 157, of April 9, 1998, and took advantage of the tax deductibility of the expense, thereby generating a tax loss for that year. In March 2000, the subsidiary was assessed by the tax inspectors in relation to use of the tax loss carryforwards in 1997 and 1998. In 2007, as a result of the legal decision demanding the deposit as a condition for continuing the discussions, the subsidiary made an escrow deposit.  The deductibility resulted in other assessments and in order to be able to continue the discussions, the subsidiary offered collateral in the form of bank guarantees amounting to R$ 325,292. Based on the updated position of the legal counsel in charge of the case, the risk of loss continues to be classified as remote.

 

F - 62


 
 


 

( 23 )  CHARGES FOR THE USE OF PUBLIC UTILITIES

 

Companies

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

Number of remaining installments

 

Interest rates

CERAN

 

71,987

 

65,904

 

67,546

 

304

 

IGP-M + 9.6% p.a.

ENERCAN

 

9,884

 

9,434

 

9,693

 

294

 

IGP-M + 8% p.a.

BAESA

 

52,865

 

50,402

 

51,729

 

306

 

IGP-M + 8% p.a.

Foz do Chapecó

 

312,182

 

295,794

 

295,147

 

313

 

IGP-M / IPC-A + 5.3% p.a.

TOTAL

 

446,918

 

421,534

 

424,115

       
                     

Current

 

17,287

 

15,697

 

15,228

       

Noncurrent

 

429,631

 

405,837

 

408,887

       

 

 

 

( 24 )  OTHER ACCOUNTS PAYABLE

 

   

Current

 

Noncurrent

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

                         

Consumers and Concessionaires

 

  63,584

 

  50,250

 

  50,545

 

-

 

-

 

-

Energy Efficiency Program - PEE

 

  63,698

 

  55,889

 

  36,979

 

  32,039

 

  56,915

 

  63,992

Research & Development - P&D

 

  110,418

 

  100,544

 

  37,767

 

  29,682

 

  12,636

 

  64,670

National Scientific and Technological Development Fund - FNDCT

 

  3,076  

 

  4,705

 

  28,230

 

-

 

-

 

  228

Energy Research Company - EPE

 

  1,206

 

  2,008

 

  13,593

 

-

 

-

 

  114

Fund for Reversal

 

-

 

-

 

-

 

  17,751

 

  17,751

 

  17,751

Advances

 

  14,517

 

  9,652

 

  6,962

 

  8,680

 

  55,987

 

  48,441

Provision for environmental expenditure

 

  11,685

 

  2,483

 

  6,330

 

  2,455

 

  2,628

 

  544

Payroll

 

  6,724

 

  8,085

 

  8,533

 

-

 

-

 

-

Profit sharing

 

  37,970

 

  32,490

 

  25,870

 

-

 

-

 

-

TAC ANEEL fine (DEC/FEC and voltage level)

 

-  

 

  10,877

 

-

 

-

 

-

 

-

Collections agreement

 

  51,271

 

  27,138

 

  14,584

 

-

 

-

 

-

Guarantees

 

-

 

-

 

-

 

  45,831

 

  71,152

 

  63,692

Other

 

  46,712

 

  34,740

 

  50,295

 

  4,692

 

  9,575

 

  10,080

Total

 

  410,861

 

  338,861

 

  279,688

 

  141,130

 

  226,644

 

  269,512

 

Consumers and concessionaires: refers to liabilities in connection with bills paid twice and adjustments to billing to be offset or returned to consumers as well the participation of consumers in the “Programa de Universalização” program.  Liabilities to concessionaires refer principally to transactions relating to the partial spin-off of Bandeirante by the subsidiary CPFL Piratininga.

Research and Development and Energy Efficiency Programs: the subsidiaries recognized liabilities relating to amounts already billed in tariffs (1% of the Net Operating Income), but not yet invested in the Research and Development and Energy Efficiency Programs. These amounts are subject to monthly restatement, at the SELIC rates, to realization.

Advances: the noncurrent amount refers to the contribution (“AFAC”) made exclusively by EPASA’s shareholders. In the future, the subsidiary CPFL Geração will contribute the funds relating to its participation. In 2009 the balance represented the contributions made by shareholders of Chapecoense.

ANEEL TAC Fine (DEC and FEC): fine imposed on the subsidiary RGE, in relation to meeting DEC (Equivalent Duration of Interruptions per Client) and FEC (Equivalent Frequency of Interruptions per Consumer) indexes.

Profit-sharing: in conformity with a collective labor agreement, the Company and its subsidiaries introduced an employee profit-sharing program, based on achievement of operating and financial targets established in advance.

F - 63


 
 


 

( 25 )  SHAREHOLDER’S EQUITY

The shareholders’ participations in the Company’s equity as of December 31, 2010 and 2009 are shown below:

 

   

Number of shares

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Shareholders

 

Common Shares

 

Interest %

 

Common Shares

 

Interest %

 

Common Shares

 

Interest %

VBC Energia S.A.

 

 122,948,720

 

 25.55 

 

 122,948,720

 

 25.62

 

 133,653,591

 

 27.85

BB Carteira Livre I FIA

 

 149,233,727

 

 31.02

 

 149,233,727

 

 31.10

 

 149,233,727

 

 31.10

Bonaire Participações S.A.

 

 60,713,511

 

 12.62

 

 60,713,511

 

 12.65

 

 60,713,511

 

 12.65

BNDES Participações S.A.

 

 40,526,739

 

 8.42

 

 40,526,739

 

 8.44

 

 29,821,870

 

 6.21

Brumado Holdings S.A.

 

 17,251,048

 

 3.59

 

 17,251,048

 

 3.59

 

 28,420,052

 

 5.92

Board Members

 

 112

 

 -  

 

 112

 

 -  

 

 3,112

 

 -  

Executive Officers

 

 2,824

 

 -  

 

 6,450

 

 -  

 

 31,152

 

 0.01

Other Shareholders

 

 90,460,449

 

 18.80

 

 89,230,631

 

 18.60

 

 78,033,923

 

 16.26

Total

 

 481,137,130

 

 100.00

 

 479,910,938

 

 100.00

 

 479,910,938

 

 100.00

 

25.1 - Capital increase

The Annual and Extraordinary General Meetings of CPFL Energia held on April 26, 2010 approved the merger of all the shares held by the minority shareholders of the subsidiaries CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista, CPFL Mococa, Jaguari Geração, CPFL Serviços and CPFL Santa Cruz with the equity of CPFL Energia and conversion of these companies into wholly-owned subsidiaries. Accordingly, the capital of CPFL Energia increased by R$ 52,249, from R$ 4,741,175 to R$ 4,793,424 with the issue of 1,226,192 new common shares

25.2 - Capital Reserve

Refers to profits on the sale of treasury shares, resulting from shareholders exercising their right to withdraw at the time of the incorporation of the shares of minority shareholders in November 2005.

25.3 - Profit Reserve

Comprises the balance of the Statutory Reserve of R$ 418,665.

 

25.4 - Dividends

In July 2010, the Company’s Board of Directors approved the distribution of net income of R$ 774,429 as at June 30, 2010, as interim dividends, corresponding to R$ 1.609579599  per share.

During the year, the Company paid R$ 1,423,550 in respect of the dividends declared at December 31, 2009 and June 30, 2010.

F - 64


 
 


 

25.5 - Allocation of Net Income for the Year

The Company’s by-laws assure shareholders of a minimum dividend of 25% of net income, adjusted in accordance with the law.

For this year, Company management is proposing distribution of the remaining balance of the net income, by  declaration of R$ 486,040 in the form of dividends, corresponding to R$ 1.010190770 per share, as shown below:

Net income - Parent company

 

              1,538,281

Prescribed Dividend

 

                      6,406

Constitution of Legal Reserve

 

                 (76,914)

Realization of comprehensive income

 

                    26,974

Net loss on first time adoption of IFRS

 

               (234,278) 

Net Income Base for Allocation

 

              1,260,469  

Interim Dividend

 

               (774,429)

Proposed Dividend

 

                 486,040

 

( 26 )  EARNINGS PER SHARE

Basic earnings per share

Calculation of the basic earnings per share at December 31, 2010 was based on the profit of R$ 1,538,281 attributable to CPFL Energia (R$ 1,657,297 at December 31, 2009) and the average weighted number of common shares outstanding during the year ended December 31, 2010, as shown below:

 

   

December 31, 2010

 

December 31, 2009

         

Net income attributable to CPFL Energia

 

 1,538,281  

 

 1,657,297

         

Weighted average number of common shares

       
         

Shares issued on January 1

 

 479,910,938

 

 479,910,938

Shares issued on April 26, 2010

 

 1,226,192

 

                               -  

Weighted average number of common shares as of December 31

 

 480,747,436  

 

 479,910,938

         

Earnings per share - attributable to CPFL Energia

 

3.20

 

3.45

         

 

Diluted earnings per share

F - 65


 
 


 

In 2010 and 2009, the Company held no notes convertible into shares to be taken into account in calculating the earnings per share.

