cplpr1q13_6k.htm - Generated by SEC Publisher for SEC Filing
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of May, 2013

Commission File Number 32297


 
CPFL Energy Incorporated
(Translation of Registrant's name into English)

 
Rua Gomes de Carvalho, 1510, 14º andar, cj 1402
CEP 04547-005 - Vila Olímpia, São Paulo – SP
Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]

 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____

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-_________________

.


 
 

 

São Paulo, May 09, 2013 – CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 1Q13 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 1Q12, unless otherwise stated.

 

CPFL ENERGIA ANNOUNCES 1Q13 NET INCOME

OF R$ 405 MILLION

 

Indicators (R$ Million)

1Q13

1Q12

Var.

Sales within the Concession Area - GWh

14,491

13,938

4.0%

Captive Market

10,414

10,220

1.9%

TUSD

4,077

3,718

9.6%

Commercialization and Generation Sales - GWh

4,322

3,786

14.2%

Gross Operating Revenue

4,713

4,743

-0.6%

Net Operating Revenue

3,457

3,123

10.7%

EBITDA (IFRS)(1)

1,055

979

7.8%

EBITDA (IFRS+ Proportional Consolidation for Generation)(2)

1,126

1,075

4.7%

EBITDA (IFRS+ Proportional Consolidation for Generation + Regulatory Assets & Liabilities - Non-Recurring)(3)

1,131

1,059

6.8%

Net Income (IFRS)

405

413

-1.8%

Net Income (IFRS+ Regulatory Assets & Liabilities - Non-Recurring)(4)

410

399

2.8%

Investments

532

552

-3.7%

 

 

 

 

       

Notes:

(1)     EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and result of pension fund contributions;

(2)     EBITDA (IFRS + Proportional Consolidation for Generation) considers, besides the items mentioned on note (1) above,  the proportional consolidation of assets that  are now accounted by the equity method, due to changes in accounting standards (IFRS 11/CPC 19 (R2));

(3)     EBITDA (IFRS + Proportional Consolidation for Generation + Regulatory Assets & Liabilitites – Non-recurring) considers, besides the items mentioned on note (2) above, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)     Net Income (IFRS + Regulatory Assets & Liabilitites – Non-recurring) considers the regulatory assets and liabilities and excludes the non-recurring effects.

 

1Q13 HIGHLIGHTS

  Increase of 4.0% in energy sales in the concession area

  Conclusion of tariff review process for CPFL Paulista in Apr/13, with a tariff repositioning of 5.48%

  CDE resources, according to decree 7,945/13, in the amount of R$ 698 million

  Investments of R$ 532 million

  Payment of 2012 complementary dividends , in the amount of R$ 456 million

  Increase of 8.3% in daily average volume (BM&FBovespa + NYSE), reaching R$ 38.4 million;

  CPFL Santa Cruz was winner of IASC 2012 – Aneel’s Consumer Satisfaction Index – among discos from South and Southeast with up to 400 thousand consumers;

  CPFL Santa Cruz was in 1st place in Aneel Service Quality Ranking

  CPFL Paulista, CPFL Piratininga and RGE were also recognized by the quality of services, being among top 12 in Aneel’s ranking;

  1st place in Utilities sector in Sector Leader Award 2013, organized by Environmental Tracking Global Carbon Rankings


 


 
 

1Q13 Results | May 09, 2013
                                                                                                    

INDEX

 

1) MESSAGE FROM THE CEO 4
 
2) MACROECONOMIC CONTEXT 6
 
3) ENERGY SALES 11
3.1) Sales within the Distributors’ Concession Area 11
3.1.1) Sales by Class – Concession Area 12
3.1.2) Sales to the Captive Market 12
3.1.3) TUSD 12
3.2) Commercialization and Generation Sales – Excluding Related Parties 13
 
4) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL  
STATEMENTS CONSOLIDATION 14
4.1) Consolidation of CPFL Renováveis Financial Statements 15
 
5) ECONOMIC-FINANCIAL PERFORMANCE 16
5.1) Operating Revenue 17
5.2) Cost of Electric Energy 18
5.3) Operating Costs and Expenses 19
5.4) Regulatory Assets and Liabilities 22
5.5) EBITDA 22
5.6) Financial Result 22
5.7) Net Income 23
 
6) DEBT 23
6.1) Financial Debt (Including Hedge) 23
6.2) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund) 26
6.3) Net Debt and Leverage 29
 
7) INVESTMENTS 30
 
8) DIVIDENDS 31
 
9) STOCK MARKET 32
9.1) Share Performance 32
9.2) Average Daily Volume 33
9.3) Ratings 33
 
10) CORPORATE GOVERNANCE 34
 
11) CURRENT SHAREHOLDERS STRUCTURE – 03/31/2013 35
11.1) Movement of Bound Shares within the Control Block of CPFL Energia 35
11.2) Corporate Restructuring CPFL Brasil and CPFL Geração 36
 
12) PERFORMANCE OF THE BUSINESS SEGMENTS 37
12.1) Distribution Segment 37
12.1.1) Economic-Financial Performance 37
12.1.2) 3rd Periodic Tariff Review Cycle 41

 


   

Page 2 of 61


 
 
1Q13 Results | May 09, 2013

 

12.1.3) Tariff Adjustment 43
12.1.4) Extraordinary Tariff Review 44
12.2) Commercialization and Services Segment 44
12.3) Conventional Generation Segment 45
12.3.1) Economic-Financial Performance 45
12.4) CPFL Renováveis 47
12.4.1) Economic-Financial Performance 47
12.4.2) Status of Generation Projects 48
 
13) ATTACHMENTS 50
13.1) Statement of Assets – CPFL Energia 50
13.2) Statement of Liabilities – CPFL Energia 51
13.3) Income Statement – CPFL Energia 52
13.4) Income Statement – CPFL Energia (IFRS + Conventional Generation Consolidation)
 
13.5) Cash Flow – CPFL Energia 54
13.6) Income Statement – Segments of Conventional Generation and CPFL Renováveis

 55

13.7) Income Statement – Total Generation 56
13.8) Income Statement – Consolidated Distribution Segment 57
13.9) Economic-Financial Performance – Distributors 58
13.10) Sales within the Concession Area by Distributor (in GWh) 60
13.11) Sales to the Captive Market by Distributor (in GWh) 61

 

 

 

 

 

   

Page 3 of 61


 
 
1Q13 Results | May 09, 2013

 

 

1) MESSAGE FROM THE CEO

The first quarter of 2013 was certainly one of the most challenging ones in the history of Brazil's electricity sector. The announcement of Provisional Measure 579 (MP579) in September 2012 provoked intense debate involving industry players and society in general on the new terms and conditions for the extension of concessions expiring in 2015. After that phase, MP579 was converted into Law 12,783/13 and the Extraordinary Tariff Review (RTE) was implemented in January 2013, resulting in an average tariff reduction of around 20% for consumers. Note that this review did not cause any impact on the remuneration of energy distribution companies as it only reflected the decrease in sector charges and the low tariffs applied to the power generation and transmission assets that adhered to the terms of the new law.

Since the fourth quarter of last year, water levels have gone below historical averages as a result of which our reservoirs reached critical levels at the end of 2012. Consequently, the National Electricity System Operator (ONS) decided to dispatch the entire installed capacity of the thermal power plants to ensure greater energy security. Even the level of rainfall during the wet period was below average. Nevertheless, ONS’ right decision to keep the thermal power plants running ensured that the reservoir levels recovered to reach an average of over 61% at the end of May. Thus, we now have an adequate level of storage to see Brazil through the dry period, with no risk whatsoever for the country's energy supply.

In fact, this more intensive thermal dispatch over recent months generated an additional cost to guarantee energy supply. This cost was initially absorbed by the energy distribution companies with the expectation of passing it on to the tariffs at the time of the annual tariff revision. However, due to a higher cost associated with this thermal dispatch, the liquidity conditions of a few distributors worsened, demanding urgent measures to restore their economic and financial balance. The solution came in the form of Decree 7,945/13, which determined the injection of funds in the distributors through the Energy Development Account (CDE), thus neutralizing the effects of the heavier thermal dispatch and restoring liquidity at the distributors. So far, more than R$ 4.2 billion have been provided by CDE to offset this effect, of which R$ 698 million went to the distribution companies in the CPFL Energia Group. This was only possible thanks to the creation of a taskforce with the efforts of the Ministries of Mines and Energy, and Finance, as well as the National Electric Energy Agency (ANEEL) and the Brazilian Association of Electricity Distributors (ABRADEE), with an important participation of CPFL Energia.

With regard to operating performance, our results were strong in the first quarter, with sales in our concession area growing 4.0%. I once again wish to highlight the performance of the residential and commercial segments, which registered growth of 8.3% and 6.3%, respectively. Here, I wish to point out that after 12 years, average consumption per residential consumer in Brazil returned to the level before the rationing in 2001. After an abrupt and compulsory reduction in consumption, the significant improvement in the economic and social variables, combined to the intensification of energy efficiency, enabled a slow return to the previous level, but with a higher quality.

Another highlight of the quarter was the result of application of the 3rd Periodic Tariff Review Cycle at CPFL Paulista, the largest distribution company in the Group. We booked investments of around R$ 2.7 billion, with the net regulatory remuneration base reaching totaling more than R$ 3.3 billion. The results from implementing this review were in line with our expectations.

Also worth mentioning is the performance of our energy seller - CPFL Brasil - which, in the first quarter alone, brought in 31 new customers. With this, its total portfolio reached 262 customers, enabling it to remain the largest energy seller in the country.

 


   

Page 4 of 61


 
 
1Q13 Results | May 09, 2013

 

 

Recurring net revenue, adjusted for the proportional consolidation of the generation assets, regulatory assets and liabilities, and the exclusion of non-recurring items, reached R$ 3.6 billion, an increase of 18.5% over the same period last year. Recurring EBITDA increased by 6.8% to reach R$ 1.1 billion. Recurring net income stood at R$ 410 million, an increase of 2.8% in relation to the first quarter of 2012. Here I wish to highlight our initiatives to cut costs which, in the first quarter, generated savings of R$ 10 million in real terms, compared to the first quarter last year. We are focused on the operating efficiency of our assets, improving the quality of our service to our customers and on increasingly generating more value for our shareholders. Thus, we continue to invest heavily: in this quarter alone, our investments totaled R$ 532 million. Operating efficiency, coupled with financial and capital discipline, generate impressive results. That is the reason we paid supplementary dividends for the year 2012 in the amount of R$ 456 million.

As I mentioned at the beginning of my message, the challenges we faced in the first quarter of the year were many. Renewal of concessions is already a consolidated matter and hence no fresh developments are expected in this regard. The method of financial support from CDE for the distribution segment is also already functioning, relieving the cash pressure at the distributors. The situation of the reservoirs already makes us confident that the possibility of rationing in 2013 is completely ruled out. I believe that all this debate surrounding the changes in the sector are highly welcome and deserve our attention to improve the health – both in terms of regulations and operations – of the electricity sector in Brazil. I am increasingly convinced that these changes bring numerous opportunities for those agents considered efficient and responsible, such as CPFL Energia. And we are very well positioned to seize these opportunities, focusing our efforts on efficiently operating our assets and delivering increasingly solid and long-term results.

 

Wilson Ferreira Jr.

CEO of CPFL Energia


 

   

Page 5 of 61


 
 
1Q13 Results | May 09, 2013
 

2) MACROECONOMIC CONTEXT

In the international context, the economic outlook is positive for emerging markets, especially compared with the expected performance for the advanced economies. The growth of emerging economies will be driven by the countercyclical monetary policy implemented throughout 2012 and it is agreed that the expansion will be significantly higher than in advanced economies. It is expected a growth of 5.5% p.a. in the period 2013-14, a stronger pace than the G7 economies (+1.7% p.a.) and even to world GDP (+3.7% p.a.). As for the Eurozone, the expected GDP for the biennium is low: 0.4% p.a.

Regarding investment, IMF estimates that it will go up to 32.2% of GDP in 2014 in emerging markets versus an average of 29.3% in the last decade. For the G7 economies, the IMF is projecting an investment rate around 18.5% in 2014, down from 19% on average for the last ten years.

In fact, the latest indicators for the world economy again reduced the optimism about the performance in 2013. In the U.S., some recent indicators generated disappointment, as: business and consumer confidence, sales in the retail market and labor market. Meanwhile, the European Union faces the 5th year of insignificant economic growth, and despite the more active role of the European Central Bank, some events brought uncertainty to the region, such as the debt renegotiation in Cyprus.

However, these risks have been accommodated without harm to international confidence. The European fiscal deterioration has ceased and some countries are already taking measures to promote growth. In this sense, the U.S. emerge as leaders of the recovery process, based on their economic foundations which are stronger than the European economies.

In Brazil, the biggest concern is the rising inflation in the recent period. The source of this increase is in 2012, from a combination of exchange devaluation and an agricultural shock in the U.S., Brazil and Argentina, with direct impacts on the production of corn and soybeans. Note that these three countries are the largest soybean producers and two of them are among the three largest producers of corn, so the crop failure of soybeans and corn was of great importance to the Brazilian economy. In addition, in early 2013, the concentration of rainfall in certain regions damaged the crop of horticultural products, which resulted in the rise of food prices. Despite the negative effect on household income, it is important to emphasize that it is a supply shock, and that this will tend to settle down - and some evidence of this accommodation is already seen.

This issue overcome, the second major concern regards the industrial sector, still in slow and uneven recovery, affected by the international crisis and the historic loss of competitiveness. According to IBGE, between January and March 2013, industrial production decreased by 0.5%, compared to the same period of 2012, but was up 0.8% if compared to 4Q12 (seasonally adjusted). We may highlight the production of capital goods, with an increase of 9.8%, which shows the return on investment in 2013 and gives new impetus to the economic growth projections.


 

   

Page 6 of 61


 
 
1Q13 Results | May 09, 2013
 

Brazilian GDP evolution - % annual

Source: IBGE. Forecast: LCA Consultores

 

*Forecast

 

 

Residential unit consumption back to pre-rationing level

 

This quarter we highlight the recovery in residential unit consumption, which after 12 years returned to the level observed before the 2001-2002 rationing, with a monthly average of 211 kWh.

Before that, it is worth remembering the macroeconomic context that we lived at the time of rationing. The keynote of economic growth was given by the central economies and the economic and financial crisis used to spread quickly and dramatically to emerging markets, preventing a more significant increase of the latter. In Brazil, the situation was not different: high interest rates, low attractiveness to foreign capital, inflationary pressures, low level of foreign exchange reserves, high public debt and high country risk limiting growth potential of the country. In 2001, the situation worsened when the country faced a shortage of electricity, caused by lack of investment and poor hydrology. The government was then forced to compulsorily reduce the consumption of industries and homes.

Today we have another scenario. The global economic and financial crisis affect most strongly the central economies, which are struggling to achieve recovery. Emerging countries have become key players, with greater autonomy, and determine the trend of world economic growth. Brazil also evolved and grew stronger in recent years. The highlights are the strong domestic market, interest rates at lower levels, lower country risk, the recovery (albeit slow) of foreign trade, the regional decentralization, the intensification of social policies, infrastructure investments (PAC) and policies to encourage productive investment for the resumption of the industrial competitiveness.

It was in this context of changes that the recovery of residential unit consumption was observed.

The main drivers of growth in residential consumption, which led to the upturn in consumption despite the changing habits of the population, which appeared to be definitive, are summarized as follows:

Comfort  - between 2004 and 2012, the minimum wage increased by 59% 1 and the unemployment rate 2 fell significantly (from 11.5% in 2004 to 5.5% in 2012), contributing to the growth of 57% of total income 3 in the same period. The granting of credit 4 also grew 63% in 2012, compared to 2004, reaching R$ 3,917 million. These factors contributed to the income distribution, as measured by the Gini index, improved (from 0.535 in 2004 to 0.520 in 2010 5). Finally, the urbanization rate 6 increased from 82.7% to 85.0% meaning even more comfort to people and new consumer needs. Reflecting these changes, according to 2009 data, the latest available data, 93.4% of households had refrigerators, 95.7% had television and 44.3% had a washing machine; these numbers are much higher than those observed in 2004, when the possession of such equipment was 87.3%, 90.3% and 34.3%, respectively 7 ;

______________________________________

1 Constant currency of 2012. Source: IBGE.

2 Monthly average. Source: IBGE.

3 Source: IBGE/LCA.

4 Constant currency of 2012. Source: BCB.

5 Source: IBGE. 2010 – last available data.

6 Source: Ministry of Cities. 2011 – last available data.

7 Source: PNAD.

 


   

Page 7 of 61


 
 
1Q13 Results | May 09, 2013

·         Demography - the Brazilian population grew by 8% between 2004 and 2012, while the number of households grew 20% over the same period. This made the household density fell from 3.5 to 3.1 inhabitants per household 8 . Note that the consumption of some appliances, such as the refrigerator, is inelastic to the number of people in a residence, so that the decrease in household density is a factor contributing to the increase in unit consumption;

 

·         Energy efficiency - in the opposite direction, there was an increase in the efficiency of equipment used in a residence in the period. Take as an example the average consumption of a refrigerator, which was 433 kWh in 2004 and went to 345 kWh in 2012, a decrease of 20%; the same happened with the washing machine, which reduced its average electricity consumption by 7% (from 72 kWh kWh in 2004 to 67 in 2012). 9 This limited a faster growth in residential consumption, but enabled a more efficient consumption.

