Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____(Free Translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT | ||
BRAZILIAN SECURITIES COMMISSION (CVM) | ||
QUARTERLY INFORMATION ITR | Brazilian Corporation Law | |
COMMERCIAL, INDUSTRIAL AND OTHER COMPANIES | Date: September 30, 2006 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01866-0 |
2 - COMPANY NAME CPFL ENERGIA S.A |
3 - CNPJ (Federal Tax ID) 02.429.144/0001-93 |
4 - NIRE (State Registration Number) 353.001.861.33 |
01.02 - HEAD OFFICE
1 - ADDRESS Rua Gomes de Carvalho, 1510 14º andar Conjunto 2 |
2 - DISTRICT Vila Olímpia |
||||
3 - ZIP CODE 04547-005 |
4 - CITY São Paulo |
5 - STATE SP |
|||
6 - AREA CODE 019 |
7 - TELEPHONE 3756-8018 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
|
11 - AREA CODE 019 |
12 - FAX 3756-8392 |
13 - FAX - |
14 - FAX - |
||
15 - E-MAIL ri@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo |
||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, 1755, Km 2,5 |
3 - DISTRICT Jardim Santana |
|||
4 - ZIP CODE 13088-900 |
5 - CITY Campinas |
6 - STATE SP |
||
7 - AREA CODE 019 |
8 - TELEPHONE 3756-8704 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
12 - AREA CODE 019 |
13 - FAX 3756-8777 |
14 - FAX - |
15 - FAX - |
|
16 - E-MAIL jfilippo@cpfl.com.br |
01.04 ITR REFERENCE AND AUDITOR INFORMATION
CURRENT YEAR | CURRENT QUARTER | PREVIOUS QUARTER | |||||
1 - BEGINNING | 2. END | 3 - QUARTER | 4 - BEGINNING | 5 - END | 6 - QUARTER | 7 - BEGINNING | 8 - END |
01.01.2006 | 12.31.2006 | 3 | 07.01.2006 | 09.30.2006 | 2 | 04.01.2006 | 06.30.2006 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 |
||||||
11. PARTNER IN CHARGE Walbert Antonio dos Santos |
12 - CPF (INDIVIDUAL TAX ID) 867.321.888-87 |
1
01.05 - CAPITAL STOCK
Number of Shares (in units) |
1 Current Quarter 09.30.2006 |
2 Previous Quarter 06.30.2006 |
3 Same Quarter of Last Year 09.30.2005 |
Paid-in Capital | |||
1 - Common | 479,756,730 | 479,756,730 | 460,894,313 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 479,756,730 | 479,756,730 | 460,894,313 |
Treasury Stock | |||
4 - Common | 0 | 0 | 1 |
5 - Preferred | 0 | 0 | 0 |
6 - Total | 0 | 0 | 1 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 3120 Administration and Participation Company - Electric Energy |
5 - MAIN ACTIVITY Holding |
6 - CONSOLIDATION TYPE Full |
7 TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM | 2 - CNPJ (Federal Tax ID) | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS
1 ITEM | 2 EVENT | 3 APPROVAL | 4 TYPE |
5 - DATE OF PAYMENT |
6 - TYPE OF SHARE | 7 - AMOUNT PER SHARE |
01 | RCA | 08.09.2006 |
Dividend | 09.29.2006 | ON | 1.2756068650 |
2
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 - ITEM | 2 - DATE OF CHANGE | 3 - CAPITAL STOCK (IN THOUSANDS OF REAIS) |
4 - AMOUNT OF CHANGE (IN THOUSANDS OF REAIS) |
5 - NATURE OF CHANGE | 7 - NUMBER OF SHARES ISSUED (IN UNITS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 11.09.2006 |
2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2006 | 4 - 06/30/2006 |
1 | Total assets | 5,328,636 | 5,575,292 |
1.01 | Current assets | 108,424 | 726,012 |
1.01.01 | Cash and banks | 4,803 | 4,907 |
1.01.02 | Credits | 101,300 | 719,005 |
1.01.02.01 | Dividends and interest on shareholders equity | 29,530 | 636,399 |
1.01.02.02 | Other Receivables | 0 | 2 |
1.01.02.03 | Financial Investments | 27,401 | 25,053 |
1.01.02.04 | Recoverable taxes | 44,369 | 57,551 |
1.01.03 | Materials and Suppliers | 0 | 0 |
1.01.04 | Other | 2,321 | 2,100 |
1.01.04.01 | Derivative contracts | 1,921 | 1,700 |
1.01.04.02 | Other credits | 400 | 400 |
1.02 | Noncurrent assets | 164,767 | 171,946 |
1.02.01 | Other receivables | 164,767 | 171,946 |
1.02.01.01 | Financial Investments | 104,461 | 105,796 |
1.02.01.02 | Recoverable Taxes | 2,787 | 2,787 |
1.02.01.03 | Deferred Taxes | 57,519 | 63,363 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 0 | 0 |
1.03 | Permanent assets | 5,055,445 | 4,677,334 |
1.03.01 | Investments | 5,054,993 | 4,675,489 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 5,054,221 | 4,647,565 |
1.03.01.02.01 | Permanent equity interests | 3,543,418 | 3,115,154 |
1.03.01.02.02 | Goodwill and negative goodwill | 1,510,803 | 1,532,411 |
1.03.01.03 | Other investments | 772 | 27,924 |
1.03.02 | Property, plant and equipment | 137 | 137 |
1.03.03 | Deferred charges | 315 | 1,708 |
4
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2006 | 4 - 06/30/2006 |
2 | Total liabilities | 5,328,636 | 5,575,292 |
2.01 | Current liabilities | 68,671 | 762,564 |
2.01.01 | Loans and financing | 8,559 | 93,194 |
2.01.01.01 | Accrued interest on debts | 63 | 49 |
2.01.01.02 | Loans and financing | 8,496 | 93,145 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 1,366 | 1,558 |
2.01.04 | Taxes and social contributions payable | 14,107 | 15,065 |
2.01.05 | Dividends | 6,986 | 614,946 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Due to Related parties | 1 | 1 |
2.01.08 | Other | 37,652 | 37,800 |
2.01.08.01 | Payroll | 10 | 9 |
2.01.08.02 | Accrued liabilities | 5 | 9 |
2.01.08.03 | Derivative contracts | 36,778 | 36,921 |
2.01.08.04 | Other Accounts Payable | 859 | 861 |
2.02 | Long-term liabilities | 17,132 | 16,656 |
2.02.01 | Loans and financing | 0 | 0 |
2.02.02 | Debentures | 0 | 0 |
2.02.03 | Reserves | 17,132 | 16,656 |
2.02.03.01 | Reserve for Contingencies | 17,132 | 16,656 |
2.02.04 | Due to Related parties | 0 | 0 |
2.02.05 | Other | 0 | 0 |
2.02.05.01 | Derivative contracts | 0 | 0 |
2.03 | Deferred income | 0 | 0 |
2.05 | Shareholders equity | 5,242,833 | 4,796,072 |
2.05.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury shares | 0 | 0 |
2.05.02 | Capital Reserves | 16 | 16 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 446,761 | 0 |
5
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2005 to 09/30/2005 |
5 - 01/01/2005 to 09/30/2005 |
3.01 | Operating revenues | 0 | 0 | 0 | 0 |
3.02 | Deductions from operating revenues | 0 | 0 | 0 | 0 |
3.03 | Net operating revenues | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross operating income | 0 | 0 | 0 | 0 |
3.06 | Operating expenses/income | 405,923 | 1,137,896 | 242,197 | 648,158 |
3.06.01 | Sales and Marketing | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (2,709) | (9,570) | (1,791) | (5,612) |
3.06.03 | Financial | (20,040) | 65,265 | (2,708) | (19,888) |
3.06.03.01 | Financial income | 8,388 | 168,579 | 16,664 | 119,863 |
3.06.03.01.01 | Interest on Shareholders equity | 0 | 81,500 | 0 | 80,273 |
3.06.03.01.02 | Other financial expenses | 8,388 | 87,079 | 16,664 | 39,590 |
3.06.03.02 | Financial expenses | (28,428) | (103,314) | (19,372) | (139,751) |
3.06.03.02.01 | Interest on Shareholders equity | 0 | 0 | 0 | (76,920) |
3.06.03.02.02 | Goodwill amortization | (22,058) | (64,622) | (13,954) | (40,829) |
3.06.03.02.03 | Other financial expenses | (6,370) | (38,692) | (5,418) | (22,002) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
6
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2005 to 09/30/2005 |
5 - 01/01/2005 to 09/30/2005 |
3.06.06 | Equity in subsidiaries | 428,672 | 1,082,201 | 246,696 | 673,658 |
3.06.06.01 | Companhia Paulista de Força e Luz | 249,405 | 569,705 | 180,613 | 475,795 |
3.06.06.02 | Companhia Piratininga de Força e Luz | 99,088 | 234,938 | 62 | 84 |
3.06.06.03 | CPFL Geração de Energia S.A. | 34,129 | 117,430 | 31,821 | 85,454 |
3.06.06.04 | CPFL Comercialização Brasil S.A. | 37,085 | 146,258 | 34,200 | 112,325 |
3.06.06.05 | CPFL Serra Ltda | 8,877 | 13,023 | 0 | 0 |
3.06.06.06 | CPFL Comercialização Cone Sul S.A. | 91 | 850 | 0 | 0 |
3.06.06.07 | CPFL Missões Ltda | (3) | (3) | 0 | 0 |
3.07 | Income (loss) from operations | 405,923 | 1,137,896 | 242,197 | 648,158 |
3.08 | Nonoperating income/expense | 60,594 | 60,594 | (21) | (648) |
3.08.01 | Income | 62,747 | 62,747 | (21) | 10 |
3.08.02 | Expenses | (2,153) | (2,153) | 0 | (658) |
3.09 | Income before taxes on income and minority interest | 466,517 | 1,198,490 | 242,176 | 647,510 |
3.10 | Income tax and social contribution | (13,912) | (43,767) | (2,212) | (3,596) |
3.10.01 | Social contribution | (3,363) | (9,974) | (563) | (931) |
3.10.02 | Income Tax | (10,549) | (33,793) | (1,649) | (2,665) |
3.11 | Deferred tax | (5,844) | (14,481) | 0 | 0 |
3.11.01 | Deferred Social Contribution | (1,441) | (4,275) | 0 | 0 |
3.11.02 | Deferred income tax | (4,403) | (10,206) | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 0 | 0 | 0 | 0 |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on shareholders equity | 0 | (81,500) | 0 | (3,353) |
7
3.15 | Net income (loss) for the period | 446,761 | 1,058,742 | 239,964 | 640,561 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 460,894,312 | 460,894,312 | |
INCOME PER SHARE | 0.93122 | 2.20683 | 0.52065 | 1.38982 | |
LOSS PER SHARE |
8
04.01 NOTES TO THE INTERIM FINANCIAL STATEMENTS
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
( 1 ) OPERATIONS | ||
CPFL Energia S.A. (CPFL Energia or Company) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities.
The Company has direct and indirect interests in the following operational subsidiaries, allocated by line of business:
September 30,2006 |
June 30,2006 | |||||||||
Equity Interest - % |
Equity Interest - % |
|||||||||
Subsidiary |
Consolidation |
Indirect |
Indirect |
|||||||
Method |
Direct |
(*) |
Direct |
(*) |
||||||
Energy Distribution | ||||||||||
Companhia Paulista de Força e Luz ("CPFL Paulista") | Full | 100.00 | - | 100.00 | - | |||||
Companhia Piratininga de Força e Luz ("CPFL Piratininga") | Full | 100.00 | - | 100.00 | - | |||||
Rio Grande Energia S.A. ("RGE") | Full | - | 99.76 | - | 99.76 | |||||
Energy Generation | ||||||||||
CPFL Geração de Energia S.A. ("CPFL Geração") | Full | 100.00 | - | 100.00 | - | |||||
CPFL Centrais Elétricas S.A. ("CPFL Centrais Elétricas") | Full | - | 100.00 | - | 100.00 | |||||
SEMESA S.A. ("SEMESA") | Full | - | 100.00 | - | 100.00 | |||||
CPFL Sul Centrais Elétricas Ltda. ("CPFL Sul Centrais | ||||||||||
Elétricas") | Full | - | 100.00 | - | 100.00 | |||||
CERAN - Companhia Energética Rio das Antas ("CERAN") | Proportionate | - | 65.00 | - | 65.00 | |||||
Foz do Chapecó Energia S.A. ("Foz do Chapecó") | Proportionate | - | 66.67 | - | 66.67 | |||||
Campos Novos Energia S.A. ("ENERCAN") | Proportionate | - | 48.72 | - | 48.72 | |||||
BAESA - Energética Barra Grande S.A. ("BAESA") | Proportionate | - | 25.01 | - | 25.01 | |||||
Makelele Participações S.A. ("Makelele") | Full | - | 100.00 | - | 100.00 | |||||
Energy Commercialization | ||||||||||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") | Full | 100.00 | - | 100.00 | - | |||||
Clion Assessoria e Comercialização de Energia Elétrica Ltda. | ||||||||||
("Clion") | Full | - | 100.00 | - | 100.00 | |||||
Sul Geradora Participações S.A. ("SGP") | Full | - | 99.95 | - | 99.95 | |||||
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") | Full | 100.00 | - | 100.00 | - | |||||
Holdings | ||||||||||
CPFL Serra Ltda. ("CPFL Serra") | Full | 100.00 | - | 100.00 | - | |||||
CPFL Missões Ltda. ("CPFL Missões") | Full | 100.00 | - | 100.00 | - | |||||
Nova 4 Participações Ltda. ("Nova 4") | Full | 100.00 | - | 100.00 | - |
(*) Refer to the interests held by direct subsidiaries.
9
A meeting of the Board of Directors held on March 29, 2006 approved the implementation of the first stage of the Corporate Reorganization process, which separates the corporate participations held by the subsidiary CPFL Paulista in the companies CPFL Piratininga, Companhia de Gás de São Paulo COMGAS (COMGAS) and Energias do Brasil S.A. (Energias do Brasil), in compliance with the provisions of Law nº 10.848/04 and ANEEL Resolution Authorizing nº 305/05 and in accordance with National Electric Energy Agency ANEEL Order nº 454/06.
This stage of the Corporate Reorganization consisted of a reduction in the capital of the subsidiary CPFL Paulista, approved in the Extraordinary General Meeting held on April 13, 2006, without cancellation of shares and through the return to the Company, holder of 100% of the capital of CPFL Paulista, of the assets represented by the investments in the companies mentioned above, with a total book value of R$ 413,288. These assets were evaluated at book values, in accordance with the Evaluation Report prepared by specialists as of December 31, 2005. The Interim Financial Statements as of June 30 and September 30, 2006 reflect this operation and the individual balances of the parent company reflect the direct impacts of these investments, which were previously shown through the subsidiary CPFL Paulista.
The assets previously held directly by the subsidiary CPFL Paulista and transferred to the direct control of CPFL Energia, in accordance with the report, are as follows:
Book Value | ||
As of December 31, | ||
Description | 2005 | |
Investment CPFL Piratininga | 230,538 | |
Goodwill CPFL Piratininga | 154,826 | |
Investment COMGÁS | 27,152 | |
Investment Energias do Brasil | 772 | |
Total | 413,288 | |
On June 23, 2006, CPFL Energia acquired from the Public Service Enterprise Group (PSEG) 100% of Ipê Energia Ltda. (Ipê), PSEG Trader S.A and PSEG Brasil Ltda. The names of these companies were changed to CPFL Serra Ltda., CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda., respectively. Since this acquisition, CPFL Energia holds 99.76% of RGE, through its subsidiaries CPFL Paulista (67.07%) and CPFL Serra (32.69%), as well as 99.95% of the capital of Sul Geradora, through the subsidiaries CPFL Brasil (67.20%) and CPFL Serra (32.75%) .
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS | ||
The parent company's and consolidated interim financial statements have been prepared in accordance with principles, practices and criteria consistent with those adopted for preparing the prior years financial statements and interim financial statements as of March 31, 2006 and June 30, 2006 and should be analyzed together. These interim financial statements are presented in thousands of Brazilian reais and were prepared in accordance with generally accepted accounting principles in Brazil, in accordance with the Accounting Manual of the Public Electric Energy Service, as defined by ANEEL and the standards published by the Brazilian Securities Commission (CVM).
In order to improve the information presented to the market, as supplementary information, the Cash Flow Statements of the parent company and consolidated are being presented for the nine month period ended September 30, 2006 and 2005 (note 35).
10
The Cash Flow Statements were prepared in accordance with the criteria established by FAS 95 Statement of Cash Flows, with respect to the presentation format, within the context of registering the Company's financial statements with the Securities and Exchange Commission (SEC).
Consolidation Principles
The consolidated interim financial statements includes the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração, CPFL Brasil, CPFL Serra, CPFL Missões and Nova 4. The asset, liability and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista, CPFL Geração and CPFL Brasil were consolidated with those of their subsidiaries, fully or proportionally (joint subsidiaries), according to the rules defined in CVM Instruction No. 247/96.
With the acquisition of CPFL Serra in June 2006, the indirect subsidiaries RGE and SGP no longer consolidate its balance sheet and income statement proportionally, but rather fully. This transaction impacted the balance sheet and the income statement since June 2006.
11
( 3 ) REGULATORY ASSETS AND LIABILITIES | ||
Consolidated | ||||||||
Current | Noncurrent | |||||||
September | June | September | June | |||||
30, 2006 | 30,2006 | 30, 2006 | 30,2006 | |||||
Assets | ||||||||
Consumers, Concessionaires and Licensees (note 5) | ||||||||
Extraordinary Tariff Adjustment (a) | 233,673 | 235,810 | 33,229 | 84,681 | ||||
Free Energy (a) | 126,370 | 131,030 | 116,768 | 129,550 | ||||
Tariff Review - Depreciation (b.1) | - | - | 43,108 | 39,655 | ||||
Tariff Review - Remuneration Base (b.1) | 26,970 | - | - | - | ||||
Tariff Adjustment - TUSD (b.2) | 17,842 | 12,710 | 7,379 | 4,455 | ||||
PIS and COFINS - Generators pass-through (b.2) | 609 | 2,831 | - | - | ||||
Deferred Costs Variations (note 10) | ||||||||
Parcel "A" (a) | 63,301 | 34,183 | 479,670 | 490,306 | ||||
CVA (c) | 279,848 | 286,082 | 36,604 | 142,644 | ||||
Prepaid Expenses (note 11) | ||||||||
Tariff adjustment Purchase Itaipu (b.2) | 29,176 | 39,645 | - | - | ||||
Tariff adjustment Other (b.2) | 3,156 | 4,223 | 2,040 | - | ||||
PIS and COFINS - Generators pass-through (b.2) | 31,943 | 28,056 | - | - | ||||
Increase in PIS and COFINS (b.3) | 48,713 | 22,759 | 10,195 | 11,409 | ||||
Surplus Energy (b.4) | 36,958 | 33,079 | 3,327 | 11,408 | ||||
Low Income Consumers' Subsidy - Losses (d) | 47,181 | 47,494 | - | - | ||||
Liabilities | ||||||||
Suppliers (note 19) | ||||||||
Free Energy (a) | (129,304) | (133,163) | (132,116) | (141,604) | ||||
PIS and COFINS - Generators pass-through (b.2) | (634) | (2,536) | - | - | ||||
Deferred Gains Variations (note 10) | ||||||||
Parcel "A" (a) | - | - | (11,961) | (11,553) | ||||
CVA (c) | (129,914) | (120,027) | (47,964) | (91,123) | ||||
Other Accounts Payable (note 25) | ||||||||
Tariff Review - Return (b.1) | (8,252) | (38,351) | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | (26,133) | (26,158) | - | - | ||||
Increase in PIS and COFINS (b.3) | (30,842) | - | - | - | ||||
Low Income Consumers' Subsidy - Gains (d) | (3,583) | (4,077) | - | - | ||||
Total | 617,078 | 553,590 | 540,279 | 669,828 | ||||
12
a) Rationing
At the end of 2001, as a result of the Emergency Program for the Reduction of Electric Energy Consumption which remained in effect between June 2001 and February of 2002, an agreement was signed between the generators, power distributors and the Federal Government, called the "Overall Agreement for the Electric Energy Sector", which introduced, as a mechanism to reimburse the losses incurred by the electrical sector with this program, an Extraordinary Tariff Increase of 2.9% on electric power supply tariffs to residential consumers (except those considered to be a "low income consumer"), rural and public lighting and 7.9% for all other consumers.
This tariff adjustment is being offset against the regulatory assets recorded by the subsidiaries in relation to the Extraordinary Tariff Adjustment (RTE) and Free Energy. The periods stipulated for realizing the regulatory assets relating to RTE and Free Energy for the subsidiaries CPFL Paulista and CPFL Piratininga are 72 and 61 months respectively, as from January 1, 2002. After this period, offsetting of Parcel A will commence, using a mechanism similar to that of the Extraordinary Tariff Adjustment, except in respect of the recovery period not defined by ANEEL.
As of September 30, 2006 the subsidiaries established a provision for losses on the realization of the Extraordinary Tariff Adjustment in the amount of R$ 127,812, set against accounts receivable, based on the projections of expected income by the subsidiaries and taking into account market growth, estimated inflation, interest and regulatory aspects.
In the case of the indirect subsidiary RGE, the Free Energy regulatory asset is derived from the allocation of its partial quota from Itaipu for the rationing program. As in the case of the RTE, the indirect subsidiary RGE and the subsidiary CPFL Geração have established an accumulated provision of R$ 10,560 for losses on realization of Free Energy.
As a result of court orders, the subsidiaries CPFL Paulista and CPFL Piratininga are prevented from pass-through on Free Energy amounts to certain generators, as certain sector agents have raised legal questions in respect of the free market regulations. Accordingly, the amounts received are greater than the amounts pass-through on to the generators up to September 30, 2006.