( 27 )  OPERATING REVENUE

 

   

Number of Consumers (*)

 

GWh (*)

 

R$ Thousand

Revenue from Eletric Energy Operations

 

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Consumer class

                       

  Residential

 

  5,880,204

 

5,695,689

 

   12,983

 

12,346

 

   5,416,581

 

5,098,424

  Industrial

 

  78,261

 

77,166

 

   15,413

 

14,970

 

   4,123,723

 

4,127,319

  Commercial

 

  490,554

 

496,377

 

  7,695

 

   7,297

 

   2,795,127

 

2,700,025

  Rural

 

  237,903

 

238,566

 

  2,100

 

   2,257

 

   434,519

 

438,666

  Public Administration

 

  45,386

 

44,051

 

  1,112

 

   1,074

 

   384,742

 

376,735

  Public Lighting

 

8,096

 

   7,933

 

  1,444

 

   1,408

 

   303,862

 

293,463

  Public Services

 

7,239

 

   6,738

 

  1,742

 

   1,664

 

   470,323

 

462,431

  Billed

 

  6,747,643

 

6,566,520

 

   42,489

 

41,016

 

   13,928,877

 

13,497,063

  Own Consumption

 

  783

 

768

 

  33

 

   33

       

  Unbilled (Net)

                 

  1,304

 

43,217

  Emergency Charges - ECE/EAEE

                 

7

 

   (5)

  Reclassification to Network Usage Charge - TUSD - Captive Consumers                   (5,843,561)   (6,025,716)

Electricity sales to final consumers

         

   42,522

 

41,049

 

   8,086,627

 

7,514,559

                         

  Furnas Centrais Elétricas S.A.

         

  3,026

 

   3,026

 

   347,472

 

353,554

  Other Concessionaires and Licensees

         

  7,217

 

   7,016

 

   731,493

 

854,852

  Current Electric Energy

         

  2,495

 

   2,883

 

   117,156

 

90,732

Electricity sales to wholesaler

         

   12,738

 

12,925

 

   1,196,121

 

1,299,138

                         

Revenue due to Network Usage Charge - TUSD - Captive Consumers

                 

   5,843,561  

 

6,025,716

Revenue due to Network Usage Charge - TUSD - Free Consumers

                 

   1,127,795  

 

789,357

Revenue from construction of concession infrastructure

                 

   1,043,678  

 

615,557

 Low Income Consumer´s Subsidy

                 

   31,245  

 

31,970

 Other Revenue and Income

                 

   227,651

 

215,013

Other operating revenues

                 

   8,273,930

 

7,677,613

                         

Total gross revenues

                 

   17,556,678

 

16,491,310

                         
                         

Deductions from operating revenues

                       

ICMS

                 

   (2,728,416)

 

(2,613,276)

PIS

                 

(265,444)

 

  (263,951)

COFINS

                 

   (1,224,934)

 

(1,216,563)

ISS

                 

   (3,847)

 

(3,617)

Global Reversal Reserve - RGR

                 

   (53,985)

 

(61,407)

Fuel Consumption Account - CCC

                 

(593,630)

 

  (386,949)

Energy Development Account - CDE

                 

(470,981)

 

  (449,417)

Research and Development and Energy Efficiency Programs

             

(134,772) 

 

  (102,175)

PROINFA

                 

   (56,933)

 

(35,954)

Other

                 

  (7)

 

  5

                   

   (5,532,949)

 

(5,133,304)

                   

 

 

 

Net revenue

                 

   12,023,729

 

11,358,006

                         

(*) Information not examined by the independent auditors.

 

 

The details of the tariff adjustments for the distributors are as follows:

 

F - 66


 
 


 

       

2010

 

2009

Company

 

Month

 

Total adjustment

 

Effect perceived by consumers (*)

 

Total adjustment

Effect perceived by consumers (*)

CPFL Paulista

 

April

 

2.70%

 

-5.69%

 

21.22%

21.56%

CPFL Piratininga

 

October

 

10.11%

 

5.66%

 

5.98%

-2.12%

RGE

 

June/April

 

12.37%

 

3.96%

 

18.95%

3.43%

CPFL Santa Cruz

 

February

 

10.09%

 

-2.53%

 

24.09%

11.85%

CPFL Leste Paulista

 

February

 

-13.21%

 

-8.47%

 

12.94%

10.61%

CPFL Jaguari

 

February

 

5.16%

 

3.67%

 

11.36%

9.40%

CPFL Sul Paulista

 

February

 

5.66%

 

4.94%

 

11.64%

10.23%

CPFL Mococa

 

February

 

3.98%

 

3.24%

 

11.18%

5.59%

(*) Represents the average effect perceived by consumers, as a result of the elimination from the tariff base of financial components added in the annual adjustment for the previous year

 

 

F - 67


 
 


 

( 28 )  COST OF ELECTRIC ENERGY

 

   

Consolidated

Cost of Electric Energy

 

GWh (*)

 

R$ thousand

Electricity Purchased for Resale

 

2010

 

2009

 

2010

 

2009

Energy Purchased in Restricted Framework - ACR

               

   Tractebel Energia S.A.

 

7,482

 

6,827

 

  1,108,578

 

   973,344

   Itaipu Binacional

 

  10,835

 

11,084

 

  1,010,132

 

   1,157,306

   Petróleo Brasileiro S.A. Petrobrás

 

1,717

 

1,721

 

  207,011

 

   210,488

   CESP - Cia Energética de São Paulo

 

1,759

 

1,808

 

  175,467

 

   171,837

   Furnas Centrais Elétricas S.A.

 

1,673

 

1,649

 

  156,197

 

   147,681

   CEMIG  - Cia  Energética de Minas  Gerais

 

1,036

 

1,357

 

  131,451

 

   222,604

   CHESF - Cia Hidro Elétrica do São Francisco

 

1,343

 

1,318

 

  119,594

 

   113,143

   Termorio S.A.

 

  454

 

248

 

  119,028

 

   75,286

   Copel Geração e Transmissão S.A.

 

  694

 

713

 

  69,817

 

   69,126

   Tractebel Energia Comercializadora Ltda.

 

  397

 

136

 

  43,500

 

   14,325

   Câmara de Comercialização de Energia Elétrica - CCEE

 

3,373

 

3,101

 

  198,789

 

   57,748

   PROINFA

 

1,133

 

958

 

  182,674

 

   169,706

Other

 

4,726

 

5,574

 

  593,054

 

   663,391

   

  36,622

 

36,494

 

  4,115,292

 

   4,045,985

 Energy Purchased in the Free Market - ACL

 

  15,762  

 

16,180

 

  1,443,246

 

   1,455,049

   

  52,384

 

52,674

 

  5,558,538

 

   5,501,034

 Credit of PIS and COFINS

         

   (508,463) 

 

(521,366)

Subtotal

         

  5,050,075

 

   4,979,668

                 

Electricity Network Usage Charge

               

 Basic Network Charges

         

  899,112

 

   901,589

 Transmission from Itaipu

         

  88,568

 

   84,281

 Connection Charges

         

  68,985

 

   59,475

 Charges of Use of the Distribution System

         

  30,217  

 

   25,657

 System Service Charges - ESS

         

  174,230

 

   80,727

 Reserve Energy charges - EER

         

  32,281

 

  3,220

           

  1,293,393

 

   1,154,949

 Credit of PIS and COFINS

         

   (120,978) 

 

(120,108)

Subtotal

         

  1,172,415

 

   1,034,841

                 

Total

         

  6,222,490

 

   6,014,509

                 

(*) Information not examined by the independent auditors.

