cplpr2q14_6k.htm - Generated by SEC Publisher for SEC Filing
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of August, 2014

Commission File Number 32297


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

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

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

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

 Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.  

Yes _______ No ___X____

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

.


 

 

 

São Paulo, August 14, 2014 – CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 2Q14 results. The financial and operational information herein, unless otherwise indicated, is presented on a consolidated basis and is in accordance with the applicable legislation. Comparisons are relative to 2Q13, unless otherwise stated.

 

CPFL ENERGIA ANNOUNCES INCREASE OF 10%

IN NET REVENUE IN 2Q14

 

 

Indicators (R$ Million)

2Q14

2Q13

Var.

1H14

1H13

Var.

Sales within the Concession Area - GWh

14,621  

14,485

0.9%

30,129

28,976

4.0%

Captive Market

10,329

10,091

2.4%

21,684

20,506

5.7%

TUSD

4,292

4,394

-2.3%

8,445

8,471

-0.3%

Gross Operating Revenue(1)

4,953

4,512

9.8%

9,980

9,225

8.2%

Net Operating Revenue(1)

3,677

3,339

10.1%

7,415

6,796

9.1%

EBITDA (IFRS)(2)

772

516

49.7%

1,559

1,571

-0.7%

Adjusted EBITDA(3)

903

885

2.0%

1,988

1,965

1.2%

Net Income (IFRS)

145

(134)

-208.4%

320

271

17.9%

Adjusted Net Income(4)

255

237

7.5%

650

666

-2.4%

Investments

280

498

-43.8%

520

1,030

-49.5%

 

 

 

 

 

 

 

             

 

Notes:

(1)     Disregard construction revenues;

(2)     EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and result of pension fund contributions, as CVM Instruction no. 527/12;

(3)     Adjusted EBITDA considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)     Adjusted Net Income considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects.

 

2Q14 HIGHLIGHTS

     Increase of 3.0% (adjusted) in sales in the concession area - residential (+7.9%), commercial (+8.2%) and industrial (-3.1%)

     Disbursement from sector funding (ACR Account) in the amount of R$ 805 million in 2Q14, to cover the involuntary exposure and thermal dispatch

     Economic tariff readjustment of  21.82%  for RGE, in Jun/14

     Commercialization and Services - EBITDA  of R$ 70 million in 2Q14

     Investments  of R$ 280 million in 2Q14 and of R$ 520 million in 1H14

     AA+ credit rating maintained on national scale, with stable outlook, by Standard & Poor’s, for CPFL Energia and its subsidiaries CPFL Paulista, CPFL Piratininga and RGE

     CPFL Energia’s shares were up 12.7%  on BM&FBOVESPA and 15.0%  on NYSE in 2Q14

     Increase of 6.8%  in the daily average volume (BM&FBOVESPA + NYSE), reaching R$ 41.9 million in 1H14

     Increase of 38.0%  in the number of trades (BM&FBOVESPA), reaching a daily average of 5,819  in 1H14

     CPFL Paulista was chosen as the country’s best company in energy sector by EXAME magazine’s Largest and Best Companies

 

 

 

 


 
 
2Q14 Results | August 14, 2014

 

INDEX

 

 

1) MESSAGE FROM THE CEO 4
 
2) MACROECONOMIC CONTEXT 6
 
3) ENERGY SALES 12
3.1) Sales within the Distributors’ Concession Area 12
3.1.1) Sales by segment Concession Area 13
3.1.2) Sales to the Captive Market 13
3.1.3) TUSD 14
3.2) Generation Installed Capacity 14
 
4) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL  
STATEMENTS CONSOLIDATION 15
4.1) Consolidation of CPFL Renováveis Financial Statements 16
4.2) Presentation of adjusted figures 17
 
5) ECONOMIC-FINANCIAL PERFORMANCE 17
5.1) Operating Revenue 17
5.2) Cost of Electric Energy 18
5.3) Operating Costs and Expenses 19
5.4) Regulatory Assets and Liabilities 21
5.5) EBITDA 21
5.6) Financial Result 21
5.7) Net Income 22
 
6) DEBT 22
6.1) Financial Debt (Including Hedge) 22
6.2) Debt Amortization Schedule 24
6.3) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund) 25
6.4) Net Debt and Leverage 27
 
7) INVESTMENTS 27
 
8) STOCK MARKET 28
8.1) Share Performance 28
8.2) Average Daily Volume 30
8.3) Ratings 30
 
9) CORPORATE GOVERNANCE 31
 
10) CURRENT SHAREHOLDERS STRUCTURE 06/30/2014 32
 
11) PERFORMANCE OF THE BUSINESS SEGMENTS 33
11.1) Distribution Segment 33
11.1.1) Economic-Financial Performance 33
11.1.2) Annual Tariff Adjustment 37
11.1.3) Operating Performance of the Distribution Segment 39
11.2) Commercialization and Services Segment 39

 


Page 2 of 60


 
 
2Q14 Results | August 14, 2014

 

 

11.3) Conventional Generation Segment 40
11.3.1) Economic-Financial Performance 40
11.4) CPFL Renováveis 42
11.4.1) Economic-Financial Performance 42
11.4.2) Status of Generation Projects 100% Participation 44
 
12) ATTACHMENTS 46
12.1) Statement of Assets CPFL Energia 46
12.2) Statement of Liabilities CPFL Energia 47
12.3) Income Statement CPFL Energia (IFRS) 48
12.4) Income Statement CPFL Energia (Adjusted) 49
12.5) Cash Flow CPFL Energia 50
12.6) Income Statement Conventional Generation Segment (IFRS) 51
12.7) Income Statement Conventional Generation Segment (Adjusted) 52
12.8) Income Statement CPFL Renováveis (IFRS) 53
12.9) Income Statement CPFL Renováveis (Adjusted) 54
12.10) Income Statement Distribution Segment (IFRS) 55
12.11) Income Statement Distribution Segment (Adjusted) 56
12.12) Economic-Financial Performance Distributors 57
12.13) Sales within the Concession Area by Distributor (in GWh) 59
12.14) Sales to the Captive Market by Distributor (in GWh) 60

 


Page 3 of 60


 
 
2Q14 Results | August 14, 2014

 

1) MESSAGE FROM THE CEO

The electricity sector in Brazil passed through a year of many challenges: the water supply situation at the start of 2014 - one of the most severe in all of our 84-year history - continues to adversely affect our reservoirs, consequently imposing additional risk on the system's operation. Reacting to the lack of rainfall, spot market prices have remained high. Thermoelectric power plants continue to fully dispatch their output, helping to save water in the reservoirs, though at much higher generation costs compared to hydroelectric power plants.

Industry agents (companies, associations and other institutions) have been actively negotiating with the Federal Government, the sector regulatory agency and the Ministries of Finance and Mines & Energy in an attempt to find solutions that will guarantee the economic and financial balance of the sector. The creation of the ACR Account, made effective by Decree 8,221/14, allowed the Electric Energy Trading Chamber (CCEE) to raise funds from banks to pay the bills related to the involuntary exposure of distributors.  A total of R$ 11.2 billion was disbursed in the initial months of 2014. Early in August, we received news that an additional R$ 6.6 billion was approved to cover these costs.

We at the CPFL Energia Group registered positive results in the quarter despite the adverse scenario. In our distribution business, we registered continuous growth in the residential and commercial segments, which drove the Group's consolidated growth in our concession area. However, there was a contraction in the industrial segment on account of lower demand and the drop in industrial production. Our sales mix stands to benefit from this scenario. On the other hand, we were impacted by the 3rd periodical tariff review cycle in our subsidiary CPFL Paulista, our largest distributor, in April 2013, and in RGE, in June 2013, an effect we already expected due to the new return parameters of the new cycle. To mitigate this effect, we intensified efforts to cut costs by adopting zero-based budgeting, having already saved nearly R$ 200 million in real terms, since 2011. We are also focused on implementing the smart grid technology in our network and have already installed 21,000 meters. With this, we expect to reduce the operating costs of our distribution assets and offer better service to our consumers.

We had an excellent performance in our generation segment, thanks to our strategy of seasonalizing the physical guarantee to take advantage of better prices during the start of the year, and the expansion of CPFL Renováveis, which opened another wind farm in 2Q14 - the Macacos Wind Farm, with installed capacity of 78 MW. As a result, CPFL Renováveis has already reached installed capacity of approximately 1.5 GW, nearly 2.3 times higher than the 652 MW at the time of its foundation in August 2011.

The highlight goes to our commercialization and services segment. Our correct positioning, strongly backed by our risk monitoring and control models, resulted in EBITDA of R$ 70 million.

We ended 2Q14 with a lower net debt than at the end of March 2014. Our liquidity position remains healthy: we have over R$ 4.5 billion in cash, which is sufficient to carry out our operations during this stressful scenario. We will continue our pre-funding strategy, anticipating the funding initiatives to take advantage of the best opportunities for financing our business. Thanks to our robust financial policy, Standard & Poor’s has maintained stable our ratings.

It is undeniable that the second quarter of 2014 was an extremely turbulent period for the Brazilian electricity sector. We noticed significant improvement in the rainfall in the past two months, though below the ideal volume to bring down spot market prices more significantly.

 

 

 

 

 


Page 4 of 60


 
 
2Q14 Results | August 14, 2014

 

That is why, my team and I remain focused on the efficient operation of our assets to deliver quality service to end users at optimum cost. We have taken sufficient advantage of opportunities brought by sudden market developments without losing sight of our conservative and responsible policy that guides the sustainability of our business.

 

 

Wilson Ferreira Jr.

CEO of CPFL Energia

 

 


Page 5 of 60


 
 
2Q14 Results | August 14, 2014

 

2) MACROECONOMIC CONTEXT

After the strong cold wave that swept North America, slowing down the pace of industry and commerce in the first quarter of this year, the U.S. economy seems to have found the path to recovery. Proof of this was the increase in the first GDP forecast of 2Q14 (+3.1%), which surpassed market projections, as well as the growth expectations for 2014, which remain at 1.7%. The resumption of investments in a scenario of improving consumer and business confidence, recovery in retail sales and positive results from the job market are the factors behind this scenario. Uncertainties now remain on how the Federal Reserve will conduct this macroeconomic policy, especially the timing and speed at which monetary conditions will be back to normal. Despite the precautions being taken, any abrupt policy shift could raise long-term interest rates, stymie the real estate sector and also increase the volatility of the currencies of emerging economies.

In the Euro zone, after two years of recession, economic activity is on the road to positive results in 2014. Nevertheless, the risk of deflation still exists in a scenario of widespread sluggish industrial activity.  Unemployment remains high while real income of the population remains stagnant. As a result, the European Central Bank announced a line of financing of 1 trillion euros to help banks increase lending to companies and consumers, thereby stimulating the region’s economy.

In Asia, the latest indicators of economic activity were positive, especially the recovery in industrial production, retail sales and industry survey indicators. This reflects the recent official stimulus measures, mainly in the form of fresh government investments in railways and basic sanitation. China’s GDP is expected to grow 7.4% in 2014.

World GDP is expected to grow 3.4% in 2014, compared to 3.2% in 2013.

 

GDP Projection 2014 and 2015 (%) | select economies

Source: IMF

 

In Brazil, industry recoiled 5.4% in 2Q14 after growing just 0.4% in 1Q14. Thus, industry continues on an undefined path - as in recent years - and should end 2014 down 1.5%1.

Incomes and retail sales have shown positive results in 2014. Income levels increased 3.9% in the first four months of the year, in comparison with the same period in 20132, while retail sales increased 4.2% in the six months of the year, compared with the same period in 2013. Though these indicators are showing signs of leveling off, they are still influenced by the improved credit and income conditions of recent years.


1 FOCUS Report of 08/01/2014

2 Data for May and June 2014 were not reported by IBGE.

 


Page 6 of 60


 
 
2Q14 Results | August 14, 2014

 

In this scenario, Brazil’s GDP is expected to grow a mere 0.9% in 20143, due to the leveling off of income levels, worsening confidence indicators, inventory buildups in industry, tightening of credit terms and uncertainties about the monetary policy. However, the improvement on the external front, driven by the fresh impetus to world trade, should bring some encouragement. In 2015, GDP is estimated to grow 1.5%.

 

Brazil GDP | Annual Growth (%)

Source: Brazilian Geography and Statistics Institute (IBGE)

 

 

A closer look at Brazilian industry

 

Since the financial crisis of 2008, Brazilian industry has stopped growing and has remained unstable, alternatively showing signs of contraction and recovery.

Latest data about industrial activity show that 2014 will not be – as its predecessors - the year when industry surpassed the 2008 levels.

 

Industrial Production in Brazil | 3-month moving average, data adjusted for seasonal effects

(2012=100) | Source: IBGE

 

Other economic indicators too add to this concern. Till June, the industrial sector had cut 28,000 jobs4. Confidence index of industry, measured by the Getulio Vargas Foundation (FGV), stands at


3 FOCUS Report of 08/01/2014.

4 Data from CAGED/MTE.

 


Page 7 of 60


 
 

 

2Q14 Results | August 14, 2014

84.4 points, down 19.9% from 2011 when the sector showed signs of picking up after the global crisis. The auto industry, which accounts for around 25% of industrial activity, has also shown signs of exhaustion; according to Anfavea, the Brazilian carmakers association, vehicle production between January and June 2014 fell 16.8% and should end the year 10% down.

A deeper analysis of the industry leads us to believe that the problems faced by it are not merely caused by the economic scenario but are the result of structural barriers that hamper its recovery even when the economy as a whole is growing. For instance, in 2011 and 2013, Brazil’s GDP grew more than 2%, but was fueled by the Services sector, which is incapable of singlehandedly driving more consistent recovery.

According to CNI (National Industry Confederation), an analysis of the main determinants of competitiveness, compared to countries such as Mexico and the USA, highlights the complexity of the Brazilian business environment as well as the low competitiveness of the country.

 

Main determinants of competitiveness

Source: CNI (National Industry Confederation)

 

This lack of competitive edge is also evident from an international comparison of costs to export, measured in US$/container. This reflects not just the problems with infrastructure, which drive up the transport costs of goods, but also the costs associated with bureaucracy and taxes.

 


Page 8 of 60


 
 

 

2Q14 Results | August 14, 2014

 

Cost to export in 2013 | US$/container

Source: World Bank

 

 

It is also worth to note the perverse effects of currency appreciation on the performance of Brazilian foreign trade. The maintenance of overvalued exchange rate contributes not only to the reduction in the trade balance (by reducing exports and increasing imports), but also worsens the profile of foreign trade due to two trends: (i) worsening export profile with reduced share of manufactured products, which have a higher added value, and were replaced by basic goods; and (ii) significant increase in imports, which are mainly composed of manufactured products (about 80%).

This indicates that Brazilian industry has stopped manufacturing higher value-added components and has replaced them with imported – and cheaper – products, which destroys the links in the production chains. The breakdown of the trade balance by aggregate factor shows the deterioration in the balance of manufactured goods, which recorded a deficit of more than US$ 100 billion in 2013. Thus, the trade surplus in basic and semi-manufactured goods is no longer sufficient to offset the deficit in manufactured goods, which resulted in the trade deficit last year.

 

Trade Balance by Aggregate Factor | US$ billion*

Source: Brazil’s Ministry of Development, Industry and Foreign Trade (MDIC)

 

 * Excluding special operations.

 


Page 9 of 60


 
 

 

2Q14 Results | August 14, 2014

 

Despite this worrying scenario, we have reasons to believe that Brazilian industry will start growing once again. A few measures have been taken to increase industrial efficiency, productivity and competitiveness. These include: (i) infrastructure concessions and PPPs; (ii) exemption from payroll taxes in around 60 sectors; (iii) programs to stimulate education (Fies, Prouni and Pronatec), which today benefit nearly 7.6 million people, and innovation (Inova Empresa); and (iv) the New Ports Law (2012), which encourages investments in private ports.

Specifically with regard to infrastructure, investments in proportion to GDP have been increasing in recent years but are still low, as the chart shows.

 

Investments in infrastructure | % GDP

Source: Brazilian Infrastructure and Basic Industry Association (ABDIB)

 

 

The outlook for the coming years is that investments in infrastructure will continue to grow. In the electric energy sector alone, nearly R$ 192 billion (around 0.9% of GDP) of financing has been contracted from the Brazilian Development Bank, BNDES, as the chart shows.

 

 

Investments in electric energy 2014-17 | R$ billion

Source: Brazilian Development Bank (BNDES)

 

 


Page 10 of 60


 
 

 

2Q14 Results | August 14, 2014

 

2014 World Cup

 

In June and July, Brazil hosted the soccer World Cup, a grand event with matches played in 12 cities across the country. According to estimates, the event was watched by 3.6 billion people all over the world and the country attracted around 4 million tourists, of whom 1 million were foreigners from 202 countries. Passenger traffic at airports increased 13% to reach 17.8 million, with the Guarulhos airport alone handling 4.1 million passengers. About 1 million jobs (710,000 permanent jobs) were created in connection with the event.

Obviously, the numerous holidays and other optional holidays decreed on account of the World Cup negatively affected economic activity. Between May 2014 and June 2014 (data adjusted for seasonal effects), the Business Activity Indicator published by credit bureau Serasa pointed to a 3.2% decline, and retail sales dropped 0.7%. According to IBGE, industrial production declined 1.4%, while Anfavea reported a 19.9% drop in vehicle production during the same period.