The movements of these regulatory assets and liabilities for the quarter ended September 30, 2006, net of the provision for losses, are as follows:
Consolidated | ||||||||
Free Energy | ||||||||
Description | RTE | Asset | Liability | Parcel "A" | ||||
Balances as of June 30, 2006 | 320,491 | 260,580 | 274,767 | 512,936 | ||||
Monetary Restatement | 15,383 | 9,460 | 9,663 | 18,074 | ||||
Provision for losses | - | (303) | - | - | ||||
Realization/Payment | (68,972) | (26,599) | (23,010) | - | ||||
Balances as of September 30, 2006 | 266,902 | 243,138 | 261,420 | 531,010 | ||||
b) Review and Adjustment Tariff
b.1) Tariff Review of 2003
CPFL Paulista
In April 2005, ANEEL approved the final results of the first periodic tariff review of April 2003, for the subsidiary CPFL Paulista, and determined that the electricity supply tariffs should be adjusted by 20.29% (which had been set provisionally at 21.10%) . In addition it established the Xe factor which reflects the productivity gains at 1.1352% to be applied as a reduction factor to the manageable costs Parcel B, for the subsequent Annual Tariff Increases until the next periodic review in April of 2008.
13
Accordingly, in order to reflect the final percentage, the subsidiary CPFL Paulista recognized a regulatory liability of R$ 48,888 in the first quarter of 2005, set against for Revenue from Electricity Sales (note 27), and amortized the entire liability in the same accounts up to April 2006.
Additionally the subsidiary CPFL Paulista recognized a regulatory asset of R$ 22,398 in the first quarter of 2005, set against Revenue from Electricity Sales (note 27), resulting from the difference between the tariff approved in the review of the regulatory depreciation rate of 4.64% p.a., used by ANEEL to calculate the reintegration quota, and the percentage of 4.85% p.a. calculated by the subsidiary CPFL Paulista based on information provided to the granting authority. The subsidiary CPFL Paulista is currently recognizing and restating this asset, as a result of the tariff lag caused by the difference between the two rates.
The ANEEL Economic and Financial Inspection Office carried out a specific inspection confirming the correctness of the percentage of 4.85% . Through Order nº 2.057, of September 5, 2006, ANEEL granted the administrative appeal filed by the parent company CPFL Paulista, accepting the request for a review of the calculation of the average depreciation rate used from 4.64% to 4.85% . According to this order, this regulatory asset will be taken into consideration in the next tariff adjustment.
CPFL Piratininga
Through Resolution of Approval nº 385, of October 19, 2006, and further to the request for reconsideration of the Tariff Review proposed by Bandeirante Energia S.A., ANEEL changed the amounts of the CPFL Piratininga remuneration base approved in October 2005, and consequently, the result of the first tariff review of October 2003, which had been final, became provisional. Through this change, ANEEL established that CPFL Piratininga's electricity supply tariffs should be adjusted by 10.14% (the percentage of 9.67% had been considered final). It also established the provisional value of the Xe factor, which reflects the productivity gains of 0.8571%, to be applied as a reduction factor to the Parcel B manageable costs for the subsequent annual tariff increases. The final percentage is to be established on definition of the final percentage of the tariff adjustment.
ANEEL Resolution nº 336, of August 16, 2001, referring to consent to the request for the partial spin-off of Bandeirante Energia S.A. and the partial transfer of its concession area to the subsidiary CPFL Piratininga, established that, in the first tariff review for these companies, the lower of the tariff adjustment for the two concessionaires will be applied. As Bandeirante obtained an index of 10.14% and the subsidiary CPFL Piratininga one of 11.52%, the index of 10.14% prevailed.
Accordingly, to reflect the new provisional percentage established by ANEEL, the subsidiary CPFL Piratininga recognized a regulatory asset of R$ 26,970 thousand, including the effects of PIS and COFINS, set against Revenue from Electricity Sales.
b.2) Tariff Adjustments of 2006
CPFL Paulista
Through Approving Resolution nº 313, of April 6, 2006, ANEEL established the average Annual Tariff Adjustment of the subsidiaries at 10.83%, of which 7.12% refers to the annual tariff adjustment and 3.71% to the financial components.
The financial components are the CVA, energy surpluses, restatement of purchase costs of energy from Itaipu, discount on collection of the TUSD, and other adjustment related to previous period.
14
In accordance with the Addendum to the Concession Contract signed on March 14, 2005, PIS and COFINS expense actually incurred by the subsidiary CPFL Paulista were included in the electricity supply accounts as from July 1, 2005, and are accordingly not included in the tariff mentioned above.
ANEEL also took into account of the provisions of art. nº.109 of Law nº 11,196/2005, which ordered the return by the generators of the amounts of R$ 32,869, received as a result of the effects of the increase in PIS and COFINS passed on to consumers during the previous tariff period. This return is being made in 12 monthly installments starting as from May 2006. Accordingly, the subsidiary CPFL Paulista recorded an asset, set against Cost of Electricity (note 28), equivalent to the amount to be reimbursed to consumers recorded in liabilities (note 25), set against Income (note 27). Additionally, on June 5, 2006, ANEEL ratified the amount to be returned by the generators to R$ 19,932, maintaining however the amount of R$ 32,869 to be refunded to the consumers. This difference will be reimbursed by ANEEL in the next tariff adjustment.
During the quarter, the subsidiary CPFL Paulista recorded the amount of R$ 4,990 (R$ 9,117 in the nine month period) relating to discounts given in the TUSD referring to supply of electric power from alternative sources, which will be received in the next tariff adjustment. This amount was recorded under Consumers, Concessionaires and Licensees, and set off against the respective Operating Income account.
CPFL Piratininga
Through Resolution of Approval nº 386, of October 19, 2006, ANEEL established the Annual Tariff Adjustment at an average percentage of 10.79%, of which 4.40% refers to the annual tariff adjustment and 6.39% to the additional financial components.
The financial components are basically the CVA, energy surpluses, increase in PIS and COFINS, discounts on collection of the Tariff for Use of the Distribution System TUSD and the effects of the tariff review mentioned in the previous item.
In accordance with the Addendum to the Concession Contract signed on September 1, 2005, the PIS and COFINS expense actually incurred by the subsidiary CPFL Piratininga have been included in the electricity supply accounts as from October 23, 2005, and are accordingly not included in the tariff mentioned above.
ANEEL also took into account application of the provisions of art. 109 of Law nº 11.196/2005, which ordered the refund by the generators of the amount of R$ 7,764 received as a result of the effects of the increase in PIS and COFINS passed on to consumers during the previous tariff period. This refund is to be made in 12 monthly installments as from November 2006. Accordingly the subsidiary CPFL Piratininga recorded an asset, set against Cost of Electricity (note 28), equivalent to the amount to be reimbursed to consumers recorded in liabilities (note 25), set against Income (note 27).
As of September 30, 2006, the subsidiary CPFL Piratininga recorded the amounts of R$ 609 and R$ 634, corresponding respectively to Assets and Liabilities in respect of the increase in the PIS and COFINS rate of the Generators, in accordance with ANEEL Resolution of Approval nº 229, of October 18, 2005.
RGE
Tariff Adjustment
Through Approving Resolution nº 320, of April 18, 2006, ANEEL established the Annual Tariff Adjustment of the indirect subsidiary RGE, increasing the electricity tariffs by an average of 10.19%, consisting of 5.07% relating to the Annual Tariff Adjustment and 5.13% relating to the financial tariff components outside the annual adjustment. The main external components are the CVA and the discount on the TUSD.
15
ANEEL also advised, in Official Letter nº 177/ANEEL, of July 28, 2006, that there were errors in the adjustment calculation data base for the 2006 annual tariff adjustment of 10.19% of the indirect subsidiary RGE. The adjustments made to this calculation resulted in a new rate of 10.69%, and the difference between the rates will result in a regulatory asset of R$ R$ 7,678, to be restated pro rata in accordance with the IGP-M and approved for charging to consumers in the next tariff adjustment. Of the total amount mentioned, the indirect subsidiary RGE had recorded a pro rata asset of R$ 3,497 up to September 30, 2006, recorded in Prepaid Expenses, and set off against the Operating Revenue account.
The indirect subsidiary RGE recognized the amount of R$ 4,127 in the quarter (R$ 4,453 in the nine-month period), in relation to the discounts on the TUSD in respect of the supply of electricity from alternative sources to be approved in the next tariff adjustment. This amount was recorded in the Consumers, Concessionaires and Licensees account and set off against the respective Operating Revenue account.
In accordance with the Addendum to the Concession Contract signed on April 7, 2005, the PIS and COFINS expense actually incurred by the indirect subsidiary RGE was included in the electricity supply accounts as from July 1, 2005, and is accordingly not included in the above mentioned tariff.
b.3) Increase in PIS and COFINS
Refers to the difference between the costs relating to PIS and COFINS calculated by applying the current legislation, and those incorporated in the tariff.
Although the 2005 tariff adjustments already cover the majority of these costs, this matter should give rise to final regulation after the conclusion of the Public Hearing set up by ANEEL on July 20, 2005 (ANEEL call notice nº 014/2005). In view of their provisional nature, these amounts are subject to change at the time of the final approval by the regulatory agency.
CPFL Paulista
The constitution and realization of the asset were recorded in the account Prepaid Expenses (note 11), set against the respective Deductions from Operating Income accounts.
CPFL Piratininga
In accordance with Resolution of Approval nº 386, of October 19, 2006, ANEEL approved the amount of R$ 34,263 as realignment of tariffs with the PIS and COFINS costs, eliminating the amounts already taken into consideration in the 2005 tariff adjustment, and the amount of R$ 30,842 was recorded in the quarter in the Prepaid expenses account, in addition to the remaining balance, setting off the amount R$ 29,153 against the Deductions from Operating Revenue accounts, and R$ 1,689 against the Financial Income account.
In view of the provisional nature of these amounts, and considering the discussions in respect of the nature of the credit, the subsidiary CPFL Piratininga conservatively opted to record a liability of the same amount (Note 25), setting R$ 29,153 off against the Deductions from Operating Revenue accounts and R$ 1,689 against Financial Expense.
b.4) Energy Surpluses or Shortfalls
The electricity distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL. The distribution concessionaires are also guaranteed that costs or income derived from construction work or electricity shortfalls will be passed on to the tariffs, limited to 3% of the energy load requirement.
16
The constitution and amortization of the net energy surpluses or shortfalls of the distributors are recorded as Prepaid Expenses (note 11) and credited to Cost of Electricity (note 28).
The following table shows the movement of the items described above, related to Tariff Review and Adjustments that occurred during the quarter ended September 30, 2006:
Consolidated |
|||||||||||||||||||||||
Description |
Tariff Review Return (b.1) |
Tariff Review -Remuneration Base (b.1) |
Tariff Review Depreciation (b.1) |
Tariff Adjustment - TUSD (b.2) |
Tariff Adjustment -Other (b.2) (1) | Tariff Adjustment - Itaipu Purchase (b.2) |
PIS and COFINS - Generators Pass- through (b.2) |
Increase in PIS and COFINS (b.3) | Energy Surpluses or Shortfalls |
Total | |||||||||||||
Asset (2) | Liability (3) | Asset | Liability | ||||||||||||||||||||
Balance as of June 30, 2006 | (38,351) | - | 39,655 | 17,165 | 4,223 | 39,645 | 30,887 | (28,694) | 34,168 | - | 44,487 | 143,185 | |||||||||||
Constitution | - | 26,970 | 2,622 | 10,781 | 3,470 | - | 9,025 | (7,764) | 30,842 | (30,842) | 1,926 | 47,030 | |||||||||||
Restatement | - | - | 831 | 175 | 27 | - | - | - | 268 | - | - | 1,301 | |||||||||||
Amortization | 30,099 | - | - | (2,900) | (2,524) | (10,469) | (7,360) | 9,691 | (6,370) | - | (6,128) | 4,039 | |||||||||||
Balance as of September 30, 2006 | (8,252) | 26,970 | 43,108 | 25,221 | 5,196 | 29,176 | 32,552 | (26,767) | 58,908 | (30,842) | 40,285 | 195,555 | |||||||||||
(1) The effects of amortizaion of the Tariff Adjustment are recorded in Operating Revenue (R$ 1,009), Deductions from Operating Revenue (R$ 945) and Operating Expense (R$ 570). |
|||||||||||||||||||||||
(2) The effects of the constitution of PIS/COFINS Generators Pass-through - Asset - are recorded in Operating Revenue at R$ 491 and Cost of Electric Energy at (R$ 8,534) |
|||||||||||||||||||||||
(2) The effects of the amortization of PIS/COFINS Generators Pass-through - Asset - are recorded in Operating Revenue at R$ (2,222) and under Accounts Receivable at R$ (5,138) |
|||||||||||||||||||||||
(3) The effects of the amortization of PIS/COFINS Generators Pass-through - Liability - is recorded in Operating Revenue at R$ (7,764) |
|||||||||||||||||||||||
(3) The effects of the amortization of PIS/COFINS Generators Pass-through - Liability - are recorded in Operating Revenue at R$ 7,789 and under Accounts Payable at R$ 1,902. |
c) Deferred Tariff Costs and Gains Variations (CVA)
Refer to the mechanism for compensation of the variations in unmanageable costs incurred by the electric power distribution concessionaires. These variations are calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of composing the tariffs for the annual tariff adjustments.
The following expenses are currently considered unmanageable costs: (i) tariff for electricity purchased, (ii) tariff for the electric energy transmission from Itaipu Binacional, (iii) System Service Charges, (iv) usage tariff for the transmission installations forming the basic network, (v) payment quota to the Fuel Consumption Account CCC, (vi) payment quota to the Energy Development Account CDE and (vii) Incentive Program for Alternatives to Electric Energy - PROINFA. The amounts included in the CVA are restated based on the SELIC rate.
During the quarter, the subsidiaries changed the CVA classifications corresponding to the transfers shown in the following table to improve the controls and presentation method. This transfer had not effect on the statement of operations, shareholders' equity and working capital of the subsidiaries.
Consolidated | ||||||||||||
ASSET | ||||||||||||
Movements | Balance as | |||||||||||
Balance as of June 30, 2006 |
of | |||||||||||
Deferral | Amortization | Restatement | Transfer | September | ||||||||
30, 2006 | ||||||||||||
Detailing: | ||||||||||||
Energy Purchased | 250,020 | 56,827 | (21,545) | 5,087 | (98,262) | 192,127 | ||||||
System Service Charge | 62,059 | (4,286) | (27,987) | 2,305 | 25,996 | 58,087 | ||||||
Fuel Consumption Account CCC | 61,750 | (7,597) | (16,924) | 2,669 | (15,312) | 24,586 | ||||||
Energy Development Account - CDE | 54,897 | 3,155 | (18,032) | 1,632 | - | 41,652 | ||||||
Total | 428,726 | 48,099 | (84,488) | 11,693 | (87,578) | 316,452 | ||||||
Consolidated | ||||||||||||
LIABILITY | ||||||||||||
Movements | Balance as | |||||||||||
Balance as of June 30, 2006 |
of | |||||||||||
Deferral | Amortization | Restatement | Transfer | September | ||||||||
30, 2006 | ||||||||||||
Detailing: | ||||||||||||
Energy Purchased | (194,435) | (46,896) | 14,253 | (3,138) | 98,262 | (131,954) | ||||||
System Service Charge | (10,573) | (6,151) | 104 | (671) | (25,996) | (43,287) | ||||||
Fuel Consumption Account CCC | (6,142) | (10,842) | (847) | (118) | 15,312 | (2,637) | ||||||
Total | (211,150) | (63,889) | 13,510 | (3,927) | 87,578 | (177,878) | ||||||
17
d) Low Income Consumers Subsidy
Due to the new guidelines and criteria for classification of consumer units in the low-income residential sub-category, a lag was noted between the subsidies provided for and those built into the tariffs. As these differences affect the energy distribution concessionaires and their final consumers, ANEEL established a calculation methodology to facilitate settlement of accounts by means of pre-established liquidation criteria. In months in which the concessionaire records losses, the amount should be reimbursed through an economic subsidy from ELETROBRÁS, using resources from the Energy Developments Account CDE. In months in which the concessionaire records gains, the amount should be reimbursed to the consumer by means of a reduction in the tariff adjustments. These differences were calculated on a monthly basis and are still pending to supervision by the regulatory agency.
The movements in the balances in the quarter as of September 30, 2006 are as follows:
Consolidated | ||||
Asset | Liability | |||
Balances as of June 30, 2006 | 47,494 | (4,077) | ||
Loss (Gain) of Revenue | 5,999 | (238) | ||
Amortization 2005 Tariff Increase | - | 788 | ||
Receivables Approved by ANEEL | (6,312) | - | ||
Monetary Restatement | - | (56) | ||
Balances as of September 30, 2006 | 47,181 | (3,583) | ||
( 4 ) CASH AND BANKS | ||
Parent Company | Consolidated | |||||||
September | June | September | June | |||||
30,2006 | 30,2006 | 30,2006 | 30,2006 | |||||
Bank deposits | 4,628 | 4,819 | 188,724 | 134,462 | ||||
Short-term financial investments | 175 | 88 | 247,352 | 343,749 | ||||
Total | 4,803 | 4,907 | 436,076 | 478,211 | ||||
The short-term financial investments correspond to operations with financial institutions under normal market conditions and rates, mainly remunerated based on the variation of the CDI, and are available for use in the operations of the Company and its subsidiaries.
18
( 5 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES | ||
The consolidated balance mainly refers to electricity sales activities as of September and June 30, 2006, as follows:
Consolidated | ||||||||||
Balances | Past due | Total | ||||||||
Coming | Up to 90 | More than | September | June | ||||||
due | days | 90 days | 30,2006 | 30,2006 | ||||||
Current | ||||||||||
Consumer Classes | ||||||||||
Residential | 212,956 | 132,464 | 23,169 | 368,589 | 353,130 | |||||
Industrial | 177,248 | 77,487 | 55,495 | 310,230 | 300,093 | |||||
Commercial | 85,783 | 40,591 | 29,914 | 156,288 | 146,935 | |||||
Rural | 28,670 | 5,544 | 2,053 | 36,267 | 31,719 | |||||
Public Administration | 24,436 | 10,160 | 4,410 | 39,006 | 35,600 | |||||
Public Lighting | 27,278 | 5,241 | 48,512 | 81,031 | 79,136 | |||||
Public Service | 25,561 | 7,569 | 9,664 | 42,794 | 39,610 | |||||
Billed | 581,932 | 279,056 | 173,217 | 1,034,205 | 986,223 | |||||
Unbilled | 436,872 | - | - | 436,872 | 409,490 | |||||
Extraordinary Tariff Adjustment (note 3.a) | 233,673 | - | - | 233,673 | 235,810 | |||||
Free Energy (note 3 a) | 126,370 | - | - | 126,370 | 131,030 | |||||
Tariff Adjustment - Remuneration | ||||||||||
Base (note 3 b.1) | 26,970 | - | - | 26,970 | - | |||||
Tariff Adjustment - TUSD (note 3 b.2) | 17,842 | - | - | 17,842 | 12,710 | |||||
PIS and COFINS - Generators Pass- | ||||||||||
through (note 3 b.2) | 609 | - | - | 609 | 2,831 | |||||
CCEE Transactions | 14,101 | - | - | 14,101 | 14,638 | |||||
Concessionaires and Licensees | 38,935 | 13,281 | 105 | 52,321 | 52,979 | |||||
Other | 52,961 | - | - | 52,961 | 54,734 | |||||
Total | 1,530,265 | 292,337 | 173,322 | 1,995,924 | 1,900,445 | |||||
Noncurrent | ||||||||||
CCEE Transactions | 43,443 | - | - | 43,443 | 43,508 | |||||
Extraordinary Tariff Adjustment (note 3 a) | 33,229 | - | - | 33,229 | 84,681 | |||||
Free Energy (note 3 a) | 116,768 | - | - | 116,768 | 129,550 | |||||
Tariff Review - Depreciation (note 3 b.1) | 43,108 | - | - | 43,108 | 39,655 | |||||
Tariff Review - TUSD (note 3 b.2) | 7,379 | - | - | 7,379 | 4,455 | |||||
Total | 243,927 | - | - | 243,927 | 301,849 | |||||
Electric Energy Trading Chamber (CCEE) transactions
The amounts receivable refer to the trading of energy between distributors and concessionaires in the ambit of the Electric Energy Trading Chamber CCEE, in the period September 2000 to December 2002, mainly comprising: (i) legal adjustments, established as a function of suits brought by agents in the sector; (ii) provisional registers established by CCEE; (iii) estimates made by the Company, for periods not yet provided by the CCEE; and (iv) amounts negotiated bilaterally pending settlement. The subsidiaries consider that there is no significant risk on the realization of these assets and consequently no provision was posted in the accounts.
19
Concessionaires and Licensees
Refers basically to balances receivable in respect of the supply of electricity to other Concessionaires and Licensees by the subsidiaries SEMESA and CPFL Brasil, as well as for various transactions that are being set off, through a settlement of accounts, against amounts payable by the subsidiary CPFL Piratininga.
( 6 ) OTHER RECEIVABLES | ||
Consolidated | ||||
September | June 30, | |||
30, 2006 | 2006 | |||
Current | ||||
Receivables from CESP | 22,479 | 33,499 | ||
Employees | 409 | 965 | ||
Advances - Fundação CESP | 9,811 | 10,548 | ||
Other | 7,880 | 3,926 | ||
Total | 40,579 | 48,938 | ||
Noncurrent | ||||
Receivables from CESP | 55,654 | 55,400 | ||
Other | 1,146 | 1,116 | ||
Total | 56,800 | 56,516 | ||
( 7 ) FINANCIAL INVESTMENTS | ||
Parent Company | Consolidated | |||||||
September | June 30, | September | June 30, | |||||
30, 2006 | 2006 | 30, 2006 | 2006 | |||||
Current | ||||||||
Granting of Credit - CESP | 27,401 | 25,053 | 27,401 | 25,053 | ||||
Shares of CPFL Energia | - | - | - | 15,115 | ||||
Total | 27,401 | 25,053 | 27,401 | 40,168 | ||||
Noncurrent | ||||||||
Granting of Credit - CESP | 104,461 | 105,796 | 104,461 | 105,796 | ||||
Other | - | - | 850 | 850 | ||||
Total | 104,461 | 105,796 | 105,311 | 106,646 | ||||
20
Granting of Credit CESP - The granting of credit was realized by the Company in April 2005 and refers to the Purchase and Sale of Electricity agreement between Companhia Energética de São Paulo - CESP (seller) and CPFL Comercialização Brasil S.A. (buyer), relating to the supply of electricity for a period of eight years. The total funds handed over by the Company to CESP will be settled with the funds derived from the acquisition of energy produced by CESP by CPFL Comercialização.