 

 

F - 68


 
 


 

( 29 )  OPERATING COSTS AND EXPENSES

 

                                                 
   

Operating costs

 

Services Rendered to Third Parties

 

Operating expenses

 

Total

       

Sales

 

General

 

Other

 
   

2010

 

2009

 

2010

 

2009

 

2010

 

2009

 

2010

 

2009

 

2010

 

 

2009

 

2010

 

 

2009

Personnel

 

   351,447

 

   332,033

 

  279

 

640

 

80,013

 

  69,253

 

   161,878

 

   151,186

 

-  

 

  -  

 

   593,617

 

   553,112

Employee Pension Plans

 

   (80,629)

 

  (3,066)

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

-  

 

  -  

 

   (80,629)

 

  (3,066)

Materials

 

  62,175

 

  58,787

 

2,368

 

1,246

 

4,402

 

4,277

 

  11,678

 

8,048

 

-  

 

  -  

 

  80,623

 

  72,358

Outside Services

 

   199,065

 

   160,887

 

2,358

 

1,742

 

84,488

 

  72,648

 

   181,493

 

   153,642

 

-  

 

  -  

 

   467,404

 

   388,919

Depreciation and Amortization

 

   475,647

 

   451,712

 

     -    

 

  -  

 

9,212

 

  10,944

 

  24,167

 

  23,518

 

   152

 

  -  

 

   509,178

 

   486,174

Costs related to infrastructure construction

 

   -    

 

  -  

 

  1,043,678

 

  615,557

 

  -  

 

  -  

 

  -  

 

  -  

 

-  

 

  -  

 

  1,043,678

 

   615,557

Other:

                                               

Collection charges

 

   -  

 

  -  

 

  -  

 

  -  

 

55,910

 

  50,367

 

  -  

 

  -  

 

-  

 

  -  

 

  55,910

 

  50,367

Allowance for doubtful accounts

 

   -  

 

  -  

 

  -  

 

  -  

 

51,668

 

  36,250

 

  -  

 

  -  

 

-  

 

  -  

 

  51,668

 

  36,250

Leases and Rentals

 

  15,068

 

  15,633

 

  -  

 

  -  

 

1,676

 

65

 

9,764

 

4,866

 

   13

 

  -  

 

  26,521

 

  20,564

Publicity and Advertising

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

     -    

 

  19,852

 

7,970

 

-  

 

  -  

 

  19,852

 

7,970

Legal, Judicial and Indemnities

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -    

 

5,416

 

  25,209

 

-  

 

  -  

 

5,416

 

  25,209

Donations, Contributions and Subsidies

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -    

 

5,810

 

7,095

 

   27

 

  -  

 

5,837

 

7,095

Inspection fee

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

   24,769

 

23,563

 

  24,769

 

  23,563

Loss (gain) on the write-off of noncurrent assets

 

   -    

 

  -  

 

  -  

 

  -  

 

     -    

 

  -  

 

  -  

 

  -  

 

(11,308)

 

(2,240)

 

   (11,308)

 

  (2,240)

Free energy adjustment

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

 -    

 

  -  

 

  -  

 

   2,782

 

19,378

 

2,782

 

  19,378

Intangible of concession amortization

 

   -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

  -  

 

182,615

 

  186,899

 

   182,615

 

   186,899

Other:

 

  44,720

 

  37,952

 

2,297

 

1,759

 

13,066

 

  11,395

 

  23,154

 

  21,856

 

   754

 

  (257)

 

  83,991

 

  72,705

Total

 

  1,067,493

 

  1,053,938

 

  1,050,980

 

  620,944

 

  300,435

 

   255,199

 

   443,212

 

   403,390

 

199,804

 

  227,343

 

  3,061,924

 

  2,560,814

 

 

F - 69


 
 

 

 

( 30 )  FINANCIAL INCOME AND EXPENSES

 

   

2010

 

2009

Financial Income

       
         

Income from Financial Investments

 

 156,420

 

 94,356

Arrears of  interest and fines

 

 136,181 

 

 124,713

Restatement of tax credits

 

 7,789

 

 3,860

Restatement of Escrow Deposits

 

 44,366

 

 45,154

Monetary and Exchange Variations

 

 42,548

 

 22,171

Discount on purchase of ICMS credit

 

 7,806  

 

 7,803

Interest - Extraordinary Tariff Adjustment

 

 191

 

 147

Interest on intercompany loans

 

 5,894

 

 2,460

PIS and COFINS of Interest on Shareholders' Equity

 

 (18,253) 

 

 (18,476)

Guarantees

 

 45,256

 

 6,034

Other

 

 54,917

 

 63,138

Total

 

 483,115

 

 351,360

         

Financial Expense

       
         

Debt Charges

 

 (740,973)

 

 (619,582)

Monetary and Exchange Variations

 

 (90,381)

 

 (37,107)

(-) Capitalized borrowing costs

 

 132,938

 

 84,931

Public utilities

 

 (31,578)

 

 (8,651)

Guarantees

 

 (37,835)

 

 (9,301)

Other

 

 (69,229)

 

 (71,356)

Total

 

 (837,058)

 

 (661,066)

         

Net financial income (expense)

 

 (353,943)

 

 (309,706)

 

( 31 )  SEGMENT INFORMATION

The Company’s operating segments are separated by business segment (electric energy distribution, generation and commercialization), based on the internal financial information and management structure.

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

 

The segregated information by segment of activity is shown below, in accordance with the criteria established by Company management:

F - 70


 
 


 

 

 Distribution  

 

 Generation  

 

 Commercialization  

 

 Other (*)

 

 Elimination  

 

 Total  

2010

                     

 Net revenue

  10,471,192

 

  538,217

 

1,012,525

 

1,795

 

  -

 

12,023,729

 (-) Intersegment revenues

13,904

 

  650,571

 

  766,922

 

  -

 

  (1,431,397)

 

-

 Income from electric energy service

1,852,867  

 

  616,416

 

  302,981

 

(32,949)

 

  -

 

  2,739,315

 Financial income

  316,020

 

  53,725

 

22,389

 

90,981

 

  -

 

483,115

 Financial expense

  (394,999)

 

  (323,441)

 

  (22,311)

 

(96,307)

 

  -

 

(837,058)

 Income before taxes

1,773,749

 

  345,914

 

  302,024

 

(36,315)

 

  -

 

  2,385,372

 Income tax and social contribution

  (604,865) 

 

  (88,731)

 

  (95,840)

 

(35,899)

 

  -

 

(825,335)

 Net Income

1,168,884

 

  257,183

 

  206,184

 

(72,214)

 

  -

 

  1,560,037

 Total Assets (**)

  11,689,503

 

  7,568,600

 

  349,047

 

449,655

 

  -

 

20,056,805

 Capital Expenditures  and other intangible assets

1,127,637  

 

  645,040

 

27,853

 

10

 

  -

 

  1,800,540

 Depreciation and Amortization

  352,806

 

  188,981

 

4,553

 

145,453

 

  -

 

691,793

                       

2009

                     

 Net revenue

9,764,670

 

  453,711

 

1,139,621

 

  4

 

  -

 

11,358,006

 (-) Intersegment revenues

14,127

 

  611,335

 

  644,620

 

  -

 

  (1,270,082)

 

-

 Income from electric energy service

1,860,801  

 

  649,561

 

  292,543

 

(20,222)

 

  -

 

  2,782,683

 Financial income

  262,914

 

  30,884

 

20,113

 

37,449

 

  -

 

351,360

 Financial expense

  (361,852)

 

  (222,990)

 

(9,764)

 

(66,460)

 

  -

 

(661,066)

 Income before taxes

1,761,863

 

  457,455

 

  302,892

 

(49,233)

 

  -

 

  2,472,977

 Income tax and social contribution

  (602,761) 

 

  (125,711)

 

  (93,300)

 

37,663

 

  -

 

(784,109)

 Net Income

1,159,102

 

  331,744

 

  209,592

 

(11,570)

 

  -

 

  1,688,868

 Total Assets (**)

  10,696,228

 

  6,761,330

 

  422,816

 

610,385

 

  -

 

18,490,759

 Capital Expenditures  and other intangible assets

  667,614  

 

  550,565

 

9,789

 

131

 

  -

 

  1,228,099

 Depreciation and Amortization

  344,499

 

  175,825

 

3,882

 

148,867

 

  -

 

673,073

                       
                       

 (*) Other - Refers basically to the CPFL Energia figures after eliminations of balances with related parties

(**) The goodwill created in an acquisition and recorded in CPFL Energia was allocated to the respective segments

 

( 32 )  TRANSACTIONS WITH RELATED PARTIES

 

The Company is controlled by the following Companies:

·  VBC Energia S.A.

Controlled by the Camargo Corrêa group, with operations in a number of segments, such as construction, cement, footwear, textiles, aluminum and highway concessions, among others.

·  Bonaire Participações S.A.

Controlled by Energia São Paulo Fundo de Investimento em Participações, which in turn is controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS, and (d) Fundação SABESP de Seguridade Social - SABESPREV.

·  Fundo BB Carteira Livre I - Fundo de Investimento em Ações (“Fund")

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

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

Controlling shareholders, subsidiaries and associated companies, jointly controlled corporations and entities under common control and that in some way exercise significant influence over the Company are regarded as related parties. Balances and transactions involving related parties are shown in tables 32.1 and 32.2.

 

F - 71


 
 


 

32.1) Transactions between related parties involving controlling shareholders, entities under common control or with significant influence:

 

 

 ASSETS  

 

 LIABILITIES  

 

 REVENUE  

 

 EXPENSE  

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

2010

 

2009

 

2010

 

2009

                                       

Bank deposits and short-term investments

                                     

Banco do Brasil S.A.