 

All these factors combined resulted in the consistent recovery of CPFL Energia’s residential unit consumption, which returned to pre-rationing levels before several other distributors in the country.

 

CPFL Energia – Residential unit consumption (kWh/month)

 

 

The outlook for the coming years is equally positive. According to the Roland Berger, Brazil will climb positions in the ranking of the largest economies, going from the 7th place in 2010 to 4th place in 2030.

 

______________________________________

8 Source: EPE.
9 Source: EPE.

 


   

Page 8 of 61


 
 
1Q13 Results | May 09, 2013
 

 

GDP of world largest economies – US$ trillion

(Source: IMF, Roland Berger and Standard Chatered Bank)

 

According to EPE’s estimates10 , the number of households will continue to grow at a rate greater than the population, so that the household density is expected to reach 2.7 inhabitants / household in 2021, compared to 3.1 today.

Regarding to the consumption of electricity in homes in Brazil, it is important to note that the trend of improvement in energy efficiency of appliances must be maintained in the coming years, which, coupled with the increase of ownership of equipment, will keep the trend of consumption growth electricity.

 

Energy efficiency and ownership of equipment

(Source: EPE)

 

*Corresponds to the number of households that use only the electric shower.

 

For these and other reasons, EPE projects a 23% expansion in residential unit consumption between 2012 and 2021.

 

_____________________________________

10 Ten-year Energy Plan 2012-2021.

 


   

Page 9 of 61


 
 
1Q13 Results | May 09, 2013

 

Brazil - Residential unit consumption
(Source: EPE)

 

 

Given the consistency of the growth observed to the present day and the assumptions detailed here, we can estimate that CPFL Energia’s residential unit consumption will follow the same trend.

 

 

 


   

Page 10 of 61


 
 
1Q13 Results | May 09, 2013

 

 

3) ENERGY SALES

3.1) Sales within the Distributors’ Concession Area

In 1Q13, sales within the concession area, achieved by the distribution segment, totaled 14,491 GWh, an increase of 4.0%.

 

Sales within the Concession Area - GWh

 

1Q13

1Q12

Var.

Captive Market

10,414

10,220

1.9%

TUSD

4,077

3,718

9.6%

Total

14,491

13,938

4.0%

 

In 1Q13, sales to the captive market totaled 10,414 GWh, an increase of 1.9%.

The energy volume, in GWh, consumed by free customers in the distributors’ concession areas, billed through the Distribution System Usage Tariff (TUSD), reached 4,077 GWh in 1Q13, an increase of 9.6%, reflecting the migration of customers from the captive market to the free market.

 

Sales within the Concession Area - GWh

 

1Q13

1Q12

Var.

Part.

Residential

3,932

3,631

8.3%

27.1%

Industrial

6,083

5,993

1.5%

42.0%

Commercial

2,439

2,295

6.3%

16.8%

Others

2,037

2,019

0.9%

14.1%

Total

14,491

13,938

4.0%

100.0%

 

Note: The tables of sales within the concession area by distributor are attached to this report in item 13.10.

Emphasis is given to the growth of the residential and commercial classes, which jointly accounted for 44.0% of the sales within the concession area:

·      Residential and commercial classes: up by 8.3% and 6.3%, respectively, favored by the accumulated effects of economic growth (increase of income levels, purchasing power of consumers and the expansion of credit to consumption) over recent years and the higher temperatures.

·      Industrial class: up by 1.5%, reflecting the industrial production, still at a slower pace, due to the international crisis. Nevertheless, requests for reduction in power demand from industrial customers were not observed in the period, favoring the maintenance of the revenue level coming from this class.

 

 

 

 

 


   

Page 11 of 61


 
 
1Q13 Results | May 09, 2013

 

3.1.1) Sales by Class – Concession Area

 

Note: in parentheses, the variation in percentage points from 1Q12 to 1Q13.

 

3.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

1Q13

1Q12

Var.

Residential

3,932

3,631

8.3%

Industrial

2,204

2,406

-8.4%

Commercial

2,283

2,187

4.4%

Others

1,996

1,997

0.0%

Total

10,414

10,220

1.9%


Note: The tables with captive market sales by distributor are attached to this report in item 13.11.

 

3.1.3) TUSD

 

TUSD - GWh

 

1Q13

1Q12

Var.

Industrial

3,879

3,587

8.1%

Commercial

157

109

44.4%

Others

41

22

84.9%

Total

4,077

3,718

9.6%

 

 


   

Page 12 of 61


 
 
1Q13 Results | May 09, 2013

 

TUSD by Distributor - GWh

 

1Q13

1Q12

Var.

CPFL Paulista

1,984

1,832

8.3%

CPFL Piratininga

1,537

1,405

9.4%

RGE

469

412

13.6%

CPFL Santa Cruz

11

7

49.3%

CPFL Jaguari

27

24

12.3%

CPFL Mococa

7

1

341.1%

CPFL Leste Paulista

14

12

14.6%

CPFL Sul Paulista

28

24

18.9%

Total

4,077

3,718

9.6%

 

3.2) Commercialization and Generation Sales – Excluding Related Parties

Disregarding the changes in accounting standards (IFRS 11/CPC 19 (R2)), which state that companies treated as jointly-controlled companies are no longer proportionally consolidated in the financial statements, but by equity method, commercialization and generation sales grew 14.2% to 4,322 GWh in 1Q13.

 

Commercialization and Generation Sales - GWh - pro forma

 

1Q13

1Q12

Var.

Renewable

693

447

55.0%

Commercialization and Conventional Generation

3,630

3,339

8.7%

Total

4,322

3,786

14.2%

 

Note: Excludes sales to related parties and in the CCEE. Considers proportional consolidation of jointly-controlled companies (old accounting criteria): Foz do Chapecó, Baesa, Enercan and Epasa. Considers the provision adjustment of -13 GWh in 1T13 and +39 GWh in 1Q12.

 

This variation is due to the following factors: (i) increased sales of CPFL Renováveis, mainly due to the entry of Santa Clara and Bons Ventos wind farms and Salto Goes SHPP;  (ii) higher volume of energy generated by EPASA, which was dispatched in 1Q13 by energetic safety reasons; and (iii) increase in sales to free customers in the Commercialization segment, due to the increase in the number of customers in the portfolio (from 172 in 1Q12 to 262 in 1Q13), mainly customers located outside CPFL Energia’s concession area (65 in 1Q13 compared to 38 in 1Q12),  which reflects the Group's strategy to perform in national scale.

 

 

 

 


   

Page 13 of 61


 
 
1Q13 Results | May 09, 2013

 

4) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION

The interests directly or indirectly held by CPFL Energia in its subsidiaries and jointly-owned entities are described bellow. Except for: (i) the jointly-owned entities ENERCAN, BAESA, Foz do Chapecó and EPASA, that, as from January 1, 2013 (and for comparative purpose for the balances of 2012) are no longer proportionally consolidated in the Company’s financial statements, being their assets, liabilities and results accounted for using the equity method of accounting, and (ii) the investment in Investco S.A. recorded at cost by the subsidiary Paulista Lajeado, the other units are fully consolidated.

As of March 31, 2013 and 2012, and December 31, 2012, 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.

 

 

Notes:

(1)     Does not include the 24 MW of installed capacity equivalent to the 9 Small Hydroelectric Power Plants of the distribution companies: Companhia Leste Paulista de Energia (CPFL Leste Paulista), Companhia Sul Paulista de Energia (CPFL Sul Paulista), Companhia Jaguari de Energia (CPFL Jaguari) and Companhia Luz e Força Mococa (CPFL Mococa);

(2)     Due to changes in the accounting standards, these companies are treated as joint arrangements and as from January 1, 2013 (and for comparative purpose for the balances of 2012) are no longer proportionally consolidated in the Company’s financial statements. Their assets, liabilities and results are accounted for using the equity method of accounting;

(3)       Paulista Lajeado has a 7% stake in the installed capacity of Investco S.A..

 

 


   

Page 14 of 61


 
 
1Q13 Results | May 09, 2013

 

4.1) Consolidation of CPFL Renováveis Financial Statements

CPFL Energia indirectly holds 63.0% of CPFL Renováveis, through its subsidiary CPFL Geração.

CPFL Renováveis has been fully consolidated (100%, line by line), in CPFL Energia’s financial statements since August 1, 2011, and the interest held by the non-controlling shareholders has been mentioned bellow the net income line (in the Financial Statements), as “Non-Controlling Shareholders’ Interest”, and in the Shareholders Equity (in the Balance Sheet) in the line with the same name.

 


   

Page 15 of 61


 
 
1Q13 Results | May 09, 2013

 

5) ECONOMIC-FINANCIAL PERFORMANCE

 

Consolidated Income Statement - CPFL ENERGIA ( Pro-forma - R$ Thousands)

 

1Q13

1Q12

Var.

Gross Revenues (IFRS)(1)

4,713,359

4,743,191

-0.6%

Gross Revenues (IFRS + Conventional Generation Consolidation)(1)

5,027,825

5,042,116

-0.3%

Gross Revenues (IFRS + Conventional Generation Consolidation + Regulatory Assets & Liabilities - Non Recurring)(1)

4,971,987

5,012,501

-0.8%

Net Revenues (IFRS)(1)

3,456,798

3,122,873

10.7%

Net Revenues (IFRS + Generation Proportional Consolidation)(1)

3,508,591

3,151,679

11.3%

Net Revenues (IFRS + Generation Proportional Consolidation + Regulatory Assets & Liabilities - Non Recurring)(1)

3,604,217

3,041,775

18.5%

Cost of Electric Power

(1,827,481)

(1,665,729)

9.7%

Operating Costs & Expenses

(1,104,388)

(898,376)

22.9%

EBIT

835,350

856,884

-2.5%

EBITDA (IFRS)(2)

1,054,968

978,915

7.8%

EBITDA (IFRS + Generation Proportional Consolidation - Non-Recurring)

1,125,628

1,075,223

4.7%

EBITDA (IFRS + Generation Proportional Consolidation + Regulatory Assets & Liabilities - Non Recurring)(3)

1,131,175

1,059,038

6.8%

Financial Income (Expense)

(181,583)

(214,547)

-15.4%

Income Before Taxes

653,767

642,337

1.8%

Net Income (IFRS)

405,303

412,609

-1.8%

Net Income (IFRS + Generation Proportional Consolidation)

405,303

412,609

-1.8%

Net Income (IFRS + Generation Proportional Consolidation + Regulatory Assets & Liabilities - Non-Recurring)(4)

410,435

399,243

2.8%

Notes:

(1)    Disregard construction revenues;

(2)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization;

(3)    EBITDA (IFRS + Regulatory Assets & Liabilitites – Non-recurring) considers, besides the items mentioned above, the regulatory assets and liabilities, and excludes the non-recurring effects;

(4)    Net Income (IFRS + Regulatory Assets & Liabilitites – Non-recurring) considers the regulatory assets and liabilities and excludes the non-recurring effects.

 

ADJUSTMENTS ON FINANCIAL STATEMENTS, FOR COMPARISON PURPOSES (In Millions of Reais)

EBITDA

Net Income

 

1Q13

1Q12

1Q13

1Q12

Reported amount (A) - IFRS

1,055

978.9

405.3

412.6

Consolidation of jointly-controlled subsidiaries (Conventional Generation) (B)

70.7

96.3

-

-

IFRS + Consolidation of jointly-controlled subsidiaries (Conventional Generation) (C = A+ B)

1,125.6

1,075.2

405.3

(0.0)

(-) Non-recurring effects

 

 

 

 

Non-recurring increase on the legal and judicial expenses and indemnities

(73.2)

 

(48.3)

 

Exposure to Energy Reallocation Mechanism ("MRE") - Generation Scaling Factor (GSF)

(66.3)

 

(43.8)

 

Asset write-off (Epasa)

(12.5)

 

(8.3)

 

Technical reports in the distribution companies, related to the physical inventory of assets and the implementation of the Manual for the Equity Control in the Power Sector, in accordance with Aneel’s Resolution No.367/09

 

(5.2) 

 

(3.5)

(=) Total non-recurring effects (B)

(152.1)

(5.2)

(100.4)

(3.5)

(+) Regulatory Assets and Liabilities (C)

(146.5)

(21.4)

(95.3)

(15.6)

(=) Total adjustments (F= E - D)

5.5

(16.2)

5.1

(12.1)

Adjusted amount (C + F)

1,131.2

1,059.0

410.4

399.2

 

 

 


   

Page 16 of 61


 
 
1Q13 Results | May 09, 2013

 

 

5.1) Operating Revenue

Gross operating revenue (IFRS + Conventional Generation Proportional Consolidation + Construction Revenue) in 1Q13 reached R$ 5,028 million, representing a reduction of 0,29% (R$ 14 million). Excluding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue (IFRS + Conventional Generation Proportional Consolidation) would have amounted to 4,769 million, a reduction of 0.1% (R$ 4 million).

The upturn in gross operating revenue was mainly caused by the following factors:

·         Increase of 1.9% in the sales volume to the captive market, in the amount of R$ 101 million (market + mix);

·         Average tariff adjustment of -12,57% in the distribution companies, for the period between 1Q12 and 1Q13, in the amount of R$ 503 million due to MP 579/2012 (converted into 12.783 law in January 2013), through which, ANEEL approved the result of the extraordinary tariff revision (RTE) of 2013, applied to the consumption from January 24, 2013, onwards. In this extraordinary review electricity quotas from generating plants that renewed their concession contracts were incorporated. The total energy coming from these plants was divided into quotas for the distributors. The effects of RGR and CCC extinctions, CDE reduction and reduction of transmission costs were also included;

·         Gross revenue of free clients’ TUSD reducted 24% (R$ 83 million);

·         Increase of R$ 22 million in Revenue Others;

·         Resources from the CDE in the amount of R$ 118 million as provided by the Provisional Measure No. 579 of September 11, 2012 (converted into Law No. 12,783 of January 11, 2013) which determined that the resources related to low income subsidy and other tariff discounts became fully subsidized by funds from the CDE. In the first quarter of 2013, revenue of R$ 118 million was recorded, of which R$ 21 million related to the low income subsidy and R$ 97 million relating to other tariff discounts

·         Additional gross revenue from CPFL Renováveis, in the amount of R$ 101 million. Part of the sales of these projects is made to companies within the Group, being the corresponding revenue eliminated in the CPFL Energia consolidation. The additional revenue of CPFL Renováveis, net of PIS and Cofins taxes and eliminations, was of R$ 75 million;

·         Increase in the revenue from the Segment of Conventional Generation, in the amount of R$ 72 million, due to the following factors:

            (i)        Increase in the revenue from Epasa, in the amount of R$ 48 million, due to the dispatch in the thermoelectric facilities determined by ONS in the first months of 2013 and to the financial settlement based on the PLD related to the purchase for coverage;

           (ii)        Increase in the revenue arising from ENERCAN and BAESA in the amount of R$ 23 million, due to higher energy sales tied to the power plants’ contracts;

·        Increase in the revenue from the Segment of Commercialization and Services, in the amount of R$ 168 million.

Deductions from the gross operating revenue were R$ 1,260 million, representing a decrease of 22.2 % (R$ 361 million), due to the decreases:

            (i)        of 4.6% in ICMS tax (R$ 35.9 million);

           (ii)        of 6.6% in PIS/COFINS taxes (R$ 28.0 million);

 


   

Page 17 of 61


 
 
1Q13 Results | May 09, 2013

 

          (iii)        of 73.4% in CDE sector charge (R$ 107.3 million);

         (iv)        of 17.0% in the value related to the R&D and energy efficiency program (R$ 6.6 million);

          (v)        of 99.9% in the global reversal reserve - RGR (R$ 26.6 million); and

         (vi)        of 82.4% in CCC sector charge (R$ 160.9 million),

Partially compensaded by Proinfa’s increase of 31.7% (R$ 5.2 million).

The decrease of 6.6% (R$ 28.0 million) in the PIS and Cofins was partially offset by effect of the recording (in the amount of R$ 31.8 million) of PIS and Cofins taxes credits on the depreciation and amortization of the distribution companies. In 1Q12, theses credits were registered in the “depreciation and amortization” expenses line and, in 1Q13, they were registered in the “deductions from the operating revenue” line for better accounting purposes.