The granting of credit is subject to interest of 17.5% p.a., plus the annual variation in the IGP-M, and is amortized in monthly installments of amounts corresponding to the energy purchase transaction.
CPFL Energia shares - Until November 23, 2005, the subsidiary CPFL Paulista held its own issue shares. In the process of migration of the minority shareholders from the subsidiary CPFL Paulista to the Company, a reciprocal participation was established between the subsidiary (CPFL Paulista) and the parent company (CPFL Energia). Accordingly, in order to comply with the legislation, the subsidiary CPFL Paulista sold the shares on August 30, 2006, within the legally-established timeframe, for the amount of R$ 21,479, generating a gain on the transaction of R$ 6,364, recorded as Non-Operating Income.
( 8 ) RECOVERABLE TAXES | ||
Parent Company | Consolidated | |||||||
September | June 30, | September | June 30, | |||||
30, 2006 | 2006 | 30, 2006 | 2006 | |||||
Current | ||||||||
Social Contribution Prepayments - CSLL | - | - | 26 | 5,151 | ||||
Income Tax Prepayments - IRPJ | 196 | - | 330 | 13,221 | ||||
Social Contribution and Income Tax | 17,408 | 30,829 | 18,189 | 34,944 | ||||
Withholding Income Tax - IRRF | 26,693 | 26,649 | 64,657 | 64,357 | ||||
ICMS (State VAT) | - | - | 38,732 | 42,794 | ||||
PIS (Tax on Revenue) | - | - | 7,484 | 10,721 | ||||
COFINS (Tax on Revenue) | 8 | 8 | 35,642 | 47,130 | ||||
INSS (Social Security) | - | - | 473 | 667 | ||||
Other | 64 | 65 | 1,265 | 744 | ||||
Total | 44,369 | 57,551 | 166,798 | 219,729 | ||||
Noncurrent | ||||||||
Social Contribution Tax - CSLL | - | - | 22,431 | 22,053 | ||||
Income Tax - IRPJ | - | - | 9,342 | 10,928 | ||||
PIS (Tax on Revenue) | 2,787 | 2,787 | 3,900 | 3,900 | ||||
COFINS (Tax on Revenue) | - | - | 6,585 | 6,585 | ||||
ICMS (State VAT) | - | - | 55,487 | 51,833 | ||||
Total | 2,787 | 2,787 | 97,745 | 95,299 | ||||
In the first half-year of 2006, the subsidiaries CPFL Piratininga and RGE recorded PIS and COFINS credits of R$ 19,885 and R$ 4,458, respectively, as a result of the final unappealable decision in favor of the suits challenging the legality of the increase in the calculation base for contributions to PIS and COFINS. The amount recorded in the subsidiary CPFL Piratininga refers to the suit of DRAFT I Participações S.A., which was merged by CPFL Piratininga in 2004. These amounts were fully offset in the quarter.
21
Additionally, in view of the final unappealable decision on the suits of the subsidiaries CPFL Piratininga and CPFL Paulista, which also challenged the legality of the increase in the calculation base for contributions to PIS and COFINS, the subsidiaries recorded the amounts of, R$ 4,541 and R$ 4,667, respectively, in the quarter as financial income (Note 30).
( 9 ) ALLOWANCE FOR DOUBTFUL ACCOUNTS | ||
Consolidated | ||
Balance as of June 30,2006 | (69,350) | |
Additional Allowance Recorded | (30,264) | |
Recovery of Revenue | 8,524 | |
Write-off of Accounts Receivable | 8,727 | |
Balance as of September 30,2006 | (82,363) | |
( 10 ) DEFERRED TARIFF COSTS AND GAINS VARIATIONS |
Consolidated | ||||||||||||||||
ASSETS | LIABILITY | |||||||||||||||
Current | Noncurrent | Current | Long Term | |||||||||||||
September | June 30, | September | June 30, | September | June 30, | September | June 30, | |||||||||
30, 2006 | 2006 | 30, 2006 | 2006 | 30, 2006 | 2006 | 30, 2006 | 2006 | |||||||||
Detailing: | ||||||||||||||||
Energy Purchased - Itaipu | 60,420 | 44,832 | 215,492 | 228,086 | 96,405 | 12,676 | 30,894 | 791 | ||||||||
System Service Charge | 34,851 | 34,807 | 288 | 11,579 | 83 | 57 | 116 | 285 | ||||||||
Transmission of Energy Itaipu | 3,470 | 3,495 | 3,318 | 6,526 | 21 | - | 21 | - | ||||||||
Energy Purchased - Other | 132,290 | 123,868 | 150,594 | 208,807 | 3,157 | 93,478 | 1,497 | 87,489 | ||||||||
Fuel Consumption Account CCC | 35,303 | 44,450 | 104,977 | 129,060 | 1,629 | 6,143 | 1,008 | - | ||||||||
Energy Development Account - CDE | 37,083 | 38,997 | 4,569 | 15,900 | - | - | - | - | ||||||||
Basic Network Charges | 20,625 | 19,626 | 32,980 | 22,194 | 28,619 | 7,673 | 14,428 | 2,558 | ||||||||
Global Reversal Reserve RGR | 1,066 | 576 | 1,231 | 1,643 | - | - | 11,440 | 11,050 | ||||||||
Inspection Fee | 408 | 220 | 470 | 628 | - | - | 521 | 503 | ||||||||
Connection Charges | 141 | 76 | 2,081 | 2,070 | - | - | - | - | ||||||||
PROINFA | 17,492 | 9,318 | 274 | 6,457 | - | - | - | - | ||||||||
Total | 343,149 | 320,265 | 516,274 | 632,950 | 129,914 | 120,027 | 59,925 | 102,676 | ||||||||
Summary: | ||||||||||||||||
Parcel "A" (note 3 a) | 63,301 | 34,183 | 479,670 | 490,306 | - | - | 11,961 | 11,553 | ||||||||
CVA (note 3 c) | 279,848 | 286,082 | 36,604 | 142,644 | 129,914 | 120,027 | 47,964 | 91,123 | ||||||||
Total | 343,149 | 320,265 | 516,274 | 632,950 | 129,914 | 120,027 | 59,925 | 102,676 | ||||||||
22
( 11 ) PREPAID EXPENSES |
Consolidated | ||||||||
Current | Noncurrent | |||||||
September 30, | June 30, | September 30, | June 30, | |||||
2006 | 2006 | 2006 | 2006 | |||||
Tariff Review - Purchase Itaipu (note 3 b.2) | 29,176 | 39,645 | - | - | ||||
Tariff Review - Other (note 3 b.2) | 3,156 | 4,223 | 2,040 | - | ||||
PIS and COFINS - Generators Pass-Through | ||||||||
(note 3 b.2) | 31,943 | 28,056 | - | - | ||||
Increase in PIS and COFINS (note 3 b.3) | 48,713 | 22,759 | 10,195 | 11,409 | ||||
Surplus Energy (note 3 b.4) | 36,958 | 33,079 | 3,327 | 11,408 | ||||
Low Income Consumer Subsidy (note 3 d) | 47,181 | 47,494 | - | - | ||||
PROINFA | 4,020 | 3,776 | - | 244 | ||||
Other | 6,838 | 6,955 | 9,724 | 6,775 | ||||
Total | 207,985 | 185,987 | 25,286 | 29,836 | ||||
( 12 ) DEFERRED TAXES |
12.1 - Composition of the income tax and social contribution credits:
Parent Company |
Consolidated |
|||||||
September | June 30, | September | June 30, | |||||
30, 2006 | 2006 | 30, 2006 | 2006 | |||||
Income Tax Credit on: | ||||||||
Tax Loss Carryforwards | 44,511 | 49,033 | 104,597 | 133,438 | ||||
Tax Benefit on Merged Goodwill | - | - | 475,816 | 482,948 | ||||
Temporarily Nondeductible Differences | 4,283 | 4,164 | 177,001 | 191,012 | ||||
Subtotal | 48,794 | 53,197 | 757,414 | 807,398 | ||||
Social Contribution Credit on: | ||||||||
Tax Loss Carryforwards | 8,725 | 10,166 | 43,502 | 55,567 | ||||
Tax Benefit of Merged Goodwill | - | - | 164,338 | 166,800 | ||||
Temporarily Nondeductible Differences | - | - | 63,545 | 58,796 | ||||
Subtotal | 8,725 | 10,166 | 271,385 | 281,163 | ||||
Other | - | - | 2,696 | - | ||||
Total | 57,519 | 63,363 | 1,031,495 | 1,088,561 | ||||
The tax benefit for the merged goodwill is derived from the mergers of the former controlling companies DOC 4 Participações S.A. and Draft I Participações S.A., into CPFL Paulista and CPFL Piratininga, respectively, and has been realized proportionally to the amortization of the merged goodwill, in accordance with the net projected profit of the subsidiaries during the remaining term of the concession. During 2006, the annual amortization rates were 5.151565% and 5.449291%, respectively.
The projections of future results that guide and support the establishing of deferred tax credits of the Company and the subsidiaries were approved by the Boards of Directors and examined by the Audit Committees.
23
12.2 - Temporary nondeductible differences:
Consolidated | ||||||||
As of September 30, 2006 | As of June 30, 2006 | |||||||
Income |
Social |
Income |
Social |
|||||
Tax |
Contribution |
Tax |
Contribution |
|||||
(IRPJ) |
Tax (CSLL) |
(IRPJ) |
Tax (CSLL) |
|||||
Reserve for Contingencies | 40,084 | 14,885 | 60,498 | 12,478 | ||||
Pension Plan Expenses | 22,262 | 7,657 | 22,473 | 7,732 | ||||
Allowance for Doubtful Accounts | 22,924 | 8,251 | 20,533 | 7,391 | ||||
Provision for losses on the realization of RTE | 24,966 | 8,895 | 24,358 | 8,677 | ||||
Research and Development and Energy | ||||||||
Efficiency Programs | 48,009 | 17,283 | 47,100 | 16,956 | ||||
Accounts Receivable from Government Entities | 6,403 | 2,305 | 5,889 | 2,120 | ||||
Profit Sharing | 4,656 | 1,432 | 2,454 | 639 | ||||
Other | 7,697 | 2,837 | 7,707 | 2,803 | ||||
Total | 177,001 | 63,545 | 191,012 | 58,796 | ||||
24
12.3 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the quarters and nine month period ended September 30, 2006 and 2005:
Consolidated |
||||||||
Income Tax (IRPJ) |
||||||||
2006 |
2005 |
|||||||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |||||
Income before IRPJ | 708,041 | 1,691,755 | 409,663 | 985,117 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 35,136 | 103,858 | 29,255 | 86,733 | ||||
- Received Dividends | - | (4,667) | (3,015) | (7,723) | ||||
- Other Additions (Deductions), Net | 4,364 | 8,810 | 9,433 | 27,552 | ||||
Calculation base | 747,541 | 1,799,756 | 445,336 | 1,091,679 | ||||
Statutory Tax Rate |
25% | 25% | 25% | 25% | ||||
Total IRPJ | (186,885) | (449,939) | (111,334) | (272,920) | ||||
Consolidated |
||||||||
Social Contribution Tax (CSLL) |
||||||||
2006 |
2005 |
|||||||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |||||
Income before CSLL | 708,041 | 1,691,755 | 409,663 | 985,117 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 15,605 | 46,815 | 15,892 | 45,871 | ||||
- CMC Realization | 4,643 | 14,551 | 5,954 | 18,677 | ||||
- Received Dividends | - | (4,667) | (3,015) | (7,723) | ||||
- Other Additions (Deductions), Net | 7,153 | 13,326 | 10,039 | 39,891 | ||||
Calculation base |
735,442 | 1,761,780 | 438,533 | 1,081,833 | ||||
Statutory Tax Rate | 9% | 9% | 9% | 9% | ||||
Total CSLL | (66,190) | (158,560) | (39,468) | (97,365) | ||||
( 13 ) OTHER CREDITS |
Consolidated | ||||||||
Current | Noncurrent | |||||||
September | June 30, | September | June 30, | |||||
30, 2006 | 2006 | 30, 2006 | 2006 | |||||
Refinancing of Consumer Debts | 55,260 | 49,410 | 109,354 | 114,571 | ||||
Collateral linked to Foreign Currency Loans | 7,090 | 5,954 | 62,951 | 55,784 | ||||
Orders in Progress | 10,477 | 9,498 | - | - | ||||
Services Rendered to Third Parties | 25,346 | 20,783 | - | 246 | ||||
Reimbursement RGR | 3,092 | 3,265 | 545 | 545 | ||||
Assets and Rights for Disposal | - | - | 2,283 | 2,283 | ||||
Advance Energy Purchase Agreements | 3,445 | 5,966 | 1,600 | 1,600 | ||||
Other | 8,110 | 8,276 | 4,125 | 2,141 | ||||
Total | 112,820 | 103,152 | 180,858 | 177,170 | ||||
25
( 14 ) INVESTMENTS |
Parent Company | Consolidated | |||||||
September | June 30, | September 30, | June 30, | |||||
30, 2006 | 2006 | 2006 | 2006 | |||||
Permanent Equity Interests | 3,543,418 | 3,115,154 | - | - | ||||
Goodwill / Negative Goodwill | 1,510,803 | 1,532,411 | 2,302,730 | 2,337,417 | ||||
Leased Assets | - | - | 749,931 | 755,043 | ||||
Other Investments | 772 | 27,924 | 1,916 | 29,069 | ||||
Total | 5,054,993 | 4,675,489 | 3,054,577 | 3,121,529 | ||||
Other - On September 4, 2006, the Company sold all the shares held in COMGAS. The investment was recorded at the acquisition cost of R$ 27,152, and was sold for R$ 89,899, resulting in the capital gain recorded as non-operating income of R$ 62,747.
14.1 - Permanent Equity Interests:
The principal information on the investments in Permanent Equity Interest is as follows:
Investment | Number of Shares held (a) |
Share of Capital - % |
As of September 30, 2006 | September 30,2006 |
June 30,2006 |
3. Quarter of 2006 |
3. Quarter of 2005 |
|||||||||||
Capital | Shareholders Equity |
Net Income (b) |
Shareholders Equity Interest | Equity in Subsidiaries | ||||||||||||||
CPFL Paulista | 33,831,819 | 100% | 920,747 | 1,705,449 | 249,405 | 1,705,449 | 1,456,045 | 249,405 | 180,613 | |||||||||
CPFL Piratininga | 53,031,259 | 100% | 40,239 | 329,626 | 99,088 | 329,626 | 230,538 | 99,088 | 62 | |||||||||
CPFL Geração | 205,487,716 | 100% | 1,039,618 | 1,140,457 | 34,129 | 1,140,457 | 1,106,328 | 34,129 | 31,821 | |||||||||
CPFL Brasil | 456 | 100% | 456 | 37,632 | 37,085 | 37,632 | 548 | 37,085 | 34,200 | |||||||||
CPFL Serra | 310,629 | 100% | 310,629 | 322,991 | 8,877 | 322,991 | 314,521 | 8,877 | - | |||||||||
CPFL Cone Sul | 23 | 100% | 5,373 | 6,704 | 91 | 6,704 | 6,613 | 91 | - | |||||||||
CPFL Missões | 672 | 100% | 672 | 558 | (3) | 558 | 560 | (3) | - | |||||||||
Nova 4 | 1 | 100% | 1 | 1 | - | 1 | 1 | - | - | |||||||||
Total | 3,543,418 | 3,115,154 | 428,672 | 246,696 |
||||||||||||||
(a) CPFL Serra, CPFL Missões and Nova 4 expressed in quotas. | ||||||||||||||||||
(b) Net Income refers to the 3rd Quarter of 2006. |
a) As mentioned in Note 1, was approved during the 1st quarter of 2006, the reduction of the capital of the subsidiary CPFL Paulista by transfer to the Company the investments that such subsidiary had in CPFL Piratininga, COMGAS and Energias do Brasil. The effects of these investments on the accounts as from January 1 were recorded directly by the Company.
In due course, the Company will inform the market in general of the implementation of the next and final stage of the Corporate Restructuring process, consisting of segregation of the shareholding of the subsidiary CPFL Paulista in the indirect subsidiary RGE. This reorganization will be made to comply with the requirements of Law 10.848/04 and ANEEL Authorizing Resolution nº 305/05.
b) As also mentioned in Note 1, in June 23, 2006, CPFL Energia acquired from Public Service Enterprise Group (PSEG) 100% of Ipê Energia Ltda. (Ipê), PSEG Trader S.A and PSEG Brasil Ltda. The names of these companies were changed to CPFL Serra Ltda., CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda., respectively. This acquisition left CPFL Energia with 99.76% of RGE through its subsidiaries CPFL Paulista (67.07%) and CPFL Serra (32.69%), and with 99.95% of Sul Geradora, through its subsidiaries CPFL Brasil (67.20%) and CPFL Serra (32.75%) . This operation was approved by ANEEL in May 2006, and the value of the acquisition was R$ 414,957, which includes R$ 1,355 in administrative acquisition costs. The net goodwill generated by the acquisition of these companies was R$ 98,617. CPFL Serra (formerly Ipê) also recorded goodwill of R$ 8,315 in respect of the acquisition of RGE shares. This goodwill was consolidated by the Company as from the date of acquisition of Ipê.
26
c) On August 8, 2006, the subsidiary CPFL Geração signed a Share Purchase and Sale Agreement with Companhia Estadual de Electricity - CEEE, for the acquisition of 55% of CEEE's participation in Foz do Chapecó, for the amount of R$ 8,972. As a result of this acquisition, the subsidiary CPFL Geração now holds an 85% participation in Foz do Chapecó, equivalent to an indirect participation of 51% in Consórcio Energético Foz do Chapecó. On that date an advance of R$ 1,795 was made to CEEE, recorded in noncurrent assets. This transaction is conditional on ANEEL approval, and only after this approval will the remaining portion be settled and the increased participation recorded.
d) On September 1, 2006, the subsidiary CPFL Brasil acquired a 32.75% participation in SGP from the subsidiary CPFL Serra. As a result of this acquisition CPFL Brasil now holds 99.95% of the capital of SGP. The value of the acquisition was R$ 37.
e) On September 1, 2006, the subsidiaries CPFL Serra and CPFL Missões reduce their capital by R$ 244,744 and R$ 18,788, respectively, with partial absorption of accumulated losses.
f) On June 20, 2006, through an explanatory note to the market, the Company advised that an increase had been noted in the water flow through one of the bypass tunnels of the Campos Novos hydroelectric plant, located on the Canoas River (SC), causing a lowering of the level of the reservoir; this was a localized occurrence and restricted to the structure of the bypass tunnel. On August 9, 2006, the Company informed the market that repairs to the bypass tunnel had already started. Further to these explanations, the Company advised that the work of rehabilitation of the bypass tunnels is proceeding to schedule and that filling the reservoir is scheduled to recommence in November 2006. Commercial generation will be dependent on reaching the minimum reservoir operating level, which is conditional on rainfall after closing the gates of the bypass tunnels (information not reviewed by the Independent Accountants).
14.2 Goodwill and Negative Goodwill:
Consolidated | ||||||||||
September 30,2006 | June 30, 2006 | |||||||||
Investee | Historical | Accumulated | Net Value | Net Value | ||||||
Investor | Cost | Amortization | ||||||||
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) | |||||
CPFL Energia | CPFL Paulista | 1,074,026 | (137,459) | 936,567 | 950,399 | |||||
CPFL Energia | CPFL Paulista | 304,861 | (14,112) | 290,749 | 295,000 | |||||
CPFL Energia | CPFL Geração | 54,555 | (3,844) | 50,711 | 51,555 | |||||
CPFL Energia | CPFL Piratininga | 154,827 | (7,063) | 147,764 | 150,118 | |||||
CPFL Energia | CPFL Serra (note 14.1) | 100,062 | (776) | 99,286 | 99,613 | |||||
CPFL Energia | CPFL Cone Sul (note 14.1) | (1,337) | - | (1,337) | (1,337) | |||||
CPFL Energia | CPFL Missões (note 14.1) | (109) | - | (109) | (109) | |||||
CPFL Serra | RGE | 8,315 | - | 8,315 | 8,315 | |||||
CPFL Paulista | RGE | 756,443 | (261,609) | 494,834 | 502,143 | |||||
CPFL Geração | SEMESA | 426,450 | (151,679) | 274,771 | 280,485 | |||||
CPFL Geração | Foz do Chapecó | 770 | - | 770 | 770 | |||||
CPFL Geração | ENERCAN | 10,233 | - | 10,233 | 10,233 | |||||
CPFL Geração | Barra Grande | 3,081 | (170) | 2,911 | 2,965 | |||||
CPFL Brasil | Clion | 98 | (15) | 83 | 85 | |||||
SEMESA | Makelele | 10 | - | 10 | 10 | |||||
TOTAL | 2,879,457 | (576,727) | 2,302,730 | 2,337,417 | ||||||
27
The goodwill arising from acquisition of the equity interests in CPFL Paulista, RGE, CPFL Serra, CPFL Piratininga and SEMESA is amortized in proportion to the net income curves projected for the remaining term of the concession contract and for the indirect subsidiary SEMESA, the goodwill is amortized over the remaining period of the leasing contract.
The goodwill arising from the acquisitions of interests in Barra Grande, Foz do Chapecó and ENERCAN, jointly-controlled subsidiaries of CPFL Geração, is based on expected future income derived from the concession contracts and will be amortized over the term of these contracts, as from the beginning of commercial operation of the companies.
In 2006, amortization of the goodwill is calculated based on annual rates of 5.151565% for CPFL Paulista, 5.151565% for RGE, 2,98% for CPFL Serra, 5.449291% for CPFL Piratininga, 6.217084% for Geração, 6.698706% for SEMESA and 7.07548% for Barra Grande. These rates are subject to periodic review.
14.3 Interest on Shareholders Equity and Dividend:
Parent Company | ||||
September 30, 2006 | June 30, 2006 | |||
Interest on Shareholders Equity | ||||
CPFL Paulista | - | 60,945 | ||
CPFL Piratininga | - | 8,330 | ||
Subtotal | - | 69,275 | ||
Dividend Receivable | ||||
CPFL Paulista | - | 248,600 | ||
CPFL Piratininga | 29,530 | 126,050 | ||
CPFL Geração | - | 83,301 | ||
CPFL Brasil | - | 109,173 | ||
Subtotal | 29,530 | 567,124 | ||
Total | 29,530 | 636,399 | ||
In the quarter ending September 30, 2006, the Company received R$ 606,869 as Intermediate Dividend and Interest on Shareholders Equity which was declared and provisioned at June 30, 2006.