141,372

 

179,781

 

  67,480

 

-

 

-

 

-

 

13,147

 

  7,030

 

494

 

  4

Banco Nossa Caixa S.A.

-

 

  196

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  10

                                       

Loans and Financing, Debentures and Derivatives contracts (*)

                                     

Banco do Brasil S.A.

-

 

  10,352

 

266,531

 

  1,409,587

 

813,805

 

  1,036,739

 

  3,612

 

-

 

110,671

 

   78,832  

                                       

Other financial transactions

                                     

Banco do Brasil S.A.

-

 

-

 

-

 

  4,012

 

  6,824

 

  8,646

 

  1,458

 

  1,819

 

  4,005

 

  3,215

Banco Nossa Caixa S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  1,469

                                       

Energy sales in the free market

                                     

Camargo Corrêa Cimentos S.A.

  656

 

-

 

-

 

-

 

-

 

-

 

  7,737

 

-

 

-

 

-

Tavex Brasil S.A.

-

 

-

 

-

 

-

 

-

 

-

 

19,983

 

18,549

 

-

 

-

                                       

Energy purchases in the free market

                                     

NC Energia S.A.

  42

 

  2,238

 

  2,055

 

-

 

-

 

-

 

18,745

 

24,961

 

-

 

  1,146

Vale S.A

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

  8,994

Vale Energia S.A.

-

 

-

 

-

 

-

 

 1,348  

 

-

 

-

 

-

 

20,277

 

26,613

Cia Energetica de Pernambuco - Celpe

  52

 

-

 

-

 

-

 

-

 

-

 

-

 

   -  

 

-

 

-

Companhia de Eletricidade do Estado da Bahia - Coelba

  342

 

-

 

-

 

-

 

-

 

-

 

  2,834

 

-

 

-

 

-

                                       

Materials and Service Provision

                                     

Brasil Telecom S.A.

-

 

-

 

-

 

  19

 

-

 

  56

 

-

 

-

 

834

 

831

Camargo Corrêa Cimentos S.A.

-

 

-

 

-

 

-

 

  2

 

  3

 

-

 

-

 

-

 

  20

Camargo Corrêa Geração de Energia S.A.

-

 

  5  

 

-

 

-

 

-

 

-

 

-

 

  42

 

-

 

-

Banco do Brasil S.A.

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

220

 

-

                                       

Other revenue

                                     

Brasil Telecom S.A.

  2,671

 

  890

 

-

 

-

 

-

 

-

 

10,684

 

  9,794

 

-

 

-

                                       

Property, plant and equipment acquisition

                                     

Construções e Comércio Camargo Correa S.A.

  55,986

 

  36,536

 

145,114

 

  1,957

 

  1,850

 

  863

               

 

(*) Cost value, both for loans and for derivatives

 

F - 72


 
 


 

32.2) Transactions between related parties involving subsidiaries and jointly-owned subsidiaries:

 

   

 ASSETS  

 

 LIABILITIES  

 

 REVENUE  

 

 EXPENSE  

 Companies  

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

 

2010

 

2009

 

2010

 

2009

                                         

   Intercompany allocation of expense

                                       

Companhia Paulista de Força e Luz

 

-

 

  -

 

1

 

    -  

 

   150

 

  141

 

-

 

-

 

   1,598

 

   1,440

Companhia Piratininga de Força e Luz

 

-

 

  -

 

  -

 

-

 

  27

 

20  

 

-

 

-

 

314

 

219

CPFL Comercialização Brasil S.A

 

-

 

  -

 

  -

 

-

 

  14

 

    15  

 

-

 

-

 

239

 

182

CPFL Geração de Energia S.A.

 

-

 

  -

 

  -

 

-

 

  -

     

-

 

-

 

  -  

 

(30)

                                         

 Leasing and rental

                                       

Companhia Paulista de Força e Luz

 

-

 

  -

 

  -

 

-

 

7

     

-

 

-

 

   70

 

   77

                                         

Intercompany loans

                                       

Centrais Elétricas da Paraiba S.A.

     

  -

     

-

 

  -

     

-

 

165

 

   -

 

   -

CPFL Atende Centro de Cont. e Aten. Ltda

 

  12,384

 

  6,238

 

  1,045

 

-

 

  -

     

799

 

465

 

   -

 

   -  

CPFL Bioenergia S.A.

 

-

 

   14,422

 

  -

 

-

 

  -

     

786

 

391

 

   -

 

   -

CPFL Serv. Equip. Ind. e Com. S.A.

 

2,491

 

  1,430

 

  -

 

-

 

  -

     

211

 

13

 

   -

 

   -

Companhia Luz e Força de Mococa

 

-

 

  3,012

 

  -

 

-

 

  -

     

139

 

-

 

   -

 

   -

                                         
                                         
                                         

Dividend / Interest on shareholders' equity

                                       

Companhia Luz e Força de Mococa

 

3,648

 

   500

 

  -

 

-

 

  -

 

-

 

-  

 

-

 

   -

 

   -

Companhia Luz e Força Santa Cruz

 

  12,000

 

  7,000

 

   10,000

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

Companhia Leste Paulista de Energia

 

-

 

  4,957

 

  -

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

Companhia Paulista de Força e Luz

 

  237,000

 

  -  

 

  -

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

Companhia Piratininga de Força e Luz

 

-

 

   138,829

 

  -

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

Companhia Sul Paulista de Energia

 

-

 

  5,836

 

  -

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

CPFL Comercialização Brasil S.A

 

  75,000

 

  -

 

  -

 

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

CPFL Geração de Energia S.A.

 

  85,000

 

  -

 

   148,203

 

-

 

  -

 

    -  

 

-

 

-

 

   -

 

   -

CPFL Serv. Equip. Ind. e Com. S.A.

 

-

 

  3,648

 

  -

 

-

 

  -

 

-

 

-

 

    -  

 

   -

 

   -

Rio Grande Energia S.A.

 

-

 

   41,002

 

  -

 

-

 

  -

 

-

 

-

 

-  

 

   -

 

   -

                               

-

       

Advance to future capital increase

                                       

CPFL Jaguariúna S.A.

 

  445

 

   140

     

-

 

  -

 

-

 

-

 

-

 

   -

 

   -

Perácio Participações S.A.

 

-

 

  -

 

   409,310

                           
                                         

Other

                                       

Perácio Participações S.A.

 

-

 

  -

 

  4,233

 

-

 

  -

 

-

 

-

 

-  

 

   -

 

   -

 

32.3) The main transactions are described below:

a)   Bank deposits and short-term investments – refer mainly to bank deposits and short-term financial investments, as mentioned in Note 6.

b)  Loans and Financing, Debentures and Derivatives – relate to funds raised in accordance with Notes 17 and 18, contracted under the normal market conditions at the time.

c)   Other Financial Transactions – the amounts in relation to Banco do Brasil are bank costs and collection expenses. The balance recorded in liabilities comprises basically the rights over the payroll processing of certain subsidiaries, negotiated with Banco do Brasil, which are appropriated as an income in the statement of operations over the term of the contract. The Company also has an Exclusive Investment Fund managed by BB DTVM, which charges management fees under normal market conditions for such management.

d)  Property, plant and equipment, Materials and Service Provision – refers to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy. These operations were contracted under normal market conditions.

e)   Energy sales to the free market – refers basically to energy sales to free consumers, through short or long-term contracts made under conditions regarded by the Company as being market conditions at the time of the negotiation, in accordance with internal policies established in advance by Company management.

f)   Energy purchased in the free market – refers basically to energy purchased by the trading companies in accordance with short or long-term agreements made under conditions regarded by the Company as being market conditions at the time of the negotiation, in accordance with policies established in advance by Company management.

F - 73


 
 


 

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

The subsidiaries that are public distribution service concessionaires charge tariffs for the use of the distribution system (TUSD) and sell energy to related parties in their respective concession areas (captive consumers). The amounts charged are established in accordance with prices regulated by the regulatory agency. These distributors also purchase energy from related parties, mainly involving long-term agreements, in conformity with the rules established by the sector (principally by auction); these prices are also regulated and approved by ANEEL.

Additionally, certain subsidiaries have supplementary retirement plan maintained with Fundação CESP and offered to the employees of the subsidiaries, as mentioned in Note 19.

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

The Company guarantees certain loans raised by its subsidiaries, as mentioned in Notes 17 and 18.