Net operating revenue (IFRS + Conventional Generation Proportional Consolidation + Construction Revenue) reached R$ 3,767 million in 1Q13, representing an increase of 10.1% (R$ 346 million). Excluding the revenue from building the infrastructure of the concession, net operating revenue (IFRS + Conventional Generation Proportional Consolidation) would have amounted to 3,509 million, an increase of 11.3% (R$ 357 million).

 

5.2) Cost of Electric Energy

The Decree No 7945 promoted some changes on energy contracting and on the Energy Development Account (CDE), wich is a sector charge. In relation to contracting of energy, Decree 7945 (i) reduced the minimum term from three years to one, as from the start of the energy supply, for commercialization contracts for electric energy provided by existing ventures and (ii) increased the pass-through of the distributors’  electric energy acquisition costs to the final consumers from one hundred and three to one hundred and five percent of the total amount of electric energy contracted in relation to the distributor’s annual supply load.

The Decree amended the objectives of the CDE, and introduced the pass-through of CDE funds to the distribution concessionaires in relation to the following costs: 

                    (i)        exposure in the short-term market of the hydroelectric power plants contracted under a system of physical guarantee of electric energy and power quotas, due to inadequate allocation of generation in the scope of the Energy Relocation Mechanism – MRE (Hydrological Risk);

                  (ii)        exposure of the distributors in the short-term market, due to insufficient contractual support for the load distributed, in relation to the amount of replacement not recontracted as a result of non-participation in the extension of the electric energy generation concessions (Involuntary exposure);

                 (iii)        the additional cost related to activation of thermoelectric plants without respecting the order of merit by decision of the Electrical Sector Monitoring Committee – CMSE (ESS – Energy Security);

                 (iv)        and the full or partial amount of the accumulated positive balance in the CVA (compensation mechanism) account, for the system service charge and energy purchased for resale (CVA ESS and Energy).

The cost of electric energy (IFRS + Conventional Generation Proportional Consolidation), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 1,827 million in 1Q13, representing an increase of 9.7% (R$ 162 million).

·      The cost of electric power purchased for resale in 1Q13 was R$ 1,691 million, representing an increase of 28,3% (R$ 374 million), due to the following effects:

 


   

Page 18 of 61


 
 
1Q13 Results | May 09, 2013

            (i)     Increase in the cost of energy purchased through auction in the regulated environment (R$ 644 million), caused by the increases of 62.6% in the average purchase price, partially compensaded by a decrease of 1.7% (175 GWh) in the volume of purchased energy;

           (ii)    Increase in the cost of short-term energy purchase (R$ 143 million) due to the increase of 219.6% in the average purchase price and also de increase of 2.5% (28 GWh) in the quantity of the energy purchased. In part, this increase is cause by the exposure to the Energy Reallocatin Mechanism (“MRE”) – Generation Scaling Factor (GSF) - (R$ 66 million) – Non-recurring

         (iii)   Increase in the cost of energy from Itaipu (R$ 44 million), mainly due to the 19.2% increase in the average purchase price;

        (iv)   Increase in the PROINFA cost (R$ 5 million), due to the 17.0% increase in the average purchase price, partially offset by the decrease of 7.7% (20 GWh) in the volume of purchased energy.

Partially offset by:

       (v)   Resources from the CDE in the amount of R$ 432 million, according to the Decree No 7945;

      (vi)   Increase in PIS and Cofins tax credits, generated from the energy purchase (R$ 31 million);

·         Charges for the use of the transmission and distribution system reached R$ 136 million in 1Q13, a 60,9% decrease (R$ 212 million), due to the following factors:

                   (i)         Increase of 734.9% in the system service usage charges – ESS (R$ 215 million), mainly due to the increases of R$ 109 million in CPFL Paulista, R$ 45 million in RGE and R$ 47 million in CPFL Piratininga;

                  (ii)         Decrease in PIS and Cofins tax credits, generated from the tax charges (R$ 22 million);

Partially offsetting:

                 (iii)        Resources from the CDE in the amount of R$ 266 million, according to the Decree No 7945;

                (iv)        Decrease of 52.0% in the basic network charges (R$ 149 million), mainly due to the decreases of 58.8% (R$ 80 million) in CPFL Paulista, of 49.0% in RGE (R$ 24 million) and of 56.4% (R$ 37 million) in CPFL Piratininga due to the MP 579/2012 (converted into Law No 12783 in January 2013), wich caused a reduction in the transmission costs;

                 (v)        Decrease of 63.2% in Itaipu charges (R$ 15 million);

                (vi)        Reduction of R$ 13 million in the energy reserve charges;

               (vii)        Decrease of 38.1% in the conection charges (R$ 7 million).

 

5.3) Operating Costs and Expenses

Operating costs and expenses (IFRS + Conventional Generation Proportional Consolidation + Construction Cost) were R$ 1,104 million in 1Q13, registering an increase of 22.9% (R$ 206 million), due to the following factors:

·      Reduction of 4.0% (R$ 11 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 259 million in 1Q13, has its counterpart in the “operating revenue”;

·         The Private Pension Fund item, which represented a revenue of R$ 3 million in 1Q12, due to the change in practice and impact of the revision of CPC 33 - Employee benefits, now being adopted as of January 1, 2013, has come to represent an expense of R$ 8 million in 1Q12. In 1Q13, this expense increased to R$ 21 million, resulting in a negative variation of R$ 12 million. This variation is due to the expected estimated impact on actuarial assets and liabilities, according to CVM Deliberations Nos. 371/00 and 600/09, as shown in the Actuarial Report;

 


   

Page 19 of 61


 
 
1Q13 Results | May 09, 2013

 

 

·      Depreciation and Amortization (IFRS + Conventional Generation Proportional Consolidation + Construction Cost), which represented a net increase of 33.0% (R$ 72 million), mainly due to the following factors:

              (i)       Additional of CPFL Renováveis, in the amount of R$ 37 million;

             (ii)       Increase in the Distribution Segment, in the amount of R$ 39 million, mainly due to the following factors:

ü  The recording effect, in the amount of R$ 27 million, of PIS and Cofins tax credits on the depreciation and amortization. In 1Q12, these credits were registered in the “depreciation and amortization” expenses line and, in 1Q13, they were registered in the “deductions from the operating revenue” line for better accounting purposes;

ü  Increase of R$ 11 million due to the increase in amortization of the distribution infrastructure intangible due to new investments;

Partially offset by:

            (iii)       Reduction of 4.3% in the Conventional Generation Segment, in the amount of R$ 3 million

·      The PMSO item (IFRS + Conventional Generation Proportional Consolidation + Construction Cost), that reached R$ 535 million in 1Q13, compared to R$ 402 million in 1Q12, registering an incrase of 32.9% (R$ 132 million), mainly due to the following factors (that need to be excluded for comparison purposes with the 1Q12):

              (i)       Non-recurring  increase in the legal and judicial expenses and indemnities (R$ 73 million);

             (ii)       Non-recurring  increase related to the assets write-off in EPASA (R$ 13 million);

            (iii)       Non-recurring  increase related to the physical inventory of assets, due to the implementation of the Manual for the Equity Control in the Power Sector (MCPSE) in 1Q12 (R$ 5 million);

           (iv)       Additional PMSO of CPFL Renováveis (R$ 13 million);

            (v)       Additional PMSO related to the expansion of the activities of CPFL Serviços, CPFL Atende, CPFL Total and Nect (R$ 4 million);

           (vi)       Additional expenses of materials relating to the purchase of fuel oil by Epasa, due to the dispatch of the thermoelectric facilities (R$ 17 million).

Excluding these effects, PMSO for 1Q13 would have totaled R$ 349 million, compared to R$ 331 million in 1Q12, an increase of 5.2% (R$ 17 million), compared to the IGP-M index of 8.1% (price variation between March 31, 2012 and March 31, 2013).

 


   

Page 20 of 61


 
 
1Q13 Results | May 09, 2013

 

 

MANAGEMENT ADJUSTMENTS ON PMSO, FOR COMPARISON PURPOSES (in millions of Reais)

 

1Q13  

1Q12

Variation

 

R$ MM

%

Reported PMSO (IFRS + Consolidation of jointly-controlled subsidiaries (Conventional Generation)

 

 

 

 

Personnel 

(180.5)

(158.9)

(21.6)

13.6%

Material

(45.1)

(25.5)

(19.6)

76.9%

Outsourced Services

(127.3)

(132.0)

4.7

-3.6%

Other Operating Costs/Expenses

(182.1)

(86.0)

(96.1)

111.7%

Reported PMSO (IFRS + Consolidation of jointly-controlled subsidiaries (Conventional Generation) - (A)

(534.9)

(402.4)

(132.5)

32.9%

Non-recurring effects

 

 

 

 

Non-recurring increase on the legal and judicial expenses and indemnities

(73.2)

 

(73.2)

 

Asset write-off (Epasa)

(12.5)

 

(12.5)

 

Technical reports in the distribution companies, related to the physical inventory of assets and the implementation of the Manual for the Equity Control in the Power Sector, in accordance with Aneel’s Resolution No.367/09

 

(5.2) 

5.2

 

(=) Total non-recurring effects (B)

(85.8)

(5.2)

(80.5)

-

Other adjustments (that need to be excluded for comparison purposes)

 

 

 

 

Additional PMSO of CPFL Renováveis

(45.5)

(32.2)

(13.3)

 

PMSO related to the business expansion of CPFL Serviços, CPFL Atende, CPFL Total and Nect

(35.4)

(31.4)

(4.0)

 

Additional material expenses related to the oil acquisition by Epasa

(19.6)

(2.1)

(17.5)

 

(=) Total other adjustments (C)

(100.4)

(65.7)

(34.8)

-

Adjusted PMSO

 

 

 

 

Personnel

(147.7)

(134.8)

(12.9)

9.6%

Material

(20.6)

(20.1)

(0.5)

2.4%

Outsourced Services

(94.5)

(95.5)

1.0

-1.1%

Other Operating Costs/Expenses

(85.8)

(80.7)

(5.1)

6.3%

Total adjusted PMSO (A - B - C)

(348.7)

(331.5)

(17.3)

5.2%

 

The main factors explaining the variation in PMSO, following the exclusion of the effects already mentioned were:

             (i)       Personnel expenses, which reported a net increase of 9.6% (R$ 12.9 million), mainly due to: (i) the 2012 Collective Bargaining Agreement, that readjusted the wages by 6.30% in the average (R$ 6.6 million); (ii) personnel dismissal (R$ 1.0 million); (iii) the increase in benefits (R$ 3.1 million); and (iv) other increases (R$ 2.2 million);

            (ii)       Other operating costs/expenses, which registered an increase of 6.3% (R$ 5 million), mainly due to the following increase:

ü  CPFL Paulista (R$ 6.0 million), due to the loss in disposal/retirement of assets.

 

 

 


   

Page 21 of 61


 
 
1Q13 Results | May 09, 2013

 

5.4) Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented an additional cost of R$ 147 million in 1Q13 and of R$ 21 million in 1Q12 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

 

5.5) EBITDA

1Q13 EBITDA  (IFRS + Conventional Generation Proportional Consolidation) reached R$ 1,126 million, registering an increase of 4.7% reduction (R$ 50 million).

Considering the proportional consolidation of the conventional generation projects, the regulatory assets and liabilities, excluding the non-recurring effects, the recurring EBITDA (IFRS + Conventional Generation Proportional Consolidation + Regulatory Assets and Liabilities – Non-recurring) totaled R$ 1,131 million in 1Q13, compared to R$ 1,059 million in 1Q12, an increase of 6.8% (R$ 72 million).

 

5.6) Financial Result

The 1Q13 net financial expense (IFRS + Conventional Generation Proportional Consolidation) was of R$ 182 million, a 15.3% reduction (R$ 33 million) compared with the net financial expense of R$ 215 million reported in 1Q12.

The items explaining these changes are as follows:

·         Financial Revenues: increase of 12.3% (R$ 18 million), from R$ 144 million in 1Q12 to R$ 161 million in 1Q13, mainly due to the following factors:

ü     Financial Revenue in the Distribution Companies due to the monetary update of the financial asset (R$ 31 million) (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa)

ü      Increase in the additions and delay fines, tax credits and monetary update (R$ 6 million);

ü      Increase in the financial revenues others (R$ 3 million).

Partially offset by:

ü      Reduction in the income from financial investments (R$ 16 million), due to the reduction in the CDI Interbank rate and the cash equivalents;

ü      Reduction in the updates of judicial deposits (R$ 6 million), mainly due to the reduction in the indexes used to update these items;

·         Financial Expenses: decrease of 4.2% (R$ 15 million), from R$ 358 million in 1Q12 to R$ 343 million in 1Q13, mainly due to the following factors:

         (i)    Decrease of debt of charge (R$ 47 million)

        (ii)    Decrease in the monetary and foreign exchange updates (R$ 12 million), mainly due to the reduction in the indexes used to update the debt;

Partially offset by:

       (iii)    Financial expenses from CPFL Renováveis, in the amount of R$ 43 million, mainly due to:

 


   

Page 22 of 61


 
 
1Q13 Results | May 09, 2013

 

ü      The new operating assets, resulting from the acquisition of Jantus, whose results have been accounted for CPFL Renováveis since December 2011;

ü      The acquisitions of Bons Ventos wind farms (157.5 MW) in June 2012, and the assets of biomass cogeneration of Ester thermoelectric facility (40 MW) in October 2012;

ü      The beginning of operations of Bio Ipê and Bio Pedra thermoelectric facilities in May 2012

ü      The beginning of operations of Santa Clara wind farms (188 MW) in July 2012.

 

5.7) Net Income

Net income (IFRS + Conventional Generation Proportional Consolidation) in 1Q13 was R$ 405 million, a decrease of 1.7% (R$ 7 million). This result reflects: (i) the higher expense related to the purchase of energy and to the energy charges, due to the higher dispatch of the thermoelectric facilities occurred during the quarter, and that resulted in the EBITDA (IFRS) decrease of R$ 50 million; and (ii) the higher depreciation and amortization expense, due to the beginning of operations of several projects at CPFL Renováveis.

Excluding the amount related to the non-controlling shareholders, the net income (IFRS + Conventional Generation Proportional Consolidation) in 1Q13 was R$ 406 million, a decrease of 1.3% (R$ 5 million), compared to the net income of R$ 411 million in 1Q12.

Considering the proportional consolidation of the conventional generation projects, the regulatory assets and liabilities, including the effects on the financial result, (net of taxes) and excluding the non-recurring effects, the total net income (IFRS + Conventional Generation Proportional Consolidation + Regulatory Assets and Liabilities – Non-recurring) would have totaled R$ 410 million in 1Q13, comparared to R$ 399 million in 1Q12, an increase of 2.8% (R$ 11 million).

 

6) DEBT

6.1) Financial Debt (Including Hedge)

 

   

Note: (*) Considering proportional consolidation of BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

CPFL Energia’s financial debt (including hedge) reached R$ 15,693 million in 1Q13, increase of R$ 3,835 million, or 32.3%, compared to 1Q12. This increase in net debt is mainly a reflection of:

·        the consolidation of 100% of the debt of CPFL Renováveis (principal + charges), which has added around R$ 2,010 million to the consolidated indebtedness of CPFL Energia. Part of these funds, around R$ 524 million, was assumed through the acquisitions of Bons Ventos wind farms and Ester cogeneration assets in the period. The remaining amount, which totaled around R$ 1,486 million, occurred through funding for the payment of these acquisitions, as well as for the construction of several greenfield projects;

 


   

Page 23 of 61


 
 
1Q13 Results | May 09, 2013

 

·         the increase in indebtedness due to the funding, net of amortizations, in the amount of R$ 1,785 million, in CPFL Energia (Holding) and the other Group companies (conventional generation, distribution and commercialization segments);

·         the increase in the other charges and monetary and exchange rate updates (net of hedge) in the period, in the amount of R$ 40 million.

The main contributing funding and amortizations to the variation in the balance of financial debt described above were:

·         CPFL Renováveis: funding, net of amortizations, in the amount of R$ 1,486 million, and debt assumptions in the amount of R$ 524 million:

+      Debentures issuance by CPFL Renováveis (1st Issue of R$ 430 million);

+      Funding of BNDES financing for CPFL Renováveis (source CPFL), in the amount of R$ 254 million;

+      Funding related to the acquisition of Bons Ventos (operation with redeemable preferred shares), in the amount of R$ 400 million;

+      Promissory notes issuance by Atlântica Wind Complex, in the amount of R$ 230 million;

+      Funding of BNDES financing for Salto Góes Small Hydroelectric Power Plant, in the amount of R$ 70 million;

+      Funding of BNDES financing for Coopcana and Alvorada Thermoelectric Power Plants, in the amount of R$ 98 million;

+      Funding of BNDES financing for Macacos I Win Farms (Macacos, Pedra Preta, Costa Branca e Juremas), in the amount of R$ 116 million;

-      Amortizations of BNDES financing for CPFL Renováveis (source CPFL), in the amount of R$ 47 million;

-      Amortizations of BNDES financing for CPFL Renováveis (source ERSA), in the amount of R$ 43 million;

-      Amortization related to the operation with redeemable shares (Alto Irani and Plano Alto Small Hydro Power Plants), in the amount of R$ 22 million;

+      Indebtedness from the acquisition of Bons Ventos by CPFL Renováveis, in the amount of R$ 471 million, of which R$ 209 million are related to BNDES financing, R$ 180 million are related to BNB financing and R$ 82 million are related to NIB (Nordic Investment Bank) financing;

+      Indebtedness from the acquisition of Ester Thermoelectric Power Plant by CPFL Renováveis, in the amount of R$ 53 million, related to BNDES financing.