Yet, despite the slowdown in economic activity in June and an adverse scenario for 2014, we must consider the economic benefits generated by such a major event. It is estimated that a sum of R$ 26 billion 5 was injected into the Brazilian economy, with a significant portion of it in infrastructure: R$ 8.6 billion in urban mobility and R$ 6.8 billion in airports (which expanded their capacity by 52% to 67 million passengers/year). Summing up the direct, indirect and induced effects, these investments were able to generate business of around R$ 142 billion between 2010 and 2014. 6 Among the sectors that benefited are construction, food and beverages, tourism and services. According to LCA Consultores, based on the average registered in the host countries of the World Cups from 1990 to 2010, the impact of the event could reach 1% of GDP in 2014.

Another important effect is the stimulus to tourism, not only during the event but in kindling increased attraction among foreign tourists for the coming years. According to a study by Ernst&Young and FGV, foreign tourist arrivals in Brazil will be 24% higher in 2014, maintaining this high level in the next years (27% higher in 2018) as a result of the World Cup.

Though the concession area of CPFL Energia did not cover any of the host cities, one large project was carried out: expansion of the Viracopos airport in Campinas. Investments for construction of the new passenger terminal reached R$ 2.1 billion, increasing the airport’s capacity to 22 million passengers/year. 7

After the recently concluded R&D study by CPFL Energia in partnership with Fipe-USP, it was possible to estimate the economic benefits generated for the entire concession area of the group, as the chart shows.

 

 

 


5 Source: World Cup Responsibility Matrix.

6 Source: Ernst&Young/FGV.

7 Expected investments for the 1st cycle. A total of R$ 9.5 billion will be invested in 5 cycles (the next investments are scheduled for 2018, 2024, 2033 and 2038). The airport will be prepared to receive 80 million passengers/year.

 


Page 11 of 60


 
 

 

2Q14 Results | August 14, 2014

Economic impacts of expansion of the Viracopos airport

Source: CPFL Energia R&D Study and Fipe-USP

 

 

Notable among these benefits is the value of production generated, or revenue growth, which should be over R$ 1.6 billion, and the major portion of the funds will have a direct impact on the group’s concession area (R$ 1.2 billion). Moreover, an added value of R$ 738 million will be generated. This amount represents the value of goods produced by an economy, after deducting the costs of production inputs (raw materials, services, intermediate goods. Almost 20,000 jobs are expected to be created, which will pay out R$ 247 million in wages. 

 

3) ENERGY SALES

3.1) Sales within the Distributors’ Concession Area

In 2Q14, sales within the concession area, achieved by the distribution segment, totaled 14,621 GWh, an increase of 0.9%.

 

Sales within the Concession Area - GWh

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Captive Market

10,329

10,091

2.4%

21,684

20,506

5.7%

TUSD

4,292

4,394

-2.3%

8,445

8,471

-0.3%

Total

14,621

14,485

0.9%

30,129

28,976

4.0%

 

 

In 2Q14, sales to the captive market totaled 10,329 GWh, an increase of 2.4%. The energy volume, in GWh, consumed by free customers in the distributors’ concession areas, billed through the Distribution System Usage Tariff (TUSD), reached 4,292 GWh in 2Q14, a decrease of 2.3%, reflecting the migration of customers from captive market to the free market.

 

Sales within the Concession Area - GWh

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Part.

Residential

3,899

3,747

4.1%

8,361

7,679

8.9%

26.7%

Industrial

6,203

6,427

-3.5%

12,259

12,509

-2.0%

42.4%

Commercial

2,380

2,276

4.5%

5,095

4,715

8.0%

16.3%

Others

2,140

2,036

5.1%

4,413

4,073

8.3%

14.6%

Total

14,621

14,485

0.9%

30,129

28,976

4.0%

100.0%

               

Note: The tables with sales within the concession area by distributor are attached to this report in item 12.11.

 


Page 12 of 60


 
 

 

2Q14 Results | August 14, 2014

 

Noteworthy in 2Q14, in the concession area:

·           Residential and commercial segments (26.7% and 16.3% of total sales, respectively): up by 4.1% and 4.5%, respectively; disregarding the difference of billing days in both quarters, growth would reach 7.9% and 8.2%, respectively. These segments are favored by the accumulated effects of the good performance of employment and income, and the consequent increase in retail sales, factors that have allowed the increase of the stock of appliances in homes and boosting retail for several years.

·           Industrial segment (42.4% of total sales): decrease of 3.5%, reflecting the weak performance of the industrial production in last months. This result was driven mainly by CPFL Piratininga, which recorded the major drop among CPFL’s discos (-5.6% or 121 GWh).

 

3.1.1) Sales by segment – Concession Area

 

3.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

3,899

3,747

4.1%

8,361

7,679

8.9%

Industrial

2,147

2,243

-4.3%

4,299

4,447

-3.3%

Commercial

2,189

2,109

3.8%

4,705

4,392

7.1%

Others

2,094

1,993

5.1%

4,319

3,988

8.3%

Total

10,329

10,091

2.4%

21,684

20,506

5.7%

             

Note: The tables with captive market sales by distributor are attached to this report in item 12.12.

 

Sales to the captive market were impacted by the reduction of industrial segment which, in turn, reflects the migration of customers to the free market and the poor performance of the segment, as mentioned before.

 

 


Page 13 of 60


 
 
2Q14 Results | August 14, 2014

 

3.1.3) TUSD

 

TUSD - GWh

 

 

 

 

 

 

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Industrial

4,056

4,184

-3.0%

7,960

8,062

-1.3%

Commercial

190

167

14.0%

391

324

20.7%

Others

46

44

5.4%

94

85

11.2%

Total

4,292

4,394

-2.3%

8,445

8,471

-0.3%

 

 

 

TUSD by Distributor - GWh

 

 

 

 

 

 

 

2Q14

2Q13

Var.

1H14

1H13

Var.

CPFL Paulista

2,089

2,107

-0.9%

4,112

4,091

0.5%

CPFL Piratininga

1,569

1,663

-5.7%

3,099

3,201

-3.2%

RGE

536

536

-0.1%

1,032

1,005

2.7%

CPFL Santa Cruz

12

11

3.9%

23

22

5.3%

CPFL Jaguari

21

23

-8.5%

39

50

-21.6%

CPFL Mococa

7

6

15.0%

14

12

9.9%

CPFL Leste Paulista

11

14

-23.6%

23

28

-16.9%

CPFL Sul Paulista

49

33

48.0%

103

61

67.1%

Total

4,292

4,394

-2.3%

8,445

8,471

-0.3%

 

 

3.2) Generation Installed Capacity

In 2Q14, the Generation installed capacity of CPFL Energia, considering the stake in each project, reached 3,127 MW of installed capacity, an increase of 5.6% compared to 2Q13. This increase is mainly due to the addition of wind farms Campo dos Ventos II, Rosa dos Ventos, Atlântica and Macacos I and biomass power plants Coopcana and Alvorada.

 

 

Generation Installed Capacity | MW

 

 

 

 


Page 14 of 60


 
 

 

2Q14 Results | August 14, 2014

 

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

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

As of June 30, 2014 and 2013, and December 31, 2013, the participation of non-controlling interests stated in the consolidated statements refers to the third-party interests in the subsidiaries Ceran, Paulista Lajeado and CPFL Renováveis.

 

Energy distribution

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of municipalities

 

Approximate number of consumers

(in thousands)

 

Concession term

 

End of the concession

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Publicly-quoted corporation

 

Direct

100%

 

Interior of São Paulo

 

234

 

4,068

 

30 years

 

November 2027

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

 

Publicly-quoted corporation

 

Direct

100%

 

Interior and coast of São Paulo

 

27

 

1,596

 

30 years

 

October 2028

Rio Grande Energia S.A. ("RGE")

 

Publicly-quoted corporation

 

Direct

100%

 

Interior of Rio Grande do Sul

 

255

 

1,417

 

30 years

 

November 2027

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

 

Private corporation

 

Direct

100%

 

Interior of S. Paulo and Paraná

 

27

 

199

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

7

 

55

 

16 years

 

July 2015

Companhia Jaguari de Energia ("CPFL Jaguari")

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

2

 

38

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of São Paulo

 

5

 

81

 

16 years

 

July 2015

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

 

Private corporation

 

Direct

100%

 

Interior of S. Paulo and Minas Gerais

 

4

 

44

 

16 years

 

July 2015

                               

 

 

 

 

 

 

 

 

 

 

 

Installed capacity

 

 

Energy generation (conventional and renewable sources)

 

Company Type

 

Equity Interest

 

Location (State)

 

Number of plants / type of energy

 

Total

 

CPFL participation

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Publicly-quoted corporation

 

Direct

100%

 

São Paulo and Goiás

 

1 Hydroelectric, 1 SHPs and 1 Thermal

694 MW

 

694 MW

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

 

Private corporation

 

Indirect

65%

 

Rio Grande do Sul

 

3 Hydroelectric

 

360 MW

 

234 MW

Foz do Chapecó Energia S.A. ("Foz do Chapecó")(1)

 

Private corporation

 

Indirect

51%

 

Santa Catarina and

Rio Grande do Sul

 

1 Hydroelectric

 

855 MW

 

436 MW

Campos Novos Energia S.A. ("ENERCAN")(1)

 

Private corporation

 

Indirect

48.72%

 

Santa Catarina

 

1 Hydroelectric

 

880 MW

 

429 MW

BAESA - Energética Barra Grande S.A. ("BAESA")(1)

 

Publicly-quoted corporation

 

Indirect

25.01%

 

Santa Catarina and

Rio Grande do Sul

 

1 Hydroelectric

 

690 MW

 

173 MW

Centrais Elétricas da Paraíba S.A. ("EPASA")(1)

 

Private corporation

 

Indirect

57.13%

 

Paraíba

 

2 Thermals

 

342 MW

 

195 MW

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

 

Private corporation

 

Indirect

59.93%(2)

 

Tocantins

 

1 Hydroelectric

 

903 MW

 

63 MW

CPFL Energias Renováveis S.A. ("CPFL Renováveis")

 

Publicly-quoted corporation

 

Indirect

58.83%

 

São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul

See item 11.4.2

 

See item 11.4.2

 

See item 11.4.2

CPFL Centrais Geradoras Ltda. ("CPFL Centrais Geradoras")

 

Limited company

 

Direct

100%

 

São Paulo

 

9 SHPs

 

24 MW

 

24 MW

                             

Notes:

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

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

Page 15 of 60


 
 

 

2Q14 Results | August 14, 2014

 

Energy commercialization and services

 

Company Type

 

Core activity

 

Equity Interest

 

 

 

 

 

 

 

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

 

Private corporation

 

Energy commercialization

 

Direct

100%

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

 

Limited company

 

Commercialization and provision of energy services

Indirect

100%

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

 

Private corporation

 

Energy commercialization

 

Indirect

100%

CPFL Planalto Ltda. ("CPFL Planalto")

 

Limited company

 

Energy commercialization

 

Direct

100%

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

 

Private corporation

 

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

Direct

100%

NECT Serviços Administrativos Ltda. ("Nect")(1)

 

Limited company

 

Provision of administrative services

 

Direct

100%

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

 

Limited company

 

Provision of telephone answering services

 

Direct

100%

CPFL Total Serviços Administrativos Ltda. ("CPFL Total")(2)

 

Limited company

 

Billing and collection services

 

Direct

100%

CPFL Telecom S.A. ("CPFL Telecom")(3)

 

Private corporation

 

Telecommunication services

 

Direct

100%

CPFL Transmissão Piracicaba S.A.

 

Private corporation

 

Electric energy transmission services

 

Indirect

100%

 

Notes:

(1)     Former Chumpitaz Serviços S.A.;

(2)     Former CPFL Bio Anicuns S.A.;

(3)     Former CPFL Bio Itapaci S.A..

 

 

 

 

 

 

 

 

 

Other

 

Company Type

 

Core activity

 

Equity Interest

 

 

 

 

 

 

 

CPFL Jaguariúna Participações Ltda. ("CPFL Jaguariúna")

 

Limited company

 

Venture capital company

 

Direct

100%

CPFL Jaguari de Geração de Energia Ltda. ("Jaguari Geração")

 

Limited company

 

Venture capital company

 

Direct

100%

Chapecoense Geração S.A. ("Chapecoense")

 

Private corporation

 

Venture capital company

 

Indirect

51%

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

 

Private corporation

 

Venture capital company

 

Indirect

99.95%

CPFL Participações S.A. ("CPFL Participações")

 

Private corporation

 

Venture capital company

 

Direct

100%

 

 

4.1) Consolidation of CPFL Renováveis Financial Statements

On June 30, 2014, CPFL Energia indirectly held 58.83% of CPFL Renováveis, through its subsidiary CPFL Geração.

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

 

 


Page 16 of 60


 
 
2Q14 Results | August 14, 2014

 

4.2) Presentation of adjusted figures

As of the 1Q14, the presentation of adjusted figures considers similar holdings in each of the assets in which CPFL Energia has a stake. Therefore, the result of adjusted figures already excludes non-controlling shareholders’ interests.

 

 

5) ECONOMIC-FINANCIAL PERFORMANCE

 

 

 

 

 

 

 

 

 

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

 

2Q14

2Q13

Var.

1H14

1H14

Var.

Gross Operating Revenue (IFRS)(1)

4,952,888

4,512,097

9.8%

9,979,941

9,225,456

8.2%

Adjusted Gross Operating Revenue(1)

4,894,550

4,436,845

10.3%

10,000,498

9,223,011

8.4%

Net Operating Revenue (IFRS)(1)

3,676,653

3,339,144

10.1%

7,415,193

6,795,942

9.1%

Adjusted Net Operating Revenue(1)

3,640,763

3,283,121

10.9%

7,467,942

6,814,621

9.6%

Cost of Electric Power (IFRS)

(2,440,406)

(2,152,651)

13.4%

(4,992,650)

(4,053,763)

23.2%

Operating Costs & Expenses (IFRS)

(1,007,050)

(1,222,408)

-17.6%

1,558,937

(2,248,910)

-169.3%

EBIT (IFRS)

446,227

223,284

99.8%

883,560

1,011,096

-12.6%

EBITDA (IFRS)(2)

771,636

515,622

49.7%

1,558,938

1,570,589

-0.7%

Adjusted EBITDA (3)

902,664

884,779

2.0%

1,988,285

1,965,305

1.2%

Financial Income (Expense) (IFRS)

(224,043)

(415,036)

-46.0%

(446,949)

(558,684)

-20.0%

Income Before Taxes (IFRS)

262,113

(164,355)

-259.5%

547,615

486,065

12.7%

Net Income (IFRS)

145,295

(134,067)

-208.4%

319,696

271,235

17.9%

Adjusted Net Income(4)

254,664

236,961

7.5%

650,200

666,317

-2.4%


Notes:

(1)    Disregard construction revenues;

(2)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12;

(3)    Adjusted EBITDA  considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)    Adjusted Net Income considers similar holdings in each of the assets in which CPFL Energia has a stake, the regulatory assets and liabilities and excludes the non-recurring effects.

 

5.1) Operating Revenue

Disregarding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue (IFRS) reached R$ 4,953 million 2Q14, a increase of 9.8% (R$ 441 million). The Managerial Gross Operating Revenue was of R$ 4,895 million, a increase of 10.3% (R$ 458 million).

Net Operating revenue (IFRS disregarding the revenue from building the infrastructure of the concession) reached R$ 3,677 million in 2Q14, a increase of 10.1% (R$ 338 million). The Managerial Net Operating Revenue amounted to R$ 3,641 million, a increase of 10.9% (R$ 357 million).

The increase in net operating revenue, already considering revenue eliminations, was mainly caused by the following factors:

·           Increase of R$ 262 million in the revenues from the Distribution segment (for more details, see item 12.1.1);

·         Increase in the revenue from the Conventional Generation segment, in the amount of R$ 138 million;

·         Increase in the revenue from CPFL Renováveis, in the amount of R$ 24 million;

Partially offset by:

·         Reduction in the revenue from the Commercialization and Services segment, in the amount of R$ 68 million;

 


Page 17 of 60


 
 
2Q14 Results | August 14, 2014

 

5.2) Cost of Electric Energy

The cost of electric energy (IFRS), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 2,440 million in 2Q14, representing a increase of 13.4% (R$ 288 million). The adjusted cost of electric energy was in 2Q14 R$ 2,109 million, a increase of 12.5% (R$ 235 millon). The factors that explain these variations, follow below.

The cost of electric power purchased for resale (IFRS) in 2Q14 reached R$ 2,300 million, representing an increase of 17.7% (R$ 346 million), due to the following effects:

    (i)        Increase in the cost of short-term energy purchase (R$ 650 million) due to the increase of 221.4% in the average purchase price and of 81.7% (630 GWh) in the quantity of the energy purchased. In part, this increase is caused by non-recurring itens:

a.    CPFL Renováveis: i) exposure to the Energy Reallocatin Mechanism (“MRE”) – Generation Scaling Factor (GSF) - (R$ 9 million); ii) increase in cost of energy from Coopcana TPP, to meet the requirements of agreements at bio Coopcana, due to the claim (overheating of the generator coil) in May 2014 and iii) the purchase energy for 3 SHPP´s (Três Saltos, Americana e Socorro) (R$ 39 million) are not part of the MRE, from CPFL Renováveis (R$ 4 million);

b. CPFL Geração: i) exposure to the Energy Reallocatin Mechanism (“MRE”) – Generation Scaling Factor (GSF) - (R$ 43 million)

In 2Q13, the folowwing non-recurring effects ocurred:

c. CPFL Renováveis: energy purchase for Alvorada TPP and Coopcana TPP to meet their contractual obligations in the power purchase agreements (R$ 11 million)

d. CPFL Geração: exposure to the Energy Reallocatin Mechanism (“MRE”) – Generation Scaling Factor (GSF) - (R$ 3 million)

Disregarding the non-recurring itens, the the cost of short-term energy purchase in 2Q14 increased R$ 602 million than 2Q13.