The total remuneration of key management personnel in 2010, in accordance with CVM Decision nº 560/2008, was R$ 18,260. This amount comprises R$ 16,152 in respect of short-term benefits, R$ 624 for post-employment benefits and R$ 1,484 for other long-term benefits and refers to the amount recorded by the accrual method

 

( 33 )  INSURANCE 

The insurance cover maintained by the subsidiaries is based on specialized advice and takes into account the nature and degree of risk. The amounts are considered sufficient to cover any significant losses on assets and/or responsibilities. The principal insurance policies in the financial statements are:

 

DESCRIPTION

 

TYPE OF COVER

 

2010

 

2009

 

2008

                 

Property, Plant and Equipment

 

Fire, Lightning, Explosion, Machinery breakdown, Electrical Damage and Engeneering Risk

 

4,605,688

 

3,935,861

 

3,984,443

Transport

 

National Transport

 

  197,712

 

  101,000

 

75,600

Stored Materials

 

Fire, Lightning, Explosion and Robbery

 

18,729  

 

30,423

 

27,830

Automobiles

 

Comprehensive Cover

 

3,531

 

2,138

 

6,886

Civil Liability

 

Electric Energy Distributors

 

20,134

 

19,996

 

19,999

Personnel

 

Group Life and Personal Accidents

 

68,532  

 

76,617

 

  125,544

Other

 

Operational risks and other

 

31,598

 

  125,048

 

  529,740

                 

Total

     

4,945,924

 

4,291,083

 

4,770,042

                 

Information not examined by the independent auditors.

F - 74

 

 


 
 


 

( 34 )  FINANCIAL INSTRUMENTS

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

a) Financial assets

a.1) Measured at amortized cost

 

Loans and receivables

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Consumers, Concessionaires and Licensees

  2,011,830

 

  1,977,745

 

  1,881,485

Leases

  31,068

 

  24,192

 

  6,389

Other

         

Receivables from BAESA's shareholders

  17,128

 

  31,006

 

  42,443

Pledges, Funds and Tied Deposits

  91,159  

 

  101,566

 

  133,419

Fund Tied to Foreign Currency Loans

  21,221  

 

  19,148

 

  30,023

Services Rendered to Third Parties

  73,163  

 

  48,845

 

  18,642

Reimbursement RGR

  7,592

 

  7,115

 

  5,939

Collection Agreements

  26,573

 

  4,263

 

-

 

  2,279,734

 

  2,213,880

 

  2,118,340

           
           

Held to maturity

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Financial investments

  81,749

 

  101,432

 

  125,366

Receivables - CESP

-

 

  8,923

 

  35,985

 

  81,749

 

  110,355

 

  161,351

 

a.2) Measured at fair value

 

Measured at fair value through profit or loss

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Cash and cash equivalent

  1,562,895

 

  1,487,243

 

  758,454

Derivatives

  326

 

  8,676

 

  433,395

Financial investments

  33,606

 

  17,656

 

  9,669

 

  1,596,827

 

  1,513,575

 

  1,201,518

           
           

Available for sale

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Financial asset of concession

  934,646

 

  674,029

 

  582,241

 

F - 75


 
 


 

b) Financial liabilities

b.1) Measured at amortized cost

 

 

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Suppliers

  (1,047,392)

 

  (1,064,107)

 

  (1,071,215)

Loans and financing - Principal and interest

  (5,141,556) 

 

  (3,452,942)

 

  (3,229,633)

Debentures - Principal and interest

  (3,840,340)

 

  (3,351,478)

 

  (2,709,079)

Regulatory Charges

(123,542)

 

  (63,750)

 

  (94,530)

Other

         

Consumers, Concessionaires and Licensees

  (63,584)

 

  (50,250)

 

  (50,545)

National Scientific and Technological Development Fund - FNDCT

  (3,076) 

 

  (4,705)

 

  (28,458)

Energy Research Company - EPE

  (1,206)

 

  (2,008)

 

  (13,707)

Collection Agreements

  (51,271)

 

  (27,137)

 

  (14,584)

Reversal Fund

  (17,751)

 

  (17,751)

 

  (17,751)

 

(10,289,718)

 

  (8,034,128)

 

  (7,229,502)

 

b.2) Measured at fair value through profit or loss

 

Measured at fair value through profit or loss

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Held for trade

         

Derivatives

  (11,864)

 

  (12,706)

 

  (54,404)

           

Initial recognition (1)

         

Loans and financing - certain debts

(424,827) 

 

  (1,095,103)

 

  (1,516,833)

 

(436,691)

 

  (1,107,809)

 

  (1,571,237)

 

(1) Due to the initial recognition at fair value of the above financial liability, the consolidated result was a loss of R$ 52 in 2010 (R$ 56,609 in 2009).

c) Valuation of financial instruments

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

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

The three levels of fair value are:

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

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

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

F - 76


 
 


 

The classification in accordance with the fair value hierarchy of the Company’s financial instruments, measured at fair value, is as follows:

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

   

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

 

  1,562,895

 

-

 

  -

 

  1,487,243

 

-

 

-

 

  758,454

 

-

 

-

Derivatives

 

-

 

  (11,538)

 

  -

 

-

 

  (4,030)

 

-

 

-

 

  378,991

 

-

Loans and financing

 

-

 

(424,827)

 

  -

 

-

 

  (1,095,103)

 

-  

 

-

 

  (1,516,833)

 

-

Financial investments

 

  33,606

 

-

 

  -

 

  17,656

 

-

 

-

 

  9,669

 

-

 

   -  

Financial asset of concession

 

-

 

-

 

934,646

 

-

 

-

 

  674,029

 

-

 

-

 

  582,241

   

  1,596,501

 

(436,365)

 

934,646

 

  1,504,899

 

  (1,099,133)

 

  674,029

 

  768,123

 

  (1,137,842)

 

  582,241

 

Since the distribution subsidiaries have classified their financial concession assets as available-for-sale, as mentioned in Note 3.2, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes between years and the respective gains (losses) in the equity valuation reserve are disclosed in Note 12.

The comparative information on marking to market the other financial instruments measured at amortized cost is described below:

It is assumed that financial instruments such as accounts receivable from consumers, concessionaires and licensees and accounts payable to suppliers are already close to the respective market values.

At December 31, 2010 and 2009, the market values of the financial instruments obtained by the methodology described in Note 4, are as follows:

 

   

December 31, 2010

 

December 31, 2009

   

Accounting balance

 

 Fair value

 

Accounting balance

 

Fair value

Loans and financing (note 18)

 

  (5,141,556)

 

  (4,870,909)

 

  (3,452,942)

 

  (3,194,735)

Debentures (note 19)

 

  (3,840,340)

 

  (3,891,397)

 

  (3,351,478)

 

  (3,392,071)

Total

 

  (8,981,896)

 

  (8,762,306)

 

  (6,804,420)

 

  (6,586,806)

 

In the case of specific electricity sector operations, where there are no similar transactions in the market and with low liquidity, mainly related to the regulatory aspects and credits receivable from CESP, the subsidiaries assumed that the market value is represented by the respective carrying amount. This is due to the uncertainties reflected in the variables which have to be taken into consideration in creating a pricing model.

The Company recognized in “Investments at cost” in the consolidated financial statements the 5.93% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S/A, in the form of 28,154 common shares and 18,508 preferred shares. As the shares of that company are not quoted on the stock exchange and the main objective of it operations is to generate electric energy for commercialization by the shareholders who hold the concession, the Company opted to recognize the investment at cost.

 

d) Derivatives

The Company and its subsidiaries have a policy of using derivatives as a hedge against the risks of variations in exchange and interest rates, without any speculative purposes. The Company and its subsidiaries have an exchange hedge compatible with the net exposure to exchange risks, including all the assets and liabilities tied to exchange variation.