·         Group’s Distributors: funding (BNDES and other financial institutions), net of amortizations, totaling R$ 2,026 million:

+      Debentures issuance by CPFL Paulista (6th Issue of R$ 660 million and 7th Issue of R$ 505 million), CPFL Piratininga (6th Issue of R$ 110 million and 7th Issue of R$ 235 million) and RGE (6th Issue of R$ 500 million and 7th Issue of R$ 170 million);

+      Funding of financing, through Law No. 4131/62, for CPFL Paulista (R$ 49 million), CPFL Piratininga (R$ 64 million), RGE (R$ 223 million), CPFL Santa Cruz (R$ 20 million), CPFL Leste Paulista (R$ 25 million), CPFL Sul Paulista (R$ 21 million), CPFL Jaguari (R$ 13 million) and CPFL Mococa (R$ 11 million);

 


   

Page 24 of 61


 
 
1Q13 Results | May 09, 2013

+      Funding of working capital by CPFL Jaguari (R$ 19 million), CPFL Leste Paulista (R$ 9 million) and CPFL Mococa (R$ 6 million);

+      Funding, net of amortizations, of BNDES financing for Group’s Distributors, totaling R$ 269 million;

-      Amortizations of the principal of RGE (3rd Issue of R$ 127 million) and CPFL Paulista’s debentures (3rd Issue of R$ 427 million);

-      Amortizations of financing for CPFL Paulista (R$ 124 million), CPFL Piratininga (R$ 14 million), RGE (R$ 123 million), CPFL Santa Cruz (R$ 11 million), CPFL Leste Paulista (R$ 17 million), CPFL Sul Paulista (R$ 10 million), CPFL Jaguari (R$ 4 million) and CPFL Mococa (R$ 6 million);

-      Other amortizations, net of funding, in the amount of R$ 20 million.

·         CPFL Geração and CERAN

-      Amortizations of BNDES financing for CPFL Geração (R$ 49 million) and CERAN (R$ 55 million).

·         CPFL Brasil and CPFL Serviços: funding, net of amortizations, totaling R$ 13 million:

+      Funding of working capital by CPFL Serviços (R$ 8 million);

+      Funding of BNDES financing for CPFL Brasil (R$ 2 million) and CPFL Serviços (R$ 6 million);

-      Amortizations of BNDES financing for CPFL Brasil (R$ 3 million).

·         CPFL Energia (Holding)

-      Amortization of the principal of CPFL Energia’s debentures (3rd Issue of R$ 150 million).

 

CPFL Energia adopts a pre-funding strategy, anticipating funding for maturing debt within 18 to 24 months. The latest funding for this purpose were conducted in February 2013 through the issuance of debentures, in the total amount of R$ 910 million. Therefore, the company was capable of reducing the nominal cost of its debt by approximately 2.3 percentage point, to 8.4% p.a., as well as extending its debt profile by 7.1%, from 4.2 to 4.5 years.

 

 


   

Page 25 of 61


 
 
1Q13 Results | May 09, 2013
 

 

Financial Debt - 1Q13 - IFRS (R$ Thousands)

 

Charges

 

 

Principal

 

 

Total

 

Short Term

Long Term

 

 

Short Term

Long Term

 

 

Short Term

Long Term

Total

       

 

   

 

       

Local Currency

     

 

   

 

       

BNDES - Repowering

14

-

 

 

3,271

609

 

 

3,285

609

3,894

BNDES - Investment

23,285

-

 

 

657,882

3,799,060

 

 

681,167

3,799,060

4,480,227

BNDES - Income Assets

62

-

 

 

2,213

6,649

 

 

2,275

6,649

8,924

BNDES - Working Capital

88

-

 

 

20,771

-

 

 

20,859

-

20,859

Financial Institutions

110,017

41,316

 

 

633,574

1,271,314

 

 

743,591

1,312,630

2,056,221

Others

788

-

 

 

11,676

22,444

 

 

12,464

22,444

34,908

Subtotal

134,254

41,316

 

 

1,329,387

5,100,076

 

 

1,463,641

5,141,392

6,605,033

 

     

 

   

 

       

Foreign Currency

     

 

   

 

       

Financial Institutions

12,143

-

 

 

2,143

2,352,786

 

 

14,286

2,352,786

2,367,072

Subtotal

12,143

-

 

 

2,143

2,352,786

 

 

14,286

2,352,786

2,367,072

 

     

 

   

 

       

Debentures

     

 

   

 

       

CPFL Energia

1,548

-

 

 

150,000

150,000

 

 

151,548

150,000

301,548

CPFL Paulista

29,179

-

 

 

-

1,643,971

 

 

29,179

1,643,971

1,673,150

CPFL Piratininga

17,693

-

 

 

-

762,668

 

 

17,693

762,668

780,361

RGE

15,647

-

 

 

126,667

737,507

 

 

142,314

737,507

879,821

CPFL Santa Cruz

1,566

-

 

 

-

64,765

 

 

1,566

64,765

66,331

CPFL Brasil

5,873

-

 

 

-

227,383

 

 

5,873

227,383

233,256

CPFL Geração

55,006

-

 

 

-

2,030,517

 

 

55,006

2,030,517

2,085,523

CPFL Renováveis

14,862

-

 

 

33,950

1,091,950

 

 

48,812

1,091,950

1,140,762

Subtotal

141,374

-

 

 

310,617

6,708,761

 

 

451,991

6,708,761

7,160,752

       

 

   

 

       

Financial Debt

287,771

41,316

 

 

1,642,147

14,161,623

 

 

1,929,918

14,202,939

16,132,857

       

 

   

 

       

Hedge

-

-

 

 

-

-

 

 

(130)

(439,240)

(439,370)

       

 

   

 

       

Financial Debt Including Hedge

-

-

 

 

-

-

 

 

1,929,788

13,763,699

15,693,487

Percentage on total (%)

-

-

 

 

-

-

 

 

12.3%

87.7%

100%

 

Of the total indebtedness of R$ 15,693 million in 1Q13, R$ 13,764 million (87.7%) are considered long term and R$ 1,930 million (12.3%) are considered short term. In 1Q12, of the total of R$ 11,858 million, R$ 10,085 million (85.0%) are considered long term and R$ 1,773 million (15.0%) are considered short term.

The cash position at the end of 1Q13 has coverage ratio of 1.7x the amortizations of the next 12 months, enough to honor all amortization commitments until early 2Q14. Considering the contribution of R$ 371 million from the Energy Development Account (CDE) concerning the approval of CPFL Paulista’s tariff and expected to occur in May-13, the cash coverage would reach 1.9x the short-term amortizations.

 

6.2) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund)

 


   

Page 26 of 61


 
 
1Q13 Results | May 09, 2013

 

     

Note: (*) Considering proportional consolidation of BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

Total debt, comprising financial debt, hedge (asset/liability) and debt with the private pension fund, amounted to R$ 16,578 million in 1Q13, growth of 36.0%. The nominal average cost of debt fell from 10.7% p.a. in 1Q12 to 8.4% p.a. in 1Q13, due to the decrease in the CDI interbank rate (from 11.4% to 7.5%). (accrued rates in the last 12 months)

 

Debt Profile – IFRS – 1Q12  

 

R$

Swap

 

Million

 

 

 

Banking

1,683

95.50% to 106.85% of CDI

Hedge

86

106.30% of CDI

14.8%

52

143.90% of CDI

 

22

102.50% of CDI

 

 

 

 

 

Revenue with foreign exchange component

Natural

 

Hedge

24

0.2%

 

 

 

 

Debt Profile – IFRS – 1Q13   

 

R$

Swap

 

Million

 

 

 

 

2,174

95.50% to 106.85% of CDI

Banking

146

108% of CDI

Hedge

52

176.2% of CDI

14.0%

13

95.78% of CDI

 

 

 

 

 

 

 

 

Revenue with foreign exchange component

Natural

 

Hedge

34

0.2%

 

 

 

Note: PSI – Investment Support Program.

 


   

Page 27 of 61


 
 
1Q13 Results | May 09, 2013

 

 

As a result of the funding operations and amortizations, considering the indexation after hedge, there was an increase in the portion prefixed-PSI (from 4.1%, in 1Q12, to 6.9%, in 1Q13) and tied to the IGP-M/IGP-DI (from 2.9%, in 1Q12, to 5.8%, in 1Q13), and a decrease in the portion tied to the CDI-pegged portion (from 66.7%, in 1Q12, to 65.0%, in 1Q13) and in the BNDES-TJLP-indexed portion (from 26.1%, in 1Q12, to 22.1%, in 1Q13).

The foreign-currency debt would have come to 14.3% of the total, if banking hedge operations had been excluded. Considering the contracted swap operations, which convert the indexation of debt in foreign-currency to the CDI, the effective foreign-currency debt is 0.2% (all of this possesses a natural hedge).

The portion of the debt tied to the IGP-M/IGP-DI is related mostly to the debt with the private pension fund. In 1Q13, due to changes in accounting practices in relation to the registration of pension plans (CPC 33), the Company recorded an additional liability of R$ 516 million against comprehensive income. So there was no movement of this amount through the result.

 

Debt Profile – Pro-forma (*) – Indexation After Hedge – 1Q13 vs. 1Q12

 

   

Note: (*) Considering proportional consolidation of BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

 

 


   

Page 28 of 61


 
 
1Q13 Results | May 09, 2013

 

6.3) Net Debt and Leverage

 

IFRS - R$ Thousands

1Q13

1Q12

Var.

Financial Debt (including hedge)

(15,693,489)

(11,858,122)

32.3%

(+) Available Funds

2,772,012

2,672,493

3.7%

(=) Net Debt

(12,921,477)

(9,185,629)

40.7%

       

 

 

 

 

 

Pro forma (*) - R$ Thousands

1Q13

1Q12

Var.

Financial Debt (including hedge)

(17,306,292)

(13,621,893)

27.0%

(+) Available Funds

2,845,996

2,707,338

5.1%

(=) Net Debt

(14,460,296)

(10,914,555)

32.5%

Note: (*) Considering proportional consolidation of BAESA, ENERCAN, Foz do Chapecó and EPASA.

 

In 1Q13, net debt totaled R$ 12,921 million, an upturn of 40.7% or R$ 3,736 million, compared to net debt position at the end of 1Q12 in the amount of R$ 9,186 million. This increase is explained on the following factors:

·         Increase of R$ 3,835 million in the gross indebtedness, as described in the item 6.1;

·         Increase of R$ 100 million in the balance of the cash, from R$ 2,672 million in 1Q12 to R$ 2,772 million in 1Q13, mainly explained by:

          (i)        Cash generation of operating activities in the period: +R$ 1,582 million;

         (ii)        Payment of the acquisitions (Bons Ventos and Ester): -R$ 702 million;

        (iii)        Investments in the period: -R$ 2,439 million;

        (iv)        Net funding in the period: +R$ 3,067 million;

         (v)        Payment of dividends: -R$ 1,414 million;

        (vi)        Other movements: +R$ 6 million.

 

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent participation of CPFL Energia in each of the projects. Also, include in the calculation of adjusted EBITDA the effects of the CVA – "Account for the Compensation of the Variations of Parcel A", including the disbursement of R$ 371 million of the Energy Development Account (CDE) concerning the approval of CPFL Paulista’s tariff to be held in May-13, and the historic EBITDA of newly acquired projects, as Bons Ventos and Ester. As a result, adjusted net debt totaled R$ 12,475 million and adjusted EBITDA reached R$ 4,111 million, and the adjusted Net Debt / adjusted EBITDA at the end of 1Q13 reached 3.03x. Considering the net debt without adjustment and the IFRS reported EBITDA accumulated in 12 months up to the end of 1Q13 in the amount of R$ 3,867 million, the Company would have closed the quarter with a net leverage of 3.34x.

 


   

Page 29 of 61


 
 
1Q13 Results | May 09, 2013

 

7) INVESTMENTS

In 1Q13, R$ 532 million were invested in business maintenance and expansion, of which R$ 233 million in distribution, R$ 296 million in generation (R$ 294 million of CPFL Renováveis) and R$ 3 million in commercialization and services.

Listed below are some of the main investments made by CPFL Energia in each segment:

            (i)   Distribution: strengthening and expanding the electricity system to keep pace with market growth, both in terms of energy sales and numbers of customers. Other allocations included electricity system maintenance and improvements, operational infrastructure, the upgrading of management and operational support systems, customer help services and research and development programs, among others;

           (ii)   Generation: chiefly focused on Alvorada and Coopcana Thermoelectric Power Plants, Campo dos Ventos II Wind Farm and Macacos I, Atlântica, Campo dos Ventos and São Benedito Wind Complexes, ongoing construction projects.

 

 

Investments Projected by the Group for the Next 5 Years

100% CPFL Renováveis and CERAN

(R$ million)

Note: (*) Considers 100% of CPFL Renováveis and CERAN and the proportional stake in the other generation projects.

 


   

Page 30 of 61


 
 
1Q13 Results | May 09, 2013

 

8) DIVIDENDS

On April 30, 2013, dividends for the 2H12 were paid to holders of common shares traded on the BM&FBovespa – Bolsa de Valores, Mercadorias e Futuros S.A. (BM&FBOVESPA). The total declared amount was R$ 456 million, corresponding to R$ 0.473778718 per share.

Adding the amount of R$ 640 million, related to the 1H12 (paid in September 2012), the total declared amount for the full year of 2012 was R$ 1,096 million, corresponding to R$ 1.139118233 per share.

On May 07, 2013, dividends for the 2H12 were paid to holders of ADRs traded on the New York Stock Exchange (NYSE), in an amount corresponding to US$ 0.4621 per ADR.

 

CPFL Energia's Dividend Yield

 

2H10

1H11

2H11

1H12

2H12

Dividend Yield - last 12 months (1)

6.9%

6.0%

7.1%

6.1%

4.6%

 

 

 

 

 

 

 

Note: (1) Based on the average of the closing quotations in each half year period.

 

The 2H12 dividend yield, calculated on the average of the closing quotations in the period (R$ 22.78 per share) is 2.1% (4.6% in the last 12 months).

 

Dividend Distribution – R$ Million

(*) Note: considering share price adjusted for reverse stock split and simultaneous stock split on June 29, 2011. Without dividends.

 

The declared amounts are in line with the Company’s dividend policy, which states that shareholders will receive at least 50% of adjusted half-yearly net income as dividends and/or interest on equity (IOE). CPFL Energia has presented a payout ratio close to 95% since its IPO, respecting the constitution of the legal reserve of 5%.

 


   

Page 31 of 61


 
 
1Q13 Results | May 09, 2013

 

9) STOCK MARKET

9.1) Share Performance

CPFL Energia, which has a current free float of 30.5%, is listed on both the BM&FBOVESPA (Novo Mercado) and the NYSE (ADR Level III), segments with the highest levels of corporate governace.

The shares closed the period priced at R$ 21.10 per share and US$ 20.94 per ADR, respectively (closing price in 28/03/2013).

 

Shares Performance – 1Q13 (with dividends)

 

           

 

In 1Q13, the shares depreciated 1.4% on the BM&FBOVESPA and 0.1% on the NYSE.

 

Shares Performance – Last 12M (with dividends)

 

         

 

In the last 12 months, the shares depreciated 18.6% on the BM&FBOVESPA and 26.6% on the NYSE.

 

 


   

Page 32 of 61


 
 
1Q13 Results | May 09, 2013

 

9.2) Average Daily Volume

The daily trading volume in 1Q13 averaged R$ 38.5 million, of which R$ 20 million on the BM&FBOVESPA and R$ 18.4 million on the NYSE, 8.3% up on 1Q12. The number of trades on the BM&FBOVESPA increased by 56.7%, rising from a daily average of 2,512, in 1Q12, to 3,935, in 1Q13.

Note: Considers the sum of the average daily volume on the BM&FBOVESPA and the NYSE.

 

9.3) Ratings

In February 2013, Fitch and Standard & Poor's issued reports reaffirming their credit ratings for CPFL Energia. Therefore, the Company maintains the AA+ rating on the national scale, with stable perpective, by both agencies.

The following table shows the evolution of CPFL Energia’s corporate ratings:

 

Ratings of CPFL Energia - National Scale

 

Agency

 

2010

2011

2012

1Q13

Standard & Poor's

Rating

brAA+

brAA+

brAA+

brAA+

Outlook

Stable

Stable

Stable

Stable

Fitch Ratings

Rating

AA+ (bra)

AA+ (bra)

AA+ (bra)

AA+ (bra)

Outlook

Stable

Stable

Stable

Stable

 

 

Note: Close-of-period positions.

