Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
Registration Form – 2012 – CPFL ENERGIA S.A. Version: 2
Summary
Registration data General information Address Marketable securities Auditor Share registrer Investor Relations Officer or equivalent Shareholders’ Department
2
4
5
6
6
7
8
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
1 - General information
Company Name: | CPFL ENERGIA S.A. | |
Initial Company name: | 08/06/2002 | |
Type of participant: | Publicly quoted corporation | |
Previous | ||
company name: | Draft II Participações S.A | |
Date of Incorporation: | 03/20/1998 | |
CNPJ (Federal Tax ID): | 02.429.144/0001-93 | |
CVM CODE: | 1866-0 | |
Registration | ||
Date CVM: | 05/18/2000 | |
State of CVM | ||
Registration: | Active | |
Starting date | ||
of situation: | 05/18/2000 | |
Country: | Brasil | |
Country in which the | ||
marketable securities | ||
are held in custody: | Brasil | |
Foreign countries in | ||
which the marketable | ||
securities are accepted | ||
for trading | ||
Country | Date of admission | |
United States | 09/29/2004 | |
Sector of activity: | Holding ( Electric Energy) | |
Description of activity: | Holdings | |
Issuer’s Category: | Category A | |
Registration Date | ||
on actual category: | 01/01/2010 | |
Issuer’s Situation: | Operational | |
Starting date | ||
of situation: | 05/18/2000 | |
Type of share control: | Private Holding | |
Date of last change of | ||
share control: | 11/30/2009 |
2
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
Date of last change of company year: | ||
Day/Month of | ||
year end: | 12/31 | |
Web address: | www.cpfl.com.br | |
Newspapers in which | ||
issuer discloses its information: | Name of paper Jornal in which issuer discloses its information | FU |
Valor Econômico | SP |
3
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
2 - ADDRESS
4
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
3 - MARKETABLE SECURITIES
Shares | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Bolsa | BM&FBOVESPA | 09/29/2004 | Novo Mercado 9/29/2004 | |||
Debentures | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Organized | ||||||
Market | CETIP | 05/18/2000 | Traditional | 05/19/2000 |
5
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
4 - AUDITOR INFORMATION
Is there an auditor? | Yes | ||
CVM CODE: | 385-9 | ||
Type of Auditor: | Brazilian | ||
INDEPENDENT ACCOUNTANT: | Deloitte Touche Tomatsu Auditores Independentes | ||
CNPJ: | 49.928.567/0001-11 | ||
Service Provision Period: | 03/12/2012 | ||
PARTNER IN CHARGE | Service Provision Period | CPF (INDIVIDUAL TAX ID) | |
Marcelo Magalhães Fernandes | 03/12/2012 | 110.931.498-17 |
6
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
5 – SHARE REGISTRER
Do you have service provider: | Yes |
Corporate Name: | Banco do Brasil |
CNPJ: | 00.000.000/0001-91 |
Service Provision Period: | 01/01/2011 |
Address: Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brasil, ZIP CODE: 20031-080, Telephone (021) 38083551, FAX: (021) 38086088, e-mail: aescriturais@bb.com.br
7
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
6 – INVESTOR RELATIONS OFFICER
NAME: | Gustavo Estrella |
Director of Investor Relations | |
CPF/CNPJ: | 037.234.097-09 |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: gustavoestrella@cpfl.com.br.
Start date of activity: | 02/27/2013 |
End date of activity: | |
NAME: | Lorival Nogueira Luz Júnior |
Director of Investor Relations | |
CPF/CNPJ: | 678.741.266-53 |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: lorival.luz@cpfl.com.br.
Start date of activity: | 03/21/2011 |
End date of activity: | 02/26/2013 |
8
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 2
7 – SHAREHOLDERS’ DEPARTMENT
Contact | Eduardo Atsushi Takeiti |
Start date of activity: | 12/13/2011 |
End date of activity: |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: eduardot@cpfl.com.br
9
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
Table of Contents |
Identification of Company | |
Capital Stock | 1 |
Cash dividend | 1 |
Parent Company Financial Statements | |
Balance Sheet Assets | 2 |
Balance Sheet Liabilities | 3 |
Income Statement | 4 |
Statement of Comprehensive Income | 5 |
Cash Flow Statements | 6 |
Statement of Changes in Shareholders´ Equity | |
01/01/2012 to 12/31/2012 | 7 |
01/01/2011 to 12/31/2011 | 8 |
01/01/2010 to 12/31/2010 | 9 |
Statements of Added Value | 10 |
Consolidated Financial Statements | |
Balance Sheet Assets | 11 |
Balance Sheet Liabilities | 12 |
Income Statement | 13 |
Statement of Comprehensive Income | 14 |
Cash Flow Statements | 15 |
Statement of Changes in Shareholders’ Equity | |
01/01/2012 to 12/31/2012 | 16 |
01/01/2011 to 12/31/2011 | 17 |
01/01/2010 to 12/31/2010 | 18 |
Statements of Added Value | 19 |
Management report | 20 |
Notes to Financial Statements | 34 |
Reports | |
Independent Auditors’ Report Unqualified | 124 |
Report of the Audit Committee | 126 |
Management Declaration on Financial Statements | 127 |
Management Declaration on Independent Auditors’ Report | 128 |
10
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
Identification of Company / Capital Stock
Number of Shares (in units) |
Closing date 12/31/2012 |
Paid in Capital | |
Common |
962,274,260 |
Preferred |
0 |
Total |
962,274,260 |
Treasury Stock | |
Common |
0 |
Preferred |
0 |
Total |
0 |
Identification of Company/ Cash dividend
Event |
Approval |
Type |
Beginning of Payment |
Type of Share |
Class of share |
Amount per Share (Reais/share) |
RCA |
02/12/2012 |
Dividend |
04/27/2012 |
ON (Common shares) |
|
0.78821 |
AGM |
08/08/2012 |
Dividend |
09/28/2012 |
ON (Common shares) |
|
0.66534 |
RCA |
03/13/2013 |
Dividend |
|
ON (Common shares) |
|
0.47377 |
|
|
|
|
|
|
|
1
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS (in thousands of Brazilian reais – R$) | ||||
Code |
Description |
Current Year 12/31/2012 |
Previous Year 12/31/2011 |
Previous Year 12/31/2010 |
1 |
Total assets |
7,283,701 |
7,607,793 |
7,041,917 |
1.01 |
Current assets |
574,911 |
764,388 |
601,635 |
1.01.01 |
Cash and cash equivalents |
141,835 |
549,189 |
110,958 |
1.01.02 |
Financial Investments |
3,939 |
45,668 |
42,533 |
1.01.02.02 |
Financial Investments at amortized cost |
3,939 |
45,668 |
42,533 |
1.01.02.02.01 |
Held to maturity |
3,939 |
45,668 |
42,533 |
1.01.06 |
Recoverable taxes |
25,311 |
40,783 |
34,992 |
1.01.06.01 |
Current Recoverable taxes |
25,311 |
40,783 |
34,992 |
1.01.08 |
Other current assets |
403,826 |
128,748 |
413,152 |
1.01.08.03 |
Others |
403,826 |
128,748 |
413,152 |
1.01.08.03.01 |
Other Credits |
1,813 |
2,833 |
504 |
1.01.08.03.02 |
Dividends and interest on shareholders’ equity |
401,473 |
125,913 |
412,648 |
1.01.08.03.03 |
Derivative |
540 |
2 |
- |
1.02 |
Noncurrent assets |
6,708,790 |
6,843,405 |
6,440,282 |
1.02.01 |
Noncurrent assets |
203,481 |
228,060 |
272,798 |
1.02.01.02 |
Financial Investments at amortized cost |
- |
2,854 |
39,216 |
1.02.01.02.01 |
Held to maturity |
- |
2,854 |
39,216 |
1.02.01.06 |
Deferred taxes |
177,411 |
193,874 |
177,729 |
1.02.01.06.02 |
Deferred taxes credits |
177,411 |
193,874 |
177,729 |
1.02.01.08 |
Related parties |
- |
2,610 |
14,875 |
1.02.01.08.02 |
Subsidiaries |
- |
2,610 |
14,875 |
1.02.01.09 |
Other noncurrent assets |
26,070 |
28,722 |
40,978 |
1.02.01.09.03 |
Escrow deposits |
12,579 |
11,744 |
10,676 |
1.02.01.09.04 |
Noncurrent Recoverable taxes |
- |
- |
2,787 |
1.02.01.09.05 |
Other credits |
13,365 |
16,978 |
27,515 |
1.02.01.09.06 |
Derivatives |
71 |
- |
- |
1.02.01.09.07 |
Advance for future capital increase |
55 |
- |
- |
1.02.02 |
Investments |
6,504,548 |
6,614,915 |
6,167,072 |
1.02.02.01 |
Permanent equity interests |
6,504,548 |
6,614,915 |
6,167,072 |
1.02.02.01.02 |
Investments in subsidiares |
6,504,548 |
6,614,915 |
6,167,072 |
1.02.03 |
Property, plant and equipment |
687 |
312 |
157 |
1.02.04 |
Intangible assets |
74 |
118 |
255 |
2
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES | ||||
(in thousands of Brazilian reais – R$) | ||||
|
|
|
|
|
Code |
Description |
Current Year 12/31/2012 |
Previous Year 12/31/2011 |
Previous Year 12/31/2010 |
2 |
Total liabilities |
7,283,701 |
7,607,793 |
7,041,917 |
2.01 |
Current liabilities |
195,160 |
200,258 |
41,245 |
2.01.01 |
Social and Labor Obligations |
29 |
7 |
204 |
2.01.01.02 |
Labor Obligations |
29 |
7 |
204 |
2.01.01.02.01 |
Estimated Labor Obligation |
29 |
7 |
204 |
2.01.02 |
Suppliers |
1,283 |
1,618 |
1,768 |
2.01.02.01 |
National Suppliers |
1,283 |
1,618 |
1,768 |
2.01.03 |
Tax Obligations |
453 |
197 |
436 |
2.01.03.01 |
Federal Tax Obligations |
453 |
197 |
436 |
2.01.03.01.02 |
Others |
453 |
197 |
436 |
2.01.04 |
Loans and financing |
157,082 |
166,403 |
15,529 |
2.01.04.02 |
Debentures |
157,082 |
166,403 |
15,529 |
2.01.04.02.01 |
Interest on debentures |
7,082 |
16,403 |
15,529 |
2.01.04.02.02 |
Debentures |
150,000 |
150,000 |
- |
2.01.05 |
Other Current liabilities |
36,313 |
32,033 |
23,308 |
2.01.05.02 |
Others |
36,313 |
32,033 |
23,308 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
16,856 |
15,575 |
16,360 |
2.01.05.02.04 |
Derivatives |
- |
- |
123 |
2.01.05.02.05 |
Other payable |
19,457 |
16,458 |
6,825 |
2.02 |
Noncurrent liabilities |
191,882 |
340,378 |
506,964 |
2.02.01 |
Loans and financing |
150,000 |
300,000 |
450,000 |
2.02.01.02 |
Debentures |
150,000 |
300,000 |
450,000 |
2.02.02 |
Other Noncurrent liabilities |
29,358 |
28,665 |
46,298 |
2.02.02.02 |
Others |
29,358 |
28,665 |
46,298 |
2.02.02.02.03 |
Derivatives |
- |
24 |
460 |
2.02.02.02.04 |
Other payable |
29,358 |
28,641 |
45,838 |
2.02.04 |
Provisons |
12,524 |
11,713 |
10,666 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
12,524 |
11,713 |
10,666 |
2.02.04.01.01 |
Tax Provisions |
12,524 |
11,713 |
10,666 |
2.03 |
Shareholders’ equity |
6,896,659 |
7,067,157 |
6,493,708 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
228,322 |
229,955 |
16 |
2.03.04 |
Profit reserves |
1,339,286 |
1,253,655 |
904,705 |
2.03.04.01 |
Legal reserves |
556,481 |
495,185 |
418,665 |
2.03.04.04 |
Reserve of retained earnings for investment |
326,899 |
- |
- |
2.03.04.08 |
Additional Proposed dividend |
455,906 |
758,470 |
486,040 |
2.03.05 |
Retained earnings |
- |
227,118 |
185,831 |
2.03.08 |
Other Comprehensive Income |
535,627 |
563,005 |
609,732 |
2.03.08.01 |
Accumulated Comprehensive Income |
535,627 |
563,005 |
609,732 |
3
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - INCOME STATEMENT (in thousands of Brazilian reais – R$) | ||||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
01/01/2012 to 12/31/2012 |
01/01/2011 to 12/31/2011 |
01/01/2010 to 12/31/2010 | ||
3.01 |
Net revenues |
1,452 |
1,191 |
1,795 |
3.03 |
Operating income |
1,452 |
1,191 |
1,795 |
3.04 |
Operating income (expense) |
1,301,501 |
1,592,588 |
1,632,162 |
3.04.02 |
General and administrative |
(29,549) |
(30,791) |
(34,676) |
3.04.05 |
Other |
(36) |
(145,189) |
(145,302) |
3.04.06 |
Equity income |
1,331,086 |
1,768,568 |
1,812,140 |
3.05 |
Income before financial income and taxes |
1,302,953 |
1,593,779 |
1,633,957 |
3.06 |
Financial income / expense |
(22,084) |
585 |
(3,287) |
3.06.01 |
Financial income |
15,301 |
57,783 |
92,941 |
3.06.02 |
Financial expense |
(37,385) |
(57,198) |
(96,228) |
3.07 |
Income before taxes |
1,280,869 |
1,594,364 |
1,630,670 |
3.08 |
Income tax and social contribution |
(54,946) |
(22,072) |
(35,519) |
3.08.01 |
Current |
(38,483) |
(38,218) |
(37,052) |
3.08.02 |
Deferred |
(16,463) |
16,146 |
1,533 |
3.09 |
Net income from continuing operations |
1,225,923 |
1,572,292 |
1,595,151 |
3.11 |
Net income |
1,225,923 |
1,572,292 |
1,595,151 |
3.99.01.01 |
ON |
1.27 |
1.63 |
1.66 |
4
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME (in thousands of Brazilian reais – R$) | ||||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
01/01/2012 to 12/31/2012 |
01/01/2011 to 12/31/2012 |
01/01/2010 to 12/31/2010 | ||
4.01 |
Net income |
1,225,924 |
1,572,292 |
1,595,101 |
4.03 |
Comprehensive income |
1,225,924 |
1,572,292 |
1,595,101 |
5
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD (in thousands of Brazilian reais – R$) | ||||
Code |
Description |
current year |
Previous Year |
Previous Year |
6.01 |
Net cash from operating activities |
1,151,182 |
1,637,526 |
1,262,001 |
6.01.01 |
Cash generated (used) from operations |
(20,117) |
7,651 |
(14,486) |
6.01.01.01 |
Net income, including income tax and social contribution |
1,280,869 |
1,594,364 |
1,630,670 |
6.01.01.02 |
Depreciation and amortization |
65 |
145,359 |
145,452 |
6.01.01.03 |
Reserve for contingencies |
7 |
- |
- |
6.01.01.04 |
Interest and monetary and exchange restatement |
30,028 |
36,496 |
21,532 |
6.01.01.06 |
Equity in subsidiaries |
(1,331,086) |
(1,768,568) |
(1,812,140) |
6.01.02 |
Variation on assets and liabilities |
1,171,299 |
1,629,875 |
1,276,487 |
6.01.02.01 |
Dividend and interest on shareholders’ equity received |
1,199,996 |
1,692,403 |
1,317,799 |
6.01.02.02 |
Recoverable taxes |
47,539 |
28,249 |
38,945 |
6.01.02.03 |
Escrow deposits |
(28) |
(21) |
- |
6.01.02.05 |
Other operating assets |
4,747 |
7,762 |
(309) |
6.01.02.06 |
Suppliers |
(336) |
(150) |
(890) |
6.01.02.07 |
Income tax and social contribution paid |
(39,976) |
(39,730) |
(38,003) |
6.01.02.08 |
Other taxes and social contributions |
699 |
1,103 |
3,295 |
6.01.02.09 |
Interest on debts (paid) |
(45,080) |
(51,984) |
(44,895) |
6.01.02.10 |
Other operating liabilities |
3,738 |
(7,757) |
545 |
6.02 |
Net cash in investing activities |
(15,202) |
30,394 |
53,579 |
6.02.02 |
Acquisition of property, plant and equipment |
(508) |
(188) |
2 |
6.02.03 |
Financial investments |
49,263 |
46,202 |
43,627 |
6.02.05 |
Seles of noncurrent assets |
- |
- |
(45) |
6.02.06 |
Advance for future capital increase |
(55) |
- |
- |
6.02.07 |
Intercompany loans with subsidiaries and associated companies |
2,799 |
(3,868) |
10,227 |
6.02.08 |
Capital increase in investments |
(66,701) |
(11,752) |
- |
6.02.09 |
Others |
- |
- |
(232) |
6.03 |
Net cash in financing activities |
(1,543,334) |
(1,229,689) |
(1,423,748) |
6.03.01 |
Payments of Loans, financing and debentures , net of derivatives |
(149,827) |
(121) |
(198) |
6.03.02 |
Payments of dividend and interest on shareholders’ equity |
(1,393,507) |
(1,229,568) |
(1,423,550) |
6.05 |
Increase (decrease) in cash and cash equivalents |
(407,354) |
438,231 |
(108,168) |
6.05.01 |
Cash and cash equivalents at beginning of period |
549,189 |
110,958 |
219,126 |
6.05.02 |
Cash and cash equivalents at end of period |
141,835 |
549,189 |
110,958 |
6
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2012 TO DECEMBER 31, 2012 | |||||||
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
229,956 |
1,253,655 |
- |
790,122 |
7,067,158 |
5.02 |
Prior year profit or loss |
- |
- |
- |
227,118 |
(227,118) |
- |
5.03 |
Adjusted balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
5.04 |
Capital transactions within shareholders |
- |
(1,634) |
(302,564) |
(1,092,224) |
- |
(1,396,422) |
5.04.06 |
Interim Dividend |
- |
- |
- |
(640,239) |
- |
(640,239) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
3,921 |
- |
3,921 |
5.04.09 |
Dividend approved |
- |
- |
(758,470) |
- |
- |
(758,470) |
5.04.10 |
Business combinations CPFL Renováveis |
- |
(1,634) |
- |
- |
- |
(1,634) |
5.04.11 |
Dividend proposed |
- |
- |
455,906 |
(455,906) |
- |
- |
5.05 |
Total comprehensive income |
- |
- |
- |
1,225,924 |
- |
1,225,924 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
1,225,924 |
- |
1,225,924 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
388,196 |
(360,818) |
(27,378) |
- |
5.06.01 |
Formation of statutory reserve |
- |
- |
388,196 |
(388,195) |
- |
- |
5.06.04 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
27,377 |
(27,378) |
- |
5.07 |
Final balance |
4,793,424 |
228,322 |
1,339,287 |
- |
535,627 |
6,896,660 |
7
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2011 TO DECEMBER 31, 2011 | |||||||
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
16 |
904,705 |
- |
795,563 |
6,493,708 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
185,831 |
(185,831) |
- |
5.03 |
Adjusted balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
5.04 |
Capital transactions within shareholders |
- |
229,940 |
272,430 |
(1,480,290) |
(20,922) |
(998,842) |
5.04.06 |
Dividend |
- |
- |
- |
(747,709) |
- |
(747,709) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
4,967 |
- |
4,967 |
5.04.09 |
Dividend approved |
- |
- |
(486,040) |
- |
- |
(486,040) |
5.04.10 |
Business combinations CPFL Renováveis |
- |
229,940 |
- |
20,922 |
(20,922) |
229,940 |
5.04.11 |
Dividend proposed |
- |
- |
758,470 |
(758,470) |
- |
- |
5.05 |
Total comprehensive income |
- |
- |
- |
1,572,292 |
- |
1,572,292 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
1,572,292 |
- |
1,572,292 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
76,520 |
(50,715) |
(25,805) |
- |
5.06.01 |
Formation of statutory reserve |
- |
- |
76,520 |
(76,520) |
- |
- |
5.06.04 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
25,805 |
(25,805) |
- |
5.07 |
Final balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
8
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM DECEMBER 31, 2010 TO DECEMBER 31, 2010 | |||||||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,741,175 |
16 |
996,768 |
(234,278) |
765,667 |
6,269,348 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
129,796 |
(129,796) |
- |
5.03 |
Adjusted balance |
4,741,175 |
16 |
996,768 |
(104,482) |
635,871 |
6,269,348 |
5.04 |
Capital transactions within shareholders |
52,249 |
- |
(168,977) |
(1,254,063) |
- |
(1,370,791) |
5.04.01 |
Capital increase |
52,249 |
- |
- |
- |
- |
52,249 |
5.04.06 |
Dividend |
- |
- |
- |
(774,429) |
- |
(774,429) |
5.04.08 |
Dividend proposed |
- |
- |
486,040 |
(486,040) |
- |
- |
5.04.09 |
Prescribed dividend |
- |
- |
- |
6,406 |
- |
6,406 |
5.04.10 |
Dividend approved |
- |
- |
(655,017) |
- |
- |
(655,017) |
5.05 |
Total comprehensive income |
- |
- |
- |
1,595,151 |
- |
1,595,151 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
1,595,151 |
- |
1,595,151 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
76,914 |
(50,775) |
(26,139) |
- |
5.06.01 |
Formation of statutory reserve |
- |
- |
76,914 |
(76,914) |
- |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
26,139 |
(26,139) |
- |
5.07 |
Final balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
9
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE (in thousands of Brazilian reais – R$) | ||||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
7.01 |
Revenues |
2,108 |
1,500 |
1,971 |
7.01.01 |
Sales of goods, products and services |
1,600 |
1,312 |
1,971 |
7.01.03 |
Revenues related to the construction of own assets |
508 |
188 |
- |
7.02 |
Inputs |
(12,700) |
(23,313) |
(30,554) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(7,326) |
(18,215) |
(19,499) |
7.02.04 |
Other |
(5,374) |
(5,098) |
(11,055) |
7.03 |
Gross added value |
(10,592) |
(21,813) |
(28,583) |
7.04 |
Retentions |
(65) |
(145,359) |
(145,452) |
7.04.01 |
Depreciation and amortization |
(65) |
(170) |
(150) |
7.04.02 |
Other |
- |
(145,189) |
(145,302) |
7.04.02.01 |
Intangible concession asset - amortization |
- |
(145,189) |
(145,302) |
7.05 |
Net added value generated |
(10,657) |
(167,172) |
(174,035) |
7.06 |
Added value received in transfer |
1,365,481 |
1,845,141 |
1,923,346 |
7.06.01 |
Equity in subsidiaries |
1,331,086 |
1,768,568 |
1,812,140 |
7.06.02 |
Financial income |
34,395 |
76,573 |
111,206 |
7.07 |
Added Value to be Distributed |
1,354,824 |
1,677,969 |
1,749,311 |
7.08 |
Distribution of Added Value |
1,354,824 |
1,677,969 |
1,749,311 |
7.08.01 |
Personnel |
14,713 |
6,314 |
3,293 |
7.08.01.01 |
Direct Remuneration |
6,218 |
4,234 |
3,055 |
7.08.01.02 |
Benefits |
8,005 |
1,839 |
131 |
7.08.01.03 |
Government severance indemnity fund for employees-F.G.T.S. |
490 |
241 |
107 |
7.08.02 |
Taxes, Fees and Contributions |
76,986 |
42,079 |
54,548 |
7.08.02.01 |
Federal |
76,982 |
42,075 |
54,532 |
7.08.02.02 |
State |
4 |
4 |
- |
7.08.02.03 |
Municipal |
- |
- |
16 |
7.08.03 |
Remuneration on third parties’ capital |
37,202 |
57,284 |
96,319 |
7.08.03.01 |
Interest |
37,081 |
57,181 |
96,195 |
7.08.03.02 |
Rental |
121 |
103 |
124 |
7.08.04 |
Remuneration on own capital |
1,225,923 |
1,572,292 |
1,595,151 |
7.08.04.02 |
Dividend |
1,089,948 |
1,501,212 |
1,254,063 |
7.08.04.03 |
Retained profit / loss for the period |
135,975 |
71,080 |
341,088 |
10
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS |
|
| ||
(in thousands of Brazilian reais – R$) |
|
|
| |
|
|
|
|
|
Code |
Description |
Current Quarter 09/30/2012 |
Previous Year 12/31/2011 |
Previous Year 12/31/2010 |
1 |
Total assets |
31,075,687 |
27,413,057 |
20,056,797 |
1.01 |
Current assets |
5,630,196 |
5,363,055 |
3,898,190 |
1.01.01 |
Cash and cash equivalents |
2,477,895 |
2,699,837 |
1,562,897 |
1.01.02 |
Financial Investments |
6,100 |
47,521 |
42,533 |
1.01.02.02 |
Financial Investments at amortized cost |
6,100 |
47,521 |
42,533 |
1.01.02.02.01 |
Held to maturity |
6,100 |
47,521 |
42,533 |
1.01.03 |
Accounts receivable |
2,268,601 |
1,874,280 |
1,816,073 |
1.01.03.01 |
Consumers |
2,268,601 |
1,874,280 |
1,816,073 |
1.01.04 |
Materials and suppliers |
49,346 |
44,872 |
25,223 |
1.01.06 |
Recoverable taxes |
263,403 |
277,463 |
193,020 |
1.01.06.01 |
Current Recoverable taxes |
263,403 |
277,463 |
193,020 |
1.01.08 |
Other current assets |
564,851 |
419,082 |
258,444 |
1.01.08.03 |
Other |
564,851 |
419,082 |
258,444 |
1.01.08.03.01 |
Other credits |
516,903 |
409,938 |
253,446 |
1.01.08.03.02 |
Derivatives |
870 |
3,733 |
244 |
1.01.08.03.03 |
Leases |
9,740 |
4,581 |
4,754 |
1.01.08.03.04 |
Dividends and interest on shareholders’ equity |
2,894 |
830 |
- |
1.01.08.03.05 |
Financial asset of concession |
34,444 |
- |
- |
1.02 |
Noncurrent assets |
25,445,491 |
22,050,002 |
16,158,607 |
1.02.01 |
Noncurrent assets |
6,298,173 |
4,830,487 |
3,787,268 |
1.02.01.02 |
Financial Investments at amortized cost |
- |
109,964 |
72,822 |
1.02.01.02.01 |
Held to maturity |
- |
109,964 |
72,822 |
1.02.01.03 |
Accounts receivable |
162,016 |
182,300 |
195,738 |
1.02.01.03.01 |
Consumers |
162,016 |
182,300 |
195,738 |
1.02.01.06 |
Deferred taxes |
1,318,618 |
1,176,535 |
1,183,460 |
1.02.01.06.02 |
Deferred taxes credits |
1,318,618 |
1,176,535 |
1,183,460 |
1.02.01.09 |
Other noncurrent assets |
4,817,539 |
3,361,688 |
2,335,248 |
1.02.01.09.03 |
Derivatives |
486,438 |
215,642 |
82 |
1.02.01.09.04 |
Escrow deposits |
1,184,554 |
1,128,616 |
890,685 |
1.02.01.09.05 |
Recoverable taxes |
225,036 |
216,715 |
138,966 |
1.02.01.09.06 |
Leases |
31,703 |
24,521 |
26,315 |
1.02.01.09.07 |
Financial asset of concession |
2,342,796 |
1,376,664 |
934,646 |
1.02.01.09.08 |
Private pension fund |
10,203 |
3,415 |
5,800 |
1.02.01.09.09 |
Investments at cost |
116,654 |
116,654 |
116,654 |
1.02.01.09.10 |
Other credits |
420,155 |
279,461 |
222,100 |
1.02.03 |
Property, plant and equipment |
9,611,958 |
8,292,076 |
5,786,465 |
1.02.03.01 |
Fixed assets - in service |
8,950,586 |
7,226,461 |
5,001,815 |
1.02.03.03 |
Fixed assets - in progress |
661,372 |
1,065,615 |
784,650 |
1.02.04 |
Intangible assets |
9,535,360 |
8,927,439 |
6,584,874 |
1.02.04.01 |
Intangible assets |
9,535,360 |
8,927,439 |
6,584,874 |
11
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET -LIABILITIES |
|
| ||
(in thousands of Brazilian reais – R$) |
|
|
| |
|
|
|
|
|
Code |
Description |
Current Quarter 09/30/2012 |
Previous Year 12/31/2011 |
Previous Year 12/31/2010 |
2 |
Total liabilities |
31,075,687 |
27,413,057 |
20,056,797 |
2.01 |
Current liabilities |
5,193,351 |
4,499,437 |
4,428,322 |
2.01.01 |
Social and Labor Obligations |
72,535 |
70,771 |
58,688 |
2.01.01.02 |
Labor Obligations |
72,535 |
70,771 |
58,688 |
2.01.01.02.01 |
Estimated Labor Obligation |
72,535 |
70,771 |
58,688 |
2.01.02 |
Suppliers |
1,691,002 |
1,240,143 |
1,047,385 |
2.01.02.01 |
National Suppliers |
1,691,002 |
1,240,143 |
1,047,385 |
2.01.03 |
Tax Obligations |
442,365 |
483,028 |
455,248 |
2.01.03.01 |
Federal Tax Obligations |
270,693 |
182,510 |
207,357 |
2.01.03.01.01 |
Income tax and Social Contribution |
142,395 |
90,120 |
109,133 |
2.01.03.01.02 |
PIS (Tax on Revenue) |
14,153 |
12,446 |
13,563 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
79,286 |
59,429 |
63,668 |
2.01.03.01.04 |
Others |
34,859 |
20,515 |
20,993 |
2.01.03.02 |
State Tax Obligations |
171,672 |
300,518 |
247,891 |
2.01.04 |
Loans and financing |
2,133,170 |
1,653,053 |
2,247,407 |
2.01.04.01 |
Loans and financing |
1,701,097 |
1,038,316 |
619,383 |
2.01.04.01.01 |
Brazilian currency |
1,676,015 |
1,016,068 |
606,401 |
2.01.04.01.02 |
Foreign Currency |
25,082 |
22,248 |
12,982 |
2.01.04.02 |
Debentures |
432,073 |
614,737 |
1,628,024 |
2.01.04.02.01 |
Debentures |
336,459 |
531,185 |
1,509,958 |
2.01.04.02.02 |
Interest on debentures |
95,614 |
83,552 |
118,066 |
2.01.05 |
Other liabilities |
854,279 |
1,052,442 |
619,594 |
2.01.05.02 |
Others |
854,279 |
1,052,442 |
619,594 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
26,542 |
24,525 |
23,815 |
2.01.05.02.04 |
Derivatives |
109 |
- |
3,981 |
2.01.05.02.05 |
Private pension fund |
51,675 |
40,695 |
40,103 |
2.01.05.02.06 |
Regulatory charges |
114,488 |
145,146 |
123,542 |
2.01.05.02.07 |
Charge for the use of Public Utilities |
30,422 |
28,738 |
17,287 |
2.01.05.02.08 |
Other payable |
631,043 |
813,338 |
410,866 |
2.02 |
Noncurrent liabilities |
17,475,275 |
14,361,110 |
8,878,819 |
2.02.01 |
Loans and financing |
14,992,948 |
11,954,734 |
7,159,311 |
2.02.01.01 |
Loans and financing |
9,097,805 |
7,406,082 |
4,946,997 |
2.02.01.01.01 |
Brazilian currency |
6,687,597 |
5,677,756 |
4,481,420 |
2.02.01.01.02 |
Foreign Currency |
2,410,208 |
1,728,326 |
465,577 |
2.02.01.02 |
Debentures |
5,895,143 |
4,548,652 |
2,212,314 |
2.02.02 |
Other payable |
940,515 |
1,030,154 |
1,150,476 |
2.02.02.02 |
Other |
940,515 |
1,030,154 |
1,150,476 |
2.02.02.02.03 |
Derivatives |
336 |
24 |
7,883 |
2.02.02.02.04 |
Private pension fund |
325,455 |
414,629 |
570,878 |
2.02.02.02.05 |
Taxes and Contributions |
- |
165 |
959 |
2.02.02.02.06 |
Charge for the use of Public Utilities |
461,157 |
440,926 |
429,631 |
2.02.02.02.07 |
Other payable |
149,100 |
174,410 |
141,125 |
2.02.02.02.08 |
Suppliers |
4,467 |
- |
- |
2.02.03 |
Deferred taxes |
1,155,733 |
1,038,101 |
277,767 |
2.02.03.01 |
Deferred Income tax and Social Contribution |
1,155,733 |
1,038,101 |
277,767 |
2.02.04 |
Provisions |
386,079 |
338,121 |
291,265 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
386,079 |
338,121 |
291,265 |
2.02.04.01.01 |
Tax Provisions |
263,382 |
248,760 |
219,513 |
2.02.04.01.02 |
Labor and tax provisions |
68,505 |
43,850 |
39,136 |
2.02.04.01.04 |
Civil provisions |
27,130 |
28,484 |
27,843 |
2.02.04.01.05 |
Others |
27,062 |
17,027 |
4,773 |
2.03 |
Shareholders´ equity - consolidated |
8,407,061 |
8,552,510 |
6,749,656 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
228,322 |
229,956 |
16 |
2.03.04 |
Profit reserves |
1,339,286 |
1,253,655 |
904,705 |
2.03.04.01 |
Legal reserves |
556,481 |
495,185 |
418,665 |
2.03.04.04 |
Reserve of retained earnings for investment |
326,899 |
- |
- |
2.03.04.08 |
Additional Proposed dividend |
455,906 |
758,470 |
486,040 |
2.03.05 |
Retained earnings |
- |
227,118 |
185,831 |
2.03.08 |
Other comprehensive income |
535,628 |
563,005 |
609,732 |
2.03.09 |
Noncontrolling interest |
1,510,401 |
1,485,352 |
255,948 |
12
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - INCOME STATEMENT |
||||
(in thousands of Brazilian reais – R$) |
||||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
3.01 |
Net revenues |
15,055,147 |
12,764,028 |
12,023,729 |
3.02 |
Cost of electric energy services |
(10,701,965) |
(8,517,565) |
(8,340,963) |
3.02.01 |
Cost of electric energy |
(7,725,979) |
(6,220,970) |
(6,222,490) |
3.02.02 |
Operating cost |
(1,620,311) |
(1,157,970) |
(1,067,493) |
3.02.03 |
Services rendered to third parties |
(1,355,675) |
(1,138,625) |
(1,050,980) |
3.03 |
Operating income |
4,353,182 |
4,246,463 |
3,682,766 |
3.04 |
Operating income (expense) |
(1,582,069) |
(1,195,916) |
(943,451) |
3.04.01 |
Sales expenses |
(468,346) |
(364,352) |
(300,435) |
3.04.02 |
General and administrative |
(732,824) |
(615,171) |
(443,212) |
3.04.05 |
Others |
(380,899) |
(216,393) |
(199,804) |
3.05 |
Income before financial income and taxes |
2,771,113 |
3,050,547 |
2,739,315 |
3.06 |
Financial income / expense |
(767,632) |
(625,378) |
(271,307) |
3.06.01 |
Financial income |
720,332 |
761,400 |
565,751 |
3.06.02 |
Financial expense |
(1,487,964) |
(1,386,778) |
(837,058) |
3.07 |
Income before taxes |
2,003,481 |
2,425,169 |
2,468,008 |
3.08 |
Income tax and social contribution |
(746,747) |
(800,896) |
(853,431) |
3.08.01 |
Current |
(927,268) |
(735,908) |
(755,321) |
3.08.02 |
Deferred |
180,521 |
(64,988) |
(98,110) |
3.09 |
Net income from continuing operations |
1,256,734 |
1,624,273 |
1,614,577 |
3.11 |
Net income |
1,256,734 |
1,624,273 |
1,614,577 |
3.11.01 |
Net income attributable to controlling shareholders |
1,225,924 |
1,572,292 |
1,595,151 |
3.11.02 |
Net income attributable to noncontrolling shareholders |
30,810 |
51,981 |
19,426 |
3.99.01.01 |
ON |
1.27 |
1.63 |
1.66 |
13
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME |
| |||
(in thousands of Brazilian reais – R$) |
| |||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
4.01 |
Net income |
1,256,734 |
1,624,274 |
1,614,577 |
4.03 |
Comprehensive income |
1,256,734 |
1,624,274 |
1,614,577 |
4.03.01 |
Comprehensive income attributtable to controlling shareholders |
1,225,924 |
1,572,293 |
1,595,151 |
4.03.02 |
Comprehensive income attributable to non controlling shareholders |
30,810 |
51,981 |
19,426 |
14
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD |
|
| ||
(in thousands of Brazilian reais – R$) |
|
|
| |
Code |
Description |
YTD Current Year |
YTD previous year |
YTD previous year |
6.01 |
Net cash from operating activities |
2,144,084 |
2,488,652 |
2,029,213 |
6.01.01 |
Cash generated from operations |
4,485,779 |
4,294,160 |
3,584,715 |
6.01.01.01 |
Net income, including income tax and social contribution |
2,003,481 |
2,425,169 |
2,468,008 |
6.01.01.02 |
Depreciation and amortization |
1,127,103 |
801,203 |
691,793 |
6.01.01.03 |
Reserve for tax, civil, labor and environmental risks |
95,226 |
35,219 |
(29,598) |
6.01.01.04 |
Interest and monetary and exchange restatement |
1,099,913 |
1,105,405 |
531,310 |
6.01.01.05 |
Gain on pension plan |
(16,340) |
(82,953) |
(80,629) |
6.01.01.06 |
Losses on disposal of noncurrent assets |
54,579 |
3,688 |
1,142 |
6.01.01.07 |
Deferred taxes - PIS and COFINS |
(64,005) |
6,429 |
2,153 |
6.01.01.08 |
Other |
21,919 |
- |
536 |
6.01.01.09 |
Provision for doubtful accounts |
163,903 |
- |
- |
6.01.02 |
Variation on assets and liabilities |
(2,341,695) |
(1,805,508) |
(1,555,502) |
6.01.02.01 |
Consumers, Concessionaires and Licensees |
(486,380) |
(9,184) |
(34,085) |
6.01.02.02 |
Recoverable Taxes |
48,558 |
(12,972) |
3,146 |
6.01.02.03 |
Leases |
(3,969) |
(6,347) |
(2,945) |
6.01.02.04 |
Escrow deposits |
8,305 |
(164,165) |
(52,109) |
6.01.02.05 |
Other operating assets |
(73,495) |
(61,086) |
(78,202) |
6.01.02.06 |
Suppliers |
435,014 |
122,783 |
(16,714) |
6.01.02.07 |
Taxes and social contributions paid |
(864,145) |
(764,195) |
(88,996) |
6.01.02.08 |
Other taxes and social contributions |
(146,600) |
54,230 |
(72,235) |
6.01.02.09 |
Employee Pension Plans |
(79,450) |
(70,318) |
(573,170) |
6.01.02.10 |
Interest paid on debt |
(1,018,078) |
(981,682) |
(705,366) |
6.01.02.11 |
Regulator charges |
(29,057) |
21,596 |
59,792 |
6.01.02.12 |
Other operating liabilities |
(68,314) |
65,832 |
5,382 |
6.01.02.13 |
Reserve for tax, civil and labor risks paid |
(64,084) |
- |
- |
6.02 |
Net cash in investing activities |
(3,368,260) |
(2,487,531) |
(1,801,887) |
6.02.02 |
Acquisition of property, plant and equipment |
(1,034,589) |
(829,701) |
17,777 |
6.02.03 |
Marketable Securities, Deposits and Escrow Deposits |
(14,806) |
18,688 |
(3,931) |
6.02.05 |
Acquisition of intangible assets |
(1,433,064) |
(1,075,072) |
828 |
6.02.06 |
Leases |
(6,581) |
8,314 |
(1,165,609) |
6.02.08 |
Acquisition of subsidiaries net of cash acquired |
(706,186) |
(814,330) |
- |
6.02.09 |
Increase Cash for Business Combinations |
- |
253,178 |
(634,931) |
6.02.10 |
Other |
(558) |
- |
- |
6.02.11 |
Payment of acquisition payables |
(172,476) |
(48,608) |
- |
6.02.12 |
Intercompany loans with subsidiaries and associated companies |
- |
- |
(10,269) |
6.02.13 |
Increase on investments on subsidiaries |
- |
- |
(5,752) |
6.03 |
Net cash in financing activities |
1,002,233 |
1,135,819 |
(151,674) |
6.03.01 |
Loans, financing and debentures obtained |
4,294,254 |
5,536,932 |
2,571,002 |
6.03.02 |
Payments of Loans, financing and debentures , net of derivatives |
(1,885,175) |
(3,157,839) |
(1,280,290) |
6.03.03 |
Dividend and interest on shareholders’ equity paid |
(1,406,846) |
(1,240,590) |
(1,440,094) |
6.03.05 |
Cash increase due to increase of investment in subsidiaries |
- |
1,118 |
- |
6.03.06 |
Others |
- |
(3,802) |
(2,292) |
6.05 |
Increase (decrease) in cash and cash equivalents |
(221,943) |
1,136,940 |
75,652 |
6.05.01 |
Cash and cash equivalents at beginning of period |
2,699,837 |
1,562,897 |
1,487,245 |
6.05.02 |
Cash and cash equivalents at end of period |
2,477,894 |
2,699,837 |
1,562,897 |
15
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2012 TO DECEMBER 31, 2012 | |||||||||
|
|
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
229,956 |
1,253,655 |
0 |
790,122 |
7,067,158 |
1,485,352 |
8,552,510 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
227,118 |
(227,118) |
- |
- |
- |
5.03 |
Adjusted opening balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
1,485,352 |
8,552,510 |
5.04 |
Capital transactions within shareholders |
- |
(1,634) |
(302,564) |
(1,092,224) |
- |
(1,396,422) |
(5,427) |
(1,401,849) |
5.04.06 |
Dividend |
- |
- |
- |
(640,239) |
- |
(640,239) |
- |
(640,239) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
3,921 |
- |
3,921 |
- |
3,921 |
5.04.09 |
Dividend proposed |
- |
- |
455,906 |
(455,906) |
- |
- |
(5,875) |
(5,875) |
5.04.10 |
Dividend approved |
- |
- |
(758,470) |
- |
- |
(758,470) |
(8,201) |
(766,671) |
5.04.11 |
Business combinations CPFL Renováveis |
- |
(1,634) |
- |
- |
- |
(1,634) |
5,086 |
3,452 |
5.04.12 |
Capital Increase Noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
3,563 |
3,563 |
5.05 |
Total comprehensive income |
- |
- |
- |
1,225,924 |
- |
1,225,924 |
30,810 |
1,256,734 |
5.05.01 |
Net income |
- |
- |
- |
1,225,924 |
- |
1,225,924 |
30,810 |
1,256,734 |
5.06 |
Internal changes of shareholders equity |
- |
- |
388,196 |
(360,818) |
(27,378) |
- |
(334) |
(334) |
5.06.01 |
Formation of statutory reserve |
- |
- |
388,196 |
(388,195) |
- |
- |
- |
- |
5.06.02 |
Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
41,482 |
(41,482) |
- |
- |
- |
5.06.03 |
Taxes on the Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
(14,105) |
14,104 |
- |
- |
- |
5.06.04 |
Other transactions within noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
(334) |
(334) |
5.07 |
Ending balance |
4,793,424 |
228,322 |
1,339,287 |
- |
535,627 |
6,896,660 |
1,510,401 |
8,407,061 |
16
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2011 TO DECEMBER 31, 2011 | |||||||||
Code |
Description |
Capital |
Capital |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders´ equity |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
16 |
904,705 |
- |
795,563 |
6,493,708 |
255,948 |
6,749,656 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
185,831 |
(185,831) |
- |
- |
- |
5.03 |
Adjusted opening balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
255,948 |
6,749,656 |
5.04 |
Capital transactions within shareholders |
- |
229,940 |
272,430 |
(1,480,290) |
(20,922) |
(998,842) |
1,177,437 |
178,597 |
5.04.06 |
Dividend |
- |
- |
- |
(747,709) |
- |
(747,709) |
(3,498) |
(751,207) |
5.04.08 |
Business combinations CPFL Renováveis |
- |
229,940 |
- |
20,922 |
(20,922) |
229,940 |
1,184,531 |
1,414,473 |
5.04.09 |
Dividend approved |
- |
- |
(486,040) |
- |
- |
(486,040) |
(3,596) |
(489,636) |
5.04.10 |
Prescribed dividend |
- |
- |
- |
4,967 |
- |
4,967 |
- |
4,967 |
5.04.11 |
Dividend proposed |
- |
- |
758,470 |
(758,470) |
- |
- |
- |
- |
5.05 |
Total comprehensive income |
- |
- |
- |
1,572,292 |
- |
1,572,292 |
51,981 |
1,624,271 |
5.05.01 |
Net income |
- |
- |
- |
1,572,292 |
- |
1,572,292 |
51,981 |
1,624,271 |
5.06 |
Internal changes of shareholders equity |
- |
- |
76,520 |
(50,715) |
(25,805) |
- |
(14) |
(14) |
5.06.01 |
Formation of statutory reserve |
- |
- |
76,520 |
(76,520) |
- |
- |
- |
|
5.06.02 |
Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
39,098 |
(39,098) |
- |
- |
|
5.06.03 |
Taxes on the Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
(13,293) |
13,293 |
- |
- |
|
5.07 |
Ending balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
1,485,352 |
8,552,510 |
17
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2010 TO DECEMBER 31, 2010 | |||||||||
Code |
Description |
Capital |
Capital |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders´ equity |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,741,175 |
16 |
996,768 |
(234,278) |
765,667 |
6,269,348 |
267,431 |
6,536,779 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
129,796 |
(129,796) |
- |
- |
- |
5.03 |
Adjusted opening balance |
4,741,175 |
16 |
996,768 |
(104,482) |
635,871 |
6,269,348 |
267,431 |
6,536,779 |
5.04 |
Capital transactions within shareholders |
52,249 |
- |
(168,977) |
(1,254,063) |
- |
(1,370,791) |
(17,148) |
(1,387,939) |
5.04.01 |
Capital increase |
52,249 |
- |
- |
- |
- |
52,249 |
- |
52,249 |
5.04.06 |
Dividend |
- |
- |
- |
(774,429) |
- |
(774,429) |
(6,181) |
(780,610) |
5.04.08 |
Dividend approved |
- |
- |
(655,017) |
- |
- |
(655,017) |
(10,967) |
(665,984) |
5.04.09 |
Prescribed dividend |
- |
- |
- |
6,406 |
- |
6,406 |
- |
6,406 |
5.04.10 |
Dividend proposed |
- |
- |
486,040 |
(486,040) |
- |
- |
- |
- |
5.05 |
Total comprehensive income |
- |
- |
- |
1,595,151 |
- |
1,595,151 |
19,426 |
1,614,577 |
5.05.01 |
Net income |
- |
- |
- |
1,595,151 |
- |
1,595,151 |
19,426 |
1,614,577 |
5.06 |
Internal changes of shareholders equity |
- |
- |
76,914 |
(50,775) |
(26,139) |
- |
(13,761) |
(13,761) |
5.06.01 |
Formation of statutory reserve |
- |
- |
76,914 |
(76,914) |
- |
- |
- |
- |
5.06.02 |
Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
39,605 |
(39,605) |
- |
- |
- |
5.06.03 |
Taxes on the Realization of Comprehensive Income - Deemed cost |
- |
- |
- |
(13,466) |
13,466 |
- |
- |
- |
5.06.05 |
Other transaction with noncontrolling shareholders' |
|
|
|
|
|
|
|
|
5.07 |
Ending balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
255,948 |
6,749,656 |
18
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE |
| |||
(in thousands of Brazilian reais – R$) |
|
| ||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
7.01 |
Revenues |
22,353,535 |
19,267,606 |
18,421,036 |
7.01.01 |
Sales of goods, products and services |
20,070,723 |
17,736,156 |
16,513,001 |
7.01.02 |
Other revenue |
1,351,551 |
1,129,826 |
1,043,678 |
7.01.02.01 |
Revenue from construction of infrastructure distribution |
1,351,551 |
1,129,826 |
1,043,678 |
7.01.03 |
Revenues related to the construction of own assets |
1,095,164 |
472,298 |
916,026 |
7.01.04 |
Allowance for doubtful accounts |
(163,903) |
(70,674) |
(51,669) |
7.02 |
Inputs |
(12,236,546) |
(9,375,269) |
(9,535,417) |
7.02.01 |
Cost of sales |
(8,584,834) |
(6,926,552) |
(6,914,197) |
7.02.02 |
Material-Energy-Outsourced services-Other |
(2,077,890) |
(1,987,656) |
(2,281,569) |
7.02.04 |
Other |
(1,573,822) |
(461,061) |
(339,651) |
7.03 |
Gross added value |
10,116,989 |
9,892,337 |
8,885,619 |
7.04 |
Retentions |
(1,127,382) |
(845,819) |
(720,528) |
7.04.01 |
Depreciation and amortization |
(841,374) |
(661,770) |
(537,913) |
7.04.02 |
Other |
(286,008) |
(184,049) |
(182,615) |
7.04.02.01 |
Intangible concession asset - amortization |
(286,008) |
(184,049) |
(182,615) |
7.05 |
Net added value generated |
8,989,607 |
9,046,518 |
8,165,091 |
7.06 |
Added value received in transfer |
739,531 |
785,967 |
603,720 |
7.06.02 |
Financial income |
739,531 |
785,967 |
603,720 |
7.07 |
Added Value to be Distributed |
9,729,138 |
9,832,485 |
8,768,811 |
7.08 |
Distribution of Added Value |
9,729,138 |
9,832,485 |
8,768,811 |
7.08.01 |
Personnel |
659,595 |
595,433 |
498,110 |
7.08.01.01 |
Direct Remuneration |
437,223 |
417,848 |
379,198 |
7.08.01.02 |
Benefits |
178,647 |
146,586 |
89,235 |
7.08.01.03 |
Government severance indemnity fund for employees- F.G.T.S. |
43,725 |
30,999 |
29,677 |
7.08.02 |
Taxes, Fees and Contributions |
6,276,188 |
6,184,300 |
5,709,743 |
7.08.02.01 |
Federal |
3,081,294 |
3,204,456 |
2,968,855 |
7.08.02.02 |
State |
3,183,205 |
2,970,299 |
2,731,991 |
7.08.02.03 |
Municipal |
11,689 |
9,545 |
8,897 |
7.08.03 |
Remuneration on third parties’ capital |
1,536,621 |
1,428,479 |
946,381 |
7.08.03.01 |
Interest |
1,493,141 |
1,401,428 |
931,649 |
7.08.03.02 |
Rental |
29,641 |
27,051 |
14,732 |
7.08.03.03 |
Others |
13,839 |
- |
- |
7.08.04 |
Remuneration on own capital |
1,256,734 |
1,624,273 |
1,614,577 |
7.08.04.02 |
Dividend |
1,093,869 |
1,504,710 |
1,260,244 |
7.08.04.03 |
Retained profit / loss for the period |
162,865 |
119,563 |
354,333 |
19
Management Report
Dear Shareholders,
In accordance with the legal and statutory provisions, the Management of CPFL Energia S.A. (CPFL Energia) submits for your examination the company’s Management Report and financial statements, including the report of the independent auditors and the Fiscal Council for the fiscal year ended December 31, 2012. All comparisons in this Report are based on consolidated data for the same period a year earlier, except when otherwise stated.