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

F - 77


 
 


 

At December 31, 2010, the Company and its subsidiaries had the following swap operations:

 

   

Market values (book values)

                       

Company / strategy / counterparts

 

Asset

 

(Liability)

 

Market values, net

 

Values at cost, net

 

Gain (Loss) on marking to market

 

Currency / index

 

Maturity range

 

 Notional  

 

Negotiation market

                                     

Derivatives for protection of debts designated at fair value

                       
                                     

Exchange variation hedge

                                   
                                     

CPFL Paulista

                                   

 ABN  

 

-

 

(7,421)

 

  (7,421)

 

  186

 

  (7,607)

 

 yen  

 

 Jan, 2012

 

  376,983

 

 Over the counter

Subtotal

 

-

 

(7,421)

 

  (7,421)

 

  186

 

  (7,607)

               
                                     

Derivatives for protection of debts  not designated at fair value

                       
                                     

Exchange variation hedge

                                   
                                     

CPFL Paulista

                                   

 Itau BBA

 

-

 

(606)

 

(606)

 

  (606)

 

-

 

 dollar  

 

 Oct 2010

 

  30,121

 

 Over the counter

                                     

CPFL Geração

                                   

Itaú BBA

 

-

 

(2,760)

 

  (2,760)

 

  (2,618)

 

(142)

 

 dollar  

     

  65,237

   
                           

Oct 2010 to Mar 2011

     

 Over the counter

                                     

Hedge interest rate variation (1)

                                   
                                     

CPFL Energia

                                   

 Citibank  

 

-

 

(583)

 

(583)

 

7

 

(590)

 

CDI + spread

 

Sep 2010 to Sep 2014

 

  450,000

 

 Over the counter

                                     

RGE

                                   

 Santander  

 

  289

 

  -

 

  289

 

  95

 

  194

 

CDI + spread

 

 Jan 2011 to Dec 2013

 

  280,000

 

 Over the counter

 Citibank  

 

  37

 

(2)

 

  35

 

8

 

  27

 

CDI + spread

 

 Jun 2011 to Dec 2013

 

  100,000

 

 Over the counter

                                     

Hedge interest rate variation (2)

                                   
                                     

CPFL Piratininga

                                   

HSBC

 

-

 

(114)

 

(114)

 

6

 

(120)

 

 TJLP  

 

 Jan 2013

 

  25,453

 

 Over the counter

Santander

 

-

 

(137)

 

(137)

 

  (3)

 

(134)

 

 TJLP  

 

 Jan 2013

 

  25,453

 

 Over the counter

                                     

CPFL Geração

                                   

 HSBC  

 

-

 

(241)

 

(241)

 

  (9)

 

(245)

 

 TJLP  

 

 Dec 2012

 

  50,377

 

 Over the counter

                                     

Subtotal

 

  326

 

(4,443)

 

  (4,117)

 

  (3,120)

 

  (1,010)

               
                                     

Total

 

  326

 

(11,864)

 

(11,538)

 

  (2,934)

 

  (8,617)

               
                                     

Circulante

 

  244

 

(3,981)

                           

Não circulante

 

  82

 

(7,883)

                           

Total

 

  326

 

(11,864)

                           
                                     

* For further details of terms and information about debts and debentures, see Notes 18 and 19

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

(2) The interest rate hedge swaps have monthly validity, so the notional value reduces in accordance with amortization of the debt.

 

 

The subsidiary CPFL Paulista opted to mark to market the debt with fully tied hedge instruments, resulting in a gain of R$ 4,965 at December 31, 2010 (Note 17). The gain minimized the loss on derivatives stated previously.

The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected indebtedness. For the years 2010 and 2009, the derivatives resulted in the following impacts on the consolidated result:

F - 78


 
 


 

           

Gain (loss)

Company

 

Hedged risk / Operation

 

Account

 

2010

 

2009

                 

CPFL Energia

 

Interest rate variation

 

Financial expense - Swap transactions

 

  (14)

 

136

CPFL Energia

 

Marking to market

 

Financial expense - Adjustment to fair value

 

  20  

 

228

CPFL Paulista

 

Exchange variation

 

Financial expense - Swap transactions

 

  (3,269)

 

(230,440)

CPFL Paulista

 

Marking to market

 

Financial expense - Adjustment to fair value

 

  392  

 

49,810

CPFL Piratininga

 

Interest rate variation

 

Financial expense - Swap transactions

 

3

 

-

CPFL Piratininga

 

Marking to market

 

Financial expense - Adjustment to fair value

 

  (254) 

 

-

CPFL Geração

 

Exchange variation

 

Financial expense - Swap transactions

 

  (16,094)

 

(274,350)

CPFL Geração

 

Interest rate variation

 

Financial expense - Swap transactions

 

  567

 

(1,305)

CPFL Geração

 

Marking to market

 

Financial expense - Adjustment to fair value

 

  1,710  

 

11,157

RGE

 

Exchange variation

 

Financial expense - Other financial exp

 

-

 

(11,743)

RGE

 

Interest rate variation

 

Financial expense - Other financial exp

 

  553

 

514

RGE

 

Marking to market

 

Financial expense - Derivative adjustment to fair value

 

  (71) 

 

198

           

  (16,457)

 

(455,795)

 

e) Sensitivity Analysis

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

e.1) Exchange  variation 

If the level of exchange exposure at December 31, 2010 is maintained, the simulation of the consolidated effects by type of financial instrument for three different scenarios would be:

 

Instruments

 

Exposure

 

Risk

 

Exchange depreciation of 8.9%*

 

Exchange depreciation of 25%**

 

Exchange depreciation of  50%**

Financial asset instruments

 

  21,221

 

 apprec. dollar

 

1,879

 

 5,305  

 

  10,611

Financial liability instruments

 

(138,953)

 

 apprec. dollar

 

  (12,301)

 

(34,741)

 

  (69,477)

Derivatives - Plain Vanilla Swap

 

  83,328

 

 apprec. dollar

 

7,377

 

20,834

 

  41,664

   

(34,404)

     

  (3,045)

 

(8,602)

 

  (17,202)

                     

Financial liability instruments

 

(424,827)

 

 apprec. yen

 

  (37,608)

 

(106,207)

 

(212,414)

Derivatives - Plain Vanilla Swap

 

424,827

 

 apprec. yen

 

  37,608

 

106,207

 

  212,414

   

-

     

  -

 

-

 

-

                     
   

(34,404)

     

  (3,045)

 

(8,602)

 

  (17,202)

                     

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

**In compliance with CVM Instruction 475/08

 

e.2) Variation in interest rates

If (i) the scenario of exposure of the financial instruments indexed to variable interest rates at December 31, 2010 were to be maintained, and (ii) the respective accumulated annual indexes as of that date were to remain stable (CDI 9.71%  p.a.; IGP-M 11.32% p.a.; TJLP  6.0% p.a.), the effects on the consolidated financial statements for the next company year would be a net financial expense R$ 526,941. In the event of fluctuations in the indexes in accordance with the three scenarios described, the effect on the net financial expense would as follows:

F - 79


 
 


 

Instruments

 

Exposure

 

Risk

 

Scenario I*

 

Raising index by 25%**

 

Raising index by 50%**

Financial asset instruments

 

  1,718,110

 

CDI variation

 

  38,482

 

41,708

 

  83,414

Financial liability instruments

 

(5,242,137)

 

CDI variation

 

  (116,323)

 

(127,253)

 

(254,505)

Derivatives - Plain Vanilla Swap

 

(628,272)

 

CDI variation

 

  (14,325)

 

(15,251)

 

  (30,502)

   

(4,152,299)

     

  (92,166)

 

(100,796)

 

(201,593)

                     

Financial assets instruments

 

  81,749

 

IGP-M variation

 

  (4,831)

 

  2,313

 

  4,627

Financial liability instruments

 

(65,263)

 

IGP-M variation

 

3,857

 

(1,847)

 

  (3,694)

   

  16,486

     

  (974)

 

466

 

  933

                     

Financial liability instruments

 

(3,238,304)

 

TJLP variation

 

5,099

 

(48,574)

 

  (97,150)

Derivatives - Plain Vanilla Swap

 

108,579

 

TJLP variation

 

  (173)

 

  1,629

 

  3,257

   

(3,129,725)

     

4,926

 

(46,945)

 

  (93,893)

                     

Total increase

 

(7,265,538)

     

  (88,214)

 

(147,275)

 

(294,553)

                     
                     

* The CDI, IGP-M and TJLP indexes considered of 11.99%, 5.41% and 5.84%, respectively, were obtained from information available in the market
**In compliance with CVM Instruction 475/08

 

 

F - 80


 

 

 

 

( 35 )  RISK MANAGEMENT

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

Risk management structure:

The Board of Directors is responsible for allocating priorities in respect of the risks to be monitored by the Company, confirming the tolerance levels approved by the Executive Board and being aware of the corporate risk management model adopted by the Company.  The Executive Board is responsible for developing and implementing action and risk monitoring plans. The Risk Management and Internal Controls Department and the Corporate Risk Management Committee were set up to assist it in this process.  Since its creation, the Risk Management and Internal Controls Department has drawn up the Corporate Risk Management Policy, approved by the Executive Board and the Board of Directors, set up the Corporative Risk Management Committee, comprising directors appointed to represent each Management Unit, and the internal rules, and is implementing the Corporate Risk Management model for the Group with regard to Strategy (guidelines, risk map and treatment), Processes (planning, execution, monitoring and reports), Systems, Organization and Governance.

 

The risk management policies are established to identify, analyze and treats the risks faced by the Company and its subsidiaries, and includes reviewing the model adopted wherever necessary to reflect changes in market conditions and in the Group's activities, with a view to developing an environment of disciplined and constructive control

 

The Group's Board of Directors is assisted in its supervisory role by the Internal Audit department. The Internal audit department conducts both the regular reviews and the ad hoc reviews of risk management controls and procedures, the results of which are reported to the Board of Directors and the Fiscal Council.