 

   

Page 33 of 61


 
 
1Q13 Results | May 09, 2013

 

10) 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.

During 2011, CPFL Energia’s Bylaws were adjusted to reflect the new Novo Mercado listing regulations. With the introduction of the Transformation Program, the composition and competences of the Board of Executive Officers also were changed, extinguishing the positions of three Executive Officers (Distribution, Generation and Power Sales) and creating the position of Chief Operations Officer and Chief Institutional Relations Officer. Thus, the number of departments reporting directly to the office of the Chief Executive Officer, including the Executive Officers, was reduced from 15 to nine, seeking a speedier, more modern and appropriate structure for the Group’s growth, as well as emphasizing a focus on more strategic operations, enhancing institutional relationship actions and making it possible to change the Company’s culture and decision-making processes.

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.

 

 


   

Page 34 of 61


 
 
1Q13 Results | May 09, 2013

 

11) CURRENT SHAREHOLDERS STRUCTURE – 03/31/2013

CPFL Energia is a holding company, whose results depend directly on those of its subsidiaries.

 

Notes:

(1) Controlling shareholders;

(2) Includes the 0.1% stake of Camargo Corrêa S.A.;

(3) Includes the 0.2% stake of Petros and Sistel pension funds;

(4) Termoparaíba and Termonordeste Thermoelectric Facilities;

(5) CPFL Energia owns a 63.0% indirect interest in CPFL Renováveis through CPFL Geração.

 

11.1) Movement of Bound Shares within the Control Block of CPFL Energia

CPFL Energia has released, on March 28, 2013, a Material Fact informing that, pursuant to the Private Instrument of Concession of Successive Share Purchase and Sale Options and Other Covenants (“Purchase Option Agreement”), executed on July 17, 2002, the transaction involving the exercise of the purchase option (“Purchase Option Transaction”) of all the additional shares, corresponding to 4% (four percent) of the shares (“Shares”) bound by the Shareholders’ Agreement of CPFL Energia (“Bound Shares”), held by Energia São Paulo Fundo de Investimento em Ações (“Energia SP FIA”), the lawful successor of Bonaire Participações S.A. (“Bonaire”), was concluded.

During said Purchase Option Transaction, on March 25, 2013, Camargo Corrêa S.A. (“CCSA”) sold eleven million, eight hundred and four thousand, five hundred and thirty (11,804,530) Bound Shares and Caixa de Previdência dos Funcionários do Banco do Brasil (“PREVI”) sold nine million, eight hundred and ninety-seven thousand, eight hundred and sixty (9,897,860) Bound Shares to Energia SP FIA.

On the same date (March 25, 2013), VBC Energia S.A. (“VBC”) transferred to ESC Energia S.A. (“ESC Energia”), nine million, eight hundred and ninety-seven thousand, eight hundred and sixty (9,897,860) Bound Shares as payment of the capital increase. VBC and ESC Energia are companies belonging to the Camargo Corrêa Group and ESC Energia is a wholly-owned subsidiary of VBC.

 


   

Page 35 of 61


 
 
1Q13 Results | May 09, 2013

 

11.2) Corporate Restructuring CPFL Brasil and CPFL Geração

CPFL Energia has released, on March 28, 2013, a Material Fact informing that, in order to centralize the power generation activities in CPFL Geração, a partial spin-off (“Operation”) of CPFL Comercialização Brasil S.A. (“CPFL Brasil”) was carried out on this date, which resulted in the transfer to CPFL Geração of assets and liabilities (“Net Worth”) related to the interest of 27.51% (twenty-seven point five one percent) held by CPFL Brasil in CPFL Energias Renováveis S.A. (“CPFL Renováveis”), as a result of which CPFL Geração now holds 63% (sixty-three percent) interest in the capital stock of CPFL Renováveis.

With the conclusion of the Operation, the shares issued by CPFL Renováveis, which are the object of the Operation, will continue to be governed by the provisions of the Shareholders’ Agreement of CPFL Renováveis (“Agreement”), and CPFL Brasil and CPFL Geração will be jointly and severally liable for the obligations assumed, pursuant to sub-clause 10.2 of said Agreement.

 

 


   

Page 36 of 61


 
1Q13 Results | May 09, 2013

 

12) PERFORMANCE OF THE BUSINESS SEGMENTS

12.1) Distribution Segment

12.1.1) Economic-Financial Performance

 

Consolidated Income Statement - Distribution (Pro-forma - R$ Thousands)

 

1Q13

1Q12

Var.

Gross Operational Revenues (IFRS)(1)

3,830,595

4,164,860

-8.0%

Gross Operational Revenues (IFRS + Regulatory Assets & Liabilities - Non Recurring)(1)

3,924,003

4,029,369

-2.6%

Net Revenues (IFRS)(1)

2,657,310

2,599,423

2.2%

Net Revenues (IFRS + Regulatory Assets & Liabilities - Non Recurring)(1)

2,752,937

2,489,520

10.6%

Cost of Electric Power

(1,505,974)

(1,651,566)

-8.8%

Operating Costs & Expenses

(785,219)

(668,130)

17.5%

EBIT

624,745

549,036

13.8%

EBITDA (IFRS)(2)

733,538

619,267

18.5%

EBITDA (IFRS + Regulatory Assets & Liabilities - Non-Recurring)(3)

660,243

603,083

9.5%

Financial Income (Expense)

(18,375)

(62,510)

-70.6%

Income Before Taxes

606,370

486,526

24.6%

Net Income (IFRS)

397,930

315,555

26.1%

Net Income (IFRS + Regulatory Assets & Liabilities - Non-Recurring)(4)

351,023

303,450

15.7%

Notes:

(1)    Excludes Construction Revenue;

(2)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization;

(3)    EBITDA (IFRS + Regulatory Assets & Liabilitites - Non-Recurring) considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)    Net Income (IFRS + Regulatory Assets & Liabilitites - Non-Recurring) considers the regulatory assets and liabilities and excludes the non-recurring effects;

(5)    The distributors’ financial performance tables are attached to this report in item 13.9.

 

Operating Revenue

Gross operating revenue (IFRS + construction revenue) in 1Q13 reached R$ 4,089 million, representing a reduction of 7.8% (R$ 345 million). Excluding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue would have amounted to 3,831 million, a reduction of 8.0% (R$ 334 million).          

The downturn in gross operating revenue was mainly caused by the following factors:

·         Increase of 1.9% in the sales volume to the captive market, in the amount of R$ 101 million (market + mix)

·         Negative average tariff adjustment of -12.57% in the distribution companies, for the period between 1Q12 and 1Q13, in the amount of R$ 503 million due to the effects of PM 579/2012 (converted into Law 12,783 in January 2013), through which ANEEL approved the result of the extraordinary tariff review ("RTE") of 2013, applied to the consumption as of January 24, 2013. The electric energy quotas of the generating plants that renewed their concession contracts were incorporated in this extraordinary review. The total of energy coming from these plants was divided into quotas for the distributors. The effects of extinctions of RGR and CCC, and the reductions of CDE and transmission costs were also computed

·         Reduction  of 24.0% (R$ 83 million) in the gross revenue of TUSD from free customers;

·         Increase of R$ 22 million in Other Revenues;

·         Resources from the CDE in the amount of R$ 118 million as provided by the Provisional Measure No. 579 of September 11, 2012 (converted into Law No. 12,783 of January 11, 2013) which determined that the resources related to low income subsidy and other tariff discounts became fully subsidized by funds from the CDE. In the first quarter of 2013, revenue of R$ 118 million was recorded, of which R$ 21 million related to the low income subsidy and R$ 97 million relating to other tariff discounts

 


   

Page 37 of 61


 
 
1Q13 Results | May 09, 2013

 

Deductions from the gross operating revenue were R$ 1,173 million, representing a reduction of 25.1% (R$ 392 million), due to the following reductions:

            (i)        of 82.4% in the CCC sector charge (R$ 161 million);

           (ii)        of 73.4% in CDE sector charge (R$ 107 million);

          (iii)        of 15.4% in PIS/COFINS taxes (R$ 59 million);

         (iv)        of 4.9% in ICMS tax (R$ 37 million);

          (v)        of 100.0% in the global reversal reserve - RGR (R$ 26 million);  

         (vi)        of 19.3% in the R&D and energy efficiency program (R$ 7 million);

These reductions were partially offset by the increase of 31.7% in Proinfa (R$ 5 million).

In addition, the recording (in the amount of R$ 23 million) of PIS and Cofins taxes credits on the depreciation and amortization of the distribution companies also benefited the reduction of this item. In 1Q12, theses credits were registered in the “depreciation and amortization” expenses line and, in 1Q13, they were registered in the “deductions from the operating revenue” line for better accounting purposes.

Net operating revenue (IFRS + construction revenue) reached R$ 2,916 million in 1Q13, representing an increase of 1.6% (R$ 47 million). Excluding the revenue from building the infrastructure of the concession, net operating revenue would have amounted to 2,657 million, an increase of 2.2% (R$ 58 million).

 

Cost of Electric Power

The cost of electric energy, comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 1,506 million in 1Q13, representing a reduction of 8.8% (R$ 146 million):

·      The cost of electric power purchased for resale in 1Q13 was R$ 1,397 million, representing an increase of 5.3% (R$ 71 million), due to the following effects:

           (i)    Increase of 30.0% in the cost of energy purchased in the regulated environment (R$ 333 million), caused by the increase of 31.4% in the average purchase price, partially offset by the reduction of 1.1% (93 GWh) in the volume of purchased energy;

          (ii)    Increase of 308.8% in the cost of energy purchased in the short term (R$ 128.0 million), due to the increase of 400.0% in the average purchase price, partially offset by the reduction of 18.2% (127 GWh) in the amount of energy purchased

         (iii)     Increase of 17.5% in the cost of energy from Itaipu (R$ 44 million), mainly due to the 18.4% increase in the average purchase price;

        (iv)    Increase of 8.1% in the PROINFA cost (R$ 8.8 million), due to the 17.2% increase in the average purchase price, partially offset by the decrease of 7.8% (20 GWh) in the volume of purchased energy.

Partially offset by:

         (v)     Resources from the CDE in the amount of R$ 432 million, according to the Decree No 7945;

 


   

Page 38 of 61


 
 
1Q13 Results | May 09, 2013

 

         (vi)     Increase in PIS and Cofins tax credits, generated from the energy purchase (R$ 7 million).

·      Charges for the use of the transmission and distribution system reached R$ 109 million in 1Q13, a 66.4% reduction (R$ 216 million), due to the following factors:

           (i)      Increase of 734.6% in the system service usage charges – ESS (R$ 215 million), mainly due to the increases of R$ 109 million in CPFL Paulista, R$ 47 million in CPFL Piratininga and of R$ 45 million in RGE;

         (ii)      Reduction in PIS and Cofins tax credits, generated from the charges (R$ 22 million);

Partially offset by:

        (iii)      Resources from the CDE in the amount of R$ 266 million, according to the Decree No 7945

       (iv)      Reduction of 56.5% in the basic network charges (R$ 152 million), mainly due to the reductions of 58.8% (R$ 80 million) in CPFL Paulista, of 49.0% in RGE (R$ 24 million) and of 56.4% (R$ 37 million) in CPFL Piratininga, due to the effects of PM 579/2012 (converted into Law 12,783 in January 2013), through which there was a reduction of transmission costs

        (v)      Reduction of 63.2% in Itaipu charges (R$ 15 million);

       (vi)      Reduction in the energy reserve charges (R$ 13 million);

      (vii)      Reduction of 38.2% in the conection charges (R$ 7 million).

 

Operating Costs and Expenses

Operating costs and expenses were R$ 785 million in 1Q13, registering an increase of 17.5% (R$ 117 million), due to the following factors:

·      Reduction of 4.0% (R$ 11 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 259 million in 1Q13, has its counterpart in the “operating revenue”;

·      The Private Pension Fund item, which represented a revenue of R$ 2 million in 1Q12, due to the change in practice and impact of the revision of CPC 33 - Employee benefits, now being adopted as of January 1, 2013, has come to represent an expense of R$ 9 million in 1Q12. In 1Q13, this expense increased to R$ 20 million, resulting in a negative variation of R$ 11 million. This variation is due to the expected estimated impact on actuarial assets and liabilities, according to CVM Deliberations Nos. 371/00 and 600/09, as shown in the Actuarial Report;

·      Depreciation and Amortization, which represented a net increase of 54.9% (R$ 39 million), mainly due to the following factors:

           (i)         The recording effect, in the amount of R$ 16 million, of PIS and Cofins tax credits on the depreciation and amortization. In 1Q12, these credits were registered in the “depreciation and amortization” expenses line and, in 1Q13, they were registered in the “deductions from the operating revenue” line for better accounting purposes;

          (ii)         Increase of R$ 23 million due to the increase in amortization of the distribution infrastructure intangible due to new investments.

·      The PMSO item, that reached R$ 397 million in 1Q13, compared to R$ 319 million in 1Q12, registering an increase of 24.5% (R$ 78 million), mainly due to the following factors (that need to be excluded for comparison purposes with the 1Q12):

           (i)         Non-recurring  increase in the legal and judicial expenses and indemnities (R$ 73 million);

 


   

Page 39 of 61


 
 
1Q13 Results | May 09, 2013

 

          (ii)         Non-recurring  increase related to the physical inventory of assets, due to the implementation of the Manual for the Equity Control in the Power Sector (MCPSE) in 1Q12 (R$ 5 million).

Excluding these effects, PMSO for 1Q13 would have totaled R$ 324 million, compared to R$ 314 million in 1Q12, an increase of 3.2% (R$ 10 million)

The principal factors explaining the variation in PMSO, following the exclusion of the effects already mentioned were:

           (i)          Personnel expenses, which reported a net increase of 9.6% (R$ 11 million), mainly due to: (i) the 2012 Collective Bargaining Agreement, that readjusted the wages by 6.27% in the average (R$ 6 million); (ii) personnel dismissal (R$ 1 million); and (iii) other increases (R$ 4 million);

          (ii)          Other operating costs/expenses, which registered an increase of 9.4% (R$ 6 million), mainly due to the following increase:

ü  CPFL Paulista (R$ 6 million), due to the loss on disposal/retirement of assets.

Partially offset by:

         (iii)         Out-sourced services expenses, which registered a decrease of 6.7% (R$ 7 million) mainly due to the reduction in the expenses on maintenance in substations.

 

Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented an additional cost of R$ 147 million in 1Q13 and of R$ 21 million in 1Q12 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

 

EBITDA

EBITDA (IFRS) reached R$ 734 million in 1Q13, registering an increase of 18.5% (R$ 114 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects, the recurring EBITDA (IFRS + Regulatory Assets and Liabilitites – Non-recurring) totaled R$ 660 million in 1Q13 compared to R$ 598 million in 1Q12, an increase of 10.4% (R$ 62 million).

 

Financial Result

The 1Q13 net financial revenue was R$ 18 million, compared to the net financial expense of R$ 63 million in 1Q12 (R$ 45 million).

The items explaining these changes are as follows:

  (i)       Financial Revenues: increase of 34.3% (R$ 32 million), from R$ 93 million in 1Q12 to R$ 125 million in 1Q13, mainly due to the following factors:

ü        Financial Revenue in the Distribution Companies due to the monetary update of the financial asset (R$ 31 million) (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa);

ü        Accruals and delinquent fines (R$ 3 million);

 


   

Page 40 of 61


 
 
1Q13 Results | May 09, 2013

 

ü      Increase in the discount in the acquisition of ICMS tax credits (R$ 3 millions);

ü      Increase in the monetary and foreign exchange update (R$ 2 million).

Partially offset by:

ü      Update of judicial deposits (R$ 6 million).

ü      Reduction in the income from financial investments (R$ 2 million), due to the reduction in the CDI Interbank rate;

 (ii)       Financial Expenses: decrease of 7.9% (R$ 12 million), from R$ 155 million in 1Q12 to R$ 143 million in 1Q13, mainly due to the following factors:

ü      Decrease in the debt charges and in the monetary and foreign exchange update (R$ 16 million), mainly due to the reduction in the indexes used to update the debt;

Decrease in Other financial expenses (R$ 3 million).

 

Net Income

Net income (IFRS) in 1Q13 was R$ 398 million, an increase of 26.1% (R$ 83 million).

Considering the regulatory assets and liabilities, including the effects on the financial result, (net of taxes) and excluding the non-recurring effects, the net income (IFRS + Regulatory Assets and Liabilities – Non-Recurring) would have totaled R$ 351 million in 1Q13, compared to R$ 303 million in 1Q12, an increase of 16.0% (R$ 48 million).

