cplpr4q14_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 March, 2015
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, March 26, 2015 – CPFL Energia S.A. (BM&FBOVESPA: CPFE3 and NYSE: CPL), announces its 4Q14 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 4Q13, unless otherwise stated.

 

CPFL ENERGIA ANNOUNCES INCREASE OF 47%

IN EBITDA IN 4Q14

 

 

Indicators (R$ Million)

4Q14

4Q13

Var.

2014

2013

Var.

Sales within the Concession Area - GWh

15,318

14,996

2.1%

59,962

58,463

2.6%

Captive Market

11,075

10,559

4.9%

43,160

41,148

4.9%

TUSD

4,243

4,437

-4.4%

16,802

17,314

-3.0%

Gross Operating Revenue(1)

6,490

4,627

40.3%

21,851

18,335

19.2%

Net Operating Revenue(1)

4,934

3,467

42.3%

16,361

13,629

20.0%

EBITDA (IFRS)(2)

1,342

912

47.2%

3,761

3,547

6.0%

Adjusted EBITDA(3)

929

1,029

-9.7%

3,916

3,908

0.2%

Net Income (IFRS)

470

323

45.5%

886

949

-6.6%

Adjusted Net Income(4)

280

377

-25.6%

1,159

1,304

-11.2%

Investments

308

374

-17.7%

1,062

1,735

-38.8%

 

 

 

 

 

 

 

Notes:

(1)     Disregard construction revenues;

(2)     EBITDA (IFRS) is calculated from the sum of net income, taxes, financial result, 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.

 

4Q14 HIGHLIGHTS

 

     Increase of 2.1% in sales in the concession area - residential (+5.8%), commercial (+8.6%) and industrial (-3.5%)

     Accounting of the balance of sectorial financial assets, pursuant to CVM Resolution 732/14, in the amount of R$ 831 million (impact on EBITDA)

     Commercialization and Services - EBITDA of R$ 47 million in 4Q14 and of R$ 263 million in 2014

     Investments of R$ 308 million in 4Q14 and of R$ 1,062 million in 2014

     Rating downgrade to AA (bra) by Fitch Ratings of CPFL Energia and its subsidiaries

     CPFL Energia’s shares were maintained in the ISE (the BM&FBOVESPA’s Corporate Sustainability Index), for the 10th consecutive year

     CPFL Geração won the Lot I of Transmission Auction - Morro Agudo project

     CPFL Energia was classified as a member in Sustainability Yearbook 2015, prepared by RobecoSAM, responsible for review of the DJSI

     CPFL Energia was recognized by Exame Sustainability Guide 2014 among the highlights of the energy sector, for the 11st consecutive year

 

 

 

 

 

 

 


 
 
 4Q14/2014 Results | March 26, 2015

 

INDEX

 

1) MESSAGE FROM THE CEO  4 
 
2) MACROECONOMIC CONTEXT  6 
 
3) ENERGY SALES  8 
3.1) Sales within the Distributors’ Concession Area  8 
3.1.1) Sales by Segment – Concession Area  9 
3.1.2) Sales to the Captive Market  9 
3.1.3) TUSD  9 
3.2) Generation Installed Capacity  10 
 
4) INFORMATION ON INTEREST IN COMPANIES AND CRITERIA OF FINANCIAL STATEMENTS CONSOLIDATION  11 
4.1) Consolidation of CPFL Renováveis Financial Statements  12 
4.2) Presentation of adjusted figures  13 
 
5) ECONOMIC-FINANCIAL PERFORMANCE  13 
5.1) Operating Revenue  13 
5.2) Cost of Electric Energy  14 
5.3) Operating Costs and Expenses  15 
5.4) Sectorial Financial Assets and Liabilities  17 
5.5) EBITDA  17 
5.6) Financial Result  17 
5.7) Net Income  18 
 
6) DEBT  18 
6.1) Financial Debt (Including Hedge)  18 
6.2) Debt Amortization Schedule  21 
6.3) Total Debt (Financial Debt + Hedge + Debt with the Private Pension Fund)  21 
6.4) Net Debt and Leverage  23 
 
7) INVESTMENTS  23 
 
8) ALLOCATION OF RESULTS  26 
 
9) STOCK MARKET  27 
9.1) Share Performance  27 
9.2) Average Daily Volume  27 
9.3) Ratings  28 
 
10) CORPORATE GOVERNANCE  29 
 
11) CURRENT SHAREHOLDERS STRUCTURE – 12/31/2014  30 
 
12) PERFORMANCE OF THE BUSINESS SEGMENTS  31 
12.1) Distribution Segment  31 
12.1.1) Economic-Financial Performance  31 
12.1.2) Annual Tariff Adjustment  36 

Page 2 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

12.1.3) 2015 Extraordinary Tariff Review (RTE)  37 
12.1.4) Operating Performance of the Distribution Segment  37 
12.2) Commercialization and Services Segments  38 
12.3) Conventional Generation Segment  39 
12.3.1) Economic-Financial Performance  39 
12.4) CPFL Renováveis  41 
12.4.1) Economic-Financial Performance  41 
12.4.2) Status of Generation Projects – 100% Participation  43 
 
13) ATTACHMENTS  45 
13.1) Statement of Assets – CPFL Energia  45 
13.2) Statement of Liabilities – CPFL Energia  46 
13.3) Income Statement – CPFL Energia (IFRS)  47 
13.4) Income Statement – CPFL Energia (Adjusted)  48 
13.5) Cash Flow – CPFL Energia  49 
13.6) Income Statement – Conventional Generation Segment (IFRS)  50 
13.7) Income Statement – Conventional Generation Segment (Adjusted)  51 
13.8) Income Statement – CPFL Renováveis (IFRS)  52 
13.9) Income Statement – CPFL Renováveis (Adjusted)  53 
13.10) Income Statement – Distribution Segment (IFRS)  54 
13.11) Income Statement – Distribution Segment (Adjusted)  55 
13.12) Economic-Financial Performance – Distributors  56 
13.13) Sales within the Concession Area by Distributor (in GWh)  58 
13.14) Sales to the Captive Market by Distributor (in GWh)  59 

 

 


Page 3 of 59


 
 

 

 4Q14/2014 Results | March 26, 2015

1) MESSAGE FROM THE CEO

In 2014, the electricity sector witnessed another year of volatility and tremendous challenges. Scarce rainfall, among other factors, drove reservoirs to their lowest level ever after the end of the dry season, in November. Consequently, the National Electricity System Operator (ONS) continued to fully use the capacity of thermal plants and the short-term price (PLD) reached a record high, remaining for most of the year at the ceiling of R$ 822.83/MWh.

In addition to the impact on the cash flow of distributors, the higher PLD also had an adverse impact on demand for energy, since it discouraged a section of industry - which already suffered from the adverse macroeconomic scenario - from producing due to high energy costs. The combination of these effects led to a 3.4% decrease in industrial consumption during the year       (-3.5% in 4Q14) in the concession area of the eight distributors of the CPFL Energia group. On the other hand, the low voltage consumers continued to register significant growth in consumption, driven by high temperature early in the year and leading to increases of 7.0% (+5.8% in 4Q14) and 7.9% (+8.6% in 4Q14) in the residential and commercial segments, respectively, despite the water crisis, which curbed growth in the second half of the year. Consolidated consumption in the concession area increased 2.6% in 2014 (+2.1% in 4Q14).

The consolidated financial results of the Group during the year were also significant: analyzing the adjusted numbers, which we adjust by the proportional consolidation of the generation assets and by the non-recurring effects, our EBITDA reached R$ 3,916 million, already considering the effects of the adoption of the 3rd cycle of tariff revisions to our distributors. Our net income reached R$ 1,159 million. In the 4Q14, we reported an EBITDA of R$ 929 million and a net income of R$ 280 million.

In the regulatory environment, progress was made on many fronts. Public hearing 54/2014 was concluded with the proposal to reduce the price ceiling of PLD to R$388.48/MWh, with the adoption of the Macaé thermal plant as reference, while also determining the increase in the PLD floor price to R$30.26/MWh. Moreover, costs of the System Service Charges (ESS) continued to be apportioned among energy consumers.

Discussions regarding the 4th cycle of tariff review of the distributors advanced with the opening of the second phase of Public Hearing 23/2014, which dealt with items such as Operating Costs, Other Revenues, Losses, General Procedures and others. It is worth noting the advances made by the regulatory agency, such as the proposal for recognition of addition remuneration for Special Obligations of distributors, among other initiatives.

The weighted average cost of capital (WACC) for the 4th cycle of tariff review was set at 8.09% and will be implemented for distribution concessionaires with review through December 2017. After said date, the historical series will be restated for companies with reviews as of January 2018, such as RGE and CPFL Paulista, both companies of the CPFL Energia group.

We should also celebrate the approval by the Securities and Exchange Commission of Brazil (CVM) in early December of the recognition of assets and liabilities that until 2013 were called “regulatory assets and liabilities” in the financial statements of electricity distributors. This measure, a long-held demand of the sector, will allow the recognition of differences between estimated energy purchase costs and sector charges in tariffs applied to consumers and the actual costs incurred in the period and which will be transferred to tariffs on the date of the annual adjustment of each distributor. This was only made possible by ANEEL’s approval, on November 25, 2014, through Dispatch no. 4,621, of an amendment to concession agreements, including a specific clause guaranteeing that the balance remaining of any insufficient payment or reimbursement of tariff due to termination of the concession, for any reason, will be indemnified and, consequently, allowed the recording of sectorial financial assets and liabilities. As a result, we recorded a gain of R$ 831 million in the 4Q14 EBITDA.

 


Page 4 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

However, we must highlight the need for further advance in regulatory issues in order to create the incentives for the electricity sector to resume investments.

In the Distribution operations, CPFL Energia closed 2014 with the Telemetering of all industrial and commercial customers of Group A (high voltage), which total 24,600 points that no longer require field teams to physically measure consumption for billing. The automated process increases the security of customer data, identifies possible frauds and enables the company to better use the time of its teams.

Conventional generation suffered from the effects of the Generation Scaling Factor (GSF), since the full dispatch of thermal power and the reserve energy displaces hydroelectric generation. Therefore, assured energy at plants participating in the Energy Reallocation Mechanism (MRE) was not reached, making it necessary for hydroelectric generators who had to meet their contracted energy obligations, to acquire energy. To mitigate volatility at the company’s generation operations and increase cash flow predictability, we recontracted energy from the Serra da Mesa Hydroelectric Plant (Semesa) plant in April of 2014, valid through the end of the right to explore this portion of energy by CPFL Geração in 2028.

In the renewable energy segment, the positive highlights were the conclusion of the acquisition of Rosa dos Ventos (which has authorization from ANEEL to explore the Canoa Quebrada and Lagoa do Mato wind farms), the commercial startup of the Atlântica and Macacos I wind farm complexes, which added 198.2 MW to the company’s generation portfolio.  Considering also the association with Dobrevê Energia S.A. (DESA), which added 277.6 MW to current installed capacity, CPFL Renováveis now has installed capacity of 1,773 MW.

The Commercialization segment also posted significant results, driven by the strategy adopted over most of the year: due to the price pressures in the spot market, in the Commercialization segment we contracted more energy than our delivery commitments and sold the surplus in the spot market.

The year 2015 will once again require intense work, given the slowdown of the Brazilian economy, challenging hydrologic conditions and structural issues to be solved. However, the consistent operating and financial results recorded by CPFL Energia make us confident that our solid and careful strategy, supported by a well-defined strategic planning, high cost management capacity and solid financial management, has created value to shareholders and improved the services and products we offer our customers.

 

 

Wilson Ferreira Jr.

CEO of CPFL Energia

 

 


Page 5 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

2) MACROECONOMIC CONTEXT

The final quarter of 2014 was marked by several imbalances resulting from the international economic scenario, which disrupted the trajectories of major global economies.  During the period, the dichotomy in the growth pace of different countries became clear, with the dynamic economic activity in the United States starkly contrasting the modest results seen in the Eurozone and Japan.  Nevertheless, backed by monetary expansion measures in several regions, global economic growth  in 2014 was approximately 3.3%, higher than in previous years.  Analyzing the trends seen last year, it is worth noting that low commodity prices were responsible for the revision and reduction in the growth of emerging economies: weak domestic and external demand and disparate1 economic effects of the plunge in oil prices were responsible for the weak performance by exporting economies.  