   (ii)        Increase in the cost of energy purchased through auction in the regulated environment and bilateral contracts (R$ 452 million), mainly caused by the increase of 40.7% in the average purchase price partially offset by the reduction of 8.0% (988 GWh) in the volume of purchased energy;

  (iii)        Increase in the cost of energy from Itaipu (R$ 14 million), mainly due to the 8.2% increase in the average purchase price partially offset by the reduction of 3.6% (97 GWh) in the volume of purchased energy;

 (iv)        Increase in the PROINFA cost (R$ 7 million), due to the 9.1% in the average purchase price;

Partially offset by:

  (v)        Resources from the CDE in the amount of R$ 742 million;

 (vi)        Increase in PIS and Cofins tax credits, generated from the energy purchase (R$ 29 million), and

(vii)        Variation of R$ 9 million in regulatory assets and liabilities

 

 

 

 


Page 18 of 60


 
 

 

2Q14 Results | August 14, 2014
 

Charges for the use of the transmission and distribution system (IFRS) reached R$ 139 million in 2Q14, a 29.4% decrease (R$ 58 million) related to 2Q13. In adjusted numbers, charges for the use of the transmission and distribution system was R$ 141 million in 2Q14, a reduction of 29.7% (R$ 59 million), due to the following factors:

    (i)        Reduction in the system service usage charges – ESS (R$ 104 million) from a cost of R$ 68 million in 2Q13 to a revenue of R$ 36 million in 2Q14, disregarding non-recurring effect of R$ 8 million in CPFL Geração and R$ 3 million in CPFL Renovavies registered in 2Q13 related to provision accrued in 2Q13 related to the system services fees established by CNPE Resolution 03/2013, which was reversed in 3Q13;  

   (ii)        Reduction of 69.5% in the energy reserve charges – EER (R$ 25 million)

  (iii)        Reduction of 1.5% in the basic network charges (R$ 2 million), disregarding the impact of nun-recurring item of R$ 12 million retated to related to relocation of costs with basic network losses basic network established by the CCEE.;

Partially offset by:

 (iv)        Reduction of 100% (R$ 61 million) in the resources from the CDE – Decree 7,945/13;

  (v)        Increase of 19.3 in the charges of use of the distribution system (R$ 2 million)

 (vi)        Decrease in PIS and Cofins tax credits, generated from the tax charges (R$ 6 million);

(vii)        Increase of R$ 1 million in the connection charges and Itaipu charges

(viii)        Increase of R$ 2 million in regulatory assets and liabilities

 

5.3) Operating Costs and Expenses

Operating costs and expenses (IFRS + Construction Cost) were R$ 1,007 million in 2Q14, registering a reduction of 17.6% (R$ 215 million). Ajusted Operating costs and expenses reached R$ 1,116 million in 2Q14 (R$ 73 million), a increase of 7%, due to the following factors:

·         Reduction of 16.3% (R$ 42 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 217 million in 2Q14, has its counterpart in the “operating revenue”;

·         Reduction of 41.4% in the Private Pension Fund expenses (R$ 8 million).

Partially offset by:

·         Depreciation and Amortization, which represented a increase of 4.1% (R$ 111 million), are mainly explained (i) by the depreciation of assets that came to operate in the last 12 months and the acquisition of Rosa dos Ventos (R$ 7 miilion) in CPFL Renováveis and (ii) increase in amortization of the intangible distribution infrastructure asset, mainly due to addiction in the intangible assets base, with effect from R$ 5 million;

·         The PMSO item, that reached R$ 617 million in 2Q14, compared to R$ 504 million in 2Q13, registering a increase of 22.4% (R$ 113 million).

 

 


Page 19 of 60


 
 
2Q14 Results | August 14, 2014

 

The table below lists the main variations in PMSO:

 

 

 

 

 

 

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

 

 

 

 

 

2Q14  

2Q13

Variation

 

 

 

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(215.5)

(185.0)

(30.5)

16.5%

Material

(28.9)

(28.8)

(0.1)

0.5%

Outsourced Services

(126.2)

(122.4)

(3.8)

3.1%

Other Operating Costs/Expenses

(122.2)

(341.6)

219.4

-64.2%

Reported PMSO (IFRS) - (A)

(492.8)

(677.7)

184.9

-27.3%

Proportional Consolidation + Regulatory Assets&Liabilities

 

 

 

 

Personnel

4.8

4.9

(0.1)

-1.6%

Material

(137.1)

(64.6)

(72.5)

112.3%

Outsourced Services

4.9

(1.0)

5.9

-572.5%

Other Operating Costs/Expenses

2.8

(20.0)

22.8

-114.0%

Total Proportional Consolidation + Regulatory Assets&Liabilities - (B)

(124.6)

(80.7)

(43.9)

54.4%

Non-recurring effects

 

 

 

 

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

 

230.3

(230.3)

-100.0%

ICMS (Special Financing Program)

 

(14.8)

14.8

-100.0%

Maitaining assets (Epasa)

 

(9.1)

9.1

-100.0%

(=) Total Non-recurring effects - (C)

-

206.4

(221.6)

(6.32)

Adjusted PMSO (IFRS)

 

 

 

 

Personnel

(210.7)

(180.1)

(30.6)

17.0%

Material

(166.0)

(93.4)

(72.7)

77.8%

Outsourced Services

(121.3)

(123.4)

2.1

-1.7%

Other Operating Costs/Expenses

(119.4)

(107.4)

(12.0)

11.1%

Total Adjusted PMSO - (D) = (A) + (B) - (C)

(617.4)

(504.2)

(113.2)

22.4%

 

This Adjusted PMSO variation is explained below:

(i)            Personnel expenses, that recorded a increase of 17.0% (R$ 31 million), mainly due to the 2013 Collective Bargaining Agreement, that readjusted the wages by 6.9% in the average and increase of R$ 6 million in the Services segment business, due to  business expansion of CPFL Serviços, CPFL Atende, CPFL Total and Nect;

(ii)           Increase of 77.8% in Material (R$ 73 million), mainly explained by additional material expenses related to the oil acquisition by Epasa (Termonordeste TPP and Termoparaíba TPP), that increased R$ 74 million;

(iii)          Other operational costs/expenses, that registered a increase of 11.1% (R$ 12 million);

Partially offset by:

(iv)         Out-sourced services expenses, which registered a decrease of 1.7% (R$ 2 million).

 

 


Page 20 of 60


 

 

2Q14 Results | August 14, 2014

 

5.4) Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented a net asset of R$ 38 million in 2Q14 and a net asset of R$ 26 million in 2Q13 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

5.5) EBITDA

2Q14 IFRS EBITDA reached R$ 772 million, registering a increase of 49.7% (R$ 256 million). The adjusted EBITDA in 2Q14 registered R$ 903 million, compared to R$ 885 million in 2Q13, a increase of 2.0%.

5.6) Financial Result

The 2Q14 net financial expense (IFRS) was of R$ 224 million, a decrease of 46.0% (R$ 191 million) compared to the net financial expense of R$ 415 million reported in 2Q13. The adjusted net financial expense was R$ 208 million, a reduction of 11.2% in relation to 2Q13 (R$ 26 million).

The items explaining these changes are as follows:

(i)            Net increase in monetary and exchange restatement (R$ 21 million);

(ii)           Net Financial Revenue in the Distribution Companies due to the adjustment for distributors’ financial asset (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa) in 2Q14 (R$ 8 million – positive variation), disregarding the non-recurring item of R$ 131 million wich registered to 2Q13;  

(iii)          Net variation in other financial revenues and expenses (R$ 8 million), mainly by non-recurring item from 2Q13 (R$ 59 million) due to the adhesion of CPFL Piratininga (R$ 49 million) and CPFL Paulista (R$ 10 million) to the Special Installment Payment Program (PEP) for ICMS tax of the state of São Paulo. Both disputed the taxes levied on the acquisition of fuel and lubricants for operational vehicles, as well as the ICMS tax calculation methodology in the city of Santos (São Paulo state) by CPFL Piratininga;

(iv)         Net variation of R$ 16 million in regulatory assets and liabilities account, represented a net asset of R$ 2 million in 2Q13 to a net asset of R$ 18 million in 2Q14

Partially offset by:

(i)            Net Increase in the debt charges (R$ 20 million);

(ii)           Increase in the financial expense with the Use of Public Asset (UBP) (R$ 7 million), mainly due to financial update, that is, due to the effect of the indexes (IGP-M and IPCA) used to update the UBP balance.

 

 


Page 21 of 60


 
 
2Q14 Results | August 14, 2014

 

5.7) Net Income

Net income (IFRS) in 2Q14 was R$ 145 million. Adjusted Net Income in 2Q14 registered R$ 255 million, a increase of 7.5% in relation to 2Q13.

 

 

6) DEBT

6.1) Financial Debt (Including Hedge)

  

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

CPFL Energia’s Financial Debt Pro-forma (including hedge) reached R$ 17,765 million in 2Q14, a decrease of R$ 74 million, or 0.4%, compared to 2Q13. This increase in net debt is mainly a reflection of:

·         the decrease in indebtedness due to the amortizations, net of funding, in the amount of R$ 545 million, in CPFL Energia (Holding) and the other Group companies;

·         the increase in the other charges, fundings and monetary and exchange rate updates (net of hedge) in the period, in the amount of R$ 471 million.

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

·         CPFL Energia (Holding): amortizations, net of funding, totaling R$ 300 million:

-      Amortization of the principal of CPFL Energia’s debentures (3rd Issue of R$ 300 million).

·         Distribution Segment: amortizations (BNDES and other financial institutions), net of funding, totaling R$ 932 million:

+      Funding of BNDES financing for CPFL Paulista (R$ 137 million), CPFL Piratininga (R$ 55 million), RGE (R$ 59 million) and CPFL Jaguariúna (R$ 5 million);

+      Funding of financial institutions financing for CPFL Paulista (R$ 1,106 million), CPFL Piratininga (R$ 523 million), RGE (R$ 33 million), CPFL Santa Cruz (R$ 33 million) and CPFL Jaguariúna (R$ 24 million);

-      Amortizations of BNDES financing for CPFL Paulista (R$ 154 million), CPFL Piratininga (R$ 75 million), RGE (R$ 79 million), CPFL Santa Cruz (R$ 22 million) and CPFL Jaguariúna (R$ 24 million);

 


Page 22 of 60


 
 
2Q14 Results | August 14, 2014

 

-      Amortizations of financial institutions financing for CPFL Paulista (R$ 1,101 million), CPFL Piratininga (R$ 488 million), RGE (R$ 125 million), CPFL Santa Cruz (R$ 12 million) and CPFL Jaguariúna (R$ 45 million);

-      Amortizations of the debentures principal of CPFL Paulista’s (3rd Issue of R$ 484 million), CPFL Piratininga’s (5rd Issue of R$ 160 million) and RGE (3rd Issue of R$ 197 million).

 

·         Commercialization and Services Segment: funding, net of amortizations, totaling R$ 4 million:

+      Funding of BNDES financing for CPFL Serviços (R$ 9 million);

-      Amortizations of BNDES financing for CPFL Serviços (R$ 3 million);

-      Amortizations of financial institutions financing for CPFL Brasil (R$ 1 million) and CPFL Serviços (R$ 2 million).

·         Conventional Generation Segment: funding, net of amortizations, totaling R$ 598 million:

+      Funding of financial institutions financing for CPFL Geração (R$ 233 million);

+      Debentures issuance by CPFL Geração (6th Issue of R$ 460 million, 7th Issue of R$ 635 million and 8th Issue of R$ 70 million);

-      Amortizations of BNDES financing for Epasa (R$ 5 million), Baesa (R$ 20 million), Ceran (R$ 36 million), Enercan (R$ 36 million) and Foz do Chapecó (R$ 66 million);

-      Amortizations of financial institutions financing for CPFL Geração (R$ 612 million) and Epasa (R$ 6 million);

-      Amortizations of the debentures principal of Epasa (R$ 10 million), Baesa (R$ 6 million) and Enercan (R$ 4 million).

·         CPFL Renováveis: funding (BNDES and other financial institutions), net of amortizations, in the amount of R$ 39 million:

+      Funding of BNDES financing, in the amount of R$ 241 million;

+      Funding of financial institutions financing, in the amount of R$ 164 million;

+      Debentures issuance (2th Issue of R$ 177 million);

-      Amortizations of BNDES financing, in the amount of R$ 212 million;

-      Amortization of financial institutions financing, in the amount of R$ 330 million.

·         Other Segments: funding, net of amortizations, totaling R$ 47 million:

+      Funding of BNDES financing for CPFL Transmissão Piracicaba (R$ 9 million);

+      Funding of financial institutions financing for CPFL Telecom (R$ 38 million).

 

 


Page 23 of 60


 
 
2Q14 Results | August 14, 2014

 

 

                         

Financial Debt - 2Q14 - Pro-Forma (R$ thousands)

 

BNDES

Financial Institutions

Other

Foreign Currency

Debentures

 

Total

Segments

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding (CPFL Energia)

-

-

-

-

-

-

-

-

1,290,000

-

1,290,000

-

1,290,000

Distribution

293,918

1,098,242

190,443

502,181

4,863

16,386

39,687

2,524,798

260,000

2,245,000

788,911

6,386,607

7,175,517

Commercialization and Services

3,310

22,070

1,707

5,130

1,192

3,169

-

-

-

228,000

6,209

258,369

264,577

Conventional Generation

155,792

1,300,938

-

617,520

10,886

92,531

10,776

255,330

291,961

3,002,991

469,414

5,269,310

5,738,725

CPFL Renováveis

282,394

1,186,098

81,192

-

50,745

399,725

-

-

38,795

788,659

453,126

2,374,482

2,827,608

Other

-

9,327

6,595

33,150

-

-

-

-

-

-

6,595

42,477

49,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Principal)

735,413

3,616,675

279,937

1,157,981

67,686

511,810

50,462

2,780,128

1,880,756

6,264,650

3,014,254

14,331,245

17,345,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charges

     

 

 

 

 

 

 

 

404,201

104,616

508,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge

   

 

 

 

 

 

 

 

 

(5,767)

(83,462)

(89,229)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Debt Including Hedge

3,412,688

14,352,398

17,765,086

Percentage on total (%)

19.2%

80.8%

100.0%

 

Of the total indebtedness of R$ 17,765 million in 2Q14, R$ 14,352 million (80.8%) are considered long term and R$ 3,413 million (19.2%) are considered short term. In 2Q13, of the total of R$ 17,840 million, R$ 15,156 million (85.0%) are considered long term and R$ 2,684 million (15.0%) are considered short term.

 

6.2) Debt Amortization Schedule

 

Note: Considers only the principal debt; In 2015, amortization is from July/2015.

The cash position at the end of 2Q14 has coverage ratio of 1.51x the amortizations of the next 12 months, enough to honor all amortization commitments until around the middle of 2016. The average amortization term, calculated by this schedule, is 3.87 years.

 

 


Page 24 of 60


 
 
2Q14 Results | August 14, 2014

 

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

  

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

 

Total debt in Pro-forma criteria, comprising financial debt, hedge (asset/liability) and debt with the private pension fund, amounted to R$ 18,156 million in 2Q14, redution of 0.4%. The nominal average cost of debt went from 8.0% p.a. in 2Q13 to 9.7% p.a. in 2Q14, due mainly to the increase in the CDI interbank rate (from 7.2% to 9.6%), among other reasons. (accrued rates in the last 12 months)

 

   

 


Page 25 of 60


 
 

 

2Q14 Results | August 14, 2014

 

Debt Profile – Pro-forma (*) – 2Q14

  

Note: (*) Considering proportional consolidation of CPFL Renováveis, CERAN, BAESA, ENERCAN, Foz do Chapecó and EPASA; PSI – Investment Support Program.

 

As a result of the funding operations and amortizations, considering the indexation after hedge, there was a decrease in the BNDES-TJLP-indexed portion (from 23.1%, in 2Q13, to 21.3%, in 2Q14) and an increase in the portion of the debt prefixed-PSI (from 5.4%, in 2Q13, to 6.3%, in 2Q14), CDI-pegged portion (from 68.8%, in 2Q13, to 69.5%, in 2Q14) and in the portion tied to the IGP-M/IGP-DI (from 2.3%, in 2Q13, to 2.8%, in 2Q14).

The foreign-currency debt would have come to 15.8% of the total, if banking hedge operations had been excluded. Considering the contracted swap operations, which convert the indexation of debt in foreign-currency to the CDI, the effective foreign-currency debt is 0.1% (which has natural hedge).

The portion of the debt tied to the IGP-M/IGP-DI is related mostly to the debt with the private pension fund.

 

Debt Profile – IFRS – Indexation After Hedge – 2Q13 vs. 2Q14

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

 

 


Page 26 of 60


 
 
2Q14 Results | August 14, 2014

 

6.4) Net Debt and Leverage

 

Pro forma (*) - R$ Thousands

2Q14

2Q13

Var.

Financial Debt (including hedge)

(17,765,086)

(17,839,576)

-0.4%

(+) Available Funds

4,549,150

5,267,278

-13.6%

(=) Net Debt

(13,215,935)

(12,572,298)

5.1%

 

IFRS - R$ Thousands

2Q14

2Q13

Var.

Financial Debt (including hedge)

(18,432,861)

(18,162,239)

1.5%

(+) Available Funds

4,740,672

5,419,584

-12.5%

(=) Net Debt

(13,692,189)

(12,742,655)

7.5%

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

 

In 2Q14, Net Debt Pro-forma totaled R$ 13,216 million, an increase of 5.1% or R$ 644 million, compared to net debt position at the end of 2Q13 in the amount of R$ 12,572 million.