1. Initial considerations
The year 2012 was a milestone in the history of the Brazilian electric sector: the treatment given by the Federal Government to the concessions of generation, transmission and distribution of electric energy, through the proposal of anticipated extension of these concessions, was an important step toward the goal to reduce electric energy tariffs.
Considered one of the world's most expensive tariffs, Brazilian society had expected a few years ago, for the government action to reduce the electric energy tariff, thereby helping to increase the competitiveness of the economy and provide better living conditions for the population. Government measures, contained in the Provisional Measure No. 579/2012 and later converted into Law No. 12,783, certainly will give, in the coming years, a new impetus to economic growth and social development of the country, supporting from now, the effort of Brazilian authorities to control inflation.
The proposal of anticipated extension of the concessions made earlier by the Government, changed significantly the tariffs of power generation and transmission and its benefits were shared directly with consumers, through the reduction of the final tariff, announced in the end of January 2013.
In the specific case of CPFL Energia, were affected by government measures five small concessions of power distribution, corresponding to 2,575 GWh (4.5% of the concession area of CPFL Energia) and small hydroelectric power plants totaling 24 MW (less than 1% of total installed capacity of the Group).
Even in this adverse scenario, the CPFL Energia Group grew. The total energy sales increased 8.0% to 57,090 GWh (52,851 GWh in 2011). In the distribution segment, sales to the captive market increased 1.8% to 40,645 GWh, whereas the volume of energy corresponding to the consumption of free consumers in the concession areas of the group’s distributors, invoiced in the form of the Tariff for the Use of the Distribution System (TUSD), increased 8.0% to 15,855 GWh. Thus, energy consumption in the concession area of the CPFL Energia’s group was 56,500 GWh, an increase of 3.5% over 2011. The subsidiary CPFL Renováveis remained at the leadership of the power generation segment from alternative sources, completing several acquisitions, such as Bons Ventos and Atlântica wind farms and Ester cogeneration plant, fueled by sugarcane bagasse. Additionally, we had the beginning of commercial operation of Santa Clara wind farm and Salto Góes SHPP. CPFL Energia also maintained its excellence in the management of hydroelectric power plants through its subsidiary CPFL Geração and continued its leadership in energy trading in the free market through CPFL Brasil. Thus, commercialization and generation sales outside the Group reached 16,445 GWh, an increase of 27.1% compared to 2011. In other business segment, that of Value Added Services, the Group also showed growth, increasing its Net Revenue by 34.7%, reflecting an expansion in the volume of transactions and services sold to customers throughout Brazil.
Regulatory requirements have been extended every tariff cycle and continue to challenge companies to increase operational efficiency and quality of services provided to customers. The Group prepared itself for this new cycle, investing in innovation, through the incorporation of new technologies, especially smart grid, in addition to investments in the expansion and strengthening of networks to meet the strong growth in consumption in the distributors’ concession area. Thus, the volume of investments of the eight distribution subsidiaries totaled R$ 1,403 million.
20
Noteworthy also the inauguration of Tanquinho Solar Power Plant, located in Campinas, state of São Paulo, celebrating 100 years of the founding of CPFL Paulista, which led to the CPFL Energia Group. The Tanquinho Solar Power Plant with 1.1 MWp of installed capacity, is the result of a Research & Development Project developed by the CPFL Group companies in response to the strategic project called "Technical Arrangements for Insertion of Photovoltaic Solar Generation in the Brazilian Energy Matrix", object of the Public Call of the Brazilian National Electric Energy Agency (Aneel). In this sense, the project, which amounted to R$ 13.8 million, combines several technologies already employed in the world, seeking the mastery of existing technologies and evaluate how solar energy can be integrated into the electric distribution system of CPFL and Brazil. Thus, opens up perspectives for use of opportunities by the Group, as this source of energy becomes more competitive in the Country.
For the coming years, the Group's prospects are quite optimistic, primarily by expected growth of the Brazilian economy and low impact caused by the measures announced by the Federal Government in order to reduce the electric energy tariff for consumers through the proposal for the anticipation of the concessions maturing between 2015 and 2017.
For this reason, CPFL Energia plans to keep the strategies that have been the main driving forces of growth and empowerment, with a focus on seizing opportunities for consolidation, investment in new generation projects, and increasing efficiency through innovation in current businesses, especially distribution, with strong investment in smart grid technologies.
Group must also keep those who were the pillars of its development in recent years: the commitment to corporate governance, business excellence, social responsibility and business sustainability, widely recognized by the market and by the Brazilian society.
21
SHAREHOLDING STRUCTURE (simplified)
CPFL Energia is a holding company with stock participation in other companies:
Base: 12/31/2012
Notes:
(1) Controlling shareholders;
(2) UTEs Termoparaíba e Termonordeste;
(3) CPFL Energia owns a 63.0% interest in CPFL Renováveis through CPFL Geração, with 35.5%, and CPFL Brasil, with 27.5%.
2. Comments on the situation
MACROECONOMIC ENVIRONMENT
The year 2012 was marked by the continuity of instability in the international macroeconomic environment, besides other unfavorable elements that have contributed to get the macroeconomic downturn even deeper. After the crisis of 2008/2009, in 2010 the international economy witnessed the recovery of developed countries and, to a greater extent, the emerging countries. It was expected that the same was accomplished in subsequent years, but adverse factors altered the growth trend observed so far.
Emerging markets, especially China, have registered a smoother economic slowdown, but Europe is in recession and U.S. follows the path of a moderate growth, still influenced by negotiations on the fiscal cliff.
Thus, the world has experienced moments of uncertainty in 2012, with implications for global trade, investment and confidence. These were the main transmission channels of the crisis to Brazil, highlighting the poor performance of the industrial sector, which declined by 2.7% for the year. Besides the global slowdown, the appreciation of foreign exchange rate for much of the year, high inventories and structural problems in infrastructure, bureaucracy and qualification of skilled labor have contributed to this underperformance.
However, the government has implemented measures to stimulate the sector, highlighting: pension tax relief, tax cuts, drop in electricity tariffs, increase in borrowing capacity of states and programs of concessions to private investment. Also noteworthy is the drop in spreads and interest rates (which should favor public debt and investments) and also change the level of the exchange rate to boost exports. Thus, in late 2012 the industrial sector began a slight recovery. Meanwhile, unemployment remained low, boosting income and payroll, which explains the good result of retail trade in 2012.
22
With good perspectives, it is estimated that Brazilian GDP growth goes from 1.0% in 2012 to 3.2% in 2013, according to market (Focus Report), driven by improved confidence, industrial sector and investment. The outlook for the domestic market remains good, given the low unemployment and good performance of income and trade.
REGULATORY ENVIRONMENT
Distribution Segment
For the distribution segment, after the conclusion in 2011 of the Tariff Setting Procedures ("PRORET"), in the economic regulation 2012 was marked by the improvement in rules, highlighting: (i) Normative Ruling ("REN") No. 472/2012 - Regulation over the methodology to determine monthly the difference between revenues and the amount of funds to be transferred to each distribution company, by the implementation of the Electric Energy Social Tariff – TSEE; (ii) REN 478/2012 - Regulation over Connection Charges and changes in Distribution System Usage Tariff – TUSD for consumers from A1 subgroup; (iii) REN 484/2012 - Definition of procedures to be adopted by concessionaires, permissionaires and services and energy facilities authorized companies to obtain consent to the transfer of corporate control and other arrangements; (iv) REN 498/2012 – White Hourly Tariff for low voltage consumers – kz parameter; and (v) REN 1399/2012 – Extraordinary Calculation of reference TUSDg (Distribution System Usage Tariff applicable to generators) to consider effects of Provisional Measure no. 579/2012.
Regarding the technical and commercial regulation, the following factors are significant: (i) REN 479/2012 – Review of Normative Ruling no. 414/2010, which considers the general conditions of electric energy supply; (ii) REN 480/2012 –Technical accounting procedures for the transfer to municipal government, without charges, of the public lighting assets recorded in the Fixed Assets in Service of the distribution companies, under the terms of ANEEL Resolution No. 414/2010; (iii) REN 482/2012 – Establishment of general conditions to the access of micro and small distributed generation to electric energy distribution system and electric energy compensation system; (iv) REN 493/2012 – Electric energy supply through individual or collective generation systems in communities and isolated villages, characterized by large dispersion of consumers and lack of economies of scale; (v) REN 488/2012 – Establishment of conditions for the revision of universalization of electric energy distribution services in rural areas, considering the institution of the Light for All Program for the period 2011 to 2014; (vi) REN 495/2012 – Approval of the Manual for Financial Audit of Energy Efficiency Programs and Research and Technology Development in Electric Energy Sector; (vii) REN 499/2012 – Approval of Module 9 of PRODIST and changes in Chapter XVI of Normative Ruling No. 414/2010; (viii) REN 502/2012 – Regulation over energy metering system of consumers under Group B; (ix) REN 504/2012 – Review of the Manual for Research and Technology Development in Electric Energy Sector, 2008 version; (x) REN 506/2012 – Establishment of conditions to access the distribution system through connection in installations owned by the distribution company to be followed by the one who accesses and the one that is accessed; (xi) REN 507/2012 – Consolidation and review of rules to access to distribution systems; (xii) REN 508/2012 – Establishment of criteria and conditions to the celebration of bilateral agreement between signing parties of “new” energy CCEARs; (xiii) REN 514/2012 – Establishment of conditions to contract Quotas of Assured Energy and Capacity, in compliance with the provisions of Decree 7.805/2012; (xiv) REN 516/2012 – Review of Chapter XV, Section II, of Normative Ruling No. 414/2010 which deals with the telephone service provided by distribution companies; and (xv) REN 517/2012 – Changes on ANEEL Normative Ruling 482/2012, approval the 6th review of Module 1 and 5th review of Module 3 of PRODIST – Distribution Procedures.
In 2012, Aneel also put under discussion, through the mechanism of Public Hearing ("AP"), other important issues that have not yet turned into specific regulations.
23
Generation Segment
For the generation segment, by the regulatory point of view, 2012 was a year of great changes and settings, particularly for the generation concessions maturing until 2017. It is relevant to note: (i) REN 466/2011, published in January 2012, which addresses the criteria for generation dispatch out of merit order to compensate former unavailability; (ii) renewal of Petrobras Commitment Term, ensuring natural gas for thermal power plants until 2015, (iii) creation of the "Forum of Associations for Gas" and the Gas Parliamentary Front, aimed at opening the Gas Market in order to enhance energy generation; (iv) Law nr. 12.651/2012 - New Brazilian Forest Code - which represents a major breakthrough for the electric energy sector in power generation and transmission; (v) discussions on the concatenation of the first payment of the Use of Public Property (UBP) with the date of commercial operation of the enterprises with delay, in most cases, for reasons of environmental licensing; (vi) Provisional Measure 577/2012, which regulates the extinction in bankruptcy and forfeiture, and intervention in concessions and permits for public service of electric energy; (vii) Provisional Measure 579/2012, which deals with the Concessions Renewal of Electric Energy Sector and tariff relief, and its developments: a) PM 591/2012 and Decree 7.850/2012, regarding indemnities to be paid to transmission and generation companies which were affected by this PM and about what should be taken into account in calculating generation tariffs; and b)Public Hearings 091 and 098/2012 which addressed TUST and TUSDg, establishing methodologies for the extraordinary calculation of transmission and distribution tariffs (applied to generators), aiming to reduce the overall cost of transmission and distribution; (viii) MME Ordinance 455/2012, which extinguishes the ex post energy market and determines the creation of an index for reference price of electricity traded in the market; (ix) the adoption of measures to reduce the delinquency of agents in CCEE; (x) REN 508/2012, which allows bilateral agreements for suspension, reduction, termination and transfer of “new” energy CCEARs.
The above-mentioned examples show, in general, the outlook of the electric energy sector in 2012. The present moment is marked by the consolidation of these actions, mainly because the regulation of PM 579 will have important developments in 2013. Another extremely important point concerns the energy security of the National Interconnected System (SIN), which in current condition will not only require great efforts of the National System Operator (ONS) to face the situation as bring to light the need to review issues as the generation of energy versus climate changes and to maintain depth discussions on the Brazilian electric energy matrix.
ELECTRIC ENERGY TARIFFS AND PRICES
Distribution Segment
2012 Annual Tariff Adjustment (RTA): Aneel approved the Annual Tariff Adjustment (RTA) of 2012 for three of Group CPFL distributors (Paulista, RGE and Piratininga) and for the other distributors the tariff remained unchanged, as shown in the following table:
Annual Tariff Adjustment - RTA |
CPFL Paulista |
RGE |
CPFL Piratininga* |
Date of tariff adjustment |
04/08/2012 |
06/19/2012 |
10/23/2012 |
Economic adjustment |
1.96% |
0.49% |
7.71% |
Financial components |
1.75% |
11.02% |
1.08% |
Total Adjustment |
3.71% |
11.51% |
8.79% |
* Combined result of the application of Periodic Tariff Review (RTP), Annual Tariff Adjustment (RTA) and the return of a portion of the tariff that had been kept unchanged in the previous period.
24
Third Periodic Tariff Revision:
CPFL Piratininga
In October 2012, by Ratifying Resolution No. 1,369, from 10/16/2012, Aneel ratified CPFL Piratininga’s Third Periodic Tariff Review, which resulted in a tariff repositioning of minus 4.45%, which added to the adjustment of the financial components of minus 0.98%, amounted to minus 5.43%. The average effect for consumers was minus 6.78%.
CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa
Because of the late approval of the methodologies for the 3rd cycle of tariff reviews, Aneel extended the current tariffs to concessionaires who would be subject to tariff review by early 2012 (case of the distributors: CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa), through Normative Resolution No. 471/2011. The effects of tariff review would apply to tariffs from the date of next tariff adjustment, including retroactive effects. The application of the new methodology for tariff review will take place simultaneously with the adjustment of February 2013.
Major changes to the 3rd Cycle of Periodic Tariff Review:
· Operating costs: transition in the methodology of the reference company to the benchmark model. The costs defined in the previous cycle were updated, reverting to lower tariffs the average gains in productivity achieved by the distributors. In addition, a comparative assessment of the efficiency of the distributors was made. The difference between the two results will define if there will be a trajectory of operating costs using the Xt Factor;
· Rate of Return (WACC): declined from 9.95% to 7.5% (real and net of taxes). The decline reflected a reduction of perceived risk to investing in energy distribution in Brazil and the lower costs of funding by the distributors, in addition to other methodological adjustments, such as exclusion from the regulatory risk and country risk calculated by the median, among others;
· XPd Factor – Productivity Component: to estimate productivity gains, the historical relationship between market expansion and growth of the costs of distribution was observed;
· XQ Factor – Quality Component: Companies that have better performance will have greater benefit and lower penalties. The reverse is true for companies that have poorer performance in quality, when compared with the history of the company. (For XQ = 0, variation in the quality indexes between DEC and FEC between -5% and +5%);
· Xt Factor – Trajectory: applied if the operating costs as defined in 2CRTP, updated according to productivity gains, are not contained in the range of efficient operating costs defined by the method of benchmarking (Xt limited to +/- 2%);
· Unrecoverable Revenues: it was considered the delinquency by class of consumer and on sector charges, with the limits set by Aneel;
· In the case of “Other revenues”, revenues for exceeding demand (additional value that the distributor receives when a consumer exceeds the demand pre-established in contract) and the collection of consumer surplus of reactive energy (additional value received by the distributor when a consumer uses reactive energy* beyond the levels set by Aneel, overloading the system) are to be counted as "special obligations" and are used to benefit the system of electricity distribution, with consequent impacts on the final consumer.
25
(*) Reactive energy is consumed due to some load characteristics, such as being predominantly inductive and non-linear, like fluorescent lamps, refrigerator motors, air conditioners, computers and transformers. In general, the reactive energy does not produce work and thus reduces the efficiency of the system.
Note: In January 2012, the Brazilian Association of Electric Power Distributors (Abradee) filed a suit with a request for injunctive relief against the application of the methodology of Other Revenues in the 3rd cycle, by Aneel.
Generation Segment
The generators’ energy sales contracts contain specific clauses dealing with tariff adjustments, the main adjustment index being the annual variation measured by the General Market Price Index (IGP-M). The contracts signed within the Regulated Contracting Environment (ACR) use the Wide Consumer Price Index (IPCA) as the indexing indicator and the bilateral contracts signed with Enercan use a combination of dollar indexes and the IGP-M. In accordance with ANEEL Resolution No 488/2002, which establishes the possibility of seeking a review of adjustment indexes after ten years of the celebration of a bilateral contract, in 2012 Enercan filed a lawsuit in ANEEL and is awaiting approval to consider a single index: IPCA or IGP-M.
3. Operating performance
ENERGY SALES
In 2012, energy sales in the concession area, made by the distribution segment, totaled 56,500 GWh, an increase of 3.5% compared to the 54,590 GWh sold in 2011. Sales to the captive market totaled 40,645 GWh, up 1.8%, and 15,855 GWh were billed through the Tariff for the Use of the Distribution System (TUSD).
In the captive market, we highlight the growth of residential and commercial classes, which together represented 56.8% of total consumption by the captive consumers of the Group’s distributors:
· Residential and commercial classes: increases of 6.9% and 5.9%, respectively, favored by the accumulated effects of economic growth (increase in income and in purchase power of consumers, higher access to credit) that have been seen in the past several years.
· Industrial class: reduction of 9.7%, influenced by the slowdown in industrial production and by the migration of customers to the free market, reflected in the growth of the TUSD.
The volume of energy corresponding to the consumption of free consumers in CPFL Energia’s concession areas invoiced in the form of the Tariff for the Use of the Distribution System (TUSD) was 15,855 GWh, an increase of 8.0%, mainly a reflection of the migration of customers to the free market.
Commercialization and generation sales (excluding related parties) totaled 16,445 GWh, which represented a 27.1% increase, mainly due to the expansion of CPFL Renováveis, and the increase in sales through bilateral contracts and to free customers. The number of customers in the portfolio reached 231 in December 2012 compared to 141 in December 2011.
PERFORMANCE IN THE ELECTRIC ENERGY DISTRIBUTION SEGMENT
The Group continued its strategy of encouraging the dissemination and sharing of best management and operational practices among the distribution companies, with the intention of raising operating efficiency and improving the quality of client service.
Below we are presenting the results achieved by the distribution companies with regard to the main indicators that measure the quality and reliability of their supply of electric energy. The DEC index (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year. The FEC index (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year.
26
Annualized DEC and FEC (2012) | ||||||||
Empresa |
CPFL Paulista |
CPFL Piratininga |
RGE |
CPFL Santa Cruz |
CPFL Leste Paulista |
CPFL Jaguari |
CPFL Sul Paulista |
CPFL Mococa |
Indicador | ||||||||
DEC |
7.48 |
5.66 |
14.61 |
5.28 |
8.26 |
4.49 |
10.80 |
5.83 |
FEC |
5.37 |
4.24 |
8.94 |
5.83 |
6.57 |
4.66 |
9.10 |
5.69 |
PERFORMANCE IN THE ELECTRIC ENERGY GENERATION SEGMENT
In 2012, CPFL continued its expansion in the Generation segment, with a 12% increase in its installed capacity, from 2,644 MW to 2,961 MW, driven by the acquisition of assets and entry into operation of CPFL Renováveis’ power plants. In May 2012, both CPFL Bio Ipê, with 25 MW, and CPFL Bio Pedra, with 70 MW, came into operation. In June 2012, the acquisition of Bons Ventos wind farms, with157.5 MW, was concluded. The Santa Clara wind farms, with 188 MW, came into operation in July 2012, while the conclusion of the acquisition of Ester biomass power plant, with 40 MW, occurred in October 2012. Finally, in December 2012, the Salto Goes SHPP came into operation with 20 MW. Furthermore, in March 2012, it was concluded the acquisition of Atlântica wind farms, with 120 MW, to be operational in 2013.
4. Economic-financial performance
Management’s comments on the economic-financial performance and operating results should be read in conjunction with the financial statements and explanatory notes.
Operating revenue
Net operating revenues increased by 17.9% (R$ 2,291 million), reaching R$ 15,055 million. Excluding the revenue from infrastructure construction by the concession (which does not affect the result because of the corresponding costs of the same value), net revenue would be R$ 13,704 million, an increase of 17.8% (R$ 2,069 million).
This increase is due mainly to the following factors:
(i) Tariff adjustments by distributors;
(ii) Increase of 1.8% in the volume of sales to the captive market;
(iii) Increase of 7.1% (R$ 94 million) in TUSD gross revenues from free customers, mainly due to migration of captive customers to the free market;
(iv) Increase of 29.4% in commercialization and generation sales mainly due to the expansion of CPFL Renováveis, and the increase in sales through bilateral contracts and to free customers.
(v) Net additional revenue from the following factors:
· Effect on CPFL Piratininga and CPFL Paulista related to the recognition of the revenue from low-income subsidy for the period from 2002 to 2004 (R$ 15 million);
· Increase in revenue due to the dispatch of the two Epasa’s thermoelectric power plants (R$ 81 million);
· Acquisition of Bons Ventos wind farms (157.5 MW) in June 2012 and the biomass cogeneration assets from Ester Plant (40 MW) in October 2012 (R$ 111 million);
· The startup of operations of Bio Ipê and Bio Pedra TPPs in May 2012; and
· The startup of operations of Santa Clara wind farms (188 MW) in July 2012 (R$ 87 million).
27
It should be pointed out that part of the sales of these generation projects is made to CPFL Group companies, and the corresponding revenues are eliminated in the consolidated report.
Operating cash generation — EBITDA
EBITDA is a non-accounting indicator calculated by the Management from the sum of net income, taxes, financial income, depreciation/amortization. This measure serves as an indicator of the performance of the management and is usually accompanied by the market.
Reconciliation of net income and EBITDA | |||
|
2012 |
2011 | |
Net Income |
1,256,734 |
1,624.272 | |
Depreciation and amortization |
1,127,103 |
801,203 | |
Financial income |
767,632 |
625,378 | |
Social contributions |
198,987 |
215,517 | |
Income tax |
547,760 |
585,380 | |
EBITDA |
3,898,215 |
3,851,750 |
The operating cash generation measured by EBITDA reached R$ 3,898 million, an increase of 1.2% (R$ 46 million), reflecting mainly the 17.8% increase (R$ 2,069 million) in net revenues (excluding the revenue from infrastructure construction by the concession), partially offset by an increase of 24.2% in the costs of purchased electric energy (R$ 1,505 million) and of 27.4% (R$ 451 million) in operating costs and expenses, which are excluded: the cost of building the infrastructure for the concession and private pension fund spending, depreciation and amortization.
This increase of 27.4% (R$ 451 million) in operating costs and expenses for CPFL Energia is due mainly to the following effects:
(i) The increase due to the dispatch of the two Epasa’s thermoelectric power plants as of October 2012 (R$ 109 million);
(ii) The increase in legal fees (R$ 142 million);
(iii) The increase due to the adjustment in the reversal of the provision for doubtful accounts with the changes in the estimate of the Group’s distribution companies (R$ 76 million);
(iv) The increase regarding the assets write-off, due to the implementation of the Manual for the Equity Control in the Power Sector (MCPSE) in all Group’s distribution companies (R$ 44 million);
(v) Operating expenses related to the operations of CPFL Renováveis, with the startup of operations of Bio Ipê and Bio Pedra TPPs in May 2012, of Santa Clara wind farms in July 2012, and the acquisitions of Bons Ventos wind farms in June 2012 and the biomass cogeneration assets from Ester Plant in October 2012, in addition to other assets already in operation.
Excluding these effects, the operating costs and expenses would show a reduction of 1.9% (R$ 27 million) in 2012 compared to the IGP-M for the period (7.8%).
Net income
In 2012, Net Income reached R$ 1,257 million, down 22.7% (R$ 368 million), mainly reflecting: (i) the increase in net financial expenses (R$ 143 million); and (ii) the increase in depreciation and amortization (R$ 326 million), mainly caused by the startup of CPFL Renováveis’ new generation projects and by the change in the recording of Pis and Cofins taxes credits, that, in 2011, were registered in the “depreciation and amortization” expenses line and, in 2012, were registered in the “deductions from the operating revenue” line, for better accounting purposes. These effects were partially offset by a 1.2% increase (R$ 46 million) in the EBITDA; and (ii) the positive effect of Income Tax and Social Contributions (R$ 54 million).
28
Dividends
The Management proposes the distribution of R$ 1,096 million in dividends to the holders of common shares, traded on BM&FBovespa – Bolsa de Valores, Mercadorias e Futuros S.A. (São Paulo Stock Exchange). The proposed annual amount corresponds to R$ 1.139118233 per share. As a result, the Company exceeded the minimum payment of 50% of net income defined in its dividend policy.
Excluding the R$ 640 million regarding the first half of 2012 (paid on September 28, 2012), the amount to be effectively paid will be R$ 456 million, equivalent to R$ 0,473778718 per share.
Indebtedness
The company‘s indebtedness at the end of 2012 (including hedges) amounted to R$ 16,639 million, up 24.3%. Available cash totaled R$ 2,478 million, which represented reduction of 8.2%. As a result, the net debt rose to R$ 14,161 million, up 32.5%. The increase in net debt is intended to support the Group’s business expansion strategy, such as for example the acquisition of Bons Ventos wind farms and the financing of a number of greenfield projects still under construction by CPFL Renováveis. During the second half of 2011, CPFL Energia put into practice its pre-funding strategy, anticipating funding for maturing debt during 2012. This strategy continued to be employed during the year 2012 in respect of debt maturing in 2013. Therefore, the company was capable of reducing the nominal cost of its debt by approximately 2.1 percentage point, to 9.0% p.a., as well as extending its debt profile by 3.5%, from 4.32 to 4.47 years.
5. Investments
In 2012, capital expenditures in the amount of R$ 2,468 million were carried out for maintenance and business expansion, of which R$ 1,403 million was earmarked for distribution, R$ 1,043 million went to generation (R$ 1,022 million to CPFL Renováveis) and R$ 22 million was directed towards commercialization and services.
Among CPFL Energia’s investments in 2012, the following were highlights:
29
6. Corporate governance
CPFL Energia’s corporate governance model is based on four basic principles: transparency, equity, accountability and corporate responsibility, applied by all the companies in the Group.
CPFL Energia is listed on the segments of the highest governance level - the Novo Mercado of the BM&FBovespa and Level III ADRs on the New York Stock Exchange (NYSE). CPFL Energia’s capital stock is composed exclusively of common shares, and ensures 100% tag-along rights in the case of disposal of control.
The Board of Directors’ duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Company’s Bylaws. Its rules were defined in the Board of Directors’ internal rules document. The Board is composed of one independent member and six members nominated by the controlling shareholders and all of them carry a one-year term of office, reelection being admitted. It normally meets once a month but may be convened whenever necessary. The Chairman and the Vice-Chairman are elected among the Board of Directors’ members and no member may serve on the Board of Executive Officers.
The Board of Directors constituted three committees and defined their competences in a sole Internal Rules. They are: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc commissions are installed to advise the Board on such specific issues as: corporate governance, strategy, budgets, energy purchase, new operations and financial policies.
CPFL Energia maintains a permanent Fiscal Council comprising five members who also carry out the attributes of the Audit Committee foreseen in the Sarbanes Oxley Act and pursuant to the rules of the Securities and Exchange Commission (SEC). The Fiscal Council rules were defined in its internal rules document and in the Fiscal Council Guide.
The Board of Executive Officers is comprised of six Executive Officers, all with a two-year term of office, with reelection admitted. The Executive Officers represent the Company and manage its business in accordance with the lines of direction defined by the Board of Directors. The Chief Executive Officer is responsible for nominating the other statutory Executive Officers.
The guidelines and set of documents related to corporate governance are available at the Investor Relations website www.cpfl.com.br/ri.
7. Capital markets
CPFL Energia’s free float currently comprises 30.7% of its total capital stock and its shares are traded in Brazil (BM&FBovespa) and on the New York Stock Exchange (NYSE). In 2012, CPFL Energia’s shares depreciated by 12.9% on the BM&FBovespa and 21.2% on the NYSE, closing the year quoted at R$ 21.40 per share and US$ 20.96 per ADR. The average daily trading volume reached R$ 42.7 million, of which R$ 17.9 million was on the BM&FBovespa and R$ 24.8 million on the NYSE, 30.1% up on 2011. The number of trades conducted on the BM&FBovespa increased by 50.7%, going from average daily of 2,045 trades in 2011 to 3,081 trades in 2012.
30
8. Sustainability and corporate responsibility
CPFL Energia maintains permanent initiatives that seek to create value for all its stakeholders and mitigate the impacts of their operations through the management of economic, environmental and social risks associated with the business it develops. The following are the highlights during the year:
System for the Management and Development of Ethics: CPFL’s Ethics and Business Conduct Committee held 13 meetings and has published three Orientation Summaries. A new Cycle of Seminars was organized through 15 meetings in 12 cities, with the objective of proposing a reflection on the best criteria for coexistence among employees of CPFL Energia. The activities were focused by Professor Clovis de Barros Filho, representative member of the civil society on the Committee, and with the direct participation of 1,468 employees. A comprehensive project for collaborative review of CPFL’s Code of Ethics and Business Conduct has started, in order to enhance the document.
Human Resources Management: the company ended 2012 with 8,667 employees (7,913 in 2011) and a turnover rate of 14.26%. The Group’s companies ran management and training programs, focused on the development of strategic skills for its businesses, leadership succession, productivity increases and occupational health and safety. The average number of training hours per employee was 91.56 hours, higher than the average of 50 hours of Sextante-2012 Survey benchmarking. Also during this period, CPFL Energia was again named to the “150 Best Companies for You to Work in Brasil”, for the 11th consecutive year, a publication of Guia Você S/A / Exame.
Community relationships: among the actions that seek to contribute to the development of the communities in which CPFL Energia has operations, the following can be highlighted: (i) CPFL Cultura – the programming of visual arts exhibitions, the free face meetings and the online transmissions were focused on the historical view of organizing themes of the contemporary world, in the period from 1912 to 2012, joining the company's centenary celebrations. TV programs, documentaries and other audiovisual products were edited, available on the website www.cpflcultura.com.br; (ii) CPFL Program for the Revitalization of Philanthropical Hospitals – aims to raise the administrative performance of philanthropical hospitals served by the Group's distributors in the state of São Paulo and improve services to the community. In 2012, the third phase of the program was launched, which covers 40 cities in the regions of Campinas and São José do Rio Preto. Until 2014, R$ 1.3 million will be invested; (iii) Program to Support Municipal Councils for Children’s and Teenagers’ Rights (CMDCA) – in 2012 edition, the Group’s companies earmarked the total of R$ 2.1 million in tax incentive funds to 58 municipalities of the concession area; (iv) CPFL Volunteer Program – the second edition of the Good Deeds Day was held, which included 25 organized actions in 20 cities and more than 5,500 volunteers involved; and (v) Influence and leadership in the value chain – in the 2012 edition of the More Value Award, an initiative that aims to recognize excellence in performance of the Group's suppliers, a new award category was created: Sustainability. Suppliers were evaluated from completing the Ethos Indicators of Social Responsibility.
Rio + 20: the company was present in major debates and organized various activities during the United Nations Conference on Sustainable Development.
Environmental management: in 2012, CPFL Energia conducted an inventory of greenhouse gas emissions, awarded with the gold medal by the Brazilian GHG Protocol Program. In addition, the company assumed targets that will contribute to reducing emissions. The company received the following awards this year: (i) Award "Green Enterprise", awarded by the Época magazine, (ii) Environmental Responsibility Award, awarded by the Coge Foundation, for the project "Organizational Development in Management of Greenhouse Gas Emissions" and (iii) Sustainable Innovation Award, awarded by Camargo Corrêa, for the project "Revitalization of Lamps". Regarding environmental licenses, two Preview Licenses (LPs), 12 Installation Licenses (LIs), one Operating License (LO) and nine Vegetation Removal Permissions were obtained, for the construction of substations and transmission lines of CPFL Paulista and CPFL Piratininga. Three LPs, nine LIs and two LOs were also obtained, for the construction of substations and transmission lines of RGE. In parallel, each Group company developed projects to mitigate the social-environmental impacts of its projects, with the following highlights:
31
· Energy generation – Foz do Chapecó Hydroelectric Power Plant – (i) inauguration of Memory Homes in São Carlos (SC) and Nonoai (RS) and museums in Águas de Chapecó and Caxambu do Sul (SC), Erval Grande, Alpestre and Rio dos Índios (RS); (ii) financing of Municipal Basic Sanitation Plans of Alpestre, Rio dos Índios, Erval Grande, Faxinalzinho, Nonoai and Itatiba do Sul (RS); (iii) project registration to generate carbon credits; and (iv) development project of the Volta Grande community, from Alpestre (RS), in partnership with the Movement of those Affected by Dams (MAB); Monte Claro, Castro Alves and 14 de Julho Hydroelectric Power Plants (Ceran) – (i) maintenance of the certification of Ceran’s headquarters and Monte Claro, Castro Alves and 14 de Julho Hydroelectric Power Plants for ISOs 9001:2008 and 14001:2004 and OHSAS 18001:2007; and (ii) maintenance of an Environmental Information System (SIA) of the hydroelectric projects in the region; Campos Novos Hydroelectric Power Plant (Enercan) – (i) the Social-environmental Responsibility Program and the Sustainable Regional Development Fund (FDRS) supported in 2012 a total of 231 projects and social activities, with 51 projects framed in tax incentive laws, 68 projects and social activities presented by local and regional authorities around the HPP, and 112 projects of aggregating income; (ii) planting of 350,000 native seedlings in its Permanent Preservation Area (APP); (iii) winner of the Corporate Citizen Prize, and the certificates: "500 Largest Companies from the South", awarded by the Amanhã magazine, and MDGs (Millennium Development Goals), by the Movement We Can Santa Catarina; Serra da Mesa Hydroelectric Power Plant – an Agreement was signed between Furnas Centrais Elétricas, FUNAI and CPFL Geração for implementation of the Program of Support for the Avá-Canoeiro. Continuity of the support actions for the Goiás North-Northeast Region Development Fund. The Regional Development Fund currently has two collective projects and 104 individual projects, benefiting about 200 households; Barra Grande Hydroelectric Power Plant (BAESA) – (i) in 2012, the Social-environmental Responsibility Program supported a total of 114 projects and social activities, of which 22 projects framed in tax incentive laws, 60 projects and social activities presented by local and regional authorities around the HPP, and 32 projects of aggregate income, benefiting approximately 550,000 people and generating 70 direct and indirect jobs, (ii) implementation of the Incentive Program for the Conservation of the Permanent Preservation Area of the reservoir, and (iii) winner of the Corporate Citizen Prize, and the certificates: "500 Largest Companies from the South", awarded by the Amanhã magazine, and MDGs (Millennium Development Goals), by the Movement We Can Santa Catarina, Social Responsibility, by the Legislature of the State of Rio Grande do Sul, Excellence in Sustainable Management, by Editora Expressão and Aequo Soluções em Sustentabilidade, and the Child-Friendly Company Label, by ABRINQ Foundation.
· Energy distribution – (i) continuity of the Urban Road Tree Planting Program: donation of 43,000 seedlings to municipal governments in the state of São Paulo; (ii) the planting of 549 native seedlings, donation of 1,951 seedlings for urban tree planting and donation of 78,000 seedlings of noble trees and araucaria in the municipalities of RGE’s concession area in the state of Santa Catarina; (iii) maintenance by CPFL Paulista, CPFL Piratininga and RGE of the environmental certification - IS0 14001 - in the scope “Coexistence of the urban electric energy distribution network with the environment and services of electric energy transmission”; and (iv) hiring of a specialized company (standby), to work in situations of environmental emergencies, and of a new environmental insurance - Itaú Seguros.
9. Independent auditors
Deloitte Touche Tohmatsu Auditores Independentes (Deloitte) were hired by CPFL Energia to provide external auditing services relative to the examination of the Company’s financial statements. In accordance with CVM Instruction 381/03, we hereby declare that this firm did not provide, in 2012, any non-auditing-related services whose fees were more than 5% of its total auditing fees.
32
During the year ended on December 31, 2012, Deloitte has provided in addition to the audit of the financial statements and review of interim financial information, the following auditing-related services:
Nature | Agreement Date | Term | Value | Percentage of total audit agreement | ||||
DIPJ review | 03/12/2012 | Calendar year 2012 | 112,042.16 | 2% | ||||
Assurance on compliance with financial covenants | 03/12/2012 | Average of 03 months | 114,399.01 | 2% | ||||
Previously agreed procedures - Due Diligence | 11/10/2011 | 12 months | 716,122.84 | 11% | ||||
Works of previously agreed procedures as required by | 10/04/2012 | 1 month | 7,000.00 | 0% | ||||
ANEEL - R&D | ||||||||
Accounting reports | 07/31/2012 and 11/22/2012 | Average of 01 month | 125,060.84 | 2% | ||||
Service in connection with the public offering of primary | ||||||||
and secondary distribution of shares of CPFL Renováveis | 03/30/2012 | 05 months | 1,188,248.90 | 19% | ||||
Audit of works - CPFL Renováveis | 11/01/2010 and 08/25/2011 | Average of 03 years | 220,519.83 | 4% | ||||
2,483,393.58 | 40% |
As noted, CPFL Energia has not hired Deloitte to provide other services that are not related to the audit for the fiscal year of 2012.
CPFL Energia adopts the practice of not hiring independent auditors to provide services that are not related to the audit. The hiring of independent auditors, as the bylaws, is recommended by the Fiscal Council, and is the responsibility of the Board of Directors to decide on the selection or dismissal of the independent auditors.
The Management of CPFL Energia states that the provision of services was made in strict compliance with the rules dealing with the independence of the external auditors on audit work and did not represent situations that could affect the independence and objectivity necessary for the performance of external auditing services by Deloitte.
10. Closing acknowledgements
CPFL Energia’s Management would like to thank its shareholders, clients, suppliers and surrounding communities for the trust they have placed in the Company throughout 2012. We would like to offer a special thank you to our employees for their skill and commitment to achieving the established objectives and targets.
Management
For further information on the performance of this or any other CPFL Energia Group company, please visit our website at www.cpfl.com.br/ir.