 

12.1.2) 3rd Periodic Tariff Review Cycle

 

Tariff Reviews

Distribution Company

Period

Date of Tariff Review

CPFL Piratininga

Each 4 years

October 2011(1)

CPFL Santa Cruz

Each 4 years

February 2012(2)

CPFL Leste Paulista

Each 4 years

February 2012(2)

CPFL Jaguari

Each 4 years

February 2012(2)

CPFL Sul Paulista

Each 4 years

February 2012(2)

CPFL Mococa

Each 4 years

February 2012(2)

CPFL Paulista

Each 5 years

April 2013

RGE

Each 5 years

June 2013


Notes:

(1) Date postponed by Aneel, through the Ratifying Resolution No. 1,223 of October 18, 2011;
(2) Dates postponed by Aneel, through the Ratifying Resolutions Nos. 1,253, 1,254, 1,255, 1,256 and 1,258, of January 31, 2012.

 

CPFL Piratininga

Aneel Ratifying Resolution No. 1,223 of October 18, 2011 postponed the effective date of CPFL Piratininga tariffs, until the conclusion of the Public Hearing PH040, for the definition of the methodology to be used in the 3rd Tariff Review Cycle.

Aneel Ratifying Resolution No. 1,364 of October 2, 2012 repositioned electric energy tariffs of CPFL Piratininga by -5.43%, being -4.45% related to the Tariff Repositioning and -0.98% as financial components outside the Tariff Repositioning, corresponding to an average effect of -6.78% on consumer billings. The new tariffs came into force on October 23, 2012, with the new tariff adjustment, as mentioned in the item “12.1.3”.

 


   

Page 41 of 61


 
 
1Q13 Results | May 09, 2013

 

CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa

On December 20, 2011, due to the late approval of the methodologies for the 3rd Tariff Review Cycle, and through Normative Resolution No. 471, Aneel has provided an extension of the current tariffs to concessionaires that would be subject to tariff review, and established that the resulting effects from tariff review should be applied to tariffs from the date of the next tariff adjustment (February 2013 to these distributors), including retroactive effects. In the case of CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, Ratifying Resolutions Nos. 1,253, 1,254, 1,255, 1,256 and 1,258, of January 31, 2012, granted the extension of tariffs then prevailing.

On December 11, 2012, Aneel repositioned electric energy tariffs of these distribution companies, as shown in the table below:

Periodic Tariff Review (RTP)

CPFL Jaguari

CPFL Leste Paulista

CPFL Mococa

CPFL Santa Cruz

CPFL Sul Paulista

RR 1393/2012

RR 1394/2012

RR 1392/2012

RR 1391/2012

RR 1390/2012

Tariff repositioning

-7.15%

-2.20%

7.20%

4.36%

-4.41%

Financial components

0.05%

2.28%

1.80%

3.74%

0.69%

Average effect

-7.10%

0.08%

9.00%

8.10%

-3.72%

Effect on consumer billings

-7.33%

-1.25%

6.34%

-4.66%

-5.02%

 

CPFL Paulista

Aneel Ratifying Resolution No. 1,504 of April 4, 2013 readjusted electric energy tariffs of CPFL Paulista by 5.48%, being 4.53% related to the Tariff Readjustment and 0.95% as financial components outside the Tariff Readjustment, corresponding to an average effect of 6.18% on consumer billings. The new tariffs came into force on April 8, 2013.

 

RGE

On February 27, 2013, Aneel sent to RGE the preliminary proposal of the 3rd cycle of periodic tariff review.

In a meeting with Aneel held on March 08, RGE made ​​suggestions, and Aneel embodied part of which on the proposal described in the Technical Note 64/2013-SRE of March 19, 2013, summarized in the table below.

On March 28, Aneel opened the Public Hearing No. 023/2013 with a contribution period until April 30 and the Presencial Meeting to be held on April 25, 2013. The public hearing aims to get grants to improve the distributor's tariff review and to define the corresponding limits of the continuity indicators DEC and FEC for the period from 2014 to 2018.

 


   

Page 42 of 61


 
 
1Q13 Results | May 09, 2013

 

It is estimated that by the beggining of June the tariff review process of RGE will be concluded, with Aneel sending the proposal to RGE and the approval of tariff repositioning by Aneel’s Board of Executive Officers.

The application of the new methodology for RGE will happen on June 19, 2013.

 

12.1.3) Tariff Adjustment

 

Dates of Tariff Adjustments

Distribution Company

Date

CPFL Piratininga

October 23th

CPFL Santa Cruz

February 3rd

CPFL Leste Paulista

February 3rd

CPFL Jaguari

February 3rd

CPFL Sul Paulista

February 3rd

CPFL Mococa

February 3rd

CPFL Paulista

April 8th

RGE

June 19th

 

CPFL Piratininga

Aneel Ratifying Resolution No. 1,369 of October 16, 2012 readjusted electric energy tariffs of CPFL Piratininga by 8.79%, being 7.71% related to the Tariff Readjustment and 1.08% as financial components outside the Tariff Readjustment, corresponding to an average effect of 5.50% on consumer billings. This Tariff Readjustment is the sum of the Annual Tariff Adjustment with the Tariff Repositioning mentioned in the item “12.1.2”, besides considering the devolution of the frozen rate (1/3). The new tariffs came into force on October 23, 2012.

 

CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa

On January 29, 2013, Aneel published in the Federal Official Gazette, the 2013 Annual Tariff Readjustment Indexes for the CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa distributors, as shown in the table below.

 

Annual Tariff Adjustment (RTA)

CPFL Mococa

CPFL Sul Paulista

CPFL Jaguari

CPFL Leste Paulista

CPFL Santa Cruz

Ratifying Resolution

1,474

1,484

1,475

1,479

1,476

Economic Adjustment

-1.83%

6.98%

10.76%

7.96%

12.15%

Financial components

8.83%

-4.71%

-8.06%

-1.47%

-2.82%

Tariff adjustment

7.00%

2.27%

2.71%

6.48%

9.32%

Average effect

5.10%

2.21%

2.68%

3.36%

-0.94%

 

These adjustments were applied to the tariffs set in Extraordinary Tariff Review mentioned in the item "12.1.4." The new tariffs came into force on February 3, 2013.

 


   

Page 43 of 61


 
 
1Q13 Results | May 09, 2013

 

 

RGE

Aneel Ratifying Resolution No. 1,294 of June 5, 2012 readjusted the electric energy tariffs at RGE by 11.51%, being 0.49% related to the Tariff Adjustment and 11.02% as financial components outside the Annual Tariff Readjustment, corresponding to an average impact of 3.38% on the billings of captive consumers. The new tariffs came into force on June 19, 2012 and remained until January 23, 2013, when Extraordinary Tariff Review was approved and new tariffs will be in force until June 18, 2013.

 

12.1.4) Extraordinary Tariff Review

As established by Law No. 12,783/2013, all distribution companies have adopted new electric energy tariffs from January 24, 2013, in order to comprise the effects promoted by the renewal of concessions for generation and transmission assets and the reduction of sector charges over energy prices.

The extraordinary tariff reviews are stated per distributor in the following table:

Extraordinary Tariff Review (RTE)

RGE

CPFL Paulista

CPFL Mococa

CPFL Sul Paulista

CPFL Jaguari

CPFL Leste Paulista

CPFL Santa Cruz

CPFL Piratininga

Economic Adjustment

-12.0%

-15.3%

-7.6%

-18.4%

-25.4%

-17.2%

-6.8%

-11.3%

Financial components

0.7%

-0.5%

1.8%

0.0%

0.1%

2.3%

3.7%

1.1%

Tariff adjustment

-11.4%

-15.8%

-5.8%

-18.4%

-25.4%

-14.9%

-3.1%

-10.2%

Average effect

-22.8%

-20.4%

-24.4%

-23.8%

-25.3%

-26.4%

-23.7%

-26.7%

 

12.2) Commercialization and Services Segment
 

Consolidated Income Statement - Commercialization and Services (Pro-forma - R$ Thousands)

 

1Q13

1Q12

Var.

Gross Operating Revenues (IFRS)

639,188

470,707

35.8%

Net Operating Revenues

565,979

415,254

36.3%

EBITDA (IFRS)(1)

21,519

86,939

-75.2%

Net Income (IFRS)

14,866

37,807

-60.7%

Note:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and business combination.

 

Operating Revenue

In 1Q13, gross operating revenue reached R$ 639 million, representing an increase of 35.8% (R$ 168 million), while net operating revenue moved up by 36.3% (R$ 151 million) to R$ 566 million.

 

EBITDA

In 1Q13, EBITDA totaled R$ 22 million, a decrease of 75.2% (R$ 65 million).

 

Net Income

In 1Q13, net income amounted to R$ 15 million, down by 60.7% (R$ 23 million).

 

 


   

Page 44 of 61


 
 
1Q13 Results | May 09, 2013

 

12.3) Conventional Generation Segment

12.3.1) Economic-Financial Performance

 

Consolidated Income Statement - Conventional Generation (Pro-forma - R$ Thousands)

 

1Q13

1Q12

Var.

Gross Operating Revenues (IFRS + Conventional Generation Consolidation)

457,939

385,670

18.7%

Net Operating Revenues

425,235

361,204

17.7%

Cost of Electric Power

(122,773)

(31,821)

285.8%

Operating Costs & Expenses

(129,815)

(99,498)

30.5%

EBIT

172,647

229,885

-24.9%

EBITDA (IFRS + Conventional Generation Consolidation)(1)

235,123

294,981

-20.3%

EBITDA (IFRS + Conventional Generation Consolidation - Non-Recurring)(2)

313,955

294,981

6.4%

Financial Income (Expense)

(101,202)

(103,442)

-2.2%

Income Before Taxes

71,445

126,443

-43.5%

Net Income (IFRS + Conventional Generation Consolidation)

46,717

83,985

-44.4%

Net Income (IFRS + Conventional Generation Consolidation - Non-Recurring)(3)

98,746

83,985

17.6%

Notes:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and business combination;

(2)    EBITDA (IFRS – Non-recurring) excludes the non-recurring effects and the result of pension fund contributions;

(3)    Net Income (IFRS - Non-recurring) excludes the non-recurring effects.

 

Operating Revenue

In 1Q13, gross operating revenue reached R$ 458 million, representing an increase of 18.74% (R$ 72 million), while net operating revenue moved up by 17.7% (R$ 64 million) to R$ 425 million.

The variation in the gross operating revenue is mainly due to the following factors:

            (i)        Increase in the revenue from EPASA, in the amount of R$ 48.3 million, due to the following:

ü  Thermal dispatch determined by ONS in the first months of 2013 (R$ 19.6 million);

ü  Financial settlement based on the PLD related to the purchase of the coverage (R$ 28.7 million).

           (ii)        Increase in the revenue arising from ENERCAN and BAESA in the amount of R$ 23.4 million, due to higher energy sales tied to the power plants’ contracts.

 

Cost of Electric Power

In 1Q13, the cost of electric power increased 285.8% (R$ 91.0 million) to R$ 122.8 million, due to the following factors:

            (i)        Non-recurring  increase in the cost of electric power purchased for resale due to a lower power generation inside the MRE (GSF), that moved up from R$ 13.5 million in 1Q12 to R$ 104.8 million in 1Q12;

           (ii)        This variation is also due to the purchases of energy for coverage by EPASA’s thermoelectric power plants (R$ 25.8 milllion).

 

Operating Costs and Expenses

The operating costs and expenses reached R$ 130 million in 1Q13, compared to R$ 100 million in 1Q12, an increase of 30.5% (R$ 30.3 million), mainly due to the following factors:

 


   

Page 45 of 61


 
 
1Q13 Results | May 09, 2013

 

  (i)   The PMSO item reached R$ 67 million, an increase of R$ 32.4 million, mainly due to the following factors (that need to be excluded for comparison purposes with the 1Q12):

ü  Additional expenses of material relating to the purchase of fuel oil by EPASA, due to the dispatch of the thermoelectric facilities (R$ 17.4 million);

ü  Non-recurring  increase in the assets write off (R$ 12.5 million).

Disregarding these effects, PMSO for 1Q13 would have totaled R$ 37.2 million, compared to R$ 34.8 million in 1Q12, an increase of 6.8% (R$ 2.4 million).

 (ii)   The Depreciation and Amortization item reached R$ 62.5 million, a net reduction of 4.3% (R$ 2.6 million), compared to 1Q12 (R$ 65.1 million).

 

EBITDA

In 1Q13, EBITDA (IFRS) was R$ 235.1 million, a reduction of 20.3% (R$ 59.9 million).

Excluding the non-recurring effects, the Adj.  EBITDA  (IFRS - Non-Recurring) would have totaled R$ 314.0 million in 1Q13, compared to R$ 295.0 million in 1Q12, an increase of 6.4% (R$ 19.0 million).

 

Financial Result

In 1Q13, net financial result was R$ 101.2 million, down by 2.2% (R$ 2.2 million) compared to 1Q12. Regarding this variation, the Financial Expenses moved from R$ 115.9 million in 1Q12 to R$ 113.3 million in 1Q13 (R$ 2.5 million decrease), while the Financial Revenues moved from R$ 12.4 million in 1Q12 to R$ 12.1 million in 1Q13 (R$ 0.3 million decrease).

 

Net Income

In 1Q13, net income (IFRS) was R$ 46.7 million.

Excluding the non-recurring effects, the adjusted  net income (IFRS - Non-Recurring) would have totaled R$ 98.7 million in 1Q13, compared to R$ 84.0 million in 1Q12, an increase of 17.6% (R$ 14.8 million).

 

 


   

Page 46 of 61


 
 
1Q13 Results | May 09, 2013

 

12.4) CPFL Renováveis

12.4.1) Economic-Financial Performance

 

Consolidated Income Statement - CPFL Renováveis (Pro-forma - R$ Thousands)

 

1Q13

1Q12

Var.

Gross Operating Revenues (IFRS)

244,624

143,244

70.8%

Net Operating Revenues

228,986

134,661

70.0%

Cost of Electric Power

(43,209)

(22,951)

88.3%

Operating Costs & Expenses

(130,129)

(79,686)

63.3%

EBIT

55,648

32,024

73.8%

EBITDA (IFRS)(1)

140,314

79,553

76.4%

Financial Income (Expense)

(65,673)

(22,630)

190.2%

Income Before Taxes

(10,024)

9,395

-206.7%

Net Income (IFRS)

(15,157)

11,030

-237.4%

Note:

(1) EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization.

 

Variations in the Financial Statements of CPFL Renováveis

In 1Q13, the variations in the Financial Statements of CPFL Renováveis are mainly due to the factors described bellow. These factors are partially offset by the amounts eliminated during the consolidation of CPFL Renováveis in CPFL Energia.

     (i)    The acquisitions of Bons Ventos wind farms (157.5 MW) in June 2012, and the assets of biomass cogeneration of Ester thermoelectric facility (40 MW) in October 2012;

    (ii)    The beginning of operations of Bio Ipê and Bio Pedra Thermoelectric Power Plants in May 2012;

   (iii)    The beginning of operations of Santa Clara wind farms (188 MW) in July 2012;

   (iv)    Inauguration of Tanquinho Solar Plant (1.1 MW) in November 2012; and

    (v)    The beginning of operations of Salto Góes Small Hydroelectric Power Plant (20 MW) in December 2012.

 

Operating Revenue

In 1Q13, gross operating revenue reached R$ 245 million, representing an increase of 70.8% (R$ 101 million), while net operating revenue moved up by 70.0% (R$ 94 million) to R$ 229 million.

 

Cost of Electric Power

In 1Q13, the cost of electric power increased 88.3% (R$ 20 million) to R$ 43 million.

 

Operating Costs and Expenses

In 1Q13, operating costs and expenses reached R$ 130 million, an increase of R$ 50 million, as follows:

    (i)        Additional PMSO, in the amount of R$ 13 million;

 


   

Page 47 of 61


 
 
1Q13 Results | May 09, 2013

 

   (ii)        Additional Depreciation and Amortization, in the amount of R$ 37 million.

 

EBITDA

In 1Q13, EBITDA (IFRS) was R$ 140 million, an increase of 76.4% (R$ 61 million).

 

Financial Result

In 1Q13, the net financial expense was R$ 66 million, compared to a net financial expense of R$ 23 million in 1Q12 (increase of R$ 43 million), mainly due to the additional financial expense (R$ 38 million) and the reduction in the financial revenue (R$ 5 million).

 

Net Income

In 1Q13, net loss (IFRS) was R$ 15 million, compared to a net income of R$ 11 million in 1Q12.

This result reflects the higher financial expense related to the higher debt of CPFL Renováveis to support its strategy of expanding its business, besides the highest depreciation and amortization expense, due to the beginning of operations of several projects in the period.

 

12.4.2) Status of Generation Projects

On March 31, 2013, the portfolio of projects of CPFL Renováveis totaled 1,153 MW of operating installed capacity and 582 MW of capacity under construction. The operational power plants comprises 35 Small Hydroelectric Power Plants – SHPPs (327 MW), 15 Wind Farms (555 MW), 6 Biomass Thermoelectric Power Plants (270 MW) and 1 Solar Power Plant (1 MW). Still under construction there are 18 Wind Farms (482 MW) and 2 Biomass Thermoelectric Power Plants (100 MW).