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt is adjusted according to the equivalent participation of CPFL Energia in each of the projects. Also, include in the calculation of adjusted EBITDA the effects of the CVA – "Account for the Compensation of the Variations of Parcel A" and the historic EBITDA of newly acquired projects. As a result, adjusted net debt totaled R$ 13,216 million and adjusted EBITDA reached R$ 3,828 million, and the adjusted Net Debt / adjusted EBITDA at the end of 2Q14 reached 3.45x (Pending validation of external auditors).

 

 

7) INVESTMENTS

In 2Q14, R$ 280 million were invested in business maintenance and expansion, of which R$ 178 million in distribution, R$ 74 million in generation (R$ 71 million of CPFL Renováveis and R$ 3 million of conventional generation) and R$ 28 million in commercialization and services. As result, CPFL Energia’s investments totaled R$ 520 million in 1H14, of which R$ 348 million in distribution, R$ 117 million in generation (R$ 114 million of CPFL Renováveis and R$ 3 million of conventional generation) and R$ 55 million in commercialization and services.

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

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

        (ii)   Generation: chiefly focused on Atlântica Wind Complex, project that went into operation on March 24, 2014, and Macacos I Wind Complex, project that is able to operate since May 1, 2014, and Campo dos Ventos, São Benedito and Pedra Cheirosa Wind Complexes, projects still under construction.

 

 


Page 27 of 60


 
 

 

2Q14 Results | August 14, 2014

Investments Projected by the Group for the Next 5 Years

IFRS – 100% CPFL Renováveis and CERAN (R$ million)

Note: (*) Considers 100% of CPFL Renováveis and CERAN.

 

Considering the proportional stake in the generation projects, in 2Q14, R$ 43 million were invested in the generation segment (R$ 42 million of CPFL Renováveis and R$ 1 million of conventional generation). As result, in 1H14, R$ 72 million were invested in the generation segment (R$ 67 million of CPFL Renováveis and R$ 5 million of conventional generation).

 

Investments Projected by the Group for the Next 5 Years

Pro-forma – Proportional Stake in the Generation Projects (R$ million)

Note: (*) Considers the proportional stake in the generation projects.

 

 

8) STOCK MARKET

8.1) Share Performance

CPFL Energia, which has a current free float of 30.5% (up to June 30, 2014), is listed on both the BM&FBOVESPA (Novo Mercado) and the NYSE (ADR Level III), segments with the highest levels of corporate governace.

 


Page 28 of 60


 
 
2Q14 Results | August 14, 2014

 

The shares closed the period priced at R$ 20.33 per share and US$ 18.20 per ADR, respectively (closing price on 06/30/2014).

 

Shares Performance – 2Q14 (with adjustment by dividends)

 

In 2Q14, the shares valued 12.7% on the BM&FBOVESPA and 15.0% on the NYSE.

 

Shares Performance – LTM 2Q14 (with adjustment by dividends)

In the last twelve months, the shares valued 3,2% on the BM&FBOVESPA and 4.7% on the NYSE.

 


Page 29 of 60


 
 
2Q14 Results | August 14, 2014

 

8.2) Average Daily Volume

The daily trading volume in 1H14 averaged R$ 41.9 million, of which R$ 25.3 million on the BM&FBOVESPA and R$ 16.6 million on the NYSE, 16.1% up compared to 2013. The number of trades on the BM&FBOVESPA increased by 38.3%, rising from a daily average of 4,208, in 2013, to 5,819, in 1S14.

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

 

8.3) Ratings

In July 2014, Standard&Poor’s issued a report reaffirming its credit rating for CPFL Energia. Thus, the Company maintains AA + national scale rating with a stable outlook.

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

 

 

 

 

 

 

 

 

Ratings of CPFL Energia - National Scale

Agency

 

2011

2012

2013

2Q14

Standard & Poor's

Rating

brAA+

brAA+

brAA+

brAA+

 

Outlook

Stable

Stable

Stable

Stable

Fitch Ratings

Rating

AA+ (bra)

AA+ (bra)

AA+ (bra)

AA+ (bra)

 

Outlook

Stable

Stable

Stable

Stable

 

 

 

 

 

 

       Note: Close-of-period positions.

 

 


Page 30 of 60


 
 
2Q14 Results | August 14, 2014

 

9) CORPORATE GOVERNANCE

CPFL Energia’s corporate governance model is based on four basic principles: transparency, equity, accountability and corporate responsibility, applied by all the companies in the group.

CPFL Energia is listed on the segments of the highest governance level - the Novo Mercado of the BM&FBovespa and Level III ADRs on the New York Stock Exchange (NYSE). CPFL Energia’s capital stock is composed exclusively of common shares, and ensures 100% tag-along rights in the case of disposal of control.

The Board of Directors’ duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Company’s Bylaws. Its rules were defined in the Board of Directors’ internal rules document. The Board is composed of one independent member and six members nominated by the controlling shareholders and all of them carry a one-year term of office reelection being admitted. It normally meets once a month but may be convened whenever necessary. The Chairman and the Vice-Chairman are elected among the Board of Directors’ members and no member may serve on the Board of Executive Officers.

The Board of Directors constituted three committees and defined their competences in a sole Internal Rules. They are: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc commissions are installed to advise the Board on such specific issues as: corporate governance, strategy, budgets, energy purchase, new operations and financial policies.

CPFL Energia maintains a permanent Fiscal Council comprising five members who also carry out the attributes of the Audit Committee foreseen in the Sarbanes Oxley Act and pursuant to the rules of the Securities and Exchange Commission (SEC). The Fiscal Council rules were defined in its Internal Rules document and in the Fiscal Council Guide.

The Board of Executive Officers is comprised of six Executive Officers, all with a two-year term of office, with reelection admitted. The Executive Officers represent the Company and manage its business in accordance with the lines of direction defined by the Board of Directors. The Chief Executive Officer is responsible for nominating the other statutory Executive Officers.

The guidelines and set of documents related to Corporate Governance are available at the Investor Relations website www.cpfl.com.br/ir.

 

 


Page 31 of 60


 
 
2Q14 Results | August 14, 2014

 

10) CURRENT SHAREHOLDERS STRUCTURE – 06/30/2014

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

 

    

Notes:

(1) Controlling shareholders;

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

(3) Includes the 0,2% stake of Petros e Sistel pension funds;

(4) 51.54% stake of the availability of power and energy of Serra da Mesa HPP, regarding the Power Purchase Agreement between CPFL Geração and Furnas.

 


Page 32 of 60


 

 

2Q14 Results | August 14, 2014

 

11) PERFORMANCE OF THE BUSINESS SEGMENTS

11.1) Distribution Segment

11.1.1) Economic-Financial Performance

 

 

 

 

 

 

 

 

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

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenue (IFRS)(1)

4,097,452

3,696,551

10.8%

8,205,560

7,527,146

9.0%

Adjusted Gross Operating Revenue(1)

3,992,181

3,629,307

10.0%

8,104,492

7,553,310

7.3%

Net Operating Revenue (IFRS)(1)

2,905,146

2,601,928

11.7%

5,812,086

5,259,238

10.5%

Adjusted Net Operating Revenue(1)

2,825,841

2,563,960

10.2%

5,754,421

5,294,395

8.7%

Cost of Electric Power

(2,097,612)

(1,769,836)

18.5%

(4,319,840)

(3,275,810)

31.9%

Operating Costs & Expenses

(733,517)

(972,965)

-24.6%

(1,416,338)

(1,758,184)

-19.4%

EBIT

284,316

118,325

140.3%

470,777

743,070

-36.6%

EBITDA (IFRS)(2)

399,374

228,510

74.8%

699,452

962,048

-27.3%

Adjusted EBITDA(3)

449,353

529,617

-15.2%

981,532

1,189,860

-17.5%

Financial Income (Expense)

(54,717)

(279,466)

-80.4%

(111,707)

(297,841)

-62.5%

Income Before Taxes

229,600

(161,141)

-242.5%

359,070

445,229

-19.4%

Net Income (IFRS)

143,105

(100,797)

-242.0%

220,153

297,133

-25.9%

Adjusted Net Income(4)

188,297

227,057

-17.1%

439,310

578,081

-24.0%

 

Notes:

(1)    Excludes Construction Revenue;

(2)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12;

(3)    Adjusted EBITDA considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects;

(4)    Adjusted Net Income considers the regulatory assets and liabilities and excludes the non-recurring effects;

(5)    The distributors’ financial performance tables are attached to this report in item 12.9.

 

Operating Revenue

Excluding the revenue from building the infrastructure of the concession (which does not affect the results because of the related cost, in the same amount), gross operating revenue (IFRS) amounted to 4,097 million, an increase of 10.8% (R$ 401 million). Adjusted gross operating revenue amounted to 3,992 million, an increase of 10.0% (R$ 363 million).

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

·        Positive average tariff adjustment in the distribution companies for the period between 2Q13 and 2Q14, in the amount of R$ 240 million, due to the tariff reviews and readjustments

·        Increase of 2.4% in the sales volume to the captive market, in the amount of R$ 65 million (market + mix);

·        Increase of R$ 17 million in the resources from the CDE;

·        Increase of R$ 12 million in Electricity Sales to Distributors;

·        Increase of R$ 67 million in Other Revenues;

Partially offset by:

·        R$ 38 million variation in the regulatory assets and liabilities, from a net payable of R$ 67 million in 2Q13 to a net payable of R$ 105 million in 2Q14.

Deductions from the gross operating revenue (IFRS) were R$ 1,192 million, representing an increase of 8.9% (R$ 98 million). Adjusted deductions from the gross operating revenue were R$ 1,166 million, representing an increase of 9.5% (R$ 101 million), due to the following increases:

            (i)        of 7.3% in ICMS tax (R$ 49 million). In 2Q13, the subsidiary CPFL Piratininga had a non-recurring expense due to the adhesion to the Special Installment Payment Program (PEP) for ICMS tax of the State of São Paulo. The Company was involved in a process that questioned the ICMS tax calculation methodology for the energy supply in the city of Santos/SP, in a total amount (including principal, fine and interests) of R$ 159 million. In view of the unfavorable rulings from the courts in São Paulo and the opportunity offered by PEP to conclude the lawsuit, which involved fines and interests reductions around 75% and 60%, respectively, the Management decided to join the program, reducing the total disputed amount to R$ 73 million. The amount related to principal (R$ 32 million) were recognized under Deductions from Revenues, while fines and interests (R$ 41 million) in Financial Expenses;

 


Page 33 of 60


 
 
2Q14 Results | August 14, 2014

 

           (ii)        of 13.5% in PIS and COFINS taxes (R$ 42 million);

          (iii)        of 89.9% in the CDE sector charge (R$ 35 million);

         (iv)        of 100.0% in the RGR sector charge (R$ 1 million);

          (v)        of 9.3% in the R&D and Energy Efficiency Program (R$ 2 million);

Partially offset by the following reduction:

         (vi)        R$ 28 million variation in the regulatory assets and liabilities, from a net payable of R$ 2 million in 2Q13 to a net receivable of R$ 26 million in 2Q14.

Net operating revenue (IFRS) reached R$ 2,905 million in 2Q14, representing an increase of 11.7% (R$ 303 million). Adjusted net operating revenue totalized R$ 2,826 million in 2Q14, an increase of 10.2% (R$ 262 million).

 

Cost of Electric Power

The cost of electric energy (IFRS), comprising the purchase of electricity for resale and charges for the use of the distribution and transmission system, amounted to R$ 2,097 million in 2Q14, representing an increase of 18.5% (R$ 328 million). The adjusted cost of electric energy amounted to R$ 1,969 million in 2Q14, representing an increase of 17.9% (R$ 299 million):

·         The cost of electric power purchased for resale (IFRS) in 2Q14 was R$ 1,972 million, representing an increase of 23.6% (R$ 376 million). The adjusted cost of electric power purchased for resale in 2Q14 was R$ 1,849 million, representing an increase of 23.9% (R$ 357 million), due to the following effects:

 

          (i)        Increase of 521.5% in the cost of energy purchased in the short term (R$ 665 million), due to the increases of 425.5% in the volume of purchased energy (908 GWh) and of 18.3% in the average purchase price

         (ii)        Increase of 4.3% in the cost of energy from Itaipu (R$ 14 million), mainly due to the 8.7% increase in the average purchase price, partially offset by the decrease of 4.1% (110 GWh) in the volume of purchased energy;

        (iii)        Increase of 13.4% in the PROINFA cost (R$ 8 million), due to the increases of 4.0% in the volume of purchased energy (9 GWh) and of 9.1% in the average purchase price

        (iv)        Increase of 35.6% in the cost of energy purchased in the regulated environment (R$ 470 million), caused by the increase of 38.6% in the average purchase price, partially offset by the reduction of 2.2% (180 GWh) in the volume of purchased energy;

Partially offset by

         (v)        Increase of 1170.7% (R$ 742 million) in the resources from the CDE (cost reducer);

        (vi)        Increase of 23.7% (R$ 39 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

 


Page 34 of 60


 
 
2Q14 Results | August 14, 2014

 

       (vii)        R$ 19 million variation in the regulatory assets and liabilities, from a net receivable of R$ 103 million in 2Q13 to a net receivable of R$ 122 million in 2Q14

·      Charges for the use of the transmission and distribution system (IFRS) reached R$ 126 million in 2Q14, a 27.8% reduction (R$ 48 million). Adjusted charges for the use of the transmission and distribution system reached R$ 119 million in 2Q14, a 32.8% reduction (R$ 58 million), due to the following factors:

            (i)        Reduction in the system service usage charges – ESS (R$ 99 million), from a cost of R$ 67 million in 2Q13 to a revenue of R$ 32 million in 2Q14

           (ii)        Reduction of 69.5% in the energy reserve charges – EER (R$ 25 million);

          (iii)        Reduction of 2.8% in the basic network charges (R$ 4 million), excluding the non-recurring  impact of R$ 12 million related to relocation of costs with basic network losses basic network established by the CCEE

Partially offset by:

         (iv)        Reduction of 100.0% (R$ 61 million) in the resources from the CDE (cost reducer);

          (v)        Reduction of 27.8% in PIS and Cofins tax credits (cost reducer), generated from the charges (R$ 5 million);

         (vi)        Increase of 21.4% in the charges for the use of the distribution system (R$ 1 million);

        (vii)        R$ 2 million variation in the regulatory assets and liabilities, from a net payable of R$ 3 million in 2Q13 to a net payable of R$ 5 million in 2Q14.

 

Operating Costs and Expenses

Operating costs and expenses (IFRS) were R$ 734 million in 2Q14, registering a reduction of 24.6% (R$ 239 million). Adjusted operating costs and expenses were R$ 733 million in 2Q14, registering a reduction of 0.1% (R$ 1 million), due to the following factors:

·         Reduction of 18.9% (R$ 49 million) in the cost of building the infrastructure of the concession (which does not affect the results because of the related revenue, in the same amount). This item, which reached R$ 210 million in 2Q14, has its counterpart in the “operating revenue”;

·         Reduction of 40.8% (R$ 8 million) in the Private Pension Fund item, due to the expected estimated impact on actuarial assets and liabilities, according to CVM Deliberations Nos. 371/00 and 600/09, as shown in the Actuarial Report;

·         The PMSO item (IFRS), that reached R$ 396 million in 2Q14, compared to R$ 583 million in 2Q13, registering a reduction of 32.1% (R$ 187 million). The adjusted PMSO reached R$ 396 million in 2Q14, compared to R$ 345 million in 2Q13, registering an increase of 14.9% (R$ 51 million), mainly due to the following factors:

            (i)        Personnel expenses, which registered an increase of 21.7% (R$ 27 million), mainly due to the 2013 Collective Bargaining Agreement, that readjusted the wages by 6.9% in the average;

           (ii)        Out-sourced services expenses, which registered an increase of 7.1% (R$ 8 million), mainly due to the increase in the expenses with maintenance of machinery and equipment;

          (iii)        Other operating costs/expenses, which registered an increase of 18.5% (R$ 16 million), considering the impact of the following factors:

ü  In 2Q13, there was an impact on Legal and Judicial Expenses and Indemnities, the amount of R$229 million, mainly due to changes in the classification of risks arising from civil and labor claims from the Company’s litigations, so that the provisions better reflect Management’s current estimates. This estimate is made after analyses by its external legal counsel and is the result of continuous monitoring and risk control by the Company. Note that the accrual of this provision has no immediate impact on cash;

 


Page 35 of 60


 
 
2Q14 Results | August 14, 2014

 

ü  In 2Q13, CPFL Paulista and CPFL Piratininga had a non-recurring expense due to adhesion to the Installment Special Program (PEP) for ICMS tax of the State of São Paulo. Both disputed the taxes levied on the acquisition of fuel and lubricants for operational vehicles. In view of the unfavorable rulings for the companies from the courts in São Paulo and the opportunity offered by PEP to conclude the lawsuit, which involved fines and interests reductions around 75% and 60%, respectively, Management decided to join the program, incurring in an expense of R$ 32 million. The amounts related to principal (R$ 8 million for CPFL Paulista and R$ 7 million for CPFL Piratininga) were recognized under Other Expenses, while fines and interests (R$ 17 million) in Financial Expenses;

ü  R$ 5 million variation in the regulatory assets and liabilities, from a net payable of R$ 4.8 million in 2Q13 to a net receivable of R$ 0.2 million in 2Q14

Partially offset by:

·         Depreciation and Amortization, which represented a net increase of 4.4% (R$ 5 million).