33
Quartely Social Report 2012 /2011 (*) |
||||||
Company: CPFL ENERGIA S.A. | ||||||
|
|
|
|
|
|
|
1 - Basis for Calculation |
2012 Value (R$ 000) |
2011 Value (R$ 000) | ||||
Net Revenues (NR) |
15,055,147 |
12,764,028 | ||||
Operating Result (OR) |
2,003,481 |
2,425,169 | ||||
Gross Payroll (GP) |
618,804 |
570,600 | ||||
2 - Internal Social Indicators |
Value (000) |
% of GP |
% of NR |
Value (000) |
% of GP |
% of NR |
Food |
49,629 |
8.02% |
0.33% |
46,731 |
8.19% |
0.37% |
Mandatory payroll taxes |
171,490 |
27.71% |
1.14% |
147,019 |
25.77% |
1.15% |
Private pension plan |
35,924 |
5.81% |
0.24% |
33,381 |
5.85% |
0.26% |
Health |
29,380 |
4.75% |
0.20% |
26,154 |
4.58% |
0.20% |
Occupational safety and health |
2,513 |
0.41% |
0.02% |
2,307 |
0.40% |
0.02% |
Education |
2,437 |
0.39% |
0.02% |
1,963 |
0.34% |
0.02% |
Culture |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Trainning and professional development |
13,101 |
2.12% |
0.09% |
11,721 |
2.05% |
0.09% |
Day-care / allowance |
930 |
0.15% |
0.01% |
901 |
0.16% |
0.01% |
Profit / income sharing |
50,520 |
8.16% |
0.34% |
41,337 |
7.24% |
0.32% |
Others |
6,257 |
1.01% |
0.04% |
4,161 |
0.73% |
0.03% |
Total - internal social indicators |
362,181 |
58.53% |
2.41% |
315,675 |
55.32% |
2.47% |
3 - External Social Indicators |
Value (000) |
% of OR |
% of NR |
Value (000) |
% of OR |
% of NR |
Education |
514 |
0.03% |
0.00% |
330 |
0.01% |
0.00% |
Culture |
16,554 |
0.83% |
0.11% |
12,120 |
0.50% |
0.09% |
Health and sanitation |
794 |
0.04% |
0.01% |
68 |
0.00% |
0.00% |
Sport |
3,071 |
0.15% |
0.02% |
1,833 |
0.08% |
0.01% |
War on hunger and malnutrition |
93 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Others |
4,768 |
0.24% |
0.03% |
2,079 |
0.09% |
0.02% |
Total contributions to society |
25,794 |
1.29% |
0.17% |
16,430 |
0.68% |
0.13% |
Taxes (excluding payroll taxes) |
6,154,155 |
307.17% |
40.88% |
6,080,430 |
250.72% |
47.64% |
Total - external social indicators |
6,179,949 |
308.46% |
41.05% |
6,096,860 |
251.40% |
47.77% |
4 - Environmental Indicators |
Value (000) |
% of OR |
% of NR |
Value (000) |
% of OR |
% of NR |
Investments relalated to company production / operation |
46,289 |
2.31% |
0.31% |
43,411 |
1.79% |
0.34% |
Investments in external programs and/or projects |
62,940 |
3.14% |
0.42% |
61,723 |
2.55% |
0.48% |
Total environmental investments |
109,229 |
5.45% |
0.73% |
105,134 |
4.34% |
0.82% |
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company: |
( ) do not have targets ( ) fulfill from 51 to 75% ( ) fulfill from 0 to 50% (X) fulfill from 76 to 100% |
( ) do not have targets ( ) fulfill from 51 to 75% ( ) fulfill from 0 to 50% (X) fulfill from 76 to 100% | ||||
5 - Staff Indicators |
2012 |
2011 | ||||
Nº of employees at the end of period |
8,667 |
7,913 | ||||
Nº of employees hired during the period |
2,262 |
1,541 | ||||
Nº of outsourced employees |
ND |
ND | ||||
Nº of interns |
220 |
229 | ||||
Nº of employees above 45 years age |
1,976 |
1,851 | ||||
Nº of women working at the company |
2,153 |
1,845 | ||||
% of management position occupied by women |
10.45% |
9.25% | ||||
Nº of Afro-Brazilian employees working at the company |
1,173 |
942 | ||||
% of management position occupied by Afro-Brazilian employees |
1.55% |
2.89% | ||||
Nº of employees with disabilities |
272 |
273 | ||||
6 - Relevant information regarding the exercise of corporate citizenship |
2012 |
2011 | ||||
Ratio of the highest to the lowest compensation at company |
20.65 |
74.10 | ||||
Total number of work-related accidents |
43 |
41 | ||||
Social and environmental projects developed by the company were decided upon by: |
( ) directors |
(X) directors and managers |
( ) all employees |
( ) directors |
(X) directors and managers |
( ) all employees |
Health and safety standards at the workplace were decided upon by: |
( ) directors and managers |
( ) all employees |
(X) all + Cipa |
( ) directors and managers |
( ) all employees |
(X) all + Cipa |
Regarding the liberty to join a union, the right to a collective negotiation and the internal representation of the employees, the company: |
( ) does not get involved |
( ) follows the OIT rules |
(X) motivates and follows OIT |
( ) does not get involved |
( ) follows the OIT rules |
(X) motivates and follows OIT |
The private pension plan contemplates: |
( ) directors |
( ) directors and managers |
(X) all employees |
( ) directors |
( ) directors and managers |
(X) all employees |
The profit / income sharing contemplates: |
( ) directors |
( ) directors and managers |
(X) all employees |
( ) directors |
( ) directors and managers |
(X) all employees |
In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company: |
( ) are not considered |
( ) are suggested |
(X) are required |
( ) are not considered |
( ) are suggested |
(X) are required |
Regarding the participation of employees in voluntary work programs, the company: |
( ) does not get involved |
( ) supports |
(X) organizes and motivates |
( ) does not get involved |
( ) supports |
(X) organizes and motivates |
Total number of customer complaints and criticisms: |
in the company |
in Procon |
in the Courts |
in the company (**) |
in Procon (**) |
in the Courts |
|
1,185,531 |
2,009 |
4,830 |
1,083,459 |
1,889 |
5,397 |
% of complaints and criticisms attended to or resolved: |
in the company |
in Procon |
in the Courts |
in the company |
in Procon |
in the Courts |
|
100% |
100% |
23.35% |
100% |
100% |
14.63% |
Total value-added to distribute (R$ 000): |
Nine month of 2012 |
9,729,138 |
|
Nine month of 2011 |
9,832,485 |
|
Value-Added Distribution (VAD): |
64.5% government 6.8% employees 11.2% shareholders 15.8% third parties 1.7% retained |
62.9% govenment 6.1% employees 15.3% shareholders 14.5% third parties 1.2% retained | ||||
7 - Other information |
|
|
|
|
|
|
Consolidated information |
|
|
|
|
|
|
In the financial items were utilized the percentage of stock paticipation. For the other information, as number of employees and legal lawsuits, the informations were available in full numbers. Responsible: Antônio Carlos Bassalo, phone: 55-19-3756-8018, bassalo@cpfl.com.br | ||||||
34
CPFL Energia S.A. | ||||||
Balance Sheets as of December 31, 2012 and 2011 | ||||||
(in thousands of Brazilian Reais) | ||||||
Parent company |
Consolidated | |||||
ASSETS |
December 31, |
December 31, |
December 31, |
December 31, | ||
Current assets |
||||||
Cash and cash equivalents (note 5) |
141,835 |
549,189 |
2,477,894 |
2,699,837 | ||
Consumers, concessionaires and licensees (note 6) |
- |
- |
2,268,601 |
1,874,280 | ||
Dividends and interest on shareholders´ equity (note 12) |
401,473 |
125,913 |
2,894 |
830 | ||
Financial investments |
3,939 |
45,668 |
6,100 |
47,521 | ||
Recoverable taxes (note 7) |
25,311 |
40,783 |
263,403 |
277,463 | ||
Derivatives (note 34) |
540 |
2 |
870 |
3,733 | ||
Materials and supplies |
- |
- |
49,346 |
44,872 | ||
Leases (note 9) |
- |
- |
9,740 |
4,581 | ||
Financial asset of concession (note 10) |
- |
- |
34,444 |
- | ||
Other credits (note 11) |
1,813 |
2,833 |
516,903 |
409,938 | ||
Total current assets |
574,911 |
764,388 |
5,630,196 |
5,363,054 | ||
Non current assets |
||||||
Consumers, concessionaires and licensees (note 6) |
- |
- |
162,017 |
182,300 | ||
Due from related parties |
- |
2,610 |
- |
- | ||
Escrow deposits (note 21) |
12,579 |
11,744 |
1,184,554 |
1,128,616 | ||
Financial investments |
- |
2,854 |
- |
109,965 | ||
Recoverable taxes (note 7) |
- |
- |
225,036 |
216,715 | ||
Derivatives (note 34) |
71 |
- |
486,438 |
215,642 | ||
Deferred taxes credits (note 8) |
177,411 |
193,874 |
1,318,618 |
1,176,535 | ||
Advance for future capital increase |
55 |
- |
- |
- | ||
Leases (note 9) |
- |
- |
31,703 |
24,521 | ||
Financial asset of concession (note 10) |
- |
- |
2,342,796 |
1,376,664 | ||
Private pension fund (note 18) |
- |
- |
10,203 |
3,416 | ||
Investment at cost |
- |
- |
116,654 |
116,654 | ||
Other credits (note 11) |
13,365 |
16,978 |
420,155 |
279,460 | ||
Investments (note 12) |
6,504,548 |
6,614,915 |
- |
- | ||
Property, plant and equipment (note 13) |
687 |
312 |
9,611,958 |
8,292,076 | ||
Intangible assets (note 14) |
74 |
118 |
9,535,360 |
8,927,439 | ||
Total non current assets |
6,708,790 |
6,843,405 |
25,445,491 |
22,050,004 | ||
Total assets |
7,283,701 |
7,607,793 |
31,075,687 |
27,413,057 | ||
(1) Includes the effects described in note 2.9
35
CPFL Energia S.A. | |||||||
Balance Sheets as of December 31, 2012 and 2011 | |||||||
(in thousands of Brazilian Reais) | |||||||
Parent company |
Consolidated | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
December 31, 2012 |
December 31, 2011 (1) |
December 31, 2012 |
December 31, 2011 (1) | |||
Current liabilities |
|||||||
Suppliers (note 15) |
1,283 |
1,618 |
1,691,002 |
1,240,143 | |||
Accrued interest on debts (note 16) |
- |
- |
142,599 |
141,902 | |||
Accrued interest on debentures (note 17) |
7,082 |
16,403 |
95,614 |
83,552 | |||
Loans and financing (note 16) |
- |
- |
1,558,499 |
896,414 | |||
Debentures (note 17) |
150,000 |
150,000 |
336,459 |
531,185 | |||
Private pension fund (note 18) |
- |
- |
51,675 |
40,695 | |||
Regulatory charges (note 19) |
- |
- |
114,488 |
145,146 | |||
Taxes and social contributions payable (note 20) |
453 |
196 |
442,365 |
483,028 | |||
Dividends and interest on equity (note 24) |
16,856 |
15,575 |
26,542 |
24,524 | |||
Accrued liabilities related to personnel |
29 |
7 |
72,535 |
70,771 | |||
Derivatives (note 34) |
- |
- |
109 |
- | |||
Public utilities (note 22) |
- |
- |
30,422 |
28,738 | |||
Other accounts payable (note 23) |
19,457 |
16,457 |
631,043 |
813,338 | |||
Total current liabilities |
195,159 |
200,258 |
5,193,351 |
4,499,437 | |||
Non current liabilities |
|||||||
Suppliers (note 15) |
- |
- |
4,467 |
- | |||
Accrued interest on debts (note 16) |
- |
- |
62,271 |
23,627 | |||
Loans and financing (note 16) |
- |
- |
9,035,534 |
7,382,455 | |||
Debentures (note 17) |
150,000 |
300,000 |
5,895,143 |
4,548,651 | |||
Private pension fund (note 18) |
- |
- |
325,455 |
414,629 | |||
Taxes and social contributions payable (note 20) |
- |
- |
- |
165 | |||
Deferred taxes debits (note 8) |
- |
- |
1,155,733 |
1,038,101 | |||
Reserve for tax, civil and labor risks (note 21) |
12,524 |
11,713 |
386,079 |
338,121 | |||
Derivatives (note 34) |
- |
24 |
336 |
24 | |||
Public utilities (note 22) |
- |
- |
461,157 |
440,926 | |||
Other accounts payable (note 23) |
29,358 |
28,641 |
149,099 |
174,410 | |||
Total non current liabilities |
191,882 |
340,378 |
17,475,275 |
14,361,110 | |||
Shareholdes' equity (note 24) |
|||||||
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
4,793,424 | |||
Capital reserves |
228,322 |
229,956 |
228,322 |
229,956 | |||
Profit reserves |
556,481 |
495,185 |
556,481 |
495,185 | |||
Reserve of retained earnings for investment |
326,899 |
- |
326,899 |
- | |||
Dividends |
455,906 |
758,470 |
455,906 |
758,470 | |||
Other comprehensive income |
535,627 |
563,005 |
535,627 |
563,005 | |||
Retained earnings |
- |
227,118 |
- |
227,118 | |||
6,896,660 |
7,067,157 |
6,896,660 |
7,067,157 | ||||
Net equity attributable to noncontrolling shareholders |
- |
- |
1,510,401 |
1,485,352 | |||
Total shareholdes' equity |
6,896,660 |
7,067,157 |
8,407,061 |
8,552,510 | |||
Total liabilities and shareholders' equity |
7,283,701 |
7,607,793 |
31,075,687 |
27,413,058 |
(1) Includes the effects described in note 2.9
36
CPFL Energia S.A. | |||||||
Statement of income for the years ended on December 31, 2012 e de 2011 | |||||||
(in thousands of Brazilian Reais, except for earnings per share) | |||||||
Parent company |
Consolidated | ||||||
2012 |
2011 (1) |
2012 |
2011 (1) | ||||
Net operating revenue (note 26) |
1,452 |
1,191 |
15,055,147 |
12,764,028 | |||
Cost of electric energy services |
|||||||
Cost of electric energy services (note 27) |
- |
- |
(7,725,980) |
(6,220,970) | |||
Operating cost (note 28) |
- |
- |
(1,620,312) |
(1,157,970) | |||
Services rendered to third parties (note 28) |
- |
- |
(1,355,675) |
(1,138,626) | |||
|
|
|
| ||||
Gross operating income |
1,452 |
1,191 |
4,353,181 |
4,246,463 | |||
Operating expenses (note 28) |
|||||||
Sales expenses |
- |
- |
(468,345) |
(364,352) | |||
General and administrative expenses |
(29,549) |
(30,791) |
(732,823) |
(615,171) | |||
Other operating expense |
(36) |
(145,189) |
(380,899) |
(216,392) | |||
|
|
|
| ||||
Income from electric energy service |
(28,134) |
(174,789) |
2,771,113 |
3,050,547 | |||
Interest in subsidiaries |
1,331,086 |
1,768,568 |
- |
- | |||
Financial income (expense) (note 29) |
|||||||
Income |
15,301 |
57,783 |
720,332 |
761,400 | |||
Expense |
(37,385) |
(57,198) |
(1,487,964) |
(1,386,778) | |||
(22,084) |
585 |
(767,632) |
(625,378) | ||||
Income before taxes |
1,280,869 |
1,594,364 |
2,003,481 |
2,425,169 | |||
Social contribution (note 8) |
(13,301) |
(3,650) |
(198,987) |
(215,517) | |||
Income tax (note 8) |
(41,645) |
(18,422) |
(547,760) |
(585,380) | |||
(54,945) |
(22,072) |
(746,747) |
(800,896) | ||||
Net income |
1,225,923 |
1,572,292 |
1,256,734 |
1,624,273 | |||
Net income attributable to controlling shareholders |
1,225,924 |
1,572,292 | |||||
Net income attributable to noncontrolling shareholders |
30,810 |
51,981 | |||||
Net income per share - Basic (note 25) |
1.27 |
1.63 |
1.27 |
1.63 | |||
Net income per share - Diluted (note 25) |
1.26 |
1.63 |
1.26 |
1.63 |
(1) Includes the effects described in note 2.9
37
CPFL Energia S.A. | ||||
Statement of comprehensive income for the years ended on December 31, 2012 and 2011 | ||||
(in thousands of Brazilian Reais) | ||||
Parent company | ||||
2012 |
2011 (1) | |||
Net income |
1,225,924 |
1,572,292 | ||
Comprehensive income for the year - parent company |
1,225,924 |
1,572,292 | ||
Consolidated | ||||
2012 |
2011 (1) | |||
Net income |
1,256,734 |
1,624,273 | ||
Comprehensive income for the year |
1,256,734 |
1,624,273 | ||
Comprehensive income attributtable to controlling shareholders |
1,225,924 |
1,572,292 | ||
Comprehensive income attributable to non controlling shareholders |
30,810 |
51,981 |
(1) Includes the effects described in note 2.9
38
CPFL Energia S.A. Statement of changes in shareholders' equity for the years ended on December 31, 2012 (in thousands of Brazilian Reais) | |||||||||||||||||||||
| |||||||||||||||||||||
|
|
|
|
|
Profit reserve |
|
|
|
|
|
|
|
|
|
Noncontrolling shareholders' |
|
Total Shareholders' equity | ||||
|
Capital |
|
Capital reserve |
|
Legal reserve |
|
Reserve of retained earnings for investment |
|
Dividends |
|
Accumulated comprehensive income |
|
Retained earnings |
|
Total |
|
Accumulated comprehensive income |
|
Other equity |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2011 (1) |
4,793,424 |
|
16 |
|
418,665 |
|
- |
|
486,040 |
|
609,732 |
|
185,831 |
|
6,493,708 |
|
- |
|
255,948 |
|
6,749,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year (1) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,572,292 |
|
1,572,292 |
|
- |
|
51,981 |
|
1,624,273 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,572,292 |
|
1,572,292 |
|
- |
|
51,981 |
|
1,624,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internal changes of shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realization of deemed cost of fixed assets |
- |
|
- |
|
- |
|
- |
|
- |
|
(39,098) |
|
39,098 |
|
- |
|
(368) |
|
368 |
|
- |
Tax on deemed cost realization |
- |
|
- |
|
- |
|
- |
|
- |
|
13,293 |
|
(13,293) |
|
- |
|
125 |
|
(125) |
|
- |
Formation of statutory reserve |
- |
|
- |
|
76,520 |
|
- |
|
- |
|
- |
|
(76,520) |
|
- |
|
|
|
|
|
- |
Other changes of noncontrolling shareholders' |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(14) |
|
(14) |
|
- |
|
- |
|
76,520 |
|
- |
|
- |
|
(25,805) |
|
(50,715) |
|
- |
|
(243) |
|
229 |
|
(14) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital transactions with the shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prescribed dividend |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
4,967 |
|
4,967 |
|
- |
|
- |
|
4,967 |
Interim dividend |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(747,709) |
|
(747,709) |
|
- |
|
(3,498) |
|
(751,207) |
Dividend proposed |
- |
|
- |
|
- |
|
- |
|
758,470 |
|
- |
|
(758,470) |
|
- |
|
|
|
|
|
- |
Additional dividend aproved |
- |
|
- |
|
- |
|
- |
|
(486,040) |
|
- |
|
- |
|
(486,040) |
|
- |
|
(3,596) |
|
(489,636) |
CPFL Renováveis business combination |
- |
|
229,940 |
|
- |
|
- |
|
- |
|
(20,922) |
|
20,922 |
|
229,940 |
|
20,922 |
|
1,163,609 |
|
1,414,473 |
|
- |
|
229,940 |
|
- |
|
- |
|
272,430 |
|
(20,922) |
|
(1,480,290) |
|
(998,843) |
|
20,922 |
|
1,156,515 |
|
178,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2011 (1) |
4,793,424 |
|
229,956 |
|
495,185 |
|
- |
|
758,470 |
|
563,005 |
|
227,118 |
|
7,067,158 |
|
20,679 |
|
1,464,673 |
|
8,552,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,225,924 |
|
1,225,924 |
|
- |
|
30,810 |
|
1,256,734 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,225,924 |
|
1,225,924 |
|
- |
|
30,810 |
|
1,256,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internal changes of shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve of retained earnings for investment |
- |
|
- |
|
- |
|
326,899 |
|
- |
|
- |
|
(326,899) |
|
- |
|
- |
|
- |
|
- |
Realization of deemed cost of fixed assets |
- |
|
- |
|
- |
|
- |
|
- |
|
(41,482) |
|
41,482 |
|
- |
|
(1,421) |
|
1,421 |
|
- |
Tax on deemed cost realization |
- |
|
- |
|
- |
|
- |
|
- |
|
14,104 |
|
(14,104) |
|
- |
|
483 |
|
(483) |
|
- |
Formation of statutory reserve |
- |
|
- |
|
61,296 |
|
- |
|
- |
|
- |
|
(61,296) |
|
- |
|
- |
|
- |
|
- |
Other changes of noncontrolling shareholders' |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
|
- |
|
- |
|
(334) |
|
(334) |
|
- |
|
- |
|
61,296 |
|
326,899 |
|
- |
|
(27,378) |
|
(360,818) |
|
- |
|
(938) |
|
604 |
|
(334) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital transactions with the shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prescribed dividend |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
3,921 |
|
3,921 |
|
- |
|
- |
|
3,921 |
Interim dividend |
- |
|
- |
|
- |
|
- |
|
|
|
- |
|
(640,239) |
|
(640,239) |
|
- |
|
- |
|
(640,239) |
Dividend proposed |
- |
|
- |
|
- |
|
- |
|
455,906 |
|
- |
|
(455,906) |
|
- |
|
- |
|
(5,875) |
|
(5,875) |
Additional dividend aproved |
- |
|
- |
|
- |
|
- |
|
(758,470) |
|
- |
|
- |
|
(758,470) |
|
- |
|
(8,201) |
|
(766,672) |
Payment of capital by non-controlling shareholders in subsidiaries |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
3,563 |
|
3,563 |
CPFL Renováveis business combination |
- |
|
(1,634) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(1,634) |
|
- |
|
5,086 |
|
3,452 |
|
- |
|
(1,634) |
|
- |
|
- |
|
(302,564) |
|
- |
|
(1,092,224) |
|
(1,396,422) |
|
- |
|
(5,427) |
|
(1,401,849) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2012 |
4,793,424 |
|
228,322 |
|
556,481 |
|
326,899 |
|
455,906 |
|
535,627 |
|
- |
|
6,896,660 |
|
19,741 |
|
1,490,660 |
|
8,407,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes the effects described in note 2.9
39
CPFL Energia S/A | ||||||||
Statement of cash flow for the years ended on December 31, 2012 and 2011 | ||||||||
(in thousands of Brazilian Reais) | ||||||||
Parent company |
Consolidated | |||||||
2012 |
2011 (1) |
2012 |
2011 (1) | |||||
OPERATING CASH FLOW |
||||||||
Income for the years, before income tax and social contribution |
1,280,869 |
1,594,364 |
2,003,481 |
2,425,169 | ||||
ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES |
||||||||
Depreciation and amortization |
65 |
145,359 |
1,127,103 |
801,203 | ||||
Reserve for tax, civil, labor and environmental risks |
7 |
- |
95,226 |
35,219 | ||||
Provision for doubtful accounts |
- |
- |
163,903 |
- | ||||
Interest and monetary restatement |
30,028 |
36,496 |
1,099,913 |
1,105,405 | ||||
Pension plan costs |
- |
- |
(16,340) |
(82,953) | ||||
Equity in subsidiaries |
(1,331,086) |
(1,768,568) |
- |
- | ||||
Losses on the write-off of noncurrent assets |
- |
- |
54,579 |
3,688 | ||||
Deferred taxes (PIS and COFINS) |
- |
- |
(64,005) |
6,429 | ||||
Other |
- |
- |
21,919 |
- | ||||
(20,117) |
7,651 |
4,485,779 |
4,294,160 | |||||
REDUCTION (INCREASE) IN OPERATING ASSETS |
||||||||
Consumers, concessionaires and licensees |
- |
- |
(486,380) |
(9,184) | ||||
Dividend and interest on equity received |
1,199,996 |
1,692,403 |
- |
- | ||||
Recoverable taxes |
47,539 |
28,249 |
48,558 |
(12,971) | ||||
Lease |
- |
- |
(3,969) |
(6,347) | ||||
Escrow deposits |
(28) |
(21) |
8,305 |
(164,165) | ||||
Other operating assets |
4,747 |
7,762 |
(73,495) |
(61,086) | ||||
INCREASE (DECREASE) IN OPERATING LIABILITIES |
||||||||
Suppliers |
(336) |
(150) |
435,014 |
122,783 | ||||
Other taxes and social contributions |
699 |
1,103 |
(146,600) |
54,230 | ||||
Other liabilities with employee pension plans |
- |
- |
(79,450) |
(70,318) | ||||
Regulatory charges |
- |
- |
(29,057) |
21,596 | ||||
Reserve for tax, civil and labor risks paid |
- |
(64,084) |
||||||
Other operating liabilities |
3,738 |
(7,757) |
(68,314) |
65,832 | ||||
CASH FLOWS (USED IN) PROVIDED BY OPERATIONS |
1,236,238 |
1,729,240 |
4,026,307 |
4,234,530 | ||||
Payments of interest on debts |
(45,080) |
(51,984) |
(1,018,078) |
(981,682) | ||||
Taxes and social contributions paid |
(39,976) |
(39,730) |
(864,145) |
(764,195) | ||||
NET CASH FROM OPERATING ACTIVITIES |
1,151,182 |
1,637,526 |
2,144,084 |
2,488,653 | ||||
FINANCING ACTIVITIES |
||||||||
Acquisition of subsidiaries net of cash acquired |
- |
- |
(706,186) |
(814,330) | ||||
Payment of acquisition payables |
(172,476) |
(48,608) | ||||||
Capital increase in investments |
(66,701) |
(11,752) |
- |
- | ||||
Increase cash for business combinations |
- |
- |
- |
253,178 | ||||
Increase in property, plant and equipment |
(508) |
(188) |
(1,034,589) |
(829,701) | ||||
Financial investments, pledges, funds and tied deposits |
49,263 |
46,202 |
(14,806) |
18,688 | ||||
Lease |
- |
- |
(6,581) |
8,314 | ||||
Additions to intangible assets |
- |
- |
(1,433,064) |
(1,075,072) | ||||
Advance for future capital increase |
(55) |
- |
- |
- | ||||
Intercompany loans with subsidiaries and associated companies |
2,799 |
(3,868) |
- |
- | ||||
Other |
- |
- |
(558) |
- | ||||
GENERATION (UTILIZATION) OF CASH IN INVESTMENTS |
(15,202) |
30,394 |
(3,368,260) |
(2,487,531) | ||||
FINANCING ACTIVITIES |
||||||||
Loans, financing and debentures obtained |
- |
- |
4,294,254 |
5,536,932 | ||||
Capital increase due to increase in participation |
- |
- |
- |
1,118 | ||||
Payments of loans, financing and debentures, net of derivatives |
(149,827) |
(121) |
(1,885,175) |
(3,157,839) | ||||
Payments of dividend and interest on shareholders´ equity |
(1,393,507) |
(1,229,568) |
(1,406,846) |
(1,240,590) | ||||
Other |
- |
- |
- |
(3,802) | ||||
(UTILIZATION) GENERATION OF CASH IN FINANCING |
(1,543,334) |
(1,229,689) |
1,002,233 |
1,135,819 | ||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(407,354) |
438,231 |
(221,943) |
1,136,941 | ||||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS |
549,189 |
110,958 |
2,699,837 |
1,562,897 | ||||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS |
141,835 |
549,189 |
2,477,894 |
2,699,838 |
(1) Includes the effects described in note 2.9
40
CPFL Energia S.A. | |||||||
Added value statements for the years ended on December 31, 2012 and 2011 | |||||||
(in thousands of Brazilian Reais) | |||||||
Parent company |
Consolidated | ||||||
2012 |
2011 (1) |
2012 |
2011 (1) | ||||
1. Revenues |
2,108 |
1,500 |
22,353,535 |
19,267,606 | |||
1.1 Operating revenues |
1,600 |
1,312 |
20,070,723 |
17,736,155 | |||
1.2 Revenues related to the construction of own assets |
508 |
188 |
1,095,164 |
472,298 | |||
1.3 Revenue from infrastructure construction |
- |
- |
1,351,550 |
1,129,826 | |||
1.4 Allowance of doubtful accounts |
- |
- |
(163,903) |
(70,673) | |||
2. (-) Inputs |
(12,700) |
(23,313) |
(12,236,546) |
(9,375,269) | |||
2.1 Electricity purchased for resale |
- |
- |
(8,584,834) |
(6,926,552) | |||
2.2 Material |
(424) |
(210) |
(1,006,729) |
(892,429) | |||
2.3 Outsourced services |
(6,902) |
(18,005) |
(1,071,161) |
(1,095,227) | |||
2.4 Other |
(5,374) |
(5,098) |
(1,573,822) |
(461,061) | |||
3. Gross added value (1 + 2) |
(10,592) |
(21,813) |
10,116,989 |
9,892,338 | |||
4. Retentions |
(65) |
(145,359) |
(1,127,382) |
(845,819) | |||
4.1 Depreciation and amortization |
(65) |
(170) |
(841,374) |
(661,770) | |||
4.2 Amortization of intangible assets |
- |
(145,189) |
(286,009) |
(184,049) | |||
5. Net added value generated (3 + 4) |
(10,657) |
(167,172) |
8,989,607 |
9,046,518 | |||
6. Added value received in transfer |
1,365,481 |
1,845,140 |
739,531 |
785,966 | |||
6.1 Financial Income |
34,395 |
76,572 |
739,531 |
785,966 | |||
6.2 Equity in subsidiaries |
1,331,086 |
1,768,568 |
- |
- | |||
7. Added value to be distributed (5 + 6) |
1,354,824 |
1,677,969 |
9,729,138 |
9,832,485 | |||
8. Distribution of added value |
|||||||
8.1 Personnel and charges |
14,713 |
6,314 |
659,596 |
595,432 | |||
8.1.1 Direct remuneration |
6,218 |
4,234 |
437,223 |
417,847 | |||
8.1.2 Benefits |
8,005 |
1,839 |
178,648 |
146,586 | |||
8.1.3 Government severance indemnity fund for employees - F.G.T.S. |
489 |
240 |
43,725 |
30,999 | |||
8.2 Taxes, fees and contributions |
76,986 |
42,079 |
6,276,188 |
6,184,300 | |||
8.2.1 Federal |
76,982 |
42,075 |
3,081,294 |
3,204,456 | |||
8.2.2 State |
4 |
4 |
3,183,205 |
2,970,299 | |||
8.2.3 Municipal |
- |
- |
11,689 |
9,545 | |||
8.3 Interest and rentals |
37,201 |
57,284 |
1,536,621 |
1,428,479 | |||
8.3.1 Interest |
37,081 |
57,181 |
1,493,141 |
1,401,429 | |||
8.3.2 Rental |
121 |
103 |
29,641 |
27,051 | |||
8.3.3 Other |
- |
- |
13,839 |
- | |||
8.4 Interest on capital |
1,225,923 |
1,572,292 |
1,256,734 |
1,624,273 | |||
8.4.1 Dividend (incluindo adicional proposto) |
1,089,948 |
1,501,212 |
1,093,869 |
1,504,710 | |||
8.4.2 Retained earnings |
135,975 |
71,080 |
162,865 |
119,563 | |||
1,354,824 |
1,677,969 |
9,729,138 |
9,832,485 |
(1) Includes the effects described in note 2.9
41
CPFL ENERGIA S.A.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEARS ENDED ON DECEMBER 31, 2012 AND 2011
(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 - Sala 142 - Vila Olímpia - São Paulo - SP - Brasil.
The Company has direct and indirect interests in the following operational subsidiaries (information on the concession area, number of consumers, energy production capacity and associated data not examined by the independent auditors):
Energy distribution |
|
Company type |
|
Equity interest |
|
Consolidation criteira |
Location (State) |
|
Number of municipalities |
Approximate number of consumers (in thousands) |
Concession term |
End of the concession | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companhia Paulista de Força e Luz ("CPFL Paulista") |
|
Publicly-quoted corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo |
|
234 |
|
3,891 |
|
30 years |
|
November 2027 |
Companhia Piratininga de Força e Luz ("CPFL Piratininga") |
|
Publicly-quoted corporation |
|
Direct 100% |
|
Full |
|
Interior and coast of São Paulo |
|
27 |
|
1,531 |
|
30 years |
|
October 2028 |
Rio Grande Energia S.A. ("RGE") |
|
Publicly-quoted corporation |
|
Direct 100% |
|
Full |
|
Interior of Rio Grande do Sul |
|
253 |
|
1,354 |
|
30 years |
|
November 2027 |
Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz") |
|
Private corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo and Paraná |
|
27 |
|
191 |
|
16 years |
|
July 2015 |
Companhia Leste Paulista de Energia ("CPFL Leste Paulista") |
|
Private corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo |
|
7 |
|
53 |
|
16 years |
|
July 2015 |
Companhia Jaguari de Energia ("CPFL Jaguari") |
|
Private corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo |
|
2 |
|
35 |
|
16 years |
|
July 2015 |
Companhia Sul Paulista de Energia ("CPFL Sul Paulista") |
|
Private corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo |
|
5 |
|
77 |
|
16 years |
|
July 2015 |
Companhia Luz e Força de Mococa ("CPFL Mococa") |
|
Private corporation |
|
Direct 100% |
|
Full |
|
Interior of São Paulo and Minas Gerais |
4 |
|
43 |
|
16 years |
|
July 2015 | |
Number of plants / type of energy |
Installed power | |||||||||||||
Energy generation (conventional and renewable sources) |
Company type |
Equity interest |
Consolidation criteira |
Location (State) |
Total |
CPFL participation | ||||||||
CPFL Geração de Energia S.A. |
Publicly-quoted corporation |
Direct |
Full |
São Paulo, Goiás and Minas Gerais |
1 Hydroeletric, 2 SHPs (*) e 1 thermal |
695 MW |
695 MW | |||||||
Foz do Chapecó Energia S.A. |
Private corporation |
Indirect |
Proportional |
Santa Catarina and |
1 Hydroeletric |
855 MW |
436 MW | |||||||
Campos Novos Energia S.A. |
Private corporation |
Indirect |
Proportional |
Santa Catarina |
1 Hydroeletric |
880 MW |
429 MW | |||||||
CERAN - Companhia Energética Rio das Antas |
Private corporation |
Indirect |
Full |
Rio Grande do Sul |
3 Hydroeletrics |
360 MW |
234 MW | |||||||
BAESA - Energética Barra Grande S.A. |
Publicly-quoted corporation |
Indirect |
Proportional |
Santa Catarina and |
1 Hydroeletric |
690 MW |
173 MW | |||||||
Centrais Elétricas da Paraíba S.A. |
Private corporation |
Indirect |
Proportional |
Paraíba |
2 thermals |
342 MW |
180 MW | |||||||
Paulista Lajeado Energia S.A. |
Private corporation |
Indirect |
Full |
Tocantins |
1 Hydroeletric |
903 MW |
63 MW | |||||||
CPFL Energias Renováveis S.A. |
Publicly-quoted corporation |
Indirect |
Full |
(***) |
(***) |
(***) |
(***) |
|
|
|
|
|
|
|
|
|
Commercialization of energy |
|
Company type |
|
Core activity |
|
Equity interest |
|
Consolidation criteira |
CPFL Comercialização Brasil S.A. ("CPFL Brasil") |
|
Private corporation |
|
Energy commercialization |
|
Direct 100% |
|
Full |
Clion Assessoria e Comercialização de Energia Elétrica Ltda. ("CPFL Meridional") |
|
Limited company |
|
Commercialization and provision of energy services |
Indirect 100% |
|
Full | |
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") |
|
Private corporation |
|
Energy commercialization |
|
Indirect 100% |
|
Full |
CPFL Planalto Ltda. ("CPFL Planalto") |
|
Limited company |
|
Energy commercialization |
|
Direct 100% |
|
Full |
42
Services |
|
Company type |
|
Core activity |
|
Equity interest |
|
Consolidation criteira |
CPFL Serviços, Equipamentos, Industria e Comércio S.A. ("CPFL Serviços") |
|
Private corporation |
|
Manufacturing, commercialization, rental and maintenance of electro-mechanical equipment and service provision |
Direct 100% |
|
Full | |
NECT Serviços Administrativos Ltda ("Nect") (a) |
|
Limited company |
|
Provision of administrative services |
|
Direct 100% |
|
Full |
CPFL Atende Centro de Contatos e Atendimento Ltda. ("CPFL Atende") |
|
Limited company |
|
Provision of telephone answering services |
Direct 100% |
|
Full | |
CPFL Total Serviços Administrativos Ltda. ("CPFL Total") (b) |
|
Limited company |
|
Billing and collection services |
|
Direct and indirect 100% |
Full | |
CPFL Telecom S.A ("CPFL Telecom") (c) |
|
Private corporation |
|
Telecommunication services |
|
Direct 100% |
|
Full |
CPFL Transmissão Piracicaba S.A (****) |
|
Private corporation |
|
Operation and exploration of electric energy transmission services |
Direct 100% |
|
Full | |
|
|
|
|
|
|
|
|
|
(a) Former: Chumpitaz Serviços S.A. |
|
|
|
|
|
|
|
|
(b) Former: Bio Anicuns S.A. |
|
|
|
|
|
|
|
|
(c) Former: Bio Itapaci S.A. |
|
|
|
|
|
|
|
|
Other |
|
Company type |
|
Core activity |
|
Equity interest |
|
Consolidation criteira |
CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna") |
|
Limited company |
|
Venture capital company |
|
Direct 100% |
|
Full |
CPFL Jaguari de Geração de Energia Ltda ("Jaguari Geração") |
|
Limited company |
|
Venture capital company |
|
Direct 100% |
|
Full |
Chapecoense Geração S.A. ("Chapecoense") |
|
Private corporation |
|
Venture capital company |
|
Indirect 51% |
|
Proportional |
Sul Geradora Participações S.A. ("Sul Geradora") |
|
Private corporation |
|
Venture capital company |
|
Indirect 99.95% |
|
Full |
(*) SHP – Small Hydropower Plant
(**) Paulista Lajeado has a 7% participation in the installed power of Investco S.A.(5,93% share of the capital).
(***) CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploitation of generation potential sources; and (iii) commercialization of electric energy. At December 31, 2012, CPFL Renováveis had a project portfolio of 1,735 MW of installed capacity (1,093 MW proportional to the Company's share), as follows:
· Hydropower generation: 35 SHP’s operational (326 MW);
· Wind power generation: 15 projects operational (556 MW) e 18 projects under construction (482 MW);
· Biomass power generation: 6 plants operations (270 MW) e 2 under construction (100 MW).
· Solar energy generation: 1 solar plant operational (1,1 MW)
(****) CPFL Transmissão Piracicaba
In December 2012 the subsidiary CPFL Geração was the successful bidder in ANEEL Transmission Auction 007/2012 which provides for the construction and operation of a transmission line approximately 6.5 km long as well as a 440 KV substation located in the municipality of Piracicaba, State of São Paulo. This line will be connected to the grid of one of the CPFL Energia group distributors and the works will be carried out by the subsidiary CPFL Serviços, making the business feasible. CPFL Geração set up CPFL Transmissão Piracicaba S.A (“CPFL Transmissão”), exclusively to operate this concession
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS
2.1 Basis of preparation
The individual (Parent Company) financial statements prepared in accordance with generally accepted accounting principles in Brazil, based on the guidelines provided by the Brazilian Committee on Accounting Pronouncements (Comitê de Pronunciamentos Contábeis - CPC) diverge from of the Separate Financial Statements which, under IFRSs, must account for investments in subsidiaries, associates, and joint ventures at cost or fair value.
43
The consolidated financial statements were prepared in accordance with the Accounting Policies Adopted in Brazil and with the International Financial Reporting Standards – IFRS, issued by the International Accounting Standard Board – IASB.
The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the National Electric Energy Agency (Agência Nacional de Energia Elétrica – ANEEL), when these are not in conflict with the accounting policies adopted in Brazil and/or IFRS.
The consolidated financial statements were authorized for issue by the Board of Directors on March 4, 2013.
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 measured at fair value through profit or loss, iii) available-for-sale financial assets measured at fair value, and iv) actuarial assets measured at fair value, 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, based on previous experience and other relevant factors. Adjustments resulting from revisions to accounting estimates are recognized in the period in which the estimates are revised and 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 in subsequent periods is included in the following accounts:
· Note 6 – Consumers, concessionaire and licensees;
· Note 8 – Deferred tax credits and debits;
· Note 9 – Leasing;
· Note 10 – Financial asset of concession;
· Note 11 – Other Credits (Allowance for doubtful accounts);
· Note 13 – Property, plant and equipment and recognition of impairment losses;
· Note 14 – Intangible assets and recognition of impairment losses;
· Note 18 – Private Pension Fund;
· Note 21 – Reserve for tax, civil and labor risks and escrow deposits;
· Note 26 – Net operating revenues;
· Note 27 – Cost of electric energy;
· Note 34 – Financial instruments
2.4 Functional currency and presentation currency
The Company’s functional currency is the Brazilian Real, and the individual and consolidated financial statements are presented in thousands of reais. Figures are rounded only after addition of the amounts. Consequently, when added, the amounts shown in thousands of reais may not tally with the rounded totals
44
2.5 Basis of consolidation:
(i) Business combinations
The Company measures goodwill as the fair value of the consideration transferred including the recognized amount of any non-controlling interest in the acquiree, less the recognized amount of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date.
(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.
The consolidated financial statements include the balances and transactions of the Company and its subsidiaries. The balances and transactions of assets, liabilities, income and expenses have been fully consolidated for fully owned subsidiaries and proportionately consolidated for the jointly-owned entities Prior to consolidation in the Company's financial statements, the financial statements of the subsidiaries CPFL Geração, CPFL Brasil, CPFL Jaguari Geração and CPFL Renováveis are fully consolidated with those of their parent companies or proportionately consolidated for jointly-owned entities.
Intra-group balances and transactions, and any income and expenses derived from these transactions, are eliminated in preparing the consolidated financial statements. Unrealized gains arising from transactions with equity accounted investees are eliminated against the investment to the extent of the Company’s interest in the investee. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
In the case of subsidiaries, the portion relating to non-controlling shareholders is stated in equity and stated after profit or loss and comprehensive income in each period presented.
The balances of the jointly-owned entities, and the Company's percentage participations, at December 31, 2012 and 2011 are shown below:
45
Enercan 48.72% |
Baesa 25.01% |
Chapecoese Geração 51% |
Epasa 52.75% |
Total | |||||
Equity interest | |||||||||
December 31, 2012 |
|||||||||
Current assets |
54,239 |
17,548 |
61,657 |
112,788 |
246,233 | ||||
Non current assets |
662,784 |
329,980 |
1,683,765 |
386,905 |
3,063,434 | ||||
Current liabilities |
67,329 |
32,292 |
139,976 |
142,802 |
382,398 | ||||
Non current liabilities |
255,957 |
166,630 |
1,234,819 |
259,895 |
1,917,301 | ||||
Shareholders' Equity |
393,737 |
148,606 |
370,627 |
96,996 |
1,009,967 | ||||
Gross operating revenues |
218,840 |
77,736 |
346,003 |
212,700 |
855,279 | ||||
Net operating income |
203,718 |
70,545 |
319,310 |
191,114 |
784,688 | ||||
Net profit |
68,492 |
(6,476) |
46,501 |
13,457 |
121,974 | ||||
December 31, 2011 |
|||||||||
Current assets |
52,131 |
19,718 |
35,861 |
23,140 |
130,850 | ||||
Non current assets |
685,795 |
362,484 |
1,737,137 |
405,175 |
3,190,591 | ||||
Current liabilities |
64,510 |
32,310 |
139,710 |
39,092 |
275,623 | ||||
Non current liabilities |
290,455 |
187,165 |
1,287,546 |
290,977 |
2,056,144 | ||||
Shareholders' Equity |
382,961 |
162,726 |
345,742 |
98,246 |
989,675 | ||||
Gross operating revenues |
207,649 |
79,377 |
246,592 |
122,908 |
656,527 | ||||
Net operating income |
193,314 |
71,539 |
229,128 |
109,764 |
603,745 | ||||
Net profit |
56,460 |
10,025 |
(3,376) |
19,960 |
83,069 |
(iii) Acquisition of non controlling interest
Accounted for as transactions between equity holders and therefore no goodwill is recognized as a result of such transactions.
2.6 Segment information:
An operating segment is a component of the Company (i) that engages in operating activities from which it may earn revenues and incur expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which discrete financial information is available.
Company Management bases strategic decisions on reports, segmenting the business: (i) electric energy distribution activities (“Distribution”); (ii) electric energy generation activities from conventional sources (“Generation”); (iii) electric energy generation activities from renewable sources (“Renewables”); (iv) energy commercialization (“Commercialization”); (v) service activities; and (vi) other activities not listed in the previous items.
Presentation of the operating segments includes items directly attributable to them, such as allocations required, including intangible assets.
2.7 Information on corporate interests
The interests directly or indirectly held by the Company in the subsidiaries and jointly-owned entities are described in Note 1. Except for the (i) jointly-owned entities ENERCAN, BAESA, Chapecoense and EPASA which are consolidated proportionately, and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.
As of December 31, 2012 and 2011, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.
2.8 Value added statements:
The Company prepared individual and consolidated value added statements (“DVA”) in conformity with technical pronouncement CPC 09 - Value Added Statement, and these are presented as an integral part of the financial statements in accordance with generally accepted accounting principles in Brazil and as complementary information to the financial statements in accordance with IFRS, as the statement is neither provided for nor mandatory in accordance with IFRS.
46
2.9 Adjustments and reclassifications in the 2011 financial statements
Certain amounts in the financial statements for the year ended December 31, 2011, originally issued on February 24, 2012, have been adjusted or reclassified, although they are not material, for purposes of comparison with the financial statements for the year ended December 31, 2012. This amendment is due to a change in judgment concerning recognition in "other comprehensive income" of changes in expectations of cash flows from the financial concession asset, determined by IFRIC12/ICPC 01(R1) and designated in the category available for sale.
Although the concession contract does not explicitly define whether compensation will be based on the amount actually invested in infrastructure or on the residual amount determined by the tariff pricing methodology, i.e. the Regulatory Remuneration Base (“BRR”), the Company and its subsidiaries, based on their best interpretation of the concession contract, expect to receive at the end of the concession, as compensation for investments made and not yet recovered, the equivalent of the amount calculated in accordance with the BRR. On first adoption of IFRS, the Company understood that changes in the fair values of the assets that comprise the concession infrastructure would also constitute changes in the fair value of the financial asset to be received as compensation at the end of the concession; such changes were therefore fully recognized in "other comprehensive income". Note that the procedure was adopted after analysis and discussions in a technical industry group, set up for the implementation of IFRS in Brazil, and the methodology described previously in this paragraph was applied for many participants in the technical group who took part in this debate and who adopted the BRR as the basis for calculating the amount of the compensation.
However, after review of the criteria used in accounting for this financial asset and the progress of industry discussions, the Company and its subsidiaries concluded that changes in the fair values of infrastructure assets, and consequently, in the compensation, reflect changes in the estimated cash flow expectations and should therefore be recognized in the income statement using the effective interest method in accordance with paragraph AG8 of CPC 38 and IAS 39 Financial Instruments: Recognition and Measurement.
Thus the Company and its subsidiaries committed an immaterial and unintentional error in interpretation of the accounting literature. In spite of the immaterial nature of the adjustment, the Company and its subsidiaries decided to adjust the comparative amounts for 2011 in presentation of the 2012 financial statements, in order to maintain the best comparison of the balances.
Consequently, the Company and its subsidiaries are reclassifying and adjusting the financial statements as of December 31, 2011, presented for purposes of comparison with the financial statements for the year ended December 31, 2012, in which the update of the financial concession asset, due of changes in the expectative of estimated cash flow, is reversed in "accumulated comprehensive income" and recognized in income for the year of 2011under “financial results”.
As mentioned above, since these effects are considered immaterial and do not change the total balances of assets, liabilities and shareholders’ equity at December 31, 2011 and January 1, 2011, the Company is not presenting the balance sheet for the beginning of the oldest period presented.
We present below a summary of the accounting entries that have been adjusted or reclassified, to assist understanding of the effects:
i. Liabilities and Shareholders’ equity
47
Consolidated | ||||||||||||
December 31, 2011 |
January 1, 2011 | |||||||||||
Stated |
Reclassification |
Reclassified |
Stated |
Reclassification |
Reclassified | |||||||
Current liabilities |
4,499,437 |
- |
4,499,437 |
4,428,323 |
- |
4,428,323 | ||||||
Non current liabilities |
14,361,110 |
- |
14,361,110 |
8,878,819 |
- |
8,878,819 | ||||||
Shareholders' equity |
||||||||||||
Capital |
4,793,424 |
- |
4,793,424 |
4,793,424 |
- |
4,793,424 | ||||||
Capital reserves |
229,956 |
- |
229,956 |
16 |
- |
16 | ||||||
Profit reserves |
495,185 |
- |
495,185 |
418,665 |
- |
418,665 | ||||||
Dividend |
758,470 |
- |
758,470 |
486,040 |
- |
486,040 | ||||||
Other comprehensive income |
790,123 |
(227,118) |
563,005 |
795,563 |
(185,831) |
609,732 | ||||||
Retained earnings |
- |
227,118 |
227,118 |
- |
185,831 |
185,831 | ||||||
7,067,157 |
- |
7,067,157 |
6,493,708 |
- |
6,493,708 | |||||||
Net equity attributable to noncontrolling shareholders |
1,485,352 |
- |
1,485,352 |
255,948 |
- |
255,948 | ||||||
Total shareholders' equity |
8,552,510 |
- |
8,552,510 |
6,749,656 |
- |
6,749,656 | ||||||
Total liabilities and shareholders' equity |
27,413,058 |
- |
27,413,058 |
20,056,797 |
- |
20,056,797 |
ii. Statement of income
Consolidated | |||||
2011 | |||||
Stated |
Adjustment |
Adjusted | |||
Net operating revenue |
12,764,028 |
- |
12,764,028 | ||
Cust of eletric energy services |
(8,517,566) |
- |
(8,517,566) | ||
Gross operating income |
4,246,463 |
- |
4,246,463 | ||
Income from electric energy service |
3,050,547 |
- |
3,050,547 | ||
Financial income (expense) |
(688,590) |
63,212 |
(625,378) | ||
Income before taxes |
2,361,957 |
63,212 |
2,425,169 | ||
Social contribution |
(209,872) |
(5,644) |
(215,516) | ||
Income tax |
(569,701) |
(15,679) |
(585,379) | ||
Net Income |
1,582,384 |
41,889 |
1,624,273 | ||
Net income attributable to controlling shareholders |
1,530,403 |
41,889 |
1,572,292 | ||
Net income attributable to noncontrolling shareholders |
51,981 |
- |
51,981 | ||
Net income per share - Basic |
1.59 |
1.63 | |||
Net income per share - Diluted |
1.59 |
1.63 |
iii. Statement of comprehensive income
Consolidated | |||||
2011 | |||||
Stated |
Adjustment |
Adjusted | |||
Net income |
1,582,384 |
41,890 |
1,624,273 | ||
Other comprehensive income |
|||||
Financial asset of concession |
|||||
- Gain in financial instruments |
63,212 |
(63,212) |
- | ||
- Tax on financial instruments |
(21,322) |
21,322 |
- | ||
Comprehensive income for the year |
1,624,274 |
- |
1,624,273 | ||
Comprehensive income attributable to controlling shareholders |
1,572,292 |
1,572,292 | |||
Comprehensive income attributable to noncontrolling shareholders |
51,981 |
51,981 |
48
iv. Statement of cash flow
Consolidated | |||||
2011 | |||||
Stated |
Adjustment |
Adjusted | |||
Operating cash flow |
|||||
Income for the year, before income tax and social contribution |
2,361,957 |
63,212 |
2,425,169 | ||
Adjustment to reconcile income to cash provided by operating activities |
|||||
Depreciation and amortization |
801,203 |
- |
801,203 | ||
Reserve for tax, civil and labor risks |
35,219 |
- |
35,219 | ||
Interest and monetary restatement |
1,168,617 |
(63,212) |
1,105,405 | ||
Pension plan costs |
(82,953) |
- |
(82,953) | ||
Losses on the write-off of non current assets |
3,688 |
- |
3,688 | ||
Deferred taxes (PIS and COFINS) |
6,429 |
- |
6,429 | ||
Increase in operating assets |
(253,753) |
- |
(253,753) | ||
Decrease in operating liabilities |
(1,551,754) |
- |
(1,551,754) | ||
Cash flows provided by operations |
2,488,653 |
- |
2,488,653 | ||
Utilization of cash in investments |
(2,487,531) |
- |
(2,487,531) | ||
Generation of cash in financing |
1,135,819 |
- |
1,135,819 |
v. Added value statement
Consolidated | |||||
2011 | |||||
Stated |
Adjustment |
Adjusted | |||
1. Revenues |
19,267,606 |
- |
19,267,606 | ||
2. (-) Inputs |
(9,375,269) |
- |
(9,375,269) | ||
3. Gross added value (1 + 2) |
9,892,338 |
- |
9,892,338 | ||
4. Retentions |
(845,819) |
- |
(845,819) | ||
5. Net added value generated (3 + 4) |
9,046,518 |
- |
9,046,518 | ||
6. Added value received in transfer |
722,754 |
63,212 |
785,966 | ||
6.1 Financial income |
722,754 |
63,212 |
785,966 | ||
7. Added value to be distributed (5 + 6) |
9,769,273 |
63,212 |
9,832,485 | ||
8. Distribution of added value |
9,769,273 |
63,212 |
9,832,485 | ||
8.1 Personnel and charges |
595,432 |
- |
595,432 | ||
8.2 Taxes, fees and contributions |
6,162,977 |
21,323 |
6,184,300 | ||
8.2.1 Federal |
3,183,133 |
21,323 |
3,204,456 | ||
8.2.2 Estate |
2,970,299 |
- |
2,970,299 | ||
8.2.3 Municipal |
9,545 |
- |
9,545 | ||
8.3 Interest and rentals |
1,428,479 |
- |
1,428,479 | ||
8.4 Interest on capital |
1,582,384 |
41,889 |
1,624,273 | ||
8.4.1 Dividends (including proposed additional) |
1,504,710 |
- |
1,504,710 | ||
8.4.2 Retained earnings |
77,674 |
41,889 |
119,563 |
( 3 ) SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES
The accounting policies set out below have been applied consistently to all periods presented in these individual and consolidated financial statements.