14.4 - Leased Assets:
In consolidated, the leased assets refer principally to the assets of the Serra of Mesa Plant, owned by the subsidiary SEMESA and leased to the holder of the concession of the plant for a period of 30 years ending in 2028.
28
( 15 ) PROPERTY, PLANT AND EQUIPMENT | ||
Consolidated | ||||||||
September 30, 2006 | June 30, 2006 | |||||||
Historical | Accumulated | Net Value | Net Value | |||||
In Service | Cost | Depreciation | ||||||
- Distribution | 6,474,404 | (3,372,166) | 3,102,238 | 3,057,890 | ||||
- Generation | 766,130 | (112,195) | 653,935 | 618,311 | ||||
- Commercialization | 150,964 | (60,067) | 90,897 | 90,316 | ||||
- Administration | 192,160 | (126,864) | 65,296 | 67,778 | ||||
7,583,658 | (3,671,292) | 3,912,366 | 3,834,295 | |||||
In Progress | ||||||||
- Distribution | 252,503 | - | 252,503 | 236,656 | ||||
- Generation | 1,003,933 | - | 1,003,933 | 956,149 | ||||
- Commercialization | 8,603 | - | 8,603 | 8,286 | ||||
- Administration | 22,775 | - | 22,775 | 16,476 | ||||
1,287,814 | - | 1,287,814 | 1,217,567 | |||||
Subtotal | 8,871,472 | (3,671,292) | 5,200,180 | 5,051,862 | ||||
Other Assets not Tied to the Concession | 1,120,266 | (655,342) | 464,924 | 468,680 | ||||
Total Property, Plant and Equipment | 9,991,738 | (4,326,634) | 5,665,104 | 5,520,542 | ||||
Special Obligations tied to the Concession | (714,005) | (703,244) | ||||||
Net Property, Plant and Equipment | 4,951,099 | 4,817,298 | ||||||
The average depreciation rate of the assets is approximately 5.2% p.a. for the distributors and 2.6% p.a. for the generators.
Other Assets not Tied to the Concession Refer to the goodwill from the merger of jointly-controlled RGE, amortized over the remaining period of that companys concession, in proportion to the net income curve projected for the period (annual rate of 2.9% in 2006). This rate is subject to periodic review.
( 16 ) DEFERRED CHARGES |
Consolidated | ||||||||
September 30, 2006 | June 30, 2006 | |||||||
Historical Cost | Accumulated | Net Value | Net Value | |||||
Amortization | ||||||||
Pre-Operating Expenses in Service | 38,062 | (16,176) | 21,886 | 25,656 | ||||
Deferred Charges in Progress | 21,151 | (568) | 20,583 | 24,003 | ||||
Total | 59,213 | (16,744) | 42,469 | 49,659 | ||||
29
( 17 ) INTEREST, LOANS AND FINANCING | ||
Consolidated | ||||||||||||||||
September 30, 2006 | June 30, 2006 | |||||||||||||||
Interest | Principal | Total | Interest | Principal | Total | |||||||||||
Current | Long-term | Current | Long-term | |||||||||||||
LOCAL CURRENCY | ||||||||||||||||
BNDES - Power Increases (PCH's) | 122 | 3,806 | 17,770 | 21,698 | 114 | 3,741 | 16,109 | 19,964 | ||||||||
BNDES - Investiment | 10,297 | 170,299 | 1,213,389 | 1,393,985 | 8,392 | 132,125 | 1,154,747 | 1,295,264 | ||||||||
BNDES - Parcel "A", RTE and Free Energy | 1,273 | 327,124 | 194,758 | 523,155 | 913 | 305,508 | 262,341 | 568,762 | ||||||||
BNDES - CVA and Interministerial Ordinance 116 | 60 | 9,535 | - | 9,595 | 147 | 23,376 | - | 23,523 | ||||||||
FIDC | 16,127 | 22,469 | - | 38,596 | 23,053 | 40,064 | - | 63,117 | ||||||||
Furnas Centrais Elétricas S.A. | - | - | 117,116 | 117,116 | - | - | 110,856 | 110,856 | ||||||||
Financial Institutions | 1,458 | 15,758 | 300,268 | 317,484 | 4,657 | 15,613 | 298,410 | 318,680 | ||||||||
Other | 542 | 35,086 | 15,881 | 51,509 | 459 | 37,245 | 17,850 | 55,554 | ||||||||
Subtotal | 29,879 | 584,077 | 1,859,182 | 2,473,138 | 37,735 | 557,672 | 1,860,313 | 2,455,720 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
Floating Rate Notes | - | - | - | - | 92 | 38,957 | - | 39,049 | ||||||||
IDB | 884 | 1,788 | 77,662 | 80,334 | 810 | - | 79,088 | 79,898 | ||||||||
Financial Institutions | 4,836 | 94,799 | 236,252 | 335,887 | 2,637 | 177,525 | 77,591 | 257,753 | ||||||||
Subtotal | 5,720 | 96,587 | 313,914 | 416,221 | 3,539 | 216,482 | 156,679 | 376,700 | ||||||||
Total | 35,599 | 680,664 | 2,173,096 | 2,889,359 | 41,274 | 774,154 | 2,016,992 | 2,832,420 | ||||||||
30
Consolidated |
||||||||||
September | June | |||||||||
LOCAL CURRENCY | 30, 2006 | 30, 2006 | Remunaration | Amortization | Collateral | |||||
BNDES - Power Increases (PCH's) | ||||||||||
CPFL Centrais Elétricas | 7,992 | 8,558 | TJLP + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 486 | 532 | UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 4,143 | 4,390 | TJLP + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 632 | 683 | UMBND + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 4,428 | 3,534 | TJLP + 4.3% p.a. | 75 monthly installments from September 2007 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 4,017 | 2,267 | TJLP + 4.3% p.a. | 36 monthly installments from July 2008 | Guarantee of CPFL Energia | |||||
BNDES - Investment | ||||||||||
CPFL Paulista - FINEM I | 19,696 | 26,065 | TJLP + 3.25% p.a. | 78 monthly installments from October 2000 and October 2001 | Revenue | |||||
CPFL Paulista - FINEM II | 226,001 | 205,963 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
RGE - FINEM | 124,948 | 89,308 | TJLP + 3.5% to 5.0% p.a. | monthly installments from October 2000 to December 2012 | Revenue collection/Promissory Notes/Reserve Account | |||||
RGE - FINEM | 10,699 | 12,039 | UMBND + 4.5% p.a (1) | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga - FINEM | 85,604 | 83,250 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
BAESA | 185,273 | 183,037 | TJLP + 3.125% p.a. | 144 monthly installments from September 2006 and November 2006 | Letters of Credit | |||||
BAESA | 46,738 | 45,275 | UMBND + 3.125% p.a. | 144 monthly installments from November 2006 | Letters of Credit | |||||
ENERCAN | 379,076 | 368,626 | TJLP + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
ENERCAN | 28,606 | 27,787 | UMBND + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
CERAN | 241,256 | 210,208 | TJLP + 5% p.a. | 120 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
CERAN | 28,657 | 25,734 | UMBND + 5% p.a. | 120 monthly installments from December 2007 | Guarantee of CPFL Energia | |||||
CERAN | 17,431 | 17,972 | UMBND + 5% p.a. (2) | 120 monthly installments from February 2006 | Guarantee of CPFL Energia | |||||
BNDES - Parcel "A", RTE and Free Energy | ||||||||||
CPFL Paulista - RTE | 90,347 | 126,585 | Selic + 1% p.a. | 62 monthly installments from March 2002 | Receivables | |||||
CPFL Paulista - Parcel "A" | 320,812 | 308,340 | Selic + 1% p.a. | 13 monthly installments from May 2007 | Receivables | |||||
CPFL Piratininga - RTE | - | 11,460 | Selic + 1% p.a. | 54 monthly installments from March 2002 | Receivables | |||||
CPFL Piratininga - Parcel "A" | 105,327 | 114,678 | Selic + 1% p.a. | 9 monthly installments from September 2006 | Receivables | |||||
RGE - Free Energy | 3,877 | 4,477 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
CPFL Geração - Free Energy | 2,792 | 3,222 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Guarantee of CPFL Energia | |||||
BNDES - CVA and Interministerial Ordinance 116 | ||||||||||
CPFL Piratininga | 9,595 | 23,523 | Selic + 1% p.a. | 24 monthly installments from December 2004 | Receivables | |||||
FIDC - CPFL Piratininga | 38,596 | 63,117 | 112% of CDI | 36 monthly installments from March 2004 | Receivables | |||||
Furnas Centrais Elétricas S.A. | ||||||||||
Semesa | 117,116 | 110,856 | IGP-M + 10% p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Financial Institutions | ||||||||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 52,300 | 53,118 | Variation of IGPM + 7.42% p.a. | 240 monthly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 100,802 | 103,911 | 109% of CDI | 1 installment in March 2011 | No guarantee | |||||
Banco Santander | 10,626 | 13,282 | CDI + 2.0% p.a. | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Santander | 49,706 | 47,944 | 104.5% of CDI | 1 installment in January 2008 | No guarantee | |||||
Banco ABN AMRO Real | 70,919 | 68,474 | 107.5% of CDI | 1 installment in January 2008 and 1 installment in February 2008 | No guarantee | |||||
Banco do Brasil - Law 8727 | 33,131 | 31,951 | 105% of CDI | 1 installment in January 2008 | No guarantee | |||||
Other | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 11,470 | 12,247 | RGR + rate variable of 6% to 9% p.a. | Monthly installments up to March 2016 | Receivables/Promissory notes | |||||
Other | 7,295 | 7,361 | ||||||||
RGE | ||||||||||
FINEP | 1,835 | 1,980 | TJLP + 4.0% p.a. | 48 monthly installments from July 2006 | Receivables | |||||
ELETROBRÁS | 4,596 | 4,906 | RGR + rate of 6% to 6.5% p.a. | 120 installment from July 2004 | Receivables/Promissory notes | |||||
Other | 18,600 | 20,727 | ||||||||
Piratininga | ||||||||||
Other | 7,713 | 8,333 | ||||||||
Total Local Currency | 2,473,138 | 2,455,720 | ||||||||
June 30, | March 31, | |||||||||
FOREIGN CURRENCY | 2006 | 2006 | Remunaration | Amortization | Collateral | |||||
Floating Rate Notes - CPFL Paulista | - | 39,049 | US$ + 6-month Libor + 2.95% p.a. | 24 installments (6 per years) from February 2003 | Receivables, Guarantee and promissory notes | |||||
IDB - Enercan | 80,334 | 79,898 | US$ + Libor + 3.5% p.a. | 49 quarterly installments from June 2007 | Guarantee of CPFL Energia | |||||
Financial Institutions | ||||||||||
Parent Company | ||||||||||
Banco do Brasil | 8,559 | 93,194 | Yen + 2.718% a.a. (3) | 1 installment in June 2007 | Promissory notes | |||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 15,909 | 15,621 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
New Money Bond | 2,098 | 2,060 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2001 | Revenue/Government SP guaranteed | |||||
FLIRB | 2,128 | 2,091 | US$ + 6-month Libor + 0.8125% p.a. | 13 semiannual installments from April 2003 | Revenue/Government SP guaranteed | |||||
C-Bond | 19,162 | 18,698 | US$ + 8% p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
Discount Bond | 19,427 | 19,079 | US$ + 6-month Libor + 0.8125% p.a. | 1 installment in April 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
PAR-Bond | 27,931 | 27,384 | US$ + 6% p.a. | 1 installment in April 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
Banco do Brasil | 158,306 | - | Yen + 5,7778% p.a. (4) | 1 installment in September 2009 | No guarantee | |||||
Semesa | ||||||||||
Citibank | 51,379 | 50,504 | US$ + 5.12% p.a. (5) | 1 installment in December 2006 | Promissory notes/Guarantee of CPFL Energia | |||||
Banco do Brasil | 28,523 | 29,122 | Yen + 2.6% p.a. (6) | 1 installment in June 2007 | Guarantee of CPFL Energia | |||||
ENERCAN | ||||||||||
Banco Itaú BBA | 2,465 | - | US$ + 7%p.a. (7) | 1 installment in December 2006 | No guarantee | |||||
Total Foreign Currency | 416,221 | 376,700 | ||||||||
Total | 2,889,359 | 2,832,420 | ||||||||
(1) Swap converted into local cost corresponding to 135.70% of the CDI |
||||||||||
(2) Swap converted into local cost corresponding to 138.43% of the CDI |
||||||||||
(3) Swap converted into local cost corresponding to 104.3% of the CDI |
||||||||||
(4) Swap converted into local cost corresponding to 103.5% of the CDI |
||||||||||
(5) Swap converted into local cost corresponding to 105% of the CDI |
||||||||||
(6) Swap converted into local cost corresponding to 104.5% of the CDI |
||||||||||
(7) Swap converted into local cost corresponding to 108% of the CDI |
Local Currency
BNDES Power Increases: the indirect subsidiary CPFL Centrais Elétricas obtained release of a portion of the loan, amounting to R$ 2,611, in the 3rd quarter of 2006, to be used for repowering the Gavião Peixoto Plant. Four more installments are scheduled for release, conditional on the timetable for execution of the repowering works.
31
BNDES Investimento (FINEM): In 2005, the subsidiary CPFL Piratininga obtained approval for financing of R$ 89,382 from the BNDES, which is part of a FINEM credit line to be used for the expansion and modernization of the Electrical System. The amount of R$ 2,006 was received in the quarter. The remaining balance of R$ 8,111 will be released by December 2006.
BNDES Investment (FINEM II): The subsidiary CPFL Paulista obtained approval for financing of R$ 240,856 from BNDES in 2005, which is part of a FINEM credit line to be used for the expansion and modernization of the Electrical System. The amount of R$ 18,514 was received in this quarter. The remaining balance of R$ 24,984 will be released in installments up to December 2006.
BNDES Investimento (FINEM): In 2006, the indirect subsidiary RGE obtained approval for financing of R$ 110,450, from the BNDES, which is part of a FINEM credit line to be used for the expansion and modernization of the Electrical System. The amount of R$ 46,834 was received in the quarter. The remaining balance of R$ 63,616 will be released during fiscal years 2006 and 2007.
BNDES Investment: In August 2006, the indirect subsidiary CERAN obtained the release of installments of the loan contracted in February 2004 from the BNDES, to be used to finance the Castro Alves and 14 de Julho projects, amounting to R$ 23,446 and R$ 25,613, respectively, and totaling R$ 49,059 (R$ 31,888 in proportion with the participation of the subsidiary CPFL Geração). It is anticipated that another installment will be released for the Castro Alves project and two further installments for the 14 de Julho project.
Foreign Currency
Financial Institution:
In September 2006, the subsidiary CPFL Paulista contracted a foreign currency loan of R$ 160,000 from the Banco do Brasil, maturing in September 2009, for working capital.
On September 29, 2006, the indirect subsidiary ENERCAN contracted a credit line of R$ 5,000 (R$ 2,436 in proportion to the participation of the subsidiary CPFL Geração), from Banco Itaú, to be used to honor short-term commitments.
RESTRICTIVE CONDITIONS
Some of the loan and financing agreements are subject to certain restrictive conditions, including clauses that require the subsidiaries to maintain certain financial ratios within predefined parameters. The management of the Company and its subsidiaries monitor these indices systematically and constantly to guarantee that the contractual conditions are complied with. In the opinion of the management of both the Company and its subsidiaries, these restrictive conditions and clauses are being adequately complied with.
32
( 18 ) DEBENTURES |
Consolidated | ||||||||||||||||||||||||
Balances as of: | ||||||||||||||||||||||||
September 30,2006 | June 30, 2006 | |||||||||||||||||||||||
Issued | Remuneration | Amortization Conditions | Collateral | Interest | Current | Long - Term | Total | Interest | Current | Long - Term | Total | |||||||||||||
CPFL Paulista | ||||||||||||||||||||||||
1st Issue | ||||||||||||||||||||||||
1st Series | 44,000 | IGP-M + 11.5% p.a. | 50% on June 1, 2007 and remainder on June 1, 2008. | Guarantee of CPFL Energia | 27,759 | 372,453 | 372,453 | 772,665 | 6,505 | 369,299 | 369,299 | 745,103 | ||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st Series | 11,968 | 109% of the CDI | July 1, 2009. | Unsecured | 4,517 | - | 119,680 | 124,197 | 10,077 | - | 119,680 | 129,757 | ||||||||||||
2nd Series | 13,032 | IGP- M + 9.8% p.a. | July 1, 2009. | Unsecured | 3,357 | - | 141,964 | 145,321 | 13,679 | - | 140,753 | 154,432 | ||||||||||||
35,633 | 372,453 | 634,097 | 1,3042,183 | 369,299 | 369,732 | 629,732 | 1,029,292 | |||||||||||||||||
CPFL Piratininga | ||||||||||||||||||||||||
1st Issue | ||||||||||||||||||||||||
single series of debentures |
40,000 | 104% of the CDI | 50% on January 1, 2010 and remainder on January 1, 2011. | Guarantee of CPFL Energia | 14,392 | - | 400,000 | 414,392 | 32,073 | - | 400,000 | 432,073 | ||||||||||||
RGE | ||||||||||||||||||||||||
2nd Issue | ||||||||||||||||||||||||
1st Series | 2,620 | IGP-M + 9.6% p.a. | April 1, 2011. | Unsecured | 1,629 | - | 26,200 | 27,829 | 757 | - | 26,200 | 26,957 | ||||||||||||
2nd Series | 20,380 | 106% of the CDI | April 1, 2009 | Unsecured | 15,496 | - | 203,800 | 219,296 | 7,611 | - | 203,800 | 211,411 | ||||||||||||
17,125 | - | 230,000 | 247,125 | 8,368 | - | 230,000 | 238,368 | |||||||||||||||||
Semesa | ||||||||||||||||||||||||
1st Issue | 69,189 | TJLP + 4 to 5% p.a. | Semiannual in June and December of each year, with settlement scheduled for 2009 | Letter of Guarantee, Receivable and 100% of Semesa Common nominal shares | 13,969 | 129,645 | 299,479 | 443,093 | 3,296 | 129,178 | 298,401 | 430,875 | ||||||||||||
Baesa | ||||||||||||||||||||||||
1st Issue | 23,094 | 105% of the CDI | Quarterly with the first payment in November 2006 and the last in August 2016 | Letters of Guarantee | - | 3,241 | 29,172 | 32,413 | - | 2,316 | 28,944 | 31,260 | ||||||||||||
2nd Issue | 23,281 | IGP- M + 9.55% p.a. | Annually with the first payment in August 2007 and the last in August 2016. | Letters of Guarantee | - | 2,948 | 26,533 | 29,481 | - | - | 28,567 | 28,567 | ||||||||||||
- | 6,189 | 55,705 | 61,894 | - | 2,316 | 57,511 | 59,827 | |||||||||||||||||
81,119 | 508,287 | 1,619,281 | 2,208,687 | 73,998 | 500,793 | 1,615,644 | 2,190,435 | |||||||||||||||||
The debentures are subject to certain restrictive conditions, including clauses that require the subsidiaries to comply with certain financial indices within pre-established parameters. In the opinion of Management the Company and its subsidiary are keeping adequately within these restrictive conditions.
( 19 ) SUPPLIERS |
Consolidated | ||||
September 30, 2006 | June 30, 2006 | |||
Current | ||||
System Service Charges | 4,823 | 2,357 | ||
Energy Purchased | 488,626 | 432,401 | ||
Electricity Network Usage Charges | 73,491 | 69,329 | ||
Materials and Services | 86,768 | 88,571 | ||
Co-Generators | 20,998 | 25,590 | ||
Free Energy (note 3 a) | 129,304 | 133,163 | ||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | 634 | 2,536 | ||
Other | 16,141 | 21,269 | ||
Total | 820,785 | 775,216 | ||
Long-term | ||||
Free Energy (note 3 a) | 132,116 | 141,604 | ||
33
( 20 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE |
Consolidated | ||||||||
Current | Long-term | |||||||
September | June 30, | September | June 30, | |||||
30, 2006 | 2006 | 30, 2006 | 2006 | |||||
ICMS (State VAT) | 278,515 | 266,342 | - | - | ||||
PIS (Tax on Revenue) | 12,397 | 11,215 | 866 | 680 | ||||
COFINS (Tax on Revenue) | 53,724 | 48,704 | 3,986 | 3,601 | ||||
INSS (Social Security Contribution) | 4,575 | 4,038 | - | - | ||||
IRPJ (Corporate Income Tax) | 115,944 | 100,629 | 26,890 | 26,274 | ||||
CSLL (Social Contribution Tax) | 43,546 | 30,099 | 9,681 | 9,459 | ||||
IRRF on Interest on Shareholders Equity | - | 13,659 | - | - | ||||
Other | 16,026 | 8,352 | - | - | ||||
Total | 524,727 | 483,038 | 41,423 | 40,014 | ||||
The balance for the company refers to Income Tax and Social Contribution.
( 21 ) ASSOCIATES, SUBSIDIARIES AND PARENT COMPANY |
Of the total amount of the tax credits recorded by the subsidiary CPFL Piratininga in the second quarter of 2006, as mentioned in Note 8, CPFL Piratininga passed on the amount of R$ 16,218 to VBC in the quarter, in respect of reimbursement of the PIS and COFINS contributions relating to financial income on intercompany loan contracts between VBC Participações S.A. and DRAFT I Participações S.A.
( 22 ) EMPLOYEE PENSION PLANS |
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and the jointly-controlled subsidiary RGE, through Fundação ELETROCEEE, sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I CPFL Paulista
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of the subsidiary CPFL Paulista.
At the time of modification of the Pension Plan in September 1997, the subsidiary recognized an obligation to pay in respect of the plan deficit determined at the time by the external actuaries of the Fundação CESP. This deficit will be liquidated in 294 installments, amortized monthly, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation as of September 30, 2006 is R$ 712,499 (R$ 704,725 as of June 30, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
II CPFL Piratininga
As a result of the split-off of Bandeirante Energia S.A. (the Subsidiarys predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired employees up to the date of the split-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.
34
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Piratininga.