 

Regulatory Assets and Liabilities

The regulatory assets and liabilities, which are no longer registered, in accordance with the pronouncements issued by the Accounting Pronouncements Committee (CPC) and the international practices (IFRS), represented net receivables of R$ 38 million in 2Q14 and of R$ 26 million in 2Q13 (impact in EBITDA). The amounts related to the deferral of the regulatory assets and liabilities will be passed through the tariffs in the next tariff readjustment, through the financial components. The amounts related to the amortization are reflected in the tariffs of each period.

 

EBITDA

EBITDA (IFRS) reached R$ 399 million in 2Q14, registering an increase of 74.8% (R$ 171 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 449 million in 2Q14 compared to R$ 530 million in 2Q13, a reduction of 15.2% (R$ 80 million).

 

Financial Result

The 2Q14 net financial expense (IFRS) was R$ 55 million, compared to the net financial expense of R$ 279 million in 2Q13, registering a reduction of 80.4% (R$ 225 million). The 2Q14 adjusted net financial expense was R$ 36 million, compared to the net financial expense of R$ 88 million in 2Q13, registering a reduction of 58.6% (R$ 51 million), due to the following factors:

  (i)       Net increase in the monetary and foreign exchange update (R$ 28 million);

 (ii)       Increase in the net financial revenue in the Distribution Companies due to the adjustment for distibutors’ financial asset (R$ 8 million) (CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa), considering the impact of the non-recurring effect of R$ 131 million related to account in 2Q13;

 


Page 36 of 60


 
 
2Q14 Results | August 14, 2014

 

(iii)       Increase in the tax credits update (R$ 2 million);

(iv)       Increase in the accruals and delinquent fines (R$ 1 million);

 (v)       Increase in the income from financial investments (R$ 1 million);

(vi)       Net variation of R$ 16 million in the regulatory assets and liabilities, from a net receivable of R$ 2 million in 2Q13 to a net receivable of R$ 18 million in 2Q14;

Partially offset by:

(vii)       Net variation of the other financial revenues and expenses (R$ 5 million), from a net revenue of R$ 2 million in 2Q13 to a net expense of R$ 21 million in 2Q14, mainly due to the 2Q13 non-recurring effect (R$ 59 million) related to the adhesion of CPFL Piratininga (R$ 49 million) and CPFL Paulista (R$ 10 million) to the Special Installment Payment Program (PEP) for ICMS tax of the state of São Paulo. Both disputed the taxes levied on the acquisition of fuel and lubricants for operational vehicles, as well as the ICMS tax calculation methodology in the city of Santos (São Paulo state) by CPFL Piratininga, as explained in the items Operational Revenues and Operating Costs and Expenses.

 

Net Income

Net Income (IFRS) in 2Q14 was R$ 143 million, compared to a Net Loss of R$ 101 million in 2Q13.

Considering the regulatory assets and liabilities and excluding the non-recurring effects and other adjustments, the Adjusted Net Income totaled R$ 188 million in 2Q14, compared to R$ 227 million in 2Q13, a reduction of 17.1% (R$ 39 million).

 

 11.1.2) Annual Tariff Adjustment

 

Dates of Tariff Adjustments
Distribution Company Date
CPFL Piratininga October 23th
CPFL Santa Cruz February 3rd
CPFL Leste Paulista February 3rd
CPFL Jaguari February 3rd
CPFL Sul Paulista February 3rd
CPFL Mococa February 3rd
CPFL Paulista April 8th
RGE June 19th

 

CPFL Piratininga

Aneel Ratifying Resolution No. 1,638 of October 22, 2013 readjusted electric energy tariffs of CPFL Piratininga by 7.42%, being 9.69% related to the Tariff Readjustment and -2.27% as financial components outside the Tariff Readjustment, corresponding to an average effect of 6.91% on consumer billings. The calculation took into account the change in the Tariff Readjustment referring to 2012, from 8.79% to 8.08%. The new tariffs came into force on October 23, 2013.

 

 


Page 37 of 60


 
 
2Q14 Results | August 14, 2014

 

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

On February 03, 2014, Aneel published in the Federal Official Gazette, the 2014 Annual Tariff Readjustment Indexes for the CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa distributors, as shown in the table below:

 

Annual Tariff Adjustment (RTA)

CPFL Mococa

CPFL Sul Paulista

CPFL Jaguari

CPFL Leste Paulista

CPFL Santa Cruz

Ratifying Resolution

1,679

1,677

1,680

1,681

1,682

Economic Adjustment

2.00%

-3.16%

1.17%

-4.74%

9.89%

Financial components

-4.07%

-2.35%

-4.90%

-2.93%

4.97%

Tariff adjustment

-2.07%

-5.51%

-3.73%

-7.67%

14.86%

Average effect

-9.53%

0.43%

3.70%

-5.32%

26.00%

 

These adjustments were applied to the tariffs set in Extraordinary Tariff Review mentioned in the item "12.1.4." The new tariffs came into force on February 03, 2013.

 

CPFL Paulista

Aneel Ratifying Resolution No. 1,701 of April 07, 2014 readjusted electric energy tariffs of CPFL Paulista by 17.18%, being 14.56% related to the Tariff Readjustment and 2.62% as financial components outside the Tariff Readjustment, corresponding to an average effect of 6.91% on consumer billings. The calculation took into account the change in the Periodic Tariff Review referring to 2013, from 4.53% to 4.67%. The new tariffs came into force on April 08, 2014.

 

RGE

Aneel Ratifying Resolution No. 1,739 of June 17, 2014 readjusted electric energy tariffs of RGE by 21.82%, being 18.83% related to the Tariff Readjustment and 2.99% as financial components outside the Tariff Readjustment, corresponding to an average effect of 22.77% on consumer billings. The new tariffs came into force on June 19, 2014.

 

 


Page 38 of 60


 
 
2Q14 Results | August 14, 2014

 

 

11.1.3) Operating Performance of the Distribution Segment

The Group continues its strategy of encouraging the dissemination and sharing of best management and operational practices among the distribution companies, with the intention of raising operating efficiency and improving the quality of client service.

Below we are presenting the results achieved by the distribution companies with regard to the main indicators that measure the quality and reliability of their supply of electric energy. The DEC index (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year. The FEC index (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year.

 

Annualized DEC and FEC (2Q13)

Empresa

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

7.49

6.97

15.50

5.83

6.99

5.28

10.17

5.42

FEC

5.11

4.30

8.98

6.01

5.48

5.12

8.31

5.73

 

Annualized DEC and FEC (2Q14)

Empresa

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

6.70

7.45

18.14

7.21

7.07

5.57

9.59

5.83

FEC

4.68

4.65

9.08

6.54

5.61

4.69

7.37

6.72

 

 

11.2) Commercialization and Services Segment

 

 

 

 

 

 

 

 

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

 

2Q14

2Q13

Var

1H14

1H13

Var

Gross Operating Revenues

590,221

605,927

-2.6%

1,217,230

1,245,115

-2.2%

Net Operating Revenues

523,462

536,770

-2.5%

1,080,770

1,102,749

-2.0%

EBITDA (IFRS)(1)

69,787

(4,770)

-

146,771

16,749

776.3%

NET INCOME (IFRS)

46,473

(1,548)

-

97,706

13,318

633.6%

             

Note:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, depreciation/amortization and business combination, as CVM Instruction no. 527/12.

 

Operating Revenue

In 2Q14, gross operating revenue reached R$ 590 million, representing a decrease of 2.6% (R$ 16 million), while net operating revenues down by 2.5% (R$ 13 million) to R$ 523 million.

 

EBITDA

In 2Q14, EBITDA totaled R$ 70 million, up by R$ 75 million.

 


Page 39 of 60


 
 
2Q14 Results | August 14, 2014

 

Net Income

In 2Q14, net income amounted to R$ 46 million, an increase of R$ 48 million.

 

 

11.3) Conventional Generation Segment

11.3.1) Economic-Financial Performance

 

 

 

 

 

 

 

 

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

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenue

304,155

246,838

23.2%

587,177

479,946

22.3%

Net Operating Revenue

282,280

232,612

21.4%

550,674

452,310

21.7%

Cost of Electric Power

(108,564)

(39,865)

172.3%

(130,724)

(82,466)

58.5%

Operating Costs & Expenses

(54,845)

(53,698)

2.1%

(107,130)

(105,673)

1.4%

EBITDA (1)

190,291

199,036

-4.4%

486,810

363,498

33.9%

Net Income

57,664

84,789

-32.0%

197,878

131,507

50.5%

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

 

 

 

 

 

 

 

 

 

Consolidated Income Statement - Conventional Generation - Adjusted (1) (Pro-forma - R$ Thousands)

 

 

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenue

634,776

465,182

36.5%

1,270,203

899,548

41.2%

Net Operating Revenue

583,332

431,529

35.2%

1,175,203

834,573

40.8%

Cost of Electric Power

(145,419)

(54,846)

165.1%

(222,203)

(172,336)

28.9%

Operating Costs & Expenses

(236,221)

(167,992)

40.6%

(438,607)

(291,597)

50.4%

EBIT

201,692

208,691

-3.4%

514,392

370,640

38.8%

EBITDA

260,928

267,700

-2.5%

631,768

487,905

29.5%

EBITDA Adjusted (2)

300,747

288,232

4.3%

694,038

583,172

19.0%

Financial Income (Expense)

(125,541)

(101,946)

23.1%

(253,868)

(198,906)

27.6%

Income Before Taxes

76,152

106,745

-28.7%

259,571

171,733

51.1%

Net Income

48,988

80,256

-39.0%

172,361

122,709

40.5%

Net Income Adjusted (2)

75,269

93,807

-19.8%

213,459

185,585

15.0%

Notas:
(1) Proportionate Consolidation of Conventional Generation (Ceran, Baesa, Enercan, Foz do Chapecó and Epasa);
(2) Excluding the non-recurring effects.

 

Operating Revenue

In 2Q14, Gross Operating Revenues, considering the proportionate consolidation of Conventional Generation, reached R$ 635 million, an increase of 36.5% (R$ 170 million). Net Operating Revenues moved up 35.2% (R$ 152 million) to R$ 583 million.

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

     (i)       Increase in Epasa’s revenues, in the amount of R$ 85 million, due to the thermal dispatch by merit order (April and May) and energy safety (June);

    (ii)       Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 75 million);

   (iii)       Increase due the renewal of the PPA between CPFL Geração and Furnas and the price adjustments in the other PPAs (R$ 10 million).

 


Page 40 of 60


 
 
2Q14 Results | August 14, 2014

 

Cost of Electric Power

In 2Q14, the cost of electric power increased 165.1% (R$ 91 million) to R$ 145 million, due mainly to the following factors:

     (i)       Increase in GSF (Generation Scaling Factor) expenses (R$ 36 million) – non-recurring effect

    (ii)       Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 61 million);

partially off-set by other effects (R$ 7 million).

 

Operating Costs and Expenses

The operating costs and expenses reached R$ 236 million in 2Q14, compared to R$ 168 million in 2Q13, an increase of 40.6% (R$ 68 million), mainly due to the following factors:

  (i)   PMSO expenses, which reached R$ 177 million, an increase of 62.7% (R$ 68 million), mainly due to the following factors:

ü  Increase in expenses with Material due to the acquisition of fuel oil by Epasa (R$ 73 million);

ü  Increase in expenses with CFURH (Financial Compensation for the Usage of Hydric Resources) due to the higher volume of generated energy (R$ 6  million);

partially off-set by:

ü  Write-down of Epasa’s assets and legal and judicial expenses (R$ 10 million) – 2Q13 non-recurring effects

    (ii)        Depreciation and Amortization, which reached R$ 59 million, remaining stable if compared to 2Q13 (0.4% or R$ 0.2 million).

 

EBITDA

In 2Q14, EBITDA was R$ 261 million, compared to R$ 268 million in 2Q13, a decrease of 2.5% (R$ 7 million). This result is due to the higher expenses with GSF (R$ 36 million), partially off-set by the strategy put in place for the seasonality of physical guarantee (R$ 9 million) and by the 2Q13 non-recurring negative effects (R$ 18 million).

In 2Q14, the adjusted EBITDA reached R$ 301 million, an increase 4.3% (R$ 13 million).

 

Financial Result

In 2Q14, Net Financial Result was an expense of R$ 126 million, representing an increase of 23.1% (R$ 24 million) compared to 2Q13.

Financial Expenses moved from R$ 106 million in 2Q13 to R$ 161 million in 2Q14 (R$ 55 million increase), due to the debentures issuances by CPFL Geração.

Financial Revenues moved from R$ 4 million in 2Q13 to R$ 35 million in 2Q14 (R$ 31 million increase), due to the higher cash balance.

 

 

 


Page 41 of 60


 
 
2Q14 Results | August 14, 2014

 

Net Income

In 2Q14, Net Income was R$ 49 million, compared to R$ 80 million in 2Q13, a decrease of 39.0% (R$ 31 million). This reduction is mainly due to the lower financial result, as explained above, as well as the slight reduction in EBITDA recorded this quarter.

In 2Q14, adjusted Net Income was R$ 75 million, a decrease of 19.8% (R$ 19 million).

 

11.4) CPFL Renováveis

11.4.1) Economic-Financial Performance

 

 

 

 

 

 

 

 

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

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues (IFRS)

154,646

125,445

23.3%

336,150

279,558

20.2%

Net Operating Revenues

144,234

117,625

22.6%

314,228

261,886

20.0%

Cost of Electric Power

(45,963)

(28,536)

61.1%

(120,689)

(55,757)

116.5%

Operating Costs & Expenses

(91,490)

(82,132)

11.4%

(175,752)

(164,126)

7.1%

EBIT

6,781

6,958

-2.5%

17,787

42,003

-57.7%

EBITDA (IFRS)(1)

68,900

62,170

10.8%

139,081

150,556

-7.6%

Adjusted EBITDA(2)

89,079

76,581

16.3%

201,676

185,378

8.8%

Financial Income (Expense)

(46,520)

(39,900)

16.6%

(86,653)

(81,274)

6.6%

Income Before Taxes

(39,739)

(32,942)

20.6%

(68,866)

(39,270)

75.4%

Net Income (IFRS)

(38,754)

(32,534)

19.1%

(70,718)

(42,095)

68.0%

Adjusted Net Income(2)

(18,575)

(18,124)

2.5%

(8,123)

(7,272)

11.7%

Note:
(1)    EBITDA is calculated from the sum of net income, taxes, financial result and depreciation/amortization;
(2)    Excludes Non-recurring effects.

 

Comments to CPFL Renováveis’ Financial Statements

In 2Q14, the variations in the Financial Statements of CPFL Renováveis are mainly due to the factors described bellow. These factors are partially offset by the amounts eliminated during the consolidation of CPFL Renováveis in CPFL Energia.

     (i)       The beginning of operations of Coopcana biomass Thermal Power Plant (50MW) in August 2013;

    (ii)       The beginning of operations of Campo dos Ventos II Wind farms (30MW) in September 2013;

   (iii)       The beginning of the revenues by availability of Complexo Atlântica wind farms (120 MW) since September 2013;

   (iv)       The beginning of operations of Alvorada biomass Thermal Power Plant (50MW) in November 2013;

    (v)       The beginning of the revenues by availability of Complexo Rosa dos Ventos wind farms (13.7 MW) since Feberary 2014

   (vi)       The beginning of the revenues by availability of Complexo Macacos I wind farms (78.2 MW) since May 2014.

 

 

 


Page 42 of 60


 
 
2Q14 Results | August 14, 2014

 

Operating Revenue

In 2Q14, gross operating revenue reached R$ 155 million, representing an increase of 23.3% (R$ 29 million), while net operating revenue moved up by 22.6% (R$ 27 million) to R$ 144 million. The increase occurred, mainly, due to the plants that began their sales in the period (mentioned above), plus the annual adjustment of contracts based on the IGP-M or IPCA that occurred throughout the period.

 

Cost of Electric Power

In 2Q14, the cost of electric power increased 61.1% (R$ 17 million) to R$ 46 million. This increase was a result of non-recurring  factors mentioned below:

·         The occurrence of non-recurring  effects mentioned below:

            (i)        Bio Coopcana TPP claim (overheating of the generator coil) in May 2014, causing an increase of R $ 6.9 million in cost of energy purchased costs to meet the requirements of sales agreements;

           (ii)        Purchase of energy to meet 3 SHPP sales contract that in 2014 weren’t part of MRE (Três Saltos, Americana e Socorro), a total additional cost of R$ 3.9 million. This is due to to lack of rain, which impacted the generation of energy from these plants;

          (iii)        Implementation of GSF in the amount of R$ 9.4 million in 2Q14. Unfavorable hydrological conditions at the beginning of 2014 led to the implementation of GSF and hence the need to buy power generators for several MRE participants;

Partialy offset by:

         (iv)        Bio Coopcana and Bio Alvorada registered energy purchases in the amount of R$11.0 million to meet the requirements of sales agreements in 2Q13; e

          (v)        Services of the System Charges (ESS) provision of R$ 3.4 million in 2Q13 intended exclusively to reimburse the thermoelectric generators. According to Resolution #3, from March, 2013, National Energy Policy Committee (CNPE) defined the addition of counter risk mechanisms in the computer models. From 04/01/2013 until the development of the new computer model (predicted for 09/01/2013), 50% of the cost associated to de thermoelectric plants dispatch out of merit order will have to be rationed among all the markets agents, including generators.

·         Adicionaly, the following recurring effects this quarter:

            (i)        Higher purchased energy volume to meet the seasonality of sales agreements for the SHPPs (R$ 10.4 million)

           (ii)        Other (R$ 1 million).