3.1 Concession agreements:
ICPC 01 and IFRIC 12 – 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.
49
These definitions having been attended to, the infrastructure of distribution concessionaires is segregated and performed a rollforward from the time of construction, complying with the provisions of the CPCs and the IFRS standards, 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 transferring control of the assets at the end of the concession to the grantor.
The value of the financial concession assets is determined at fair value, based on the remuneration of the concession assets, as established by the regulatory body. The financial asset is classified as available-for-sale and after initial recognition is remeasured in accordance with changes in the estimated cash flows, against finance income in profit or loss for the year (Note 2.9).
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 CPC 17 and 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.
In accordance with (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) the fact that 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 addition 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 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:
i. Classified at fair value through profit or loss: these are 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.
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.
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.
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 financial income. Changes for recognition at fair value are recognized in the other comprehensive income. The accumulated result in the 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 designation of 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
50
cannot be recorded as loans and receivables as the compensation is not 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.
- 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 in the event of any change in the subsequent measurement of the fair value, set through profit or loss.
ii. Other financial liabilities (not measured at fair value through profit or loss): these are other financial liabilities 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.
The Company accounts for warranties when issued to non-controlled entities or when the warranty is granted at a percentage higher than the Company's interest to cover commitments of jointly-controlled subsidiaries. Such warranties are initially measured at fair value, by (i) a liability corresponding to the risk of non-payment of the debt, which is amortized against financial income simultaneously and in proportion with amortization of the debt, and (ii) an asset equivalent to the right to compensation by the guaranteed party or a prepaid expense under the warranties, which is amortized by receipt of cash from other shareholders or at the effective interest rate over the term of the warranty. After initial recognition, the warranties are assessed periodically at the higher of the amount determined in accordance with CPC 25 and IAS 37 and the amount initially recognized, less accumulated amortization.
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 share issues 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 future lease payments. Property, plant and equipment is depreciated based on the shorter of the estimated useful life of the asset or the lease period.
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.
51
In both cases, the financial income/expense is recognized in profit or loss 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 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 17%, 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 subsidiary CERAN and the jointly-controlled subsidiaries ENERCAN. BAESA and Foz do Chapecó), 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 write-down of an item of property, plant and equipment are determined by comparing the resources produced by disposal with the 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 and concession exploitation rights, software and rights-of-way.
Goodwill that arises on 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, if any, with indefinite useful lives are not subject to amortization and are tested annually for impairment.
Negative goodwill are registered as gains in profit or loss for the year on acquisition of the business that gave rise to them.
In the individual financial statements, fair value adjustments (added value) of net assets acquired in business combinations are included in the carrying amount of the investment and the amortization is stated in the individual statement of income under “income from equity in subsidiaries” in accordance with ICPC 09. In the consolidated financial statements the amount is stated as intangible and the amortization is classified in the consolidated statement of profit and loss as “amortization of intangible concession asset” under other operating expense.
Intangible assets corresponding to the right to operate concessions can originate in one of three ways, as follows:
i. Acquisitions through business combinations: the portion arising from business combinations that corresponds to the right to operate the concession is stated as an intangible asset. Such amounts are amortized over the remaining term of the concessions, on a straight-line basis or based on the net income curves projected for the concessionaires, as applicable.
ii. Investments in infrastructure (Application of ICPC 01 and 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 for use of the concession infrastructure. Since the exploitation 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
52
consumption pattern in relation to the anticipated economic rewards. For further information see Note 3.1.
Components of the infrastructure are directly tied to the Company’s operations 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
i. 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 each concession.
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 for both specific asset and at a 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 higher or lower 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 asset’s original effective interest rate. Losses are recognized in profit or loss and shown 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 that the amount of impairment loss has decreased, this reduction is reversed to credit through profit or loss.
· Available-for-sale: as 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. Losses are recognized in profit or loss.
In the case of financial assets registered at amortized cost and/or debt instruments classified as available-for-sale, if an increase (gain) is identified in periods subsequent to recognition of the loss, the impairment loss is reversed through profit or loss. However, any subsequent recovery in the fair value of an impaired available-for-sale security is recognized in other comprehensive income.
- 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.
In 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 and 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, concession asset) 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, if any, impairment losses are assessed annually for any possibility to reverse the impairment.
53
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.
3.8 Employee benefits
Certain subsidiaries have post-employment benefits and pension plans, recognized by the accrual method in accordance with CPC 33 and IAS 19 “Employee benefits”, and are regarded as sponsors of these plans. Although the plans have particularities, they have the following characteristics::
i. Defined distribution plan: a post-employment benefit plan under which the Sponsor 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, under the responsibility of Management, a using the projected unit credit method. The subsidiaries used the corridor method until December 31, 2012, 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 in subsequent years 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 Company´s bylaws. According to international accounting practices, CPC 24, IAS 10 and ICPC 08, 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 present liability criteria 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 an interim dividend and Interest on shareholders’ equity determined in a half-yearly balance sheet. An interim dividend and interest on shareholders’ equity 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.
Interest on shareholders' equity is treated in the same way as dividends and is also stated in changes in shareholders’ equity. Withholding tax on interest on shareholders' equity is debited against shareholders’ equity when proposed by Management, to fulfil the obligation at that time.
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. 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 of each subsidiary.
54
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, if any, are recognized in profit or loss as incurred.
3.11 Income tax and Social contribution
Income tax and Social contribution expense 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 equity adjustments, where it is recognized net of these tax effects.
Current tax is the expected tax payable or receivable/to be offset on the taxable income or loss. 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 and for tax loss carry forwards.
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 annually 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 are calculated through profit or loss for the year attributable to the Company’s controlling shareholders and the weighted average of shares outstanding in the year. Diluted earnings per share are through profit or loss for the year attributable to the controlling shareholders, adjusted by the effects of instruments that might impact profit or loss for the year and by the weighted average of the number of shares outstanding, adjusted for the effects of all dilutive potential convertible notes for the reporting periods, in accordance with CPC 41 and IAS 33.
3.13 Regulatory assets and liabilities
In accordance with the interpretation of IASB/CPC, regulatory assets and liabilities cannot be recognized in the financial statements of the distribution subsidiaries, 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, after they have been recognized in the energy tariffs, based on the tariff reviews conducted by the granting power electric energy and on consumption of electric energy by captive consumers.
3.14 New standards and interpretations not yet adopted
A number of new IFRS standards and amendments to the standards and interpretations were issued by the IASB and had not yet come into effect for the year ended December 31, 2012. Furthermore, not all of these pronouncements have been standardized by the CPC. However, in view of the memorandum of understanding between the CPC and the IASB, it is anticipated that these pronouncements will be issued in Brazil. Consequently, the Company has not adopted them for the year ended December 31, 2012:
· Amendment to IAS 1 Presentation of Financial Statements
Provides the option to present profit or loss and other comprehensive income in either a single statement or in two separate but consecutive statements. It also requires additional disclosures in respect of the separation of items of comprehensive income that (i) will subsequently be reclassified to profit or loss and (ii) items that will not be reclassified. Applicable for annual periods beginning on or after July 1, 2012.
55
Management is analyzing the effects of these amendments and based on a preliminary analysis, does not expect them to have relevant impacts on the financial statements.
· Amendment to IAS 19 Employee Benefits (CPC 33 - R1)
The amendments change the accounting for defined benefit plans and termination benefits. The most significant changes relate to: a) elimination of the “corridor approach”; b) immediate recognition in profit or loss of past service costs; c) immediate recognition of actuarial gains and losses through other comprehensive income; and d) replacement of interest expense and the expected return on plan assets with a “net interest” amount, calculated by applying the discount rate to the net defined benefit asset or liability. The amendments are required for annual periods beginning on or after January 1, 2013 and require retrospective application.
Based on a preliminary assessment of first-time adoption of these changes in 2013, Management estimates that the effect would be a decrease of R$ 515,932 in the Company’s equity at January 1, 2013 (increase of R$ 109.371 in equity at January 1, 2012).
The review of IAS 19 and CPC 33 will also result in a change in recognition of actuarial expense in 2013, and with introduction of the new methodology in 2013, the actuarial expense is estimated at R$ 82,121 (Note 18), compared with R$ 32,421 if the previous pronouncement were still in effect.
· Amendment to IFRS 7 e IAS 32 - Offsetting Financial Assets and Financial Liabilities
The amendments to IAS 32 clarify the requirements for offsetting financial instruments and the amendments to IFRS 7 introduce new disclosure requirements for financial assets and liabilities offset in the balance sheet. The amendments to IFRS 7 are required for annual periods beginning on or after January 1, 2013, while the amendments to IAS 32 are required for annual periods beginning on or after January 1, 2014.
Management is analyzing the effects of these amendments and based on a preliminary analysis, does not expect them to have relevant impacts on the financial statements.
· IFRS 9 Financial Instruments
Establishes new requirements for the classification and measurement of financial assets and liabilities. Financial assets will be classified in two categories: measured on initial recognition at fair value and measured at amortized cost, based on the business model within which they are held and the characteristics of their contractual cash flows. With regard to financial liabilities, the main change in respect of the requirements already established by IAS 39 requires that the amount of change in the fair value of financial liabilities designated as at fair value through profit or loss, that is attributable to changes in the credit risk of that liability, is presented in other comprehensive income and not in profit or loss, unless the recognition of the effects of change would result in a mismatch in profit or loss. Adoption is required for annual periods beginning on or after January 1, 2015.
The Company is analyzing the impact of these changes on the financial statements.
The Accounting Pronouncements Committee has not yet issued a pronouncement or amendments to the pronouncements in force in respect of this standard.
· Revison of IAS 27 – Consolidated and Separate Financial Statements (CPC 35 - R2)
This revision, published in May 2011, establishes the requirement for accounting for and disclosure of investments in subsidiaries, joint ventures and associates if the entity prepares separate financial statements. The revision of the standard is effective from January 1, 2013.
Management is analyzing the effects of these amendments and based on a preliminary analysis, does not anticipate relevant impacts on the financial statements.
· IAS 28 – Investments in Associates (CPC 18 - R2)
This revision, published in May 2011, establishes the requirements for application of the equity method for investments in associates and jointly-owned entities as from publication of IFRS 11. The revision of the standard is effective from January 1, 2013.
56
Management is analyzing the effects of these amendments and based on a preliminary analysis, does not anticipate relevant impacts on the financial statements.
· IFRS 10 Consolidated Financial Statements (CPC 36 - R3)
IFRS 10 replaces the part of IAS 27 that deals with consolidated financial statements. Under IFRS 10, there is only one basis for consolidation, and that basis is control. The definition of control in IFRS 10 includes three elements: (i) power over an investee; (ii) exposure, or rights to variable returns from its involvement; and (iii) ability to use its power over the investee to affect the amount of the investor’s returns. Applicable to annual periods beginning on or after January 1, 2013. The Company does not anticipate that the amendments will have a significant impact on its financial statements
· IFRS 11 Joint Arrangements (CPC 19 - R2)
IFRS 11 replaces IAS 31 and deals with how a joint control arrangement should be classified in the financial statements. Under the standard, the structure of a joint arrangement is no longer the main factor in determining the type of business and consequently, how it should be accounted for. Joint ventures, operations in which the parties have rights over the net assets of the agreements, are required to be accounted for using the equity method of accounting and the proportional consolidation method will no longer be permitted.
IFRS 11 is applicable for years beginning on or after January 1, 2013, and consequently, from 2013, the Company will no longer consolidate proportionally the jointly controlled entities ENERCAN, BAESA, Foz do Chapecó e and EPASA (note 2.5). These amendments will not impact the Company's net income, however there will be changes in the individual items in the statement of profit and loss, set against equity in subsidiaries.
· IFRS 12 Disclosure of Interests in Other Entities (CPC 45)
Consolidates all the disclosure requirements concerning an entity's interest in subsidiaries, joint arrangements, associates and structured unconsolidated entities. The standard requires disclosure of information in respect of the nature of, risks associated with and financial effects of such interests. Adoption is required from January 1, 2013.
Management is analyzing the effects of these amendments and based on a preliminary analysis, does not anticipate relevant impacts on the financial statements.
· IFRS 13 Fair Value Measurement (CPC 46)
IFRS 13 defines fair value, establishes a framework for measuring fair value and disclosure requirements. Except in specified circumstances, IFRS 13 applies when measurement or disclosure of fair value is required or permitted by other IFRS standards. Effective for annual periods beginning on or after January 1, 2013. The Company is analyzing the impacts on the financial statements.
These standards and amendments to standards were not early applied in preparation of these consolidated financial statements.
( 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. The fair values of intangible assets are calculated using quoted prices in an active market. Where there is no active market, the fair value will be what the Company would have paid for the
57
intangible assets, on the acquisition date, in an arm’s length transaction between knowledgeable, willing parties based on the best information available.
- Financial instruments
Financial instruments measured at fair values were valued based on quoted prices in an active market, or, if such prices were not available, assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained from the “BM&FBovespa S.A” and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 34).
Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government regarding the assets of the distribution concessionaires when the concession contract is over. The methodology adopted for marking these assets to market is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, involves assessing the replacement price for the distribution infrastructure, in accordance with criteria established by the regulatory body. This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.
Provisional Measure 579 of September 11, 2012, converted into Law nº 12783 of January 11, 2013, established that, for concession contracts that expire by 2017, calculation of the amount of compensation due on reversal of the assets will be based on the replacement value method, according to regulatory criteria to be established the granting authority. In the case of concessions terms that expire after 2017, Management believes that, as under Provisional Measure 579, compensation will be based at least on valuation of the assets using the new replacement value model.
Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the regulatory authority and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in conformity with the Tariff Review process.
( 5 ) CASH AND CASH EQUIVALENTS
Parent company |
Consolidated | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Bank deposits |
741 |
723 |
243,875 |
147,126 | |||
Short-term financial investments |
141,095 |
548,466 |
2,234,018 |
2,552,710 | |||
Overnight investment (a) |
- |
- |
56,369 |
30,551 | |||
Bank deposit certificates (b) |
- |
- |
228,818 |
268,734 | |||
Investment funds (c) |
141,095 |
548,466 |
1,935,982 |
1,815,938 | |||
Repurchase agreements with debentures (b) |
- |
- |
12,850 |
437,488 | |||
Total |
141,835 |
549,189 |
2,477,894 |
2,699,837 |
a) Current account balances, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 20% of the variation in the Interbank Deposit Certificate - CDI.
b) Short-term investments in Bank Deposit Certificates and secured debentures conducted with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest equivalent, on average, to 100% of the CDI.
c) Amounts invested in an Exclusive Fund, involving investments subject to floating rates tied to the CDI in federal government bonds, CDBs, secured debentures of major financial institutions, with daily liquidity, low credit risk and interest equivalent, on average, to 101% of the Interbank Deposit Certificate - CDI.
( 6 ) CONSUMERS, CONCESSIONÁIRES 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, 2012 and 2011
58
Consolidated | |||||||||
Amounts coming due |
Past due |
Total | |||||||
until 90 days |
> 90 days |
December 31, |
December 31, | ||||||
Current |
|||||||||
Consumer classes |
|||||||||
Residential |
358,257 |
243,429 |
38,895 |
640,581 |
573,936 | ||||
Industrial |
132,769 |
60,073 |
32,839 |
225,681 |
227,474 | ||||
Commercial |
149,469 |
51,929 |
15,024 |
216,422 |
195,270 | ||||
Rural |
35,931 |
8,368 |
1,502 |
45,801 |
43,612 | ||||
Public administration |
35,741 |
8,097 |
1,273 |
45,111 |
34,601 | ||||
Public lighting |
30,509 |
5,656 |
13,588 |
49,753 |
42,270 | ||||
Public utilities |
40,312 |
7,367 |
1,656 |
49,335 |
41,560 | ||||
Billed |
782,987 |
384,919 |
104,777 |
1,272,683 |
1,158,723 | ||||
Unbilled |
597,556 |
- |
- |
597,556 |
427,661 | ||||
Financing of consumers' debts |
80,091 |
11,368 |
45,787 |
137,246 |
136,882 | ||||
Free energy |
3,764 |
- |
- |
3,764 |
3,674 | ||||
CCEE transactions |
19,041 |
- |
- |
19,041 |
17,961 | ||||
Concessionaires and licensees |
327,964 |
- |
- |
327,964 |
207,204 | ||||
Provision for doubtful accounts |
- |
- |
(112,335) |
(112,335) |
(85,318) | ||||
Other |
22,683 |
- |
- |
22,683 |
7,493 | ||||
Total |
1,834,086 |
396,287 |
38,229 |
2,268,601 |
1,874,280 | ||||
Non current |
|||||||||
Financing of consumers' debts |
136,369 |
- |
- |
136,369 |
140,999 | ||||
Provision for doubtful accounts |
(16,240) |
- |
- |
(16,240) |
- | ||||
CCEE transactions |
41,301 |
- |
- |
41,301 |
41,301 | ||||
Concessionaires and licensees |
588 |
- |
- |
588 |
- | ||||
Total |
162,018 |
- |
- |
162,017 |
182,300 |
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 (VAT) revenue is received. Allowances for doubtful accounts are based on best estimates of the subsidiaries' managements 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) adjustments of entries made by the CCEE in response to certain legal decisions (preliminary orders) in the accounting processes for the period from September 2000 to December 2002; and (ii) 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 basically to accounts receivable in respect of the supply of electric energy to other concessionaires and licensees, mainly by the subsidiaries CPFL Geração, CPFL Brasil and CPFL Renováveis.
Allowance for doubtful accounts
Changes in the allowance for doubtful accounts are shown below:
59
Consolidated | |
As of January 01, 2011 |
(80,692) |
Valuation allowance recognized |
(116,722) |
Recovery of revenue |
46,049 |
Write-off of accounts receivable and valuarion allowance |
66,047 |
As of December 31, 2011 |
(85,318) |
Valuation allowance recognized |
(187,712) |
Recovery of revenue |
23,809 |
Write-off of accounts receivable and valuarion allowance |
98,742 |
As of December 31, 2012 |
(150,480) |
Provision for doubtful accounts from consumers, concessionaries and licensees |
|
Current |
(112,335) |
Non current |
(16,240) |
Provision for doubtful accounts from other credits (note 11) |
(21,905) |
( 7 ) RECOVERABLE TAXES
Parent company |
Consolidated | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Current |
|||||||
Prepayments of social contribution - CSLL |
401 |
441 |
3,310 |
7,347 | |||
Prepayments of income tax - IRPJ |
1,092 |
- |
12,309 |
1,349 | |||
IRRF on interest on equity |
17,143 |
30,891 |
17,654 |
31,345 | |||
Income tax and social contribution to be offset |
850 |
1,894 |
22,946 |
20,557 | |||
Withholding tax - IRRF |
5,736 |
7,487 |
69,250 |
105,635 | |||
ICMS (VAT) to be offset |
- |
- |
84,487 |
69,329 | |||
Social integration program - PIS |
- |
- |
9,609 |
7,546 | |||
Contribution for social security financing - COFINS |
42 |
42 |
40,118 |
30,136 | |||
National social security institute - INSS |
1 |
1 |
3,255 |
2,123 | |||
Other |
46 |
26 |
466 |
2,096 | |||
Total |
25,311 |
40,783 |
263,403 |
277,463 | |||
Non current |
|||||||
Social contribution to be offset - CSLL |
- |
- |
39,466 |
36,277 | |||
Income tax to be offset - IRPJ |
- |
- |
10,976 |
1,001 | |||
ICMS (VAT) to be offset |
- |
- |
126,061 |
112,423 | |||
Social integration program - PIS |
- |
- |
8,630 |
11,757 | |||
Contribution for social security financing- COFINS |
- |
- |
39,504 |
53,843 | |||
Other |
- |
- |
399 |
1,413 | |||
Total |
- |
- |
225,036 |
216,715 |
Social contribution to be offset – In noncurrent, the balance refers primarily to the final favorable decision in a lawsuit filed by the subsidiary CPFL Paulista. The subsidiary CPFL Paulista is awaiting the normal course of approval of the credit by the Federal Revenue in order to systematically offset the credit.
ICMS (VAT) to be offset - mainly refers to the credit recorded on acquisition of assets that result in the recognition of intangible assets and financial assets.
PIS and Cofins - In noncurrent, the balance refers basically to credits recognized by the indirect subsidiaries EPASA and CPFL Renováveis in relation to the acquisition of equipment, which will be realized by depreciation of the equipment.
( 8 ) DEFERRED TAXES
8.1- Breakdown of tax credits and debits:
60
Parent company |
Consolidated | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Social contribution credit/(debit) |
|||||||
Tax losses carryforwards |
43,686 |
48,352 |
56,074 |
56,436 | |||
Tax benefit of merged goodwill |
- |
- |
137,773 |
154,511 | |||
Deductible Temporary Difference |
1,779 |
1,684 |
(176,302) |
(197,753) | |||
Subtotal |
45,465 |
50,035 |
17,545 |
13,194 | |||
Income tax credit / (debit) |
|||||||
Tax losses carryforwards |
130,587 |
143,281 |
144,567 |
165,736 | |||
Tax benefit of merged goodwill |
- |
- |
468,844 |
524,685 | |||
Deductible Temporary Difference |
1,359 |
557 |
(526,424) |
(558,909) | |||
Subtotal |
131,947 |
143,839 |
86,987 |
131,512 | |||
PIS and COFINS (debit) |
|||||||
Deductible Temporary Difference |
- |
- |
58,353 |
(6,272) | |||
Total |
177,411 |
193,874 |
162,885 |
138,434 | |||
Total tax credit |
177,411 |
193,874 |
1,318,618 |
1,176,535 | |||
Total tax debit |
- |
- |
(1,155,733) |
(1,038,101) |
8.2 - Tax benefit of merged goodwill:
Refers to the tax credit calculated on the goodwill derived from the acquisition of subsidiaries, as shown in the following table, which has been incorporated and is recognized in accordance with CVM Instructions nº 319/99 and nº 349/01 and ICPC 09 – Individual, Separate and Consolidated Financial Statements and Application of the Equity Method. The benefit is realized in proportion to amortization of the merged goodwill that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concession, as shown in Note 14.
Consolidated | |||||||
December 31, 2012 |
December 31, 2011 | ||||||
Social |
Income |
Social |
Income | ||||
CPFL Paulista |
77,253 |
214,590 |
85,709 |
238,079 | |||
CPFL Piratininga |
17,662 |
60,609 |
19,404 |
66,584 | |||
RGE |
34,268 |
141,518 |
37,714 |
155,750 | |||
CPFL Santa Cruz |
2,655 |
8,349 |
3,545 |
11,148 | |||
CPFL Leste Paulista |
1,493 |
4,545 |
2,024 |
6,155 | |||
CPFL Sul Paulista |
2,151 |
6,712 |
2,944 |
9,183 | |||
CPFL Jaguari |
1,299 |
3,950 |
1,745 |
5,289 | |||
CPFL Mococa |
807 |
2,502 |
1,121 |
3,483 | |||
CPFL Geração |
- |
25,613 |
- |
28,167 | |||
CPFL Serviços |
186 |
455 |
306 |
847 | |||
Total |
137,773 |
468,844 |
154,511 |
524,685 |
8.3 - Deductible temporary difference:
61
Consolidated | |||||||||||
December 31, 2012 |
December 31, 2011 | ||||||||||
Social contribution |
Income tax |
PIS/COFINS |
Social contribution |
Income tax |
PIS/COFINS | ||||||
Deductible Temporary Difference |
|||||||||||
Reserve for tax, civil and labor risks |
23,314 |
64,203 |
- |
19,246 |
54,009 |
- | |||||
Private pension fund |
1,387 |
4,850 |
- |
2,218 |
7,159 |
- | |||||
Provision for doubtful accounts |
13,283 |
36,895 |
- |
7,656 |
21,306 |
- | |||||
Free energy provision |
4,884 |
13,569 |
- |
4,365 |
12,128 |
- | |||||
Research and development and Energy efficiency programs |
12,687 |
35,237 |
- |
12,642 |
35,118 |
- | |||||
Reserves related to personnel |
3,151 |
8,741 |
- |
2,842 |
7,886 |
- | |||||
Depreciation rate difference |
7,599 |
21,108 |
- |
8,315 |
23,096 |
- | |||||
Recognition of the concession - adjustment of intangible assets (IFRS/CPC) |
(2,024) |
(5,621) |
- |
(2,248) |
(6,244) |
- | |||||
Recognition of the concession - financial adjustment (IFRS/CPC) |
(43,062) |
(119,617) |
- |
(30,938) |
(85,938) |
- | |||||
Reversal of regulatory assets and liabilities (IFRS/CPC) |
48,048 |
133,468 |
57,475 |
(7,160) |
(19,890) |
(8,109) | |||||
Actuarial losses on the transition of accounting practices (IFRS/CPC) |
26,140 |
72,903 |
- |
26,162 |
72,964 |
- | |||||
Other adjustments changes in practices (IFRS/CPC) |
19,620 |
55,590 |
- |
18,971 |
52,697 |
- | |||||
Accelerated depreciation |
(2,483) |
(6,897) |
- |
(807) |
(2,243) |
- | |||||
Other |
9,890 |
21,271 |
878 |
4,399 |
9,984 |
1,838 | |||||
Deductible Temporary Difference - Comprehensive income |
|||||||||||
Property, plant and equipment - deemed cost adjustments (IFRS/CPC) |
(75,704) |
(210,316) |
- |
(79,590) |
(221,082) |
- | |||||
Deductible Temporary Difference - Business combination CPFL Renováveis |
|||||||||||
Deferred taxes - asset: |
|||||||||||
Fair value of property, plant and equipment (negative value-added of assets) |
28,644 |
79,566 |
- |
14,551 |
40,421 |
- | |||||
Other temporary differences |
22,109 |
29,147 |
- |
12,848 |
26,464 |
- | |||||
Deferred taxes - liability: |
|||||||||||
Value-added derived from determination of deemed cost |
(7,249) |
(20,137) |
- |
(8,511) |
(23,641) |
- | |||||
Value-added of assets received from the former ERSA |
(96,452) |
(267,924) |
- |
(98,896) |
(274,713) |
- | |||||
Intangible asset - exploration right/authorization |
(163,766) |
(454,907) |
- |
(100,056) |
(277,934) |
- | |||||
Other temporary differences |
(6,319) |
(17,552) |
- |
(3,764) |
(10,455) |
- | |||||
Total |
(176,302) |
(526,424) |
58,353 |
(197,753) |
(558,909) |
(6,272) |
8.4 Estimate of recovery
The estimate of recovery of the deferred tax credits recorded in noncurrent assets, derived from temporary non-deductible differences and tax benefit of the merged goodwill and tax loss carry forwards, is based on the projections of future profit or loss, approved by the Board of Directors and reviewed by the Audit Committee, in accordance with the following table:
Expectation of recovery |
Parent company |
Consolidated | |
2013 |
16,109 |
269,077 | |
2014 |
15,282 |
218,169 | |
2015 |
14,803 |
118,657 | |
2016 |
13,210 |
76,899 | |
2017 |
13,680 |
71,650 | |
2018 to 2020 |
37,328 |
181,144 | |
2021 to 2023 |
29,990 |
139,973 | |
2024 to 2026 |
24,402 |
102,090 | |
2027 to 2029 |
12,606 |
46,161 | |
2030 to 2032 |
- |
94,798 | |
177,411 |
1,318,618 |
8.5 Reconciliation of the amounts of income tax and social contribution reported in the income statements for 2012 and 2011:
62
Parent company | |||||||
December 31, 2012 |
December 31, 2011 (1) | ||||||
Social |
Income tax |
Social |
Income tax | ||||
Income before taxes |
1,280,869 |
1,280,869 |
1,594,364 |
1,594,364 | |||
Adjustments to reflect effective rate: |
|||||||
Equity in subsidiaries |
(1,331,086) |
(1,331,086) |
(1,768,568) |
(1,768,568) | |||
Amortization of intangible asset acquired |
(28,564) |
- |
114,562 |
145,189 | |||
Interest on shareholders' equity |
206,414 |
206,414 |
203,120 |
203,120 | |||
Other permanent additions, net |
10,175 |
10,976 |
3,365 |
4,184 | |||
Calculation base |
137,808 |
167,173 |
146,843 |
178,289 | |||
Statutory rate |
9% |
25% |
9% |
25% | |||
Tax debit result |
(12,403) |
(41,793) |
(13,216) |
(44,572) | |||
Tax credit not recorded, net |
(898) |
149 |
9,566 |
26,150 | |||
Total |
(13,301) |
(41,645) |
(3,650) |
(18,422) | |||
Current |
(8,791) |
(29,692) |
(8,618) |
(29,600) | |||
Deferred |
(4,510) |
(11,953) |
4,968 |
11,177 | |||
Consolidated | |||||||
December 31, 2012 |
December 31, 2011 (1) | ||||||
Social |
Income tax |
Social |
Income tax | ||||
Income before taxes |
2,003,481 |
2,003,481 |
2,425,169 |
2,425,169 | |||
Adjustments to reflect effective rate: |
|||||||
Amortization of intangible asset acquired |
107,888 |
137,747 |
115,947 |
147,784 | |||
Tax incentives - PIIT(*) |
(11,895) |
(11,895) |
(13,480) |
(13,480) | |||
Effect of presumed profit system |
(134,078) |
(135,098) |
(94,579) |
(143,977) | |||
Adjustment of excess and surplus revenue of reactive |
32,260 |
32,260 |
- |
- | |||
Other permanent additions, net |
106,824 |
79,329 |
65,312 |
30,530 | |||
Calculation base |
2,104,481 |
2,105,825 |
146,843 |
178,289 | |||
Statutory rate |
9% |
25% |
9% |
25% | |||
Tax debit result |
(189,403) |
(526,456) |
(224,853) |
(611,507) | |||
Tax credit not recorded, net |
(9,584) |
(21,304) |
9,337 |
26,127 | |||
Total |
(198,987) |
(547,760) |
(215,517) |
(585,380) | |||
Current |
(252,568) |
(674,700) |
(197,365) |
(538,543) | |||
Deferred |
53,581 |
126,940 |
(18,151) |
(46,836) |
(*) Technological innovation incentive program
(1) Includes the effects described in note 2.9.
Amortization of intangible asset acquired Refers to the non-deductible portion of amortization of intangible assets derived from the acquisition of investees. In 2012, these amounts were classified at the parent company under equity income, in closer conformity with ICPC 09 (Note 13).
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.
8.6 Unrecognized tax credits
The parent company has unassessed tax loss and social contribution carryforwards amounting to R$ 123,228 that could be recognized in the future, in accordance with reviews of the annual projections of taxable income.
The subsidiaries CPFL Renováveis and Sul Geradora have income tax and social contribution assets on tax loss carryforwards of R$ 61.951 e R$ 72.519, respectively, 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 no prescriptive period for use of the tax loss carryforwards
( 9 ) LEASES
63
The subsidiary CPFL Serviços 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.
The essence is to lease equipment of own power production in order to attend the customers who require higher consumption of electricity at peak hours (when tariffs are higher). In addition, the company offers maintenance and operation services.
The subsidiary constructs the power generation plant at the customer’s place. Since the equipment is operating, the customer makes monthly fixed payments.
These investments are recorded by the present value of the minimum payments receivable. These payments are registered as amortization of investment and the financial revenue is recorded in the profit or loss in accordance with the effective interest rate under the lease agreement, by the terms of the contracts.
The investments produced financial income during 2012 were R$ 12,031 (R$ 5,625 in 2011).
Consolidated |
|||||||
December 31, |
December 31, |
||||||
Gross investment |
93,541 |
101,153 |
|||||
Financial income unrealized |
(52,098) |
(72,051) |
|||||
Present value of minimum lease payments receivable |
41,443 |
29,102 |
|||||
Current |
9,740 |
4,581 |
|||||
Non current |
31,703 |
24,521 |
|||||
1 year |
From 1 to 5 |
Over 5 years |
Total | ||||
Gross investment |
13,151 |
45,114 |
35,276 |
93,541 | |||
Present value of minimum lease payments receivable |
9,740 |
20,603 |
11,100 |
41,443 |
At December 31, 2012, there are no (i) unsecured residual amounts that benefit the lessor; (ii) provisions for uncollectible minimum lease payments receivable; or (iii) contingent payments recognized as revenue during the period.
( 10 ) FINANCIAL CONCESSION ASSET
Consolidated | |
As of January 01, 2011 |
934,646 |
Additions |
381,027 |
Adjustment to anticipated cash flow |
63,212 |
Disposal |
(2,221) |
As of December 31, 2011 |
1,376,664 |
Additions |
555,101 |
Effect of changing in amortization rates |
294,785 |
Adjustment to anticipated cash flow |
159,195 |
Disposal |
(10,211) |
Compensation SHP Rio do Peixe II (Note 38.3) |
1,706 |
As of December 31, 2012 |
2,377,240 |
Current |
34,444 |
Non current |
2,342,796 |
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 to the granting authority at the end of the concession.
In 2012, as mentioned in Note 14, ANEEL revised the amortization rates for electrical sector assets. The new rates are effective from January 1, 2012 and on average, increased the useful life of the electric energy distribution assets. Management is of the opinion that this fact changed the contractual conditions of the concession related to the way in which the Company is remunerated for its investments in the infrastructure tied to the service provision.
64
However, based on the new useful lives stipulated by the regulatory body, the Company made an estimated recalculation of the financial asset at January 1, 2012, corresponding to the new amount payable on reversal of the assets at the end of the concession, which will be recovered directly from the granting authority. Consequently, the amount of R$ 294,785 was recognized as an increment of the financial asset.
In accordance with the current tariff model, remuneration for this asset is recognized in profit or loss on billing to the consumers and realized on receipt of the electric energy bills. Additionally, the difference to adjust the balance to the anticipated cash flow receipts, in accordance with the new replacement amount (“VNR”) is recorded against the financial income account in profit or loss for the year.
The balance in current assets relates to compensation to Usina Rio do Peixe II for subsidiary CPFL Leste Paulista, which has a generation concession and has not yet undergone a devertilization process (Note 38).
Disposals in 2012 include the amount of R$ 5,947 related to disposals resulting from physical inventories carried out due to implementation of the Electrical Sector Equity Control - MCPSE (Resolution n° 367 of June 2, 2009), by the subsidiaries CPFL Piratininga, CPFL Santa Cruz, CPFL Jaguari, CPFL Leste Paulista, CPFL Sul Paulista and CPFL Mococa, recognized in Other Financial Expense (Note 14).
( 11 ) OTHER CREDITS
Consolidated | |||||||
Current |
Non current | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Advances - Fundação CESP |
7,784 |
15,518 |
- |
- | |||
Advances to suppliers |
17,995 |
37,951 |
- |
- | |||
Pledges, funds and tied deposits |
53,585 |
1,548 |
263,386 |
115,517 | |||
Fund tied to foreign currency loans |
- |
- |
34,287 |
29,774 | |||
Orders in progress |
223,895 |
156,524 |
- |
- | |||
Outside services |
8,214 |
10,962 |
- |
- | |||
Advance to energy purchase agreements |
47,832 |
44,399 |
40,254 |
58,620 | |||
Collection agreements |
65,214 |
57,377 |
- |
- | |||
Prepaid expenses |
35,073 |
5,695 |
3,132 |
1,355 | |||
Receivables - business combination |
- |
- |
13,950 |
13,950 | |||
Advancees to employees |
6,879 |
4,751 |
- |
- | |||
Other |
50,434 |
75,213 |
65,145 |
60,245 | |||
Total |
516,903 |
409,938 |
420,155 |
279,460 |
Pledges, Funds and Tied Deposits - collateral offered to guarantee CCEE operations and short-term cash investments required by the subsidiaries’ loan contracts.
Fund Tied to Foreign Currency Loans: These are guarantees offered when negotiating or renegotiating loans.
Orders in Progress – Encompasses costs and revenue related to ongoing decommissioning or disposal of intangible assets and the service costs related to expenditure on projects in progress under the Energy Efficiency and Research and Development programs, introduced by resolutions 300/2008 and 316/2008. On termination of the respective projects, balances are amortized against the respective liability recorded in Other Accounts Payable (Note 23).
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 (i) 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 lighting, newspapers, healthcare, residential insurance, etc.; e (ii) receipts by CPFL Total, to be passed on subsequently to the customers who use the collection services provided by that subsidiary.
65
At December 31, 2012, the Other Credits balance is net of the allowance for doubtful accounts of R$ 21,905 related to the accounts of Outside Services, Collection agreements and Others.
( 12 ) INVESTIMENTS
Consolidated | |||
December 31, |
December 31, | ||
Permanent equity interests - equity method |
|||
By equity method of the subsidiary |
5,383,816 |
5,357,729 | |
Value-added of assets, net |
1,114,678 |
1,251,131 | |
Goodwill |
6,054 |
6,054 | |
Total |
6,504,548 |
6,614,915 |
12.1 - Permanent Equity Interests – equity method:
The main information on the investments in direct permanent equity interests is as follows:
|
|
December 31, 2012 |
December 31, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 (1) | ||||||||||||
Investiment |
Number of shares (thousand) |
Total assets |
Capital |
Shareholders' Equity |
Profit or loss for the year |
Shareholders Equity Interest |
Equity in Subsidiaries | |||||||||||
CPFL Paulista |
177,909 |
6,696,446 |
177,909 |
780,910 |
460,114 |
780,910 |
897,984 |
460,114 |
629,214 | |||||||||
CPFL Piratininga |
53,031,259 |
2,666,486 |
92,183 |
330,111 |
153,843 |
330,111 |
388,980 |
153,843 |
316,602 | |||||||||
CPFL Santa Cruz |
371,772 |
324,642 |
60,169 |
107,664 |
24,181 |
107,664 |
116,634 |
24,182 |
35,343 | |||||||||
CPFL Leste Paulista |
895,733 |
189,113 |
23,975 |
67,149 |
9,646 |
67,149 |
68,587 |
9,646 |
16,245 | |||||||||
CPFL Sul Paulista |
463,482 |
173,582 |
24,866 |
68,867 |
19,622 |
68,867 |
64,465 |
19,622 |
18,759 | |||||||||
CPFL Jaguari |
212,126 |
126,918 |
16,428 |
43,952 |
10,694 |
43,952 |
43,430 |
10,694 |
13,765 | |||||||||
CPFL Mococa |
121,761 |
96,177 |
15,945 |
38,345 |
7,100 |
38,345 |
37,634 |
7,100 |
7,683 | |||||||||
RGE |
807,168 |
3,414,235 |
901,787 |
1,326,095 |
325,002 |
1,326,095 |
1,267,268 |
325,002 |
255,168 | |||||||||
CPFL Geração |
205,487,716 |
4,564,216 |
1,039,618 |
2,537,323 |
315,591 |
2,537,323 |
2,483,750 |
315,912 |
293,852 | |||||||||
CPFL Jaguari Geração (*) |
40,108 |
48,092 |
40,108 |
48,102 |
10,185 |
48,102 |
47,909 |
10,185 |
10,501 | |||||||||
CPFL Brasil |
2,999 |
1,597,148 |
2,999 |
108,377 |
104,315 |
(81,923) |
(112,633) |
105,627 |
147,668 | |||||||||
CPFL Planalto (*) |
630 |
9,438 |
630 |
587 |
5,058 |
587 |
8,225 |
5,058 |
14,137 | |||||||||
CPFL Serviços |
66,620 |
119,235 |
66,620 |
73,056 |
9,140 |
73,056 |
25,330 |
9,140 |
6,860 | |||||||||
CPFL Atende (*) |
1 |
22,806 |
13,991 |
15,187 |
2,775 |
15,187 |
14,329 |
2,775 |
1,093 | |||||||||
Nect (*) |
2,059 |
12,930 |
2,059 |
4,646 |
5,750 |
4,646 |
3,859 |
5,750 |
1,800 | |||||||||
CPFL Total (*) |
19,005 |
46,230 |
19,005 |
21,555 |
4,758 |
21,555 |
- |
2,683 |
- | |||||||||
CPFL Jaguariuna (*) |
189,620 |
2,842 |
2,926 |
2,187 |
209 |
2,187 |
1,977 |
209 |
(121) | |||||||||
CPFL Telecom |
19,900 |
21 |
20 |
2 |
(3) |
2 |
- |
(3) |
- | |||||||||
Subtotoal - by shareholders' equity of the subsidiary |
5,383,816 |
5,357,729 |
1,467,538 |
1,768,568 | ||||||||||||||
Amortization od added value on assets |
- |
- |
(136,453) |
- | ||||||||||||||
Total |
5,383,816 |
5,357,729 |
1,331,086 |
1,768,568 | ||||||||||||||
(*) Number of quotes |
(1) Includes the effects described in note 2.9
In 2011, in the acquisition of CPFL Renováveis, as the subsidiaries CPFL Geração and CPFL Brasil did not have operating control and are therefore regarded as associates, a gain (of R$ 412,359 for CPFL Geração and R$ 7,881 for CPFL Brasil) was recognized in their individual financial statements and goodwill of R$ 190,300 was recorded in CPFL Brasil. Since, in the consolidated statements, this operation represents a transaction between partners, these effects were adjusted for consolidation purposes in CPFL Energia, and recognized in equity. Consequently, the balances related to the subsidiaries CPFL Geração and CPFL Brasil were adjusted for equity pick-up purposes.
Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. As from 2012, amortization of the fair value adjustments (added value) of net assets of R$ 136,453 is classified in the parent company’s income statement under “income from equity in subsidiaries”, in conformity with ICPC 09. For more detailed information on intangible assets and amortization by company, see Note 14.
The changes in investments in subsidiaries in the period are shown below:
66
Investiment |
Investment as of December 31, 2011 |
Capital increase /payment of capital |
|
Transfer of investments |
|
Equity in subsidiary (profit or loss) |
|
Dividend and Interest on shareholders' equity |
|
Other |
|
Investment as of December 31, 2012 | ||
CPFL Paulista |
897,984 |
- |
- |
460,114 |
(577,188) |
- |
780,910 | |||||||
CPFL Piratininga |
388,980 |
- |
- |
153,843 |
(212,712) |
- |
330,111 | |||||||
CPFL Santa Cruz |
116,634 |
- |
- |
24,182 |
(33,151) |
- |
107,664 | |||||||
CPFL Leste Paulista |
68,587 |
- |
- |
9,646 |
(11,085) |
- |
67,149 | |||||||
CPFL Sul Paulista |
64,465 |
- |
- |
19,622 |
(15,220) |
- |
68,867 | |||||||
CPFL Jaguari |
43,430 |
- |
- |
10,694 |
(10,172) |
- |
43,952 | |||||||
CPFL Mococa |
37,634 |
- |
- |
7,100 |
(6,389) |
- |
38,345 | |||||||
RGE |
1,267,268 |
- |
- |
325,002 |
(266,175) |
- |
1,326,095 | |||||||
CPFL Geração |
2,483,750 |
- |
- |
315,912 |
(262,018) |
(320) |
2,537,323 | |||||||
CPFL Jaguari Geração |
47,909 |
- |
- |
10,185 |
(9,991) |
- |
48,102 | |||||||
CPFL Brasil |
(112,633) |
56,699 |
(56,699) |
105,627 |
(73,605) |
(1,312) |
(81,923) | |||||||
CPFL Planalto |
8,225 |
- |
- |
5,058 |
(12,696) |
- |
587 | |||||||
CPFL Serviços |
25,330 |
- |
46,654 |
9,140 |
(8,068) |
- |
73,056 | |||||||
CPFL Atende |
14,329 |
- |
- |
2,775 |
(1,917) |
- |
15,187 | |||||||
Nect |
3,859 |
- |
- |
5,750 |
(4,963) |
- |
4,646 | |||||||
CPFL Total |
- |
10,000 |
10,046 |
2,683 |
(1,168) |
(6) |
21,555 | |||||||
CPFL Jaguariuna |
1,977 |
- |
- |
209 |
- |
- |
2,187 | |||||||
CPFL Telecom |
- |
6 |
- |
(3) |
- |
- |
2 | |||||||
5,357,729 |
66,705 |
- |
1,467,538 |
(1,506,518) |
(1,638) |
5,383,816 |
12.2 - Dividends and Interest on shareholders’ equity receivable:
At December 31, 2012 and 2011 and January 1, 2011, the Company had the following amounts receivable from the subsidiaries listed below in relation to dividends and interest on shareholders’ equity:
Parent company | |||||||||||
Dividends |
Interest on shareholders´ equity |
Total | |||||||||
Investment |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, | |||||
CPFL Paulista |
254,294 |
- |
12,683 |
- |
266,978 |
- | |||||
CPFL Piratininga |
88,211 |
- |
5,879 |
- |
94,090 |
- | |||||
CPFL Santa Cruz |
14,481 |
- |
2,043 |
- |
16,524 |
- | |||||
CPFL Sul Paulista |
5,153 |
6,996 |
1,130 |
1,130 |
6,282 |
8,126 | |||||
CPFL Jaguari |
- |
6,891 |
- |
790 |
- |
7,682 | |||||
RGE |
- |
76,413 |
- |
30,044 |
- |
106,457 | |||||
CPFL Geração |
- |
- |
- |
- |
- |
- | |||||
CPFL Brasil |
- |
- |
- |
- |
- |
- | |||||
CPFL Planalto |
5,101 |
- |
- |
- |
5,101 |
- | |||||
CPFL Serviços |
7,139 |
3,648 |
646 |
- |
7,785 |
3,648 | |||||
CPFL Atende |
1,102 |
- |
357 |
- |
1,459 |
- | |||||
Nect Serviços |
3,253 |
- |
- |
- |
3,253 |
- | |||||
378,735 |
93,949 |
22,738 |
31,964 |
401,473 |
125,913 |
After decisions by the Annual and Extraordinary General Meeting (AGMs/EGMs) of its subsidiaries, in the first half-year the Company recognized R$ 740,789 as dividends and interest on shareholders’ equity receivable for 2011. The subsidiaries also declared interim interest on shareholders’ equity of R$ 107,366 (R$ 91,261 net of withholding tax) in 2012 and R$ 643,506 as interim dividends, in relation to the first half-year of 2012. After approval by the Board of Directors in June and August 2012, respectively, these amounts were recognized as receivables.