In the United States, the labor market drove economic growth in recent months, with an average of 262,000 jobs created in the fourth quarter.  Excellent labor market results led to burgeoning domestic demand – which grew 4.3% in the fourth quarter of 2014, in annualized terms – bolstering business and consumer confidence.   U.S. GDP grew 2.6% (annualized terms) in the period, but was lower than in the third quarter - 5% in annualized terms.  This was due to reduced investments – particularly a slowdown in mining industry projects, mainly influenced by falling oil prices – and a buildup of inventories.  Also notable was the Federal Reserve’s confirmation of the return to normal interest rates in 2015. However, the Fed also highlights the fact that there are no automatic triggers in monetary policy, signaling that the process will depend on the healthy performance of macroeconomic indicators.

The Eurozone saw a slight improvement in macroeconomic indicators in the final quarter of the year, reducing misgivings regarding the region's performance.  Eurozone GDP grew 0.3% in the fourth quarter from the previous quarter, mainly driven by German economic performance (0.7% GDP growth in the fourth quarter).  Industrial production in the region remained practically stagnant at the end of 2014, with a year-on-year variation of 0.4% in December 2014. In the same period, unemployment reached 11.4% of the active population – the lowest in the last six months.  The implementation of a significant monetary stimulus program by the European Central Bank until September 2016 – which will inject 1.2 trillion euros – indicates the possibility of improved activity and economic recovery in the Eurozone.

In China, key indicators such as GDP, retail sales and industrial production slowed down, posting growth rates of 7.4%, 8.3% and 12%, respectively, in the year. Given this macroeconomic data, a rebalancing of the country’s economic activity – with stronger domestic consumption and reduced investments in infrastructure – is one of the factors behind the weak industrial and business results.  As such, monetary stimulus measures were revised, which included a cut in interest rates and reserve requirements.

World GDP is expected to grow 3.5% in 2015, compared to 3.3% in 2014. The forecast for 2016 is growth of 3.7%.

 

 


1 The different effects of falling oil prices depend on the country’s position in relation to the commodity – net importers stand to profit, while exporters will post losses.

 

 


Page 6 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

GDP Forecast for 2015 and 2016 (%) | select economies

Source: IMF

 

In Brazil, the political scenario is uncertain, which further undermines the already bleak economic scenario caused by external effects such as the decline in Chinese demand, international commodity prices and the adverse scenario in Argentina. 

As a result, industrial production contracted by 4.2% in 4Q14 to close the year down 3.3% (both comparisons with the same periods in 2013 without any seasonal adjustment). In 2015, average market expectation1 is a 2.2% decline.

The wage bill and retail sales were positive in the period even if lower than in previous years.  The wage bill grew 3.1% in 4Q14, ending the year at 3.0% above inflation.  The slowdown in the growth of employed population explains the lower result compared to in previous years.  The slower growth in income levels and credit to individuals affected retail sales, which grew 1.2% in 4Q14 to end the year of 2014 with growth of 2.2% (after growth of 4.3% in 2013)3.

In view of this scenario, Brazil’s GDP is expected to retract by 0.83%2 in 2015, reflecting the deterioration in confidence indicators, high inventories in the industrial sector, tightening of credit conditions, weak growth in income levels and uncertainties about the monetary policy. However, the improvement on the external front, driven by the fresh impetus in world trade, could partially mitigate these effects. For 2016, GDP growth is forecast at 1.2%2.

 

Evolution of Brazilian GDP | % annual

Source: Brazilian Institute of Geography and Statistics (IBGE) Forecasts: LCA and Focus


2 FOCUS market readout 03/20/2015

3 All analyses are in relation to the same period the previous year, without seasonal adjustments.


Page 7 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

3) ENERGY SALES

3.1) Sales within the Distributors’ Concession Area

In 4Q14, sales within the concession area, achieved by the distribution segment, totaled 15,318 GWh, an increase of 2.1%.

 

Sales within the Concession Area - GWh

 

4Q14

4Q13

Var.

2014

2013

Var.

Captive Market

11,075

10,559

4.9%

43,160

41,148

4.9%

TUSD

4,243

4,437

-4.4%

16,802

17,314

-3.0%

Total

15,318

14,996

2.1%

59,962

58,463

2.6%

 

In 4Q14, sales to the captive market totaled 11,075 GWh, an increase of 4.9%. The consumption of free customers in the distributors’ concession areas, reached 4,243 GWh in 4Q14, a decrease of 4.4%, reflecting the slowdown in economic activity that impacted the consumption of large industrial customers. Over this amount of energy it is charged the Tariff for Use of the Distribution System (TUSD).

 

Sales within the Concession Area - GWh

 

 

4Q14

4Q13

Var.

2014

2013

Var.

Part.

Residential

4,176

3,949

5.8%

16,501

15,426

7.0%

27.3%

Industrial

6,244

6,468

-3.5%

24,565

25,419

-3.4%

40.8%

Commercial

2,635

2,426

8.6%

10,043

9,305

7.9%

17.2%

Others

2,262

2,153

5.1%

8,853

8,312

6.5%

14.8%

Total

15,318

14,996

2.1%

59,962

58,463

2.6%

100.0%


Note: The tables with sales within the concession area by distributor are attached to this report in item 13.13.

 

Noteworthy in 4Q14, in the concession area:

·           Residential and commercial segments (27.3% and 17.2% of total sales, respectively): up by 5.8% and 8.6%, respectively. These segments are being favored by the accumulated effects of the good performance of employment and income, the increase in retail sales and the expansion of consumer credit, factors that have enabled the increase of the stock of appliances in homes and the dynamism in retail sales. In 2S14, however, some municipalities in the concession area began registering a slowdown in residential consumption due to the constraints of water supply in the state of São Paulo.

·           Industrial segment (40.8% of total sales): decrease of 3.5%, reflecting the weak performance of the industrial production in last months reflecting the lower volume of exports, unfavorable expectations of entrepreneurs, as a result of high inventories and adverse national scenario, and infrastructure deficiencies. This result was driven mainly by CPFL Piratininga, which recorded the major drop among CPFL’s discos (-6.6% or 141 GWh), especially due to weak performance of metallurgy sector.

 


Page 8 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

3.1.1) Sales by Segment – Concession Area

3.1.2) Sales to the Captive Market

 

Sales to the Captive Market - GWh

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

4,176

3,949

5.8%

16,501

15,426

7.0%

Industrial

2,273

2,255

0.8%

8,757

8,939

-2.0%

Commercial

2,409

2,248

7.2%

9,231

8,646

6.8%

Others

2,217

2,107

5.2%

8,672

8,137

6.6%

Total

11,075

10,559

4.9%

43,160

41,148

4.9%


Note: The tables with captive market sales by distributor are attached to this report in item 13.14.

 

Sales to the captive market were favored by the good performance of residential (5.8%) and comercial (7.2 %) segments, while the industrial segment recorded an increase of 0.8% only, reflecting the migration of consumers to the free market and the poor performance of industrial production, as previously explained.

3.1.3) TUSD

 

TUSD - GWh

 

4Q14

4Q13

Var.

2014

2013

Var.

Industrial

3,972

4,213

-5.7%

15,809

16,480

-4.1%

Commercial

226

178

26.8%

813

659

23.3%

Others

45

46

-2.5%

181

175

3.3%

Total

4,243

4,437

-4.4%

16,802

17,314

-3.0%

 

 

 


Page 9 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

TUSD by Distributor - GWh

 

4Q14

4Q13

Var.

2014

2013

Var.

CPFL Paulista

2,118

2,169

-2.3%

8,261

8,405

-1.7%

CPFL Piratininga

1,479

1,612

-8.2%

6,045

6,432

-6.0%

RGE

537

544

-1.2%

2,088

2,097

-0.4%

CPFL Santa Cruz

11

11

-0.9%

45

46

-0.9%

CPFL Jaguari

16

27

-42.2%

71

100

-29.2%

CPFL Mococa

7

7

-6.6%

27

27

-0.1%

CPFL Leste Paulista

12

14

-11.7%

47

55

-14.9%

CPFL Sul Paulista

61

52

17.2%

219

152

43.5%

Total

4,243

4,437

-4.4%

16,802

17,314

-3.0%

 

3.2) Generation Installed Capacity

In 4Q14, the Generation installed capacity of CPFL Energia, considering the stake in each project, reached 3,127 MW of installed capacity, an increase of 9.3% compared to 4Q13. This increase is mainly due to the addition of Rosa dos Ventos (1Q14) and Atlântica (1Q14) wind farms. The association of CPFL Renováveis with Dobrevê Energia S.A. (DESA) was concluded in September, 2014, effectively as of October, 2014, adding 277.6 MW of installed capacity in operation and 53.2 MW of installed capacity in construction.

 

Generation Installed Capacity | MW

 

Note: Take into account CPFL Energia’s 51.6% stake in CPFL Renováveis as of 12/31/2014.

 


Page 10 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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 December 31, 2014 and 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

 

4,128

 

30 years

 

November 2027

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

 

Publicly-quoted corporation

 

Direct
100%

 

Interior and coast of São Paulo

 

27

 

1,620

 

30 years

 

October 2028

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

 

Publicly-quoted corporation

 

Direct
100%

 

Interior of Rio Grande do Sul

 

255

 

1,415

 

30 years

 

November 2027

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

 

Private corporation

 

Direct
100%

 

Interior of S. Paulo and Paraná

 

27

 

202

 

16 years

 

July 2015

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

 

Private corporation

 

Direct
100%

 

Interior of São Paulo

 

7

 

56

 

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

 

45

 

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
51.61%

 

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 11 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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%

CPFL Eficiência Energética S.A ("CPFL ESCO") (4)

 

Private corporation

 

Electric energy transmission services

 

Direct
100%

 

Notes:

(1)     Former Chumpitaz Serviços S.A.;

(2)     Former CPFL Bio Anicuns S.A.;

(3)     Former CPFL Bio Itapaci S.A..

(4)     Former CPFL Participações 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%

 

4.1) Consolidation of CPFL Renováveis Financial Statements

On December 31, 2014, CPFL Energia indirectly held 51.61% 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 12 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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)

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenue (IFRS)(1)

6,490,227

4,627,079

40.3%

21,851,382

18,334,968

19.2%

Net Operating Revenue (IFRS)(1)

4,934,031

3,466,666

42.3%

16,360,945

13,629,457

20.0%

Cost of Electric Power (IFRS)

(2,989,625)

(2,194,324)

36.2%

(10,643,131)

(8,196,687)

29.8%

Operating Costs & Expenses (IFRS)

(1,182,153)

(924,341)

27.9%

(4,122,739)

(4,067,393)

1.4%

EBIT (IFRS)

1,071,197

599,307

78.7%

2,540,073

2,369,775

7.2%

EBITDA (IFRS)(2)

1,342,397

911,888

47.2%

3,760,903

3,547,113

6.0%

Financial Income (Expense) (IFRS)

(267,525)

(171,098)

56.4%

(1,089,454)

(971,443)

12.1%

Income Before Taxes (IFRS)

765,344

474,341

61.3%

1,510,304

1,519,200

-0.6%

Net Income (IFRS)

469,616

322,856

45.5%

886,444

949,036

-6.6%

             
             

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

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenue (IFRS)(1)

5,926,465

4,602,276

28.8%

21,071,502

18,413,886

14.4%

Net Operating Revenue (IFRS)(1)

4,414,348

3,435,681

28.5%

15,686,872

13,681,479

14.7%

Cost of Electric Power (IFRS)

(2,766,961)

(1,893,668)

46.1%

(9,199,813)

(7,808,547)

17.8%

Operating Costs & Expenses (IFRS)

(1,303,134)

(1,031,377)

26.3%

(4,595,916)

(4,006,427)

14.7%

EBIT (IFRS)

653,196

761,942

-14.3%

2,836,141

2,870,903

-1.2%

EBITDA (IFRS)(2)

929,147

1,028,783

-9.7%

3,916,033

3,907,681

0.2%

Financial Income (Expense) (IFRS)

(228,714)

(199,404)

14.7%

(985,979)

(823,547)

19.7%

Income Before Taxes (IFRS)

424,481

562,538

-24.5%

1,849,210

2,047,356

-9.7%

Net Income (IFRS)

280,339

376,681

-25.6%

1,158,696

1,304,273

-11.2%

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 the construction of concession infrastructure, gross operating revenue (IFRS) reached R$ 6,490 million in 4Q14, an increase of 40.3% (R$ 1,863 million). The adjusted gross operating revenue was of R$ 5,926 million, an increase of 28.8% (R$ 1,324 million).