In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo (the predecessor of Bandeirante) recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments, amortized on a monthly basis, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation of the subsidiary CPFL Piratininga, as of September 30, 2006, is R$ 186,202 (R$ 184,080 as of June 30, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
III RGE
In accordance with the privatization notice, the subsidiary RGE is responsible for payment of supplementary retirement benefits for past service granted by the INSS to the participants of the Fundação CEEE Welfare Fund ELETROCEEE, who have not yet fulfilled all the requirements to obtain the benefit. The supplementary plan is of the "defined-benefit" type.
IV CPFL Geração
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Geração.
With the modification of the Pension Plan, maintained at the time by CPFL Paulista, the subsidiary recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP. The deficit is being liquidated in 297 monthly installments, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation is R$ 13,948 (R$ 13,793 as of June 30, 2006), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
The movements occurred in net actuarial liabilities are as follows:
September 30, 2006 | ||||||||||
CPFL Paulista |
CPFL Piratininga |
RGE | CPFL Geração |
Consolidated | ||||||
Net actuarial liability at the beginning of the period | 665,716 | 162,630 | 982 | 12,596 | 841,924 | |||||
Income (Expense) recognized in income statement | 2,608 | 8,148 | (460) | 35 | 10,331 | |||||
Sponsor's Contributions during the period | (11,848) | (4,017) | (22) | 6 | (15,881) | |||||
Net actuarial liability at the end of the period | 656,476 | 166,761 | 500 | 12,637 | 836,374 | |||||
Current | 64,754 | 18,862 | 500 | 1,360 | 85,476 | |||||
Long-term | 591,722 | 147,899 | - | 11,277 | 750,898 | |||||
656,476 | 166,761 | 500 | 12,637 | 836,374 | ||||||
The account balances of the subsidiaries relating to the Private Pension Plan also include, as of September 30, 2006, R$ 49,704 (R$ 50,945 as of June 30, 2006) referring to other contributions.
35
The expenses (income) recognized are as follows:
3. Quarter 2006 |
||||||||||
CPFL | CPFL | CPFL | Consolidated | |||||||
Paulista | Piratininga | RGE | Geração | |||||||
Cost of service | 229 | 1,139 | 202 | 16 | 1,586 | |||||
Interest on actuarial liabilities | 65,594 | 16,136 | 3,186 | 1,408 | 86,324 | |||||
Expected return on assets | (67,253) | (16,813) | (3,927) | (1,471) | (89,464) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial gains | - | - | (542) | - | (542) | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 | 8,196 | 635 | 82 | 12,957 | |||||
Total Expenses | 2,614 | 8,661 | (446) | 35 | 10,864 | |||||
Expected contributions from participants | (6) | (513) | (14) | - | (533) | |||||
Total | 2,608 | 8,148 | (460) | 35 | 10,331 | |||||
3. Quarter 2005 | ||||||||||
CPFL | CPFL | CPFL | Consolidated | |||||||
Paulista | Piratininga | RGE | Geração | |||||||
Cost of service | 243 | 1,345 | 220 | 7 | 1,815 | |||||
Interest on acturial liabilities | 63,283 | 16,330 | 2,002 | 1,264 | 82,879 | |||||
Expected return on assets | (46,917) | (11,269) | (2,373) | (978) | (61,537) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 | 8,196 | - | 82 | 12,322 | |||||
Total Expenses | 20,653 | 14,605 | (151) | 375 | 35,482 | |||||
Expected contributions from participants | (5) | (548) | (198) | - | (751) | |||||
Total | 20,648 | 14,057 | (349) | 375 | 34,731 | |||||
In the income statement, the expenses and income were recorded under the following captions:
3. Quarter 2006 | ||||||||||
CPFL | CPFL | CPFL | Consolidated | |||||||
Paulista | Piratininga | RGE | Geração | |||||||
Operating Cost | (1,436) | (48) | (460) | 12 | (1,932) | |||||
Operating Expenses | - | - | - | (59) | (59) | |||||
Extraordinary Item net of Tax Effects | 2,670 | 5,409 | - | 62 | 8,141 | |||||
Taxation of Extraordinary Item | 1,374 | 2,787 | - | 20 | 4,181 | |||||
2,608 | 8,148 | (460) | 35 | 10,331 | ||||||
3. Quarter 2005 | ||||||||||
CPFL | CPFL | CPFL | Consolidated | |||||||
Paulista | Piratininga | RGE | Geração | |||||||
Operating Cost | 16,604 | 5,861 | (349) | 71 | 22,187 | |||||
Operating Expenses | - | - | - | 222 | 222 | |||||
Extraordinary Item net of Tax Effects | 2,670 | 5,409 | - | 21 | 8,100 | |||||
Taxation of Extraordinary Item | 1,374 | 2,787 | - | 61 | 4,222 | |||||
20,648 | 14,057 | (349) | 375 | 34,731 | ||||||
( 23 ) REGULATORY CHARGES |
Consolidated | ||||
September 30, | June 30, | |||
2006 | 2006 | |||
Global Reverse Fund - RGR | 3,287 | 3,301 | ||
ANEEL Inspection Fee | 1,649 | 1,649 | ||
Fuel Consumption Account - CCC | 39,030 | 33,402 | ||
Energy Development Account - CDE | 28,117 | 28,117 | ||
72,083 | 66,469 | |||
36
( 24 ) RESERVE FOR CONTINGENCIES |
Consolidated | ||||||||
September 30, 2006 | June 30, 2006 | |||||||
Accrued | Escrow Deposits |
Accrued | Escrow Deposits |
|||||
Labor | ||||||||
Various | 59,687 | 55,774 | 59,966 | 53,290 | ||||
Civil | ||||||||
General Damages | 5,420 | 6,183 | 6,244 | 3,673 | ||||
Tariff Increase | 22,119 | 14,794 | 22,458 | 14,644 | ||||
Energy Purchased | 40,808 | 28,173 | 40,808 | 28,173 | ||||
Other | 13,032 | 19,752 | 13,800 | 18,826 | ||||
81,379 | 68,902 | 83,310 | 65,316 | |||||
Tax | ||||||||
FINSOCIAL | 17,849 | 50,857 | 17,750 | 50,573 | ||||
Increase PIS and COFINS | - | - | 103,502 | - | ||||
PIS and COFINS Interest on | ||||||||
Shareholders Equity | 19,161 | - | 18,618 | - | ||||
Income Tax | 41,597 | 21,994 | 37,574 | 19,230 | ||||
Other | 6,874 | 9,688 | 6,881 | 9,572 | ||||
85,481 | 82,539 | 184,325 | 79,375 | |||||
Total | 226,547 | 207,215 | 327,601 | 197,981 | ||||
The reserves for contingencies were based on appraisal of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the legal advisers and the management of the Company and its subsidiaries.
Increase PIS and COFINS: As mentioned in Note 8, in this quarter the subsidiaries CPFL Piratininga and CPFL Paulista obtained a favorable and unappealable decision on the appeal challenging the legality of the increase in the calculation base for PIS and COFINS contributions introduced by art. 3º, of Law nº 9.718/98. As a result of this favorable decision, the subsidiaries CPFL Piratininga and CPFL Paulista reversed the provisions recorded in this respect, amounting to R$ 18,194 (provision as of July 31, 2006) and R$ 86,613 (provision as of August 31, 2006), respectively, set off against Financial Income (Note 30).
Possible Losses: The Company and its subsidiaries are parties to other suits in which, management, supported by its legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive base in these cases. These questions do not yet indicate a trend in the decisions of the courts or any other decision in similar proceedings considered probable or remote, and therefore no provision has been established for these. As of September 30, 2006, the claims relating to possible losses were as follows: (i) R$ 159,003 for labor suits; (ii) R$ 320,081 for civil suits, mainly for civil suits for bodily injury and tariff increases; and (iii) R$ 328,933 in respect of tax suits, relating basically to Income Tax, ICMS, FINSOCIAL and PIS and COFINS.
37
Additionally, the indirect subsidiary SEMESA is jointly cited with Furnas as defendants in the suit asking these companies to take steps to remedy and mitigate the environmental impacts caused by the construction and operation of the Serra da Mesa Hydroelectric Plant. The amount attributable to the indirect subsidiary SEMESA is estimated at R$ 74 million. The risk of the suit is classified by the company's legal advisers as possible, and it is not necessary to record it in the accounts. In the event of an adverse judgment in the case, SEMESA's liability is essentially in respect of the acquisition of land and creation of the permanent preservation area around the reservoir. If and when these costs are incurred, they will be included in fixed assets.
Based on the opinion of their legal advisers, the Managements of the Company and of its subsidiaries consider that there are no significant contingent risks that are not covered by adequate provisions in the Interim Financial Statements, or that might result in the significant impact on future earnings.
( 25 ) OTHER ACCOUNTS PAYABLE |
Consolidated | ||||||||
Current | Long-term | |||||||
September | June 30, | September | June 30, | |||||
Current | 30, 2006 | 2006 | 30, 2006 | 2006 | ||||
Consumers and Concessionaires | 51,256 | 48,794 | - | - | ||||
Tariff Review - Return (note 3 b.1) | 8,252 | 38,351 | - | - | ||||
PIS and COFINS - Generators pass-through (note 3 b.2) | 26,133 | 26,158 | - | - | ||||
Increase in PIS and COFINS (Note 3 b.3) | 30,842 | - | - | - | ||||
Low Income Consumer Subsidy (note 3 d) | 3,583 | 4,077 | - | - | ||||
Energy Efficiency Program - PEE | 44,597 | 41,881 | 51,337 | 58,345 | ||||
Research & Development - P&D | 25,768 | 23,008 | 31,603 | 25,746 | ||||
National Scientific and Technological Development Fund - | ||||||||
FNDCT | 23,326 | 23,103 | 9,905 | 8,136 | ||||
Energy Research Company - EPE | 33,284 | 29,542 | - | - | ||||
Fund for Reversal | - | - | 13,987 | 13,987 | ||||
Advances | 7,820 | 4,830 | - | - | ||||
Interest on Compulsory Loan | 5,640 | 3,720 | - | - | ||||
Emergency Capacity Charge and Emergency Energy | 10,967 | 11,304 | - | - | ||||
Funds for Capital Increase | - | - | 5,456 | 5,456 | ||||
Provision for Environmental Expenses | - | - | 13,943 | 14,669 | ||||
Other | 21,355 | 19,693 | 1,104 | 972 | ||||
Total | 292,823 | 274,461 | 127,335 | 127,311 | ||||
38
( 26 ) SHAREHOLDERS EQUITY |
The participation of the shareholders in the Equity of the Company as of September 30, 2006 and June 30, 2006 are distributed as follows:
September 30, 2006 | June 30, 2006 | |||||||
Common | ||||||||
Shareholders | Shares | Interest % | Common Shares | Interest % | ||||
VBC Energia S.A. | 140,180,856 | 29.22% | 184,673,698 | 38.49% | ||||
VBC Participações S.A. | 43,886,842 | 9.15% | - | - | ||||
521 Participações S.A. | 149,230,373 | 31.11% | 149,230,373 | 31.11% | ||||
Bonaire Participações S.A. | 60,713,511 | 12.65% | 60,713,511 | 12.65% | ||||
BNDES Participações S.A. (*) | 23,611,251 | 4.92% | 23,005,251 | 4.80% | ||||
Board Members | 13 | 0.00% | 13 | 0.00% | ||||
Executive Officers | 43,436 | 0.01% | 43,436 | 0.01% | ||||
Other Shareholders (*) | 62,090,448 | 12.94% | 62,090,448 | 12.94% | ||||
Total | 479,756,730 | 100,00 | 479,756,730 | 100,00 | ||||
(*) Free Float | 85,701,699 | 17,86 | 85,095,699 | 17,74 |
On August 31, 2006, the shareholder VBC Energia S.A. decided to reduce its capital in accordance with article 174 of Law nº 6.404/76, without canceling shares. The reimbursement to VBC Participações S/A was made by transferring 43,886,842 common book-entry shares without par value issued by CPFL Energia. As a result of this transfer, VBC Participações S.A. is now a direct shareholder of CPFL Energia.
On September 29, 2006, VBC Energia S.A. transferred 606,000 common book-entry shares without par value issued by the Company to the shareholder BNDES Participações S.A. - BNDESPAR, representing 0.13% of the Company's capital.
Interest on Shareholders Equity and Dividend
Parent Company | ||||
September 30, 2006 | June 30,2006 | |||
Interest on Shareholders Equity Payable | ||||
Other Shareholders | 628 | 434 | ||
Subtotal | 628 | 434 | ||
Dividend Payable | ||||
VBC Energia S.A. | - | 235,571 | ||
521 Participações S.A. | - | 190,359 | ||
Bonaire Participações S.A. | - | 77,447 | ||
BNDES Participações S.A. | - | 29,346 | ||
Other Shareholders | 6,358 | 81,789 | ||
Subtotal | 6,358 | 614,512 | ||
Total | 6,986 | 614,946 | ||
In the quarter ended September 30, 2006, the Company paid a dividend of R$ 607,960, basically representing the interim dividend declared in June 2006.
39
( 27 ) OPERATING REVENUES |
Consolidated | ||||||||
2006 | 2005 | |||||||
Revenue from Eletric Energy Operations | 3. Quarter | Nine Months | 3. Quarter | Nine Months | ||||
Consumer class | ||||||||
Residential | 1,006,629 | 2,886,764 | 894,339 | 2,633,327 | ||||
Industrial | 981,174 | 2,654,396 | 879,703 | 2,459,739 | ||||
Commercial | 532,817 | 1,558,908 | 456,136 | 1,370,516 | ||||
Rural | 105,713 | 268,141 | 80,437 | 226,988 | ||||
Public Administration | 79,786 | 219,988 | 67,864 | 191,552 | ||||
Public Lighting | 62,192 | 178,242 | 57,344 | 168,395 | ||||
Public Services | 104,628 | 285,987 | 86,704 | 242,092 | ||||
Billed | 2,872,939 | 8,052,426 | 2,522,527 | 7,292,609 | ||||
Unbilled (Net) | 27,840 | 74,743 | 9,911 | 39,398 | ||||
Emergency Charges - ECE/EAEE | 24 | 3,063 | 49,341 | 189,704 | ||||
Realization of Extraordinary Tariff Adjustment (note 3 a) | (68,972) | (199,734) | (64,830) | (190,794) | ||||
Realization of Free Energy (note 3 a) | (25,339) | (74,919) | (24,512) | (71,740) | ||||
Tariff Review - Depreciation (note 3 b.1) | 2,622 | 7,780 | - | 22,398 | ||||
Tariff Review - Return (note 3 b.1) | - | - | (28,649) | (77,537) | ||||
Tariff Review - Remuneration Base (nota 3 b.1) | 26,970 | 26,970 | - | - | ||||
Realization of Tariff Review - Return (note 3 b.1) | 30,099 | 94,930 | 11,251 | 19,882 | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | (7,273) | (39,786) | 7,607 | 22,958 | ||||
Realization PIS and COFINS - Generators Pass-Through (note 3 b.2) | 5,567 | 3,576 | (3,533) | (6,243) | ||||
Tariff Adjustment -TUSD (note 3.b.2) | 10,781 | 28,804 | 1,486 | 4,009 | ||||
Realization of Tariff Adjustment -TUSD (note 3 b.2) | (2,900) | (6,276) | (1,160) | (2,816) | ||||
2005 Tariff Adjustment - Purchase of electric energy from Itaipu (note 3 b.2) | - | 15,152 | 11,445 | 21,895 | ||||
2005 RealizationTariff Adjustment - Purchase of electric energy from Itaipu (note 3 b.2) | (10,469) | (19,490) | - | - | ||||
Tariff Adjustment Other (note 3 b.2) | 3,470 | 5,333 | 1,960 | 1,960 | ||||
Realization Tariff Adjustment - Other (note 3 b.2) | (1,009) | (2,337) | - | - | ||||
ELECTRICITY SALES TO FINAL CONSUMERS | 2,864,350 | 7,970,235 | 2,492,844 | 7,265,683 | ||||
Furnas Centrais Elétricas S.A. | 72,378 | 201,010 | 75,282 | 223,439 | ||||
Other Concessionaires and Licensees | 51,421 | 153,872 | 25,099 | 77,075 | ||||
Current Electric Energy | 15,089 | 21,589 | 9,525 | 23,605 | ||||
ELECTRICITY SALES TO WHOLESALER | 138,888 | 376,471 | 109,906 | 324,119 | ||||
Revenue due to Network Usage Charge - TUSD | 180,193 | 501,064 | 127,558 | 333,921 | ||||
Low Income Consumer´s Subsidy (note 3 d) | 6,549 | 16,348 | 4,422 | 15,307 | ||||
Other Revenue and Income | 29,856 | 83,047 | 28,300 | 76,772 | ||||
OTHER OPERATING REVENUES | 216,598 | 600,459 | 160,280 | 426,000 | ||||
Total | 3,219,836 | 8,947,165 | 2,763,030 | 8,015,802 | ||||
Consolidated | ||||||||
Eletric Energy Operations - GWh(*) | 2006 | 2005 | ||||||
Consumer class | 3. Quarter | Nine Months | 3. Quarter | Nine Months | ||||
Residential | 2,430 | 7,020 | 2,173 | 6,541 | ||||
Industrial | 4,405 | 12,385 | 4,333 | 12,719 | ||||
Commercial | 1,400 | 4,237 | 1,250 | 3,943 | ||||
Rural | 571 | 1,439 | 435 | 1,261 | ||||
Public Administration | 220 | 630 | 204 | 600 | ||||
Public Lighting | 297 | 855 | 275 | 823 | ||||
Public Services | 380 | 1,095 | 348 | 1,035 | ||||
Billed Supply | 9,703 | 27,661 | 9,018 | 26,922 | ||||
Own Consumption | 6 | 18 | 6 | 17 | ||||
ELECTRICITY SALES TO FINAL CONSUMERS | 9,709 | 27,679 | 9,024 | 26,939 | ||||
Furnas Centrais Elétricas S.A. | 763 | 2,264 | 763 | 2,264 | ||||
Other Concessionaires and Licensees | 779 | 2,711 | 382 | 1,268 | ||||
Current Electric Energy | 191 | 766 | 365 | 743 | ||||
ELECTRICITY SALES TO WHOLESALER | 1,733 | 5,741 | 1,510 | 4,275 | ||||
40
Consolidated | ||||
September 30,2006 | June | |||
No. of Consumers - (*) | 30,2006 | |||
Consumer class | ||||
Residential | 4,903,173 | 4,773,154 | ||
Industrial | 81,238 | 81,549 | ||
Commercial | 447,400 | 443,756 | ||
Rural | 235,721 | 233,099 | ||
Public Administration | 36,446 | 35,751 | ||
Public Lighting | 2,275 | 2,093 | ||
Public Services | 5,590 | 5,441 | ||
Own Consumption | 630 | 632 | ||
Total | 5,712,473 | 5,575,475 | ||
* Information not reviewed by the independent accountants |
41
( 28 ) COST OF ELECTRIC ENERGY |
Consolidated | ||||||||
2006 | 2005 | |||||||
Nine Months |
Nine Months |
|||||||
3. Quarter | 3. Quarter | |||||||
Electricity Purchased for Resale | ||||||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 225,832 | 662,203 | 207,590 | 657,012 | ||||
Furnas Centrais Elétricas S.A. | 17,299 | 45,126 | 57,953 | 164,785 | ||||
CESP - Cia Energética de São Paulo | 6,562 | 18,295 | 53,471 | 154,074 | ||||
Cia de Geração de Energia Elétrica do Tietê | 10,179 | 24,950 | 26,783 | 76,589 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 20,510 | 62,432 | 32,916 | 104,905 | ||||
Tractebel Energia S.A. | 209,045 | 578,523 | 99,213 | 316,422 | ||||
Petrobrás | 46,959 | 145,496 | 39,653 | 123,045 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 346 | 941 | 3,549 | 11,437 | ||||
Cia Estadual Energia Elétrica - CEEE | 1,081 | 3,022 | 3,137 | 8,884 | ||||
AES Uruguaiana Ltda. | 37,428 | 86,473 | 27,828 | 76,355 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 9,779 | 13,799 | 1,940 | 5,011 | ||||
Other | 51,546 | 136,167 | 26,739 | 94,953 | ||||
636,566 | 1,777,427 | 580,772 | 1,793,472 | |||||
Energy Purchased in the Free Market - ACL | 364,121 | 1,010,274 | 287,396 | 750,241 | ||||
1,000,687 | 2,787,701 | 868,168 | 2,543,713 | |||||
Deferral/Amortization liquid effect - CVA | (2,613) | (39,744) | 34,943 | 54,266 | ||||
Surplus of Energy (note 3 b.4) | 4,202 | 3,927 | (8,183) | (8,183) | ||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | (8,534) | (39,256) | 7,607 | 22,958 | ||||
Credit for PIS and COFINS | (91,081) | (247,841) | (82,279) | (240,617) | ||||
Subtotal | 902,661 | 2,464,787 | 820,256 | 2,372,137 | ||||
Electricity Network Usage Charge | ||||||||
Basic Network Charges | 149,404 | 415,036 | 151,354 | 393,281 | ||||
Charges for Transmission from Itaipu | 14,842 | 46,988 | 16,069 | 43,567 | ||||
Connection Charges | 9,921 | 25,395 | 9,817 | 39,184 | ||||
System Service Charges - ESS | 10,209 | 14,862 | 4,006 | 13,975 | ||||
184,376 | 502,281 | 181,246 | 490,007 | |||||
Deferral and Amortization liquid effect - CVA | 38,320 | 134,740 | 12,254 | 135,969 | ||||
Credit for PIS and COFINS | (19,704) | (57,200) | (17,985) | (56,716) | ||||
Subtotal | 202,992 | 579,821 | 175,515 | 569,260 | ||||