Of the amounts recorded as receivables, R$ 1,199,996 was paid to the Company by the subsidiaries.
12.3 – Corporate restructuring Bio Itapaci (CPFL Telecom)
Bio Itapaci
A Board of Directors meeting on June 27, 2012 approved the acquisition by CPFL Energia of all the shares of CPFL Bio Itapaci held by the subsidiary CPFL Brasil.
Also in June 2012, the company name of CPFL Bio Itapaci was changed to CPFL Telecom S.A.. The corporate objective is now the provision of services in the telecommunications area and participation in other companies in a similar line of business to its own.
Since this was a transaction between companies in the same group, it is outside the scope of CPC 15/IFRS 3 and was recognized at cost. The transaction did not result in either gain or loss.
67
12.4 – Added value and goodwill
Net adjustment to fair value (added value), upon Business Combination refers mainly to the right to the concession, acquired through business combinations. The goodwill relates mainly to the acquisition of investments, based on projections of future income.
In the consolidated financial statements these amounts are classified under Intangible Assets (Note 14).
12.5 – Business combinations 2011 – CPFL Renováveis
In April 2011, with the objective of consolidating experience in the renewable energy sector and increasing synergies, the Company signed an agreement with the shareholders of ERSA Energia Renováveis S.A (“ERSA”) to merge renewable energy assets and projects held in its subsidiaries (in the case of CPFL, assets of the subsidiaries CPFL Geração and CPFL Brasil). After a series of planned restructurings, fully detailed in Financial Statements as of December 31, 2011, CPFL Geração and CPFL Brasil have joined the shareholders of ERSA as majority shareholders, resulting in the creation of CPFL Energias Renováveis S.A.
According the shareholders’ agreement of CPFL Renováveis, in the event the indirect subsidiary fails to go public in an initial public offering (IPO) within 2 years of the date of signing of the agreement, up to August 24, 2013, all of the non-controlling shareholders of CPFL Renováveis, individually, are entitled to sell their shares to CPFL Energia or to any third party(ies) nominated by CPFL Energia, and CPFL Energia has the obligation to buy them, paying in cash, shares issued by CPFL Energia or a combination of cash and shares.
In 2011, the indirect subsidiary CPFL Renováveis acquired the following companies: (i) Jantus SL (“Jantus”), which held 100% of the capital of SIIF Energias do Brasil Ltda. (“SIIF”) and SIIF Desenvolvimento de Projeto de Energia Eólica Ltda. (“SIIF Desenvolvimento”), with a total of four wind power plants operating in the State of Ceará; and (ii) Santa Luzia Energética S.A. (“Santa Luzia”), which had an operational SHP in the State of Santa Catarina.
12.6 - Business combinations – 2012
Complexo Eólico Atlântica
In January 2012, the indirect subsidiary CPFL Renováveis signed a share purchase agreement with Cobra Instalaciones Y Servicios S.A., with the objective of acquiring 100% of the shares in Atlântica I Parque Eólico S.A., Atlântica II Parque Eólico S.A., Atlântica IV Parque Eólico S.A. and Atlântica V Parque Eólico S.A.. These companies hold authorizations to generate electric energy from wind power under the Independent Producer System, for a period of 35 years, by installation of their respective wind power plants, with joint installed power of 120 MW.
ANEEL has approved transfer of the control of the Atlântica Complex to CPFL Renováveis, as published on March 26, 2012. The amount of R$ 24,528 was paid to the sellers in March 2012.
Bons Ventos Geradora de Energia S.A (“BVP”)
According to an Announcement to the Market, published on June 19, 2012, the indirect subsidiary CPFL Renováveis acquired the total capital stock of BVP S.A., a subsidiary of Bons Ventos Geradora de Energia S.A. (“Bons Ventos”). The total price of the acquisition was R$ 1,095,291, involving: (i) the payment to the sellers of the amount of R$ 528,552; (ii) the assumption of net debt in the amount of R$ 439,191; and (iii) R$ 127,548 for settlement of debentures issued by Bons Ventos Geradora de Energia S.A.
Bons Ventos has an authorization granted by ANEEL to exploit the Taíba Albatroz, Bons Ventos, Enacel and Canoa Quebrada wind power plants, with installed capacity of 157,5 MW. These wind power plants are located in the State of Ceará and are in full commercial operation. All the energy has been contracted to Eletrobrás for twenty years, under the PROINFA Program (Programa de Incentivo às Fontes Alternativas de Energia Elétrica).
68
As per the Material Fact published on June 19, 2012, ANEEL has approved transfer of the control of BVP to the CPFL Renováveis.
Usina Ester (SPE Lacenas)
In March 2012, the subsidiary CPFL Renováveis acquired 100% of the biomass electric energy and steam generation assets of SPE Lacenas Participações Ltda., a subsidiary of Usina Açucareira Ester (“Usina Ester”). Around 7 MW average of co-generation energy from Usina Ester were commercialized in the 2007 alternative sources auction (LFA), for a period of 15 years and at an average selling price of R$ 177 per MWh (as at January 2012). The remaining 2.8 MW of energy will be sold on the free market.
The transfer of control of SPE Lacenas to the subsidiary was conditional upon approval from ANEEL, which was obtained and the acquisition was concluded on October 18, 2012.
The total acquisition price of the assets after the adjustments provided for in the contract R$ 111,500, comprising: (i) R$ 55,244 paid by the buyer to the sellers; and (ii) assumption of a net debt of R$ 56,256 shown in the balance sheet of the acquired company.
a) Additional information on the acquisition of the subsidiaries Atlântica Complex, BVP and Lacenas.
Atlântica Complex March 26, |
BVP June 19, |
Lacenas October 18, | |||
Cash and cash equivalents transferred as consideration by the acquirer: |
|||||
Cash transferred or to be transferred to sellers |
24,000 |
445,124 |
53,836 | ||
Accounts payable to shareholders |
- |
- |
1,408 | ||
Cash tranferred directly to Jantus and BVP to debt payment and sellers expenses |
- |
127,548 |
- | ||
Price adjustment paid to sellers according to contractual obligations |
528 |
83,428 |
- | ||
Total transferred consideration (paid) |
24,528 |
656,100 |
55,244 |
b) Assets acquired and liabilities recognized on the acquisition date
The total consideration transferred (paid) for the acquisitions was allocated to the assets acquired and liabilities assumed at their fair values, including the intangible assets associated to the authorized exploration rights, and will be amortized over the remaining terms of the authorizations linked to exploration of the ventures purchased. Consequently, as the whole amount paid was allocated to identified assets and liabilities, no residual amount was allocated to goodwill for these transactions.
The initial accounting for the acquisition of the Atlântica Complex on February 29, 2012 and Bons Ventos on 31 May, 2012 has been concluded. The accounting for the acquisition of Lacenas on September 30, 2012 was provisionally determined at December 31, 2012, but assessment of the measurement of the intangible assets had not been finalized at the date of completion of these financial statements, and consequently, had only been provisionally calculated based on Management’s best estimate of these amounts
The Management of CPFL Renováveis does not expect the amount allocated as the right to exploit these acquisitions to be deductible for tax purposes on the acquisition date, and has therefore recorded deferred income tax and social contribution in relation to the difference between the amounts allocated and the tax bases of these assets and liabilities.
69
Atlântica Complex March 26, |
BVP June 19, |
Lacenas October 18, | ||||
Current assets |
||||||
Cash and cash equivalents |
186 |
28,092 |
- | |||
Receivables |
- |
16,232 |
- | |||
Taxes recovarable and other credits |
157 |
6,987 |
- | |||
Non current assets: |
||||||
Pledges, funds and tied deposits |
- |
38,752 |
- | |||
Deferred taxes |
- |
57,121 |
- | |||
Other credits |
- |
10,000 |
- | |||
Fixed Assets |
23,007 |
571,495 |
100,591 | |||
Intangible asset - exploration rights |
1,873 |
760,029 |
17,862 | |||
Current liabilities |
||||||
Suppliers |
54 |
14,430 |
- | |||
Loans and debentures |
- |
39,324 |
7,418 | |||
Tax, consumers prepayment and other liabilities |
5 |
22,727 |
880 | |||
Non current liabilities |
||||||
Loans and debentures |
- |
461,126 |
48,838 | |||
Suppliers |
- |
5,818 |
- | |||
Deferred taxes |
- |
16,629 |
- | |||
Deferred taxes on the exploration rights |
637 |
258,410 |
6,073 | |||
Reserve for disposal of assets and environmental liabilities |
- |
14,144 |
- | |||
Acquired net assets |
24,528 |
656,100 |
55,244 | |||
Consideration transferred |
24,528 |
656,100 |
55,244 |
The exploration rights will be amortized over the remaining term of the authorizations to exploit the ventures, over an estimated average term of 23 years for the Atlântica Complex, 21 years for Bons Ventos and 20 years for Lacenas.
c) Net cash outflow on acquisition of the subsidiaries:
Atlântica Complex |
BVP |
Lacenas | |||
Cash consideration |
24,528 |
656,100 |
53,836 | ||
(-) Acquired cash and cash equivalents |
(186) |
(28,092) |
- | ||
Net cash of acquisition |
24,342 |
628,008 |
53,836 |
d) Impact of the acquisitions in 2012 on the profit and loss
Financial information on the revenue and net income of the companies acquired included in the consolidated financial statements in the year of the acquisition:
70
Net operating |
Net income | ||
December 31, |
December 31, | ||
Atlântica |
- |
(2,803) | |
BVP |
49,600 |
22,970 | |
Lacenas |
6,793 |
849 | |
56,393 |
21,016 |
If the acquisitions had occurred in January 1, 2012, the net combined operating revenue of CPFL Energia would be R$ 15,123,905 and the net combined income for the year would be R$ 1,236,443.
The purchase of the Atlântica Complex was completed on March 26, 2012, with the opening balance as of February 29, 2012. Accordingly, the consolidated financial statements at December 31, 2012 include two months of the operations of this indirectly controlled entity.
The purchase of Bons Ventos was completed on June 19, 2012, with the opening balance as of May 31, 2012. Accordingly, the consolidated financial statements at December 31, 2012 include seven months of the operations of this indirectly controlled entity.
The purchase of Lacenas was completed on October 18, 2012 and the opening balance was prepared as of September 30, 2012. Accordingly, the consolidated financial statements at December 31, 2012 include three months of the operations of this subsidiary.
The opening balances were taken at different dates from the acquisition dates for practical reasons and the differences are not significant.
71
( 13 ) PROPERTY, PLANT AND EQUIPMENT
Consolidated | |||||||||||||||
Land |
Reservoirs, dams and water mains |
Buildings, construction and improvements |
Machinery and equipment |
Vehicles |
Furniture and fittings |
In progress |
Total | ||||||||
As of January 01, 2011 |
180,382 |
1,533,696 |
1,354,882 |
1,916,219 |
3,695 |
12,940 |
784,650 |
5,786,465 | |||||||
Cost |
182,772 |
1,814,135 |
1,674,388 |
2,655,057 |
7,888 |
16,442 |
784,650 |
7,135,333 | |||||||
Accumulated depreciation |
(2,390) |
(280,439) |
(319,506) |
(738,838) |
(4,193) |
(3,502) |
- |
(1,348,868) | |||||||
Additions |
2,214 |
3,712 |
19,892 |
7,333 |
705 |
382 |
802,376 |
836,614 | |||||||
Disposals |
(247) |
(200) |
(640) |
(8,023) |
(341) |
(173) |
(174) |
(9,799) | |||||||
Transfers |
8,837 |
109,030 |
33,497 |
394,508 |
374 |
3,667 |
(549,914) |
- | |||||||
Transfers - other assets |
- |
- |
- |
10,341 |
- |
- |
(17,525) |
(7,184) | |||||||
Depreciation |
(1,513) |
(68,346) |
(65,628) |
(96,051) |
(1,092) |
(1,980) |
- |
(234,610) | |||||||
Other |
- |
- |
510 |
10,195 |
3 |
- |
265 |
10,973 | |||||||
Business combination |
57,180 |
- |
973,636 |
831,749 |
165 |
949 |
45,938 |
1,909,617 | |||||||
As of December 31, 2011 |
246,853 |
1,577,892 |
2,316,149 |
3,066,271 |
3,509 |
15,785 |
1,065,615 |
8,292,076 | |||||||
Cost |
250,757 |
1,926,694 |
2,757,021 |
4,006,964 |
8,799 |
21,657 |
1,065,615 |
10,037,508 | |||||||
Accumulated depreciation |
(3,903) |
(348,802) |
(440,873) |
(940,692) |
(5,290) |
(5,873) |
- |
(1,745,431) | |||||||
Additions |
1,185 |
21,105 |
18,648 |
62,144 |
315 |
257 |
991,362 |
1,095,015 | |||||||
Disposals |
(1,192) |
(2,104) |
(4,002) |
(6,020) |
(856) |
(371) |
(85) |
(14,630) | |||||||
Reversion of provision to environmental costs |
- |
(66,763) |
- |
- |
- |
- |
- |
(66,763) | |||||||
Transfers |
(25,781) |
744,891 |
(565,929) |
1,258,613 |
3,061 |
3,627 |
(1,418,483) |
- | |||||||
Transfers - other assets |
- |
- |
- |
3,939 |
- |
- |
(42) |
3,897 | |||||||
Reclassification of cost |
- |
217,435 |
(333,674) |
115,355 |
14 |
870 |
- |
- | |||||||
Depreciation |
(13,642) |
(65,300) |
(81,466) |
(233,127) |
(1,296) |
(2,633) |
- |
(397,464) | |||||||
Disposal of depreciation |
- |
1,013 |
157 |
2,586 |
696 |
282 |
- |
4,733 | |||||||
Reclassification of depreciation |
- |
(71,606) |
92,615 |
(20,970) |
10 |
(50) |
- |
- | |||||||
Business combination |
- |
- |
65,470 |
606,620 |
- |
(2) |
23,006 |
695,093 | |||||||
As of December 31, 2012 |
207,424 |
2,356,563 |
1,507,967 |
4,855,413 |
5,454 |
17,764 |
661,372 |
9,611,958 | |||||||
Cost |
224,969 |
2,888,854 |
1,899,068 |
6,124,821 |
11,322 |
26,300 |
661,372 |
11,836,706 | |||||||
Accumulated depreciation |
(17,545) |
(532,291) |
(391,100) |
(1,269,408) |
(5,868) |
(8,536) |
- |
(2,224,748) | |||||||
Average depreciation rate |
3.86% |
2.83% |
2.99% |
4.15% |
16.16% |
6.50% |
On February 4, 2012, with Resolution 474, ANEEL established new annual depreciation rates for the operational assets granted in the electricity sector. The new rates substitute those of the Electricity Sector Equity Control Manual – MCPSE and came into effect on January 1, 2012. This resulted in a reduction in the useful life of the generation assets, and in conformity with CPC 23, the Company changed the depreciation of property, plant and equipment prospectively as from that date, resulting in an incremental in depreciation expense in the period of R$ 37,508.
In the consolidated statements, the figure for construction in progress refers mainly to works in progress of the operating subsidiaries and/or those under development, in particular, the projects of CPFL Renováveis, which has construction in progress of R$ 585,297.
The assets acquired from the Atlântica Complex, Bons Ventos and SPE Lacenas, purchased in 2012 by the indirectly controlled entity CPFL Renováveis, are allocated to business combinations.
In conformity with CPC 20, the interest on the loans taken out by the subsidiaries to finance the construction is capitalized during the construction phase. During 2012, R$ 32,527 was capitalized in the consolidated financial statements (R$ 6,861 in 2011). For further details of in course assets and interest capitalization see note 29.
As a result of reconciliation of the assets base for implementation of the Equity Control Manual, determined by ANEEL Resolution nº 367/2009, certain assets were reclassified, as shown under transfers and reclassification of cost and depreciation.
As a consequence of the procedure of reviewing and updating provisions, the indirect subsidiary CPFL Renováveis revised its estimates of social and environmental expenditure and, as a result, reversed the provision in the period of R$ 66,773, against property, plant and equipment, where it had originally been recorded.
In the consolidated statements, the depreciation is recognized in profit or loss, under “Depreciation and amortization” (Note 28).
72
At December 31, 2012, no assets of a significant amount had been pledged in guarantee, except as mentioned in Note 16.
Impairment testing: The Company checked in respect of all the reporting periods for indications of devaluation of its assets that might involve the need for impairment tests. The valuation 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.
( 14 ) INTANGIBLE ASSETS
Consolidated | |||||||||||||
Goodwill |
Concession right |
Other intangible assets |
Total | ||||||||||
Acquired in business combinations |
Distribution infrastructure - operational |
Distribution infrastructure - in progress |
Public utilities |
||||||||||
As of January 01, 2011 |
6,115 |
2,041,944 |
3,335,775 |
694,139 |
397,984 |
108,917 |
6,584,874 | ||||||
Cost |
6,152 |
3,741,285 |
8,336,914 |
694,139 |
407,286 |
162,877 |
13,348,653 | ||||||
Accumulated amortization |
(37) |
(1,699,341) |
(5,001,139) |
- |
(9,302) |
(53,960) |
(6,763,779) | ||||||
Additions |
- |
- |
3,259 |
1,094,929 |
- |
8,673 |
1,106,861 | ||||||
Amortization |
- |
(196,513) |
(389,740) |
- |
(15,413) |
(17,279) |
(618,945) | ||||||
Transfer - intangible assets |
- |
(27,164) |
636,009 |
(621,500) |
- |
12,655 |
- | ||||||
Transfer - financial asset |
- |
- |
- |
(381,027) |
- |
- |
(381,027) | ||||||
Transfer - other assets |
- |
- |
(895) |
(55,734) |
- |
(10,341) |
(66,971) | ||||||
Business combination |
- |
2,302,122 |
- |
- |
- |
- |
2,302,122 | ||||||
Other |
- |
- |
- |
- |
- |
526 |
526 | ||||||
As of December 31, 2011 |
6,115 |
4,120,388 |
3,584,408 |
730,807 |
382,570 |
103,150 |
8,927,439 | ||||||
Cost |
6,152 |
6,016,243 |
8,975,287 |
730,807 |
407,286 |
174,390 |
16,310,165 | ||||||
Accumulated amortization |
(37) |
(1,895,854) |
(5,390,879) |
- |
(24,716) |
(71,239) |
(7,382,725) | ||||||
Additions |
- |
792,320 |
- |
1,418,637 |
- |
30,072 |
2,241,030 | ||||||
Amortization |
- |
(286,008) |
(390,133) |
- |
(32,752) |
(23,967) |
(732,859) | ||||||
Transfer - intangible assets |
- |
- |
961,030 |
(961,030) |
- |
- |
- | ||||||
Transfer - financial asset |
- |
- |
(294,785) |
(555,101) |
- |
- |
(849,886) | ||||||
Transfer - other assets |
- |
- |
(42,385) |
- |
- |
(6,272) |
(48,657) | ||||||
Compensation SHP Rio do Peixe II (Note 38.3) |
- |
- |
(1,706) |
- |
- |
- |
(1,706) | ||||||
As of December 31, 2012 |
6,115 |
4,626,701 |
3,816,428 |
633,313 |
349,818 |
102,984 |
9,535,360 | ||||||
Cost |
6,152 |
6,836,961 |
9,183,730 |
633,313 |
383,671 |
189,715 |
17,233,542 | ||||||
Accumulated amortization |
(37) |
(2,210,260) |
(5,367,301) |
- |
(33,854) |
(86,731) |
(7,698,182) |
At December 31, 2102, from the total intangible assets acquired through business combinations, R$ 792,321 relate to CPFL Renováveis, due to acquisition of indirect subsidiary Atlântica Complex, Bons Ventos and Lacenas (note 12)
On February 4, 2012, with Resolution 474, ANEEL established new annual depreciation rates for the operational assets granted in the electricity sector. As a result of the adjustment of the useful lives of the electric energy distribution assets, amortization of the distributors’ intangible concession asset changed from January 1, 2012. In addition to the effects mentioned in Note 10 with regard to transfer from intangible asset to financial asset, this resulted in an average increase in the useful life of these distribution assets. Consequently, and in conformity with CPC 23 and IAS 8, the Company changed the amortization of the intangible asset prospectively as from that date, resulting in an estimated reduction in amortization expense in 2012 of R$ 59,313.
As a result of the implementation of the Electricity Sector Equity Control Manual – MCPSE, (Resolution no 367 of June 2, 2009), subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Santa Cruz, CPFL Jaguari, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa and RGE carried out physical inventories which resulted in write-downs in the quarter of assets of R$ 44,203, recorded as Other Operating Expense. The write-offs relating to the portion of the respective financial assets are described in Note 10.
In the consolidated financial statements, the amortization is recorded in profit or loss, under the following headings: (i) “depreciation and amortization” for amortization of the intangible assets related to Distribution Infrastructure, Use of Public Utilities and Other Intangible Assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through business combination (Note 28).
73
In conformity with CPC 20 and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to qualifying intangible assets. In the consolidated financial statements, R$ 15,645 was capitalized for 2012 (R$ 32,281 in 2011) at a rate of 8.23% p.a. (9.95% p.a. in 2011).
14.1 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:
Consolidated |
|||||||||||
December 31, 2012 |
December 31, 2011 |
Annual amortization rate | |||||||||
Historic cost |
Accumulated amortization |
Net value |
Net value |
2012 |
2011 | ||||||
Intangible asset - acquired in business combinations |
|||||||||||
Intangible asset acquired, not merged |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
304,861 |
(138,556) |
166,305 |
184,743 |
6.05% |
6.33% | |||||
CPFL Piratininga |
39,065 |
(16,979) |
22,086 |
24,264 |
5.58% |
5.99% | |||||
RGE |
3,150 |
(1,022) |
2,128 |
2,345 |
6.90% |
6.81% | |||||
CPFL Geração |
54,555 |
(23,761) |
30,793 |
33,659 |
5.28% |
5.63% | |||||
CPFL Santa Cruz |
9 |
(5) |
5 |
6 |
16.25% |
21.17% | |||||
CPFL Leste Paulista |
3,333 |
(1,660) |
1,673 |
2,212 |
16.16% |
20.30% | |||||
CPFL Sul Paulista |
7,288 |
(3,620) |
3,668 |
4,973 |
17.90% |
18.98% | |||||
CPFL Jaguari |
5,213 |
(2,643) |
2,570 |
3,320 |
14.40% |
22.68% | |||||
CPFL Mococa |
9,110 |
(4,745) |
4,365 |
6,031 |
18.29% |
19.87% | |||||
CPFL Jaguari Geração |
7,896 |
(1,722) |
6,174 |
6,777 |
7.64% |
8.17% | |||||
434,480 |
(194,714) |
239,766 |
268,331 |
||||||||
Subsidiaries |
|||||||||||
ENERCAN |
10,233 |
(3,665) |
6,568 |
7,210 |
6.27% |
6.90% | |||||
Barra Grande |
3,081 |
(1,365) |
1,715 |
1,884 |
5.49% |
5.98% | |||||
Chapecoense |
7,376 |
(760) |
6,615 |
7,075 |
6.06% |
4.08% | |||||
EPASA |
499 |
(43) |
456 |
479 |
4.76% |
3.85% | |||||
CPFL Renováveis |
3,139,299 |
(158,176) |
2,981,123 |
2,299,807 |
3.10% |
3.82% | |||||
Outros |
14,478 |
(12,673) |
1,805 |
2,527 |
4.99% |
4.99% | |||||
3,174,965 |
(176,683) |
2,998,282 |
2,318,983 |
||||||||
Subtotal |
3,609,445 |
(371,397) |
3,238,048 |
2,587,314 |
|||||||
Intangible asset acquired and merged – Deductible |
|||||||||||
Subsidiaries |
|||||||||||
RGE |
1,120,266 |
(777,818) |
342,449 |
361,908 |
1.74% |
1.68% | |||||
CPFL Geração |
426,450 |
(255,157) |
171,292 |
188,367 |
4.00% |
4.25% | |||||
Subtotal |
1,546,716 |
(1,032,975) |
513,741 |
550,274 |
|||||||
Intangible asset acquired and merged – Reassessed |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
1,074,026 |
(536,189) |
537,838 |
596,709 |
5.48% |
5.75% | |||||
CPFL Piratininga |
115,762 |
(50,313) |
65,448 |
71,903 |
5.58% |
5.99% | |||||
RGE |
310,128 |
(107,890) |
202,237 |
222,894 |
6.69% |
6.58% | |||||
CPFL Santa Cruz |
61,685 |
(43,187) |
18,498 |
24,698 |
10.05% |
13.10% | |||||
CPFL Leste Paulista |
27,034 |
(16,506) |
10,528 |
14,289 |
13.91% |
15.59% | |||||
CPFL Sul Paulista |
38,168 |
(23,153) |
15,015 |
20,557 |
14.52% |
15.16% | |||||
CPFL Mococa |
15,124 |
(9,488) |
5,636 |
7,838 |
14.56% |
15.34% | |||||
CPFL Jaguari |
23,600 |
(14,418) |
9,182 |
12,354 |
13.44% |
16.72% | |||||
CPFL Jaguari Geração |
15,275 |
(4,745) |
10,530 |
11,559 |
6.73% |
7.20% | |||||
Subtotal |
1,680,801 |
(805,889) |
874,912 |
982,800 |
|||||||
Total |
6,836,961 |
(2,210,260) |
4,626,701 |
4,120,388 |
The intangible asset acquired in business combinations associated to the right to operate the concessions comprises:
- Intangible asset acquired, not merged
74
Relates basically to the intangible asset of acquisition of the shares held by non-controlling interests prior to adoption of CPC 15 and IFRS 3.
- Intangible asset acquired and merged - Deductible
Intangible asset 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 intangible asset amortization resulting from the merger of a parent company causing a negative impact on dividends paid to the noncontrolling shareholders, the subsidiaries applied the concepts of CVM Instructions nº 319/99 and nº 349/01 to the intangible acquisition asset. A reserve was therefore recorded to adjust the goodwill, set against the special equity reserves for goodwill on the merger of each subsidiary, so that the effect on the equity reflects the tax benefit of the merged intangible asset. These changes affected the Company's investment in the subsidiaries, and in order to adjust this, a non-deductible intangible asset was recorded for tax purposes.
For the balances relating to the subsidiary CPFL Renováveis, amortization is recorded for the remaining terms of the respective exploration authorizations, using the straight line method. For the other balances, the amortization rates for intangible assets acquired through business combination are based on the projected income curves of the concessionaires for the remainder of the concession term, and these projections are reviewed annually.
14.2 Impairment test
The Company checked in respect of all the reporting periods for evidence of devaluation of its assets that might involve the need for impairment tests. The valuation was based on external and internal information sources, taking into account variations in interest rates, changes in market conditions, the profitability of its operations and other factors.
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.
( 15 ) SUPPLIERS
Consolidated | |||
December 31, |
December 31, | ||
Current |
|||
System service charges |
138,973 |
33,794 | |
Energy purchased |
877,439 |
730,790 | |
Electricity network usage charges |
171,651 |
150,013 | |
Materials and services |
417,830 |
247,085 | |
Free energy |
85,078 |
78,432 | |
Other |
30 |
30 | |
Total |
1,691,002 |
1,240,143 | |
Non current |
|||
Materials and services |
4,467 |
- |
( 16 ) INTEREST ON DEBTS, LOANS AND FINANCING
75
Consolidated | ||||||||||||||||
December 31, 2012 |
December 31, 2011 | |||||||||||||||
Interest - current and non current |
Principal |
|
Total |
Interest - current and non current |
Principal |
|
Total | |||||||||
Current |
Non current |
Current |
Non current |
|||||||||||||
Measured at cost |
||||||||||||||||
Brazilian currency |
||||||||||||||||
BNDES - Power increases |
16 |
3,601 |
1,217 |
4,834 |
34 |
3,690 |
4,802 |
8,526 | ||||||||
BNDES - Investment |
27,229 |
776,770 |
5,186,526 |
5,990,524 |
25,262 |
551,737 |
4,213,425 |
4,790,423 | ||||||||
BNDES - Property income |
65 |
2,036 |
7,476 |
9,578 |
49 |
2,039 |
5,042 |
7,130 | ||||||||
BNDES - Working capital |
143 |
36,928 |
- |
37,071 |
687 |
111,129 |
36,928 |
148,743 | ||||||||
Financial institutions |
153,720 |
725,379 |
1,406,468 |
2,285,567 |
119,574 |
211,558 |
1,365,605 |
1,696,738 | ||||||||
Other |
784 |
11,616 |
23,638 |
36,039 |
782 |
13,154 |
28,327 |
42,263 | ||||||||
Subtotal |
181,957 |
1,556,329 |
6,625,326 |
8,363,612 |
146,388 |
893,307 |
5,654,129 |
6,693,824 | ||||||||
Foreign currency |
||||||||||||||||
Financial institutions |
452 |
2,170 |
44,423 |
47,045 |
444 |
3,107 |
42,769 |
46,320 | ||||||||
Total at Cost |
182,409 |
1,558,499 |
6,669,749 |
8,410,657 |
146,832 |
896,414 |
5,696,898 |
6,740,144 | ||||||||
Measured at fair value |
||||||||||||||||
Foreign currency |
||||||||||||||||
Financial institutions |
22,460 |
- |
2,365,786 |
2,388,245 |
18,697 |
- |
1,685,557 |
1,704,254 | ||||||||
Total at fair value |
22,460 |
- |
2,365,786 |
2,388,245 |
18,697 |
- |
1,685,557 |
1,704,254 | ||||||||
Total |
204,869 |
1,558,499 |
9,035,534 |
10,798,902 |
165,530 |
896,414 |
7,382,455 |
8,444,398 |
76
Consolidated |
||||||||||
Measured at amortized cost |
December 31, 2012 |
December 31, 2011 |
Annual interest |
Amortization |
Collateral | |||||
Brazilian currency |
||||||||||
BNDES - Power increases |
||||||||||
CPFL Renováveis |
4,834 |
8,526 |
TJLP + 3,1% to 4,3% |
72 to 75 monthly installments from September 2007 to July 2008 |
CPFL Energia guarantee and promissory note | |||||
BNDES/BNB/FINEP/NIB - Investment |
||||||||||
CPFL Paulista - FINEM III |
26,885 |
53,807 |
TJLP + 3,3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and promissory note | |||||
CPFL Paulista - FINEM IV |
128,200 |
192,429 |
TJLP + 3,28% to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM V |
170,651 |
199,692 |
TJLP + 2,12% to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM V |
71,522 |
64,873 |
Fixed rate 5,5% to 8,0% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM VI |
149,873 |
- |
TJLP + 2,06% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM VI |
190,349 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINAME |
59,149 |
67,613 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
CPFL Piratininga - FINEM II |
15,971 |
31,963 |
TJLP + 3,3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and promissory note | |||||
CPFL Piratininga - FINEM III |
53,434 |
80,207 |
TJLP + 3,28% to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM V |
55,166 |
- |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM V |
29,591 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM IV |
91,622 |
109,734 |
TJLP + 2,12% to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM IV |
35,125 |
35,611 |
Fixed rate 5,5% to 8% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINAME |
28,048 |
32,062 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE - FINEM III |
- |
22,429 |
TJLP + 5% |
60 monthly installments from January 2008 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM IV |
81,606 |
122,492 |
TJLP + 3,28 to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM V |
102,980 |
109,962 |
TJLP + 2,12 to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM V |
23,385 |
23,308 |
Fixed rate 5,5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM VI |
85,257 |
- |
TJLP + 2,06 to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM VI |
51,671 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
RGE - FINAME |
14,074 |
16,089 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE - FINAME |
404 |
- |
Fixed rate 10,0% |
90 monthly installments from May 2012 |
Equipment fiduciary alienation | |||||
CPFL Santa Cruz - FINAME e CCB |
5,527 |
8,007 |
TJLP + 2,00% to 2,90% |
59 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Santa Cruz - FINEM I |
18,374 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz - FINEM I |
4,330 |
- |
TJLP + 1,66% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista - CCB |
4,090 |
5,497 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Leste Paulista - FINEM I |
8,881 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista - FINEM I |
1,685 |
- |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista - CCB |
4,430 |
5,952 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Sul Paulista - FINEM I |
11,071 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista - FINEM I |
1,242 |
- |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari - CCB |
2,639 |
3,732 |
TJLP + 2,9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Jaguari - CCB |
2,138 |
- |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Jaguari - CCB |
531 |
- |
Basket of currencies + 2,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa - CCB |
3,040 |
4,258 |
TJLP + 2,9% |
54 monthly installments from January 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Mococa - CCB |
2,750 |
- |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa - CCB |
683 |
- |
Basket of currencies + 2,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Serviços - FINAME |
3,478 |
- |
Fixed rate 2,5% to 10,0% |
120 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
CPFL Serviços - FINAME |
101 |
- |
TJLP + 4,2% |
90 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
BAESA |
88,800 |
104,649 |
TJLP + 3,125% to 4,125% |
144 monthly installments from September 2006 |
Pledge of shares, credit rights and revenue | |||||
BAESA |
21,993 |
23,356 |
Basket of currencies + 3,125% (1) |
144 monthly installments from November 2006 |
Pledge of shares, credit rights and revenue | |||||
ENERCAN |
207,171 |
240,780 |
TJLP + 4% |
144 monthly installments from April 2007 |
Letters of guarantee | |||||
ENERCAN |
14,875 |
15,685 |
Basket of currencies + 4% |
144 monthly installments from April 2007 |
Letters of guarantee | |||||
CERAN |
458,569 |
508,179 |
TJLP + 3,69% to 5% |
168 monthly installments from December 2005 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CERAN |
54,067 |
55,288 |
Basket of currencies + 5% (1) |
168 monthly installments from February 2006 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
Foz do Chapecó |
982,313 |
1,044,312 |
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 Renováveis - FINEM I |
384,629 |
416,677 |
TJLP + 1,95% |
168 monthly installments from october 2009 to July 2011 |
PCH Holding joint debtor letters of guarantee | |||||
CPFL Renovaveis - FINEM II |
35,395 |
38,818 |
TJLP + 1,90%, |
144 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINEM III |
616,796 |
291,454 |
TJLP + 1,72% to 1,9% |
156 to 192 monthly installments from January 2012 to May 2013 |
CPFL Energia guarantee, plegde of shares, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINEM IV |
- |
5,374 |
TJLP + 3,5% |
46 monthly installments from April 2011 |
CPFL Energia guarantee, pledge of receivables | |||||
CPFL Renováveis - FINEM V |
124,508 |
136,002 |
TJLP + 2,8% to 3,4% |
143 monthly installments from December 2011 |
PCH Holding 2 and CPFL Renewable debtor solidarity. | |||||
CPFL Renováveis - FINEM VI |
71,741 |
- |
TJLP + 2,05% |
173 a 192 monthly installments from october 2013 e April 2015 |
CPFL Renováveis pledge of shares, pledge of receivables | |||||
CPFL Renováveis - FINEM VII |
213,404 |
- |
TJLP - 1,92 % |
156 monthly installments from october 2010 a September 2023 |
Pledge of shares. Fiduciary alienation. Equipment fiduciary alienation | |||||
CPFL Renovaveis - FINEM VIII |
39,024 |
- |
TJLP + 2,02% |
192 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
CPFL Renovaveis - FINEM IX |
54,413 |
- |
TJLP + 2,15% |
120 monthly installments from May 2010 |
In process of negotiation | |||||
CPFL Renovaveis - FINEM X |
1,428 |
- |
TJLP + 0% |
84 monthly installments from october 2010 |
Pledge of shares. Fiduciary alienation. Equipment fiduciary alienation | |||||
CPFL Renovaveis - FINEM XI |
149,558 |
127,727 |
TJLP + 1,72% to 1,9% |
108 to 168 monthly installments from February 2012 to January 2013. |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME I |
217,318 |
186,126 |
Fixed rate 5,5% |
102 to 108 monthly installments from January 2012 to August 2020 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME II |
36,662 |
37,356 |
Fixed rate 4,5% |
102 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME III |
59,025 |
- |
Fixed rate 2,5% |
108 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
CPFL Renováveis - BNB |
144,251 |
152,136 |
Fixed rate at 9,5% to 10% a.a. |
168 monthly installments from January 2009 |
Fiduciary alienation | |||||
CPFL Renováveis - BNB |
181,925 |
- |
Fixed rate 10% a.a. |
222 monthly installments from May 2010 |
CPFL Energia guarantee | |||||
CPFL Renováveis - NIB |
82,488 |
- |
IGPM + 8,63% a.a. |
1 installment in July 2012 |
No guarantee | |||||
Epasa - FINEM |
96,694 |
102,782 |
TJLP + 1,82% |
152 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
Epasa - BNB |
109,263 |
109,137 |
Fixed rate 10% |
132 monthly installments from January 2013 |
CPFL Energia guarantee, receivables, pledge of concession rights and liquidity fund in a reserve account | |||||
CPFL Brasil - FINEP |
4,260 |
4,868 |
5% Pré-fixada |
81 monthly installments from August 2011 |
Receivables |
77
BNDES - Other |
||||||||||
CPFL Brasil - Purchase of assets |
- |
3,624 |
TJLP + 1,72% to 2,84% |
88 monthly installments from January 2010 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Brasil - Purchase of assets |
- |
3,508 |
Fixed rate de 4,5% to 8,7% |
125 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Serviços - Purchase of assets |
4,316 |
- |
TJLP + 1,72% to 2,84% |
88 monthly installments from January 2010 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Serviços - Purchase of assets |
5,262 |
- |
Fixed rate 4,5% to 8,7% |
125 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Piratininga - Working capital |
2,290 |
29,784 |
TJLP + 5% (2) |
24 monthly installments from February 2011 |
No guarantee | |||||
CPFL Piratininga - Working capital |
20,766 |
48,492 |
TJLP + 5% |
24 monthly installments from october 2011 |
Promissory note | |||||
CPFL Geração - Working capital |
14,015 |
42,077 |
TJLP + 4,95% |
24 monthly installments from July 2011 |
CPFL Energia guarantee | |||||
CPFL Geração - Working capital |
- |
28,389 |
TJLP + 4,95% (2) |
23 monthly installments from February 2011 |
CPFL Energia guarantee | |||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
Banco do Brasil - Law 8727 |
16,984 |
26,589 |
IGP-M + 7,42% |
240 monthly installments from May 1994 |
Receivables (CPFL Paulista and São Paulo Government) | |||||
Banco do Brasil - Working capital |
104,612 |
105,435 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (*) |
182,385 |
224,124 |
98,5% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
174,749 |
160,528 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
Banco do Brasil - Working capital (*) |
16,774 |
20,613 |
98,5% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
22,573 |
20,671 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
Banco do Brasil - Working capital (*) |
172,665 |
266,046 |
98,50% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
62,992 |
59,438 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz |
||||||||||
HSBC |
- |
- |
CDI + 1,10% |
1 installment in June 2011 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (*) |
10,044 |
18,551 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
7,905 |
7,113 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
10,326 |
19,073 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
20,429 |
18,576 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
9,316 |
- |
100% of CDI |
14 semiannual installments from December 2012 e January 2013 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
6,215 |
11,479 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
10,950 |
9,948 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Banco do Brasil - Working capital (*) |
1,099 |
2,029 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
6,955 |
6,298 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
19,416 |
- |
100% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Banco do Brasil - Working capital (*) |
5,210 |
9,623 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
3,471 |
3,114 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
6,320 |
- |
100% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
Banco IBM - Working capital (***) |
8,248 |
- |
CDI + 0,10% |
11 semiannual installments from June 2013 |
CPFL Energia guarantee | |||||
CPFL Geração |
||||||||||
Banco do Brasil - Working capital |
624,326 |
628,632 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Foz do Chapecó |
||||||||||
Banco Alfa |
- |
3,911 |
111,45% of CDI |
1 installment in January 2012 |
No guarantee | |||||
CPFL Renováveis |
||||||||||
Banco Safra |
52,542 |
74,947 |
CDI+ 0,4% |
Annual installments unitl 2014 |
No guarantee | |||||
HSBC |
397,523 |
- |
CDI + 0,5% |
8 annual installments from June 2013 |
Shares alienation | |||||
Banco do Brasil - Nota promissória |
331,538 |
- |
108,5% of CDI |
1 installment in January 2013 |
No guarantee | |||||
Other |
||||||||||
Eletrobrás |
||||||||||
CPFL Paulista |
8,490 |
9,046 |
RGR + 6% to 6,5% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Piratininga |
555 |
707 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
RGE |
14,165 |
16,264 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Santa Cruz |
2,806 |
3,381 |
RGR + 6% |
monthly installments from January 2007 |
Receivables and promissory notes | |||||
CPFL Leste Paulista |
845 |
986 |
RGR + 6% |
monthly installments from February 2008 |
Receivables and promissory notes | |||||
CPFL Sul Paulista |
1,366 |
1,629 |
RGR + 6% |
monthly installments from August 2007 |
Receivables and promissory notes | |||||
CPFL Jaguari |
77 |
93 |
RGR + 6% |
monthly installments from June 2007 |
Receivables and promissory notes | |||||
CPFL Mococa |
334 |
383 |
RGR + 6% |
monthly installments from January 2008 |
Receivables and promissory notes | |||||
Other |
7,402 |
9,774 |
||||||||
Subtotal Brazilian Currency - Cost |
8,363,613 |
6,693,824 |
78
Consolidated |
||||||||||
Measured at amortized cost |
December 31, 2012 |
December 31, 2011 |
Annual interest |
Amortization |
Collateral | |||||
Brazilian currency |
||||||||||
BNDES - Power increases |
||||||||||
CPFL Renováveis |
4,834 |
8,526 |
TJLP + 3,1% to 4,3% |
72 to 75 monthly installments from September 2007 to July 2008 |
CPFL Energia guarantee and promissory note | |||||
BNDES/BNB/FINEP/NIB - Investment |
||||||||||
CPFL Paulista - FINEM III |
26,885 |
53,807 |
TJLP + 3,3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and promissory note | |||||
CPFL Paulista - FINEM IV |
128,200 |
192,429 |
TJLP + 3,28% to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM V |
170,651 |
199,692 |
TJLP + 2,12% to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM V |
71,522 |
64,873 |
Fixed rate 5,5% to 8,0% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM VI |
149,873 |
- |
TJLP + 2,06% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINEM VI |
190,349 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
CPFL Paulista - FINAME |
59,149 |
67,613 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
CPFL Piratininga - FINEM II |
15,971 |
31,963 |
TJLP + 3,3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and promissory note | |||||
CPFL Piratininga - FINEM III |
53,434 |
80,207 |
TJLP + 3,28% to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM V |
55,166 |
- |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM V |
29,591 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM IV |
91,622 |
109,734 |
TJLP + 2,12% to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINEM IV |
35,125 |
35,611 |
Fixed rate 5,5% to 8% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Piratininga - FINAME |
28,048 |
32,062 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE - FINEM III |
- |
22,429 |
TJLP + 5% |
60 monthly installments from January 2008 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM IV |
81,606 |
122,492 |
TJLP + 3,28 to 3,4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM V |
102,980 |
109,962 |
TJLP + 2,12 to 3,3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM V |
23,385 |
23,308 |
Fixed rate 5,5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM VI |
85,257 |
- |
TJLP + 2,06 to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
RGE - FINEM VI |
51,671 |
- |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
RGE - FINAME |
14,074 |
16,089 |
Fixed rate 4,5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE - FINAME |
404 |
- |
Fixed rate 10,0% |
90 monthly installments from May 2012 |
Equipment fiduciary alienation | |||||
CPFL Santa Cruz - FINAME e CCB |
5,527 |
8,007 |
TJLP + 2,00% to 2,90% |
59 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Santa Cruz - FINEM I |
18,374 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz - FINEM I |
4,330 |
- |
TJLP + 1,66% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista - CCB |
4,090 |
5,497 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Leste Paulista - FINEM I |
8,881 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista - FINEM I |
1,685 |
- |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista - CCB |
4,430 |
5,952 |
TJLP + 2,9% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Sul Paulista - FINEM I |
11,071 |
- |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista - FINEM I |
1,242 |
- |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari - CCB |
2,639 |
3,732 |
TJLP + 2,9% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
CPFL Jaguari - CCB |
2,138 |
- |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Jaguari - CCB |
531 |
- |
Basket of currencies + 2,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa - CCB |
3,040 |
4,258 |
TJLP + 2,9% |
54 monthly installments from January 2011 |
CPFL Energia guarantee and receivables | |||||
CPFL Mococa - CCB |
2,750 |
- |
TJLP + 3,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa - CCB |
683 |
- |
Basket of currencies + 2,1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Serviços - FINAME |
3,478 |
- |
Fixed rate 2,5% to 10,0% |
120 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
CPFL Serviços - FINAME |
101 |
- |
TJLP + 4,2% |
90 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
BAESA |
88,800 |
104,649 |
TJLP + 3,125% to 4,125% |
144 monthly installments from September 2006 |
Pledge of shares, credit rights and revenue | |||||
BAESA |
21,993 |
23,356 |
Basket of currencies + 3,125% (1) |
144 monthly installments from November 2006 |
Pledge of shares, credit rights and revenue | |||||
ENERCAN |
207,171 |
240,780 |
TJLP + 4% |
144 monthly installments from April 2007 |
Letters of guarantee | |||||
ENERCAN |
14,875 |
15,685 |
Basket of currencies + 4% |
144 monthly installments from April 2007 |
Letters of guarantee | |||||
CERAN |
458,569 |
508,179 |
TJLP + 3,69% to 5% |
168 monthly installments from December 2005 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CERAN |
54,067 |
55,288 |
Basket of currencies + 5% (1) |
168 monthly installments from February 2006 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
Foz do Chapecó |
982,313 |
1,044,312 |
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 Renováveis - FINEM I |
384,629 |
416,677 |
TJLP + 1,95% |
168 monthly installments from october 2009 to July 2011 |
PCH Holding joint debtor letters of guarantee | |||||
CPFL Renovaveis - FINEM II |
35,395 |
38,818 |
TJLP + 1,90%, |
144 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINEM III |
616,796 |
291,454 |
TJLP + 1,72% to 1,9% |
156 to 192 monthly installments from January 2012 to May 2013 |
CPFL Energia guarantee, plegde of shares, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINEM IV |
- |
5,374 |
TJLP + 3,5% |
46 monthly installments from April 2011 |
CPFL Energia guarantee, pledge of receivables | |||||
CPFL Renováveis - FINEM V |
124,508 |
136,002 |
TJLP + 2,8% to 3,4% |
143 monthly installments from December 2011 |
PCH Holding 2 and CPFL Renewable debtor solidarity. | |||||
CPFL Renováveis - FINEM VI |
71,741 |
- |
TJLP + 2,05% |
173 a 192 monthly installments from october 2013 e April 2015 |
CPFL Renováveis pledge of shares, pledge of receivables | |||||
CPFL Renováveis - FINEM VII |
213,404 |
- |
TJLP - 1,92 % |
156 monthly installments from october 2010 a September 2023 |
Pledge of shares. Fiduciary alienation. Equipment fiduciary alienation | |||||
CPFL Renovaveis - FINEM VIII |
39,024 |
- |
TJLP + 2,02% |
192 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
CPFL Renovaveis - FINEM IX |
54,413 |
- |
TJLP + 2,15% |
120 monthly installments from May 2010 |
In process of negotiation | |||||
CPFL Renovaveis - FINEM X |
1,428 |
- |
TJLP + 0% |
84 monthly installments from october 2010 |
Pledge of shares. Fiduciary alienation. Equipment fiduciary alienation | |||||
CPFL Renovaveis - FINEM XI |
149,558 |
127,727 |
TJLP + 1,72% to 1,9% |
108 to 168 monthly installments from February 2012 to January 2013. |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME I |
217,318 |
186,126 |
Fixed rate 5,5% |
102 to 108 monthly installments from January 2012 to August 2020 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME II |
36,662 |
37,356 |
Fixed rate 4,5% |
102 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
CPFL Renováveis - FINAME III |
59,025 |
- |
Fixed rate 2,5% |
108 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
CPFL Renováveis - BNB |
144,251 |
152,136 |
Fixed rate at 9,5% to 10% a.a. |
168 monthly installments from January 2009 |
Fiduciary alienation | |||||
CPFL Renováveis - BNB |
181,925 |
- |
Fixed rate 10% a.a. |
222 monthly installments from May 2010 |
CPFL Energia guarantee | |||||
CPFL Renováveis - NIB |
82,488 |
- |
IGPM + 8,63% a.a. |
1 installment in July 2012 |
No guarantee | |||||
Epasa - FINEM |
96,694 |
102,782 |
TJLP + 1,82% |
152 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
Epasa - BNB |
109,263 |
109,137 |
Fixed rate 10% |
132 monthly installments from January 2013 |
CPFL Energia guarantee, receivables, pledge of concession rights and liquidity fund in a reserve account | |||||
CPFL Brasil - FINEP |
4,260 |
4,868 |
5% Pré-fixada |
81 monthly installments from August 2011 |
Receivables | |||||
BNDES - Other |
||||||||||
CPFL Brasil - Purchase of assets |
- |
3,624 |
TJLP + 1,72% to 2,84% |
88 monthly installments from January 2010 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Brasil - Purchase of assets |
- |
3,508 |
Fixed rate de 4,5% to 8,7% |
125 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Serviços - Purchase of assets |
4,316 |
- |
TJLP + 1,72% to 2,84% |
88 monthly installments from January 2010 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Serviços - Purchase of assets |
5,262 |
- |
Fixed rate 4,5% to 8,7% |
125 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Piratininga - Working capital |
2,290 |
29,784 |
TJLP + 5% (2) |
24 monthly installments from February 2011 |
No guarantee | |||||
CPFL Piratininga - Working capital |
20,766 |
48,492 |
TJLP + 5% |
24 monthly installments from october 2011 |
Promissory note | |||||
CPFL Geração - Working capital |
14,015 |
42,077 |
TJLP + 4,95% |
24 monthly installments from July 2011 |
CPFL Energia guarantee | |||||
CPFL Geração - Working capital |
- |
28,389 |
TJLP + 4,95% (2) |
23 monthly installments from February 2011 |
CPFL Energia guarantee | |||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
Banco do Brasil - Law 8727 |
16,984 |
26,589 |
IGP-M + 7,42% |
240 monthly installments from May 1994 |
Receivables (CPFL Paulista and São Paulo Government) | |||||
Banco do Brasil - Working capital |
104,612 |
105,435 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (*) |
182,385 |
224,124 |
98,5% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
174,749 |
160,528 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
Banco do Brasil - Working capital (*) |
16,774 |
20,613 |
98,5% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
22,573 |
20,671 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
Banco do Brasil - Working capital (*) |
172,665 |
266,046 |
98,50% of CDI |
04 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
62,992 |
59,438 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz |
||||||||||
HSBC |
- |
- |
CDI + 1,10% |
1 installment in June 2011 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (*) |
10,044 |
18,551 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
7,905 |
7,113 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
10,326 |
19,073 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
20,429 |
18,576 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
9,316 |
- |
100% of CDI |
14 semiannual installments from December 2012 e January 2013 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
6,215 |
11,479 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
10,950 |
9,948 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Banco do Brasil - Working capital (*) |
1,099 |
2,029 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
6,955 |
6,298 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
19,416 |
- |
100% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Banco do Brasil - Working capital (*) |
5,210 |
9,623 |
98,5% of CDI |
02 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
3,471 |
3,114 |
99% of CDI |
02 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
6,320 |
- |
100% of CDI |
14 semiannual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
Banco IBM - Working capital (***) |
8,248 |
- |
CDI + 0,10% |
11 semiannual installments from June 2013 |
CPFL Energia guarantee | |||||
CPFL Geração |
||||||||||
Banco do Brasil - Working capital |
624,326 |
628,632 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Foz do Chapecó |
||||||||||
Banco Alfa |
- |
3,911 |
111,45% of CDI |
1 installment in January 2012 |
No guarantee | |||||
CPFL Renováveis |
||||||||||
Banco Safra |
52,542 |
74,947 |
CDI+ 0,4% |
Annual installments unitl 2014 |
No guarantee | |||||
HSBC |
397,523 |
- |
CDI + 0,5% |
8 annual installments from June 2013 |
Shares alienation | |||||
Banco do Brasil - Nota promissória |
331,538 |
- |
108,5% of CDI |
1 installment in January 2013 |
No guarantee | |||||
Other |
||||||||||
Eletrobrás |
||||||||||
CPFL Paulista |
8,490 |
9,046 |
RGR + 6% to 6,5% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Piratininga |
555 |
707 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
RGE |
14,165 |
16,264 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Santa Cruz |
2,806 |
3,381 |
RGR + 6% |
monthly installments from January 2007 |
Receivables and promissory notes | |||||
CPFL Leste Paulista |
845 |
986 |
RGR + 6% |
monthly installments from February 2008 |
Receivables and promissory notes | |||||
CPFL Sul Paulista |
1,366 |
1,629 |
RGR + 6% |
monthly installments from August 2007 |
Receivables and promissory notes | |||||
CPFL Jaguari |
77 |
93 |
RGR + 6% |
monthly installments from June 2007 |
Receivables and promissory notes | |||||
CPFL Mococa |
334 |
383 |
RGR + 6% |
monthly installments from January 2008 |
Receivables and promissory notes | |||||
Other |
7,402 |
9,774 |
||||||||
Subtotal Brazilian Currency - Cost |
8,363,613 |
6,693,824 |
||||||||
Foreign Currency |
||||||||||
Financial institutions |
||||||||||
CPFL Paulista |
||||||||||
Debt Conversion Bond |
- |
1,119 |
US$ + Libor 6 months + 0,875% |
17 semiannual installments from April 2004 |
Revenue/Government SP guaranteed | |||||
C-Bond (4) |
3,310 |
5,064 |
US$ + 8% FIXED |
21 semiannual installments from April 2004 |
Revenue/Government SP guaranteed | |||||
Discount Bond (4) |
17,879 |
16,403 |
US$ + Libor 6 months + 0,8125% |
1 installment in April 2024 |
Revenue/Government SP guaranteed | |||||
PAR-Bond (4) |
25,856 |
23,734 |
US$ + 6% FIXED |
1 installment in April 2024 |
Revenue/Government SP guaranteed | |||||
Subtotal Foreign Currency - Cost |
47,045 |
46,320 |
||||||||
Total Measured at cost |
8,410,657 |
6,740,144 |
||||||||
Foreign Currency |
||||||||||
Measured at fair value |
||||||||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
BNP Paribas |
215,534 |
195,602 |
US$ |
1 installment in June 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
106,746 |
95,259 |
US$ |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
106,156 |
94,364 |
US$ |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
317,501 |
282,012 |
US$ |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
226,077 |
196,645 |
US$ |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Societe Generale |
48,535 |
42,106 |
US$ |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
HSBC |
50,654 |
44,782 |
US$ |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
52,444 |
- |
US$ |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Morgan Stanley |
107,877 |
95,086 |
US$ |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
107,952 |
95,165 |
US$ |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Piratininga |
||||||||||
BNP Paribas |
63,855 |
56,862 |
US$ |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
212,169 |
188,538 |
US$ |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Societe Generale |
63,685 |
55,249 |
US$ |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
68,498 |
- |
US$ |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
17,233 |
15,190 |
US$ |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Sumitomo Mitsui |
107,703 |
94,845 |
US$ |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Geração |
||||||||||
Citibank |
134,641 |
118,524 |
US$ |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
RGE |
||||||||||
J.P. Morgan |
101,214 |
- |
US$ |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
148,853 |
- |
US$ |
1 installment in April 2017 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Santa Cruz |
CPFL Energia guarantee and promissory notes | |||||||||
J.P. Morgan |
20,522 |
- |
US$ |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Leste Paulista |
||||||||||
Scotiabank |
25,920 |
- |
US$ |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
9,962 |
8,972 |
US$ |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Sul Paulista |
||||||||||
J.P. Morgan |
10,775 |
- |
US$ |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
10,912 |
- |
US$ |
1 installment in |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
9,985 |
8,972 |
US$ |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Jaguari |
||||||||||
Scotiabank |
13,510 |
- |
US$ |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
9,162 |
8,233 |
US$ |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Mococa |
||||||||||
Scotiabank |
11,432 |
- |
US$ |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
8,737 |
7,849 |
US$ |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Total Foreign Currency - fair value |
2,388,245 |
1,704,254 |
||||||||
Total - Consolidated |
10,798,902 |
8,444,398 |
||||||||
The subsdiaries hold swaps converting the operating cost of currency variation to interest tax variation in reais, corresponding to : |
||||||||||
(1) 176,2% of CDI |
(3) 95,50% to 106,85% of CDI |
|||||||||
(2) 106% to 106,5% of CDI |
( 5 ) 108% of CDI |
|||||||||
(4) As certain assets are dollar indexed, a partial swap of R$ 12,823 was contracted, converting the currency variation to 95,78% of the CDI. |
||||||||||
(*) Efective tax |
||||||||||
(**) Effective tax: |
||||||||||
(***) Effective tax |
||||||||||
CPFL Leste Paulista, CPFL Mococa and CPFL Jaguari - 100% CDI + 1,88% |
||||||||||
CPFL Serviços - CDI + 0,10 % + 1,88% |
||||||||||
(****) Effective tax |
||||||||||
CPFL Piratininga – 98,65% CDI +0,10 |
||||||||||
In conformity with CPCs 38 and 39 and IAS 39, the Company and its subsidiaries classified their debts, as segregated in the tables above, as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit and loss.