Net operating revenue (IFRS disregarding the revenue from the construction of concession infrastructure) reached R$ 4,934 million in 4Q14, an increase of 42.3% (R$ 1,467 million). The adjusted net operating revenue, disregarding the revenue from the construction of concession infrastructure, amounted to R$ 4,414 million, an increase of 28.5% (R$ 979 million).

 


Page 13 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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

·         Increase of revenues in the Distribution segment, in the amount of R$ 721 million (for more details, see item 12.1.1);

·         Increase of revenues in the Commercialization and Services segment, in the amount of R$ 229 million;

·         Increase of revenues in the Conventional Generation segment, in the amount of R$ 57 million;

Partially offset by:

·         Decrease of revenues in CPFL Renováveis, in the amount of R$ 26 million.

 

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$ 2,990 million in 4Q14, representing an increase of 36.2% (R$ 795 million). The adjusted cost of electric energy was R$ 2,767 million in 4Q14, an increase of 46.1% (R$ 873 million). The factors that explain these variations follow below:

·         The cost of electric power purchased for resale (IFRS) in 4Q14 reached R$ 2,920 million, an increase of 48.9% (R$ 959 million). The adjusted cost of electric power purchased for resale in 4Q14 was R$ 2,689 million, an increase of 61.1% (R$ 1.020 million), due to the following effects:

            (i)       Increase in the cost of energy purchased through auction in the regulated environment and bilateral contracts (R$ 767 million), mainly caused by the increase of 45.6% in the average purchase price (R$ 213.80/MWh in 4Q14 vs R$ 146.80/MWh in 4Q13) and of 6.3% (602 GWh) in the volume of purchased energy;

           (ii)       Increase in the cost of short-term energy purchase (R$ 345 million) due to the increase of 81.9% in the volume of the energy purchased (460 GWh) and of 75.5% in the average purchase price (R$ 491.29/MWh in 4Q14 vs R$ 279.91/MWh in 4Q13).

Partially offset by:

          (iii)        Increase in PIS and Cofins tax credits, generated from the energy purchase (R$ 86 million);

         (iv)        Other effects (R$ 6 million).

 

·         Charges for the use of the transmission and distribution system (IFRS) reached R$ 71 million in 4Q14, a decrease of 69.7% (R$ 163 million) if compared to 4Q13. In adjusted numbers, charges for the use of the transmission and distribution system were R$ 78 million in 4Q14, a reduction of 65.3% (R$ 147 million), due to the following factors:

            (i)        Reduction in the system service usage charges – ESS (R$ 235 million) from a cost of R$ 60 million in 4Q13 to a revenue of R$ 175 million in 4Q14, due to R$ 227 million in revenues from CONER (Reserve Energy Account). Disregarding this effect, ESS in 4Q14 would reach costs of R$ 52 million;

Partially offset by:

           (ii)        Increase of 44.3% in the basic network charges (R$ 69 million), mainly in CPFL Paulista (R$ 35 million), CPFL Piratininga (R$ 15 million) and RGE (R$ 13 million) due to the readjustment of 8.1% in the agreements between distribution and transmission companies in July 2014;

 


Page 14 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

          (iii)        Decrease of 74.0% in PIS and Cofins tax credits, generated from the sector charges (R$ 17 million);

         (iv)        Other effects (R$ 2 million).

 

5.3) Operating Costs and Expenses

Operating costs and expenses (IFRS+Construction Costs) were R$ 1,182 million in 4Q14 compared to R$ 924 million in 4Q13, an increase of 27.9% (R$ 258 million). Adjusted operating costs and expenses were R$ 1,182 million in 4Q14 compared to R$ 1.031 million in 4Q13, an increase of 26.3% (R$ 272 million), due to the following factors:

·         The adjusted PMSO item, that reached R$ 709 million in 4Q14, compared to R$ 503 million in 4Q13, registering an increase of 41.0% (R$ 206 million);

·         Increase of 21.8% (R$ 55 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$ 306 million in 4Q14, has its counterpart in the “operating revenue”;

·         Depreciation and Amortization, which represented an increase of 3.4% (R$ 9 million), are mainly explained (i) by the depreciation of assets that came to operate in CPFL Renováveis (R$ 11 million);

·         Increase of 16.9% in the Private Pension Fund expenses (R$ 2 million);

 

The table below lists the main variations in PMSO:

 

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

 

4Q14

4Q13

Variation

 

R$ MM

%

Reported PMSO (IFRS)

 

 

 

 

Personnel

(226.9)

(175.0)

(51.9)

29.7%

Material

(29.7)

(26.9)

(2.8)

10.6%

Outsourced Services

(153.4)

(128.5)

(24.9)

19.4%

Other Operating Costs/Expenses

(144.6)

(66.2)

(78.4)

118.3%

Reported PMSO (IFRS) - (A)

(554.7)

(396.6)

(158.1)

39.9%

Proportional Consolidation + Regulatory Assets&Liabilities

 

 

 

 

Personnel

5.5

3.2

 

 

Material

(170.7)

(86.2)

 

 

Outsourced Services

11.9

1.3

 

 

Other Operating Costs/Expenses

(1.1)

0.9

 

 

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

(154.3)

(80.9)

(73.4)

90.7%

Non-recurring effects

 

 

 

 

GSF

-

25.4

(25.4)

-

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

-

25.4

(98.8)

0.91

Adjusted PMSO

 

 

 

 

Personnel

(221.4)

(171.8)

(49.6)

28.8%

Material

(200.4)

(113.1)

(87.3)

77.2%

Outsourced Services

(141.5)

(127.2)

(14.3)

11.2%

Other Operating Costs/Expenses

(145.7)

(90.8)

(54.9)

60.4%

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

(708.9)

(502.9)

(206.0)

41.0%


 

Page 15 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

This variation is explained mainly by the following aspects:

(i)            Personnel expenses, that recorded an increase of 28.8% (R$ 50 million), mainly due to (i.a) the 2014 Collective Bargaining Agreement (R$ 10 million); (i.b) increase in the Services segment business, due to  business expansion of CPFL Serviços, CPFL Atende, CPFL Total and Nect (R$ 9 million), (i.c) drop in capitalization of personnel costs in investment from January 2014, in accordance with ANEEL's new methodology (R$ 13 million) and (i.d) provision for Profit Sharing Program (R$ 15 million)

(ii)           Increase of 77.2% in Material (R$ 87 million), mainly explained by (ii.a) additional material expenses related to the oil acquisition by Epasa (Termonordeste TPP and Termoparaíba TPP), that increased R$ 74 million in Conventional Generation segment and (ii.b) replacement of lines and networks and maintenance of the vehicle fleet (R$ 6 million) and others (R$ 7 million);

(iii)          Out-sourced services expenses, which registered an increase of 11.2% (R$ 14 million), mainly due to increase in the Distribution segment related to call center services, meter reading, tree pruning, cutbacks, hardware and software maintenance and others; and

(iv)         Other operational costs/expenses, that registered a decrease of 60.4% (R$ 55 million), mainly due to (iv.a) fines reclassification from Financial Expenses to Operational Expenses (R$ 26 million); (iv.b) increase of Allowance for Doubtful Accounts (R$ 17 million); (iv.c) increase in legal and court expenses (R$ 8 million) and (iv.d) others (R$ 5 million);

The itens related to oil acquisition by Epasa and operating costs and expenses (PMSO) of Service segment are directly associated to revenue generation from these activities.

 

 


Page 16 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

5.4) Sectorial Financial Assets and Liabilities

On November 25, 2014, through Dispatch no. 4,621, Aneel approved the amendment to concession agreements of distribution companies, in order to include a specific clause guaranteeing that the balance remaining of any insufficient payment or reimbursement of tariff due to termination of the concession, for any reason, will be indemnified.

After this change, the Securities and Exchange Commission of Brazil (CVM) approved, on December 9, 2014, through Resolution no. 732, the recognition of assets and liabilities that were previously called “regulatory assets and liabilities” in the financial statements of distribution companies, which are now called “sectorial financial assets and liabilities”.

In 4Q14, the accumulated balance of regulatory assets and liabilities until December 31, 2014 was accounted, in the amount of R$ 831 million (net of PIS and Cofins).

 

5.5) EBITDA

4Q14 IFRS EBITDA reached R$ 1,342 million, an increase of 47.2% (R$ 431 million). The adjusted EBITDA in 4Q14 registered R$ 929 million, compared to R$ 1,029 million in 4Q13, a decrease of 9.7%.

                                                                                            

5.6) Financial Result

The 4Q14 net financial expense (IFRS) was of R$ 268 million, an increase of 56.4% (R$ 96 million) compared to the net financial expense of R$ 171 million reported in 4Q13. The adjusted net financial expense was R$ 229 million, an increase of 14.7% in relation to 4Q13 (R$ 29 million).

The items explaining these variations in adjusted Financial Result are as follows:

·         Financial Revenues: decrease of R$ 36 million, from R$ 273 million in 4Q13 to R$ 237 million in 4Q14, mainly due to the following factors:

(i)            Decrease in the restatement of escrow deposits (R$ 74 million);

(ii)           Decrease in the income of financial investments and monetary and exchange adjustments (R$ 24 million); despite the higher CDI interbank rate, from 9.4% in 4Q13 to 11.3% in 4Q14, the average cash balance in 4Q14 was lower than the observed in 4Q13;

(iii)          Reduction in 4Q14 of R$ 6 million related to the reclassification of operating fines from financial income to operating income;

Partially offset by:

(iv)         Adjustment to expected cash flow, related to distributors’ financial asset (R$ 55 million) – in 4Q13, this item was accounted in the financial expenses (R$ 46 million);

(v)          Lower volume on purchase of ICMS tax credit (R$ 7 million);

(vi)         Others (R$ 5 million).

 

 


Page 17 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

·         Financial Expenses: decrease of 1.4% (R$ 6 million), from R$ 473 million in 4Q13 to R$ 466 million in 4Q14, mainly due to the following factors:

(i)            Mark-to-market calculation effect for financial operations under Law 4,131 (non-cash effect) (R$ 80 million);

(ii)           Variation in regulatory assets and liabilities (R$ 13 million)

(iii)          Decrease in other  financial expenses (R$ 7 million),mainly due to fines reclassification from Financial Expenses to Operational Expenses (R$ 26 million);

(iv)         Decrease in the financial expenses with the Use of Public Asset (UBP) (R$ 3 million), due to the reduction of the IGP-M, index used to update this item.

      Partially offset by:

(v)          Accounting, in 4Q13, of the adjustment to expected cash flow, related to distributors’ financial asset (R$ 46 million) – in 4Q14, this item was accounted in the financial revenues;

(vi)         Increase of debt charges and monetary and exchange variations (R$ 19 million), due to the higher CDI interbank rate, from 9.4% in 4Q13 to 11.3% in 4Q14;

(vii)        Exchange variations for Itaipu (R$ 17 million);

(viii)       Decrease of capitalized borrowing costs (R$ 14 million) due to the startup of CPFL Renováveis projects.

 

5.7) Net Income

In 4Q14, net income (IFRS) was R$ 470 million, an increase of 45.5% if compared to 4Q13. Adjusted net income totaled R$ 280 million, a decrease of 25.6% if compared to 4Q13.

 

 

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$ 17,126 million in 4Q14, an increase of R$ 986 million, or 6.1%, compared to 4Q13. This increase in net debt is mainly a reflection of:

 


Page 18 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

·         the decrease in indebtedness due to the funding, net of amortizations, in the amount of R$ 645 million, in CPFL Energia (Holding) and the other Group companies;

·         Debt Stock of R$ 350 million lower in 4Q14, concerning the change in participation of CPFL Renováveis (58.84% to 51.61%);

·         the increase in the other charges, fundings and monetary and exchange rate updates (net of hedge) in the period, in the amount of R$ 692 million.

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

·         Distribution Segment: funding (BNDES and other financial institutions), net of amortizations, totaling R$ 636 million:

+      Funding of BNDES financing for CPFL Paulista (R$ 27 million), CPFL Piratininga (R$ 12 million), RGE (R$ 8 million), CPFL Santa Cruz (R$ 22 million) and CPFL Jaguariúna (R$ 22 million);

+      Funding of financial institutions financing for CPFL Paulista (R$ 516 million), CPFL Piratininga (R$ 379 million), RGE (R$ 66 million) CPFL Santa Cruz (R$ 8 milion) and CPFL Jaguariúna (R$ 77 milion);

-      Amortizations of BNDES financing for CPFL Paulista (R$ 167 million), CPFL Piratininga (R$ 68 million), RGE (R$ 93 million), CPFL Santa Cruz (R$ 2 million) and CPFL Jaguariúna (R$ 5 million);

-      Amortizations of financial institutions financing for CPFL Paulista (R$ 130 million), CPFL Piratininga (R$ 14 million) and RGE (R$ 51 million), CPFL Santa Cruz (R$ 4 million) and CPFL Jaguariúna (R$ 69 milion).