Additionally, CPFL Renováveis owns wind and SHPP projects under development totaling 3,818 MW, representing a total portfolio of 5,553 MW.

The table below illustrates the overall portfolio of assets in operation, construction and development, and its installed capacity on March 31, 2013:

 

CPFL Renováveis - portfolio

In MW

SHPP

Wind

Biomass

Solar

TOTAL

Operating

327

555

270

1

1,153

Under construction

-

482

100

-

582

Under development

626

3,192

-

-

3,818

TOTAL

953

4,229

370

1

5,553

 

Coopcana Thermoelectric Power Plant

Coopcana Thermoelectric Power Plant, located at São Carlos do Ivaí-PR, is under construction (81% of works completed – March 2013). Commercial start-up is scheduled for 2Q13. The installed capacity is of 50 MW and the physical guarantee is of 18 average-MW.

 

 


   

Page 48 of 61


 
 
1Q13 Results | May 09, 2013

 

Alvorada Thermoelectric Power Plant

Alvorada Thermoelectric Power Plant, located at Araporã-MG, is under construction (79% of works completed – March 2013). Commercial start-up is scheduled for 2Q13. The installed capacity is of 50 MW and the physical guarantee is of 18 average-MW.

 

Macacos I Wind Farms

Macacos I Complex Wind Farms (Macacos, Pedra Preta, Costa Branca and Juremas), located at Rio Grande do Norte State, are under construction (59% of works completed – March 2013). Start-up is scheduled for 3Q13. The installed capacity is of 78.2 MW and the physical guarantee is of 37.5 average-MW. The energy was sold in Alternative Sources Auction held in August 2010 (price: R$ 152.60/MWh – December 2012).

 

Campo dos Ventos II Wind Farm

Campo dos Ventos II Wind Farm, located at Rio Grande do Norte State, is under construction (42% of works completed – March 2013). Start-up is scheduled for 3Q13. The installed capacity is of 30 MW and the physical guarantee is of 15 average-MW. The energy was sold in the 3rd Reserve Energy Auction held in August 2010 (price: R$ 142.50/MWh – December 2012).

 

Atlântica Wind Farms

Atlântica Complex Wind Farms (Atlântica I, II, IV and V), located at Rio Grande do Sul State, are under construction (58% of works completed – March 2013). Start-up is scheduled for 3Q13. The installed capacity is of 120 MW and the physical guarantee is of 52.7 average-MW. The energy was sold in Alternative Sources Auction held in August 2010 (price: R$ 154.80/MWh – December 2012).

 

Campo dos Ventos Wind Farms

Campo dos Ventos Complex Wind Farms (Campo dos Ventos I, III and V), located at Rio Grande do Norte State, are under construction (10% of works completed – March 2013). Start-up is scheduled for 3Q16. The installed capacity is of 82 MW and the physical guarantee is of 40.2 average-MW.

 

São Benedito Wind Farms

São Benedito Complex Wind Farms (Ventos de São Benedito, Ventos de Santo Dimas, Santa Mônica, Santa Úrsula, São Domingos and Ventos de São Martinho), located at Rio Grande do Norte State, are under construction (8% of works completed – March 2013). Start-up is scheduled for 3Q16. The installed capacity is of 172 MW and the physical guarantee is of 89.0 average-MW.

 


   

Page 49 of 61


 
 
1Q13 Results | May 09, 2013

 

13) ATTACHMENTS

13.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

Consolidated

ASSETS

03/31/2013

12/31/2012

03/31/2012

       

CURRENT

     

Cash and Cash Equivalents

2,772,012

2,435,034

2,672,493

Consumers, Concessionaries and Licensees

2,012,409

2,205,024

1,963,690

Dividend and Interest on Equity

55,033

55,033

18,076

Financial Investments

7,290

6,100

44,523

Recoverable Taxes

238,373

250,987

251,332

Derivatives

642

870

1,288

Materials and Supplies

34,516

36,826

36,458

Leases

9,429

9,740

6,233

Concession Financial Assets

34,444

34,444

-

Other Credits

1,328,396

510,880

478,900

TOTAL CURRENT

6,492,543

5,544,938

5,472,993

       

NON-CURRENT

     

Consumers, Concessionaries and Licensees

152,676

161,658

177,684

Affiliates, Subsidiaries and Parent Company

43,134

-

15

Judicial Deposits

1,095,862

1,125,339

1,113,985

Financial Investments

-

-

79,602

Recoverable Taxes

194,394

206,653

202,723

Derivatives

439,995

486,438

238,967

Deferred Taxes

1,168,273

1,257,787

1,118,143

Leases

35,279

31,703

25,241

Concession Financial Assets

2,485,009

2,342,796

1,835,986

Investments at Cost

116,654

116,654

116,654

Other Credits

312,374

343,814

247,339

Investments

1,013,027

1,006,771

1,025,870

Property, Plant and Equipment

7,337,041

7,104,060

5,903,540

Intangible

9,129,463

9,195,667

8,238,706

TOTAL NON-CURRENT

23,523,179

23,379,341

20,324,455

       

TOTAL ASSETS

30,015,723

28,924,279

25,797,448

 

 


   

Page 50 of 61


 
 
1Q13 Results | May 09, 2013

 

13.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

03/31/2013

12/31/2012

03/31/2012

       

CURRENT

     

Suppliers

1,850,618

1,689,137

1,347,042

Accrued Interest on Debts

146,396

138,293

187,766

Accrued Interest on Debentures

141,376

94,825

175,870

Loans and Financing

1,331,532

1,419,034

894,530

Debentures

310,616

310,149

516,367

Employee Pension Plans

57,374

51,675

39,695

Regulatory Charges

41,592

110,776

145,562

Taxes and Social Contributions

359,102

430,472

500,627

Dividend and Interest on Equity

26,450  

26,542

24,254

Accrued Liabilities

76,704

71,725

75,347

Derivatives

512

109

-

Public Utilities

3,515

3,443

3,138

Other Accounts Payable

627,756

623,267

613,254

TOTAL CURRENT

4,973,541

4,969,447

4,523,452

       

NON-CURRENT

     

Suppliers

-

4,467

-

Accrued Interest on Debts

41,316

62,271

-

Loans and Financing

7,452,862

7,658,196

5,743,939

Debentures

6,708,760

5,790,263

4,579,905

Employee Pension Plans

827,140

831,184

296,039

Deferred Taxes

1,145,171

1,155,733

1,034,596

Reserve for Tax, Civil and Labor Risks

366,239  

349,094

309,549

Derivatives

755

336

-

Public Utilities

77,098

76,371

72,176

Other Accounts Payable

133,592

135,788

163,028

TOTAL NON-CURRENT

16,752,935

16,063,703

12,199,231

       

SHAREHOLDERS' EQUITY

     

Capital

4,793,424

4,793,424

4,793,424

Capital Reserve

228,322

228,322

229,956

Legal Reserve

556,481

556,481

495,185

Reserve of Retained Earnings for Investment

326,899  

326,899

-

Dividends

455,906

455,906

758,470

Other Comprehensive Income

13,820

19,695

655,004

Retained Earnings

411,464

-

644,808

 

6,786,317

6,380,728

7,576,847

Non-Controlling Shareholders' Interest

1,502,929

1,510,401

1,497,919

TOTAL SHAREHOLDERS' EQUITY

8,289,246

7,891,129

9,074,765

       

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

30,015,723  

28,924,279

25,797,448

 

 


   

Page 51 of 61


 
 
1Q13 Results | May 09, 2013

 

13.3) Income Statement – CPFL Energia

(R$ thousands)

Consolidated - IFRS

 

 

1Q13

1Q12

Variation

OPERATING REVENUES

 

     

Electricity Sales to Final Customers(1)

 

3,585,337

3,931,744

-8.81%

Electricity Sales to Distributors

 

681,385

388,651

75.32%

Revenue from building the infrastructure

 

258,629

269,310

-3.97%

Other Operating Revenues(1)

 

446,637

422,796

5.64%

 

 

4,971,987

5,012,501

-0.81%

 

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,256,561)

(1,620,318)

-22.45%

NET OPERATING REVENUES

 

3,715,427

3,392,183

9.53%

 

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

Electricity Purchased for Resale

 

(1,779,158)

(1,450,089)

22.69%

Electricity Network Usage Charges

 

(121,955)

(333,693)

-63.45%

 

 

(1,901,113)

(1,783,782)

6.58%

OPERATING COSTS AND EXPENSES

 

     

Personnel

 

(177,981)

(156,296)

13.87%

Material

 

(24,971)

(23,160)

7.82%

Outsourced Services

 

(122,317)

(129,315)

-5.41%

Other Operating Costs/Expenses

 

(161,175)

(79,269)

103.33%

Cost of building the infrastructure

 

(258,629)

(269,310)

-3.97%

Employee Pension Plans

 

(20,530)

(8,333)

146.37%

Depreciation and Amortization

 

(186,407)

(122,165)

52.59%

Amortization of Concession's Intangible

 

(74,492)

(65,500)

13.73%

 

 

(1,026,501)

(853,348)

20.29%

 

 

     

EBITDA

 

1,054,966

978,913

7.77%

 

 

     

EBIT

 

787,812

755,053

4.34%

 

 

     

FINANCIAL INCOME (EXPENSE)

 

     

Financial Income

 

155,463

140,351

10.77%

Financial Expenses

 

(299,111)

(307,512)

-2.73%

 

 

(143,648)

(167,161)

-14.07%

 

 

     

EQUITY ACCOUNTING

 

6,256

36,196

-82.72%

 

 

     

INCOME BEFORE TAXES ON INCOME

 

650,420

624,088

4.22%

 

 

     

Social Contribution

 

(66,346)

(57,114)

16.16%

Income Tax

 

(178,772)

(154,366)

15.81%

 

       

NET INCOME

 

405,301

412,608

-1.77%

Controlling Shareholders' Interest

 

405,587

400,316

1.32%

Non-Controlling Shareholders' Interest

 

(285)

12,292

-102.32%

 

Note: (1)  TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity sales to final customers”.

 

 

 


   

Page 52 of 61


 
 
1Q13 Results | May 09, 2013

 

13.4) Income Statement – CPFL Energia (IFRS + Conventional Generation Consolidation)

(Pro forma - R$ thousands)

Consolidated - Pro forma

 

 

1Q13

1Q12

Variation

OPERATING REVENUES

 

     

Electricity Sales to Final Customers(1)

 

3,585,337

3,931,745

-8.81%

Electricity Sales to Distributors

 

737,539

418,611

76.19%

Revenue from building the infrastructure

 

258,629

269,310

-3.97%

Other Operating Revenues(1)

 

446,241

422,450

5.63%

 

 

5,027,745

5,042,116

-0.29%

 

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,260,606)

(1,621,128)

-22.24%

NET OPERATING REVENUES

 

3,767,139

3,420,988

10.12%

 

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

Electricity Purchased for Resale

 

(1,691,615)

(1,318,496)

28.30%

Electricity Network Usage Charges

 

(135,865)

(347,233)

-60.87%

 

 

(1,827,481)

(1,665,729)

9.71%

OPERATING COSTS AND EXPENSES

 

     

Personnel

 

(180,496)

(158,908)

13.59%

Material

 

(45,082)

(25,478)

76.95%

Outsourced Services

 

(126,906)

(132,011)

-3.87%

Other Operating Costs/Expenses

 

(182,387)

(85,996)

112.09%

Cost of building the infrastructure

 

(258,629)

(269,310)

-3.97%

Employee Pension Plans

 

(20,530)

(8,333)

146.37%

Depreciation and Amortization

 

(215,797)

(152,840)

41.19%

Amortization of Concession's Intangible

 

(74,492)

(65,500)

13.73%

 

 

(1,104,319)

(898,376)

22.92%

 

 

     

EBITDA

 

1,125,627

1,075,223

4.69%

 

 

     

EBIT

 

835,339

856,884

-2.51%

 

 

     

FINANCIAL INCOME (EXPENSE)

 

     

Financial Income

 

161,210

144,271

11.74%

Financial Expenses

 

(342,794)

(358,049)

-4.26%

 

 

(181,584)

(213,778)

-15.06%

 

 

     

EQUITY ACCOUNTING

 

     
 

 

     

INCOME BEFORE TAXES ON INCOME

 

653,755

643,106

1.66%

 

 

     

Social Contribution

 

(67,288)

(62,150)

8.27%

Income Tax

 

(181,166)

(168,347)

7.61%

 

       

NET INCOME

 

405,301

412,609

-1.77%

Controlling Shareholders' Interest

 

405,586

400,316

1.32%

Non-Controlling Shareholders' Interest

 

(285)

12,293

-102.32%

 

Note: (1)  TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity sales to final customers”.

 

 


   

Page 53 of 61


 
 
1Q13 Results | May 09, 2013

 

13.5) Cash Flow – CPFL Energia

(R$ thousands)

Consolidated

         
   

1Q13

 

Last 12M

         

Beginning Balance

 

2,435,034

 

2,672,493

         

Net Income Before Taxes

 

650,420

 

1,904,331

         

Depreciation and Amortization

 

260,898

 

1,053,454

Interest on Debts and Monetary and Foreign Exchange Restatements

 

223,169

 

872,781

Interest on Debts Paid

 

(185,441)

 

(930,677)

Income Tax and Social Contribution Paid

 

(233,812)

 

(824,741)

Others

 

(484,502)

 

(492,988)

   

(419,688)

 

(322,171)

         

Total Operating Activities

 

230,732

 

1,582,160

         

Investment Activities

       

Acquisition of Equity Interest, Net of Cash Acquired

 

-

 

(702,406)

Acquisition of Property, Plant and Equipment, and Intangibles

 

(531,723)

 

(2,439,474)

Others

 

24,264

 

6,472

Total Investment Activities

 

(507,459)

 

(3,135,408)

         

Financing Activities

       

Loans and Debentures

 

1,255,764

 

5,249,803

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(634,617)

 

(2,183,017)

Dividend and Interest on Equity Paid

 

(7,442)

 

(1,414,019)

Others

 

-

 

-

Total Financing Activities

 

613,705

 

1,652,767

         
         

Cash Flow Generation

 

336,978

 

99,519

         

Ending Balance - 03/31/2013

 

2,772,012

 

2,772,012

 

 


   

Page 54 of 61


 
 
1Q13 Results | May 09, 2013

 

13.6) Income Statement – Segments of Conventional Generation and CPFL Renováveis

(Pro-forma, R$ thousands)

      

Consolidated

 

Conventional Generation

 

CPFL Renováveis

 

 

1Q13

1Q12

Variation

 

1Q13

1Q12

Variation

OPERATING REVENUES

             

 

Eletricity Sales to Final Consumers

 

-

-

0.00%

 

-

-

 

Eletricity Sales to Distributors

 

454,782

385,030

18.12%

 

244,624

143,244

70.8%

Other Operating Revenues

 

3,157

640

393.23%

 

-

-

0.0%

   

457,939

385,670

18.74%

 

244,624

143,244

70.8%

               

 

DEDUCTIONS FROM OPERATING REVENUES

 

(32,703)

(24,466)

33.67%

 

(15,637)

(8,583)

82.2%

NET OPERATING REVENUES

 

425,235

361,204

17.73%

 

228,986

134,661

70.0%

               

 

COST OF ELETRIC ENERGY SERVICES

             

 

Eletricity Purchased for Resale

 

(104,795)

(13,463)

678.37%

 

(32,976)

(18,416)

79.1%

Eletricity Network Usage Charges

 

(17,978)

(18,357)

-2.06%

 

(10,233)

(4,535)

125.6%

   

(122,773)

(31,821)

285.83%

 

(43,209)

(22,951)

 

OPERATING COSTS AND EXPENSES

             

 

Personnel

 

(9,704)

(9,451)

2.68%

 

(13,047)

(9,460)

37.9%

Material

 

(20,446)

(2,614)

682.20%

 

(1,944)

(982)

98.0%

Outsourced Services

 

(7,829)

(6,857)

14.18%

 

(21,715)

(17,600)

23.4%

Other Operating Costs/Expenses

 

(29,144)

(15,841)

83.97%

 

(8,757)

(4,115)

112.8%

Employee Pension Plans

 

(217)

360

-160.39%

 

-

-

 

Depreciation and Amortization

 

(58,267)

(60,503)

-3.70%

 

(52,659)

(25,779)

104.3%

Amortization of Concession's Intangible

 

(4,208)

(4,592)

-8.36%

 

(32,007)

(21,749)

47.2%

   

(129,815)

(99,498)

30.47%

 

(130,129)

(79,686)

 

               

 

EBITDA

 

235,123

294,981

-20.29%

 

140,314

79,553

76.4%

               

 

EBIT

 

172,647

229,885

-24.90%

 