The objective of classification of financial liabilities measured at fair value is to compare the effects of recognition of income and expense derived from marking hedge derivatives to market, tied to the debts, in order to obtain more relevant and consistent accounting information.
At December 31, 2012, the total balance of the debt measured at fair value was R$ 2,388,245 (R$ 1,704,256 at December 31, 2011). Changes in the fair values of these debts are recognized in the financial income (expense) of the subsidiaries. Losses of R$ 95,435 (R$ 7,359 at December 31, 2011) on marking the debts to market, less the effects of R$ 81,753 (loss of R$ 1,241 at December 31, 2011) of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (Note 34), results in a total net loss of R$ 13,682 (R$ 8,600 at December 31, 2011).
79
Main fund-raising in the year:
Brazilian currency
BNDES/BNB – Investment:
FINEM VI (CPFL Paulista) – The subsidiary received approval for financing of R$ 790,000 in 2012, part of a FINEM credit line, to be used in the investment plan in 2012/2013. The amount of R$ 340,000 was received in 2012 (R$ 339,168 net of contracting costs) and the outstanding balance of R$ 450,000 is scheduled for release by the end of the first quarter of 2014.
FINEM V (CPFL Piratininga) – The subsidiary received approval for financing of R$ 220,000 in 2012, part of a FINEM credit line, to be used in the company’s investment plan in 2012/2013. The subsidiary received the amount of R$ 84,500 in 2012 (R$ 84,242 net of contracting costs), and the outstanding balance of R$ 135,500 is scheduled for release by the end of the first quarter of 2014.
FINEM VI (RGE) – The subsidiary received approval for financing of R$ 274,997 in 2012, part of a FINEM credit line, to be used in the company’s investment plan in 2012/2013. In 2012, the subsidiary received the amount of R$ 136,512 (R$ 136,218 net of contracting costs), and the outstanding balance is scheduled for release by the end of the first quarter of 2014.
FINEM I (CPFL Santa Cruz, CPFL Leste Paulista and CPFL Sul Paulista) – The subsidiaries received approval for financing of R$ 50,820 in 2012, part of a FINEM credit line, used in the company’s investment plan in 2011/2012. In 2012, the subsidiaries received the amount of R$ 45,451 (R$ 45,317 net of contracting costs) and the outstanding balance will be released by the end of the first quarter of 2013.
FINAME I and FINEM XI (CPFL Renováveis) - The subsidiary CPFL Brasil obtained approval for financing of R$ 398,547 from the BNDES in 2010, which will be used for the indirect subsidiaries CPFL Bio Formosa, CPFL Bio Pedra, CPFL Bio Ipê and CPFL Bio Buriti. As a result of the corporate restructuring in 2011 (Note 12), these debts have been recorded in the indirect subsidiary CPFL Renováveis as from August 1, 2011. The outstanding balance of R$ 72,551 was released in 2012.
FINEM III - CPFL Renováveis - In 2010, the subsidiary CPFL Geração obteve obtained approval for financing from the BNDES of R$ 574,098 in 2010, which will be used for the indirect subsidiaries Santa Clara I to VI and Eurus VI. As a result of the corporate restructuring in 2011 (Note 12), these debts have been recorded in the indirect subsidiary CPFL Renováveis as from August 1, 2011. The amount of R$ 289,507 was released in 2012 and the outstanding balance of R$ 1,240 is scheduled for release by April 2013.
FINEM VI - CPFL Renováveis (Salto Goes) - in 2012, the BNDES approved a financing agreement for a total amount of up to R$ 85,244 to be used in an SHP venture. The amount of R$ 69,982 was released in 2012. The outstanding balance of R$ 15,262 is scheduled for release by April 2013.
FINEM VII, FINEM X, BNB Banco do Nordeste do Brasil and NIB Nordic Investment Bank - CPFL Renováveis (Bons Ventos) - The indirect subsidiary Bons Ventos, acquired within the context of the business combination described in note 12, had these transactions, which were consolidated in the Company’s financial statements as from June 2012.
FINEM VIII and FINAME III – CPFL Renováveis (Coopcana and Alvorada) - in 2012, the BNDES approved the contracting of financing of a total amount of up to R$ 209,000 to be used in the Bio Alvorada and Bio Coopcana thermoelectric power plant ventures. The amount of R$ 98,000 was released in 2012. The outstanding balance of R$ 111,000 is scheduled for release by November 2013.
FINEM IX - CPFL Renováveis (Lacenas) - The indirect subsidiary Lacenas, acquired in the context of the business combination described in Note 12, had this transaction with the BNDES and it was consolidated in the company’s financial statements from October 2012.
80
Financial institutions:
Banco IBM S/A (CPFL Leste Paulista, CPFL Mococa, CPFL Jaguari and CPFL Serviços) – These subsidiaries obtained approval from Banco IBM for financing of R$ 41,355 in 2012 to reinforce working capital. The total amount approved was released in 2012.
HSBC - CPFL Renováveis - In June 2012, a financing operation was conducted between the indirect subsidiary Turbina 15 and Banco HSBC, for the purposes of investment to acquire BVP by issuing redeemable preferred shares in CPFL Renováveis. In this transaction, HSBC paid in R$ 400,000 in cash (R$ 395,805 net of costs).
Banco do Brasil – Promissory Notes (CPFL Renováveis) - in 2012, the indirect subsidiaries Atlântica I, Atlântica II, Atlântica IV, Atlântica V, Alvorada and Coopcana signed financing agreements with Banco do Brasil. The funds, in the form of promissory notes totaling R$320,000, are to be used in the construction of four wind farms and two biomass power plants. The whole amount was released on signing of the agreement and the financing was settled in January 2013.
Foreign currency
Financial institutions
Banco Citibank (RGE) – In April 2012, the subsidiary contracted foreign currency loans of R$ 128,590 to reinforce working capital.
Banco Scotiabank (CPFL Paulista, CPFL Piratininga, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari, CPFL Mococa) – The subsidiaries obtained approval for foreign currency financing of R$ 172,500, to reinforce working capital, and the full amount was released in 2012.
Banco J.P. Morgan (RGE, CPFL Sul Paulista and CPFL Santa Cruz) – The subsidiaries obtained approval for financing of R$ 124,910, to reinforce working capital, and the full amount was released in 2012.
The maturities of the principal long-term balances of loans and financing are scheduled as follows
Maturity |
Consolidated | |
2014 |
2,031,138 | |
2015 |
1,504,564 | |
2016 |
1,577,857 | |
2017 |
756,670 | |
2018 |
556,760 | |
After 2018 |
2,513,113 | |
Subtotal |
8,940,101 | |
Marking Market |
95,433 | |
Total |
9,035,534 |
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:
81
Consolidated % of debt | ||||||||
Accumulated |
||||||||
Index |
December 31, |
December 31, |
December 31, |
December 31, | ||||
IGP-M |
7.81 |
5.10 |
0.92 |
0.31 | ||||
UMBND |
8.57 |
12.86 |
0.85 |
1.12 | ||||
TJLP |
5.75 |
6.00 |
42.62 |
52.87 | ||||
CDI |
8.40 |
11.59 |
43.56 |
40.51 | ||||
Other |
12.05 |
5.19 | ||||||
100 |
100 |
RESTRICTIVE COVENANTS
BNDES:
Financing from the BNDES restricts the subsidiaries CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, , CPFL Leste Paulista and CPFL Sul Paulista to: (i) not paying dividends and interest on shareholders’ equity totaling more than the minimum mandatory dividend laid down by law without complying with all the contractual obligations; (ii) full compliance with the restrictive conditions established in the agreement; and (iii) maintaining certain financial ratios within pre-established parameters, calculated annually:
CPFL Paulista, CPFL Piratininga and RGE
· Net indebtedness divided by EBITDA – maximum of 3.5;
· Net indebtedness divided by the sum of net indebtedness and net equity – maximum of 0.90.
CPFL Santa Cruz, CPFL Leste Paulista and CPFL Sul Paulista (measured in the subsidiaries and in the Company)
· Net indebtedness divided by EBITDA – maximum of 3.5;
CPFL Mococa e CPFL Jaguari
Have no financial covenants.
In 2012, the subsidiary CPFL Leste Paulista signed an agreement with the BNDES for financing of R$ 12,272. The agreement includes restrictive clauses that require the subsidiary to maintain a maximum “Net Indebtedness divided by adjusted EBITDA” ratio of 3.5. At December 31, 2012 the subsidiary had not complied with this obligation, which could result in dividends being withheld until the financial ratios are re-established. Failure to comply with this non-monetary obligation does not involve the possibility of early maturity of this debt, neither does it result in early maturity of other debts with specific cross-default conditions.
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.
82
There is also a restrictive clause in relation to the BNDES loan to the jointly-controlled entity EPASA (under the FINEM system), in respect of maintaining a debt coverage ratio at 1.1 and a minimum own capital ratio (equity divided by fixed assets) of 25.3%, determined annually. If this is not complied with, the distribution of dividends in excess of the minimum mandatory dividend is prohibited until the index is complied with. The guarantor (Company) is also required to maintain the following financial ratios:
CPFL Renováveis
The main restrictive clauses for the loans from the BNDES under the FINEM I, FINEM VII, FINAME I and FINEM X, BNB and NIB (Bons Ventos) and FINEM VI (Salto Goes) systems are:
· Debt coverage ratio of 1.2 during the amortization period;
· Own capitalization ratio of 25% or more during the amortization period.
At December 31, 2012 the indirect subsidiary Santa Luzia Energética S.A. (subsidiary of CPFL Renováveis) had not complied with the debt coverage ratio (ICSD), which requires cash generation of 1.2 times the debt service amount for the period. The total amount of the debt, R$ 112,747, was classified in current liabilities. Early maturity of the debt due to non-compliance with the debt coverage ratio agreed was not declared at December 31, 2012 and on February 20, 2013, the subsidiary obtained a waiver from Banco do Brasil to determine the debt coverage ratio for the year ended December 31, 2012, and for the year ending December 31, 2013 and the half-year ending June 30, 2014. Failure to comply with the covenant also did not result in early maturity of other debts with specific cross-default conditions.
Banco do Brasil – Working Capital
Addenda were made in 2012 to the agreements with Banco do Brasil – working capital of the subsidiaries CPFL Paulista, CPFL Piratininga, RGE, CPFL Sul Paulista, CPFL Santa Cruz, CPFL Jaguari, CPFL Mococa and CPFL Leste Paulista, these financial covenants are now calculated half-yearly based on Company indicators. The new covenants are:
· Net indebtedness divided by EBITDA - maximum of 3.75; and
· EBITDA divided by Financial Income (Expense) - minimum of 2.25.
Foreign currency loans - Bank of America, BNP Paribás, J.P Morgan, Société Générale, Citibank, Morgan Stanley, HSBC, Sumitomo and Scotiabank
The foreign currency loans from the Bank of America, BNP Paribás, J.P Morgan, Société Générale, Citibank, Morgan Stanley, HSBC, Sumitomo and Scotiabank banks are subject to certain restrictive conditions, and include clauses that require the subsidiaries that obtained the loans to maintain certain financial ratios within pre-established parameters.
Addenda were made in 2012 to the foreign currency agreements in order to bring the Financial Covenants into line with the other agreements in local currency.
The ratios required are as follows: (i) Net indebtedness divided by EBITDA – maximum of 3.75 and (ii) EBITDA divided by Financial Income (Expense) – minimum of 2.25.
For purposes of determining covenants, the definition of EBITDA for the subsidiaries takes into consideration inclusion of the main regulatory assets and liabilities. In the Company’s case, it also takes into account consolidation based on the interest in the respective subsidiaries (for both EBITDA and assets and liabilities).
83
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, unless at least one of the shareholders (Camargo Corrêa and Previ) remains directly or indirectly in the block of control by the Company.
Furthermore, failure to comply with the obligations or restrictions mentioned could result in default in relation to other contractual obligations (cross default), depending on each loan and financing agreement.
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, except as mentioned previously in relation to the indirectly-controlled entity CPFL Renováveis and the subsidiary CPFL Leste Paulista, all the restrictive conditions and clauses are being adequately complied with at December 31, 2012.
( 17 ) INTEREST ON DEBENTURES AND DEBENTURES
84
December 31, 2012 |
December 31, 2011 | ||||||||||||||||
Interest |
Current |
Non current |
Total |
Interest |
Current |
Non current |
Total | ||||||||||
Parent company |
|||||||||||||||||
3rd Issue |
Single series |
7,082 |
150,000 |
150,000 |
307,082 |
16,403 |
150,000 |
300,000 |
466,403 | ||||||||
CPFL Paulista |
|||||||||||||||||
3rd Issue |
Single series |
- |
- |
- |
- |
3,846 |
213,333 |
213,333 |
430,513 | ||||||||
5th Issue |
Single series |
2,931 |
- |
482,726 |
485,657 |
4,704 |
- |
482,363 |
487,067 | ||||||||
6th Issue |
Single series |
26,304 |
- |
657,800 |
684,105 |
- |
- |
- |
- | ||||||||
29,235 |
- |
1,140,527 |
1,169,762 |
8,551 |
213,333 |
695,696 |
917,580 | ||||||||||
CPFL Piratininga |
|||||||||||||||||
3rd Issue |
Single series |
4,645 |
- |
259,391 |
264,036 |
7,310 |
- |
259,129 |
266,439 | ||||||||
5th Issue |
Single series |
969 |
- |
159,537 |
160,506 |
1,555 |
- |
159,405 |
160,960 | ||||||||
6th Issue |
Single series |
4,384 |
- |
109,474 |
113,858 |
- |
- |
- |
- | ||||||||
9,998 |
- |
528,403 |
538,400 |
8,865 |
- |
418,534 |
427,399 | ||||||||||
RGE |
|||||||||||||||||
3rd Issue |
1st series |
184 |
33,333 |
- |
33,517 |
609 |
33,333 |
33,333 |
67,275 | ||||||||
2nd series |
3,383 |
46,667 |
- |
50,050 |
7,950 |
46,667 |
46,667 |
101,284 | |||||||||
3rd series |
767 |
13,333 |
- |
14,100 |
1,848 |
13,333 |
13,333 |
28,514 | |||||||||
4th series |
511 |
16,667 |
- |
17,178 |
1,226 |
16,667 |
16,667 |
34,560 | |||||||||
5th series |
511 |
16,667 |
- |
17,178 |
1,226 |
16,667 |
16,667 |
34,560 | |||||||||
5th Issue |
Single series |
424 |
- |
69,766 |
70,190 |
680 |
- |
69,699 |
70,379 | ||||||||
6th Issue |
Single series |
19,928 |
- |
498,306 |
518,234 |
- |
- |
- |
- | ||||||||
25,708 |
126,667 |
568,072 |
720,447 |
13,539 |
126,667 |
196,366 |
336,572 | ||||||||||
CPFL Santa Cruz |
|||||||||||||||||
1st Issue |
Single series |
292 |
- |
64,753 |
65,045 |
454 |
- |
64,694 |
65,148 | ||||||||
CPFL Brasil |
|||||||||||||||||
2nd Issue |
Single series |
8,092 |
- |
1,316,259 |
1,324,351 |
12,940 |
- |
1,315,580 |
1,328,520 | ||||||||
CPFL Geração |
|||||||||||||||||
3rd Issue |
Single series |
4,716 |
- |
263,402 |
268,118 |
7,423 |
- |
263,137 |
270,560 | ||||||||
4th Issue |
Single series |
4,169 |
- |
677,908 |
682,077 |
6,666 |
- |
677,527 |
684,193 | ||||||||
8,885 |
- |
941,310 |
950,195 |
14,089 |
- |
940,664 |
954,753 | ||||||||||
EPASA |
|||||||||||||||||
3rd Issue |
Single series |
362 |
16,959 |
45,717 |
63,038 |
3,670 |
5,480 |
62,364 |
71,514 | ||||||||
BAESA |
|||||||||||||||||
1st Issue |
1st series |
153 |
3,139 |
8,664 |
11,956 |
299 |
3,150 |
11,812 |
15,261 | ||||||||
2nd series |
126 |
2,595 |
7,106 |
9,827 |
245 |
2,584 |
9,691 |
12,520 | |||||||||
279 |
5,734 |
15,770 |
21,783 |
544 |
5,734 |
21,503 |
27,781 | ||||||||||
Enercan |
|||||||||||||||||
1st Issue |
1st series |
148 |
3,616 |
43,393 |
47,158 |
281 |
3,616 |
47,009 |
50,906 | ||||||||
CPFL Renováveis |
|||||||||||||||||
1st Issue - SIIF |
1st to 12th series |
1,774 |
33,483 |
481,051 |
516,308 |
4,214 |
26,355 |
486,241 |
516,810 | ||||||||
1st Issue - Renováveis |
Single series |
3,760 |
- |
426,921 |
430,681 |
- |
- |
- |
- | ||||||||
1st Issue - PCH Holding 2 |
Single series |
- |
- |
172,968 |
172,968 |
- |
- |
- |
- | ||||||||
5,534 |
33,483 |
1,080,940 |
1,119,957 |
4,214 |
26,355 |
486,241 |
516,810 | ||||||||||
TOTAL |
95,614 |
336,459 |
5,895,143 |
6,327,216 |
83,552 |
531,185 |
4,548,651 |
5,163,388 |
85
Issued |
Annual remuneration |
Annual effective rate |
Amortization conditions |
Collateral | ||||||
Parent company |
||||||||||
3rd Issue |
Single series |
45.000 |
CDI + 0,45% (1) |
CDI + 0,53% |
3 annual installments from September 2012 |
Unsecured | ||||
CPFL Paulista |
||||||||||
3rd Issue |
Single series |
- |
104,4% of CDI |
104,4% CDI + 0,05% |
3 annual installments from December 2011 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
4.840 |
CDI + 1,3% |
CDI + 1,4% |
1 single installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
660 |
CDI + 0,8% |
CDI + 0,87% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
CPFL Piratininga |
||||||||||
3rd Issue |
Single series |
260 |
107% of CDI |
107% CDI + 0,67% |
1 single installment in April 2015 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
1.600 |
CDI + 1,3% |
CDI + 1,41 |
1 single installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
110 |
CDI + 0,8% |
CDI + 0,91%. |
03 annual installments from July 2017 |
CPFL Energia guarantee | ||||
RGE |
||||||||||
3rd Issue |
1st series |
1 |
CDI + 0,6% (2) |
CDI + 0,71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | ||||
2nd series |
1 |
CDI + 0,6% (3) |
CDI + 0,71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
3rd series |
1 |
CDI + 0,6% (4) |
CDI + 0,71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
4th series |
1 |
CDI + 0,6% (5) |
CDI + 0,84% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
5th series |
1 |
CDI + 0,6% (5) |
CDI + 0,84% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
5th Issue |
Single series |
700 |
CDI + 1,3% |
CDI + 1,43% |
1 single installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
500 |
CDI + 0,8% |
CDI + 0,88% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
CPFL Santa Cruz |
||||||||||
1st Issue |
Single series |
650 |
CDI + 1,4% |
CDI + 1,52% |
2 annual installments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Brasil |
||||||||||
2nd Issue |
Single series |
13.200 |
CDI + 1,4% |
CDI + 1,48% |
2 annual installments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Geração |
||||||||||
3rd Issue |
Single series |
264 |
107% of CDI |
107% of CDI + 0,67% |
1 single installment in April 2015 |
CPFL Energia guarantee | ||||
4th Issue |
Single series |
6.800 |
CDI + 1,4% |
CDI + 1,49% |
2 annual installments from June 2017 |
CPFL Energia guarantee | ||||
EPASA |
||||||||||
3rd Issue |
Single series |
130 |
113,5% of CDI |
113,5% of CDI+ 0,189% |
48 monthly installments from September 2012 |
CPFL Energia guarantee (70%) | ||||
BAESA |
||||||||||
1st Issue |
1st series |
9,000 |
CDI + 1,3% |
CDI + 0,43% |
Quartely with settlement in August 2016 |
CPFL Energia guarantee | ||||
2nd series |
8,100 |
CDI + 1,3% |
CDI + 0,12% |
Annual with settlement in August 2016 |
CPFL Energia guarantee | |||||
Enercan |
||||||||||
1st Issue |
1st series |
110 |
CDI + 1,25% |
111,1% of CDI |
Quartely with settlement in December 2025 |
Unsecured | ||||
CPFL Renováveis |
||||||||||
1st Issue - SIIF |
1st to 12th series |
528,649,076 |
TJLP + 1% |
TJLP + 1% + 0,22% |
39 consecutive semi-annual installments from 2009 |
Fiduciary | ||||
1st Issue - Renováveis |
Single series |
43,000 |
CDI + 1,7% |
CDI + 1,7% |
Principal to be paid annually from May 2015 and half-yearly interest paid from November 2012 |
Fiduciary alienation of BVP and PCH Holding dividends | ||||
1st Issue - PCH Holding 2 |
Single series |
1,581 |
CDI + 1,6% |
CDI + 1,6% |
9 installments paid annually from 2015 to 2023 and interest paid monthly from June 2015. |
CPFL Renováveis guarantee | ||||
The Company and its subsidiaries hold swaps that convert the prefixed component of interest on the operation to interest rate variation in reais, corresponding to: |
||||||||||
(1) 104,4% of CDI |
(3) 104,85% of CDI |
(5) 104,87% of CDI |
||||||||
(2) 105,07% of CDI |
(4) 104,9% of CDI |
Interest
Interest on the debentures will be paid half yearly, except for the 1st series of the jointly-owned subsidiary BAESA, which will be paid quarterly and the 1st issue of the indirectly-controlled entity PCH Holding 2, which will be paid monthly.
The maturities of the long-term balance of debentures are scheduled as follow:
86
Maturity |
Consolidated | |
2014 |
207,058 | |
2015 |
626,472 | |
2016 |
813,927 | |
2017 |
1,461,679 | |
2018 |
1,530,762 | |
After 2018 |
1,255,245 | |
Total |
5,895,143 |
Fundraising during the year
CPFL Renováveis
· 1th issuance – PCH Holding
In January 2012, the indirect subsidiary PCH Holding 2 S.A., subsidiary of CPFL Renováveis, issued debentures not convertible into shares, of R$ 158,193 (R$ 156,010 net of issue costs), maturing in 2023, to finance the acquisition of SHP Santa Luzia. The interest will be paid monthly from June 2015 and the principal will be paid in nine consecutive annual installments, starting in June 2015.
· 1st issuance – CPFL Renováveis
In May 2012, the subsidiary CPFL Renováveis issued debentures not convertible into shares, of R$ 430,000 (R$ 426,327 net of issue costs), maturing in 2022, to finance the acquisition of Bons Ventos. The interest will be paid semi-annually from November 2012 and the principal will be paid in nine consecutive annual installments, starting in May 2015.
CPFL Paulista, CPFL Piratininga e RGE
6th issuance
In July 2012, a single series of unsecured debentures, not convertible into shares, was issued and subscribed, totaling R$ 1,270,000 (R$ 1,265,301 net of issuance costs), as detailed below. The funds will be used to refinance debts maturing in 2012 and 2013 and to reinforce working capital. The debentures will be guaranteed by the Company.
Subsidiary |
Quantity |
Unit nominal value |
Total issuance |
Net of issuance costs | ||||
CPFL Paulista |
660 |
1,000 |
660,000 |
657,661 | ||||
CPFL Piratininga |
110 |
1,000 |
110,000 |
109,441 | ||||
RGE |
500 |
1,000 |
500,000 |
498,199 | ||||
Total |
1,270,000 |
|
1,265,301 | |||||
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, CPFL Paulista (5th and 6th issues), CPFL Piratininga (3rd, 5th and 6th issues), RGE (5th and 6th issues), CPFL Geração (3rd and 4th issues), CPFL Brasil and CPFL Santa Cruz
Maintenance, by the Company, of the following ratios:
· Net indebtedness divided by EBITDA – maximum of 3.75;
· EBITDA divided by Financial Income (Expense) - minimum of 2.25;
87
BAESA
· Total indebtedness – restricted to 75% of its total assets.
CPFL Renováveis
- 1st issue CPFL Renováveis:
· Operating debt coverage ratio - minimum of 1.00;
· Debt service coverage ratio - minimum of 1.05;
· Net indebtedness divided by EBITDA – maximum of 7.5 in 2013, 6.0 in 2014, 5.6 in 2015, 4.6 in 2016 and 3.75 from 2017;
· EBITDA divided by Net financial expense- minimum of 1.75
- Indirectly controlled entity SIIF: the debentures are subject to restrictive covenants in respect of creating encumbrances and additional indebtedness, distribution of dividends and changes to the corporate structure.
- Indirectly controlled entity PCH Holding 2 S.A: debentures are subject to restrictive covenants in respect of changes in the company’s structure or in the corporate structure of the indirectly controlled entity CPFL Renováveis. Furthermore, there are restrictive clauses in respect of maintaining the following financial ratios in the consolidated financial statements of CPFL Renováveis:
· Consolidated leverage ratio of 80% or less;
· Debt service coverage ratio with accumulated cash – minimum of 1.15.
The definition of EBITDA in the subsidiaries, for purposes of determination of covenants, mainly takes into consideration inclusion of the principal regulatory assets and liabilities. In the Company’s case, it also takes into account consolidation based on the interest in the respective subsidiaries (both for EBITDA and for assets and liabilities).
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), depending on each agreement.
In the opinion of the management of the Company and its subsidiaries and jointly-owned subsidiaries, these restrictive covenants and clauses are adequately complied with at December 31, 2012.
( 18 ) PRIVATE PENSION FUND
The subsidiaries sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
18.1 – Characteristics
- CPFL Paulista
The plan currently in force for the employees of the subsidiary CPFL Paulista through Fundação CESP is a Mixed Benefit Plan, 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:
88
· 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 variable 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.
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 (240 monthly and 20 annual installments) with maturities to October 2017, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV), 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 amount of the obligation at December 31, 2012 is R$ 570,939 (R$ 452,756 at December 31, 2011). At the end of each year, after appraisal by external actuaries, the balance of the debt is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with CPC 33 and 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. The responsibility for covering the actuarial deficits of this Plan is equally divided between CPFL Piratininga and the participants.
c) Variable 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 (240 monthly and 20 annual installments), amortized monthly, plus interest of 6% p.a. and restatement at the IGP-DI rate (FGV). Under the Contractual Amendment, signed with Fundação CESP on January 17, 2008, the payment terms were amended to 221 monthly payments and 18 annual installments, as of December 31, 2007, with final maturity on May 31, 2026. The balance of the obligation at December 31, 2012 is R$ 164,517 (R$ 126,669 at December 31, 2011). At the end of each year, after appraisal by external actuaries, the balance of the debt is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with CPC 33 and IAS 19.
89
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 defined benefit private pension plan was set up in January 2006 with Bradesco Vida e Previdência for employees admitted from 1997.
- CPFL Santa Cruz
The benefits plan of the subsidiary CPFL Santa Cruz, administered by BB Previdência - Fundo de Pensão do Banco do Brasil, is a defined contribution plan.
CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa and CPFL Jaguari
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 installments (240 monthly and 20 annual 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, 2012, is R$ 11,495 (R$ 8,972 at December 31, 2011 and R$ 9,571 at January 1, 2011). The contract amount differs from the carrying amount recorded by the subsidiary, which is in conformity with CPC 33 and IAS 19.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
18.2 – Changes in the defined benefit plans
90
December 31, 2012 | |||||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
Total liability |
RGE |
Total asset | ||||||
Present value of actuarial liabilities |
4,431,699 |
1,159,779 |
101,714 |
5,693,192 |
298,014 |
298,014 | |||||
Fair value of plan's assets |
(3,774,468) |
(985,557) |
(93,360) |
(4,853,385) |
(271,878) |
(271,878) | |||||
Present value of liabilities, net |
657,231 |
174,222 |
8,354 |
839,807 |
26,136 |
26,136 | |||||
Adjustments due to deferments allowed |
|||||||||||
Unrecognized actuarial gains/(losses) |
(362,491) |
(114,168) |
(2,934) |
(479,593) |
(36,339) |
(36,339) | |||||
Net actuarial liabilities (assets) recognized on balance sheet |
294,740 |
60,054 |
5,420 |
360,214 |
(10,203) |
(10,203) | |||||
December 31, 2011 | |||||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
Total liability |
RGE |
Total asset | ||||||
Present value of actuarial liabilities |
3,505,727 |
884,091 |
76,649 |
4,466,467 |
234,457 |
234,457 | |||||
Fair value of plan's assets |
(3,236,676) |
(839,877) |
(80,058) |
(4,156,611) |
(218,799) |
(218,799) | |||||
Present value of liabilities, net |
269,051 |
44,214 |
(3,409) |
309,856 |
15,658 |
15,658 | |||||
Adjustments due to deferments allowed |
|||||||||||
Unrecognized actuarial gains/(losses) |
83,371 |
33,768 |
11,308 |
128,447 |
(19,074) |
(19,074) | |||||
Net actuarial liabilities (assets) recognized on balance sheet |
352,422 |
77,982 |
7,899 |
438,303 |
(3,416) |
(3,416) |
The changes in present value of the actuarial obligations and the fair values of the plan assets are as follows:
2012:
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liability | |||||
Present value of actuarial liabilities at December 31, 2011 |
3,505,727 |
884,091 |
76,649 |
234,457 |
4,700,924 | ||||
Gross current service cost |
1,186 |
4,349 |
144 |
1,176 |
6,855 | ||||
Interest on actuarial obligation |
350,009 |
88,813 |
7,663 |
23,599 |
470,084 | ||||
Participants' contributions transferred during the year |
171 |
1,545 |
35 |
947 |
2,698 | ||||
Actuarial loss |
845,470 |
237,425 |
23,429 |
51,673 |
1,157,997 | ||||
Benefits paid during the year |
(270,864) |
(56,444) |
(6,206) |
(13,838) |
(347,352) | ||||
Present value of actuarial liabilities at December 31, 2012 |
4,431,699 |
1,159,779 |
101,714 |
298,014 |
5,991,206 | ||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total asset | |||||
Current value of actuarial assets at December 31, 2011 |
(3,236,676) |
(839,877) |
(80,058) |
(218,799) |
(4,375,410) | ||||
Expected return during the year |
(361,169) |
(96,434) |
(8,978) |
(26,429) |
(493,010) | ||||
Participants' contributions transferred during the year |
(171) |
(1,545) |
(35) |
(947) |
(2,698) | ||||
Sponsors' contributions |
(47,708) |
(14,655) |
(1,041) |
(5,132) |
(68,536) | ||||
Actuarial gain |
(399,608) |
(89,490) |
(9,454) |
(34,409) |
(532,961) | ||||
Benefits paid during the year |
270,864 |
56,444 |
6,206 |
13,838 |
347,352 | ||||
Current value of actuarial assets at December 31, 2012 |
(3,774,468) |
(985,557) |
(93,360) |
(271,878) |
(5,125,263) |
2011:
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liability | |||||
Present value of actuarial liabilities at January 1, 2011 |
3,088,723 |
784,933 |
67,543 |
207,759 |
4,148,958 | ||||
Gross current service cost |
1,043 |
3,781 |
136 |
1,221 |
6,181 | ||||
Interest on actuarial obligation |
304,730 |
77,929 |
6,673 |
20,742 |
410,074 | ||||
Participants' contributions transferred during the year |
65 |
1,472 |
13 |
701 |
2,251 | ||||
Actuarial loss |
358,544 |
67,610 |
7,474 |
14,784 |
448,412 | ||||
Benefits paid during the year |
(247,378) |
(51,634) |
(5,190) |
(10,750) |
(314,952) | ||||
Present value of actuarial liabilities at December 31, 2011 |
3,505,727 |
884,091 |
76,649 |
234,457 |
4,700,924 | ||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total asset | |||||
Current value of actuarial assets at January 1, 2011 |
(2,987,448) |
(785,231) |
(70,177) |
(245,537) |
(4,088,393) | ||||
Expected return during the year |
(369,344) |
(97,889) |
(8,706) |
(22,423) |
(498,362) | ||||
Participants' contributions transferred during the year |
(65) |
(1,472) |
(13) |
(701) |
(2,251) | ||||
Sponsors' contributions |
(48,900) |
(14,965) |
(1,071) |
(4,072) |
(69,008) | ||||
Actuarial (gain) loss |
(78,297) |
8,046 |
(5,281) |
43,184 |
(32,348) | ||||
Benefits paid during the year |
247,378 |
51,634 |
5,190 |
10,750 |
314,952 | ||||
Current value of actuarial assets at December 31, 2011 |
(3,236,676) |
(839,877) |
(80,058) |
(218,799) |
(4,375,410) |
18.3 Changes in the assets and liabilities recognized:
The changes in net liabilities are as follows:
91
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
Total liability |
RGE |
Total asset | ||||||
Actuarial liabilities/(assets) on 2011 |
352,422 |
77,982 |
7,899 |
438,303 |
(3,416) |
(3,416) | |||||
Income recognized in income statement |
(9,974) |
(3,272) |
(1,439) |
(14,685) |
(1,655) |
(1,655) | |||||
Sponsors' contributions transferred during the year |
(47,708) |
(14,655) |
(1,041) |
(63,404) |
(5,132) |
(5,132) | |||||
Actuarial liabilities /(assets) at the end of the year |
294,740 |
60,055 |
5,419 |
360,214 |
(10,203) |
(10,203) | |||||
Other contributions |
14,593 |
387 |
79 |
15,060 |
- |
- | |||||
Subtotal |
309,333 |
60,443 |
5,498 |
375,274 |
(10,203) |
(10,203) | |||||
Other contributions RGE |
- |
- |
- |
1,857 |
|||||||
Actuarial liabilities /(assets) on 2012 |
309,333 |
60,443 |
5,498 |
377,131 |
|||||||
Current |
51,675 |
||||||||||
Non current |
325,455 |
(10,203) | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
Total liability |
RGE |
Total asset | ||||||
Actuarial liabilities /(assets) on 2010 |
469,623 |
111,574 |
11,452 |
592,649 |
(5,800) |
(5,800) | |||||
Expense (income) recognized in income statement |
(68,301) |
(18,627) |
(2,482) |
(89,410) |
6,456 |
6,456 | |||||
Sponsors' contributions transferred during the year |
(48,900) |
(14,965) |
(1,071) |
(64,936) |
(4,072) |
(4,072) | |||||
Actuarial liabilities /(assets) at the end of the year |
352,422 |
77,982 |
7,899 |
438,303 |
(3,416) |
(3,416) | |||||
Other contributions |
14,090 |
318 |
77 |
14,485 |
- |
- | |||||
Subtotal |
366,512 |
78,300 |
7,976 |
452,788 |
(3,416) |
(3,416) | |||||
Other contributions RGE |
- |
- |
- |
2,536 |
|||||||
Actuarial liabilities /(assets) on 2011 |
366,512 |
78,300 |
7,976 |
455,324 |
|||||||
Current |
40,695 |
||||||||||
Non current |
414,629 |
(3,416) |
18.4 Recognition of income and expense of private pension fund:
The external actuary’s estimate of the expense and/or revenue to be recognized in 2013 (already taking into consideration amendments to CPC 33 (IAS 19) – (Note 2) and the revenue recognized in 2012 and 2011, is as follows:
Estimated 2013 |
|||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
1,627 |
6,897 |
185 |
654 |
9,363 | ||||
Interest on actuarial obligations |
376,851 |
99,249 |
8,650 |
25,510 |
510,260 | ||||
Expected return on plan assets |
(321,345) |
(84,696) |
(7,966) |
(23,495) |
(437,502) | ||||
Total expense |
57,133 |
21,450 |
869 |
2,669 |
82,121 | ||||
Realized 2012 |
| ||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
1,186 |
4,348 |
144 |
1,176 |
6,854 | ||||
Interest on actuarial obligations |
350,009 |
88,812 |
7,663 |
23,598 |
470,082 | ||||
Expected return on plan assets |
(361,169) |
(96,432) |
(8,978) |
(26,429) |
(493,008) | ||||
Amortization of unrecognized actuarial gains |
- |
- |
(268) |
- |
(268) | ||||
Total income |
(9,974) |
(3,272) |
(1,439) |
(1,655) |
(16,340) | ||||
Realized 2011 |
| ||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Consolidated | |||||
Service cost |
1,044 |
3,781 |
136 |
1,221 |
6,182 | ||||
Interest on actuarial obligations |
304,732 |
77,929 |
6,673 |
20,742 |
410,076 | ||||
Expected return on plan assets |
(369,344) |
(97,889) |
(8,706) |
(22,423) |
(498,362) | ||||
Amortization of unrecognized actuarial gains |
(4,733) |
(2,448) |
(585) |
- |
(7,766) | ||||
Recognition of the asset (limited to paragraph 58-b of CPC 33) |
- |
- |
- |
6,916 |
6,916 | ||||
Total (income) expense |
(68,301) |
(18,627) |
(2,482) |
6,456 |
(82,953) | ||||
The principal assumptions taken into consideration in the actuarial calculations at the balance sheet date were:
92
CPFL Paulista, CPFL Piratininga and |
RGE | ||||||
December 31, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 | ||||
Nominal discount rate for actuarial liabilities: |
8,78% p.a. |
10,35% p.a. |
8,78% p.a. |
10,35% p.a. | |||
Nominal Return Rate on Assets: |
8,78% p.a. |
(*) |
8,78% p.a. |
10,24% p.a. | |||
Estimated Rate of nominal salary increase: |
6,69% p.a. |
6,69% p.a. |
6,69% p.a. |
6,69% p.a. | |||
Estimated Rate of nominal benefits increase: |
0,0% p.a. |
0,0% p.a. |
0,0% p.a. |
0,0% p.a. | |||
Estimated long-term inflation rate (basis for establishing nominal rates above) |
4,6% p.a. |
4,6% p.a. |
4,6% p.a. |
4,6% p.a. | |||
General biometric mortality table: |
AT-83 |
AT-83 |
AT-83 |
AT-83 | |||
Biometric table for the onset of disability: |
Mercer Disability |
MERCER TABLE |
Mercer Disability |
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) | |||
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 |
100% when a beneficiary of the Plan first becomes eligible | |||
(*) CPFL Paulista and CPFL Geração 11,51% p.a. and CPFL Piratininga 11,72% p.a. |
18.5 Plan assets
The following tables show the allocation (by asset segment) of the assets of the CPFL group pension plans, at December 31, 2012 and 2011 managed by Fundação CESP and ELETROCEEE. It also shows the distribution of the collateral resources established as a target for 2013, in the light of the macroeconomic scenario in December 2012.