Total | 1,105,653 | 3,044,608 | 995,771 | 2,941,397 | ||||
42
Consolidated | ||||||||
2006 | 2005 | |||||||
Nine Months |
Nine Months | |||||||
3. Quarter | 3. Quarter | |||||||
Electricity Purchased for Resale - GWh (*) | ||||||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 2,768 | 7,991 | 2,649 | 7,830 | ||||
Furnas Centrais Elétricas S.A. | 241 | 641 | 640 | 1,871 | ||||
CESP - Cia Energética de São Paulo | 93 | 262 | 603 | 1,814 | ||||
Cia de Geração de Energia Elétrica do Tietê | 122 | 295 | 308 | 913 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 216 | 662 | 651 | 1,453 | ||||
Tractebel Energia S.A. | 1,748 | 4,844 | 863 | 2,850 | ||||
Petrobrás | 412 | 1,248 | 372 | 1,343 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 6 | 14 | 42 | 138 | ||||
Cia Estadual Energia Elétrica - CEEE | 16 | 44 | 45 | 135 | ||||
AES Uruguaiana Ltda. | 380 | 793 | 219 | 615 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | (262) | 790 | 133 | 346 | ||||
Other | 429 | 1,241 | 113 | 1,061 | ||||
6,169 | 18,825 | 6,638 | 20,369 | |||||
Energy Purchased in Restricted Framework - ACR | 5,015 | 15,455 | 4,035 | 11,634 | ||||
11,184 | 34,280 | 10,673 | 32,003 | |||||
* Information not reviewed by the independent accountants
43
( 29 ) OPERATING EXPENSES |
Parenty Company | ||||||||
2006 | 2005 | |||||||
Nine Months |
Nine Months |
|||||||
3. Quarter | 3. Quarter | |||||||
General and Administrative Expenses | ||||||||
Personnel | 272 | 710 | 170 | 322 | ||||
Materials | 23 | 51 | 13 | 24 | ||||
Outsourced Services | 1,666 | 6,161 | 795 | 3,217 | ||||
Leases and Rentals | - | - | 12 | 12 | ||||
Publicity and Advertising | 289 | 1,414 | 575 | 1,309 | ||||
Legal, Judicial and Indemnities | 63 | 279 | 6 | 165 | ||||
Other | 396 | 955 | 220 | 563 | ||||
Total | 2,709 | 9,570 | 1,791 | 5,612 | ||||
Consolidated | ||||||||
2006 | 2005 | |||||||
Nine Months |
Nine Months |
|||||||
3. Quarter | 3. Quarter | |||||||
Sales and Marketing | ||||||||
Personnel | 11,648 | 34,029 | 9,602 | 26,772 | ||||
Materials | 3,560 | 6,813 | 1,389 | 3,031 | ||||
Outsourced Services | 15,123 | 43,062 | 11,298 | 32,114 | ||||
Allowance for Doubtful Accounts | 21,740 | 53,527 | 11,063 | 36,594 | ||||
Depreciation and Amortization | 1,947 | 5,073 | 1,416 | 4,537 | ||||
Collection Tariffs and Services | 12,746 | 36,172 | 11,094 | 31,869 | ||||
Other | 3,808 | 9,490 | 2,003 | 6,386 | ||||
Total | 70,572 | 188,166 | 47,865 | 141,303 | ||||
General and Administrative Expenses | ||||||||
Personnel | 21,836 | 68,490 | 18,117 | 53,246 | ||||
Employee Pension Plans | (59) | (177) | 222 | 702 | ||||
Materials | 1,093 | 3,364 | 1,808 | 3,349 | ||||
Outsourced Services | 31,984 | 92,480 | 31,361 | 80,649 | ||||
Leases and Rentals | 293 | 2,257 | 1,339 | 4,160 | ||||
Depreciation and Amortization | 3,503 | 13,185 | 5,884 | 18,524 | ||||
Publicity and Advertising | 2,535 | 6,162 | 1,756 | 4,003 | ||||
Legal, Judicial and Indemnities | 3,508 | 8,007 | 3,550 | 13,204 | ||||
Donations, Contributions and Subsidies | 927 | 3,053 | 771 | 2,968 | ||||
PERCEE | 37 | 154 | 194 | 1,562 | ||||
Other | 1,427 | 9,484 | 3,777 | 10,332 | ||||
Total | 67,084 | 206,459 | 68,779 | 192,699 | ||||
44
Other Operating Expenses | ||||||||
Inspection Fee | 4,603 | 13,202 | 4,294 | 12,192 | ||||
Research and development and energy | ||||||||
efficiency programs | 9,408 | 40,351 | 5,495 | 17,109 | ||||
RTE and Free Energy Losses (note 3 a) | 303 | 821 | - | - | ||||
Other | 277 | 391 | - | - | ||||
Total | 14,591 | 54,765 | 9,789 | 29,301 | ||||
Goodwill Amortization | 3,756 | 9,206 | 2,036 | 6,110 | ||||
Total Operating Expense | 156,003 | 458,596 | 128,469 | 369,413 | ||||
45
( 30 ) FINANCIAL INCOME (EXPENSE) |
Parenty Company | ||||||||
2006 | 2005 | |||||||
Nine Months |
Nine Months |
|||||||
3. Quarter | 3. Quarter | |||||||
Financial Income | ||||||||
Income from Temporary Cash Investments | 6,643 | 36,995 | 12,675 | 37,218 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 1,255 | 3,510 | 1,658 | 4,446 | ||||
Monetary and Exchange Variations | 60 | 47,767 | - | - | ||||
Interest on Intercompany Loans | - | 252 | 1,277 | 3,294 | ||||
Dividends received from noncontrolling investments | - | 4,590 | - | - | ||||
Other | 430 | 1,504 | 1,054 | 2,057 | ||||
PIS and COFINS | - | (7,539) | - | (7,425) | ||||
Subtotal | 8,388 | 87,079 | 16,664 | 39,590 | ||||
Interest on Shareholders Equity | - | 81,500 | - | 80,273 | ||||
Total | 8,388 | 168,579 | 16,664 | 119,863 | ||||
Financial Expense | ||||||||
Debt Charges | (492) | (627) | 39 | (3,546) | ||||
Banking Expenses | (1,160) | (3,744) | (1,096) | (3,436) | ||||
Monetary and Exchange Variations | (4,241) | (33,243) | (4,325) | (14,924) | ||||
Other | (477) | (1,078) | (36) | (96) | ||||
Subtotal | (6,370) | (38,692) | (5,418) | (22,002) | ||||
Goodwill Amortization | (22,058) | (64,622) | (13,954) | (40,829) | ||||
Interest on Shareholders Equity | - | - | - | (76,920) | ||||
Total | (28,428) | (103,314) | (19,372) | (139,751) | ||||
Net financial expenses | (20,040) | 65,265 | (2,708) | (19,888) | ||||
Consolidated | ||||||||
2006 | 2005 | |||||||
Financial Income | Nine | Nine | ||||||
3. Quarter | Months | 3. Quarter | Months | |||||
Income from Temporary Cash Investments | 22,250 | 106,372 | 25,988 | 91,881 | ||||
Late Payments Charges | 21,473 | 64,730 | 21,124 | 63,162 | ||||
Interest on Prepaid Income and Social Contribution | ||||||||
Taxes | 2,886 | 13,837 | 1,909 | 5,807 | ||||
Monetary and Exchange Variations | 4,543 | 43,307 | (5,538) | (18,305) | ||||
Interest - CVA and Parcel "A" | 25,840 | 86,189 | 38,233 | 110,753 | ||||
Discount on Purchase of ICMS credit | 3,896 | 11,029 | 3,526 | 7,964 | ||||
Interest - Extraordinary Tariff Adjustment (note 3 a) | 15,383 | 49,624 | 27,173 | 82,492 | ||||
Dividends received from noncontrolling investments | - | 4,667 | 3,015 | 7,723 | ||||
Interest on the revised Regulatory Depreciation Rate | 831 | 2,228 | - | - | ||||
Other | 7,120 | 23,093 | 8,475 | 25,314 | ||||
PIS and COFINS (notes 8 and 24) | 114,015 | 119,114 | - | (8,358) | ||||
Subtotal | 218,237 | 524,190 | 123,905 | 368,433 | ||||
46
Financial Expense | ||||||||
Debt Charges | (131,666) | (407,700) | (137,065) | (424,852) | ||||
Banking Expenses | (14,392) | (49,050) | (15,294) | (43,780) | ||||
Monetary and Exchange Variations | (25,776) | (101,522) | (5,860) | (85,585) | ||||
Other | (10,192) | (32,787) | (7,801) | (24,601) | ||||
Subtotal | (182,026) | (591,059) | (166,020) | (578,818) | ||||
Goodwill Amortization | (35,136) | (103,858) | (29,255) | (86,733) | ||||
Interest on Shareholders Equity | - | - | - | (81,256) | ||||
Total | (217,162) | (694,917) | (195,275) | (746,807) | ||||
Net financial expenses | 1,075 | (170,727) | (71,370) | (378,374) | ||||
( 31 ) NONOPERATING INCOME (EXPENSE) |
( 32 ) FINANCIAL INSTRUMENTS AND OPERATING RISKS |
32.1 RISK CONSIDERATIONS
The business of the Company and its subsidiaries comprises principally generation, sale and distribution of electric energy. As public service concessionaires, the operations and tariffs of its principal subsidiaries are regulated by ANEEL.
The principal market risk factors that affect business are related basically to fluctuations in exchange rates and interest, credit, energy shortages, and prepayments of debts. The Company and its subsidiaries manage these risks in such a way as to minimize them through the compensation mechanism (CVA), contracting hedge/swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
32.2 VALUATION OF FINANCIAL INSTRUMENTS
The Company and its subsidiaries maintain operating and financial policies and strategies aimed at ensuring the liquidity, security and profitability of their assets. As a result, control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to those used in the market.
As of September 30, 2006, the principal financial asset and liability instruments of the Company and its subsidiaries are as follows:
47
The book values of the loans and financing, debentures and derivatives, for the Company and its subsidiaries compared with the market borrowing rates as of September 30, 2006 and June 30, 2006, are as follows:
Parent Company | ||||||||
September 30,2006 | June 30,2006 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 8,559 | 8,777 | 93,194 | 98,597 | ||||
Derivatives | 34,857 | 34,478 | 35,221 | 28,207 | ||||
Total | 43,416 | 43,255 | 128,415 | 126,804 | ||||
Consolidated | ||||||||
September 30,2006 | June 30,2006 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 2,889,359 | 2,852,243 | 2,832,420 | 2,737,517 | ||||
Debentures | 2,208,687 | 2,221,242 | 2,190,435 | 2,181,808 | ||||
Derivatives | 50,700 | 26,938 | 55,046 | 49,958 | ||||
Total | 5,148,746 | 5,100,423 | 5,077,901 | 4,969,283 | ||||
48
( 33 ) RELEVANT FACT |
The Consortium to be set up will share the concession of the assets and production of the Barra Grande Hydroelectric Plant, in the same proportions as currently in effect, as shown below:
Percentage | ||
Alcoa Alumínio S.A. | 42.1752% | |
Companhia Brasileira de Alumínio | 15.0000% | |
Camargo Corrêa Cimentos S.A. | 9.0000% | |
BAESA (after spin-off) | 33.8248% | |
Total | 100.0000% |
In 2004, BAESA issued 18,000 regular debentures (Debentures), not convertible into shares, totaling R$ 180,000. If the spin-off takes place, BAESA will propose to the debenture holders changes in the characteristics of the Debentures, including, among other aspects, substitution of the bond put up by Alcoa, CPFL Energia S.A, Hejoassu Administração S.A. and Camargo Corrêa S.A., so that CPFL Energia would be the guarantor of 100% (one hundred percent) of the debt corresponding to the Debentures, which will all remain in BAESA after the spin-off.
The corporate restructuring will be analyzed by the BNDES and will be subject to the legal and regulatory procedures and be submitted in advance to the government authorities, especially ANEEL.
( 34 ) SUBSEQUENT EVENTS |
34.1 On October 2, 2006, Nova 4, a Company subsidiary, signed a contract with the Companhia Brasileira de Alumínio (CBA) for the acquisition of 99.99% of the capital of Companhia Luz e Força Santa Cruz (Santa Cruz) for the amount of R$ 203,000, which may be adjusted on closing the transaction. Implementation of this acquisition is subject to certain conditions established in the contract, including the prior approval of ANEEL, and to be subject to analysis by the Brazilian Anti-Trust System.
34.2 On October 2, 2006, the subsidiary Nova 4 contracted a foreign currency loan (US dollar) from the Banco do Brasil in the amount of R$ 200,000 for acquisition of a share participation in Santa Cruz, maturing in September 2009. Nova 4 made a hedge transaction converting this debt for the equivalent of 103.5% of the variation in the CDI.
34.3 On October 25, 2006, the subsidiary CPFL Paulista filed with the CVM an application for registration for public distribution of its 3rd Debenture Issue, in the amount of R$ 640 million. The 3rd Debentures Issue is subject to internal corporate approval of the subsidiary CPFL Paulista and granting of registration of the issue by the CVM.
49
( 35 ) CASH FLOW |
For the fiscal years ended September 30, 2006 and 2005
( Stated in thousands of Reais )
Parent company | Consolidated | |||||||
September | September | September | September | |||||
30, 2006 | 30, 2005 | 30, 2006 | 30, 2005 | |||||
OPERATING CASH FLOW | ||||||||
Income for the period | 1,058,742 | 640,561 | 1,058,742 | 640,561 | ||||
Adjustments to reconcile net income to cash derived from operations | ||||||||
Non-controlling shareholders' interest | - | - | 94 | 31,107 | ||||
Monetary restatement of rationing regulatory assets | - | - | (105,729) | (138,926) | ||||
Provision for losses on rationing regulatory assets | - | - | 821 | - | ||||
2003 Tariff review | - | - | (131,908) | 35,257 | ||||
2005 and 2006 Tariff adjustment | - | - | (16,982) | (40,382) | ||||
Other regulatory assets | - | - | 24,697 | - | ||||
Low income consumers subsidy | - | - | (16,348) | (15,307) | ||||
Depreciation and amortization | 64,622 | 40,829 | 351,683 | 318,111 | ||||
Provision for contingencies | 8,599 | - | (89,529) | 52,152 | ||||
Interest and monetary restatement | (24,831) | (7,200) | 13,120 | (29,144) | ||||
Unrealized losses (gains) on derivative contracts | 10,617 | 3,394 | (15,219) | (12,662) | ||||
Pension plan costs | - | - | 29,838 | 94,552 | ||||
Equity in subsidiaries | (1,082,201) | (673,658) | - | - | ||||
Loss on the write-off of permanent assets and investment | (62,747) | - | (52,080) | 2,379 | ||||
Deferred taxes - assets and liabilities | 14,481 | - | 115,808 | 24,678 | ||||
Research and development and energy efficiency programs | - | - | 39,225 | - | ||||
Other | - | 44 | 10,069 | (304) | ||||
REDUCTION (INCREASE) IN OPERATING ASSETS | ||||||||
Consumers, concessionaires and licensees | - | - | 192,081 | 93,023 | ||||
Dividend and interest on equity received | 1,122,363 | 571,759 | - | - | ||||
Other receivables | - | 115 | 44,034 | 30,835 | ||||
Recoverable taxes | 28,225 | 17,539 | 23,840 | (199,813) | ||||
Financial Investments | 111,279 | 23,352 | 249,116 | 163,531 | ||||
Inventories | - | - | (2,869) | (1,498) | ||||
Deferred tariff costs variations | - | - | 124,407 | 69,686 | ||||
Additions to deferred charges | - | - | - | - | ||||
Escrow deposits | - | - | (44,274) | (66,846) | ||||
Associates, subsidiaries and parent company | - | - | 1,025 | - | ||||
Other operating assets | - | (202) | 15,981 | (15,100) | ||||
INCREASE (DECREASE) IN OPERATING LIABILITIES | ||||||||
Suppliers | (542) | (5,670) | (100,825) | (46,974) | ||||
Taxes and social contributions payable | (2,518) | (15,702) | 36,410 | 193,118 | ||||
Payroll | 10 | 3 | 2,168 | (108) | ||||
Deferred tariff gains variations | - | - | 738 | 66,077 | ||||
Other liabilities with employee pension plans | - | - | (70,810) | (86,216) | ||||
Interest on debts - accrued and paid | 63 | (3,556) | (12,907) | (29,007) | ||||
Interest on debts - incorporated interest | - | - | 51,909 | 72,943 | ||||
Regulatory charges | - | - | 36,595 | 8,050 | ||||
Associates, subsidiaries and parent company | - | - | (2,777) | - | ||||
Other operating liabilities | 791 | 2 | 14,042 | 15,111 | ||||
CASH FLOWS PROVIDED BY OPERATIONS | 1,246,953 | 591,610 | 1,774,186 | 1,228,884 | ||||
INVESTMENTS | ||||||||
Acquisitions of equity interests | (415,000) | (2,828) | (415,048) | (1,866) | ||||
Net cash increase by acquisition of subsidiaries | - | - | 14,521 | - | ||||
Increase in property, plant and equipment | - | (87) | (556,718) | (420,932) | ||||
Financial investments | 17,989 | (129,586) | 8,135 | (129,586) | ||||
Advance energy purchase agreements | - | - | 64 | - | ||||
Increase in special obligations | - | - | 20,065 | 13,680 | ||||
Additions to deferred charges | (111) | - | (4,403) | (5,203) | ||||
Sale of permanent assets | 89,899 | - | 97,526 | 8,504 | ||||
GENERATION OF CASH IN INVESTMENTS | (307,223) | (132,501) | (835,858) | (535,403) | ||||
FINANCING ACTIVITIES | ||||||||
Loans, financing and debentures obtained | 14,082 | - | 1,062,046 | 678,308 | ||||
Payments of loans, financing and debentures | - | - | (1,244,498) | (998,941) | ||||
Dividend and interest on equity paid | (1,087,206) | (527,928) | (1,099,949) | (555,974) | ||||
Sales of treasury shares | 24 | - | 24 | - | ||||
UTILIZATION OF CASH IN FINANCING | (1,073,100) | (527,928) | (1,282,377) | (876,607) | ||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (133,370) | (68,819) | (344,049) | (183,126) | ||||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 138,072 | 102,119 | 678,780 | 499,838 | ||||
Net cash increase due to changes in participation in subsidiaries | - | - | - | 180 | ||||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS | 4,702 | 33,300 | 334,731 | 316,892 | ||||
SUPPLEMENTARY INFORMATION | ||||||||
Social contribution and income tax paid | - | - | 344,931 | 289,431 | ||||
Interest paid | 476 | 3,985 | 355,602 | 366,452 | ||||
476 | 3,985 | 700,533 | 655,883 | |||||
September | December | September | December | |||||
CASH AND CASH EQUIVALENTS | 30, 2006 | 31, 2005 | 30, 2005 | 31, 2004 | ||||
PARENT COMPANY | ||||||||
Balance according to Corporation Law | 4,803 | 249,452 | 94,214 | 186,385 |
Reclassification - FAS 95 (1) | (101) | (111,380) | (60,914) | (84,266) | ||||
Adjusted balance | 4,702 | 138,072 | 33,300 | 102,119 | ||||
Consolidated | ||||||||
Balance according to Corporation Law | 436,076 | 1,029,241 | 471,247 | 817,724 | ||||
Reclassification - FAS 95 (1) | (101,345) | (350,461) | (154,355) | (317,886) | ||||
Adjusted balance | 334,731 | 678,780 | 316,892 | 499,838 | ||||
(1) Adjustment made to cash and cash equivalents to adjust the Cash Flow Statement to the criteria established by FAS 95 Statements of Cash Flow. In accordance with this criterion, short-term cash investments while having immediate liquidity, have maturity dates exceeding 90 days with anticipated redemption subject to their market value are subject to reclassification to the Financial Investments line. |
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
Analysis of Results CPFL Energia Individual
In the 3rd quarter of 2006, the Net Income was R$ 446,761, an increase of 86.2% (R$ 206,797) compared to the same quarter the previous year, due basically to the improvement in the results of corporate participations and non-operating income, as follows:
Results of corporate participations
2006 | 2005 | ||||||||
Subsidiaries | 3. Quarter | Nine Months | 3. Quarter | Nine Months | |||||
CPFL Paulista | 249,405 | 569,705 | 180,613 | 475,795 | |||||
CPFL Piratininga | 99,088 | 234,938 | 62 | 84 | |||||
CPFL Geração | 34,129 | 117,430 | 31,821 | 84,454 | |||||
CPFL Brasil | 37,085 | 146,258 | 34,200 | 112,325 | |||||
CPFL Serra | 8,877 | 13,023 | - | - | |||||
CPFL Cone Sul | 91 | 850 | - | - | |||||
CPFL Missões | (3) | (3) | - | - | |||||
Total | 428,672 | 1,082,201 | 246,696 | 673,658 | |||||
CPFL Piratininga's results for 2006 were recorded directly in CPFL Energia as a result of the segregation of the corporate participation, as mentioned in Note 2 of the Interim Financial Statements as of as of September 30, 2006. In 2005, the respective results were recorded in CPFL Paulista.
Non-operating income
As mentioned in Notes 14 and 31 of the Interim Financial Statements as of September 30, 2006, the Company sold all the shares held in COMGÁS during the quarter, recording a non-operating gain of R$ 62,747, or R$ 47,813 after tax.