55,648

32,024

73.8%

               

 

FINANCIAL INCOME (EXPENSE)

             

 

Financial Income

 

12,134

12,434

-2.42%

 

9,557

14,180

-32.6%

Financial Expenses

 

(113,336)

(115,876)

-2.19%

 

(75,229)

(36,809)

104.4%

   

(101,202)

(103,442)

-2.17%

 

(65,673)

(22,630)

190.2%

               

 

EQUITY ACCOUNTING

 

-

-

0.00%

 

-

-

 

               

 

INCOME BEFORE TAXES ON INCOME

 

71,445

126,443

-43.50%

 

(10,024)

9,395

-206.70%

               

 

Social Contribution

 

(6,579)

(11,260)

-41.58%

 

(2,425)

(106)

2181.5%

Income Tax

 

(18,150)

(31,197)

-41.82%

 

(2,707)

1,741

-255.5%

               

 

NET INCOME/LOSS

 

46,717

83,985

-44.38%

 

(15,157)

11,030

-237.4%

Controlling Shareholders' Interest

 

41,387

75,787

-45.39%

 

(15,146)

11,008

-237.6%

Non-Controlling Shareholders' Interest

 

5,330

8,198

-34.99%

 

(11)

22

-149.1%

 

 

 


   

Page 55 of 61


 
 
1Q13 Results | May 09, 2013

13.7) Income Statement – Total Generation

(Pro-forma, R$ thousands)

Consolidated

 

Total Generation

 

 

1Q13

1Q12

Variation

OPERATING REVENUES

       

Eletricity Sales to Final Consumers

 

-

-

0.00%

Eletricity Sales to Distributors

 

699,405

528,274

32.39%

Other Operating Revenues

 

3,157

640

393.23%

   

702,562

528,914

32.83%

         

DEDUCTIONS FROM OPERATING REVENUES

 

(48,341)

(33,049)

46.27%

NET OPERATING REVENUES

 

654,222

495,865

31.94%

         

COST OF ELETRIC ENERGY SERVICES

       

Eletricity Purchased for Resale

 

(137,771)

(31,880)

332.16%

Eletricity Network Usage Charges

 

(28,211)

(22,892)

23.24%

   

(165,983)

(54,772)

203.04%

OPERATING COSTS AND EXPENSES

       

Personnel

 

(22,751)

(18,910)

20.31%

Material

 

(22,390)

(3,595)

522.71%

Outsourced Services

 

(29,544)

(24,457)

20.80%

Other Operating Costs/Expenses

 

(37,901)

(19,957)

89.92%

Employee Pension Plans

 

(217)

360

-160.39%

Depreciation and Amortization

 

(110,926)

(86,283)

28.56%

Amortization of Concession's Intangible

 

(36,215)

(26,342)

37.48%

   

(259,944)

(179,184)

45.07%

         

EBITDA

 

375,436

374,533

0.24%

         

EBIT

 

228,296

261,909

-12.83%

         

FINANCIAL INCOME (EXPENSE)

       

Financial Income

 

21,691

26,614

-18.50%

Financial Expenses

 

(188,565)

(152,685)

23.50%

   

(166,875)

(126,071)

32.37%

         

EQUITY ACCOUNTING

 

-

-

0.00%

         

INCOME BEFORE TAXES ON INCOME

 

61,421

135,838

-54.78%

         

Social Contribution

 

(9,004)

(11,367)

-20.79%

Income Tax

 

(20,857)

(29,456)

-29.19%

         

NET INCOME/LOSS

 

31,560

95,015

-66.78%

Controlling Shareholders' Interest

 

26,241

86,795

-69.77%

Non-Controlling Shareholders' Interest

 

5,319

8,220

-35.29%

 


   

Page 56 of 61


 
 
1Q13 Results | May 09, 2013

 

13.8) Income Statement – Consolidated Distribution Segment

(Pro-forma, R$ thousands)

Consolidated

 

 

1Q13

1Q12

Variation

OPERATING REVENUES

       

Electricity Sales to Final Customers(1)

 

3,361,913

3,743,255

-10.19%

Electricity Sales to Distributors

 

41,240

43,035

-4.17%

Revenue from building the infrastructure

 

258,629

269,310

-3.97%

Other Operating Revenues(1)

 

427,443

378,569

12.91%

 

 

4,089,224

4,434,169

-7.78%

 

       

DEDUCTIONS FROM OPERATING REVENUES

 

(1,173,286)

(1,565,437)

-25.05%

NET OPERATING REVENUES

 

2,915,938

2,868,733

1.65%

 

       

COST OF ELECTRIC ENERGY SERVICES

       

Electricity Purchased for Resale

 

(1,396,552)

(1,326,610)

5.27%

Electricity Network Usage Charges

 

(109,422)

(324,956)

-66.33%

 

 

(1,505,974)

(1,651,566)

-8.82%

OPERATING COSTS AND EXPENSES

 

     

Personnel

 

(130,583)

(119,144)

9.60%

Material

 

(20,410)

(20,494)

-0.41%

Outsourced Services

 

(102,233)

(114,796)

-10.94%

Other Operating Costs/Expenses

 

(144,260)

(64,903)

122.27%

Cost of building the infrastructure

 

(258,629)

(269,310)

-3.97%

Employee Pension Plans

 

(20,313)

(9,253)

119.53%

Depreciation and Amortization

 

(103,306)

(65,185)

58.48%

Amortization of Concession's Intangible

 

(5,486)

(5,045)

8.74%

 

 

(785,219)

(668,130)

17.52%

 

 

     

EBITDA (Pursuant CVM Instruction No. 527/2012)

 

733,538

619,267

18.45%

 

 

   

EBIT

 

624,745

549,036

13.79%

 

 

     

FINANCIAL INCOME (EXPENSE)

 

     

Financial Income

 

124,690

92,854

34.29%

Financial Expenses

 

(143,065)

(155,364)

-7.92%

Interest on Equity

 

-

-

-

 

 

(18,375)

(62,510)

-70.61%

 

 

     

INCOME BEFORE TAXES ON INCOME

 

606,370

486,526

24.63%

 

 

     

Social Contribution

 

(55,564)

(45,761)

21.42%

Income Tax

 

(152,877)

(125,210)

22.10%

 

 

     

NET INCOME

 

397,930

315,555

26.10%


Note: (1)  TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity sales to final customers”.

 

 


   

Page 57 of 61


 
 
1Q13 Results | May 09, 2013

 

13.9) Economic-Financial Performance – Distributors

(Pro-forma, R$ thousands)

 

Summary of Income Statement by Distribution Company (Pro-forma - R$ Thousands)

       

CPFL PAULISTA

 

1Q13

1Q12

Var.

Gross Operating Revenues

2,090,688

2,271,093

-7.9%

Net Operating Revenues

1,497,368

1,485,665

0.8%

Cost of Electric Power

(636,405)

(853,146)

-25.4%

Operating Costs & Expenses

(388,339)

(366,745)

5.9%

EBIT

472,623

265,774

77.8%

EBITDA (IFRS)(1)

522,543

296,069

76.5%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

330,560

305,765

8.1%

Financial Income (Expense)

(8,230)

(27,826)

-70.4%

Income Before Taxes

464,394

237,948

95.2%

NET INCOME (IFRS)

306,848

157,747

94.5%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

184,201

163,827

12.4%

       

CPFL PIRATININGA

 

1Q13

1Q12

Var.

Gross Operating Revenues

921,335

987,580

-6.7%

Net Operating Revenues

634,892

607,536

4.5%

Cost of Electric Power

(459,191)

(381,829)

20.3%

Operating Costs & Expenses

(148,376)

(112,118)

32.3%

EBIT

27,326

113,589

-75.9%

EBITDA (IFRS)(1)

48,709

126,326

-61.4%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

98,130

95,752

2.5%

Financial Income (Expense)

(2,424)

(15,368)

-84.2%

Income Before Taxes

24,902

98,222

-74.6%

NET INCOME (IFRS)

14,284

61,809

-76.9%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

46,161

41,266

11.9%

       

RGE

 

1Q13

1Q12

Var.

Gross Operating Revenues

857,260

945,138

-9.3%

Net Operating Revenues

621,939

620,686

0.2%

Cost of Electric Power

(323,925)

(333,170)

-2.8%

Operating Costs & Expenses

(201,400)

(147,002)

37.0%

EBIT

96,613

140,515

-31.2%

EBITDA (IFRS)(1)

127,043

163,066

-22.1%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

128,735

162,003

-20.5%

Financial Income (Expense)

(9,512)

(15,468)

-38.5%

Income Before Taxes

87,102

121,427

-28.3%

NET INCOME (IFRS)

57,729

80,464

-28.3%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

58,231

81,029

-28.1%

       

CPFL SANTA CRUZ

 

1Q13

1Q12

Var.

Gross Operating Revenues

95,199

102,605

-7.2%

Net Operating Revenues

70,193

70,664

-0.7%

Cost of Electric Power

(43,988)

(36,630)

20.1%

Operating Costs & Expenses

(21,142)

(20,329)

4.0%

EBIT

5,063

13,705

-63.1%

EBITDA (IFRS)(1)

8,230

15,558

-47.1%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

12,561

16,660

-24.6%

Financial Income (Expense)

779

(1,186)

-165.7%

Income Before Taxes

5,842

12,386

-52.8%

NET INCOME (IFRS)

3,575

8,288

-56.9%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

5,536

9,048

-38.8%

Notes:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization;

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the result of pension fund contributions;

(3)    Net Income (IFRS + Regulatory Assets & Liabilitites) considers the regulatory assets and liabilities.

 


   

Page 58 of 61


 
 
1Q13 Results | May 09, 2013

 

 

Summary of Income Statement by Distribution Company (Pro-forma - R$ Thousands)

       

CPFL LESTE PAULISTA

 

1Q13

1Q12

Var.

Gross Operating Revenues

29,121

31,199

-6.7%

Net Operating Revenues

22,075

21,976

0.5%

Cost of Electric Power

(9,592)

(9,810)

-2.2%

Operating Costs & Expenses

(7,473)

(7,127)

4.8%

EBIT

5,010

5,039

-0.6%

EBITDA (IFRS)(1)

6,386

5,899

8.3%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

4,869

5,149

-5.4%

Financial Income (Expense)

(297)

(1,924)

-84.5%

Income Before Taxes

4,713

3,004

56.9%

NET INCOME (IFRS)

2,985

2,043

46.1%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

1,788

1,555

15.0%

       

CPFL SUL PAULISTA

 

1Q13

1Q12

Var.

Gross Operating Revenues

40,157

40,562

-1.0%

Net Operating Revenues

29,916

27,097

10.4%

Cost of Electric Power

(14,096)

(15,401)

-8.5%

Operating Costs & Expenses

(8,915)

(6,873)

29.7%

EBIT

6,905

4,823

43.2%

EBITDA (IFRS)(1)

8,085

5,394

49.9%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

4,144

5,418

-23.5%

Financial Income (Expense)

532

(382)

-239.2%

Income Before Taxes

7,437

4,204

76.9%

NET INCOME (IFRS)

4,838

2,752

75.8%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

2,147

2,764

-22.3%

       

CPFL JAGUARI

 

1Q13

1Q12

Var.

Gross Operating Revenues

34,894

36,786

-5.1%

Net Operating Revenues

24,876

23,137

7.5%

Cost of Electric Power

(15,221)

(15,917)

-4.4%

Operating Costs & Expenses

(4,719)

(3,401)

38.7%

EBIT

4,935

3,819

29.2%

EBITDA (IFRS)(1)

5,666

4,279

32.4%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

2,497

3,741

-33.2%

Financial Income (Expense)

372

(38)

-1080.9%

Income Before Taxes

5,308

3,738

42.0%

NET INCOME (IFRS)

3,337

2,492

33.9%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

1,305

2,143

-39.1%

       

CPFL MOCOCA

 

1Q13

1Q12

Var.

Gross Operating Revenues

23,718

23,360

1.5%

Net Operating Revenues

17,547

15,785

11.2%

Cost of Electric Power

(6,331)

(8,989)

-29.6%

Operating Costs & Expenses

(4,947)

(4,536)

9.0%

EBIT

6,270

2,260

177.4%

EBITDA (IFRS)(1)

6,874

2,675

157.0%

EBITDA (IFRS+ Regulatory Assets & Liabilities)(2)

5,497

3,347

64.2%

Financial Income (Expense)

405

(263)

-253.8%

Income Before Taxes

6,674

1,932

245.5%

NET INCOME (IFRS)

4,334

1,288

236.6%

NET INCOME (IFRS+ Regulatory Assets & Liabilities)(3)

3,309

1,751

88.9%


Notes:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization;

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the result of pension fund contributions;

(3)    Net Income (IFRS + Regulatory Assets & Liabilitites) considers the regulatory assets and liabilities.

 

 


   

Page 59 of 61


 
 
1Q13 Results | May 09, 2013

 

13.10) Sales within the Concession Area by Distributor (in GWh)

 

CPFL Paulista

 

1Q13

1Q12

Var.

Residential

2,214

2,011

10.1%

Industrial

2,929

2,908

0.7%

Commercial

1,410

1,305

8.1%

Others

981

928

5.7%

Total

7,534

7,152

5.3%

       

CPFL Piratininga

 

1Q13

1Q12

Var.

Residential

991

919

7.9%

Industrial

2,046

1,989

2.9%

Commercial

586

548

6.9%

Others

271

265

2.3%

Total

3,895

3,721

4.7%

       

RGE

 

1Q13

1Q12

Var.

Residential

547

535

2.3%

Industrial

868

878

-1.1%

Commercial

350

358

-2.1%

Others

638

672

-5.1%

Total

2,403

2,442

-1.6%

       

CPFL Santa Cruz

 

1Q13

1Q12

Var.

Residential

84

79

7.0%

Industrial

55

49

11.7%

Commercial

44

42

3.7%

Others

83

88

-5.8%

Total

265

258

3.0%

       

CPFL Jaguari

 

1Q13

1Q12

Var.

Residential

21

19

11.6%

Industrial

99

89

10.4%

Commercial

12

10

17.0%

Others

10

9

2.7%

Total

141

128

10.5%

       

CPFL Mococa

 

1Q13

1Q12

Var.

Residential

18

16

9.1%

Industrial

16

14

13.4%

Commercial

8

8

8.6%

Others

13

13

-1.7%

Total

55

51

7.5%

       

CPFL Leste Paulista

 

1Q13

1Q12

Var.

Residential

23

22

8.0%

Industrial

21

18

16.7%

Commercial

12

10

12.1%

Others

20

22

-7.7%

Total

76

72

5.9%

       

CPFL Sul Paulista

 

1Q13

1Q12

Var.

Residential

34

31

8.8%

Industrial

48

47

3.4%

Commercial

17

14

21.1%

Others

22

22

-0.4%

Total

121

114

6.3%


   

Page 60 of 61


 
 
1Q13 Results | May 09, 2013

 

13.11) Sales to the Captive Market by Distributor (in GWh)

 

CPFL Paulista

 

1Q13

1Q12

Var.

Residential

2,214

2,011

10.1%

Industrial

1,062

1,150

-7.6%

Commercial

1,325

1,248

6.2%

Others

949

912

4.1%

Total

5,550

5,320

4.3%

       

CPFL Piratininga

 

1Q13

1Q12

Var.

Residential

991

919

7.9%

Industrial

573

636

-9.8%

Commercial

531

503

5.6%

Others

262

259

1.2%

Total

2,358

2,316

1.8%

       

RGE

 

1Q13

1Q12

Var.

Residential

547

535

2.3%

Industrial

415

471

-12.0%

Commercial

335

352

-4.8%

Others

638

672

-5.1%

Total

1,934

2,030

-4.7%

       

CPFL Santa Cruz

 

1Q13

1Q12

Var.

Residential

84

79

7.0%

Industrial

44

42

5.1%

Commercial

44

42

3.7%

Others

83

88

-5.8%

Total

254

250

1.7%

       

CPFL Jaguari

 

1Q13

1Q12

Var.

Residential

21

19

11.6%

Industrial

72

66

9.7%

Commercial

12

10

17.0%

Others

10

9

2.7%

Total

114

104

10.1%

       

CPFL Mococa

 

1Q13

1Q12

Var.

Residential

18

16

9.1%

Industrial

10

13

-25.0%

Commercial

8

8

8.6%

Others

13

13

-1.7%

Total

48

49

-2.6%

       

CPFL Leste Paulista

 

1Q13

1Q12

Var.

Residential

23

22

8.0%

Industrial

7

6

21.1%

Commercial

12

10

12.1%

Others

20

22

-7.7%

Total

62

60

4.2%

       

CPFL Sul Paulista

 

1Q13

1Q12

Var.

Residential

34

31

8.8%

Industrial

21

23

-8.2%

Commercial

16

14

13.6%

Others

22

22

-0.4%

Total

93

90

2.9%


   

   

Page 61 of 61

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 10, 2013
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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.