Assets managed by Fundação CESP:
at December 31 |
Allocation target | ||||
2012 |
2011 |
2013 | |||
Fixed income investments |
72% |
68% |
72% | ||
CPFL Energia shares |
6% |
6% |
6% | ||
Other shares |
17% |
21% |
17% | ||
Buildings |
3% |
3% |
3% | ||
Other |
2% |
2% |
2% | ||
Total |
100% |
100% |
100% |
Assets managed by ELETROCEEE:
at December 31 |
Allocation target | ||||
2012 |
2011 |
2013 | |||
Fixed income investments |
63% |
65% |
61% | ||
Variable income |
23% |
24% |
20% | ||
Structured investments |
13% |
9% |
15% | ||
Other |
1% |
2% |
4% | ||
Total |
100% |
100% |
100% |
The allocation target for 2013 was based on the recommendations for allocation of assets made at the end of 2012 by Fundação CESP, in its Investment Policy. This target may change at any time during 2013, in the light of changes in the macroeconomic situation or in the return on assets, among other factors.
93
The asset management aims to maximize the return on investments, while seeking to minimize the risks of an actuarial deficit. Investments are therefore always made bearing in mind the liabilities that have to be honored. One of the main tools used by Fundação CESP to achieve its management objectives is ALM (Asset Liability Management – Joint Management of Assets and Liabilities), performed at least once a year, for a horizon of more than 10 years. ALM also assists in studying the liquidity of the pension plans, taking into consideration the benefit payment flow in relation to liquid assets. ELETROCEEE also uses ALM.
The basis for determining the assumptions of estimated general return on the assets is supported by ALM. The main assumptions are macroeconomic projections for calculating the anticipated long-term profitability, taking into account the current benefit plan portfolios. ALM processes the ideal average long-term allocation of the plan’s assets and the estimated profitability in the long term is based on this allocation and on the assumptions of the assets’ profitability.
Investment risk
Brazilian pension funds are subject to restrictions on investments in foreign assets. The major part of the resources of the Company’s benefit plans is invested in the fixed income segment and, within this segment, the greater part of the funds is invested in federal government bonds, indexed to the IGP, which is the index for adjustment of the actuarial liabilities of the Company’s plans (defined benefit plans).
Management of the Company’s benefit plans is monitored by the Investment and Pension Management Committee, which includes representatives of active and retired employees, as well as members appointed by the Company. Among the duties of the Committee are the analysis and approval of investment recommendations made by the Fundação CESP investment managers.
In addition to controlling market risks by the unplanned divergence methodology, as required by law, Fundação CESP uses the following tools to control market risks in the fixed income and variable income segments: VaR, Tracking Risk, Tracking Error and Stress Test.
Fundação CESP's Investment Policy imposes additional restrictions (beyond those established by law) which define the percentage of diversification for investments in assets issued or underwritten by the same legal entity, internally.
( 19 ) REGULATORY CHARGES
Consolidated | |||
December 31, |
December 31, | ||
Fee for the use of water resources |
2,102 |
3,591 | |
Global reverse fund - RGR |
24,653 |
28,060 | |
ANEEL inspection fee |
2,555 |
2,495 | |
Fuel consumption account - CCC |
34,432 |
65,121 | |
Energy development account - CDE |
50,745 |
45,879 | |
Total |
114,488 |
145,146 |
( 20 ) TAXES AND CONTRIBUTIONS
94
Consolidated | |||
December 31, |
December 31, | ||
Current |
|||
ICMS (State VAT) |
171,672 |
300,518 | |
PIS (Tax on revenue) |
14,153 |
12,446 | |
COFINS (Tax on revenue) |
79,286 |
59,429 | |
IRPJ (Corporate income tax) |
104,627 |
71,531 | |
CSLL (Social contribution tax) |
37,769 |
18,589 | |
Other |
34,859 |
20,515 | |
Total |
442,365 |
483,028 | |
Non current |
|||
COFINS (Tax on revenue) |
- |
165 |
( 21 ) RESERVE FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS
Consolidated | |||||||
December 31, 2012 |
December 31, 2011 | ||||||
Reserve for tax, |
Escrow |
Reserve for tax, |
Escrow | ||||
Labor |
|||||||
Various |
68,505 |
152,765 |
43,850 |
191,221 | |||
Civil |
|||||||
General damages |
15,049 |
115,272 |
13,114 |
95,429 | |||
Tariff increase |
5,877 |
45,118 |
8,948 |
31,242 | |||
Other |
6,203 |
448 |
6,423 |
448 | |||
27,130 |
160,837 |
28,485 |
127,119 | ||||
Tax |
|||||||
FINSOCIAL |
18,968 |
54,074 |
18,930 |
53,964 | |||
Income tax |
90,187 |
704,742 |
82,061 |
660,222 | |||
Interest on shareholders’ equity - PIS and COFINS |
12,517 |
12,517 |
11,713 |
11,713 | |||
PIS and COFINS - Non-cumulative method |
94,677 |
- |
91,477 |
- | |||
Other |
47,033 |
81,212 |
44,580 |
68,370 | |||
263,382 |
852,545 |
248,761 |
794,268 | ||||
Various |
27,062 |
18,408 |
17,027 |
16,008 | |||
Total |
386,079 |
1,184,554 |
338,121 |
1,128,616 |
The change in the balances related to reserve for tax, civil and labor risks and escrow deposits are shown below:
95
Consolidated | |||||||||||||
As of December 31, 2011 |
Addition |
Reversal |
Payment |
Monetary restatement |
Business combination |
As of December 31, 2012 | |||||||
Labor |
43,850 |
67,695 |
(2,890) |
(40,160) |
11 |
- |
68,505 | ||||||
Civil |
28,485 |
26,625 |
(4,095) |
(23,924) |
38 |
- |
27,130 | ||||||
Tax |
248,761 |
9,261 |
(1,406) |
- |
6,766 |
- |
263,382 | ||||||
Other |
17,027 |
35 |
- |
- |
- |
10,000 |
27,062 | ||||||
Reserve for tax, civil and labor risks |
338,121 |
103,617 |
(8,391) |
(64,084) |
6,815 |
10,000 |
386,079 | ||||||
Escrow deposits |
1,128,616 |
144,210 |
(15,606) |
(125,048) |
52,382 |
- |
1,184,554 |
The reserve for tax, civil and labor risks were based on assessment of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the 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.
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.
Income Tax – The provision of R$ 70,291 (R$ 61,852 in 2011) recognized by the subsidiary CPFL Piratininga refers to the lawsuit in relation to the tax deductibility of CSLL in determination of corporate income tax - IRPJ.
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 benefits granted in Law n° 11,941/09 (REFIS IV), that is, an amnesty on the fine and legal charges and a reduction in interest. 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.
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, 2012, were as follows: (i) R$ 330,001 labor (R$ 340,833 in 2011) related mainly to workplace accidents, risk premium, overtime, etc; (ii) R$ 628,381 civil, are related mainly to bodily injury, environmental impacts and tariff increases (R$ 553,648 in 2011); and (iii) R$ 1,513,632 tax, related mainly to Income tax, ICMS (VAT), FINSOCIAL and PIS and COFINS (R$ 967,952 in 2011).
96
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.
Judicial deposits – income tax: of the total amount of R$ 704,742, R$ 617,051 (R$ 581,721 at December 31, 2011) refers to the dispute on the deductibility for federal tax purposes of expense recognized in 1997 in respect of the welfare deficit of the subsidiary CPFL Paulista's 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. As a result of this measure, the subsidiary was assessed by the tax inspectors and, as a condition for continuing the discussions in two cases, court decisions required deposits in guarantee. 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$ 257,237. Based on the updated position of the legal counsel in charge of the case and Management’s opinion the risk of loss continues to be classified as remote.
( 22 ) PUBLIC UTILITIES
Consolidated | ||||||||
Companies |
December 31, |
December 31, |
Number of |
Interest rates | ||||
CERAN |
79,813 |
75,472 |
279 |
IGP-M + 9.6%p.a. | ||||
ENERCAN |
12,817 |
10,782 |
269 |
IGP-M + 8%p.a. | ||||
BAESA |
60,392 |
57,734 |
281 |
IGP-M + 8%p.a. | ||||
Foz do Chapecó |
338,556 |
325,676 |
287 |
IGP-M/IPC-A + 5.3%p.a. | ||||
TOTAL |
491,579 |
469,664 |
||||||
Current |
30,422 |
28,738 |
||||||
Non current |
461,157 |
440,926 |
( 23 ) OTHER ACCOUNTS PAYABLE
Consolidated | |||||||
Current |
Non current | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Consumers and concessionaires |
60,243 |
66,284 |
- |
- | |||
Energy efficiency program - PEE |
168,520 |
122,601 |
11,772 |
4,369 | |||
Research & development - P&D |
137,455 |
139,247 |
30,458 |
22,370 | |||
National scientific and technological development fund - FNDCT |
5,102 |
4,014 |
- |
- | |||
Energy research company - EPE |
2,550 |
1,648 |
- |
- | |||
Fund for reversal |
- |
- |
17,750 |
17,750 | |||
Advances |
28,071 |
74,292 |
20 |
2,812 | |||
Provision for environmental expenditure |
5,307 |
35,617 |
53,859 |
80,272 | |||
Payroll |
13,034 |
14,609 |
- |
- | |||
Profit sharing |
49,396 |
42,058 |
7,846 |
5,366 | |||
Collections agreement (note 11) |
76,371 |
70,096 |
- |
- | |||
Guarantees |
- |
- |
25,014 |
26,605 | |||
Business acquisitions |
11,369 |
174,136 |
- |
- | |||
Other |
73,624 |
68,735 |
2,381 |
14,866 | |||
Total |
631,043 |
813,338 |
149,099 |
174,411 | |||
97
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.
Research and Development and Energy Efficiency Programs: The subsidiaries recognized liabilities relating to amounts already billed in tariffs (1% of Net Operating Revenue), but not yet invested in the Research and Development and Energy Efficiency Programs. These amounts are subject to monthly restatement at the SELIC rate, to realization.
Provision for environmental expense: in noncurrent, the amount of R$ 46,215 refers to provisions recorded by the indirect subsidiary CPFL Renováveis in relation to socio-environmental licenses and as a result of events that have already occurred. Such costs are provisioned against fixed assets while the projects are under construction, and recognized directly in profit or loss after start-up.
Profit-sharing: Mainly comprised by:
(i) 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;
(ii) Long-Term Incentive Program: In July 2012, the Company’s Board of Directors approved the Long-Term Incentive Program for Executives, consisting of a plan to grant Phantom Stock Options and awards in funds, in accordance with the appreciation of the Company’s shares in relation to an amount calculated annually.
The plan will run from 2012 to 2018 and certain Company executives who are exercising their duties on the grant date will be eligible. The grant is annual and the vesting period for conversion into premiums will be from the second, third or fourth year after the grant date, with an option for 1/3 of the shares per year or carrying the balance over to the following year.
The fair value of the instruments granted was calculated by the discounted cash flow method based on the budget predictions approved by Management, including the planned distribution of dividends, resulting in R$ 24.16 per share.
The conversion amount (fair value) will be based on the weighted average of the Company’s quoted shares (CPFE3) on the BMF&BOVESPA in the last 45 trading sessions as from the last business day of December of the year prior to the conversion. They may only be converted into awards in kind after a target of a minimum of 80% appreciation of the target set has been reached, up to a ceiling of 150%.
A liability of R$ 3,054 was recognized under Profit Sharing in 2012 for the fair value of the shares, set against personnel expense. This amount corresponds to 297,667 phantom stocks granted in 2012, of which 1/3 (99,222 shares) can be converted into awards from the second year after the granting date (fiscal year of 2014), provided the share appreciation target has been reached.
Business acquisitions: Relates to the amount recognized by the indirect subsidiary CPFL Renováveis for business acquisitions.
( 24 ) SHAREHOLDER’S EQUITY
The shareholders’ participations in the Company’s equity as of December 31, 2012 and 2011 are shown below:
98
Number of shares | ||||||||
December 31, 2012 |
December 31, 2011 | |||||||
Shareholders |
Common Shares |
Interest % |
Common Shares |
Interest % | ||||
BB Carteira Livre I FIA |
|
288,569,602 |
|
29.99 |
|
298,467,458 |
|
31.02 |
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
|
9,897,860 |
|
1.03 |
|
- |
|
- |
VBC Energia S.A. |
|
9,897,860 |
|
1.03 |
|
245,897,454 |
|
25.55 |
Camargo Correa S.A. |
|
12,642,390 |
|
1.31 |
|
837,860 |
|
0.09 |
ESC Energia S.A. |
|
224,195,070 |
|
23.30 |
|
- |
|
- |
Bonaire Participações S.A. |
|
6,308,790 |
|
0.66 |
|
18,670,990 |
|
1.94 |
Energia São Paulo FIP |
|
115,118,250 |
|
11.96 |
|
102,756,048 |
|
10.68 |
BNDES Participações S.A. |
|
81,053,460 |
|
8.42 |
|
81,053,460 |
|
8.42 |
Antares Holdings Ltda. |
|
16,039,720 |
|
1.67 |
|
16,039,720 |
|
1.67 |
Brumado Holdings Ltda. |
|
34,502,100 |
|
3.59 |
|
34,502,100 |
|
3.59 |
Board of Directors |
- |
|
- |
|
212 |
|
0.00 | |
Executive officers |
|
47,610 |
|
0.00 |
|
49,980 |
|
0.01 |
Other |
|
164,001,548 |
|
17.04 |
|
163,998,978 |
|
17.04 |
Total |
|
962,274,260 |
|
100.00 |
|
962,274,260 |
|
100.00 |
24.1 - Capital Reserve
The amount of R$ 228,306 refers to the entry resulting from the CPFL Renováveis business combination.
24.2 – Revenue Reserve
Is comprised of:
(a) Reserve of retained earnings for investment: The Company records restatement of the financial asset in profit or loss for the year. Since this income will only materialize at the time of compensation (at the end of the concession), the Company is proposing to retain it as a reserve for investments;
(b) Statutory reserve, amounting to R$ 556,481.
24.3 – Accumulate comprehensive income – deemed cost
Relates to recognition of the added value of the deemed cost to the property, plant and equipment of the generators.
24.4 – Change in the participation of the controlling shareholders
In 2012, the Company’s controlling shareholders made certain corporate transactions that resulted in the transfer, to their respective subsidiaries and parent companies, of some of the shares issued by the Company:
· Bonaire Participações S.A. (“Bonaire”)
The corporate restructuring of the shareholder Bonaire, whereby 12,362,202 of the Company’s shares were transferred to its shareholder Energia São Paulo Fundo de Investimento em Ações (“Energia São Paulo FIA”), was finalized in the first quarter of 2012. Consequently, the final number of the Company’s shares held by the shareholders Bonaire and Energia São Paulo FIA was 6,308,790 and 115,118,250, respectively.
· VBC Energia S.A. (“VBC”)
The shareholder VBC underwent corporate restructuring in the fourth quarter of 2012, resulting in the transfer of 224,195,070 of the Company’s shares to its subsidiary ESC Energia S.A. (“ESC”) and 11,804,530 Company shares to Camargo Corrêa S.A. (“CCSA”). Consequently, the final number of the Company’s shares held by the shareholders VBC, ESC and CCSA was 9,897,860, 224,195,070 and 12,642,390, respectively.
99
· BB Carteira Livre I FIA (“BB CL I”)
The shareholder BB CL I underwent corporate restructuring in the fourth quarter of 2012, resulting in the transfer of 9,897,860 of the Company’s shares to its parent company, Caixa de Previdência dos Funcionários do Banco do Brasil (“Previ”). Consequently, the final number of the Company’s shares held by the shareholders BB CL I and Previ was 288,569,602 e 9,897,860, respectively.
24.5 - Dividends
The Annual and Extraordinary General Meeting (AGM/EGM) held on April 12, 2012 approved the allocation of net income for the year for 2011 and declared dividends of R$ 1,506,179, of which R$ 747,709 relate to the interim dividend declared in June 2011, plus an additional dividend of R$ 758,470.
On August 6, 2012, in accordance with the by-laws and based on the income for the first half-year of 2012, the Board of Directors approved the declaration of an interim dividend of R$ 640,239, attributing the amount of R$ 0.665339515 to each share.
The Company paid R$ 1,393,507 in 2012 in respect of the dividends declared at December 31, 2011 and June 30, 2012.
24.6 - 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, Management is proposing distribution of the balance of the net income, by declaration of R$ 455,906 in the form of dividends, corresponding to R$ 0,473778718 per share, as shown below:
Net income - Individual |
1,225,924 |
Prior year profit or loss (note 29) |
227,118 |
Realization of comprehensive income |
27,378 |
Dividends prescribed |
3,921 |
Reserve of retained earnings for investment |
(326,900) |
Net basis for allocation |
1,157,440 |
Provision of statutory reserve |
(61,296) |
Interim dividends |
(640,239) |
Proposed additional dividend |
455,906 |
( 25 ) EARNINGS PER SHARE
Earnings per share – basic and diluted
Calculation of the basic and diluted earnings per share at December 31, 2012 and 2011 was based on the net profit attributable to controlling shareholders and the average weighted number of common shares outstanding during the presented periods. For the diluted earnings per share, it was considered the dilutive effects of instruments convertible into shares, as shown below:
100
2012 |
2011 (1) | ||
Net income per share - basic |
|||
Numerator |
|||
Net income attributable to controlling shareholders |
1,225,924 |
1,572,292 | |
Denominator |
|||
Weighted average of shares held by the shareholders |
962,274,260 |
962,274,260 | |
Net income per share - basic |
1.27 |
1.63 | |
Net income per share - diluted |
|||
Numerator |
|||
Net income attributable to controlling shareholders |
1,225,924 |
1,572,292 | |
Dilutive effect of convertible debentures of the subsidiary CPFL Renováveis (*) |
(17,537) |
- | |
Net income attributable to controlling shareholders |
1,208,386 |
1,572,292 | |
Denominator |
|||
Weighted average of shares held by the shareholders |
962,274,260 |
962,274,260 | |
Net income per share - diluted |
1.26 |
1.63 | |
(*) Proportional to the Company's percentage interest of 63% in the subsidiary. |
(1) Includes the effects describer in note 2.9.
The dilutive effect of the numerator in the calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly controlled entity CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would be converted into common shares of the subsidiaries at the beginning of the year.
In the second quarter of 2011, the Company’s common shares were grouped, at a proportion of 10 (ten) to 1 (one), with simultaneous splitting of each grouped share, at a proportion of 1 (one) to 20 (twenty), allowing a period of 60 days for the shareholders to adjust their stock positions on the BM&FBovespa S.A. This transaction did not involve any changes in financial resources and accordingly was considered in calculation of the weighted average number of shares as if it had occurred on January 1, 2011, in accordance with CPC 41 Earnings per share.
The shares resulting from the operation were attributed and registered to the share owners on July 4, 2011, and the share fractions of the shareholders who opted not to adjust their positions were identified, separated and grouped in whole numbers and sold at auction on the BM&FBovespa.
( 26 ) NET OPERATING REVENUE
101
Consolidated | |||||||||||
Number of Consumers (*) |
In GWh |
R$ thousand | |||||||||
Revenue from eletric energy operations |
2012 |
2011 |
2012 |
2011(*) |
2012 |
2011 | |||||
Consumer class |
|||||||||||
Residential |
6,312,737 |
6,086,847 |
14,567 |
13,626 |
6,631,596 |
5,978,836 | |||||
Industrial |
59,057 |
59,485 |
14,536 |
14,718 |
4,086,080 |
4,128,340 | |||||
Commercial |
494,556 |
500,131 |
8,714 |
8,140 |
3,389,159 |
3,086,196 | |||||
Rural |
243,283 |
242,554 |
2,093 |
1,991 |
492,633 |
452,467 | |||||
Public administration |
48,467 |
46,771 |
1,220 |
1,154 |
451,241 |
420,474 | |||||
Public lighting |
9,166 |
8,616 |
1,525 |
1,495 |
345,058 |
328,882 | |||||
Public services |
7,729 |
7,413 |
1,864 |
1,823 |
543,216 |
511,560 | |||||
(-) Adjustment of excess and surplus revenue of reactive |
- |
- |
- |
- |
(24,643) |
- | |||||
Billed |
7,174,995 |
6,951,817 |
44,519 |
42,946 |
15,914,341 |
14,906,755 | |||||
Own comsuption |
33 |
33 |
- |
- | |||||||
Unbilled (Net) |
- |
- |
136,905 |
(40,671) | |||||||
Emergency charges - ECE/EAEE |
- |
- |
1 |
18 | |||||||
Reclassification to network usage charge - TUSD - captive consumers |
- |
- |
(7,558,153) |
(7,213,990) | |||||||
Electricity sales to final consumers |
44,552 |
42,979 |
8,493,094 |
7,652,112 | |||||||
Furnas Centrais Elétricas S.A. |
3,034 |
3,026 |
411,798 |
386,776 | |||||||
Other concessionaires and licensees |
9,505 |
6,832 |
1,618,658 |
820,652 | |||||||
Current electric energy |
2,675 |
4,279 |
233,056 |
90,419 | |||||||
Electricity sales to wholesaler´s |
15,319 |
14,137 |
2,263,513 |
1,297,846 | |||||||
Revenue due to network usage charge - TUSD - captive consumers |
7,558,153 |
7,213,990 | |||||||||
Revenue due to network usage charge - TUSD - free consumers |
1,412,275 |
1,321,111 | |||||||||
(-) Adjustment of revenue surplus and excess responsive |
(7,489) |
- | |||||||||
Revenue from construction of concession infrastructure |
1,351,550 |
1,129,826 | |||||||||
Other revenue and income |
351,178 |
251,097 | |||||||||
Other operating revenues |
10,665,668 |
9,916,025 | |||||||||
Total gross revenues |
21,422,274 |
18,865,982 | |||||||||
Deductions from operating revenues |
|||||||||||
ICMS |
(3,178,771) |
(2,967,625) | |||||||||
PIS |
(297,796) |
(282,915) | |||||||||
COFINS |
(1,369,388) |
(1,303,411) | |||||||||
ISS |
(4,926) |
(5,031) | |||||||||
Global reversal reserve - RGR |
(101,136) |
(72,027) | |||||||||
Fuel consumption account - CCC |
(597,925) |
(737,017) | |||||||||
Energy development account - CDE |
(584,035) |
(524,844) | |||||||||
Research and development and energy efficiency programs |
(155,169) |
(143,916) | |||||||||
PROINFA |
(77,886) |
(65,125) | |||||||||
Emergency charges - ECE/EAEE |
(1) |
(19) | |||||||||
IPI |
(94) |
(24) | |||||||||
(6,367,127) |
(6,101,954) | ||||||||||
Net revenue |
15,055,147 |
12,764,028 | |||||||||
(*) Information not reviewed by the independent auditors |
|||||||||||
In accordance with ANEEL’s Order nº 4.722 of December 18, 2009, concerning the basic procedures for preparation of the financial statements, the energy distribution subsidiaries reclassified part of the amount related to revenue from under the heading “Supply of Electric Energy”, Commercialization activities, to “Other Operating Income”, Distribution activities, with the title “Income from the tariff for the use of the distribution system – TUSD captive consumer”.
The tariff regulation procedure (Proret), approved by ANEEL Normative Resolution n° 463 of November 22, 2011, determined that income received as a result of excess demand and excess reactive power, from the contractual tariff review date for the 3rd periodic tariff review, should be accounted for as Special Obligations and will be amortized from the next tariff review.
In accordance with ANEEL Order nº 4.991, of December 29, 2011, relating to the basic procedures for preparation of the financial statements, the subsidiaries CPFL Piratininga, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari e CPFL Mococa adjusted income from adjustment of excess and surplus revenue of reactive, reducing the accounts of “Electric energy supply” and “Tariff for the Use of the Distribution System – TUSD free consumers” against the item reducer of intangible assets (“Special Obligations”). The amount of R$ 32,132 recognized was calculated from the date that should have occurred, up to the date scheduled for the subsidiary’s tariff review, to December 31, 2012.
On February 7, 2012, the Brazilian Association of Electric Energy Distributors (Associação Brasileira de Distribuidores de Energia Elétrica - ABRADEE) succeeded in suspending the effects of Resolution 463, whereby the request for advance final relief was granted and the order to account for income from excess demand and excess reactive as special obligations was suspended. The suspensive effect applied for by ANEEL in its interlocutory appeal was granted in June 2012 and the advance relief originally granted in favor of ABRADEE was suspended. The subsidiaries are awaiting the court’s decision on the final treatment of this income, and at December 31, 2012, these amounts are still recorded under Special Obligations, according to CPC 25 and IAS 37.
102
2012 |
|
2011 | ||||||||
Company |
Month |
Annual tariff review - RTA |
Consumer's perception (*) |
|
Annual tariff review - RTA |
Consumer's perception (*) | ||||
CPFL Paulista |
April |
3.71% |
2.89% |
7.38% |
7.23% | |||||
CPFL Piratininga |
October |
8.79% |
5.50% |
(**) |
(**) | |||||
RGE |
June |
11.51% |
3.38% |
17.21% |
6.74% | |||||
CPFL Santa Cruz |
February |
(***) |
(***) |
23.61% |
15.38% | |||||
CPFL Leste Paulista |
February |
(***) |
(***) |
7.76% |
16.44% | |||||
CPFL Jaguari |
February |
(***) |
(***) |
5.47% |
6.62% | |||||
CPFL Sul Paulista |
February |
(***) |
(***) |
8.02% |
7.11% | |||||
CPFL Mococa |
February |
(***) |
(***) |
9.50% |
9.77% |
The details of the tariff adjustments for the distributors are as follows:
(*) Represents the average effect perceived by consumers, as a result of elimination from the tariff base of financial components added in the annual adjustment for the previous year (information not examined by the independent auditors)
(**) On July 12, 2012, ANEEL opened the Public Hearing nº 54/2012 to obtain information for the 2011 Periodic Tariff Review - RTP of the subsidiary CPFL Piratininga and proposed a total tariff repositioning of -5.04%, of which -3.40% relates to the economic repositioning and -1.64% to the financial components. After analysis of the contributions from the agents, ANEEL formulated the final proposal, approved at the Board of Directors’ Meeting on October 2, 2012, with a total repositioning of -5.43%, of which -4.45% relates to the economic repositioning and -0.98% to the financial components. This result was used as a basis for calculation of the 2012 Annual Tariff Readjustment.
On October 16, 2012 ANEEL’s Collegiate Board of Directors approved the 2012 Annual Tariff Review – RTA, of the subsidiary CPFL Piratininga. Tariffs were increased by 8.79%, on average, of which 7.71% relates to the economic increase and 1.08% to the financial components. The 2012 RTA took into consideration the impact of 1/3 of the financial component of the 2011 RTP, which represents a reduction of 2.42%. If this effect had not been taken into account, the total increase of the 2012 RTA would have been 11.21%. With the ratification of the 2011 RTP and 2012 RTA, the average effect to be perceived by consumers is 5.50% in relation to the tariffs ratified by the 2010 Annual Tariff Adjustment. The new tariffs are effective from October 23, 2012 to October 22, 2013.
(***) On January 31, 2012, with Authorization Resolutions 1,253, 1,254, 1,255, 1,256 and 1,258, ANEEL extended the effective term of the supply tariffs and TUSD of the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, respectively, until the final processing of the tariff review.
The Periodic Tariff Review - RTP of February 2012 was only ratified in January 2013, but without immediate application of the tariffs, as the Extraordinary Tariff Review – RTE of January 2013 encompassed the effects of the 2012 RTP. The difference in revenue will be offset in the annual Tariff Review – RTA of Feburary 2013 by means of a financial component.
103
( 27 ) COST OF ELECTRIC ENERGY
Consolidated | |||||||
GWh |
R$ thousand | ||||||
Electricity purchased for resale |
2012 |
2011(*) |
2012 |
2011 | |||
Itaipu Binacional |
10,781 |
10,855 |
1,131,744 |
973,487 | |||
Current electric energy |
8,656 |
5,002 |
353,243 |
142,450 | |||
PROINFA |
1,070 |
1,032 |
215,400 |
169,144 | |||
Energy purchased of bilateral contracts and through action in the regulated market |
39,745 |
33,964 |
5,068,460 |
4,117,550 | |||
Credit of PIS and COFINS |
- |
- |
(617,229) |
(495,495) | |||
Subtotal |
60,252 |
50,853 |
6,151,617 |
4,907,136 | |||
Electricity network usage charge |
|||||||
Basic network charges |
1,161,841 |
1,019,116 | |||||
Transmission from Itaipu |
96,454 |
90,140 | |||||
Connection charges |
80,030 |
71,601 | |||||
Charges of use of the distribution system |
53,959 |
42,052 | |||||
System service charges - ESS |
252,708 |
187,056 | |||||
Reserve energy charges - EER |
85,148 |
34,547 | |||||
Credit of PIS and COFINS |
(155,779) |
(130,679) | |||||
Subtotal |
1,574,362 |
1,313,834 | |||||
Total |
7,725,980 |
6,220,970 | |||||
(*) Information not reviewed by the independent auditors |
104
( 28 ) OPERATING COSTS AND EXPENSES
|
Parent company | |||||||||||
|
Operating expenses |
Total | ||||||||||
General |
Other |
|||||||||||
2012 |
2011 |
2012 |
2011 |
2012 |
2011 | |||||||
Personnel |
17,204 |
7,389 |
- |
- |
17,204 |
7,389 | ||||||
Materials |
10 |
56 |
- |
- |
10 |
56 | ||||||
Outside services |
6,808 |
17,971 |
- |
- |
6,808 |
17,971 | ||||||
Depreciation and amortization |
65 |
170 |
- |
- |
65 |
170 | ||||||
Other: |
5,463 |
5,204 |
36 |
145,189 |
5,499 |
150,394 | ||||||
Leases and rentals |
121 |
103 |
- |
- |
121 |
103 | ||||||
Publicity and advertising |
3,912 |
2,660 |
- |
- |
3,912 |
2,660 | ||||||
Legal, judicial and indemnities |
713 |
750 |
- |
- |
713 |
750 | ||||||
Donations, contributions and subsidies |
521 |
1,203 |
- |
- |
521 |
1,203 | ||||||
Intangible of concession amortization |
- |
- |
- |
145,189 |
- |
145,189 | ||||||
Other |
195 |
489 |
36 |
- |
231 |
489 | ||||||
Total |
29,549 |
30,791 |
36 |
145,189 |
29,585 |
175,980 | ||||||
|
Consolidated | ||||||||||||||||||||||
|
|
|
Services rendered to third parties |
|
Operating expenses |
|
Total | ||||||||||||||||
|
Operating costs |
|
|
Sales |
|
General |
Other |
| |||||||||||||||
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
Personnel |
422,381 |
|
413,587 |
|
30 |
|
(2) |
|
104,343 |
|
99,988 |
|
180,328 |
|
190,423 |
|
- |
|
- |
|
707,082 |
|
703,997 |
Employee pension plans |
(16,340) |
|
(82,953) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(16,340) |
|
(82,953) |
Materials |
203,735 |
|
62,213 |
|
1,757 |
|
4,741 |
|
2,965 |
|
4,799 |
|
9,261 |
|
23,056 |
|
- |
|
- |
|
217,718 |
|
94,807 |
Outside services |
182,061 |
|
167,170 |
|
2,356 |
|
4,069 |
|
107,603 |
|
107,748 |
|
262,635 |
|
252,033 |
|
- |
|
- |
|
554,655 |
|
531,020 |
Depreciation and amortization |
766,263 |
|
534,763 |
|
- |
|
- |
|
33,046 |
|
34,139 |
|
41,786 |
|
46,867 |
|
- |
|
- |
|
841,095 |
|
615,769 |
Costs related to infrastructure construction |
- |
|
- |
|
1,351,550 |
|
1,129,826 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,351,550 |
|
1,129,826 |
Other |
62,212 |
|
63,190 |
|
(18) |
|
(7) |
|
220,388 |
|
117,678 |
|
238,814 |
|
102,792 |
|
380,899 |
|
216,392 |
|
902,296 |
|
500,045 |
Collection charges |
- |
|
- |
|
- |
|
- |
|
49,053 |
|
39,499 |
|
- |
|
- |
|
- |
|
- |
|
49,053 |
|
39,499 |
Allowance for doubtful accounts |
- |
|
- |
|
- |
|
- |
|
163,903 |
|
70,673 |
|
- |
|
- |
|
- |
|
- |
|
163,903 |
|
70,673 |
Leases and rentals |
28,709 |
|
15,878 |
|
- |
|
- |
|
88 |
|
147 |
|
9,492 |
|
9,597 |
|
- |
|
- |
|
38,290 |
|
25,623 |
Publicity and advertising |
106 |
|
13 |
|
- |
|
- |
|
26 |
|
26 |
|
22,604 |
|
10,926 |
|
- |
|
- |
|
22,736 |
|
10,965 |
Legal, judicial and indemnities |
50 |
|
39 |
|
- |
|
- |
|
- |
|
- |
|
187,578 |
|
59,167 |
|
- |
|
- |
|
187,628 |
|
59,206 |
Donations, contributions and subsidies |
1,229 |
|
105 |
|
- |
|
- |
|
5,914 |
|
5,801 |
|
2,402 |
|
4,865 |
|
- |
|
- |
|
9,546 |
|
10,772 |
Financial compensation for using water resources |
18,263 |
|
23,782 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
18,263 |
|
23,782 |
Inspection fee |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
32,592 |
|
28,974 |
|
32,592 |
|
28,974 |
Loss on disposal and decommissioning and other losses on noncurrent assets |
6,276 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
48,303 |
|
1,968 |
|
54,579 |
|
1,968 |
Intangible concession asset amortization |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
286,008 |
|
185,434 |
|
286,008 |
|
185,434 |
Other |
7,579 |
|
23,372 |
|
(18) |
|
(7) |
|
1,403 |
|
1,532 |
|
16,738 |
|
18,237 |
|
13,997 |
|
16 |
|
39,699 |
|
43,150 |
Total |
1,620,312 |
|
1,157,970 |
|
1,355,675 |
|
1,138,626 |
|
468,345 |
|
364,352 |
|
732,823 |
|
615,171 |
|
380,899 |
|
216,392 |
|
4,558,055 |
|
3,492,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105
( 29 ) FINANCIAL INCOME AND EXPENSES
Parent company |
Consolidated | ||||||
2012 |
2011 |
2012 |
2011 (1) | ||||
Financial Income |
|||||||
Income from financial investments |
26,731 |
49,497 |
211,338 |
356,413 | |||
Arrears of interest and fines |
20 |
- |
167,349 |
159,277 | |||
Restatement of tax credits |
2,530 |
2,576 |
9,944 |
8,649 | |||
Restatement of escrow deposits |
807 |
1,047 |
52,382 |
64,516 | |||
Monetary and exchange restatement |
- |
- |
49,437 |
57,139 | |||
Adjustment to anticipated cash flow (note 10) |
- |
- |
159,195 |
63,212 | |||
Discount on purchase of ICMS credit |
- |
- |
18,917 |
14,588 | |||
PIS and COFINS on interest on capital |
(19,093) |
(18,789) |
(19,218) |
(18,926) | |||
Other |
4,307 |
23,452 |
70,989 |
56,532 | |||
Total |
15,301 |
57,783 |
720,332 |
761,400 | |||
Financial Expense |
|||||||
Debt charges |
(36,361) |
(53,567) |
(1,220,199) |
(1,102,329) | |||
Monetary and exchange variations |
2 |
(600) |
(125,764) |
(150,820) | |||
(-) Capitalized borrowing costs |
- |
- |
48,172 |
39,143 | |||
Public utilities |
- |
- |
(58,480) |
(57,319) | |||
Other |
(1,026) |
(3,031) |
(131,694) |
(115,453) | |||
Total |
(37,385) |
(57,198) |
(1,487,964) |
(1,386,778) | |||
Net financial income |
(22,084) |
585 |
(767,632) |
(625,378) | |||
(1) Includes the effects described in note 2.9
Interest was capitalized at an average rate of 8.23% p.a. in 2012 (9.95% p.a. in 2011) on qualifying assets, in accordance with CPC 20 and IAS 23.
( 30 ) SEGMENT INFORMATION
The Company’s operating segments are based on the internal financial information and management structure and are separated by type of business: electric energy distribution, generation (conventional and renewable sources), commercialization and services rendered.
Since January 1, 2012, Management has analyzed the services segment separately and the 2011 information is therefore presented for purposes of comparison.
Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Average prices used between segments are based on similar market transactions. Note 1 shows the subsidiaries in accordance with their areas of operation and provides further information about each subsidiary and its business area.
The segregated information by operating segment is shown below, in accordance with the criteria established by Company management:
106
Distribution |
Generation |
Generation (renewable sources) |
Commercialization |
Services |
Other (*) |
Elimination |
Total | ||||||||
2012 |
|||||||||||||||
Net revenue |
12,391,730 |
722,818 |
608,223 |
1,284,069 |
46,855 |
1,452 |
- |
15,055,147 | |||||||
(-) Intersegment revenues |
22,138 |
890,104 |
210,260 |
602,332 |
124,968 |
- |
(1,849,802) |
- | |||||||
Net operating revenue |
1,421,718 |
880,997 |
215,139 |
255,193 |
26,276 |
(28,210) |
- |
2,771,113 | |||||||
Financial income |
558,130 |
46,178 |
56,461 |
39,389 |
4,777 |
15,397 |
- |
720,332 | |||||||
Financial expense |
(632,278) |
(432,179) |
(254,333) |
(140,506) |
8,475 |
(37,143) |
- |
(1,487,964) | |||||||
Income before taxes |
1,347,570 |
494,996 |
17,268 |
154,076 |
39,528 |
(49,957) |
- |
2,003,481 | |||||||
Income tax and social contribution |
(469,081) |
(148,567) |
(9,256) |
(52,000) |
(12,856) |
(54,987) |
- |
(746,747) | |||||||
Net income |
878,489 |
346,430 |
8,011 |
102,075 |
26,672 |
(104,944) |
- |
1,256,734 | |||||||
Total assets (**) |
14,739,978 |
6,517,342 |
8,786,521 |
466,645 |
186,303 |
378,897 |
- |
31,075,687 | |||||||
Capital expenditures and other intangible assets |
1,402,994 |
20,446 |
1,021,970 |
2,870 |
18,865 |
508 |
2,467,653 | ||||||||
Depreciation and amortization |
(544,192) |
(286,594) |
(289,372) |
(3,177) |
(3,693) |
(74) |
- |
(1,127,103) | |||||||
2011 (1) |
|||||||||||||||
Net revenue |
11,048,924 |
609,755 |
96,378 |
946,499 |
61,281 |
1,191 |
- |
12,764,028 | |||||||
(-) Intersegment revenues |
16,831 |
839,029 |
75,513 |
623,556 |
74,572 |
- |
(1,629,501) |
- | |||||||
Net operating revenue |
1,922,194 |
847,073 |
47,256 |
246,039 |
17,938 |
(29,953) |
- |
3,050,547 | |||||||
Financial income |
492,584 |
80,617 |
56,924 |
69,768 |
6,134 |
55,373 |
- |
761,400 | |||||||
Financial expense |
(669,818) |
(519,758) |
(34,676) |
(99,574) |
(4,784) |
(58,167) |
- |
(1,386,778) | |||||||
Income before taxes |
1,744,960 |
407,932 |
69,504 |
216,232 |
19,289 |
(32,747) |
- |
2,425,170 | |||||||
Income tax and social contribution |
(592,528) |
(112,592) |
2,008 |
(68,430) |
(7,258) |
(22,096) |
- |
(800,896) | |||||||
Net Income |
1,152,432 |
295,339 |
71,513 |
147,802 |
12,031 |
(54,843) |
- |
1,624,273 | |||||||
Total assets (**) |
12,850,341 |
5,402,188 |
7,779,336 |
426,858 |
88,568 |
865,766 |
- |
27,413,057 | |||||||
Capital expenditures and other intangible assets |
1,065,104 |
334,989 |
487,564 |
14,854 |
2,073 |
189 |
1,904,773 | ||||||||
Depreciation and amortization |
(498,225) |
(260,614) |
(36,446) |
(4,093) |
(1,649) |
(177) |
- |
(801,203) | |||||||
(*) 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 |
(1) Includes the effects described in note 2.9.
( 31 ) TRANSACION WITH RELATED PARTIES
The Company’s controlling shareholders are as follows:
· VBC Energia S.A., ESC Energia S.A. and Camargo Correa 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.
· Energia São Paulo Fundo de Investimento em Ações
Controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS, and (d) Fundação SABESP de Seguridade Social - SABESPREV.
· Bonaire Participações S.A.
Company controlled by Energia São Paulo Fundo de Investimento em Ações.
· Fundo BB Carteira Livre I - Fundo de Investimento em Ações
Fund controlled by PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil.
· 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 considered to be related parties.
The main transactions are listed below:
a) Bank deposits and short-term investments – refer mainly to bank deposits and short-term financial investments with the Banco do Brasil, as mentioned in Note 5. The Company and of its subsidiaries also has an Exclusive Investment Fund, managed, among others, by BB DTVM.
b) Loans and Financing and Debentures – relate to funds raised from the Banco do Brasil in accordance with Notes 16 and 17. The Company also guarantees certain loans raised by its subsidiaries, as mentioned in Notes 16 and 17.
107
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 income in the statement of operations over the term of the contract. JBS S.A. transactions refer to ICMS (VAT) credit acquisition.
d) Intangible assets, Property, plant and equipment, Materials and Service Provision – refer to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy
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 similar 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 commercialization and generation subsidiaries through short or long-term agreements in accordance with policies established in advance by Company management.
g) Other revenue – refers basically to revenue from rental of use of the distribution system for telephone services.
h) Purchase and sale of energy in the regulated market - 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, and our power generation companies sell 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.
Certain subsidiaries have supplementary retirement plan maintained with Fundação CESP and offered to the employees of the subsidiaries, as mentioned in Note 18.
To ensure that commercial transactions with related parties are conducted under normal market conditions, the Company set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, responsible for analyzing the main transactions with related parties.
The total remuneration of key management personnel in 2012, in accordance with CVM Decision nº 560/2008, was R$ 41,484. This amount comprises R$ 34,033 in respect of short-term benefits, R$ 1,109 for post-employment benefits and R$ 6,342 for other long-term benefits, and refers to the amount recorded by the accrual method.
Transactions between related parties involving controlling shareholders, entities under common control or with significant influence:
108
Consolidated | |||||||||||||||
Assets |
Liabilities |
Revenue |
Expense | ||||||||||||
December 31, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 |
2012 |
2011 |
2012 |
2011 | ||||||||
Bank deposits and short-term investments |
|||||||||||||||
Banco do Brasil S.A. |
125,475 |
91,025 |
- |
- |
7,687 |
5,385 |
1 |
6 | |||||||
Loans and financing, debentures and derivatives contracts (*) |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
1,775,218 |
1,644,812 |
- |
- |
155,016 |
181,110 | |||||||
Other financial transactions |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
1,224 |
3,184 |
1,633 |
1,819 |
5,483 |
4,867 | |||||||
JBS S/A |
- |
- |
- |
- |
4,010 |
- |
- |
- | |||||||
Energy sales in the free market |
|||||||||||||||
Camargo Corrêa Cimentos S.A. |
1,263 |
- |
- |
- |
7,561 |
- |
- |
- | |||||||
Energia Sustentável do Brasil S.A. |
- |
- |
- |
- |
627 |
- |
- |
- | |||||||
Fras-le S.A |
- |
104 |
- |
- |
- |
367 |
- |
- | |||||||
InterCement Brasil S/A |
- |
931 |
- |
- |
- |
6,339 |
- |
- | |||||||
NC Energia S.A. |
- |
1,784 |
- |
- |
19,813 |
19,091 |
- |
- | |||||||
Petrobras |
- |
- |
- |
- |
910 |
4,371 |
- |
- | |||||||
Tavex Brasil S.A. |
- |
- |
- |
- |
18,448 |
22,458 |
- |
- | |||||||
Vale Energia S.A |
6,594 |
7 |
- |
- |
77,041 |
30,548 |
- |
- | |||||||
Energy purchases in the free market |
|||||||||||||||
Afluente Transmissão de Energia Elétrica S.A. |
- |
- |
- |
- |
- |
- |
8 |
8 | |||||||
Vale Energia S.A. |
- |
- |
- |
- |
- |
- |
387 |
523 | |||||||
Petrobras |
- |
- |
- |
- |
- |
- |
36,440 |
7,967 | |||||||
Vale S.A |
- |
- |
- |
- |
2,877 |
30,304 |
21,024 |
1,406 | |||||||
InterCement Brasil S/A |
- |
- |
- |
- |
- |
- |
- |
319 | |||||||
Concessionárias de Rodovias do Oeste de São Paulo |
266 |
- |
- |
- |
- |
- |
- |
9 | |||||||
Intangible assets, Property, plant and equipment, Materials and Service |
|||||||||||||||
BNY Mellon Serviços Financeiros |
- |
- |
- |
- |
- |
- |
- |
3 | |||||||
Boa Vista Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
- |
- |
- |
144 | |||||||
Boa Vista Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
35 |
- |
- |
- | |||||||
Brasil Telecom S.A. |
- |
- |
127 |
15 |
- |
- |
737 |
944 | |||||||
Camargo Corrêa Cimentos S.A. |
- |
16,809 |
- |
- |
- |
350 |
- |
- | |||||||
Centrais Elétricas de Santa Catarina S.A - Celesc |
- |
519 |
- |
1 |
- |
- |
- |
28 | |||||||
Concessionária do Sistema Anhanguera - Bandeirante S.A. |
- |
- |
- |
- |
- |
- |
12 |
- | |||||||
Concessionárias de Rodovias do Oeste de São Paulo. |
- |
- |
1 |
- |
271 |
- |
1 |
9 | |||||||
Construções e Comércio Camargo Correa S.A. |
- |
69,902 |
- |
12 |
- |
- |
970 |
- | |||||||
Embraer S.A. |
2,326 |
- |
- |
- |
- |
- |
- |
- | |||||||
Ferrovia Centro-Atlântica S.A. – FCA |
112 |
- |
- |
- |
112 |
- |
100 |
5 | |||||||
HM 16 Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
12 |
- |
- |
- | |||||||
Industrias Romi S.A. |
- |
- |
- |
1,276 |
69 |
19 |
- |
- | |||||||
Intercement Brasil S.A |
- |
758 |
- |
- |
1,545 |
3,162 |
- |
- | |||||||
JBS S/A |
- |
- |
- |
- |
43 |
- |
- |
- | |||||||
Logum Logística S.A. |
- |
- |
- |
- |
139 |
- |
- |
- | |||||||
Lupatech S.A |
- |
- |
- |
- |
- |
- |
1 |
9 | |||||||
Mineração Naque S.A. |
21 |
- |
- |
- |
160 |
- |
- |
- | |||||||
Oi S.A. |
- |
- |
1 |
- |
- |
- |
10 |
- | |||||||
Petrobras |
9 |
33 |
- |
- |
30 |
311 |
- |
- | |||||||
Recanto dos Sonhos Empreendimento Imobiliário SPE |
27 |
- |
- |
- |
60 |
- |
- |
- | |||||||
Rodovias Integradas do Oeste - SP Vias |
- |
- |
26 |
- |
- |
- |
24 |
- | |||||||
SAMM - Sociedade de Atividades em Multimídia Ltda. |
- |
- |
- |
- |
578 |
- |
122 |
- | |||||||
Telemar Norte Leste S.A |
- |
5 |
4 |
- |
23 |
18 |
69 |
19 | |||||||
ThyssenKrupp Companhia Siderúrgica do Atlântico |
- |
- |
- |
- |
- |
- |
- |
628 | |||||||
Totvs S.A |
9 |
- |
86 |
128 |
30 |
- |
1,677 |
719 | |||||||
Vale Fertilizantes S.A. |
9 |
- |
- |
- |
30 |
19 |
- |
- | |||||||
Other revenue |
|||||||||||||||
Brasil Telecom S.A. |
2,009 |
1,886 |
- |
- |
12,051 |
11,316 |
- |
- | |||||||
(*) Amortized cost |
( 32 ) 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 consolidated financial statements are:
109
Consolidated | ||||||
Description |
Type of cover |
December 31, 2012 |
December 31, 2011 (*) | |||
Non current assets |
Fire, Lightning, Explosion, Machinery breakdown, Electrical Damage and Engeneering Risk |
5,911,631 |
5,990,210 | |||
Transport |
National Transport |
180,766 |
260,617 | |||
Stored materials |
Fire, Lightning, Explosion and Robbery |
50,935 |
50,922 | |||
Automobiles |
Comprehensive Cover |
6,604 |
4,394 | |||
Civil liability |
Electric Energy Distributors |
138,555 |
300,163 | |||
Personnel |
Group Life and Personal Accidents |
172,736 |
155,265 | |||
Other |
Operational risks and other |
348,143 |
188,866 | |||
Total |
6,809,371 |
6,950,436 | ||||
(*) Information not examined by the independent auditors. |
( 33 ) RISK MANAGEMENT
The business of the Company and its subsidiaries mainly comprises the generation, commercialization and distribution of electric energy. As public utilities concessionaires, the operations and/or tariffs of its principal subsidiaries are regulated by ANEEL.