·         Commercialization and Services Segment: funding, net of amortizations, totaling R$ 17 million:

+      Funding of BNDES financing for CPFL Serviços (R$ 15 million);

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

-      Amortizations of BNDES financing for CPFL Serviços (R$ 5 million);

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

·         Conventional Generation Segment: amortizations, net of funding, totaling R$ 81 million:

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

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

-      Amortizations of BNDES financing for Epasa (R$ 5 million), Baesa (R$ 19 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$ 152 million) and Epasa (R$ 6 million);

-      Amortizations of the debentures principal of CPFL Geração (4th Issue of R$ 680 million), Epasa (R$ 9 million), Baesa (R$ 6 million) and Enercan (R$ 4 million).

·         CPFL Renováveis: amortizations (BNDES and other financial institutions), net of funding, in the amount of R$ 19 million:

+      Funding of BNDES financing (R$ 196 million);

+      Funding of financial institutions financing (R$ 77 million);

 


Page 19 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

+      Debentures issuance (2th Issue of R$ 155 million and WF2 of R$ 88 milion);

-      Amortizations of BNDES financing (R$ 251 million);

-      Amortization of financial institutions financing (R$ 283 million).

·         Other Segments: funding, net of amortizations, totaling R$ 92 million:

+      Funding of BNDES financing for CPFL Transmissão Piracicaba (R$ 13 million);

+      Funding of financial institutions financing (R$ 82 million);

-      Amortizations of financial institutions financing for CPFL Telecom (R$ 3 million).

 

Financial Debt - 4Q14 - 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

249,036

1,015,880

199,032

461,866

4,842

13,975

116,336

3,077,846

260,000

2,245,000

829,245

6,814,568

7,643,813

Commercialization and Services

3,590

28,701

1,802

4,514

1,217

2,610

-

10,002

-

228,000

6,609

273,827

280,436

Conventional Generation

169,326

1,262,094

-

617,520

10,886

87,088

-

265,620

291,961

2,312,424

472,173

4,544,746

5,016,919

CPFL Renováveis

139,280

1,454,521

-

-

36,658

385,035

-

-

118,105

740,253

294,043

2,579,809

2,873,852

Other

1,107

51,576

6,965

31,496

-

-

9,175

-

-

-

17,248

83,072

100,320

 

 

 

 

 

 

 

 

 

 

 

 

   

Debt (Principal)

562,339

3,812,771

207,799

1,115,397

53,603

488,709

125,511

3,353,468

1,960,066

5,525,677

2,909,319

14,296,021

17,205,340

 

 

 

 

 

 

 

 

 

 

 

 

   

Charges

 

 

 

 

 

 

 

 

 

 

549,386

(33,882)

515,504

 

 

 

 

 

 

 

 

 

 

 

 

   

Hedge

 

 

 

 

 

 

 

 

 

 

(23,222)

(571,600)

(594,822)

 

 

 

 

 

 

 

 

 

 

 

 

   

Financial Debt Including Hedge

 

 

 

 

 

 

 

 

 

3,435,483

13,690,539

17,126,023

Percentage on total (%)

 

 

 

 

 

 

 

 

 

 

20.0%

79.9%

100.0%

 

Of the total indebtedness of R$ 17,126 million in 4Q14, R$ 13,691 million (79.9%) are considered long term and R$ 3,435 million (20.1%) are considered short term. In 4Q13, of the total of R$ 16,140 million, R$ 14,453 million (89.5%) are considered long term and R$ 1,688 million (10.5%) are considered short term.

CPFL Energia has always adopted a solid and conservative financial policy. Thus, the Company has used since 2011, a prefunding strategy, in other words, forecasts the cash needs for the next 12-18 months and anticipates market access on more favorable terms of liquidity and cost. Thus, at the end of 2014, CPFL Energia, envisioning a more restrictive credit scenario in 2015, started working in 2016 prefunding. Consequently, the Company used a credit opportunity in early 2015 and raised more than R$ 2.2 billion in resources to strengthen its liquidity position and pass over a more adverse year. Note that the average tenor for this funding was 3.5 years and the average cost was around 106% of CDI. In addition, the Company raised R$ 600 million, for a period of one year, with an average cost of 102% of CDI in order to preserve liquidity in the face of expected volatility in the short term.

 


Page 20 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

6.2) Debt Amortization Schedule

 

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

The cash position at the end of 4Q14 has coverage ratio of 1.41x 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 3.81 years.

 

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.


Page 21 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

Total debt in Pro-forma criteria, comprising financial debt, hedge (asset/liability) and debt with the private pension fund, amounted to R$ 16,568 million in 4Q14, increase of 7.0%. The nominal average cost of debt went from 8.0% p.a. in 4Q13 to 10.3% p.a. in 4Q14, due mainly to the increase in the CDI interbank rate, among other reasons.

 

Debt Profile – Pro-forma (*) – 4Q13

 

Debt Profile – Pro-forma (*) – 4Q14

  

  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 24.3%, in 4Q13, to 18.9%, in 4Q14) and an increase in the portion of the debt prefixed-PSI (from 6.7%, in 4Q13, to 8.9%, in 4Q14), CDI-pegged portion (from 53.8%, in 4Q13, to 50.9%, in 4Q14) and in the portion tied to the IGP-M/IGP-DI (from 2.8%, in 4Q13, to 1.5%, in 4Q14).

The foreign-currency debt would have come to 19.8% 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.


Page 22 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

Debt Profile – IFRS – Indexation After Hedge – 4Q13 vs. 4Q14

6.4) Net Debt and Leverage

 

Pro forma (*) - R$ Thousands

4Q14

4Q13

Var.

Financial Debt (including hedge)

(17,126,023)

(16,140,295)

6.1%

(+) Available Funds

4,087,851

3,925,627

4.1%

(=) Net Debt

(13,038,171)

(12,214,668)

6.7%

       

 

 

 

 

 

IFRS - R$ Thousands

4Q14

4Q13

Var.

Financial Debt (including hedge)

(18,555,137)

(16,705,857)

11.1%

(+) Available Funds

4,357,455

4,206,422

3.6%

(=) Net Debt

(14,197,682)

(12,499,435)

13.6%

 

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

In 4Q14, Net Debt Pro-forma totaled R$ 13,038 million, an increase of 6.7% or R$ 824 million, compared to net debt position at the end of 4Q13 in the amount of R$ 12,215 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$ 13,038 million and adjusted EBITDA reached R$ 3,736 million, and the adjusted Net Debt / adjusted EBITDA at the end of 4Q14 reached 3.49x.

 

7) INVESTMENTS

In 4Q14, R$ 308 million were invested in business maintenance and expansion, of which R$ 200 million in distribution, R$ 86 million in generation (R$ 77 million of CPFL Renováveis and R$ 9 million of conventional generation) and R$ 22 million in commercialization and services. As result, CPFL Energia’s investments amounted R$ 1,062 million in 2014, of which R$ 702 million in distribution, R$ 265 million in generation (R$ 251 million of CPFL Renováveis and R$ 14 million of conventional generation) and R$ 94 million in commercialization and services. In addition, we invested R$ 29 million in the quarter (R$ 57 million in 2014) in the construction of CPFL Transmissão’s  transmission lines and,  according to the requirements of IFRIC 12, it was recorded as “Financial Asset of Concession” in non current assets. CPFL Energia also booked R$ 56 million in Special Obligations in the quarter among other items financed by the consumer (R$ 181 million in 2014).

 


Page 23 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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. CPFL Energia through its eight distributors, serves 5614 municipalities, in the States of São Paulo, Rio Grande do Sul, Paraná and Minas Gerais. On December 31, 2014, our distribution companies had 7.6 million customers (an increase of 199,000 customers) and our distribution network consisted of 240,944 km of distribution lines (an increase of 1,109 km of lines), including 353,722 distribution transformers (an increase of 11,386 transformers). Our eight distribution subsidiaries had 9,881 km of high tension distribution lines between 34.5 kV and 138 kV (an increase of 128 km of lines). On that date, we had 445 high tension to medium tension transformer substations for subsequent distribution (a reduction of 9 substations), with total transforming capacity of 14,571 MVA (an increase of 36 MVA);

        (ii)   Generation: chiefly focused on Campo dos Ventos, São Benedito, Morro dos Ventos II and Pedra Cheirosa Wind Complexes and Mata Velha SHPP, projects still under construction.

 

 


4This total refers to the total number of municipalities situated within the concession area of our subsidiaries.  In addition, we serve consumers located in municipalities outside of our concession areas in cases where those consumers are not served by the local concessionaire.

 


Page 24 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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.

 

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.

 


Page 25 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

8) ALLOCATION OF RESULTS

The Company’s Bylaws require the distribution of at least 25% of net income adjusted according to law, as dividends to its shareholders.  The proposal for allocation of net income from the fiscal year is shown below:

 

 

Thousands of R$

Net income of the fiscal year - Individual

949,177

Results from previous years

26,055

Prescribed dividend

5,722

Net income base for allocation

980,954

Legal reserve

(47,459)

Reversal of reserve of retained earnings for investment

108,987

Interim dividends

(422,195)

Statutory reserve - concession financial asset

(65,400)

Statutory reserve - strengthening of working capital

(554,888)

 

For this fiscal year, considering that the Company has already distributed R$ 422 million in dividends (44.5% of net income from the fiscal year), which is higher than the mandatory minimum, and considering (i) the current adverse economic scenario, (ii) the unpredictable nature of the water situation and (iii) the uncertainties regarding market projections for distributors due to energy efficiency campaigns and extraordinary tariff increases, the Company’s Management proposes the allocation of R$ 555 million to the statutory reserve – strengthening of working capital.

 

Stock Dividend for Shareholders

To strengthen the Company’s capital structure, the Board of Executive Officers meeting held on March 16, 2015, recommended that the Board of Directors propose to the Shareholders Meeting the capitalization of the balance of the statutory reserve – strengthening of working capital, through the issue of new shares to shareholders.  This proposal will be submitted for approval by the Extraordinary Shareholders Meeting called for April 29, 2015.

 


Page 26 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

9) STOCK MARKET

9.1) Share Performance

CPFL Energia, which has a current free float of 30.5% (up to December 31, 2014), is listed on both the BM&FBOVESPA (Novo Mercado) and the NYSE (ADR Level III), segments with the highest levels of corporate governace.

The shares closed the period priced at R$ 18.49 per share and US$ 13.99 per ADR, respectively (closing price on 12/31/2014).

 

Shares Performance – 4Q14 (with adjustment by dividends)

 

In 4Q14, the shares depreciated 3.2% on the BM&FBOVESPA and 10.7% on the NYSE.

 

Shares Performance – 2014 (with adjustment by dividends)

In 2014, the shares valued 5.2% on the BM&FBOVESPA and depreciated 4.6% on the NYSE.

 

 

9.2) Average Daily Volume

The daily trading volume in 2014 averaged R$ 38.2 million, of which R$ 22.5 million on the BM&FBOVESPA and R$ 15.7 million on the NYSE, 5.8% up compared to 2013. The number of trades on the BM&FBOVESPA increased by 32%, rising from a daily average of 4,208, in 2013, to 5,555, in 2014.

 


Page 27 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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

 

9.3) Ratings

In July 2014, Standard&Poor’s issued a report reaffirming its credit rating for CPFL Energia.
The following table shows the evolution of CPFL Energia’s corporate ratings between 2011 and 2014:

 

Ratings of CPFL Energia - National Scale

Agency

 

2011

2012

2013

2014

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

 

 

Considers the position in the end of the period.

     

Note: Close-of-period positions.

 

In March 2015, the Fitch Ratings downgraded de AA+ (bra) to AA (bra) the rating of CPFL Energia and its subsidiaries, with a stable outlook.


Page 28 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

10) CORPORATE GOVERNANCE

The corporate governance model adopted by CPFL Energia ("CPFL" or "Company") and its subsidiaries is based on the principles of transparency, equity, accountability and corporate responsibility.

In 2014, CPFL marked 10 years since being listed on the BM&FBovespa and the New York Stock Exchange (“NYSE”).  With more than 100 years of history in Brazil, the Company’s shares are listed on the Novo Mercado Special Listing Segment of the BM&FBovespa with Level III ADRs, a special segment for companies that comply with corporate governance best practices.  All CPFL shares are common shares, entitling all shareholders the right to vote with 100% Tag Along rights guaranteed in case of sale of shareholding control.