 

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

Exchange rate risk: This risk derives from the possibility of the subsidiaries incurring losses and cash constraints on account of fluctuations in exchange rates, increasing the balances of foreign currency denominated liabilities. The exposure in relation to raising funds in foreign currency is largely covered by contracting swap operations, which allow the Company and its subsidiaries to exchange the original risks of the operation for the cost of the variation in the CDI. The operations of the Company’s subsidiaries are also exposed to exchange variations on the purchase of electric energy from Itaipu. The compensation mechanism - CVA protects the companies against possible losses. However, the compensation only comes into effect through consumption and the consequent billing of energy after the next tariff adjustment in which such losses have been considered. The quantification of this risk is measured in Note 34 (e.1).

Interest Rate Risk: This risk derives from the possibility of the Company and its subsidiaries incurring losses due to fluctuations in interest rates that increase financial expenses on loans, financing and debentures. The subsidiaries have tried to increase the proportion of pre-indexed loans or loans tied to indexes with lower rates and little fluctuation in the short and long term. The quantification of this risk is measured in Note 34 (e.2).

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

Risk of Energy Shortages: The energy sold by the subsidiaries is basically generated by hydropower plants. A prolonged period of low rainfall, together with an unforeseen increase in demand, could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of their volume, and resulting in losses due to the increase in the cost of purchasing energy or a reduction in revenue due to the introduction of another rationing program, as in 2001. According to the Annual Energy Operation Plan – PEN of July 2010, drawn up by the Operador Nacional do Electricity System, National Electricity System Operator, the risk of any energy deficit is very low for 2011, and the likelihood of another energy rationing program is remote.

F - 81


 
 


 

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

Regulatory risk: The electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in conformity with the periodic tariff review methodology established for the tariff cycle. Once the methodology has been ratified, ANEEL establishes tariffs to be charged by the distributed to the end consumers. In accordance with Law 8.987/1995, the tariffs fixed should insure the economic and financial balance of the concession contract at the time of the tariff review, however, the risk of application of the tariffs falls to the electric energy distributors

 

Risk Management for Financial instruments: The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly 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 market conditions.

Risk management controls: In order to manage the risks inherent to the financial instruments and to monitor the procedures established by management, the Company and its subsidiaries use the MAPS software system to calculate the Mark to Market, Stress Testing and Duration of the instruments, and assess the risks to which the Company and its subsidiaries are exposed. Historically, the financial instruments contracted by the Company and its subsidiaries supported by these tools have produced adequate risk mitigation results. It must be stressed that the Company and its subsidiaries have a formal policy of contracting derivatives, always with the appropriate levels of approval, only in the event of exposure that management regards as a risk. The Company and its subsidiaries do not enter into transactions involving exotic or speculative derivatives. Furthermore, the Company and its subsidiaries meet the requirements of the Sarbanes-Oxley Law, and accordingly have internal control policies that aim for a strict control environment to minimize the exposure to risks.

 

( 36 )  COMMITTMENTS  

The Company’s commitments in relation to long-term energy purchase agreements and plant construction projects are as follows:

 

Commitments as of December 31, 2010

Duration

2011

 

2012

 

2013

 

2014

 

Thereafter

 

Total

Energy purchase contracts (except Itaipu)

2 to 20 years

6,096,973

 

6,348,357

 

6,185,466

 

5,885,869

 

  61,564,231

 

  86,080,896

Itaipu

20 years

1,056,770

 

1,126,101

 

1,111,831

 

1,085,482

 

  13,823,854

 

  18,204,039

Power plant construction projects (a)

2 to 31 years

493,531

 

232,616

 

31,559

 

30,759

 

  391,509

 

  1,179,974

TOTAL

 

7,647,275

 

7,707,074

 

7,328,855

 

7,002,111

 

  75,779,595

 

  105,464,909

                         

(a) Power plant construction projects include commitments made by the Company corresponding to its proportional share on construction, concession acquisition and bank guarantees relating to the jointly-controlled under development companies.

 

 

F - 82


 
 

 


 

( 37 )  REGULATORY ASSETS AND LIABILITIES

The Company accounts for the following assets and liabilities for regulatory purposes, which are not recognized in the consolidated financial statements, as mentioned in Note 3.13.

 

   

December 31, 2010

 

December 31, 2009

 

January 1, 2009

Assets

           
             

Consumers, Concessionaires and Licensees

           

 Extraordinary tariff adjustment

 

-

 

-

 

328

 Free energy

 

-

 

-

 

  5,985

 Discounts TUSD (*) and Irrigation

 

  54,407

 

12,753

 

35,976

 Other financial components

 

-

 

199

 

  7,058

   

  54,407

 

12,952

 

49,347

             

Deferred Costs Variations

           

Parcel "A"

 

  332

 

  1,290

 

236,307

CVA (**)

 

333,620

 

374,336

 

559,357

   

333,952

 

375,626

 

795,664

             

Prepaid Expenses

           

Overcontracting

 

  23,860

 

100,326

 

99,313

Low income consumers' subsidy - Losses

 

  34,994  

 

55,506

 

68,842

Neutrality of the sector charges

 

  4,078  

 

-

 

-

Other financial components

 

  49,235

 

11,556

 

  9,358

   

126,058

 

167,388

 

177,513

             

Liabilities

           
             
             

Deferred Gains Variations

           

Parcel "A"

 

(11,472)

 

(44,419)

 

(15,360)

CVA

 

(364,363)

 

(377,735)

 

(191,289)

   

(375,835)

 

(422,154)

 

(206,649)

             

Other Accounts Payable

           

Tariff review

 

-

 

(89,261)

 

(34,692)

Discounts TUSD and Irrigation

 

  (1,923)

 

(991)

 

(797)

Tariff adjustment

 

  (3,556)

 

-

 

-

Overcontracting

 

(61,391)

 

(17,541)

 

(51,634)

Low income consumers' subsidy - Gains

 

  (6,280) 

 

(6,011)

 

(13,154)

Neutrality of the sector charges

 

(63,905) 

 

-

 

-

Other financial components

 

(26,111)

 

(12,137)

 

(24,642)

   

(163,166)

 

(125,941)

 

(124,919)

             

Total net

 

(24,584)

 

  7,871

 

690,956

             

(*) Network Usage Charge - TUSD

(**)  Deferred Tariff Costs and Gains Variations from Parcel "A" itens - ("CVA")

 

The main characteristics of the regulatory assets and liabilities are:

 

a) TUSD Discounts and Irrigation

The distribution subsidiaries recognize regulatory assets and liabilities in relation to the special discounts applied on the TUSD to the free consumers, in respect of electric energy supplied from alternative sources and on the tariffs for energy supplied for irrigation and aquaculture.

F - 83


 
 


 

b) Parcel “A”

Corresponds to the variation in the non-manageable costs representing Parcel "A" of the concession agreements between January 1 and October 25, 2001, during the rationing period.

c) CVA

Refers to the mechanism for offsetting the variations in unmanageable costs incurred by the electric energy distribution concessionaires. These variations are calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of establishing the tariffs in the annual tariff adjustments. The amounts taken into consideration in the CVA are restated at the SELIC rate.

d) Overcontracting

Electric energy distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL, and are also assured that costs or income derived from overcontracting will be passed on to the tariffs, restricted to 3% of the energy load requirement.

e) Subsidy - Low Income

Refers to the subsidies granted to consumers entitled to the Social Electric Energy Tariff (Low Income) if they are enrolled in the Sole Register for Federal Government Social (Cadastro Único para Programas Sociais do Governo Federal – CadÚnico), irrespective of their energy consumption if they are enrolled in the Sole Register for Federal Government Social (Cadastro Único para Programas Sociais do Governo Federal – CadÚnico), irrespective of their energy consumption.

f) Neutrality of the Sector Charges

Refers to the neutrality of the sector charges in the tariff, calculating the monthly differences between the amounts billed and the amounts considered in the tariff.

g) Tariff Adjustment and Tariff Review

Financial components were accepted in the Company’s tariff adjustment, so as to adjust previous tariff reviews or adjustments.

h) Other Financial Components

Mainly refers to CCEAR exposure, financial guarantees, subsidies to cooperatives and licensees and TUSD G financial adjustment.

 

 

( 38 )  RELEVANT FACTS AND SUBSEQUENT EVENTS

38.1 February tariff adjustments

 

In Ratification Resolutions dated February 1, 2011, ANEEL fixed the tariff adjustments for the subsidiaries CPFL Santa Cruz, CPFL Jaguari, CPFL Mococa, CPFL Leste Paulista and CPFL Sul Paulista. The details of the adjustments are as follows.