51
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2006 | 4 - 06/30/2006 |
1 | Total assets | 13,777,362 | 13,916,589 |
1.01 | Current assets | 3,264,306 | 3,241,295 |
1.01.01 | Cash and banks | 436,076 | 478,211 |
1.01.02 | Credits | 2,148,339 | 2,139,930 |
1.01.02.01 | Consumers, concessionaires and licensees | 1,995,924 | 1,900,445 |
1.01.02.02 | Other receivables | 40,579 | 48,938 |
1.01.02.03 | Financial Investments | 27,401 | 40,168 |
1.01.02.04 | Recoverable taxes | 166,798 | 219,729 |
1.01.02.05 | Allowance for doubtful accounts | (82,363) | (69,350) |
1.01.03 | Materials and Suppliers | 14,016 | 12,050 |
1.01.04 | Other | 665,875 | 611,104 |
1.01.04.01 | Deferred Tariff Costs Variations | 343,149 | 320,265 |
1.01.04.02 | Prepaid Expenses | 207,985 | 185,987 |
1.01.04.03 | Derivatives Contracts | 1,921 | 1,700 |
1.01.04.04 | Other Credits | 112,820 | 103,152 |
1.02 | Noncurrent assets | 2,464,911 | 2,686,808 |
1.02.01 | Credits | 1,535,278 | 1,648,871 |
1.02.01.01 | Consumers, concessionaires and licensees | 243,927 | 301,849 |
1.02.01.02 | Other receivables | 56,800 | 56,516 |
1.02.01.03 | Financial Investments | 105,311 | 106,646 |
1.02.01.04 | Recoverable taxes | 97,745 | 95,299 |
1.02.01.05 | Deferred taxes | 1,031,495 | 1,088,561 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 929,633 | 1,037,937 |
1.02.03.01 | Escrow deposits | 207,215 | 197,981 |
1.02.03.02 | Deferred Tariff Costs Variations | 516,274 | 632,950 |
1.02.03.03 | Prepaid Expenses | 25,286 | 29,836 |
1.02.03.04 | Other Credits | 180,858 | 177,170 |
1.03 | Permanent assets | 8,048,145 | 7,988,486 |
1.03.01 | Investments | 3,054,577 | 3,121,529 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 2,302,730 | 2,337,417 |
1.03.01.02.01 | Goodwill or negative goodwill | 2,302,730 | 2,337,417 |
1.03.01.03 | Other investments | 751,847 | 784,112 |
1.03.01.03.01 | Leased assets | 749,931 | 755,043 |
1.03.01.03.02 | Other | 1,916 | 29,069 |
1.03.02 | Property, plant and equipment | 4,951,099 | 4,817,298 |
1.03.02.01 | Property, plant and equipment | 5,665,104 | 5,520,542 |
1.03.02.02 | (-) Special obligation linked to the concession | (714,005) | (703,244) |
1.03.03 | Deferred charges | 42,469 | 49,659 |
52
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2006 | 4 - 06/30/2006 |
2 | Total liabilities | 13,777,362 | 13,916,589 |
2.01 | Current liabilities | 3,369,276 | 3,946,012 |
2.01.01 | Loans and financing | 716,263 | 815,428 |
2.01.01.01 | Accrued interest on debts | 35,599 | 41,274 |
2.01.01.02 | Loans and financing | 680,664 | 774,154 |
2.01.02 | Debentures | 589,406 | 574,791 |
2.01.02.01 | Accrued interest on debentures | 81,119 | 73,998 |
2.01.02.02 | Debentures | 508,287 | 500,793 |
2.01.03 | Suppliers | 820,785 | 775,216 |
2.01.04 | Taxes and social contributions payable | 524,727 | 483,038 |
2.01.05 | Dividends and interest on shareholders equity | 12,490 | 621,755 |
2.01.06 | Reserves | 5,234 | 7,920 |
2.01.06.01 | Employee profit sharing | 5,234 | 7,920 |
2.01.07 | Due to related parties | 0 | 16,218 |
2.01.08 | Other | 700,371 | 651,646 |
2.01.08.01 | Payroll | 4,507 | 3,937 |
2.01.08.02 | Employee pension plans | 103,350 | 93,621 |
2.01.08.03 | Regulatory charges | 72,083 | 66,469 |
2.01.08.04 | Accrued liabilities | 45,692 | 37,683 |
2.01.08.05 | Deferred tariff gains variations | 129,914 | 120,027 |
2.01.08.06 | Derivative contracts | 52,002 | 55,448 |
2.01.08.07 | Other accounts payable | 292,823 | 274,461 |
2.02 | Long-term liabilities | 5,163,070 | 5,172,388 |
2.02.01 | Loans and financing | 2,173,096 | 2,016,992 |
2.02.02 | Debentures | 1,619,281 | 1,615,644 |
2.02.03 | Reserves | 226,547 | 327,601 |
2.02.03.01 | Reserve for contingencies | 226,547 | 327,601 |
2.02.04 | Due to related parties | 0 | 0 |
2.02.05 | Other | 1,144,146 | 1,212,151 |
2.02.05.01 | Suppliers | 132,116 | 141,604 |
2.02.05.02 | Employee pension plans | 782,728 | 799,248 |
2.02.05.03 | Taxes and social contributions payable | 41,423 | 40,014 |
2.02.05.04 | Deferred tariff gains variations | 59,925 | 102,676 |
2.02.05.05 | Derivative Contracts | 619 | 1,298 |
2.02.05.06 | Other Accounts payable | 127,335 | 127,311 |
2.03 | Deferred income | 0 | 0 |
2.04 | Non-controlling shareholders interest | 2,183 | 2,117 |
53
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 09/30/2006 | 4 - 06/30/2006 |
2.05 | Shareholders equity | 5,242,833 | 4,796,072 |
2.05.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury Shares | 0 | 0 |
2.05.02 | Capital reserves | 16 | 16 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retentions | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 446,761 | 0 |
54
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2006 to 09/30/2006 |
6 - 01/01/2005 to 09/30/2005 |
3.01 | Operating revenues | 3,219,836 | 8,947,165 | 2,763,030 | 8,015,802 |
3.02 | Deductions from operating revenues | (876,027) | (2,427,778) | (806,607) | (2,337,062) |
3.03 | Net operating revenues | 2,343,809 | 6,519,387 | 1,956,423 | 5,678,740 |
3.04 | Cost of Electricity Energy Services | (1,541,550) | (4,255,371) | (1,347,385) | (3,944,103) |
3.04.01 | Electricity purchased for resale | (902,661) | (2,464,787) | (820,256) | (2,372,137) |
3.04.02 | Electricity network usage charges | (202,992) | (579,821) | (175,515) | (569,260) |
3.04.03 | Personnel | (59,982) | (185,088) | (53,007) | (151,931) |
3.04.04 | Employee pension plans | 1,932 | 5,544 | (22,187) | (66,525) |
3.04.05 | Material | (10,894) | (28,654) | (9,249) | (26,054) |
3.04.06 | Outsourced services | (30,492) | (80,633) | (20,824) | (68,230) |
3.04.07 | Depreciation and amortization | (77,377) | (220,361) | (68,068) | (202,207) |
3.04.08 | Fuel consumption account - CCC | (148,938) | (408,246) | (105,104) | (278,752) |
3.04.09 | Energy development account - CDE | (100,976) | (274,207) | (68,849) | (194,476) |
3.04.10 | Other | (9,170) | (19,118) | (4,326) | (14,531) |
3.05 | Gross operating income | 802,259 | 2,264,016 | 609,038 | 1,734,637 |
3.06 | Operating Expenses/Income | (154,928) | (629,323) | (199,839) | (747,787) |
3.06.01 | Sales and Marketing | (70,572) | (188,166) | (47,865) | (141,303) |
3.06.02 | General and administrative | (67,084) | (206,459) | (68,779) | (192,699) |
55
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2006 to 09/30/2006 |
6 - 01/01/2005 to 09/30/2005 |
3.06.03 | Financial | 1,075 | (170,727) | (71,370) | (378,374) |
3.06.03.01 | Financial income | 218,237 | 524,190 | 123,905 | 368,433 |
3.06.03.02 | Financial expenses | (217,162) | (694,917) | (195,275) | (746,807) |
3.06.03.02.01 | Interest on shareholders equity | 0 | 0 | 0 | (81,256) |
3.06.03.02.02 | Goodwill amortization | (35,136) | (103,858) | (29,255) | (86,733) |
3.06.03.02.03 | Other financial expenses | (182,026) | (591,059) | (166,020) | (578,818) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | (18,347) | (63,971) | (11,825) | (35,411) |
3.06.05.01 | Merged goodwill | (3,756) | (9,206) | (2,036) | (6,110) |
3.06.05.02 | Other | (14,591) | (54,765) | (9,789) | (29,301) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income (loss) from operations | 647,331 | 1,634,693 | 409,199 | 986,850 |
3.08 | Nonoperating income (expense) | 60,710 | 57,062 | 464 | (1,733) |
3.08.01 | Income | 69,663 | 71,507 | 4,406 | 7,934 |
3.08.02 | Expenses | (8,953) | (14,445) | (3,942) | (9,667) |
3.09 | Income before taxes on income and minority interest | 708,041 | 1,691,755 | 409,663 | 985,117 |
3.10 | Income tax and social contribution | (191,794) | (496,403) | (132,285) | (325,646) |
3.10.01 | Social contribution | (56,363) | (135,016) | (33,984) | (87,103) |
3.10.02 | Income tax | (135,431) | (361,387) | (98,301) | (238,543) |
3.11 | Deferred income tax and social contribution | (61,281) | (112,096) | (18,517) | (44,639) |
3.11.01 | Deferred Social contribution | (9,827) | (23,544) | (5,484) | (10,262) |
3.11.02 | Deferred Income tax | (51,454) | (88,552) | (13,033) | (34,377) |
3.12 | Statutory profit sharing/contributions | (8,205) | (24,514) | (18,897) | (55,527) |
3.12.01 | Profit sharing | (64) | (94) | (10,797) | (31,107) |
3.12.02 | Contributions | (8,141) | (24,420) | (8,100) | (24,420) |
3.12.02.01 | Extraordinary item net of tax effects | (8,141) | (24,420) | (8,100) | (24,420) |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 0 | 81,256 |
56
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2006 to 09/30/2006 |
6 - 01/01/2005 to 09/30/2005 |
3.14 | Non-controlling shareholder's interest | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 446,761 | 1,058,742 | 239,964 | 640,561 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 460,894,312 | 460,894,312 | |
EARNINGS PER SHARE | 0.93122 | 2.20683 | 0.52065 | 1.38982 | |
LOSSES PER SHARE |
57
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER Analysis of Results CPFL Energia Consolidated
This analysis of results is expressed in thousands of Brazilian reais, except when indicated otherwise.
CONSOLIDATED | 3. Quarter | Nine Months | ||||
2006 | 2005 | Variation | 2006 | 2005 | Variation | |
GROSS REVENUE | 3,219,836 | 2,763,030 | 16.5% | 8,947,165 | 8,015,802 | 11.6% |
Electricity sales to final Consumers | 2,864,350 | 2,492,844 | 14.9% | 7,970,235 | 7,265,683 | 9.7% |
Electricity sales to Wholesaler | 138,888 | 109,906 | 26.4% | 376,471 | 324,119 | 16.2% |
Other Operating Revenues | 216,598 | 160,280 | 35.1% | 600,459 | 426,000 | 41.0% |
DEDUCTION FROM OPERATING REVENUE | (876,027) | (806,607) | 8.6% | (2,427,778) | (2,337,062) | 3.9% |
NET OPERATING REVENUE | 2,343,809 | 1,956,423 | 19.8% | 6,519,387 | 5,678,740 | 14.8% |
ENERGY COST | (1,105,653) | (995,771) | 11.0% | (3,044,608) | (2,941,397) | 3.5% |
Electricity Purchased for resale | (902,661) | (820,256) | 10.0% | (2,464,787) | (2,372,137) | 3.9% |
Electricity Network Usage Charges | (202,992) | (175,515) | 15.7% | (579,821) | (569,260) | 1.9% |
OPERATING COST/EXPENSE | (591,900) | (480,083) | 23.3% | (1,669,359) | (1,372,119) | 21.7% |
Personnel | (94,870) | (81,321) | 16.7% | (293,162) | (233,124) | 25.8% |
Employee Pension Plan | 1,991 | (22,409) | -108.9% | 5,721 | (67,227) | -108.5% |
Material | (18,282) | (14,087) | 29.8% | (42,879) | (35,696) | 20.1% |
Outsourced Services | (77,034) | (64,130) | 20.1% | (213,634) | (182,816) | 16.9% |
Depreciation and Amortization | (82,960) | (75,460) | 9.9% | (238,951) | (225,542) | 5.9% |
Merged Goodwill Amortization | (3,756) | (2,036) | 84.5% | (9,206) | (6,110) | 50.7% |
Fuel consumption account - CCC | (148,938) | (105,104) | 41.7% | (408,246) | (278,752) | 46.5% |
Energy development account - CDE | (100,976) | (68,849) | 46.7% | (274,207) | (194,476) | 41.0% |
Other | (67,075) | (46,687) | 43.7% | (194,795) | (148,376) | 31.3% |
INCOME FROM ELECTRIC UTILITY SERVICES | 646,256 | 480,569 | 34.5% | 1,805,420 | 1,365,224 | 32.2% |
FINANCIAL INCOME (EXPENSE) | 1,075 | (71,370) | -101.5% | (170,727) | (378,374) | -54.9% |
Income | 218,237 | 123,905 | 76.1% | 524,190 | 368,433 | 42.3% |
Expenses | (217,162) | (195,275) | 11.2% | (694,917) | (665,551) | 4.4% |
Expenses net of Income | 1,075 | (71,370) | -101.5% | (170,727) | (297,118) | -42.5% |
Interest on shareholders' equity | - | - | - | - | (81,256) | -100.0% |
OPERATING INCOME | 647,331 | 409,199 | 58.2% | 1,634,693 | 986,850 | 65.6% |
NON-OPERATING INCOME (EXPENSE) | 60,710 | 464 | 12984.1% | 57,062 | (1,733) | -3392.7% |
Income | 69,663 | 4,406 | 1481.1% | 71,507 | 7,934 | 801.3% |
Expenses | (8,953) | (3,942) | 127.1% | (14,445) | (9,667) | 49.4% |
INCOME BEFORE TAX | 708,041 | 409,663 | 72.8% | 1,691,755 | 985,117 | 71.7% |
Social Contribution | (66,190) | (39,468) | 67.7% | (158,560) | (97,365) | 62.9% |
Income Tax | (186,885) | (111,334) | 67.9% | (449,939) | (272,920) | 64.9% |
INCOME BEFORE EXTRAORDINARY ITEMS, | 454,966 | 258,861 | 75.8% | 1,083,256 | 614,832 | 76.2% |
MINORITY INTEREST AND REVERSALS | ||||||
Extraordinary Item net of taxes | (8,141) | (8,100) | 0.5% | (24,420) | (24,420) | - |
Minority interest | (64) | (10,797) | -99.4% | (94) | (31,107) | -99.7% |
Reversal of interest on equity | - | - | - | - | 81,256 | -100.0% |
NET INCOME FOR THE PERIOD | 446,761 | 239,964 | 86.2% | 1,058,742 | 640,561 | 65.3% |
EBTIDA | 791,627 | 570,141 | 38.8% | 2,104,824 | 1,631,263 | 29.0% |
Net Income for the Period and EBITDA Reconciliation (*) | |||||
NET INCOME FOR THE PERIOD | 446,761 | 239,964 | 1,058,742 | 640,561 | |
Employee Pension Plan | (1,991) | 22,409 | (5,721) | 67,227 | |
Depreciation and Amortization | 86,716 | 77,496 | 248,157 | 231,652 | |
Financial Income (Expense) | (1,075) | 71,370 | 170,727 | 378,374 | |
Equity in Subsidiaries | - | - | - | - | |
Social Contribution | 66,190 | 39,468 | 158,560 | 97,365 | |
Income Tax | 186,885 | 111,334 | 449,939 | 272,920 | |
Extraordinary Item | 8,141 | 8,100 | 24,420 | 24,420 | |
Reversal of interest on equity | - | - | - | (81,256) | |
EBITDA | 791,627 | 570,141 | 2,104,824 | 1,631,263 | |
(*)information not reviewed by the Independent Auditors |
58
In June 2006, CPFL Energia acquired 100% of the shares and quotas of the companies CPFL Serra Ltda, CPFL Comercialização Cone Sul S.A. and CPFL Missões Ltda (previously named Ipê Energia Ltda, PSEG Trader S.A. and PSEG Brasil Ltda, respectively). As a result of these purchases, the Company now has additional indirect participations of 32.69% and 32.7538%, respectively, in RGE and Sul Geradora, which have been fully consolidated as from June in the Company's Interim Financial Statements. Accordingly, CPFL Energia's Consolidated Comments on Company Performance includes 100% of the results of RGE and Sul Geradora, which should be taken into account when comparing the results of the periods. In the same way, it must be remembered that BAESA started operations in November, 2005, so comparison with the same period of the previous year is not possible.
Gross Operating Revenue
The Gross Operating Revenue in the 3rd quarter of 2006 was R$ 3,219,836, representing growth of 16.5% (R$ 456,806) compared with the same period of the previous year.
The main factors that contributed to this growth were:
i. | An increase of 11.5% in the amount of electricity sold to the end consumers and other concessionaires and licensees (bilateral agreements). Of this total increase, 4.8% refers to the acquisition of 32.69% of RGE; |
ii. | Impacts of the CPFL Paulista and RGE tariff increase in 2006, from 10.83% and 10.19%, respectively, and of the CPFL Piratininga 2005 tariff increase of 1.54% ; |
iii. | The effects of the tariff adjustments in relation to the CPFL Piratininga tariff review in 2003, which resulted in a reversal of revenue of R$ 28,649 in the 3rd quarter of 2005 against a revenue increase of R$ 57,069 in this quarter; |
iv. | Reduction of R$ 49,317 in the Emergency Charges (ECE/EAEE) due to an instruction from ANEEL to cancel the billing of this charge; |
v. | An increase of 41.3% (R$ 52,635) in revenue from TUSD, due principally to the migration of industrial customers to the Free Contracting mode. |
Quantity of Energy Sold
Excluding the effects of acquisition of 32.69% of RGE, the quantity of energy sold increased by 6.7% in relation to the same quarter of the previous year. In spite of a reduction of 3.2% in the industrial class, due basically to the migration of customers to the Free Market, there was an increase in the consumption of all the other classes of consumers, especially the residential class, which expanded by 6.2%, and the commercial class, with an increase of 6.6% . The amount sold to concessionaires and licensees (bilateral agreements) also increased by 119.6%, due mainly to the positive performance of commercialization of electricity.
The growth of consumption in the CPFL Energia concession areas in the 3rd quarter of 2006, compared with the same period of the previous year, which impacts both the invoiced supply and the TUSD the billing, was 4.8% . Taking into account the effects of acquisition of 32.69% of RGE, the increase was 10.6% .
Deductions from Operating Revenue
The deductions from Operating Revenue in the 3rd quarter of 2006 amounted to R$ 876,027, a growth of 8.6% (R$ 69,420) in relation to the same quarter of 2005.
59
Disregarding the effect of suspension of the Emergency Charges (ECE/EAEE), there was an increase of 15.7% (R$ 118,737), which basically reflects the increase in Gross Revenue.
Cost of the Electricity Service
In the 3rd quarter of 2006, the Cost of the Electricity Service was R$ 1,105,653, an increase of 11.0% (R$ 109,882) compared with the same quarter of the previous year, due mainly to:
i. | an increase of 4.8% in the amount of energy acquired; |
ii. | an increase in the average price of energy purchased. |
Operating Costs and Expenses
The Operating Costs and Expenses in the quarter were R$ 591,900, an increase of 23.3% compared with the same period of the previous year. This increase is due largely to the following factors:
| Manageable Operating Expenses | |
These comprise costs for Personnel, Material, Outsourced Services and Others, totaling R$ 257,261 in the 3rd quarter of 2006, an increase of 24.7% (R$ 51,036) in relation to the same quarter of 2005. This increase is due largely to the following factors: | ||
i. | Personnel: the increase of 16.7% (R$ 13,549) is mainly due to the effects of the 4% salary increase awarded to the employees and to the special payment of Profit Participation (PLR) amounting to R$ 1,491, resulting from advance payment of the company's last proposal for the 2006 Collective Agreement, pending the decision on the Collective Labor Agreement in the TRT, and R$ 4,779 referring to BAESA and the acquisition of 32.69% of RGE; | |
ii. | Outsourced Services: The increase of 20.1% (R$ 12,904) is due mainly to the effects of BAESA and of the acquisition of 32.69% of RGE, in addition to the increase in hiring of third parties to sell value added products and services; | |
iii. | Material: The increase of 29.8% (R$ 4,195) refers mainly to expenditure in connection with the Research and Development and Energy Efficiency Programs, and the impacts relating to BAESA and the acquisition of 32.69% of RGE; | |
iv. | Others: The increase of 43.7% (R$ 20,388) is due principally to the increase of R$ 10,677 in the provision for doubtful accounts, relating basically to amounts receivable from certain city halls, and the increased expense of R$ 4,561 in relation to BAESA and the acquisition of 32.69% of RGE; | |
| Private Pension Plan | |
The Private Pension Plan recorded income of R$ 1,991 in the quarter against an expense of R$ 22,409 in the same period of the previous year. This variation was mainly due to the expected increase in the nominal rate of return on plan assets, as defined in the Actuarial Report as of December 2005. | ||
60
The CCC and CDE expenses increased by 43.7% (R$ 75,961) in relation to the same period of the previous year. This increase is basically due to the adjustment of the contributions. The variations in these costs are fully covered by the electricity tariffs.
Financial Income (Expense)
The Financial Income of R$ 1,075 in the quarter was an improvement of 101.5% (R$ 72,445) in relation to the same period of the previous year, mainly due to winning the case referring to PIS/COFINS paid on the increase in the calculation base, ruled in favor of CPFL Paulista and CPFL Piratininga, generating a reversal of expense of R$ 114,015.
Additionally, there was an increase in the expense due to the variations in the General Market Price Index - IGP-M in the quarters, as well as a negative result of R$ 12,978 in relation to BAESA and the acquisition of 32.69% of RGE.
Non-operating income (expense)
The non-operating result of income of R$ 60,710 in the quarter refers basically to:
i. A gain of R$ 62,747 on the Company's disposal of all the shares held in COMGÁS;
ii. A gain of R$ 6,364 recorded by the subsidiary CPFL Paulista, arising from the sale of CPFL Energia shares (Note 7).
Net Income and EBITDA
Based on the above factors, the income for this quarter, after Income Tax and Social Contribution, was R$ 446,761, or 86.2% (R$ 206,797) higher than in the same period of 2005.
The adjusted EBITDA (Net Income for the quarter, eliminating the
effects of the private pension plan, depreciation, amortization, financial income (expense), equity pickup, income tax, social contribution and extraordinary item) for the 3rd quarter of 2006 was R$ 791,627, or 38.8% (R$ 221,486) greater
than the EBITDA for the same period of 2005 (information not reviewed by the Independent Accountants).
Eliminating the effects of a non-operating income, EBITDA in the 3rd quarter of 2006 would be R$ 730,917, or 28.3% (R$ 161,240) greater than the EBITDA for the same quarter of the previous year (information not reviewed by the Independent Accountants).
The effects of the start of BAESA's operations and the acquisition of 32.69% of RGE, produced increases of R$ 13,558 (6.1%) and R$ 27,738 (13.9%) in EBITDA, and of R$ 2,730 and R$ 8,798 in Net Income, respectively (information not reviewed by the Independent Accountants).