CPFL’s Management is composed of the Board of Directors (Board), its decision-making authority, and the Board of Executive Officers, its executive body.  The Board is responsible for defining the strategic business direction of the holding company and subsidiaries, and is composed of 7 external members, one of whom an Independent Member, whose term of office is 1 year and who are eligible for reelection.

The Bylaws of the Board establishes the procedures for evaluating the directors, under the leadership of the Chairman, their main duties and rights.

The Board set up three advisory committees (Management Processes, People Management and Related Parties), all coordinated by a director, which support the Board in its decisions and monitor relevant and strategic themes, such as people and risk management, monitoring of internal audits and analysis of transactions with Parties Related to controlling shareholders and handling of incidents recorded through complaint hotlines and ethical conduct channels.

To ensure that best practices permeate all activities of the Board and its relations with the Company while the Board members are focused on their decision-making functions, in 2006 the Company created the Board of Directors Advisory Council, which reports directly and solely to the Chairman of the Board.

This Advisory Council acts as the guardian of best practices to ensure compliance with Governance Guidelines; speed of communication between the Company and its Board members; quality and timeliness of information; integration and evaluation of members of the Board of Directors and the Audit Board; constant improvement of governance processes and institutional relations with government authorities and entities.

The Board of Executive Officers is made up of 1 Chief Executive Officer and 5 Vice Presidents, with terms of two years, eligible for reelection, responsible for executing the strategy of CPFL and its subsidiaries as defined by the Board of Directors in line with governance guidelines.  To ensure alignment of governance practices, Executive Officers sit on the Boards of Directors of companies that make up the CPFL group and nominate their respective executive officers.

CPFL has a permanent Audit Board, made up of 5 members, that also exercises the duties of the Audit Committee, in line with Sarbanes-Oxley law (SOX) rulings applicable to foreign companies listed on U.S. stock exchanges.

The guidelines and documents on corporate governance are available at the Investor Relations website http://www.cpfl.com.br/ri.

 


Page 29 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

11) CURRENT SHAREHOLDERS STRUCTURE – 12/31/2014

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 30 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

12) PERFORMANCE OF THE BUSINESS SEGMENTS

12.1) Distribution Segment

12.1.1) Economic-Financial Performance

 

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

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenue (IFRS)(1)

5,354,090

3,744,047

43.0%

17,893,300

14,950,739

19.7%

Adjusted Gross Operating Revenue(1)

4,800,663

3,727,844

28.8%

17,639,246

15,116,895

16.7%

Net Operating Revenue (IFRS)(1)

3,912,158

2,670,123

46.5%

12,787,990

10,570,662

21.0%

Adjusted Net Operating Revenue(1)

3,406,220

2,647,805

28.6%

12,552,420

10,716,387

17.1%

Cost of Electric Power

(2,457,560)

(1,902,880)

29.1%

(8,998,898)

(6,841,318)

31.5%

Operating Costs & Expenses

(826,821)

(656,606)

25.9%

(2,948,656)

(3,048,531)

-3.3%

EBIT

896,955

357,686

150.8%

1,717,844

1,677,978

2.4%

EBITDA (IFRS)(2)

1,014,395

469,656

116.0%

2,180,272

2,115,488

3.1%

Adjusted EBITDA(3)

508,457

519,389

-2.1%

1,944,701

2,210,870

-12.0%

Financial Income (Expense)

(13,598)

(10,809)

25.8%

(308,623)

(401,741)

-23.2%

Income Before Taxes

883,357

346,877

154.7%

1,409,222

1,276,237

10.4%

Net Income (IFRS)

630,385

242,821

159.6%

947,958

852,525

11.2%

Adjusted Net Income(4)

300,299

272,585

10.2%

822,925

1,046,711

-21.4%

 

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 5,354 million, an increase of 43.0% (R$ 1,610 million). Adjusted gross operating revenue amounted to 4,801 million, an increase of 28.8% (R$ 1,073 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 4Q13 and 4Q14, in the amount of R$ 686 million, due to the tariff reviews and readjustments;

·        Increase of 4.9% in the sales volume to the captive market, in the amount of R$ 146 million (market + mix);

·        Increase of R$ 25 million in the resources from the CDE;

·        Increase of R$ 34 million in the gross revenue of TUSD from free customers;

·        R$ 373 million variation in the regulatory assets and liabilities, from a net receivable of R$ 16 million in 4Q13 to a net payable of R$ 357 million in 4Q14.

Partially offset by:

·        Increase of R$ 28 million in Electricity Sales to Distributors;

·        Reduction of R$ 163 million in Other Revenues, mainly due to the following aspects:

                    (i)        Reduction by the reclassification of generators reimbursement from other revenues to energy cost (R$ 171 million); and

 


Page 31 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

                   (ii)        Increase of R$ 6 million related to the reclassification of operational fines from financial income to operating income.

Deductions from the gross operating revenue (IFRS) were R$ 1,442 million, representing an increase of 34.3% (R$ 368 million). Adjusted deductions from the gross operating revenue were R$ 1,395 million, representing an increase of 29.1% (R$ 314 million), due to the following increases:

                    (i)        of 24.6% in ICMS tax (R$ 165 million);

                   (ii)        of 55.3% in PIS and COFINS taxes (R$ 170 million);

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

                 (iv)        of 6.4% in the R&D and Energy Efficiency Program (R$ 2 million);

Partially offset by the following:

                  (v)        reduction of 100% in the RGR (R$ 3 million), which was extinct;

                 (vi)        reduction of 3.0% in the PROINFA (R$ 1 million);

                (vii)        R$ 54 million variation in the regulatory assets and liabilities, from a net payable of R$ 6 million in 4Q13 to a net payable of R$ 32 million in 4Q14.

Net operating revenue (IFRS) reached R$ 3,912 million in 4Q14, representing an increase of 46.5% (R$ 1,242 million). Adjusted net operating revenue totalized R$ 3,406 million in 4Q14, an increase of 28.6% (R$ 758 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$ 2,458 million in 4Q14, representing an increase of 29.1% (R$ 555 million). The adjusted cost of electric energy amounted to R$ 2,458 million in 4Q14, representing an increase of 36.5% (R$ 657 million):

·         The cost of electric power purchased for resale (IFRS) in 4Q14 was R$ 2,408 million, representing an increase of 43.0% (R$ 725 million). The adjusted cost of electric power purchased for resale in 4Q14 was R$ 2,408 million, representing an increase of 50.4% (R$ 807 million), due to the following effects:

 

          (i)        Increase in the cost of energy purchased in the regulated environment (R$ 382 million), due to the increases of 19.5% in the average purchase price and of 6.9% (576 GWh) in the volume of purchased energy;

         (ii)        Increase in the PROINFA cost (R$ 9 million), due to the increase of 12.4% in the average purchase price;

        (iii)        Increase of 231.8% in the cost of energy purchased in the short term (R$ 435 million), mainly due to the increase of 150.9% in the average purchase price and 32.3% increase in the volume of purchased energy (187 GWh);

        (iv)        Increase of 7.8% in the cost of energy from Itaipu (R$ 27 million), mainly due to the 9.2% increase in the average purchase price, partially offset by the decrease of 1.2% (33 GWh) in the volume of purchased energy;

         (v)        R$ 82 million variation in the regulatory assets and liabilities.

Partially offset by:

 


Page 32 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

        (vi)        Increase of 43.0% (R$ 74 million) in PIS and COFINS tax credits (cost reducer), generated from the energy purchase;

       (vii)        Decrease of R$ 54 million in the resources from the CDE (cost reducer), which was R$ 107 million in 4Q14 and R$ 161 in 4Q13;

·      Charges for the use of the transmission and distribution system (IFRS) reached R$ 49 million in 4Q14, a 77.5% reduction (R$ 170 million). Adjusted charges for the use of the transmission and distribution system reached R$ 49 million in 4Q14, a 75.3% reduction (R$ 150 million), due to the following factors:

            (i)        Reduction in the system service usage charges – ESS (R$ 255 million), from a cost of R$ 80 million in 4Q13 to a revenue of R$ 175 million in 4Q14, mainly due to the receipt of R$ 227 million for the reimbursement of CONER;

           (ii)        Reduction of 99.1% (R$ 1 million) in the resources from the CDE;

Partially offset by:

          (iii)        Reduction of 76.5% in PIS and Cofins tax credits (cost reducer), generated from the charges (R$ 17 million);

         (iv)        Increase of 49.1% in the basic network charges (R$ 67 million), mainly in CPFL Paulista (R$ 35 million), CPFL Piratininga (R$ 15 milion) and RGE (R$ 13 milion);

          (v)        Increase of 16.2% in the Itaipu charges (R$ 1 million);

         (vi)        R$ 20 million variation in the regulatory assets and liabilities, which was a net receivable in 4Q13.

 

Operating Costs and Expenses

Operating costs and expenses (IFRS) were R$ 827 million in 4Q14 compared to R$ 657 million in 4Q13, an increase of 25.9% (R$ 170 million). Adjusted operating costs and expenses were R$ 827 million in 4Q14 compared to R$ 687 million in 4Q13, an increase of 20.4% (R$ 140 million), due to the following factors:

·         Increase of 17.0% (R$ 2 million) in the Private Pension Fund item;

·         Net increase of 4.9% (R$ 5 million) in the Depreciation and Amortization item;

·         The PMSO item (IFRS), that reached R$ 428 million in 4Q14, compared to R$ 287 million in 4Q13, registering an increase of 49.0% (R$ 141 million). The adjusted PMSO reached R$ 428 million in 4Q14, compared to R$ 317 million in 4Q13, registering an increase of 34.9% (R$ 111 million), mainly due to the following factors:

            (i)        Personnel expenses, which registered an increase of 32.1% (R$ 39 million), mainly due to the (a) effects of the Collective Bargaining Agreement (R$ 10 million), (b) adjustments to the provision of Profit Share Program - PLR (R$ 15 million) (c) reduction in capitalization of personnel costs in investment as of January 2014, in accordance with ANEEL's new methodology (R$ 11 million);

           (ii)        Out-sourced services expenses, which registered an increase of 40.0% (R$ 37 million):

ü  In CPFL Paulista (R$ 16 million), RGE (R$ 8 million) and CPFL Piratininga (R$ 9 million) mainly due to the increase in the expenses with warning notices, disconnection and reconnection,hardware and software maintenance and call center;

          (iii)        Material expenses, which registered an increase of 35.3% (R$ 6 million);

 


Page 33 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

         (iv)        Other operating costs/expenses, which registered an increase of 86.4% (R$ 59 million), considering the impact of the following factors:

ü  In 4Q13, there was an impact of a non-recurring revenue related to the sale of assets (buildings and vehicles) (R$ 25 million);

ü  Increase in 4Q14 of R$ 26 million related to the reclassification of operating fines from financial expenses to operating expenses;

ü  R$ 5 million variation in the regulatory assets and liabilities, which was a net payable in 4Q13.

·         Increase of 9.0% (R$ 22 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$ 269 million in 4Q14, has its counterpart in the “operating revenue”.

 

Sectorial Financial Assets and Liabilities

On November 25, 2014, through Dispatch no. 4,621, Aneel approved the amendment to concession agreements of distribution companies, in order to include a specific clause guaranteeing that the balance remaining of any insufficient payment or reimbursement of tariff due to termination of the concession, for any reason, will be indemnified.

After this change, the Securities and Exchange Commission of Brazil (CVM) approved, on December 9, 2014, through Resolution no. 732, the recognition of assets and liabilities that were previously called “regulatory assets and liabilities” in the financial statements of distribution companies, which are now called “sectorial financial assets and liabilities”.

In 4Q14, the accumulated balance of regulatory assets and liabilities until December 31, 2014 was accounted, in the amount of R$ 831 million (net of PIS and Cofins).

 

EBITDA

EBITDA (IFRS) reached R$ 1,014 million in 4Q14, registering an increase of 116.0% (R$ 545 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 508 million in 4Q14 compared to R$ 519 million in 4Q13, an reduction of 2.1% (R$ 11 million).

 

Financial Result

The 4Q14 net financial expense (IFRS) was R$ 13 million, compared to the net financial expense of R$ 11 million in 4Q13, registering an increase of 25.8% (R$ 3 million). The 4Q14 adjusted net financial expense was R$ 8 million, compared to the net financial expense of R$ 15 million in 4Q13, registering a decrease of 49.6% (R$ 8 million).