 

Operating Costs and Expenses

In 2Q14, operating costs and expenses reached R$ 91 million, an increase of R$ 9 million, as follows:

    (i)        PMSO reached the amount of R$ 29 million in the 2Q14, an increase of 9.1%, R$ 2 million, due mainly to higher third party expenses with regard to power plants maintenance;

   (ii)        Depreciation and Amortization higher in 2Q14, in the amount of R$ 6.9 million, an increase of 12.5% compared to 2Q13. This variation is explaned mainly by the following factors:

ü  An increase of R$ 4.0 million due to the depreciation of the assets that went into operation between 2Q13 and 2Q14; e

 


Page 43 of 60


 
 
2Q14 Results | August 14, 2014

 

 

ü  An increase due to the review of useful lives of assets, in the amount of R$ 2.9 million. This review have an effect in 2013, which was recognized from 4Q13.

 

EBITDA

In 2Q14, EBITDA (considering proportional participation) was R$ 69 million, a decrease of 10.8% (R$ 7 million).

Consedering proportional participation and excluding the non-recurring effects, the Adjusted EBITDA would have totaled R$ 89 million in 2Q14 compared to R$ 77 million in 2Q13, an increase of 16.3% (R$ 12 million).

 

Financial Result  

In 2Q14, the net financial expense was R$ 47 million, an increase of R$ 7 million comparing with 2Q13, due to an additional financial expense (R$ 18 million) and the additional financial revenue (R$ 11 million).

 

Net Income

In 2Q14, net income (considering proportional participation) was R$ 38.8 million, compared to a net loss of R$ 32.5 million in 2Q13.

Excluding the non-recurring effects, the Adjusted Net Income would have totaled R$ 18.6 million in 2Q14 compared to R$ 18.1 million in 2Q13, a decrease of R$ 0.5 million (2.5%).

 

 

11.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% Participation) totaled 1,495 MW of operating installed capacity and 282 MW of capacity under construction. The operational power plants comprises 35 Small Hydroelectric Power Plants – SHPPs (327 MW), 26 Wind Farms (797 MW), 8 Biomass Thermoelectric Power Plants (370 MW) and 1 Solar Power Plant (1 MW). Still under construction there are 11 Wind Farms (282 MW).

Additionally, CPFL Renováveis owns wind and SHPP projects under development totaling 3,767 MW, representing a total portfolio of 5,544 MW.

The table below illustrates the overall portfolio of assets (100% participation) in operation, construction and development, and its installed capacity on this date:

 

 

 

 

 

 

 

 

CPFL Renováveis - portfolio (100% participation)

In MW

SHPP

Wind

Biomass

Solar

TOTAL

Operating

327

797

370

1

1,495

Under construction

-

282

-

-

282

Under development

626

3,141

-

-

3,767

TOTAL

953

4,220

370

1

5,544

           

Page 44 of 60


 
 
2Q14 Results | August 14, 2014

 

Macacos I Wind Farms – Operating

Macacos I Complex Wind Farms (Macacos, Pedra Preta, Costa Branca and Juremas), located at Rio Grande do Norte State, were deemed fit for operation by the Brazilian Electricity Regulatory Agency (Aneel) starting May 1, 2014. The installed capacity is of 78.2 MW and the assured energy is of 37.5 average-MW. The energy was sold in Alternative Sources Auction held in August 2010 (price: R$ 161.50/MWh – December 2013).

 

Campo dos Ventos Wind Farms and São Benedito Wind Farms

Campo dos Ventos Complex Wind Farms (Campo dos Ventos I, III and V) and São Benedito Complex Wind Farms (Ventos de São Benedito, Ventos de Santo Dimas, Santa Mônica, Santa Úrsula, São Domingos and Ventos de São Martinho), located at Rio Grande do Norte State, are under construction. They will be operational, according to scheduled, from 2Q16. The installed capacity is of 231 MW and the assured energy is of 120.9 average-MW.

 

Pedra Cheirosa Wind Farms

Pedra Cheirosa Wind Farms (Pedra Cheirosa I and II), located at Ceará State, are under construction. Start-up is scheduled for 1Q18. The installed capacity is of 51.3 MW and the assured energy is of 26.1 average-MW. The energy was sold in A-5 Auction held in December 2013 (price: R$ 125.03/MWh – December 2013).

 

 


Page 45 of 60


 
 
2Q14 Results | August 14, 2014

 

12) ATTACHMENTS

12.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

 

 

 

 

 

 

Consolidated

ASSETS

06/30/2014

12/31/2013

06/30/2013

 

 

 

 

CURRENT

 

 

 

Cash and Cash Equivalents

4,740,672

4,206,422

5,419,584

Consumers, Concessionaries and Licensees

2,231,367

2,007,789

1,854,716

Dividend and Interest on Equity

52,586

55,265

47,889

Financial Investments

5,422

24,806

6,891

Recoverable Taxes

266,577

262,433

308,468

Derivatives

9,194

1,842

845

Materials and Supplies

22,918

21,625

21,254

Leases

12,154

10,757

10,305

Concession Financial Assets

-

-

34,444

Other Credits

1,231,654

673,383

626,566

TOTAL CURRENT

8,572,543

7,264,323

8,330,962

 

 

 

 

NON-CURRENT

 

 

 

Consumers, Concessionaries and Licensees

137,375

153,854

159,171

Affiliates, Subsidiaries and Parent Company

96,598

86,655

81,151

Judicial Deposits

1,143,779

1,143,179

1,071,169

Recoverable Taxes

167,386

173,362

186,495

Derivatives

180,537

316,648

538,630

Deferred Taxes

1,221,422

1,168,706

1,264,823

Leases

38,064

37,817

35,297

Concession Financial Assets

3,021,163

2,787,073

2,471,303

Investments at Cost

116,654

116,654

116,654

Other Credits

317,435

296,096

313,464

Investments

1,173,705

1,032,681

1,021,569

Property, Plant and Equipment

7,731,505

7,717,419

7,553,955

Intangible

8,618,990

8,748,328

9,031,645

TOTAL NON-CURRENT

23,964,613

23,778,473

23,845,326

 

 

 

 

TOTAL ASSETS

32,537,156

31,042,796

32,176,288

 

 


Page 46 of 60


 
 
2Q14 Results | August 14, 2014

 

12.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

 

 

 

 

 

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

06/30/2014

12/31/2013

06/30/2013

 

 

 

 

CURRENT

 

 

 

Suppliers

1,930,713

1,884,693

1,612,030

Accrued Interest on Debts

101,147

125,829

141,644

Accrued Interest on Debentures

242,370

162,134

153,383

Loans and Financing

1,332,828

1,514,626

2,410,456

Debentures

1,878,170

34,872

310,680

Employee Pension Plans

81,952

76,810

56,951

Regulatory Charges

44,234

32,379

32,076

Taxes, Fees and Contributions

403,034

318,063

366,904

Dividend and Interest on Equity

21,942

21,224

16,911

Accrued Liabilities

97,688

67,633

95,250

Derivatives

3,426

-

-

Public Utilities

3,943

3,738

3,609

Other Accounts Payable

717,497

663,529

880,358

TOTAL CURRENT

6,858,948

4,905,531

6,080,253

 

 

 

 

NON-CURRENT

 

 

 

Accrued Interest on Debts

68,551

43,396

44,681

Accrued Interest on Debentures

-

32,177

-

Loans and Financing

8,181,284

7,546,144

7,674,241

Debentures

6,717,739

7,562,219

7,965,889

Employee Pension Plans

308,960

350,640

331,154

Taxes, Fees and Contributions

21,062

32,555

-

Deferred Taxes

1,108,395

1,117,146

1,137,321

Reserve for Tax, Civil and Labor Risks

431,028

467,996

534,964

Derivatives

97,075

2,950

740

Public Utilities

81,819

79,438

77,088

Other Accounts Payable

126,404

103,886

130,200

TOTAL NON-CURRENT

17,142,317

17,338,547

17,896,278

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

Capital

4,793,424

4,793,424

4,793,424

Capital Reserve

287,673

287,630

228,322

Legal Reserve

603,352

603,352

556,481

Reserve of Retained Earnings for Investment

108,987

108,987

-

Statutory Reserve - Concession Financial Assets

308,196

265,037

262,736

Dividends

-

567,802

-

Other Comprehensive Income

384,793

397,668

510,607

Retained Earnings

313,208

-

363,049

 

6,799,633

7,023,899

6,714,620

Non-Controlling Shareholders' Interest

1,736,258

1,774,819

1,485,138

TOTAL SHAREHOLDERS' EQUITY

8,535,891

8,798,718

8,199,758

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

32,537,156

31,042,796

32,176,288

 

 


Page 47 of 60


 

 

2Q14 Results | August 14, 2014

 

12.3) Income Statement – CPFL Energia (IFRS)

(R$ thousands)

 

 

Consolidated - IFRS

 

 

2Q14

2Q13

Variation

 

1H14

1H13

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

3,712,763

3,408,713

8.92%

 

7,467,929

6,994,049

6.78%

Electricity Sales to Distributors

 

660,484

611,807

7.96%

 

1,361,439

1,293,192

5.28%

Revenue from building the infrastructure

 

217,030

259,198

-16.27%

 

405,800

517,827

-21.63%

Other Operating Revenues(1)

 

579,641

491,578

17.91%

 

1,150,573

938,215

22.63%

 

 

5,169,918

4,771,295

8.35%

 

10,385,741

9,743,283

6.59%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,276,235)

(1,172,953)

8.81%

 

(2,564,748)

(2,429,514)

5.57%

NET OPERATING REVENUES

 

3,893,683

3,598,342

8.21%

 

7,820,993

7,313,769

6.94%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(2,301,084)

(1,955,431)

17.68%

 

(4,661,044)

(3,734,588)

24.81%

Electricity Network Usage Charges

 

(139,322)

(197,220)

-29.36%

 

(331,606)

(319,175)

3.89%

 

 

(2,440,406)

(2,152,651)

13.37%

 

(4,992,650)

(4,053,763)

23.16%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(215,508)

(184,972)

16.51%

 

(412,177)

(362,952)

13.56%

Material

 

(28,921)

(28,788)

0.46%

 

(56,804)

(54,559)

4.11%

Outsourced Services

 

(126,214)

(122,374)

3.14%

 

(245,569)

(244,692)

0.36%

Other Operating Costs/Expenses

 

(122,155)

(341,605)

-64.24%

 

(236,571)

(501,980)

-52.87%

Cost of building the infrastructure

 

(217,030) 

(259,198)

-16.27%

 

(405,800)

(517,827)

-21.63%

Employee Pension Plans

 

(12,038)

(20,530)

-41.37%

 

(24,079)

(41,060)

-41.36%

Depreciation and Amortization

 

(211,380)

(190,011)

11.25%

 

(418,335)

(376,418)

11.14%

Amortization of Concession's Intangible

 

(73,805)

(74,929)

-1.50%

 

(145,448)

(149,421)

-2.66%

 

 

(1,007,050)

(1,222,408)

-17.62%

 

(1,944,783)

(2,248,909)

-13.52%

 

 

     

 

     

EBITDA

 

771,636

515,622

49.65%

 

1,558,938

1,570,589

-0.74%

 

 

     

 

     

EBIT

 

446,227

223,284

99.85%

 

883,560

1,011,097

-12.61%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

248,800

120,581

106.33%

 

477,486

249,263

91.56%

Financial Expenses

 

(472,843)

(535,617)

-11.72%

 

(924,435)

(807,947)

14.42%

 

 

(224,043)

(415,036)

-46.02%

 

(446,949)

(558,684)

-20.00%

 

 

     

 

     

EQUITY ACCOUNTING

 

     

 

     

Equity Accounting

 

39,929

27,397

45.74%

 

111,004

33,654

229.84%

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

262,113

(164,354)

-259.48%

 

547,615

486,067

12.66%

 

 

     

 

     

Social Contribution

 

(31,427)

8,923

-452.20%

 

(61,856)

(57,423)

7.72%

Income Tax

 

(85,391)

21,364

-499.70%

 

(166,063)

(157,408)

5.50%

 

       

 

     

NET INCOME

 

145,295

(134,067)

-208.38%

 

319,696

271,235

17.87%

Controlling Shareholders' Interest

 

164,634

(120,911)

-236.16%

 

341,130

284,676

19.83%

Non-Controlling Shareholders' Interest

 

(19,340)

(13,156)

47.00%

 

(21,434)

(13,441)

59.46%

 

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

 

 

 


Page 48 of 60


 
 
2Q14 Results | August 14, 2014

 

12.4) Income Statement – CPFL Energia (Adjusted)

(Pro forma, R$ thousands)

 

 

Consolidated - Pro forma

 

 

2Q14

2Q13

Variation

 

1H14

1H13

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

3,607,492

3,341,469

7.96%

 

7,366,861

7,020,214

4.94%

Electricity Sales to Distributors

 

709,664

604,049

17.48%

 

1,485,399

1,264,543

17.47%

Revenue from building the infrastructure

 

217,030

259,198

-16.27%

 

405,800

517,827

-21.63%

Other Operating Revenues(1)

 

577,394

491,326

17.52%

 

1,148,238

938,254

22.38%

 

 

5,111,580

4,696,043

8.85%

 

10,406,298

9,740,838

6.83%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,253,787)

(1,153,724)

8.67%

 

(2,532,556)

(2,408,391)

5.16%

NET OPERATING REVENUES

 

3,857,794

3,542,319

8.91%

 

7,873,742

7,332,447

7.38%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(1,967,144)

(1,672,246)

17.63%

 

(3,920,650)

(3,404,538)

15.16%

Electricity Network Usage Charges

 

(141,493)

(201,331)

-29.72%

 

(341,270)

(469,183)

-27.26%

 

 

(2,108,637)

(1,873,577)

12.55%

 

(4,261,921)

(3,873,721)

10.02%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(210,694)

(180,078)

17.00%

 

(403,045)

(355,205)

13.47%

Material

 

(166,049)

(93,368)

77.84%

 

(301,575)

(137,840)

118.79%

Outsourced Services

 

(121,331)

(123,408)

-1.68%

 

(238,186)

(242,152)

-1.64%

Other Operating Costs/Expenses

 

(119,352)

(107,381)

11.15%

 

(249,900)

(199,337)

25.37%

Cost of building the infrastructure

 

(217,030)

(259,198)

-16.27%

 

(405,800)

(517,827)

-21.63%

Employee Pension Plans

 

(12,038)

(20,530)

-41.37%

 

(24,079)

(41,060)

-41.36%

Depreciation and Amortization

 

(209,635)

(196,009)

6.95%

 

(415,892)

(388,104)

7.16%

Amortization of Concession's Intangible

 

(59,812)

(62,925)

-4.95%

 

(118,355)

(125,574)

-5.75%

 

 

(1,115,940)

(1,042,896)

7.00%

 

(2,156,832)

(2,007,099)

7.46%

 

 

     

 

     

Adjusted EBITDA²

 

902,665

884,779

2.02%

 

1,988,285

1,965,305

1.17%

 

 

     

 

     

EBIT

 

633,218

625,845

1.18%

 

1,454,990

1,451,627

0.23%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

266,576

116,262

129.29%

 

499,690

254,314

96.49%

Financial Expenses

 

(474,716)

(350,619)

35.39%

 

(906,494)

(639,490)

41.75%

 

 

(208,140)

(234,357)

-11.19%

 

(406,803)

(385,176)

5.61%

 

 

     

 

     

EQUITY ACCOUNTING

 

-

-

 

 

(953)

-

 
 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

425,079

391,488

8.58%

 

1,047,234

1,066,451

-1.80%

 

 

     

 

     

Social Contribution

 

(45,647)

(39,948)

14.27%

 

(106,277)

(106,087)

0.18%

Income Tax

 

(124,766)

(114,579)

8.89%

 

(290,757)

(294,047)

-1.12%

 

       

 

     

Adjusted NET INCOME³

 

254,664

236,961

7.47%

 

650,197

666,317

-2.42%

 

 

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

 

 


Page 49 of 60


 
 
2Q14 Results | August 14, 2014

 

12.5) Cash Flow – CPFL Energia

(R$ thousands)

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

2Q14

 

Last 12M

 

 

 

 

 

Beginning Balance

 

4,242,756

 

5,419,583

 

 

 

 

 

Net Income Before Taxes

 

262,112

 

1,580,749

 

 

 

 

 

Depreciation and Amortization

 

285,185

 

1,093,175

Interest on Debts and Monetary and Foreign Exchange Restatements

 

375,420

 

1,353,849

Accounts Receivable - Resources Provided by the CDE

 

617,308

 

(544,966)

Suppliers

 

(509,407)

 

318,679

Accounts Payable - Resources Provided by the CDE

 

13,336

 

(228,282)

Interest on Debts Paid

 

(336,733)

 

(1,264,225)

Income Tax and Social Contribution Paid

 

(143,722)

 

(556,056)

Others

 

(27,597)

 

(454,522)

 

 

273,790

 

(282,348)

 

 

 

 

 

Total Operating Activities

 

535,902

 

1,298,401

 

 

 

 

 

Investment Activities

 

 

 

 

Acquisition of Equity Interest, Net of Cash Acquired

 

(634)

 

(68,464)

Acquisition of Property, Plant and Equipment, and Intangibles

 

(280,091)

 

(1,225,085)

Others

 

(20,575)

 

26,364

Total Investment Activities

 

(301,300)

 

(1,267,185)

 

 

 

 

 

Financing Activities

 

 

 

 

Subsidiary Stock Public Offering

 

-

 

328,500

Loans and Debentures

 

1,186,642

 

4,494,728

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(353,703)