Risk management structure:
The Board of Directors is responsible for directing the way the business is run, which includes supervising the monitoring of business risks, exercised by means of the corporate risk management model used by the Company. The responsibilities of the Executive Board are to develop the mechanisms for measuring the impact of the exposure and probability of its occurrence, supervising the implementation of risk mitigation measures and informing the Board of Directors. It is assisted in this process by: i) the Corporate Risk Management Committee, whose mission is to assist in identifying the main business risks, analyzing measurement of the impact and probability and assessing the mitigation measures used; ii) the Risk Management, Internal Control and Consolidated Processes Division, responsible for developing the Group’s Corporate Risk Management model in respect of strategy (policy, direction and risk maps), processes (planning, measurement, monitoring and reporting), systems 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 whenever necessary to reflect changes in market conditions and in the Group's activities, with a view to developing an environment of disciplined and constructive control.
In its supervisory role, the Board of Directors of the Group also counts on the support of the Management Procedures Committee to provide guidance for the Internal Auditing work and in preparing proposals for improvements. The Internal Auditing team conducts both periodic and ad hoc reviews in order to ensure alignment of the procedures to directives and strategies set by the shareholders and management.
The Fiscal Council’s responsibilities include certifying that management has the means to identify and prevent, through the use of an appropriated information system, (a) the main risks to which the Company is exposed, (b) the probability that these will materialize and (c) the measures and plans adopted. The main market risk factors affecting the businesses are as follows:
Exchange rate risk: This risk derives from the possibility of the subsidiaries incurring losses and cash constraints on account of fluctuations in currency 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 quantification of this risk is presented in Note 34. 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.
110
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 presented in Note 34.
Credit Risk: This risk arises from the possibility of the subsidiaries incurring losses resulting from difficulties in collecting amounts billed to customers. This risk is evaluated by the subsidiaries as low, as it is spread over the number of customers and in view of the collection policy and cancellation of supply to defaulting consumers.
Risk of Energy Shortages: The energy sold by the Company is primarily generated by hydropower plants. A prolonged period of low rainfall, together with an unforeseen increase in demand, could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of their volume, and resulting in losses due to the increase in the cost of purchasing energy or a reduction in revenue due to the introduction of another rationing program, as in 2001. According to the Annual Energy Operation Plan - PEN 2012, drawn up by the National Electrical System Operator, the risks of any energy shortfall is low for 2013, and another energy rationing program is unlikely. These risks could be mitigated by early generation of thermal energy, using the Short-Term Operating Procedures (Procedimentos Operativos de Curto Prazo – POCP), or by an advance order authorized by the Electrical Sector Monitoring Committee (Comitê de Monitoramento do Setor Elétrico – CMSE), thereby diminishing depletion of the reservoirs.
Risk of Acceleration of Debts: The company and its subsidiaries have loan agreements, financing and debentures with restrictive clauses (covenants) normally applicable to these kinds of arrangement, involving compliance with economic and financial ratios, cash generation, etc. These covenants are monitored appropriately and do not restrict the capacity to operate normally.
Regulatory risk: The electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in 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 distributor to the end consumers. In accordance with Law 8.987/1995, the fixed tariffs should insure the economic and financial balance of the concession contract at the time of the tariff review, which could result in lower results than expected by the electric energy distributors, albeit offset in subsequent periods by other adjustments.
Risk Management for Financial instruments: The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly 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 routinely contract 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 meets 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.
( 34 ) FINANCIAL INSTRUMENTS
The main financial instruments, classified in accordance with the group’s accounting practices, are:
111
December 31, 2012 |
December 31, 2011 | ||||||||||||
Category |
Measurement |
Level(*) |
Accounting balance |
|
Fair value |
Accounting balance |
|
Fair value | |||||
Assets |
|||||||||||||
Cash and cash equivalent (note 5) |
(a) |
(2) |
Level 1 |
1,157,375 |
1,157,375 |
2,699,837 |
2,699,837 | ||||||
Cash and cash equivalent (note 5) |
(a) |
(2) |
Level 2 |
1,320,519 |
1,320,519 |
- |
- | ||||||
Consumers, Concessionaires and Licensees (note 6) |
(b) |
(1) |
n/a |
2,430,618 |
2,430,618 |
2,056,580 |
2,056,580 | ||||||
Leases |
(b) |
(1) |
n/a |
41,443 |
41,443 |
29,102 |
29,102 | ||||||
Financial investments |
(c) |
(1) |
n/a |
3,939 |
3,939 |
120,578 |
120,578 | ||||||
Financial investments |
(a) |
(2) |
Level 1 |
2,161 |
2,161 |
36,908 |
36,908 | ||||||
Derivatives (note 34) |
(a) |
(2) |
Level 2 |
487,308 |
487,308 |
219,375 |
219,375 | ||||||
Financial asset of concession (note 10) |
(d) |
(2) |
Level 3 |
2,342,796 |
2,342,796 |
1,376,664 |
1,376,664 | ||||||
Other finance assets (**) |
(b) |
(1) |
n/a |
427,620 |
427,620 |
221,677 |
221,677 | ||||||
8,213,779 |
8,213,779 |
6,760,719 |
6,760,719 | ||||||||||
Liabilities |
|||||||||||||
Suppliers (note 15) |
(e) |
(1) |
n/a |
1,695,469 |
1,695,469 |
1,240,143 |
1,240,143 | ||||||
Loans and financing - (note 16) |
(e) |
(1) |
n/a |
8,410,657 |
8,256,545 |
6,740,144 |
6,554,672 | ||||||
Loans and financing - (note 16) (****) |
(a) |
(2) |
Level 2 |
2,388,245 |
2,388,245 |
1,704,254 |
1,704,254 | ||||||
Debentures - principal and interest (note 17) |
(e) |
(1) |
n/a |
6,327,216 |
6,532,832 |
5,163,388 |
5,350,263 | ||||||
Regulatory charges (note 19) |
(e) |
(1) |
n/a |
114,488 |
114,488 |
145,146 |
145,146 | ||||||
Derivatives (note 34) |
(a) |
(2) |
Level 2 |
445 |
445 |
24 |
24 | ||||||
Public utility (note 22) |
(e) |
(1) |
n/a |
491,579 |
491,579 |
469,664 |
469,664 | ||||||
Other finance liabilities (***) |
(e) |
(1) |
n/a |
173,385 |
173,385 |
333,928 |
333,928 | ||||||
19,601,484 |
19,652,987 |
15,796,693 |
15,798,096 | ||||||||||
(*) Refers to the hierarchy for determination of fair value | |||||||||||||
(**) Other financial assets include: (i) Pledges, funds and tied deposits, (ii) Fund tied to the foreign currency loan, (iii) Services rendered to third parties, (iv) Refund of RGR and (v) Collection agreements, as disclosed in Note 11 | |||||||||||||
(***) Other financial liabilities include: (i) Consumers and concessionaires, (ii) Nacional scietific and technological development fund - FNDCT, (iii) Energy research company - EPE, (iv) Collection agreement, (v) Reversal fund and (vi) Business acquisition, as disclosed in Note 23. | |||||||||||||
(****) As a result of the initial designation of this financial liability, the consolidated statements showed a loss of R$88,206 (R$14,350 in 2011) |
a) Valuation of financial instruments
As mentioned in note 4, the fair value of a security relates to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph, in Brazilian reais.
CPC 40 and IFRS 7 require classification at three levels 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.
CPC 40 and IFRS 7 also define observable information as market data obtained from independent sources and unobservable information that reflects market assumptions.
The three levels of fair value are:
· Level 1: quoted prices in an active market for identical instruments;
· Level 2: observable information other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);
· Level 3: inputs for the instruments that are not based on observable market data.
Since the distribution subsidiaries have classified their financial concession assets as available-for-sale, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes between years and the respective gains (losses) in net income are disclosed in note 10. There are no effects on equity.
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 18,593 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.
b) 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.
112
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 subsidiaries (note 16) 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, these 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.
At December 31, 2012, the Company and its subsidiaries had the following swap operations:
113
Market values (accounting balance) |
||||||||||||||||||
Company / strategy / counterparts |
Asset |
(Liabilities) |
Market values, net |
Values at cost, net |
Gain (Loss) on marking to market |
Currecy / index |
Maturity range |
Notional |
Negotiation market | |||||||||
Derivatives for protection of debts designated at fair value |
||||||||||||||||||
Exchange rate hedge: |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
BNP Paribas |
55,530 |
- |
55,530 |
49,156 |
6,374 |
dollar |
June 2014 |
160,000 |
over the counter | |||||||||
J.P.Morgan |
25,983 |
- |
25,983 |
22,834 |
3,149 |
dollar |
July 2014 |
78,250 |
over the counter | |||||||||
J.P.Morgan |
27,453 |
- |
27,453 |
24,552 |
2,901 |
dollar |
August 2014 |
76,700 |
over the counter | |||||||||
Morgan Stanley |
19,953 |
- |
19,953 |
15,852 |
4,101 |
dollar |
September 2016 |
85,475 |
over the counter | |||||||||
Bank of America |
75,743 |
- |
75,743 |
67,918 |
7,824 |
dollar |
July 2014 |
235,050 |
over the counter | |||||||||
Bank of America |
61,153 |
- |
61,153 |
46,303 |
14,849 |
dollar |
July 2016 |
156,700 |
over the counter | |||||||||
Societe Generale |
13,755 |
- |
13,755 |
10,762 |
2,993 |
dollar |
August 2016 |
33,173 |
over the counter | |||||||||
Citibank |
19,843 |
- |
19,843 |
15,613 |
4,230 |
dollar |
September 2016 |
85,750 |
over the counter | |||||||||
HSBC |
9,117 |
- |
9,117 |
7,657 |
1,460 |
dollar |
September 2014 |
41,050 |
over the counter | |||||||||
Scotia Bank |
1,130 |
- |
1,130 |
(739) |
1,869 |
dollar |
July 2016 |
49,000 |
over the counter | |||||||||
Subtotal |
309,659 |
- |
309,659 |
259,909 |
49,750 |
|||||||||||||
CPFL Piratinga |
||||||||||||||||||
BNP Paribas |
16,539 |
- |
16,539 |
14,761 |
1,778 |
dollar |
July 2014 |
45,990 |
over the counter | |||||||||
J.P.Morgan |
54,783 |
- |
54,783 |
49,079 |
5,704 |
dollar |
August 2014 |
153,400 |
over the counter | |||||||||
Bank of America |
26,254 |
- |
26,254 |
21,137 |
5,117 |
dollar |
August 2016 |
80,250 |
over the counter | |||||||||
Societe Generale |
18,049 |
- |
18,049 |
14,122 |
3,927 |
dollar |
August 2016 |
43,527 |
over the counter | |||||||||
Citibank |
3,970 |
- |
3,970 |
3,358 |
612 |
dollar |
August 2016 |
12,840 |
over the counter | |||||||||
Scotia Bank |
1,476 |
1,476 |
(965) |
2,441 |
dollar |
July 2016 |
64,000 |
over the counter | ||||||||||
Subtotal |
121,071 |
- |
121,071 |
101,492 |
19,579 |
|||||||||||||
CPFL Sul Paulista |
||||||||||||||||||
Citibank |
1,836 |
- |
1,836 |
1,655 |
180 |
dollar |
September 2014 |
8,000 |
over the counter | |||||||||
JPMorgan |
(176) |
- |
(176) |
(414) |
238 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Scotia Bank |
35 |
- |
35 |
(199) |
235 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Subtotal |
1,695 |
- |
1,695 |
1,042 |
653 |
|||||||||||||
CPFL Santa Cruz |
||||||||||||||||||
JPMorgan |
- |
(336) |
(336) |
(789) |
453 |
dollar |
January 2013 |
20,000 |
over the counter | |||||||||
CPFL Leste Paulista |
||||||||||||||||||
Citibank |
1,812 |
- |
1,812 |
1,655 |
157 |
dollar |
September 2014 |
8,000 |
over the counter | |||||||||
Scotia Bank |
23 |
23 |
(474) |
498 |
dollar |
July 2015 |
25,000 |
over the counter | ||||||||||
Subtotal |
1,836 |
- |
1,836 |
1,181 |
654 |
|||||||||||||
CPFL Mococa |
||||||||||||||||||
Citibank |
1,606 |
- |
1,606 |
1,448 |
158 |
dollar |
September 2014 |
7,000 |
over the counter | |||||||||
Scotia Bank |
37 |
37 |
(209) |
246 |
dollar |
July 2015 |
11,000 |
over the counter | ||||||||||
Subtotal |
1,643 |
- |
1,643 |
1,240 |
403 |
|||||||||||||
CPFL Jaguari |
||||||||||||||||||
Citibank |
2,006 |
- |
2,006 |
1,830 |
176 |
dollar |
August 2014 |
7,000 |
over the counter | |||||||||
Scotia Bank |
44 |
44 |
(247) |
290 |
dollar |
July 2015 |
13,000 |
over the counter | ||||||||||
Subtotal |
2,050 |
- |
2,050 |
1,584 |
466 |
|||||||||||||
CPFL Geração |
||||||||||||||||||
Citibank |
31,695 |
- |
31,695 |
26,586 |
5,109 |
dollar |
August 2016 |
100,000 |
over the counter | |||||||||
RGE |
||||||||||||||||||
J.P.Morgan |
2,085 |
- |
2,085 |
(546) |
2,631 |
dollar |
July 2012 to July 2016 |
94,410 |
over the counter | |||||||||
Citibank |
15,388 |
15,388 |
13,334 |
2,054 |
dollar |
April 2012 to April 2016 |
128,590 |
over the counter | ||||||||||
Subtotal |
17,473 |
- |
17,473 |
12,788 |
4,685 |
|||||||||||||
Subtotal |
487,121 |
(336) |
486,785 |
405,032 |
81,753 |
|||||||||||||
Derivatives for protection of debts not designated at fair value |
||||||||||||||||||
Exchange rate hedge: |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Merrill Lynch |
(3) |
(3) |
(11) |
8 |
dollar |
April 2013 |
1,816 |
over the counter | ||||||||||
Merrill Lynch |
1 |
1 |
(6) |
7 |
dollar |
October 2013 |
1,002 |
over the counter | ||||||||||
Merrill Lynch |
24 |
24 |
(57) |
81 |
dollar |
October 2014 |
9,867 |
over the counter | ||||||||||
Subtotal |
22 |
- |
22 |
(73) |
95 |
|||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
(776) |
(109) |
(885) |
(946) |
61 |
dollar |
from January 2013 to December 2014 |
57,678 |
over the counter | |||||||||
Hedge interest rate variation (1): |
||||||||||||||||||
CPFL Energia |
||||||||||||||||||
Citibank |
611 |
- |
611 |
142 |
469 |
CDI + spread |
September 2014 |
300,000 |
over the counter | |||||||||
RGE |
||||||||||||||||||
Santander |
244 |
- |
244 |
19 |
225 |
CDI + spread |
December 2011 to December 2013 |
93,333 |
over the counter | |||||||||
Citibank |
83 |
- |
83 |
7 |
76 |
CDI + spread |
December 2011 to December 2013 |
33,333 |
over the counter | |||||||||
Subtotal |
327 |
- |
327 |
26 |
301 |
|||||||||||||
Hedge interest rate variation (2): |
||||||||||||||||||
CPFL Piratininga |
||||||||||||||||||
HSBC |
2 |
- |
2 |
2 |
- |
TJLP |
January 2013 |
1,139 |
over the counter | |||||||||
Santander |
2 |
- |
2 |
2 |
- |
TJLP |
January 2013 |
1,140 |
over the counter | |||||||||
Subtotal |
4 |
- |
4 |
4 |
- |
|||||||||||||
Subtotal |
188 |
(109) |
79 |
(847) |
926 |
|||||||||||||
Total |
487,308 |
(445) |
486,864 |
404,185 |
82,679 |
|||||||||||||
Current |
870 |
(109) |
||||||||||||||||
Non current |
486,438 |
(336) |
||||||||||||||||
Total |
487,308 |
(445) |
||||||||||||||||
For further details of terms and information about debts and debentures, see Notes 16 and 17 |
||||||||||||||||||
(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. |
114
As mentioned above, certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments, resulting in a loss of R$ 13,682 at December 31, 2012 (Note 16).
The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected indebtedness. For the years 2012 and 2011, the derivatives resulted in the following impacts on the consolidated result:
Gain (Loss) | ||||||||
Company |
Hedged risk / transaction |
Account |
2012 |
2011 | ||||
CPFL Energia |
Interest rate variation |
Swap transactions |
356 |
161 | ||||
CPFL Energia |
Mark to market |
Adjustment to fair value |
451 |
(608) | ||||
CPFL Paulista |
Exchange variation |
Swap transactions |
60,219 |
169,033 | ||||
CPFL Paulista |
Mark to market |
Adjustment to fair value |
50,866 |
8,611 | ||||
CPFL Piratininga |
Interest rate variation |
Swap transactions |
207 |
6 | ||||
CPFL Piratininga |
Exchange variation |
Swap transactions |
20,949 |
59,514 | ||||
CPFL Piratininga |
Mark to market |
Adjustment to fair value |
19,711 |
118 | ||||
RGE |
Interest rate variation |
Swap transactions |
498 |
217 | ||||
RGE |
Exchange variation |
Swap transactions |
9,130 |
- | ||||
RGE |
Mark to market |
Adjustment to fair value |
4,596 |
168 | ||||
CPFL Geração |
Interest rate variation |
Swap transactions |
167 |
(468) | ||||
CPFL Geração |
Exchange variation |
Swap transactions |
8,261 |
13,630 | ||||
CPFL Geração |
Mark to market |
Adjustment to fair value |
5,676 |
2,495 | ||||
CPFL Santa Cruz |
Exchange variation |
Swap transactions |
(789) |
- | ||||
CPFL Santa Cruz |
Mark to market |
Adjustment to fair value |
453 |
- | ||||
CPFL Leste Paulista |
Exchange variation |
Swap transactions |
(87) |
749 | ||||
CPFL Leste Paulista |
Mark to market |
Adjustment to fair value |
653 |
(23) | ||||
CPFL Sul Paulista |
Exchange variation |
Swap transactions |
(226) |
749 | ||||
CPFL Sul Paulista |
Mark to market |
Adjustment to fair value |
676 |
(23) | ||||
CPFL Jaguari |
Exchange variation |
Swap transactions |
138 |
985 | ||||
CPFL Jaguari |
Mark to market |
Adjustment to fair value |
454 |
(6) | ||||
CPFL Mococa |
Exchange variation |
Swap transactions |
130 |
656 | ||||
CPFL Mococa |
Mark to market |
Adjustment to fair value |
403 |
(21) | ||||
182,892 |
255,942 | |||||||
c) Sensitivity Analysis
In compliance with CVM Instruction n° 475/08, the Company and its subsidiaries performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising variations in exchange and interest rates, as shown below:
115
c.1) Exchange variation
If the level of exchange exposure at December 31, 2012 is maintained, the simulation of the consolidated effects by type of financial instrument for three different scenarios would be:
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Exchange depreciation of 4,9%(*) |
Exchange depreciation of 25%(**) |
Exchange depreciation of 50%(**) | |||||
Financial asset instruments |
34,287 |
dollar apprec. |
1,675 |
8,572 |
17,144 | |||||
Financial liability instruments |
(2,526,520) |
dollar apprec. |
(123,390) |
(631,630) |
(1,263,260) | |||||
Derivatives - plain vanilla swap |
2,463,835 |
dollar apprec. |
120,328 |
615,959 |
1,231,918 | |||||
Total |
(28,397) |
(1,387) |
(7,099) |
(14,199) | ||||||
(*) In accordance with exchange graphs contained in information provided by the BM&F |
||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of exchange depreciation are related to exchange rate as of December 31, 2012 | ||||||||||
c.2) Variation in interest rates
If (i) the scenario of exposure of the financial instruments indexed to variable interest rates at December 31, 2012 were to be maintained, and (ii) the respective accumulated annual indexes as of that date were to remain stable (CDI 8,38% p.a; IGP-M 7,82% p.a.; TJLP 5,75% p.a.), the effects on the consolidated financial statements for the next company year would be a net financial expense R$ 948.753. In the event of fluctuations in the indexes in accordance with the three scenarios described, the effect on the net financial expense would as follows:
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Scenario I(*) |
Raising index by 25%(**) |
Raising index by 50%(**) | |||||
Financial asset instruments |
2,851,070 |
CDI apprec. |
(37,064) |
59,730 |
119,460 | |||||
Financial liability instruments |
(8,526,240) |
CDI apprec. |
110,841 |
(178,625) |
(357,249) | |||||
Derivatives - plain vanilla swap |
(1,979,260) |
CDI apprec. |
25,730 |
(41,466) |
(82,931) | |||||
(7,654,431) |
99,508 |
(160,360) |
(320,721) | |||||||
Financial asset instruments |
6,100 |
IGP-M apprec. |
(146) |
119 |
238 | |||||
Financial liability instruments |
(548,830) |
IGP-M apprec. |
13,117 |
(10,730) |
(21,459) | |||||
(542,730) |
12,971 |
(10,610) |
(21,221) | |||||||
Financial liability instruments |
(4,609,135) |
TJLP apprec. |
34,569 |
(66,256) |
(132,513) | |||||
Derivatives - plain vanilla swap |
2,290 |
TJLP apprec. |
(17) |
33 |
66 | |||||
(4,606,845) |
34,551 |
(66,223) |
(132,447) | |||||||
Total increase |
(12,804,005) |
147,030 |
(237,194) |
(474,388) | ||||||
(*) The CDI, IGP-M and TJLP indexes considered of 7,08%, 5,43% and 5%, respectively, were obtained from information available in the market. |
||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of raising index are related to information as of December 31, 2012 |
d) Liquidity analysis
The Company manages liquidity risk by continuously monitoring forecast and actual cash flows, and by matching the maturity profiles of its financial liabilities. The table below sets out details of the contractual maturities of the non-derivative financial liabilities as at December 31, 2012, taking into account principal and interest, and is based on the undiscounted cash flow, considering the earliest date on which the Company and its subsidiaries have to settle the respective obligations.
116
Consolidated | ||||||||||||||
December 31, 2012 |
Weighted average interest rates |
Less than 1 month |
1-3 months |
3 months to 1 year |
1-5 years |
Over 5 years |
Total | |||||||
Suppliers (note 15 ) |
1,176,748 |
498,406 |
15,847 |
4,467 |
- |
1,695,469 | ||||||||
Loans and financing - principal and interest (note 16 ) |
7.97% |
523,120 |
273,842 |
964,913 |
7,304,124 |
6,263,827 |
15,329,827 | |||||||
Debentures - principal and interest (note 17) |
8.10% |
61,108 |
10,707 |
365,544 |
4,285,455 |
4,642,926 |
9,365,739 | |||||||
Regulatory charges (note 19 ) |
110,539 |
3,949 |
- |
- |
- |
114,488 | ||||||||
Public utility (note 22 ) |
14.21% |
630 |
764 |
31,117 |
73,413 |
3,353,996 |
3,459,920 | |||||||
Other (note 23 ) |
27,533 |
112,810 |
15,292 |
- |
17,750 |
173,386 | ||||||||
Consumers and concessionaires |
20,576 |
33,244 |
6,423 |
- |
- |
60,243 | ||||||||
National scientific and technological development fund - FNDCT |
4,715 |
387 |
- |
- |
- |
5,102 | ||||||||
Energy research company - EPE |
2,242 |
308 |
- |
- |
- |
2,550 | ||||||||
Collections agreement |
- |
76,371 |
- |
- |
- |
76,371 | ||||||||
Fund for reversal |
- |
- |
- |
- |
17,750 |
17,750 | ||||||||
Business acquisition |
- |
2,500 |
8,869 |
- |
- |
11,369 | ||||||||
Total |
1,899,679 |
900,477 |
1,392,714 |
11,667,459 |
14,278,499 |
30,138,828 |
( 35 ) COMMITMENTS
The Company’s commitments in relation to long-term energy purchase agreements and plant construction projects are as follows:
|
|
|
|
Consolidated | ||||||||||
Commitments as of December 31, 2012 |
Duration |
2013 |
2014 |
2015 |
2016 |
After 2016 |
Total | |||||||
Energy purchase contracts (except Itaipu) |
Up to 36 years |
6,025,901 |
5,747,821 |
5,817,806 |
6,188,190 |
70,143,401 |
93,923,119 | |||||||
Itaipu |
Up to 30 years |
1,099,773 |
1,112,594 |
1,116,810 |
1,143,117 |
12,595,799 |
17,068,094 | |||||||
Power plant constrution projets (a) |
Up to 20 years |
886,146 |
510,106 |
74,265 |
34,305 |
557,530 |
2,062,352 | |||||||
Total |
8,011,819 |
7,370,521 |
7,008,881 |
7,365,612 |
83,296,731 |
113,053,565 | ||||||||
(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. |
(a) The power plant construction projects include commitments made basically to make funds available for construction and acquisition of concession related to the subsidiaries in the renewable energy segment.
( 36 ) REGULATORY ASSETS AND LIABILITIES
The Company has the following assets and liabilities for regulatory purposes, which are not recognized in the consolidated financial statements.
117
Consolidated | |||||
December 31, 2012 |
December 31, 2011 |
December 31, 2010 | |||
Assets |
|||||
Consumers, Concessionaires and Licensees |
|||||
Discounts TUSD (*) and irrigation |
65,534 |
67,244 |
54,408 | ||
Deferred costs variations |
|||||
Parcel "A" |
- |
- |
333 | ||
CVA (**) |
897,364 |
404,148 |
333,621 | ||
897,364 |
404,148 |
333,954 | |||
Prepaid expenses |
|||||
Overcontracting |
74,885 |
27,364 |
23,860 | ||
Low income consumers' subsidy - losses |
2,064 |
17,922 |
34,994 | ||
Neutrality of the sector charges |
2,850 |
224 |
- | ||
Tariff adjustment |
2,696 |
467 |
- | ||
Other financial components |
92,582 |
53,180 |
67,515 | ||
175,078 |
99,157 |
126,369 | |||
Liabilities |
|||||
Deferred gains variations |
|||||
Parcel "A" |
(1,443) |
(1,337) |
(11,472) | ||
CVA (**) |
(373,784) |
(488,500) |
(364,365) | ||
(375,227) |
(489,838) |
(375,837) | |||
Other accounts payable |
|||||
Tariff review |
(242,987) |
- |
- | ||
Discounts TUSD (*) and irrigation |
(363) |
(127) |
(1,923) | ||
Overcontracting |
(28,919) |
(48,367) |
(61,391) | ||
Low income consumers' subsidy - gains |
(22,813) |
(17,010) |
(6,280) | ||
Neutrality of the sector charges |
(66,985) |
(97,138) |
(63,905) | ||
Tariff teview – provisional procedure |
- |
(32,181) |
- | ||
Other financial components |
(4,254) |
(5,739) |
(29,666) | ||
(366,321) |
(200,562) |
(163,165) | |||
Total net |
396,428 |
(119,851) |
(24,272) | ||
(*) 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.
b) 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.
c) 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.
d) Subsidy - Low Income
118
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 Programs (Cadastro Único para Programas Sociais do Governo Federal – CadÚnico), irrespective of their energy consumption.
e) 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 review / Provisional Procedure
The 2011 tariff review for the subsidiary CPFL Piratininga was scheduled for October 23, 2011. Although it had not been finalized, ANEEL established in Order nº 4.991, of December 29, 2011, that for regulatory purposes, the regulatory assets and liabilities should be calculated on a best estimate basis. On October 16, 2012, ANEEL’s Collegiate Board approved the subsidiary’s annual Tariff Adjustment - RTA for 2012, taking into account the impact of 1/3 of the financial component of the 2011 periodic tariff review - RTP. In Order nº 155, of January 23, 2013, ANEEL reviewed the accounting classification of the Provisional Procedure and created the replacement reimbursement account in the periodical tariff review.
The 2012 tariff review for the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa was scheduled for February 7, 2012. Although it had not been finalized, ANEEL established in Order nº 4.991, of December 29, 2011, that for regulatory purposes, the regulatory assets and liabilities should be calculated on a best estimate basis.
f) Other Financial Components
Mainly refers to CCEAR exposure (Agreement for commercialization of electric energy in the regulated environment), financial guarantees, subsidies to cooperatives and licensees and TUSD G financial adjustment (distribution system usage tariff billed to the generators).
Financial components were also granted in the tariff review of the distributors, to adjust previous tariff reviews or adjustments
( 37 ) NON CASH TRANSACTION
Parent company |
Consolidated | |||||||
December 31, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 | |||||
Transactions resulting from business combinations |
||||||||
Loans, financing and debentures |
- |
- |
(556,706) |
(781,892) | ||||
Property, plant and eqiupment acquired through business combination |
- |
- |
695,093 |
953,171 | ||||
Intangible asset acquired in business combination, net of tax effects |
- |
- |
514,644 |
738,554 | ||||
Other net assets acquired through business combination |
- |
- |
82,841 |
84,377 | ||||
735,872 |
994,210 | |||||||
Cash acquired in the business combination |
- |
- |
(28,278) |
(6,826) | ||||
Acquisition price payable |
- |
- |
(1,408) |
(173,054) | ||||
Acquisition price paid |
- |
- |
706,186 |
814,330 | ||||
Other transactions |
||||||||
Capital increase through payment of advance for future capital increase in subsidiaries |
- |
445 |
- |
- | ||||
Capital increase through capitalization of intercompany loan in subsidiaries |
- |
18,464 |
- |
- | ||||
Capital decrease in subsidiaries by transfer of investments |
56,701 |
- |
- |
- | ||||
Provision for socio-environmental costs capitalized in property, plant and equipment |
- |
33,528 |
- | |||||
Reversal of provisions for socio-environmental costs capitalized in property, plant and equipment |
- |
- |
(66,773) |
- | ||||
Transfer from fixed assets to leasing |
- |
- |
1,791 |
- | ||||
Interest capitalized in property, plant and equipment |
- |
- |
32,527 |
6,861 | ||||
Interest capitalized in intangible concessoin asset - distribution infrastructure |
- |
- |
15,645 |
32,281 |
( 38 ) RELEVANT FACT AND SUBSEQUENT EVENT
119
38.1 – Stock Purchase Option – controlling shareholders
In a Relevant Fact dated January 24, 2013, the Company was informed by the shareholders Bonaire and Energia SP FIA of exercise of the option to purchase all the additional shares, corresponding to 4% of the shares tied to the CPFL Energia Shareholders’ Agreement held by VBC Energia S.A. and/or its successors, and by 521 Participações S.A, succeeded by BB Carteira Livre I (“BB CL I”), in accordance with Purchase Option Instrument signed on July 17, 2002 by VBC, 521 and Bonaire.
The shareholders VBC and their successors Camargo Corrêa S/A (“CCSA”) and ESC Energia S/A (“ESC”), and Caixa de Previdência dos Funcionários do Banco do Brasil (PREVI), successor and sole quotaholder of BB CL I, informed the Company of their acceptance in view of exercise of the Purchase Option, indicating clearly and unequivocally their wish to dispose of the shares tied to the Shareholders’ Agreement.
Accordingly, CCSA will dispose of 11,804,530 shares tied to Energia SP FIA and PREVI will dispose of 9,897,860 shares tied to Energia SP FIA. After completion of the transaction, ownership of the tied shares will be as follows:
Number of shares | ||||
Prior to disposal |
After disposal | |||
VBC Energia S.A. |
9,897,860 |
9,897,860 | ||
ESC Energia S.A. |
224,188,344 |
224,188,344 | ||
Camargo Correa S.A. |
11,804,530 |
0 | ||
BB Carteira Livre I FIA |
196,276,558 |
196,276,558 | ||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
9,897,860 |
0 | ||
Energia São Paulo FIP |
90,484,600 |
112,186,990 | ||
Bonaire Participações S.A. |
10,000 |
10,000 | ||
Total |
542,559,752 |
542,559,752 | ||
The procedures for final calculation of the share prices, and the negotiations related to payment of the price, started on January 25, 2013 and the actual transfer of the shares is scheduled to take place by March 25, 2013.
38.2 Issuance of debentures
The issue of a single series of unsecured, registered book-entry debentures, not convertible into shares and guaranteed by the Company was approved by Board of Directors meetings of the subsidiaries CPFL Paulista, CPFL Piratininga and RGE on January 31, 2013. The debentures will have a validity term of 8 years from the issue date and mature in February 2021.
Number |
Unit per value |
Total amount raised R$ thousand |
Annual remuneration | |||||
CPFL Paulista |
50,500 |
10,000 |
505,000 |
CDI + 0,83% | ||||
CPFL Piratininga |
23,500 |
10,000 |
235,000 |
CDI + 0,83% | ||||
RGE |
17,000 |
10,000 |
170,000 |
CDI + 0,83% |
The funds raised will be used to extend the indebtedness and reinforce the working capital of the subsidiaries. The funds were released on February 22, 2013 for the subsidiaries CPFL Paulista and CPFL Piratininga and are scheduled for release by the end of February 2013 for the subsidiary RGE.
120
38.3 – Provisional Measure (“MP”) nº 579/2012, (converted into Law 12,783 in January 2013) – Extension of the concessions and other topics of interest
On September 11, 2012, the Federal Government published MP nº 579, which address the extension of electric energy generation, transmission and distribution concessions. These agreements are affected by articles 19, 17 and 22 of Law nº 9,074/1995 concerning the reduction of sector charges, sliding-scale tariffs and other measures.
According to MP n° 579, electric energy generation and distribution concession contracts covered by the MP may be extended, at the discretion of the granting authority, once only, for a term of up to thirty years, in order to ensure the continuity, efficiency of the service provided, affordable tariffs and fulfillment of economic and operational rationality criteria. The addenda involving generators whose contracts have been extended were signed at the end of 2012. The granting authority has not yet started the extension process for the distributors, including definition of the conditions.
In the case of generation, extension depended on express acceptance of the following main conditions: (i) remuneration by means of a tariff calculated by ANEEL for each hydroelectric power plant, (ii) allocation of quotas of physical guarantee of electric energy and of power from the hydroelectric power plant to the public utility concessionaires of electric energy distribution on the National Integrated Grid – SIN, to be defined by ANEEL, in accordance with a regulation by the granting authority; and (iii) acceptance of the service quality standards set by ANEEL. The replacement value methodology (“VNR”) was used to calculate the amount of compensation, corresponding to the portions of the investments linked to reversible assets not yet amortized of depreciated, as calculated by the Empresa de Planejamento Energético (“EPE”).
The electric energy generation, transmission and distribution concessions that are not extended, as per the terms of this MP, will be offered, either by auction or tender, for terms of up to thirty years.
Of the companies controlled by CPFL Energia, the only ones directly impacted by this MP are the distributors CPFL Jaguari, CPFL Mococa, CPFL Leste Paulista, CPFL Sul Paulista and CPFL Santa Cruz, whose concession agreements expire in July, 2015. These subsidiaries filed for extension of the concessions on June 28, 2012 which were ratified on October 10, 2012, as a result of the changes introduced by MP nº 579. Although it is not possible at this time to determine precisely what impacts this MP will have on these distributors, since the terms of extension will only be known when the Granting Authority releases the draft of the Addendum to the Concession Agreement, Management of the Company and its subsidiaries, in their best judgment, are of the opinion that the effects, if any, will not be significant.
In the case of the distributor CPFL Leste Paulista, which has a generation concession and has not yet undergone a deverticalization process, in official letter nº 186 of December 3, 2012, ANEEL informed that the Company will receive the amount of R$ 34,444 as compensation for the basic project for the Rio do Peixe II Plant.
The other distributors controlled by CPFL Energia have not been directly affected by this MP, as their concessions expire in 2027 and 2028. In order to assimilate the effects of the MP, ANEEL ratified the result of the extraordinary reviews (“RTE”) for 2013 for all the electric energy distributors, applied to consumption as from January 24, 2013. This extraordinary review encompassed the electric energy quotas of the generation plants that renewed their concession contracts. The total energy produced by these plants was divided into quotas for the distributors. The effects of the elimination of the Global Reversal Reserve - RGR and Fuel Consumption Account - CCC, the reduction in the Energy Development Account - CDE and decrease in the transmission costs are also computed. Note that this RTE has no impact on profit or loss. The average effects for the distributors’ consumers were:
121
Energy distribution |
Resolution no |
Consumer's perception (*) | ||
CPFL Paulista |
1,433 |
-20.42% | ||
CPFL Piratininga |
1,424 |
-26.70% | ||
RGE |
1,411 |
-22.81% | ||
CPFL Santa Cruz |
1,452 |
-23.72% | ||
CPFL Jaguari |
1,450 |
-25.33% | ||
CPFL Mococa |
1,451 |
-24.38% | ||
CPFL Leste Paulista |
1,449 |
-26.42% | ||
CPFL Sul Paulista |
1,453 |
-23.83% |
(*)Information not examined by the independent auditors
With regard to the energy generation segments (conventional and renewable), the Company believes that the MP will not directly affect their business, since their concessions and exploration authorizations granted by ANEEL will only expire as from 2027 and also, their energy sales contacts were contracted by means of Proinfa, Energy Reserve and CCEAR bilateral agreements, the majority of which have 15, 20 and 30 year terms.
38.4 – Memorandum of Understanding – Rede Group
As per Relevant Fact of December 19, 2012, the Company, Equatorial Energia S.A. (“Equatorial”) and Jorge Queiroz de Moraes Junior (“Controlling Shareholder”) signed a binding “Investment, Purchase and Sale Agreement and Other Covenants” commitment, with the following objective: (i) disposal to Equatorial by the Controlling Shareholder of his direct and indirect interest in the control of Rede Energia S.A. (“Rede”) and other companies controlled by Rede (“Acquisition”); and (ii) investment by Equatorial and CPFL Energia of the outlay required for the operational and financial recovery of the companies in the Rede Group, including the electric energy distribution concessionaires controlled by Rede, which are under intervention by ANEEL (“Investment”). The Acquisition will be made for R$ 1.00 (one real) and the Investment will be made by means of an as yet undefined structure. The final definition depends on the evolution of the preceding conditions, the main effects of which are described below.
The Acquisition and the Investment are interlinked transactions, and the main preceding conditions are as follows: (i) prior consent by ANEEL, resulting in lifting of the interventions in relation to the concessionaires controlled by Rede; (ii) approval by the Conselho Administrativo de Defesa Econômica – CADE; (iii) approval by creditors of Rede and other companies in the Rede group in the process of court reorganization under the court reorganization plan (iv) obtaining the necessary approval on the part of certain creditors and minority shareholders of the companies involved, in accordance with the pertinent law, contracts and shareholders agreements; and (v) obtaining the pertinent corporate approvals.
The Company will keep the market informed in respect of the Investment and definition of the structure.
122
CAPITAL BUDGET SUMMARY FOR 2013 FOR THE DISTRIBUTION SEGMENT
In conformity with article 25 (IV) of CVM Instruction Nº 480/2009, we show below the Company’s proposed capital budget for the distribution segment for 2013, and the source of the funds:
Sources |
R$ | |
Retained earnings (art. 196) |
326,899,588.84 | |
Financing and cash generation |
790,055,635.35 | |
1,116,955,224.19 | ||
Investments |
||
Expansion of the system |
497,541,982.59 | |
Business maintenance |
191,641,609.49 | |
System improvement project |
207,790,148.14 | |
Operational support |
166,349,544.02 | |
Other |
53,631,939.94 | |
1,116,955,224.18 | ||
123
EXECUTIVE BOARD |
WILSON P. FERREIRA JUNIOR
Chief Excecutive Officer
LORIVAL NOGUEIRA LUZ JUNIOR
Vice-President for Finance
And Investor Relations
CARLOS MÁRCIO FERREIRA
Vice-President for Operation
CARLOS DA COSTA PARCIAS JÚNIOR
Vice-President for Business Development
JOSÉ MARCOS CHAVES DE MELO
Vice-President for Administration
RICARDO CLEBER ZANGIROLAMI
Vice-President for Institucional Relations
BOARD OF DIRECTORS |
MURILO CESAR L.S. PASSOS
Chairman
IVAN DE SOUZA MONTEIRO
Vice chairman
CLAUDIO BORIN GUEDES PALAIA
FRANCISCO CAPRINO NETO
HELENA KERR DO AMARAL
RENÊ SANDA
ACCOUNTING DIVISION |
ANTÔNIO CARLOS BASSALO
Accouting Director
CT CRC. 1SP085.131/O-8
SÉRGIO LUIZ FELICE
Accounting Manager
CT CRC. 1SP192.767/O-6
124
Independent auditors’ report over financial statements
To the Board of Directors and Shareholders of
CPFL Energia S.A.
São Paulo - SP
Introduction
We have audited the accompanying individual and consolidated financial statements of
CPFL Energia S.A. (“CPFL Energia” or “Company”), identified as Parent Company and Consolidated, respectively, which comprise the balance sheets as of December 31, 2012 and the related statements of income, comprehensive income, changes in shareholders' equity and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory notes.
Management’s responsibility for the financial statements
Management is responsible for the preparation and fair presentation of the individual financial statements in accordance with the accounting practices adopted in Brazil and the consolidated financial statements in accordance with the International Financial Reporting Standards - IFRSs, issued by the International Accounting Standards Board - IASB, and the accounting practices adopted in Brazil, as well as for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement in the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. An audit also includes evaluating the appropriateness of accounting practices used and the reasonableness of accounting estimates made by Management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion on the individual financial statements
In our opinion, the individual financial statements referred to above present fairly, in all material respects, the financial position of CPFL Energia S.A. as of December 31, 2012, its financial performance and its cash flows for the year then ended in accordance with accounting practices adopted in Brazil.
Opinion on the consolidated financial statements
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of CPFL Energia S.A. as of December 31, 2012, its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards - IFRSs, issued by the International Accounting Standards Board - IASB, and accounting practices adopted in Brazil.
125
Emphasis of matter
Individual financial statements
As stated in note 2.1, the individual financial statements have been prepared in accordance with accounting practices adopted in Brazil. In the case of the Company, these accounting practices differ from the IFRSs, applicable to separate financial statements, only with respect to the measurement of investments in subsidiaries, associates and jointly-controlled entities under the equity method of accounting, which would be measured at cost or fair value for IFRS purposes. Our opinion is not qualified due to this matter.
Other matters
Statements of value added
We have also audited the individual and consolidated statements of value added (“DVA”) for the year ended December 31, 2012, prepared under Management's responsibility, the presentation of which is required by the Brazilian Corporate Law for publicly-traded companies, and provided as supplemental information for IFRSs which do not require the presentation of DVA. These statements were subject to the same auditing procedures described above and, in our opinion, are fairly presented, in all material respects, in relation to the financial statements taken as a whole.
Corresponding amounts
The amounts corresponding to the year ended December 31, 2011, presented for comparative purposes, have been previously audited by other independent auditors, whose report thereon, dated March 5, 2013, was unqualified and included emphasis of matter paragraphs with regard to: (i) the difference in the measurement of investments in subsidiaries, associates and jointly-controlled entities under the equity method of accounting in the individual financial statements, which would be measured at cost or fair value for IFRS purposes; and (ii) adjustments to the financial statements for the year ended December 31, 2011, as disclosed in note 2.9.
The accompanying financial statements have been translated into English for the convenience of readers outside Brazil.
Campinas, March 5, 2013
DELOITTE TOUCHE TOHMATSU |
Marcelo Magalhães Fernandes |
Auditores Independentes CRC nº 2 SP 011609/O-8 |
Engagement Partner CRC nº 1 SP 203310/O-6 |
126
The Audit Committee of CPFL Energia S/A, in the exercise of its legal prerogatives, having examined the Annual Management Report, the Financial Statements for Fiscal Year 2012, in the light of the clarifications given by the Directors of the Company, the representative of the External Auditors, and also based on the opinion of KPMG Auditores Independentes, dated March 5, 2013, is of the opinion that these documents are fit to be reviewed and voted on by the General Shareholders’ Meeting.
José Reinaldo Magalhães
President
Daniela Corci Cardoso Member
|
Adalgiso Fragoso de Faria Member
|
Wilton de Medeiros Daher Member
|
Carlos Alberto Cardoso Moreira Member
|
127
Management Declaration on financial Statements
The Company’s Management have declared that reviewed, discussed and agree with all of information included in the Financial Statements as of December 31, 2012, as well as the auditors’ opinion issued by Deloitte Touche Tohmatsu Auditores Independentes.
128
Management Declaration on Independent Auditors’ Report
The Company’s Management have declared that reviewed, discussed and agree with all of information included in the Financial Statements as of December 31, 2012, as well as the auditors’ opinion issued by Deloitte Touche Tohmatsu Auditores Independentes.
129
CPFL ENERGIA S.A. | ||
|
By: |
/S/ LORIVAL NOGUEIRA LUZ JUNIOR
|
Name: Title: |
Lorival Nogueira Luz Junior Chief Financial Officer and Head of Investor Relations |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.