The items explaining these changes are as follows:

  (i)       Financial Revenue (IFRS): reduction of 21.7% (R$ 46 million), from R$ 211 million in 4Q13 to R$ 165 million in 4Q14. Adjusted Financial Revenue: reduction of 22.1% (R$ 48 million), from R$ 219 million in 4Q13 to R$ 171 million in 4Q14, mainly due to the following factors:

ü  Reduction in the income from financial investments (R$ 16 million), due to the lower average cash stock;

 


Page 34 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

ü  Restatement of escrow deposits (R$ 73 million);

ü  Reduction in the monetary and foreign exchange update (R$ 4 million);

ü  Reduction in 4Q14 of R$ 6 million related to the reclassification of operating fines from financial income to operating income;

ü  Lower volume on purchase of ICMS tax credit (R$ 7 million).

Partially offset by:

ü  Financial expense in the Distribution Companies due to the adjustment for distibutors’ financial asset (R$ 55 million) (revenue reducer);

ü  Net variation of R$ 3 million in the regulatory assets and liabilities, from a net receivable of R$ 9 million in 4Q13 to a net receivable of R$ 6 million in 4Q14.

 (ii)       Financial Expense (IFRS): decrease of 19.4% (R$ 43 million), from R$ 221 million in 4Q13 to R$ 179 million in 4Q14. Adjusted Financial Expense: reduction of 23.9% (R$ 56 million), from R$ 235 million in 4Q13 to R$ 179 million in 4Q14, mainly due to the following factors:

ü  Mark-to-market calculation effect for financial operations under Law 4,131 - non-cash effect (R$ 74 million);

ü  Reduction of R$ 26 million in 4Q14 related to the reclassification of operating fines from financial expenses to operating expenses;

ü  Restatement of expenses with contingencies (R$ 14 million);

Partially offset by:

ü  Exchange variations for Itaipu invoices (R$ 17 million);

ü  Financial expense in the Distribution Companies due to the adjustment for distibutors’ financial asset (R$ 38 million);

ü  Variation of R$ 13 million in the regulatory assets and liabilities, which was a net payable in 4Q13.

 

Net Income

Net Income (IFRS) in 4Q14 was R$ 630 million, registering a reduction of 159.6% (R$ 388 million).

Considering the regulatory assets and liabilities and excluding the non-recurring effects, the Adjusted Net Income totaled R$ 300 million in 4Q14, compared to R$ 273 million in 4Q13, an increase of 10.2% (R$ 28 million).


Page 35 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

12.1.2) 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 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%

 

The new tariffs came into force on February 03, 2014.

 

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 17.23% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 12.84% and of the Parcel B was of 1.71%. 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 impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 17.12% and of the Parcel B was of 1.70%. The new tariffs came into force on June 19, 2014.

 


Page 36 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

CPFL Piratininga

Aneel Ratifying Resolution No. 1,810 of October 21, 2014 readjusted electric energy tariffs of CPFL Piratininga by 19.73%, being 15.81% related to the Tariff Readjustment and 3.92% as financial components outside the Tariff Readjustment, corresponding to an average effect of 22.43% on consumer billings. The impact of the Parcel A (Energy, Transmission Charges and Sector Charges) in the readjustment was of 15.50% and of the Parcel B was of 0.31%. The new tariffs came into force on October 23, 2014.

 

12.1.3) 2015 Extraordinary Tariff Review (RTE)

In March 2, 2015, ANEEL aproved, by Ratifying Resolution no. 1,858/2015, the Extraordinary Tariff Review (RTE) of the electric energy distributors who required this adjustment, such as the CPFL’s distributors. This RTE was necessary to restore the economic and financial balance of these concessionaries to meet the following facts: (i) the exchange rate increase, which is adopted in power purchase agreements from Itaipu HPP in 2015; (ii) increase in power purchase cost from the 2015 Adjustment Electric Energy Auction and 2014 Existing Electric Energy Auction; and (iii) significant increase in the CDE quota in 2015. For the distributors CPFL Santa Cruz, CPFL Jaguari, CPFL Mococa, CPFL Leste Paulista and CPFL Sul Paulista, RTE was needed to reflect the new CDE quota in 2015 and to suit the exchange rate to pay for the energy purchased from Itaipu HPP, since the other items had already been considered in the Annual Tariff Adjustment (RTA), in February 3, 2015.

The extraordinary tariff adjustments are shown, by distributor, in the following table:

Extraordinary Tariff Review (RTE)

RGE

CPFL Paulista

CPFL Mococa

CPFL Sul Paulista

CPFL Jaguari

CPFL Leste Paulista

CPFL Santa Cruz

CPFL Piratininga

Energy

17.1%

7.7%

1.2%

0.8%

2.6%

1.7%

-4.1%

3.3%

Charges

18.4%

24.0%

15.0%

20.5%

20.2%

17.4%

13.2%

26.0%

Average Effect

35.5%

31.8%

16.3%

21.3%

22.9%

19.1%

9.2%

29.3%

 

 

 

 

 

 

 

 

 

 

12.1.4) 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 (4Q13)

Company

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

7.14

7.44

17.35

6.97

7.58

5.92

9.08

4.86

FEC

4.73

4.58

9.04

6.82

6.33

5.43

6.72

4.93

 


Page 37 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

Annualized DEC and FEC (4Q14)

Company

CPFL Paulista

CPFL Piratininga

RGE

CPFL Santa Cruz

CPFL Leste Paulista

CPFL Jaguari

CPFL Sul Paulista

CPFL Mococa

Indicador

DEC

6.93

6.98

18.77

6.74

8.48

5.41

9.69

6.88

FEC

4.89

4.19

9.14

5.29

6.30

4.32

7.02

7.31

 

 

12.2) Commercialization and Services Segments

 

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

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

850,775

539,532

57.7%

2,801,799

2,299,441

21.8%

Net Operating Revenues

760,774

474,819

60.2%

2,497,168

2,030,520

23.0%

EBITDA (IFRS)(1)

46,703

42,010

11.2%

263,411

74,132

255.3%

NET INCOME (IFRS)

24,612

27,630

-10.9%

168,046

51,653

225.3%

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 4Q14, gross operating revenue reached R$ 851 million, representing an increase of 57.7% (R$ 311 million), while net operating revenues were up by 60.2% (R$ 286 million) to R$ 761 million.

 

EBITDA

In 4Q14, EBITDA totaled R$ 47 million, an increase of 11.2% (R$ 5 million).

 

Net Income

In 4Q14, net income amounted to R$ 25 million, a reduction of 10.9% (R$ 3 million).


Page 38 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

12.3) Conventional Generation Segment

12.3.1) Economic-Financial Performance

 

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

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenue

352,906

250,977

40.6%

1,282,374

981,560

30.6%

Net Operating Revenue

323,339

235,597

37.2%

1,189,139

924,004

28.7%

Cost of Electric Power

(179,967)

(30,553)

489.0%

(482,036)

(144,912)

232.6%

Operating Costs & Expenses

(62,349)

(54,778)

13.8%

(220,879)

(215,193)

2.6%

EBITDA (1)

80,936

228,595

-64.6%

679,510

815,385

-16.7%

Net Income

(52,011)

99,366

-

119,128

316,052

-62.3%


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)

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenue

711,694

506,405

40.5%

2,673,996

1,836,789

45.6%

Net Operating Revenue

648,617

468,795

38.4%

2,456,464

1,704,116

44.1%

Cost of Electric Power

(302,887)

(42,721)

609.0%

(792,188)

(254,735)

211.0%

Operating Costs & Expenses

(278,438)

(175,458)

58.7%

(976,837)

(595,276)

64.1%

EBIT

67,291

250,617

-73.1%

687,439

854,105

-19.5%

EBITDA

130,135

309,625

-58.0%

926,434

1,090,403

-15.0%

EBITDA Adjusted (2)

257,879

309,625

-16.7%

1,218,346

1,177,664

3.5%

Financial Income (Expense)

(129,020)

(127,663)

1.1%

(519,430)

(442,993)

17.3%

Income Before Taxes

(61,729)

122,954

-

167,057

411,112

-59.4%

Net Income

(44,127)

92,226

-

105,999

291,413

-63.6%

Net Income Adjusted (2)

40,184

92,226

-56.4%

298,661

349,004

-14.4%


Note:

(1) Proportionate Consolidation of Conventional Generation (Ceran, Baesa, Enercan, Foz do Chapecó and Epasa);

(2) Excluding the non-recurring effects.

 

Operating Revenue

In 4Q14, Gross Operating Revenues, considering the proportionate consolidation of Conventional Generation, reached R$ 712 million, an increase of 40.5% (R$ 205 million). Net Operating Revenues moved up 38.4% (R$ 180 million) to R$ 649 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$ 106 million, due to the thermal dispatch by merit order (4Q14) and energy safety (4Q13);

    (ii)       Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 86 million);

   (iii)       Increase due the renewal of the PPA between CPFL Geração and Furnas and the price adjustments in the other PPAs (R$ 13 million).

 

Cost of Electric Power

In 4Q14, the cost of electric power reached R$ 303 million, an increase of 609.0% (R$ 260 million), due mainly to the following factors:

 


Page 39 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

            (i)        GSF (Generation Scaling Factor) expenses (R$ 128 million) – non-recurring effect. It is noteworthy that the power purchase agreement from Serra da Mesa HPP to Furnas exempts CPFL Geração of GSF expenses. Thus, the amount of R$ 128 million is related to the Company’s other hydroelectric power plants (Ceran, Baesa, Enercan, Foz Chapecó and Jaguari Geração);

           (ii)        Increase due to the strategy put in place for the seasonality of physical guarantee (R$ 130 million);

          (iii)        Other effects (R$ 2 million).

 

Operating Costs and Expenses

The operating costs and expenses reached R$ 278 million in 4Q14, compared to R$ 175 million in 4Q13, an increase of 58.7% (R$ 103 million), due to the variations in:

            (i)        PMSO item, which reached R$ 216 million, an increase of 85.2% (R$ 99 million), due to the higher expenses with Material regarding the acquisition of fuel oil by Epasa (R$ 74 million) , with associated revenues;

           (ii)        Depreciation and Amortization, which reached R$ 63 million, an increase of 6.5% (R$ 4 million).

 

EBITDA

In 4Q14, EBITDA was R$ 130 million, compared to R$ 310 million in 4Q13, a reduction of 58.0% (R$ 179 million). This result is due to the non-recurring expenses with GSF (R$ 128 million) and the effects of the strategy put in place for the seasonality of physical guarantee in this quarter (R$ 57 million).

In 4Q14, the adjusted EBITDA reached R$ 258 million, a reduction of 16.7% (R$ 52 million).

 

Financial Result

In 4Q14, Net Financial Result was a net expense of R$ 129 million, representing an increase of 1.1% (R$ 1 million).

Financial Expenses moved from R$ 148 million in 4Q13 to R$ 156 million in 4Q14 (R$ 8 million increase), due to the increase in the CDI interbank rate and higher average indebtedness balance.

Financial Revenues moved from R$ 20 million in 4Q13 to R$ 27 million in 4Q14 (R$ 7 million increase), due to the increase in the CDI interbank rate and higher average cash balance.

 

Net Income

In 4Q14, the Conventional Generation segment reported a net loss of R$ 44 million, compared to a net income of R$ 92 million in 4Q13. This variation is mainly due to the lower EBITDA, in addition to the worsening of the Financial Result, as explained above.

In 4Q14, adjusted net income was R$ 40 million, a reduction of 56.4% (R$ 52 million).