 

(4,588,428)

Dividend and Interest on Equity Paid

 

(569,980)

 

(945,833)

Others

 

355

 

906

Total Financing Activities

 

263,314

 

(710,127)

 

 

 

 

 

 

 

 

 

 

Cash Flow Generation

 

497,916

 

(678,911)

 

 

 

 

 

Ending Balance - 06/30/2014

 

4,740,672

 

4,740,672

 

 


Page 50 of 60


 
 
2Q14 Results | August 14, 2014

 

12.6) Income Statement – Conventional Generation Segment (IFRS)

(Pro forma, R$ thousands)

       

 

 

Conventional Generation (IFRS)

 

2Q14

2Q13

Var %

1H14

1H13

Var %

OPERATING REVENUES

 

 

 

   

 

Eletricity Sales to Final Consumers

-  

-

-

-

-

-

Eletricity Sales to Distributors

302,944

245,748

23.3%

584,746

475,325

23.0%

Other Operating Revenues

1,211

1,090

11.1%

2,431

4,621

-47.4%

 

304,155

246,838

23.2%

587,177

479,946

22.3%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(21,875)

(14,226)

53.8%

(36,503)

(27,636)

32.1%

NET OPERATING REVENUES

282,280

232,612

21.4%

550,674

452,310

21.7%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(104,174)

(32,482)

220.7%

(122,003)

(71,174)

71.4%

Eletricity Network Usage Charges

(4,390)

(7,384)

-40.5%

(8,720)

(11,292)

-22.8%

 

(108,564)

(39,865)

172.3%

(130,724)

(82,466)

58.5%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(8,529)

(7,862)

8.5%

(15,872)

(15,051)

5.5%

Material

(274)

(626)

-56.2%

(471)

(961)

-51.0%

Outsourced Services

(3,783)

(4,018)

-5.8%

(7,517)

(7,252)

3.6%

Other Operating Costs/Expenses

(10,732)

(8,385)

28.0%

(20,230)

(16,301)

24.1%

Employee Pension Plans

(19)

(217)

-91.3%

(38)

(435)

-91.2%

Depreciation and Amortization

(27,362)

(28,381)

-3.6%

(54,709)

(57,257)

-4.5%

Amortization of Concession's Intangible

(4,146)

(4,208)

-1.5%

(8,294)

(8,417)

-1.5%

 

(54,845)

(53,698)

2.1%

(107,130)

(105,673)

1.4%

 

 

 

 

 

 

 

EBITDA

190,291

199,036

-4.4%

486,810

363,498

33.9%

 

 

 

 

 

 

 

EBIT

118,870

139,049

-14.5%

312,820

264,170

18.4%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

29,205

6,150

374.8%

42,420

12,299

244.9%

Financial Expenses

(119,605)

(73,470)

62.8%

(225,833)

(142,885)

58.1%

Interest on Equity

-

-

-

-

-

-

 

(90,400)

(67,319)

34.3%

(183,413)

(130,586)

40.5%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

40,208

27,397

46.8%

111,578

33,654

231.5%

Assets Surplus Value Amortization

(296)

-

 

(591)

-

 

 

39,912

27,397

45.7%

110,988

33,654

229.8%

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

68,383

99,127

-31.0%

240,394

167,238

43.7%

 

 

 

 

 

 

 

Social Contribution

(2,796)

(3,834)

-27.1%

(11,243)

(9,471)

18.7%

Income Tax

(7,923)

(10,504)

-24.6%

(31,273)

(26,260)

19.1%

 

 

 

 

 

 

 

NET INCOME/LOSS

57,664

84,789

-32.0%

197,878

131,507

50.5%

Controlling Shareholders' Interest

49,944

78,910

-36.7%

169,938

120,298

41.3%

Non-Controlling Shareholders' Interest

7,720

5,879

31.3%

27,940

11,209

149.3%

 

 

 

 


Page 51 of 60


 
 
2Q14 Results | August 14, 2014

 

12.7) Income Statement – Conventional Generation Segment (Adjusted)

(Pro forma, R$ thousands)

       

 

 

             

Conventional Generation (Adjusted)

 

2Q14

2Q13

Var %

1H14

1H13

Var %

OPERATING REVENUES

 

 

 

 

 

 

Eletricity Sales to Final Consumers

-  

-

-

-

-

-

Eletricity Sales to Distributors

634,013

464,365

36.5%

1,268,756

896,339

41.5%

Other Operating Revenues

763

817

-6.6%

1,447

3,209

-54.9%

 

634,776

465,182

36.5%

1,270,203

899,548

41.2%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(51,444)

(33,653)

52.9%

(95,000)

(64,975)

46.2%

NET OPERATING REVENUES

583,332

431,529

35.2%

1,175,203

834,573

40.8%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(87,280)

(27,483)

217.6%

(123,658)

(65,765)

88.0%

Eletricity Network Usage Charges

(18,320)

(16,596)

10.4%

(36,275)

(33,602)

8.0%

 

(105,600)

(44,079)

139.6%

(159,933)

(99,367)

61.0%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(10,585)

(9,877)

7.2%

(20,114)

(19,039)

5.6%

Material

(138,010)

(65,401)

111.0%

(246,465)

(85,767)

187.4%

Outsourced Services

(8,758)

(10,285)

-14.8%

(17,682)

(17,554)

0.7%

Other Operating Costs/Expenses

(19,614)

(13,438)

46.0%

(35,980)

(29,241)

23.0%

Employee Pension Plans

(19)

(217)

-91.3%

(38)

(435)

-91.2%

Depreciation and Amortization

(54,794)

(54,800)

0.0%

(109,443)

(108,849)

0.5%

Amortization of Concession's Intangible

(4,441)

(4,208)

5.5%

(8,885)

(8,417)

5.6%

 

(236,221)

(158,227)

49.3%

(438,607)

(269,300)

62.9%

 

 

 

 

 

 

 

EBITDA

300,747

288,232

4.3%

694,038

583,172

19.0%

 

 

 

 

 

 

 

EBIT

241,511

229,223

5.4%

576,662

465,906

23.8%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

35,232

3,995

781.8%

52,187

15,650

233.5%

Financial Expenses

(160,773)

(105,942)

51.8%

(306,055)

(214,557)

42.6%

Interest on Equity

 

 

 

 

 

 

 

(125,541)

(101,946)

23.1%

(253,868)

(198,906)

27.6%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

-

-

 

(953)

-

 

Assets Surplus Value Amortization

-

-

 

-

-

 

 

-

-

 

(953)

-

 

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

115,971  

127,277

-8.9%

321,841

267,000

20.5%

 

 

 

 

 

 

 

Social Contribution

(10,787)

(8,900)

21.2%

(28,823)

(21,623)

33.3%

Income Tax

(29,914)

(24,570)

21.8%

(79,559)

(59,792)

33.1%

 

 

 

 

 

 

 

NET INCOME/LOSS

75,269

93,807

-19.8%

213,459

185,585

15.0%

 

 

Note: Proportionate Consolidation of Conventional Generation (Ceran, Baesa, Enercan, Foz do Chapecó, Epasa and Jaguari Geração) and excludes the non-recurring effects.

 

 


Page 52 of 60


 
 
2Q14 Results | August 14, 2014

 

12.8) Income Statement – CPFL Renováveis (IFRS)

(R$ thousands)

 

 

Consolidated - IFRS (100% participation)

 

2Q14

2Q13

Variation

1H14

1H13

Variation

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-

0.0%

-

-

0.0%

Eletricity Sales to Distributors

262,627

198,274

32.5%

570,853

442,897

28.9%

Other Operating Revenues

219

846

-74.1%

461

846

-45.5%

 

262,846

199,120

32.0%

571,315

443,744

28.7%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(17,697)

(12,414)

42.6%

(37,258)

(28,051)

32.8%

NET OPERATING REVENUES

245,150

186,706

31.3%

534,057

415,692

28.5%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

-

0.0%

-

-

0.0%

Eletricity Purchased for Resale

(64,484)

(30,827)

109.2%

(179,635)

(63,804)

181.5%

Eletricity Network Usage Charges

(13,638)

(14,468)

-5.7%

(25,485)

(24,700)

3.2%

 

(78,122)

(45,295)

72.5%

(205,120)

(88,504)

131.8%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(16,688)

(21,565)

-22.6%

(32,491)

(34,612)

-6.1%

Material

(1,610)

(3,046)

-47.2%

(3,109)

(4,990)

-37.7%

Outsourced Services

(24,297)

(12,419)

95.6%

(43,195)

(34,134)

26.5%

Other Operating Costs/Expenses

(7,326)

(5,698)

28.6%

(13,762)

(14,455)

-4.8%

Depreciation and Amortization

(70,877)

(55,194)

28.4%

(138,903)

(107,853)

28.8%

Amortization of Concession's Intangible

(34,708)

(32,444)

7.0%

(67,253)

(64,451)

4.3%

 

(155,506)

(130,368)

19.3%

(298,713)

(260,497)

14.7%

 

   

 

   

 

EBITDA (IFRS) (1)

117,107

98,682

18.7%

236,380

238,996

-1.1%

 

   

 

   

 

EBIT

11,521

11,044

4.3%

30,224

66,692

-54.7%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

-

-

0.0%

-

-

0.0%

Financial Income

28,522

9,160

211.4%

48,013

18,717

156.5%

Financial Expenses

(107,592)

(72,493)

48.4%

(195,289)

(147,723)

32.2%

 

(79,069)

(63,333)

24.8%

(147,275)

(129,006)

14.2%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

(67,548)

(52,289)

0

(117,051)

(62,314)

1

 

   

 

   

 

Social Contribution

392

32

11

(2,021)

(2,393)

(0)

Income Tax

1,287

616

1

(1,122)

(2,091)

(0)

 

   

 

   

 

NET INCOME (IFRS)

(65,869)

(51,642)

0

(120,194)

(66,798)

1

Controlling Shareholders' Interest

(65,949)

(51,618)

0

(120,256)

(66,764)

1

Non-Controlling Shareholders' Interest

81

(24)

-

62

(34)

-

Note: (1)  EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12.

 

 

 


Page 53 of 60


 
 
2Q14 Results | August 14, 2014

 

12.9) Income Statement – CPFL Renováveis (Adjusted)

(Pro forma, R$ thousands)

 

 

 

Consolidated - Adjusted (proportional participation)

 

2Q14

2Q13

Variation

1H14

1H13

Variation

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-  

-

0.0%

-

-

0.0%

Eletricity Sales to Distributors

154,517

124,912

23.7%

335,878

279,025

20.4%

Other Operating Revenues

129

533

-75.8%

271

533

-49.1%

 

154,646

125,445

23.3%

336,150

279,558

20.2%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(10,412)

(7,821)

33.1%

(21,922)

(17,672)

24.0%

NET OPERATING REVENUES

144,234

117,625

22.6%

314,228

261,886

20.0%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

   

 

   

 

Eletricity Purchased for Resale

(17,760)

(8,421)

110.9%

(43,099)

(8,785)

390.6%

Eletricity Network Usage Charges

(8,024)

(5,704)

40.7%

(14,995)

(12,150)

23.4%

 

(25,784)

(14,125)

82.5%

(58,094)

(20,935)

177.5%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(9,818)

(13,586)

-27.7%

(19,117)

(21,806)

-12.3%

Material

(947)

(1,919)

-50.7%

(1,829)

(3,144)

-41.8%

Outsourced Services

(14,295)

(7,824)

82.7%

(25,415)

(21,505)

18.2%

Other Operating Costs/Expenses

(4,310)

(3,590)

20.1%

(8,097)

(9,120)

-11.2%

Depreciation and Amortization

(41,699)

(34,772)

19.9%

(81,725)

(67,947)

20.3%

Amortization of Concession's Intangible

(20,420)

(20,440)

-0.1%

(39,569)

(40,604)

-2.5%

 

(91,490)

(82,132)

11.4%

(175,752)

(164,126)

7.1%

 

   

 

   

 

EBITDA Adjusted (1)

89,079

76,581

16.3%

201,676

185,378

8.8%

 

   

 

   

 

EBIT

26,960

21,368

26.2%

80,382

76,825

4.6%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

   

 

   

 

Financial Income

16,781

5,771

190.8%

28,250

11,792

139.6%

Financial Expenses

(63,302)

(45,671)

38.6%

(114,903)

(93,065)

23.5%

 

(46,520)

(39,900)

16.6%

(86,653)

(81,274)

6.6%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

(19,561)

(18,532)

0

(6,271)

(4,447)

0

 

   

 

   

 

Social Contribution

231

20

10

(1,189)

(1,508)

(0)

Income Tax

755

388

1

(663)

(1,317)

(0)

 

   

 

   

 

NET INCOME Adjusted(1)

(18,575)

(18,124)

0

(8,123)

(7,272)

0

Controlling Shareholders' Interest

(38,801)

(32,511)

0

(70,754)

(42,061)

1

Non-Controlling Shareholders' Interest

47

(24)

-

37

(34)

-

Note: (1)  Proportional participation - Non-recurring

 


Page 54 of 60


 
 
2Q14 Results | August 14, 2014

 

 

12.10) Income Statement – Distribution Segment (IFRS)

(Pro forma, R$ thousands)

                

                

 

Consolidated
  2Q14 2Q13 Variation 1H14 1H13 Variation
OPERATING REVENUES            
Electricity Sales to Final Customers 3,485,187 3,181,726 9.54% 7,011,896 6,543,639 7.16%
Electricity Sales to Distributors 59,036 46,890 25.91% 100,808 88,130 14.39%
Revenue from building the infrastructure 210,299 259,198 -18.87% 394,869 517,827 -23.74%
Other Operating Revenues 553,228 467,935 18.23% 1,092,856 895,377 22.06%
  4,307,750 3,955,748 8.90% 8,600,429 8,044,972 6.90%
             
DEDUCTIONS FROM OPERATING REVENUES (1,192,305) (1,094,623) 8.92% (2,393,474) (2,267,908) 5.54%
NET OPERATING REVENUES 3,115,445 2,861,126 8.89% 6,206,955 5,777,064 7.44%
             
COST OF ELECTRIC ENERGY SERVICES            
Electricity Purchased for Resale (1,971,746) (1,595,517) 23.58% (4,017,082) (2,992,069) 34.26%
Electricity Network Usage Charges (125,866) (174,319) -27.80% (302,758) (283,741) 6.70%
  (2,097,612) (1,769,836) 18.52% (4,319,840) (3,275,810) 31.87%
OPERATING COSTS AND EXPENSES            
Personnel (153,308) (125,946) 21.73% (295,012) (256,529) 15.00%
Material (21,618) (21,738) -0.55% (41,832) (42,147) -0.75%
Outsourced Services (116,321) (108,580) 7.13% (225,740) (471,266) 7.08%
Other Operating Costs/Expenses (104,895) (327,006) -67.92% (206,170) (517,827) -56.25%
Cost of building the infrastructure (210,299) (259,198) -18.87% (394,869) (517,827) -23.74%
Employee Pension Plans (12,019) (20,313) -40.83% (24,041) (40,626) -40.82%
Depreciation and Amortization (109,962) (104,699) 5.03% (218,484) (208,005) 5.04%
Amortization of Concession's Intangible (5,096) (5,486) -7.12% (10,191) (10,973) -7.12%
  (733,517) (972,965) -24.61% (1,416,338) (1,758,184) -19.44%
EBITDA (IFRS)(1) 399,374 228,510 74.77% 699,452 962,048 -27.30%
             
EBIT 284,316 118,325 140.28% 470,777 743,070 -36.64%
             
FINANCIAL INCOME (EXPENSE)            
Financial Income 154,858 96,288 60.83% 315,465 194,198 62.44%
Financial Expenses (209,575) (375,756) -44.23% (427,172) (492,040) -13.18%
Interest on Equity - - - - - -
  (54,717) (279,466) -80.42% (111,707) (297,841) -62.49%
             
INCOME BEFORE TAXES ON INCOME 229,600 (161,141) -242.48% 359,070 445,229 -19.35%
             
Social Contribution (23,656) 16,098 -246.95% (37,800) (39,466) -4.22%
Income Tax (62,839) 44,246 -242.02% (101,117) (108,630) -6.92%
Net Income (IFRS) 143,105 (100,797) -241.97% 220,153 297,133 -25.91%

 

Note:

(1)    EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result and depreciation/amortization, as CVM Instruction no. 527/12.