 

 

CPFL
Santa Cruz

CPFL
Jaguari

CPFL Mococa

CPFL Leste Paulista

CPFL Sul Paulista

Average adjustment

23.61%

5.47%

9.50%

7.76%

8.02%

Economic adjustment

8.01%

5.22%

6.84%

6.42%

6.57%

Financial Components

15.61%

0.25%

2.66%

1.34%

1.45%

Effect perceived by consumers

15.38%

6.62%

9.77%

16.44%

7.11%

Ratification Resolution - ANEEL

1.108/11

1.106/11

1.109/11

1.107/11

1.111/11

 

 

 

F - 84


 
 


 

 38.2 Acquisition of Jantus


In this quarter, CPFL Energia, through its subsidiary CPFL Comercialização Brasil S.A. acquired all the shares of Jantus, a company that controls SIIF Énergies do Brasil Ltda. and SIIF Desenvolvimento de Projetos de Energia Eólica Ltda., this transaction is subject to accomplish certain conditions stipulated in the Sale and Purchase Agreement, including authorizations from all regulatory agencies concerned. Together they hold (i) four wind farms in operation (Formosa, Icaraizinho, Paracuru SIIF Cinco) in the state of Ceara with an installed capacity of 210 MW and energy sale agreements for 20 years with Eletrobras, (ii) a wind farm project located in the State of Rio de Janeiro with an installed capacity of 135 MW potential and also long-term sale power agreement with Eletrobrás, and iii) a portfolio of wind projects with total installed capacity of 732 MW in the Ceara and Piaui, of which 412 MW are already certified and eligible to participate in the upcoming auctions of energy.


The acquisition price of Jantus that includes wind farms in operation and the portfolio of projects was R$ 950 million, and a net debt of R$ 544.2 million will be assumed.


38.3 Association of CPFL Energia with ERSA


On April 19, 2011, CPFL Energia signed an agreement with the shareholders of ERSA Energias Renováveis S.A. (ERSA), whereby intend to merge assets and projects relating to renewable energy sources held by the subsidiaries CPFL Geração and CPFL Brasil, which includes wind farms, biomass and small hydroelectric power plants.


After a series of predicted restructurings, CPFL Geração and CPFL Brasil will join the control of ERSA, as majority shareholder, holding together, 63.6% of total voting capital of ERSA, while the current shareholders of ERSA will hold 36.4%. When the merger transaction described above is completed, ERSA will have its corporate name changed to CPFL  Energias Renováveis S.A. (CPFL Renováveis).


The exchange ratio between the shares of ERSA and Nova CPFL shares for purposes of the merger, is based on the economic value of ERSA and economic value of assets owned by CPFL Geração and CPFL Brasil that will be contributed to Nova CPFL, and will be confirmed by appraisal reports prepared by specialized firms, in compliance with applicable law. In the context of the association, the assets involved were valued at R$ 4.5 billion.


This association is subject to certain conditions set by the Joint Venture Agreement, including authorizations to regulatory agencies and corporate reorganizations of companies controlled by CPFL Energia, as well as to be in compliance with terms and conditions regarding the acquisition of Jantus, a company that controls SIIF Énergies do Brazil Ltda. and SIIF Desenvolvimento de Projetos de Energia Eólica Ltda.

 

38.4 Dividend payment

The general shareholders’ meeting held on April 28, 2011 approved the destination of the net income for the fiscal year ended on December 31, 2010, through (i) constitution of capital reserve in the amount of R$76,914; (ii) declaration of R$ 774,429 paid as interim dividend on September 30, 2010, and (iii) approval of R$486,040 related to additional dividend proposed. On April 29 we paid the additional dividend proposed.

 

38.5  CPFL Paulista 2011 Tariff adjustment

Through Resolution No. 1130 of April 5, 2011, the rates of the subsidiary CPFL Paulista were, on average, adjusted from April 8 in 7.38% (seven point thirty-eight percent). This is composed by 6.11% (six point eleven percent) for the economic annual tariff adjustment, and 1.26% (one point twenty six percent) is related to the regulatory adjustment, corresponding to an average increase of 7.23% (twenty-seven point three percent) to captive consumers.

 

38.6  Issuance of debentures
On May 23, 2011, our Board of Directors approved the issuance of debentures by certain of our subsidiaries in the total amount of R$2,778 million.  Of this amount, R$484 million will be issued be issued by CPFL Paulista, R$680 million by CPFL Geração, R$160 million by CPFL Piratininga, R$ 70 million by RGE and R$65 million by CPFL Santa Cruz.  These amounts will be used as working capital and to refinance part of these companies' debt.  CPFL Brasil will issue R$1,320 million to finance new investments.

 

F - 85


 
 


 

( 39 )  ADDITIONAL INFORMATION

CONSOLIDATED STATEMENTS OF ADDED VALUE
 
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

(In thousands of Brazilian reais – R$)

 

 

2010

 

2009

 

 

 

 

 

 

 

1- Revenues

 

18,421,036

 

16,963,483

 

   1.1 Operating revenues

 

16,513,001

 

15,875,755

 

   1.2 Revenue from infrastructure construction

 

1,043,678

 

615,557

 

   1.3 Revenues related to the construction of own assets

 

916,026

 

508,421

 

   1.4 Provision for losses on the realization of regulatory assets

 

(51,669)

 

(36,250)

 

    

 

 

 

 

 

2 - (-) Inputs

 

(9,535,417)

 

(8,461,851)

 

   2.1 Electricity Purchased for Resale

 

(6,914,197)

 

(6,695,256)

 

   2.2 Material 

 

(1,095,907)

 

(590,704)

 

   2.3 Outsourced Services

 

(1,185,662)

 

(825,670)

 

   2.4 Other 

 

(339,651)

 

(350,221)

 

 

 

 

 

 

 

3 - Gross Added Value (1 + 2)

 

8,885,619

 

8,501,632

 

 

 

 

 

 

 

4 – Retentions

 

(720,528)

 

(697,869)

 

   4.1 Depreciation and Amortization

 

(537,913)

 

(510,970)

 

   4.2 Amortization of intangible assets

 

(182,615)

 

(186,899)

 

 

 

 

 

 

 

5 - Net Added Value Generated (3 + 4)

 

8,165,091

 

7,803,763

 

 

 

 

 

 

 

6 - Added Value Received in Transfer

 

521,084

 

378,423

 

   6.1 Financial Income

 

521,084

 

378,423

 

   6.2 Equity in Subsidiaries

 

-

 

-

 

 

 

 

 

 

 

7 - Added Value to be Distributed (5 + 6)

 

8,686,175

 

8,182,186

 

 

 

 

 

 

 

8 - Distribution of Added Value

 

 

 

 

 

   8.1 Personnel and Charges

 

498,110

 

533,508

 

         8.1.1 Direct Remuneration

 

379,198

 

357,309

 

         8.1.2 Benefits

 

89,235

 

147,277

 

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

 

29,677

 

28,922

 

   8.2 Taxes, Fees and Contributions

 

5,681,647

 

5,251,649

 

         8.2.1 Federal

 

2,940,759

 

2,628,151

 

         8.2.2 State

 

2,731,991

 

2,615,272

 

         8.2.3 Municipal

 

8,897

 

8,226

 

   8.3 Interest and Rentals

 

946,381

 

708,161

 

         8.3.1 Interest

 

931,649

 

698,622

 

         8.3.2 Rental

 

14,732

 

9,539

 

   8.4 Interest on capital

 

1,560,037

 

1,688,868

 

         8.4.1 Dividends (including additional proposed)

 

1,260,244

 

1,228,914

 

         8.4.2 Retained profits

 

299,793

 

459,954

1

 

 

 

 

 

 

 

 

8,686,175

 

8.182,186

 

 

F - 86


 

SIGNATURES

Pursuant to the requirements of Section 12 of the Securities Exchange Act of 1934, the registrant, CPFL Energia S.A., hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused this Amendment No. 1 to the annual report to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Campinas, state of São Paulo, Brazil, on December 12, 2011.

CPFL ENERGIA S.A.

By: /s/Wilson Ferreira Junior
Name: Wilson Ferreira Junior
Title: Chief Executive Officer
(principal executive officer)

 

By: /s/Lorival Nogueira Luz Júnior
Name: Lorival Nogueira Luz Júnior
Title: Chief Financial Officer
(principal financial officer)

 


 

 

 

Exhibit Index

Exhibit
Number                 Description

12.1                        Section 302 Certification of the Chief Executive Officer.

12.2                        Section 302 Certification of the Chief Financial Officer.

13.1                         Section 906 Certification of the Chief Executive Officer.

13.2                        Section 906 Certification of the Chief Financial Officer.