Page 40 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

12.4) CPFL Renováveis

12.4.1) Economic-Financial Performance

 

Consolidated Income Statement - CPFL Renováveis (100% Participation - R$ Thousands)

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues (IFRS)

397,990

357,158

11.4%

1,338,456

1,087,419

23.1%

Net Operating Revenues

369,362

334,118

10.5%

1,247,627

1,018,612

22.5%

Cost of Electric Power

(83,097)

(103,462)

-19.7%

(354,387)

(267,515)

32.5%

Operating Costs & Expenses

(197,136)

(141,359)

39.5%

(661,960)

(536,346)

23.4%

EBIT

89,128

89,297

-0.2%

231,280

214,750

7.7%

EBITDA (IFRS)(1)

209,359

175,572

19.2%

663,547

563,105

17.8%

Financial Income (Expense)

(135,990)

(61,222)

122.1%

(364,997)

(259,160)

40.8%

Income Before Taxes

(46,862)

28,075

-

(133,717)

(44,410)

201.1%

Net Income (IFRS)

(65,243)

27,787

-

(167,361)

(55,017)

204.2%


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

 

Consolidated Income Statement - CPFL Renováveis (Proportional Participation - R$ Thousands)

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues (IFRS)

205,401

241,521

-15.0%

758,719

696,058

9.0%

Net Operating Revenues

190,626

225,964

-15.6%

707,348

652,014

8.5%

Cost of Electric Power

(42,886)

(69,125)

-38.0%

(202,502)

(171,237)

18.3%

Operating Costs & Expenses

(101,743)

(97,445)

4.4%

(375,217)

(343,316)

9.3%

EBIT

45,996

59,394

-22.6%

129,629

137,462

-5.7%

EBITDA (IFRS)(1)

108,049

119,250

-9.4%

375,264

360,444

4.1%

Adjusted EBITDA(2)

125,080

162,281

-22.9%

476,364

465,538

2.3%

Financial Income (Expense)

(70,186)

(42,686)

64.4%

(204,919)

(165,888)

23.5%

Income Before Taxes

(24,186)

16,708

-

(75,290)

(28,427)

164.9%

Net Income (IFRS)

(33,673)

16,342

-

(93,757)

(35,216)

166.2%

Adjusted Net Income(2)

(16,644)

59,373

-

7,343

69,513

-89.4%

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 4Q14, the variations in the Financial Statements of CPFL Renováveis are mainly due to the factors described below. These factors are partially offset by the amounts eliminated during the consolidation of CPFL Renováveis in CPFL Energia.

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

              (ii)       The beginning of the revenues by availability of Complexo Rosa dos Ventos wind farms (13.7 MW) since February 2014;

             (iii)       The beginning of operations of Macacos I wind farms (30 MW) in May 2014;

            (iv)       Conclusion of the joint venture with DESA in September 2014, effectively as of October 2014.


Page 41 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

Operating Revenue

Considering proportional participation, gross operating revenue reached R$ 205 million in 4Q14, representing a reduction of 15.0% (R$ 36 million), while net operating revenue moved down by 15.6% (R$ 35 million) to R$ 191 million. Considering 100% participation, gross operating revenue reached R$ 398 million, representing an increase of 11.4% (R$ 41 million), while net operating revenue moved up by 10.5% (R$ 35 million) to R$ 369 million. The increase occurred, mainly, due to the plants that began their sales in the period (mentioned above).

Plus, it is also important to note that the revenue on the effective generation of Santa Clara wind farms begun being recognized in Mach 29, 2014. Previously, mainly in 2013, its revenue corresponded to a fixed annual rate, placed by apportionment criteria, because the connection with the system was pending, waiting for the completion of the ICG construction (transmission grid).

 

Cost of Electric Power

In 4Q14, the cost of electric power (considering proportional participation) reached R$ 43 million, representing a reduction of 38.0% (R$ 26 million). This reduction was a result of the factors mentioned below:

·         The occurrence of non-recurring effects mentioned below:

            (i)    Bio Coopcana, Bio Alvorada and Atlântica Complex wind farms registered energy purchases in the amount of R$ 43 million to meet the requirements of sales agreements in 4Q13;

Partially offset by:

           (ii)        Implementation of GSF in the amount of R$ 16 million in 4Q14. 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;

          (iii)        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$ 1 million in 4Q14. This is due to to lack of rain, which impacted the generation of energy from these plants.

 

Operating Costs and Expenses

In 4Q14, operating costs and expenses (considering proportional participation) reached R$ 102 million, representing an increase of 4.4% (R$ 4 million). This increase was a result of the factors mentioned below:

             (i)        PMSO item, which reached R$ 40 million, an increase of 5.6% (R$ 2 million), due mainly to higher cost of operation and maintenance (O&M), mainly as a result of the larger amount of plants in operation, and the write-offs (non-cash) of discontinued projects and credits/advances;

            (ii)        Depreciation and Amortization, which reached R$ 62 million, an increase of 3.7% (R$ 2 million), due mainly to the depreciation of the assets that went into operation between 4Q13 and 4Q14.

 

EBITDA

In 4Q14, EBITDA (considering proportional participation) was R$ 108 million, a reduction of 9.4% (R$ 11 million).

 


Page 42 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

Considering proportional participation and excluding the non-recurring effects, the Adjusted EBITDA totaled R$ 125 million in 4Q14, compared to R$ 162 million in 4Q13, a reduction of 22.9% (R$ 37 million).

 

Financial Result                                                              

In 4Q14, Net Financial Result was a net expense of R$ 70 million, representing an increase of 64.4% (R$ 27 million). Financial Expenses moved from R$ 57 million in 4Q13 to R$ 85 million in 4Q14 (R$ 28 million increase). Financial Revenues moved from R$ 14 million in 4Q13 to R$ 15 million in 4Q14 (R$ 1 million increase).

 

Net Income

In 4Q14, net loss (considering proportional participation) was R$ 34 million, compared to a net income of R$ 16 million in 4Q13.

Considering proportional participation and excluding the non-recurring effects, the Adjusted Net Loss totaled R$ 17 million in 4Q14 compared to an Adjusted Net Income of R$ 59 million in 4Q13.

12.4.2) Status of Generation Projects – 100% Participation

On the date of this report, the portfolio of projects of CPFL Renováveis (100% Participation) totaled 1,773 MW of operating installed capacity and 336 MW of capacity under construction. The operational power plants comprises 38 Small Hydroelectric Power Plants – SHPPs (399 MW), 28 Wind Farms (1,003 MW), 8 Biomass Thermoelectric Power Plants (370 MW) and 1 Solar Power Plant (1 MW). Still under construction there are 12 Wind Farms (312 MW) and 1 SHPPs (24 MW).

Additionally, CPFL Renováveis owns wind and SHPP projects under development totaling 3,767 MW, representing a total portfolio of 5,875 MW.

The table below illustrates the overall portfolio of assets 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

399

1,003

370

1

1,773

Under construction

24

312

-

-

336

Under development

626

3,141

-

-

3,767

TOTAL

1,049

4,455

370

1

5,875

 

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 2T16. The installed capacity is of 231.0 MW and the assured energy is of 120.9 average-MW.

 


Page 43 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

Morro dos Ventos II Wind Farms

Morro dos Ventos II Wind Farms, located at Rio Grande do Norte, are under construction. As scheduled, it will gradually become operational from 2Q16. The installed capacity is of 29.2 MW and the assured energy is of 15.3 average-MW. The energy was sold in the 13th New Energia Auction (“LEN” in portuguese) held in 2011 (price: R$ 125.14/MWh – September 2014).

 

Mata Velha SHPP

Mata Velha Small Hydroelectric Power Plant (SHPP), located at Minas Gerais, is under construction. As scheduled, it will gradually become operational from 2Q16. The installed capacity is of 24.0 MW and the assured energy is of 13.1 average-MW. The energy was sold in 16th New Energia Auction (“LEN” in portuguese) held in 2013 (price: R$ 143.30/MWh – September 2014).

 

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$ 125.04/MWh – September 2014).

 


Page 44 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13) ATTACHMENTS

13.1) Statement of Assets – CPFL Energia

(R$ thousands)

 

Consolidated

ASSETS

12/31/2014

12/31/2013

     

CURRENT

   

Cash and Cash Equivalents

4,357,455

4,206,422

Consumers, Concessionaries and Licensees

2,251,124

2,007,789

Dividend and Interest on Equity

54,483

55,265

Financial Investments

5,324

24,806

Recoverable Taxes

329,638

262,433

Derivatives

23,260

1,842

Sectoral Financial Assets

610,931

-

Materials and Supplies

18,505

21,625

Leases

12,396

10,757

Concession Financial Assets

540,094

-

Other Credits

1,011,495

673,383

TOTAL CURRENT

9,214,704

7,264,323

     

NON-CURRENT

   

Consumers, Concessionaries and Licensees

123,405

153,854

Affiliates, Subsidiaries and Parent Company

100,666

86,655

Judicial Deposits

1,162,477

1,143,179

Recoverable Taxes

144,383

173,362

Sectoral Financial Assets

321,788

-

Derivatives

584,917

316,648

Deferred Taxes

938,496

1,168,706

Leases

35,169

37,817

Concession Financial Assets

2,834,522

2,787,073

Investments at Cost

116,654

116,654

Other Credits

388,828

296,096

Investments

1,098,769

1,032,681

Property, Plant and Equipment

8,878,064

7,717,419

Intangible

9,155,973

8,748,328

TOTAL NON-CURRENT

25,884,112

23,778,473

     

TOTAL ASSETS

35,098,816

31,042,796

 

 


Page 45 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.2) Statement of Liabilities – CPFL Energia

(R$ thousands)

 

Consolidated

LIABILITIES AND SHAREHOLDERS' EQUITY

12/31/2014

12/31/2013

     

CURRENT

   

Suppliers

2,374,147

1,884,693

Accrued Interest on Debts

97,525

125,829

Accrued Interest on Debentures

293,108

162,134

Loans and Financing

1,093,500

1,514,626

Debentures

2,042,075

34,872

Employee Pension Plans

85,374

76,810

Regulatory Charges

43,795

32,379

Taxes, Fees and Contributions

436,267

318,063

Dividend and Interest on Equity

19,086

21,224

Accrued Liabilities

70,252

67,633

Derivatives

38

-

Sectoral Financial Liabilities

21,998

-

Public Utilities

4,000

3,738

Other Accounts Payable

835,941

663,529

TOTAL CURRENT

7,417,104

4,905,531

     

NON-CURRENT

   

Suppliers

633

-

Accrued Interest on Debts

60,717

43,396

Accrued Interest on Debentures

-

32,177

Loans and Financing

9,426,634

7,546,144

Debentures

6,136,400

7,562,219

Employee Pension Plans

518,386

350,640

Taxes, Fees and Contributions

-

32,555

Deferred Taxes

1,385,498

1,117,146

Reserve for Tax, Civil and Labor Risks

490,858

467,996

Derivatives

13,317

2,950

Public Utilities

80,992

79,438

Other Accounts Payable

183,766

103,886

TOTAL NON-CURRENT

18,297,200

17,338,547

     

SHAREHOLDERS' EQUITY

   

Capital

4,793,424

4,793,424

Capital Reserve

468,082

287,630

Legal Reserve

650,811

603,352

Reserve of Retained Earnings for Investment

-

108,987

Statutory Reserve - Concession Financial Assets

330,437

265,037

Statutory Reserve - Strengthening of Working Capital

554,888

-

Dividends

-

567,802

Other Comprehensive Income

145,893

397,668

 

6,943,535

7,023,899

Non-Controlling Shareholders' Interest

2,440,978

1,774,819

TOTAL SHAREHOLDERS' EQUITY

9,384,513

8,798,718

     

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

35,098,816

31,042,796

 


Page 46 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.3) Income Statement – CPFL Energia (IFRS)

(R$ thousands) 

Consolidated - IFRS

 

 

4Q14

4Q13

Variation

 

2014

2013

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

4,301,517

3,472,473

23.9%

 

15,710,949

13,877,873

13.2%

Electricity Sales to Distributors

 

874,301

651,824

34.1%

 

3,144,864

2,522,419

24.7%

Revenue from building the infrastructure

 

308,944

251,307

22.9%

 

944,997

1,004,399

-5.9%

Sectorial financial assets and liabilities

 

910,720

-

-

 

910,720

-

-

Other Operating Revenues(1)

 

403,689

502,782

-19.7%

 

2,084,849

1,934,676

7.8%

 

 

6,799,170

4,878,385

39.4%

 

22,796,379

19,339,367

17.9%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,556,196)

(1,160,413)

34.1%

 

(5,490,436)

(4,705,511)

16.7%

NET OPERATING REVENUES

 

5,242,974

3,717,973

41.0%

 

17,305,942

14,633,856

18.3%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(2,918,628)

(1,959,810)

48.9%

 

(10,157,635)

(7,468,718)

36.0%

Electricity Network Usage Charges

 

(70,996)

(234,514)

-69.7%

 

(485,495)

(727,969)

-33.3%

 

 

(2,989,625)

(2,194,324)

36.2%

 

(10,643,130)

(8,196,687)

29.8%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(226,934)

(175,011)

29.7%

 

(852,471)

(723,602)

17.8%

Material

 

(29,708)

(26,868)

10.6%

 

(117,830)

(106,146)

11.0%

Outsourced Services

 

(153,429)

(128,492)

19.4%

 

(526,019)

(487,024)

8.0%

Other Operating Costs/Expenses

 

(144,594)

(66,222)

118.3%

 

(476,023)

(629,327)

-24.4%

Cost of building the infrastructure

 