61
1 HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES
1 - ITEM | 2 - NAME OF SUBSIDIARY/ASSOCIATED COMPANY | 3 - CNPJ (Federal Tax ID) | 4 - CLASSIFICATION | 5 - PARTICIPATION IN CAPITAL OF INVESTEE - % | 6 - SHAREHOLDERS' EQUITY - % |
7 - TYPE OF COMPANY | 8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in units) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in units) |
01 | COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 100.00 | 55.69 |
COMMERCIAL, INDUSTRIAL AND OTHER | 33,831,818,624 | 33,831,818,623 |
02 | CPFL GERAÇÃO DE ENERGIA S/A | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 100.00 | 22.72 |
COMMERCIAL, INDUSTRIAL AND OTHER | 205,487,715,785 | 205,487,715,784 |
03 | CPFL COMERCIALIZAÇÃO BRASIL S/A | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 0.01 |
COMMERCIAL, INDUSTRIAL AND OTHER | 455,996 | 455,996 |
04 | COMPANHIA PIRATININGA DE FORÇA E LUZ | 04.172.213/0001-51 | PUBLIC SUBSIDIARY | 100.00 | 9.11 |
COMMERCIAL, INDUSTRIAL AND OTHER | 53,031,258,891 | 53,031,258,890 |
62
15.01 INVESTMENTS
(Not reviewed by independent accountants)
Our principal capital expenditure in the last years have been for the maintenance and upgrading of our distribution network and generation projects. The following table sets forth our capital expenditure for the nine months of 2006, as well as the three years ended December 31, 2005, 2004 and 2003.
In million of R$ | ||||||||
Year Ended December 31, | ||||||||
Nine months | 2005 | 2004 | 2003 | |||||
Distribution: | ||||||||
CPFL Paulista | 164 | 189 | 131 | 125 | ||||
CPFL Piratininga | 87 | 86 | 64 | 64 | ||||
RGE | 108 | 93 | 66 | 45 | ||||
Total distribution | 359 | 368 | 261 | 234 | ||||
Generation: | 196 | 255 | 343 | 331 | ||||
Commercialization: | ||||||||
CPFL Brasil | 2 | 4 | 2 | 0 | ||||
Total | 557 | 627 | 606 | 565 | ||||
We plan to make capital expenditures totaling approximately R$ 986 million in 2006 and approximately R$ 1,001 million in 2007. Of total budgeted capital expenditure over this period, R$ 915 million is for distribution, R$ 1,057 million is for generation and R$ 15 million is for commercialization.
63
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Additional information New Market
Position of the shareholders of CPFL Energia S/A with more than 5% of the shares holding voting rights, as of September 30, 2006:
Common | Interest - % | |||
Shareholders | Shares | |||
VBC Energia S.A | 140,180,856 | 29.22% | ||
VBC Participações S.A. | 43,886,842 | 9.15% | ||
521 Participações S.A | 149,230,373 | 31.11% | ||
Bonaire Participações S.A | 60,713,511 | 12.65% | ||
BNDES Participações S.A | 23,611,251 | 4.92% | ||
Other shareholders | 62,133,897 | 12.95% | ||
Total | 479,756,730 | 100.00% | ||
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers, Board of Directors, Fiscal Council and Free Float, as of September 30, 2006 and 2005:
September 30, 2006 | September 30, 2005 | |||||||
Common | Common | |||||||
Shareholders | Shares | % | Shares | % | ||||
Controlling Shareholders | 394,011,582 | 82.13% | 383,477,122 | 83.20% | ||||
Administrator | ||||||||
Executive Officers | 43,436 | 0.01% | 45,078 | 0.01% | ||||
Board of Directors | 13 | 0.00% | 21 | 0.00% | ||||
Fiscal Council | - | 0.00% | - | 0.00% | ||||
Treasury Shares | - | 0.00% | 1 | 0.00% | ||||
Other Shareholders Free Float (**) | 85,701,699 | 17.86% | 77,372,091 | 16.79% | ||||
Total | 479,756,730 | 100.00% | 460,894,313 | 100.00% | ||||
(**) The 2005 Free Float adapted to the April, 2006 New Market Regulations.
Shareholders composition of VBC Energia S/A with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | VBC Participações S/A | 3,123,551 | 100.00% | 141,055 | 100.00% | 3,264,606 | 100.00% |
Other Shareholders | 7 | 0.00% | 6 | 0.00% | 13 | 0.00% | |
Total | 3,123,558 | 100.00% | 141,061 | 100.00% | 3,264,619 | 100.00% |
(a) VBC Participações S/A
Shareholders | Common Shares |
% | |
(b) | Votorantim Investimentos Industriais S/A | 3,166,839,246 | 33.34% |
(c) | Antares Holding Ltda. | 3,166,839,246 | 33.33% |
(d) | Camargo Corrêa Energia S/A | 3,166,839,246 | 33.33% |
Other Shareholders | 7 | 0.00% | |
Total | 9,500,517,745 | 100.00% |
(b) Votorantim Energia Ltda
Shareholders | Quotas | % | |
(e) | Votorantim Participações S/A | 228,617,352 | 70.28% |
(f) | Companhia Brasileira de Alumínio | 70,827,862 | 21.77% |
(g) | Santa Cruz Geração de Energia S/A | 25,855,977 | 7.95% |
Total | 325,301,191 | 100.00% |
(c) Antares Holding Ltda
Shareholders | Quotas | % | |
(h) | Bradespar S/A | 214,076,672 | 100.00% |
Other Shareholders | 1 | 0.00% | |
Total | 214,076,673 | 100.00% |
(d) Camargo Corrêa Energia S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(i) | Camargo Corrêa S/A | 518,860 | 100.00% | 518,851 | 100.00% | 1,037,711 | 100.00% |
Other Shareholders | 0 | 0.00% | 9 | 0.00% | 9 | 0.00% | |
Total | 518,860 | 100.00% | 518,860 | 100.00% | 1,037,720 | 100.00% |
65
(e) Votorantim Investimentos Industriais S.A.
Shareholders | Common Shares |
% | |
(j) | Votorantim Participações S/A | 3,642,163,802 | 100.00% |
Other Shareholders | 2 | 0.00% | |
Total | 3,642,163,804 | 100.00% |
(f) Companhia Brasileira de Alumínio
Shareholders | Common Shares |
% | |
(e) | Votorantim Investimentos Industriais S/A. | 711,334,410 | 99.74% |
Other Shareholders | 1,874,557 | 0.26% | |
Total | 713,208,967 | 100.00% |
(g) Santa Cruz Geração de Energia S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(f) | Companhia Brasileira de Alumínio | 42,105,504 | 100.00% | 100 | 100.00% | 42,105,604 | 100.00% |
Other Shareholders | 6 | 0.00% | 0 | 0.00% | 6 | 0.00% | |
Total | 42,105,510 | 100.00% | 100 | 100.00% | 42,105,610 | 100.00% |
(h) Bradespar S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(k) | Cidade de Deus Cia Cial de Participações |
11,220,806 | 36.59% | 75,240 | 0.13% | 11,296,046 | 12.92% |
Fundação Bradesco | 4,544,826 | 14.82% | 724,746 | 1.28% | 5,269,572 | 6.03% | |
Fundo de Pensões do Banco Espírito Santo |
2,975,000 | 9.70% | 0 | 0.00% | 2,975,000 | 3.40% | |
(l) | NCF Participações S.A. | 4,286,878 | 13.98% | 0 | 0.00% | 4,286,878 | 4.90% |
Other Shareholders | 7,638,616 | 24.91% | 55,956,238 | 98.59% | 63,594,854 | 72.74% | |
Total | 30,666,126 | 100.00% | 56,756,224 | 100.00% | 87,422,350 | 100.00% |
(i) Camargo Corrêa S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(m) | Participações Morro Vermelho S.A. | 48,937 | 99.98% | 93,099 | 100.00% | 142,036 | 99.99% |
Other Shareholders | 9 | 0.02% | 1 | 0.00% | 10 | 0.01% | |
Total | 48,946 | 100.00% | 93,100 | 100.00% | 142,046 | 100.00% |
66
(j) Votorantim Participações S.A.
Shareholders | Common Shares |
% | |
(n) | Hejoassu Administração S/A | 5,304,772,481 | 98.59% |
Other Shareholders | 76,106,492 | 1.41% | |
Total | 5,380,878,973 | 100.00% |
(k) Cidade de Deus Cia Cial de Participações
Shareholders | Common Shares |
% | |
(o) | Nova Cidade de Deus Participações S/A | 2,460,482,615 | 44.62% |
Fundação Bradesco | 1,819,212,988 | 32.99% | |
Lia Maria Aguiar | 417,744,408 | 7.58% | |
Lina Maria Aguiar | 466,344,780 | 8.46% | |
Other Shareholders | 350,799,534 | 6.36% | |
Total | 5,514,584,325 | 100.00% |
(l) NCF Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 14,331,333 | 25.10% | 50,828,750 | 100.00% | 65,160,083 | 60.38% | |
(k) | Cidade de Deus Cia Cial de Participações | 41,979,583 | 73.54% | 0 | 0.00% | 41,979,583 | 38.90% |
(o) | Nova Cidade de Deus Participações S/A | 777,000 | 1.36% | 0 | 0.00% | 777,000 | 0.72% |
Total | 57,087,916 | 100.00% | 50,828,750 | 100.00% | 107,916,666 | 100.00% |
(m) Participações Morro Vermelho S.A.
Shareholders | Common Shares |
% |
Rosana Camargo Arruda Botelho | 4,882,646 | 33.34% |
Renata Camargo Nascimento | 4,882,646 | 33.33% |
Regina Camargo Pires Oliveira Dias | 4,882,644 | 33.33% |
Other Shareholders | 191 | 0.00% |
Total | 14,648,127 | 100.00% |
67
(n) Hejoassu Administração S.A.
Shareholders | Common Shares |
% | |
State of José Ermírio de Morae Filho | 400,000 | 25.00% | |
(p) | AEM Participações S/A | 400,000 | 25.00% |
(q) | ERMAN Participações S/A | 400,000 | 25.00% |
(r) | MRC Participações S/A | 400,000 | 25.00% |
Total | 1,600,000 | 100.00% |
(o) Nova Cidade de Deus Participações S.A.
Shareholders | Common Shares | % | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 96,233,613 | 46.30% | 220,235,464 | 98.35% | 316,469,077 | 73.29% | |
(s) |
Elo Participações S.A. | 111,606,996 | 53.70% | 0 | 0.00% | 111,606,996 | 25.85% |
Caixa Beneficiente Fund. do Bradesco | 0 | 0% | 3,699,093 | 1.65% | 3,699,093 | 0.86% | |
Total | 207,840,609 | 100.00% | 223,934,557 | 100.00% | 431,775,166 | 100.00% |
(p) AEM Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Antonio Ermírio de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at AEM Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) |
JEMF Participações S.A. | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(q) |
ERMAN Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(r) |
MRC Participações S.A. | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
68
(q) ERMAN Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Ermírio Pereira de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at ERMAN Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(p) | AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(r) | MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(r) MRC Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Maria Helena Moraes Scripilliti (although having donated her shares to her direct descendants, the shareholder still detains the voting rights at MRC Participações S.A, corresponding to the totality of her common shares, during her lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(q) | ERMAN Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(p) | AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(s) Elo Participações S.A.
Shareholders | Common Shares | % | Preferred Shares | % | TOTAL | % |
Lázaro de Mello Brandão | 7,882,512 | 5.84% | 0 | 0.00% | 7,882,512 | 3.97% |
Other Shareholders | 127,172,555 | 94.16% | 63,696,161 | 100.00% | 190,868,716 | 96.03% |
Total | 135,055,067 | 100.00% | 63,696,161 | 100.00% | 198,751,228 | 100.00% |
69
(t) JEMF Participações S.A.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
José Ermírio de Moraes Neto | 3,500 | 33.34% | 0 | 0.00% | 3,500 | 33.30% |
José Roberto Ermírio Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
Neide Helena de Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
AEM Participações S.A. | 0 | 0.00% | 4 | 33.34% | 4 | 0.04% |
ERMAN Participações S.A. | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
MRC Participações S.A. | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
Total | 10,500 | 100.00% | 12 | 100.00% | 10,512 | 100.00% |
Shareholders composition of VBC Participações S.A with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2006.
Item (a) below
Shareholders composition of 521 Participações S.A. with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2006.
Shareholders | Common Shares |
% |
Fundo de Investimento Financeiro BB Renda Fixa IV |
377,592 | 15.70% |
Fundo Mutuo de Investimento em Ações BB - Carteira Livre I |
2,027,402 | 84.30% |
Other Shareholders | 6 | 0.00% |
Total | 2,405,000 | 100.00% |
Shareholders composition of Bonaire Participações S.A. with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2006.
Shareholders | Common Shares |
% |
Energia Fundo de Investimento em Participações | 66,728,872 | 100.00% |
Other Shareholders | 6 | 0.00% |
Total | 66,728,878 | 100.00% |
70
Shareholders composition of BNDES Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2006.
Shareholders | Common Shares |
% |
Banco Nacional de Desenv.Econômico e Social ( 1 ) | 1 | 100.00% |
Total | 1 | 100.00% |
( 1 ) State agency Brazilian Federal.
The quantity of shares are expressed in units
Commitment to arbitrage
The Company is committed to arbitrage in the Market Chamber of Arbitrage, in accordance with the Arbitration Clause in Article 44 of the Companys By-Laws.
71
17.01 REPORT ON SPECIAL REVIEW-UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders and Management of
CPFL Energia S.A.
São Paulo - SP
1. | We have performed a special review of the accompanying interim financial statements of CPFL Energia S.A. and subsidiaries, consisting of the individual (Company) and consolidated balance sheets as of September 30, 2006, the related statements of income for the quarter and nine-month period then ended and the performance report, all expressed in Brazilian reais and prepared in accordance with Brazilian accounting practices under the responsibility of the Companys management. |
2. | The interim financial statements for the quarter and nine-month period ended September 30, 2006 and the balance sheet as of June 30, 2006 of the indirect subsidiary Rio Grande Energia S.A. RGE were reviewed by other independent auditors, who issued unqualified review reports thereon, dated October 24, 2006 and July 25, 2006, respectively. Those auditors have also reviewed the interim financial statements for the quarter and nine-month period ended September 30, 2005 and issued an unqualified review report thereon, dated October 25, 2006. Our reviews, insofar as they relate to: (a) total assets of this subsidiary as of September 30, 2006 and June 30, 2006, which represent 14.2% and 14.0%, respectively, of the consolidated total assets; (b) the subsidiarys net result for the nine-month periods ended September 30, 2006 and 2005, which represent 6.3% and 4.3%, respectively, of the consolidated total balances; and (c) the respective investment recorded under th
e equity method in the Companys financial statements, are based solely on the review reports of those auditors. |
3. | We conducted our review in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council, which consisted principally of: (a) inquiries of and discussions with persons responsible for the accounting, financial and operating areas as to the criteria adopted in preparing the interim financial statements, and (b) review of the information and subsequent events that had or might have had material effects on the financial position and results of operations of the Company and its subsidiaries. |
4. | Based on our special review and the reports of other auditors, we are not aware of any material modifications that should be made to the interim financial statements referred to in paragraph 1 for them to be in conformity with Brazilian accounting practices and standards established by the Brazilian Securities Commission (CVM), specifically applicable to the preparation of mandatory interim financial statements. |
5. | As discussed in note 3, item (b.1), on October 19, 2006, the National Electric Power Agency (ANEEL) changed, on a provisional basis, the periodic tariff revision rate of 2003 for the subsidiary Companhia Piratininga de Força e Luz from 9.67% to 10.14% . Since this is a provisional tariff revision, it is subject to changes upon definitive approval. |
72
6. | We had previously reviewed the individual (Company) and consolidated balance sheets as of June 30, 2006 and the individual (Company) and consolidated statements of income for the quarter and nine-month period ended September 30, 2005 of CPFL Energia S.A. and subsidiaries, presented for comparative purposes, and issued review reports thereon, dated July 25, 2006 and October 25, 2005, respectively, containing an emphasis of matter paragraph regarding the recording by the subsidiary Companhia Paulista de Força e Luz of a regulatory asset pending approval by ANEEL, which approval was granted this quarter, as discussed in note 3 (b.1). |
7. | The accompanying interim financial statements have been translated into English for the convenience of readers outside Brazil. |
São Paulo, October 26, 2006
DELOITTE TOUCHE TOHMATSU | Walbert Antonio dos Santos | |
Auditores Independentes | Engagement Partner |
73
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
The subsidiary Companhia Paulista de Força e Luz (CPFL Paulista) is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of September 30, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary CPFL Geração de Energia S.A. is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of September 30, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary Companhia Piratininga de Força e Luz is a public company and its Comments on the performance of this quarter is attached in the Interim Financial Statements as of September 30, 2006, filed at CVM (Brazilian Securities Commission).
74
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2005 to 09/30/2005 |
6 - 01/01/2005 to 09/30/2005 |
3.01 | Operating revenues | 463,516 | 1,354,798 | 372,529 | 1,012,612 |
3.02 | Deductions from operating revenues | (64,651) | (185,718) | (51,384) | (136,995) |
3.02.01 | ICMS | (22,250) | (61,268) | (17,019) | (43,398) |
3.02.02 | PIS | (7,530) | (22,119) | (6,110) | (16,661) |
3.02.03 | COFINS | (34,686) | (101,883) | (28,140) | (76,742) |
3.02.04 | ISS | (185) | (448) | (115) | (194) |
3.03 | Net operating revenues | 398,865 | 1,169,080 | 321,145 | 875,617 |
3.04 | Cost of sales and/or services | (341,086) | (944,628) | (269,701) | (703,630) |
3.04.01 | Cost of electric energy | (334,530) | (929,492) | (265,279) | (693,310) |
3.04.02 | Material | (1,596) | (2,926) | (737) | (1,348) |
3.04.03 | Outsourced services | (4,960) | (12,210) | (3,685) | (8,972) |
3.05 | Gross operating income | 57,779 | 224,452 | 51,444 | 171,987 |
3.06 | Operating Expenses/Income | (2,702) | (5,203) | (113) | (2,489) |
3.06.01 | Sales and Marketing | (4,659) | (11,975) | (2,250) | (8,240) |
3.06.02 | General and administrative | (105) | (129) | (15) | (37) |
3.06.03 | Financial | 2,062 | 6,901 | 2,152 | 5,788 |
3.06.03.01 | Financial income | 4,464 | 13,809 | 3,816 | 10,402 |
3.06.03.02 | Financial expenses | (2,402) | (6,908) | (1,664) | (4,614) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
75
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2006 to 09/30/2006 |
4 - 01/01/2006 to 09/30/2006 |
5 - 07/01/2005 to 09/30/2005 |
6 - 01/01/2005 to 09/30/2005 |
3.07 | Income from operations | 55,077 | 219,249 | 51,331 | 169,498 |
3.08 | Nonoperating income (expense) | (1) | (1) | 0 | 0 |
3.08.01 | Income | 0 | 0 | 0 | 0 |
3.08.02 | Expenses | (1) | (1) | 0 | 0 |
3.09 | Income before taxes on income and minority interest | 55,076 | 219,248 | 51,331 | 169,498 |
3.10 | Income tax and social contribution | (18,009) | (73,007) | (17,131) | (57,173) |
3.10.01 | Social contribution | (4,791) | (19,374) | (4,549) | (15,152) |
3.10.02 | Income tax | (13,218) | (53,633) | (12,582) | (42,021) |
3.11 | Deferred income tax and social contribution | 0 | 0 | 0 | 0 |
3.12 | Statutory profit sharing/contributions | 18 | 17 | 0 | 0 |
3.12.01 | Profit sharing | 18 | 17 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of interest on shareholders equity | 0 | 0 | 0 | 0 |
3.15 | Net income (loss) for the period | 37,085 | 146,258 | 34,200 | 112,325 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 455,996 | 455,996 | 455,996 | 455,996 | |
EARNINGS PER SHARE | 81.32747 | 320.74404 | 75.00066 | 246.32892 | |
LOSS PER SHARE |
76
Gross Revenue
The Gross revenue for the 3rd quarter of 2006, which includes the operations of the subsidiary CLION, was R$ 463,513, an increase of 24.4% in relation to the same quarter of 2005, largely due to the increase in energy sales to free customers and other concessionaires and licensees. A volume of 5,048 GWh was traded in the quarter, against 4,117 GWh in the same quarter of the previous year.
Net Income
Net income of R$ 37,085 was recorded in the 3rd quarter of 2006, an increase of 8.4% compared to the same quarter of 2005, directly linked to the growth in the commercial operations.
EBITDA (net income before financial income, income tax and social contribution, depreciation and amortization) for the 3rd quarter of 2006 was R$ 53,086, 7.9% higher than in the same quarter of 2005, which amounted to R$ 49,203 (information not reviewed by the Independent Accountants).
77
SUMMARY
Group | Table | Description | Page |
01 | 01 | IDENTIFICATION | 1 |
01 | 02 | HEAD OFFICE | 1 |
01 | 03 | INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 | 04 | ITR REFERENCE AND AUDITOR INFORMATION | 1 |
01 | 05 | CAPITAL STOCK | 2 |
01 | 06 | COMPANY PROFILE | 2 |
01 | 07 | COMPANIES NOT INCLUDED FROM THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 | 08 | CASH DIVIDENDS | 2 |
01 | 09 | SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR | 3 |
01 | 10 | INVESTOR RELATIONS OFFICER | 3 |
02 | 01 | BALANCE SHEET - ASSETS | 4 |
02 | 02 | BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY | 5 |
03 | 01 | INCOME STATEMENT | 6 |
04 | 01 | NOTES TO THE INTERIM FINANCE STATEMENTS | 9 |
05 | 01 | COMMENTS ON PERFORMANCE OF THE QUARTER | 51 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 52 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 53 |
07 | 01 | CONSOLIDATED INCOME STATEMENT | 55 |
08 | 01 | COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 58 |
09 | 01 | HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 62 |
15 | 01 | INVESTMENTS | 63 |
16 | 01 | OTHER IMPORTANT INFORMATION ON THE COMPANY | 64 |
17 | 01 | REPORT ON SPECIAL REVIEW-UNQUALIFIED | 72 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 74 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 74 |
COMPANHIA PIRATININGA DE FORÇA E LUZ | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 74 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 | 02 | INCOME STATEMENT OF SUBSIDIARIES | 75 |
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 77 |
78
CPFL ENERGIA S.A.
| ||
|
By: /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
| |
Name: José Antonio de Almeida Filippo
Title: Chief Financial Officer and Head of Investor Relations
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.