 


Page 55 of 60


 
 
2Q14 Results | August 14, 2014

 

12.11) Income Statement – Distribution Segment (Adjusted)

(Pro forma, R$ thousands)

                

                

 

 

Consolidated
  2Q14 2Q13 Variation 1H14 1H13 Variation
OPERATING REVENUES            
Electricity Sales to Final Customers 3,379,916 3,114,483 8.52% 6,910,828 6,569,803 5.19%
Electricity Sales to Distributors 59,036 46,890 25.91% 100,808 88,130 14.39%
Revenue from building the infrastructure 210,299 259,198 -18.87% 394,869 517,827 -23.74%
Other Operating Revenues 553,228 467,935 18.23% 1,092,856 895,377 22.06%
  4,202,480 3,888,505 8.07% 8,499,361 8,071,137 5.31%
             
DEDUCTIONS FROM OPERATING REVENUES (1,166,340) (1,065,348) 9.48% (2,350,071) (2,258,915) 4.04%
NET OPERATING REVENUES 3,036,139 2,823,157 7.54% 6,149,290 5,812,222 5.80%
             
COST OF ELECTRIC ENERGY SERVICES            
Electricity Purchased for Resale (1,849,265) (1,492,065) 23.94% (3,704,218) (2,985,571) 24.07%
Electricity Network Usage Charges (119,303) (177,412) -32.75% (294,623) (410,634) -28.25%
  (1,968,568) (1,669,477) 17.92% (3,998,840) (3,396,205) 17.74%
OPERATING COSTS AND EXPENSES            
Personnel (153,308) (125,946) 21.73% (295,012) (256,529) 15.00%
Material (21,618) (21,738) -0.55% (41,832) (42,147) -0.75%
Outsourced Services (116,321) (108,580) 7.13% (225,740) (158,216) 7.08%
Other Operating Costs/Expenses (104,653) (88,289) 18.54% (187,424) (517,827) 18.46%
Cost of building the infrastructure (210,299) (259,198) -18.87% (394,869) (517,827) -23.74%
Employee Pension Plans (12,019) (20,313) -40.83% (24,041) (40,626) -40.82%
Depreciation and Amortization (109,962) (104,699) 5.03% (218,484) (208,005) 5.04%
Amortization of Concession's Intangible (5,096) (5,486) -7.12% (10,191) (10,973) -7.12%
  (733,275) (734,248) -0.13% (1,397,593) (1,445,134) -3.29%
Adjusted EBITDA(1) 449,353 529,617 -15.16% 981,532 1,189,860 -17.51%
EBIT 334,295 419,432 -20.30% 752,857 970,883 -22.46%
             
FINANCIAL INCOME (EXPENSE)            
Financial Income 181,858 98,914 83.86% 353,563 207,600 70.31%
Financial Expenses (218,081) (186,509) 16.93% (415,294) (311,345) 33.39%
Interest on Equity - - - - - -
  (36,223) (87,595) -58.65% (61,731) (103,745) -40.50%
INCOME BEFORE TAXES ON INCOME 298,072 331,837 -10.18% 691,126 867,138 -20.30%
Social Contribution (29,818) (27,611) 7.99% (67,685) (76,779) -11.84%
Income Tax (79,957) (77,169) 3.61% (184,131) (212,278) -13.26%
Adjusted Net Income(2) 188,297 227,057 -17.07% 439,310 578,081 -24.01%

 

Notes:

(1)    Adjusted EBITDA considers, besides the items mentioned above, the regulatory assets and liabilities and excludes the non-recurring effects and other adjustments;

(2)    Adjusted Net Income considers the regulatory assets and liabilities and excludes the non-recurring effects and other adjustments.

 


Page 56 of 60


 
 
2Q14 Results | August 14, 2014

 

12.12) Economic-Financial Performance – Distributors

(Pro-forma, R$ thousands)

 

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

 

 

 

 

 

 

 

CPFL PAULISTA

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

2,370,726

2,049,978

15.6%

4,634,600

4,140,666

11.9%

Net Operating Revenues

1,713,237

1,494,998

14.6%

3,337,345

2,992,365

11.5%

Cost of Electric Power

(1,158,112)

(934,988)

23.9%

(2,378,430)

(1,571,393)

51.4%

Operating Costs & Expenses

(375,787)

(437,131)

-14.0%

(710,633)

(825,470)

-13.9%

EBIT

179,339

122,879

45.9%

248,282

595,502

-58.3%

EBITDA (IFRS)(1)

231,789

173,402

33.7%

352,688

695,945

-49.3%

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

195,262

163,139

19.7%

429,866

493,699

-12.9%

Financial Income (Expense)

(23,978)

(113,171)

-78.8%

(51,299)

(121,401)

-57.7%

Income Before Taxes

155,361

9,708

1500.3%

196,984

474,102

-58.5%

NET INCOME (IFRS)

97,656

6,754

1345.9%

120,677

313,602

-61.5%

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

75,833

289

26128.7%

173,837

184,490

-5.8%

 

 

 

 

 

 

 

CPFL PIRATININGA

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

920,645

863,230

6.7%

1,924,416

1,784,566

7.8%

Net Operating Revenues

647,861

582,644

11.2%

1,358,939

1,217,537

11.6%

Cost of Electric Power

(457,299)

(416,598)

9.8%

(975,946)

(875,789)

11.4%

Operating Costs & Expenses

(149,584)

(242,854)

-38.4%

(295,680)

(391,229)

-24.4%

EBIT

40,979

(76,807)

-153.4%

87,314

(49,482)

-276.5%

EBITDA (IFRS)(1)

63,528

(54,906)

-215.7%

132,383

(6,197)

-2236.1%

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

110,273

(7,429)

-1584.4%

227,884

90,701

151.2%

Financial Income (Expense)

(18,173)

(67,287)

-73.0%

(31,754)

(69,711)

-54.4%

Income Before Taxes

22,806

(144,095)

-115.8%

55,560

(119,193)

-146.6%

NET INCOME (IFRS)

12,865

(99,463)

-112.9%

32,486

(85,179)

-138.1%

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

50,596

(64,143)

-178.9%

105,197

(17,981)

-685.0%

 

 

 

 

 

 

 

RGE

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

769,030

840,549

-8.5%

1,563,304

1,697,808

-7.9%

Net Operating Revenues

566,045

632,047

-10.4%

1,150,728

1,253,986

-8.2%

Cost of Electric Power

(395,511)

(334,940)

18.1%

(776,691)

(658,865)

17.9%

Operating Costs & Expenses

(150,937)

(226,538)

-33.4%

(304,563)

(427,938)

-28.8%

EBIT

19,598

70,569

-72.2%

69,474

167,182

-58.4%

EBITDA (IFRS)(1)

51,984

101,289

-48.7%

133,370

228,333

-41.6%

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

91,385

93,322

-2.1%

188,202

222,057

-15.2%

Financial Income (Expense)

(9,127)

(56,135)

-83.7%

(27,115)

(65,647)

-58.7%

Income Before Taxes

10,471

14,434

-27.5%

42,359

101,536

-58.3%

NET INCOME (IFRS)

5,724

19,537

-70.7%

25,587

77,266

-66.9%

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

34,704

11,458

202.9%

65,401

69,689

-6.2%

 

 

 

 

 

 

 

CPFL SANTA CRUZ

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

122,305

83,628

46.2%

233,874

178,827

30.8%

Net Operating Revenues

92,917

62,889

47.7%

177,373

133,082

33.3%

Cost of Electric Power

(47,508)

(38,088)

24.7%

(100,135)

(82,076)

22.0%

Operating Costs & Expenses

(25,784)

(31,563)

-18.3%

(49,018)

(52,705)

-7.0%

EBIT

19,625

(6,763)

-390.2%

28,219

(1,699)

-1760.8%

EBITDA (IFRS)(1)

23,080

(3,551)

-750.0%

35,083

4,679

649.7%

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

18,400

(4,065)

-552.7%

30,719

8,497

261.5%

Financial Income (Expense)

(2,280)

(11,968)

-81.0%

(1,668)

(11,189)

-85.1%

Income Before Taxes

17,346

(18,731)

-192.6%

26,551

(12,888)

-306.0%

NET INCOME (IFRS)

11,145

(12,665)

-188.0%

16,846

(9,090)

-285.3%

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

8,321

(12,847)

-164.8%

14,372

(7,311)

-296.6%

 

 

 

 

 

 

 

               

Notes:

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

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities;

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

 


Page 57 of 60


 
 
2Q14 Results | August 14, 2014

 

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

 

 

 

 

 

 

 

CPFL LESTE PAULISTA

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

29,397

28,971

1.5%

57,093

58,092

-1.7%

Net Operating Revenues

22,871

22,346

2.3%

43,878

44,421

-1.2%

Cost of Electric Power

(8,327)

(11,345)

-26.6%

(19,317)

(20,937)

-7.7%

Operating Costs & Expenses

(7,480)

(10,884)

-31.3%

(15,191)

(18,357)

-17.2%

EBIT

7,064

116

5995.6%

9,369

5,126

82.8%

EBITDA (IFRS)(1)

8,428

1,385

508.4%

12,092

7,772

55.6%

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

6,111

1,046

484.2%

10,423

5,915

76.2%

Financial Income (Expense)

(203)

(11,365)

-98.2%

520

(11,662)

-104.5%

Income Before Taxes

6,861

(11,249)

-161.0%

9,890

(6,536)

-251.3%

NET INCOME (IFRS)

4,550

(7,542)

-160.3%

6,422

(4,558)

-240.9%

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

2,977

(7,761)

-138.4%

5,228

(5,973)

-187.5%

 

 

 

 

 

 

 

CPFL SUL PAULISTA

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

38,790

36,218

7.1%

75,624

76,375

-1.0%

Net Operating Revenues

30,103

27,352

10.1%

57,028

57,268

-0.4%

Cost of Electric Power

(12,093)

(14,088)

-14.2%

(26,990)

(28,184)

-4.2%

Operating Costs & Expenses

(9,584)

(10,427)

-8.1%

(16,758)

(19,342)

-13.4%

EBIT

8,425

2,837

197.0%

13,280

9,741

36.3%

EBITDA (IFRS)(1)

9,748

3,963

146.0%

15,927

12,048

32.2%

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

7,265

3,843

89.0%

13,825

7,987

73.1%

Financial Income (Expense)

(218)

(10,289)

-97.9%

433

(9,757)

-104.4%

Income Before Taxes

8,207

(7,452)

-210.1%

13,713

(16)

-87679.5%

NET INCOME (IFRS)

5,485

(4,995)

-209.8%

9,031

(157)

-5855.0%

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

3,804

(5,066)

-175.1%

7,625

(2,918)

-361.3%

 

 

 

 

 

 

 

CPFL JAGUARI

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

37,041

31,869

16.2%

72,108

66,763

8.0%

Net Operating Revenues

27,196

23,016

18.2%

52,316

47,892

9.2%

Cost of Electric Power

(15,124)

(15,397)

-1.8%

(33,509)

(30,618)

9.4%

Operating Costs & Expenses

(8,144)

(7,199)

13.1%

(13,477)

(11,919)

13.1%

EBIT

3,927

420

836.1%

5,331

5,355

-0.5%

EBITDA (IFRS)(1)

4,697

1,153

307.4%

6,875

6,819

0.8%

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

4,190

1,523

175.2%

7,979

4,020

98.5%

Financial Income (Expense)

(1,007)

(6,491)

-84.5%

(1,872)

(6,119)

-69.4%

Income Before Taxes

2,920

(6,071)

-148.1%

3,458

(764)

-552.8%

NET INCOME (IFRS)

1,865

(4,109)

-145.4%

2,089

(772)

-370.5%

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

1,455

(3,844)

-137.8%

2,727

(2,539)

-207.4%

 

 

 

 

 

 

 

CPFL MOCOCA

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Gross Operating Revenues

23,095

24,241

-4.7%

45,701

47,959

-4.7%

Net Operating Revenues

18,218

18,548

-1.8%

35,116

36,094

-2.7%

Cost of Electric Power

(6,329)

(6,789)

-6.8%

(13,957)

(13,120)

6.4%

Operating Costs & Expenses

(6,530)

(6,684)

-2.3%

(11,651)

(11,630)

0.2%

EBIT

5,359

5,075

5.6%

9,509

11,344

-16.2%

EBITDA (IFRS)(1)

6,120

5,774

6.0%

11,035

12,649

-12.8%

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

4,772

2,934

62.6%

9,808

8,431

16.3%

Financial Income (Expense)

269

(2,760)

-109.7%

1,047

(2,356)

-144.4%

Income Before Taxes

5,629

2,315

143.2%

10,555

8,989

17.4%

NET INCOME (IFRS)

3,816

1,687

126.2%

7,015

6,021

16.5%

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

2,888

(200)

-1546.0%

6,148

3,109

97.7%

             

 

Notes:

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

(2)    EBITDA (IFRS + Regulatory Assets & Liabilitites) considers, besides the items mentioned above, the regulatory assets and liabilities;

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

 


Page 58 of 60


 
 
2Q14 Results | August 14, 2014

 

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

 

CPFL Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

2,173

2,090

3.9%

4,651

4,304

8.1%

Industrial

2,963

3,052

-2.9%

5,858

5,981

-2.0%

Commercial

1,371

1,315

4.3%

2,927

2,725

7.4%

Others

1,044

994

5.0%

2,118

1,975

7.2%

Total

7,550

7,451

1.3%

15,555

14,985

3.8%

 

 

 

 

 

 

 

CPFL Piratininga

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

956

935

2.2%

2,087

1,926

8.3%

Industrial

2,050

2,172

-5.6%

4,061

4,218

-3.7%

Commercial

574

541

6.2%

1,235

1,128

9.5%

Others

275

278

-0.9%

563

549

2.6%

Total

3,856

3,926

-1.8%

7,946

7,821

1.6%

 

 

 

 

 

 

 

RGE

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

587

543

8.0%

1,239

1,090

13.6%

Industrial

930

962

-3.3%

1,816

1,830

-0.8%

Commercial

350

333

5.2%

750

683

9.8%

Others

660

609

8.3%

1,387

1,247

11.3%

Total

2,527

2,447

3.3%

5,191

4,850

7.0%

 

 

 

 

 

 

 

CPFL Santa Cruz

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

85

82

3.8%

180

166

8.3%

Industrial

57

56

1.4%

114

110

3.1%

Commercial

40

39

1.8%

88

83

5.5%

Others

85

84

1.2%

191

166

14.9%

Total

267

261

2.2%

573

527

8.9%

 

 

 

 

 

 

 

CPFL Jaguari

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

21

21

2.3%

45

42

7.2%

Industrial

100

99

1.6%

198

197

0.1%

Commercial

12

13

-7.0%

26

25

2.5%

Others

9

10

-4.1%

19

19

0.2%

Total

143

142

0.5%

287

283

1.4%

 

 

 

 

 

 

 

CPFL Mococa

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

18

17

2.3%

37

35

5.2%

Industrial

17

16

3.1%

33

33

2.7%

Commercial

8

7

3.4%

17

16

5.9%

Others

15

14

6.1%

30

27

13.1%

Total

58

56

3.7%

117

110

6.5%

 

 

 

 

 

 

 

CPFL Leste Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

24

23

3.6%

50

47

6.9%

Industrial

17

21

-17.9%

36

42

-13.3%

Commercial

11

11

2.1%

24

22

6.7%

Others

29

25

15.5%

57

46

24.4%

Total

81

80

1.6%

167

156

6.6%

 

 

 

 

 

 

 

CPFL Sul Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

35

34

3.2%

73

68

6.5%

Industrial

69

50

38.1%

143

98

46.2%

Commercial

13

17

-19.5%

30

33

-10.9%

Others

23

22

0.8%

47

45

5.6%

Total

140

123

13.8%

293

244

19.9%

 

 


Page 59 of 60


 
 
2Q14 Results | August 14, 2014

 

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

 

CPFL Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

2,173

2,090

3.9%

4,651

4,304

8.1%

Industrial

1,018

1,065

-4.5%

2,039

2,128

-4.2%

Commercial

1,262

1,226

2.9%

2,704

2,551

6.0%

Others

1,009

962

4.9%

2,048

1,911

7.2%

Total

5,462

5,344

2.2%

11,443

10,894

5.0%

 

 

 

 

 

 

 

CPFL Piratininga

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

956

935

2.2%

2,087

1,926

8.3%

Industrial

553

576

-4.1%

1,112

1,150

-3.3%

Commercial

515

485

6.3%

1,110

1,016

9.2%

Others

263

266

-1.1%

539

528

2.0%

Total

2,287

2,263

1.1%

4,847

4,620

4.9%

 

 

 

 

 

 

 

RGE

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

587

543

8.0%

1,239

1,090

13.6%

Industrial

416

444

-6.1%

826

859

-3.8%

Commercial

328

315

4.3%

707

649

8.9%

Others

660

609

8.3%

1,387

1,247

11.3%

Total

1,991

1,911

4.2%

4,159

3,845

8.2%

 

 

 

 

 

 

 

CPFL Santa Cruz

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

85

82

3.8%

180

166

8.3%

Industrial

45

45

1.0%

91

88

2.8%

Commercial

40

39

1.6%

88

83

5.3%

Others

85

84

1.2%

191

166

14.9%

Total

255

250

2.1%

550

504

9.0%

 

 

 

 

 

 

 

CPFL Jaguari

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

21

21

2.3%

45

42

7.2%

Industrial

79

75

4.7%

158

147

7.5%

Commercial

12

13

-7.0%

26

25

2.5%

Others

9

10

-4.1%

19

19

0.2%

Total

121

119

2.3%

248

233

6.3%

 

 

 

 

 

 

 

CPFL Mococa

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

18

17

2.3%

37

35

5.2%

Industrial

10

11

-3.5%

20

20

-1.8%

Commercial

8

7

3.4%

17

16

5.9%

Others

15

14

6.1%

30

27

13.1%

Total

51

50

2.4%

104

98

6.1%

 

 

 

 

 

 

 

CPFL Leste Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

24

23

3.6%

50

47

6.9%

Industrial

6

7

-6.3%

13

14

-6.0%

Commercial

11

11

2.1%

24

22

6.7%

Others

29

25

15.5%

57

46

24.4%

Total

71

66

6.9%

144

129

11.7%

 

 

 

 

 

 

 

CPFL Sul Paulista

 

2Q14

2Q13

Var.

1H14

1H13

Var.

Residential

35

34

3.2%

73

68

6.5%

Industrial

20

20

-1.7%

41

41

-0.8%

Commercial

13

13

1.4%

30

29

2.9%

Others

23

22

0.8%

47

45

5.6%

Total

91

90

1.2%

190

183

4.0%

 



 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: August 15, 2014
 
CPFL ENERGIA S.A.
 
By:  
         /S/  GUSTAVO ESTRELLA
  Name:
Title:  
 Gustavo Estrella 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.