(306,214)

(251,307)

21.8%

 

(942,267)

(1,004,399)

-6.2%

Employee Pension Plans

 

(12,041)

(10,302)

16.9%

 

(48,165)

(61,665)

-21.9%

Depreciation and Amortization

 

(243,240)

(192,108)

26.6%

 

(874,946)

(758,253)

15.4%

Amortization of Concession's Intangible

 

(65,993)

(74,031)

-10.9%

 

(285,018)

(296,977)

-4.0%

 

 

(1,182,153)

(924,341)

27.9%

 

(4,122,739)

(4,067,394)

1.4%

 

 

     

 

     

EBITDA

 

1,342,397

911,888

47.2%

 

3,760,903

3,547,112

6.0%

 

 

     

 

     

EBIT

 

1,071,197

599,307

78.7%

 

2,540,073

2,369,775

7.2%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

242,264

270,526

-10.4%

 

890,436

699,208

27.3%

Financial Expenses

 

(509,789)

(441,624)

15.4%

 

(1,979,890)

(1,670,651)

18.5%

 

 

(267,525)

(171,098)

56.4%

 

(1,089,454)

(971,443)

12.1%

 

 

     

 

     

EQUITY ACCOUNTING

 

     

 

     

Equity Accounting

 

(38,032)

46,441

-181.9%

 

60,866

122,106

-50.2%

Assets Surplus Value Amortization

 

(297)

(310)

-4.2%

 

(1,182)

(1,238)

-4.6%

 

 

(38,328)

46,132

-183.1%

 

59,684

120,868

-50.6%

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

765,344

474,341

61.3%

 

1,510,304

1,519,200

-0.6%

 

 

     

 

     

Social Contribution

 

(77,705)

(43,677)

77.9%

 

(168,989)

(156,756)

7.8%

Income Tax

 

(218,022)

(107,808)

102.2%

 

(454,871)

(413,408)

10.0%

 

       

 

     

NET INCOME

 

469,616

322,856

45.5%

 

886,443

949,036

-6.6%

Controlling Shareholders' Interest

 

512,005

300,930

70.1%

 

949,177

937,418

1.3%

Non-Controlling Shareholders' Interest

 

(42,389)

21,927

-293.3%

 

(62,733)

11,618

-640.0%


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 47 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.4) Income Statement – CPFL Energia (Adjusted)

(Pro forma, R$ thousands)

Consolidated - Adjusted

 

 

4Q14

4Q13

Variation

 

2014

2013

Variation

OPERATING REVENUES

 

     

 

     

Electricity Sales to Final Customers(1)

 

4,301,517

3,456,275

24.5%

 

15,361,640

14,044,029

9.4%

Electricity Sales to Distributors

 

865,804

643,102

34.6%

 

3,272,367

2,434,365

34.4%

Revenue from building the infrastructure

 

308,944

251,307

22.9%

 

944,997

1,004,399

-5.9%

Sectorial financial assets and liabilities

 

357,293

-

-

 

357,293

-

-

Other Operating Revenues(1)

 

401,851

502,899

-20.1%

 

2,080,201

1,935,492

7.5%

 

 

6,235,409

4,853,582

28.5%

 

22,016,498

19,418,285

13.4%

 

 

     

 

     

DEDUCTIONS FROM OPERATING REVENUES

 

(1,512,118)

(1,166,595)

29.6%

 

(5,384,629)

(4,732,407)

13.8%

NET OPERATING REVENUES

 

4,723,291

3,686,987

28.1%

 

16,631,869

14,685,878

13.3%

 

 

     

 

     

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

Electricity Purchased for Resale

 

(2,688,851)

(1,668,628)

61.1%

 

(8,703,378)

(6,926,459)

25.7%

Electricity Network Usage Charges

 

(78,111)

(225,040)

-65.3%

 

(496,435)

(882,088)

-43.7%

 

 

(2,766,961)

(1,893,668)

46.1%

 

(9,199,813)

(7,808,547)

17.8%

OPERATING COSTS AND EXPENSES

 

     

 

     

Personnel

 

(221,392)

(171,828)

28.8%

 

(832,780)

(708,273)

17.6%

Material

 

(200,382)

(113,100)

77.2%

 

(695,077)

(303,784)

128.8%

Outsourced Services

 

(141,502)

(127,217)

11.2%

 

(500,955)

(482,659)

3.8%

Other Operating Costs/Expenses

 

(145,652)

(90,783)

60.4%

 

(495,829)

(408,869)

21.3%

Cost of building the infrastructure

 

(306,214)

(251,307)

21.8%

 

(942,267)

(1,004,399)

-6.2%

Employee Pension Plans

 

(12,041)

(10,302)

16.9%

 

(48,165)

(61,665)

-21.9%

Depreciation and Amortization

 

(222,672)

(202,261)

10.1%

 

(849,547)

(784,728)

8.3%

Amortization of Concession's Intangible

 

(53,280)

(64,580)

-17.5%

 

(231,297)

(252,050)

-8.2%

 

 

(1,303,134)

(1,031,377)

26.3%

 

(4,595,916)

(4,006,427)

14.7%

 

 

     

 

     

Adjusted EBITDA²

 

929,147

1,028,783

-9.7%

 

3,916,032

3,907,681

0.2%

 

 

     

 

     

EBIT

 

653,196

761,942

-14.3%

 

2,836,140

2,870,903

-1.2%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

Financial Income

 

237,443

273,244

-13.1%

 

926,802

751,342

23.4%

Financial Expenses

 

(466,157)

(472,648)

-1.4%

 

(1,912,781)

(1,574,890)

21.5%

 

 

(228,714)

(199,404)

14.7%

 

(985,979)

(823,547)

19.7%

 

 

     

 

     

EQUITY ACCOUNTING

 

     

 

     

Equity Accounting

 

-

-

-

 

(953)

-

-

Assets Surplus Value Amortization

 

-

-

-

 

-

-

-

 

 

-

-

-

 

(953)

-

-

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

424,481

562,538

-24.5%

 

1,849,209

2,047,356

-9.7%

 

 

     

 

     

Social Contribution

 

(36,173)

(51,963)

-30.4%

 

(183,746)

(200,787)

-8.5%

Income Tax

 

(107,970)

(133,894)

-19.4%

 

(506,768)

(542,296)

-6.6%

 

       

 

     

Adjusted NET INCOME³

 

280,339

376,681

-25.6%

 

1,158,695

1,304,273

-11.2%

 

   Note:

 

(1)    TUSD revenue from captive customers reclassified from the line of “other operating revenues” to the line of “electricity

 sales to final customers”.

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

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


Page 48 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.5) Cash Flow – CPFL Energia

(R$ thousands)

Consolidated

         
   

4Q14

 

2014

         

Beginning Balance

 

4,000,285

 

4,206,422

         

Net Income Before Taxes

 

765,344

 

1,510,304

         

Depreciation and Amortization

 

309,232

 

1,159,964

Interest on Debts and Monetary and Foreign Exchange Restatements

 

314,831

 

1,486,061

Consumers, Concessionaries and Licensees

 

171,211

 

(265,103)

Sectoral Financial Assets

 

(932,719)

 

(932,719)

Accounts Receivable - Resources Provided by the CDE/CCEE

 

38,479

 

(352,379)

Suppliers

 

409,088

 

470,982

Sectoral Financial Liabilities

 

21,998

 

21,998

Accounts Payable - Resources Provided by the CDE

 

7,438

 

25,807

Interest on Debts and Debentures Paid

 

(372,073)

 

(1,333,570)

Income Tax and Social Contribution Paid

 

(116,674)

 

(552,070)

Others

 

149,604

 

353,298

   

415

 

82,269

         

Total Operating Activities

 

765,759

 

1,592,573

         

Investment Activities

       

Value Paid in Business Combination, Net of Cash Acquired

 

-

 

(68,464)

Cash Incorporated in Business Combination

 

139,293

 

139,293

Acquisition of Property, Plant and Equipment, and Intangibles

 

(308,077)

 

(1,061,867)

Others

 

65,584

 

58,031

Total Investment Activities

 

(103,200)

 

(933,007)

         

Financing Activities

       

Capital Increase by Non Controlling Shareholders

 

217

 

1,123

Loans and Debentures

 

395,095

 

3,186,384

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(272,099)

 

(2,679,399)

Dividend and Interest on Equity Paid

 

(428,602)

 

(1,016,641)

Others

 

-

 

-

Total Financing Activities

 

(305,389)

 

(508,533)

         
         

Cash Flow Generation

 

357,170

 

151,033

         

Ending Balance - 12/31/2014

 

4,357,455

 

4,357,455

 


Page 49 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.6) Income Statement – Conventional Generation Segment (IFRS)

(Pro forma, R$ thousands)

     

Conventional Generation (IFRS)

 

4Q14

4Q13

Var.

2014

2013

Var.

OPERATING REVENUES

 

 

 

   

 

Eletricity Sales to Final Consumers

-

-

-

-

-

-

Eletricity Sales to Distributors

351,624

249,811

40.8%

1,277,421

974,650

31.1%

Other Operating Revenues

1,282

1,166

10.0%

4,953

6,910

-28.3%

 

352,906

250,977

40.6%

1,282,374

981,560

30.6%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(29,567)

(15,380)

92.2%

(93,235)

(57,556)

62.0%

NET OPERATING REVENUES

323,339

235,597

37.2%

1,189,139

924,004

28.7%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(174,683)

(26,113)

568.9%

(462,734)

(128,251)

260.8%

Eletricity Network Usage Charges

(5,284)

(4,439)

19.0%

(19,302)

(16,661)

15.9%

 

(179,967)

(30,553)

489.0%

(482,036)

(144,912)

232.6%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(8,190)

(7,481)

9.5%

(32,093)

(30,905)

3.8%

Material

(313)

(174)

80.5%

(1,176)

(1,535)

-23.3%

Outsourced Services

(4,659)

(5,081)

-8.3%

(16,356)

(15,564)

5.1%

Other Operating Costs/Expenses

(11,222)

(10,132)

10.8%

(38,741)

(37,328)

3.8%

Employee Pension Plans

(19)

(23)

-16.3%

(77)

(481)

-84.0%

Depreciation and Amortization

(33,798)

(27,989)

20.8%

(115,841)

(113,785)

1.8%

Amortization of Concession's Intangible

(4,148)

(3,899)

6.4%

(16,595)

(15,595)

6.4%

 

(62,349)

(54,778)

13.8%

(220,879)

(215,193)

2.6%

 

 

 

 

 

 

 

EBITDA

80,936

228,595

-64.6%

679,510

815,385

-16.7%

 

 

 

 

 

 

 

EBIT

81,023

150,266

-46.1%

486,225

563,899

-13.8%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

21,162

16,950

24.8%

92,326

40,005

130.8%

Financial Expenses

(117,380)

(102,407)

14.6%

(482,800)

(338,783)

42.5%

Interest on Equity

-

-

-

-

-

-

 

(96,218)

(85,457)

12.6%

(390,473)

(298,778)

30.7%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

(38,033)

46,441

-

60,850

122,106

-50.2%

Assets Surplus Value Amortization

(295)

(310)

-4.6%

(1,182)

(1,238)

-4.6%

 

(38,328)

46,132

-

59,668

120,868

-50.6%

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

(53,523)

110,941

-

155,420

385,989

-59.7%

 

 

 

 

 

 

 

Social Contribution

298

(3,178)

-

(9,696)

(18,611)

-47.9%

Income Tax

1,214

(8,397)

-

(26,595)

(51,326)

-48.2%

 

 

 

 

 

 

 

NET INCOME/LOSS

(52,011)

99,366

-

119,128

316,052

-62.3%

Controlling Shareholders' Interest

(40,549)

88,975

-

109,080

284,582

-61.7%

Non-Controlling Shareholders' Interest

(11,462)

10,392

-

10,049

31,469

-68.1%

 

 

Page 50 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

 

13.7) Income Statement – Conventional Generation Segment (Adjusted)

(Pro forma, R$ thousands)

 

Conventional Generation (Adjusted)

 

4Q14

4Q13

Var.

2014

2013

Var.

OPERATING REVENUES

 

 

 

 

 

 

Eletricity Sales to Final Consumers

-

-

-

-

-

-

Eletricity Sales to Distributors

710,781

505,590

40.6%

2,670,838

1,831,998

45.8%

Other Operating Revenues

913

814

12.2%

3,158

4,791

-34.1%

 

711,694

506,405

40.5%

2,673,996

1,836,789

45.6%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUES

(63,077)

(37,609)

67.7%

(217,532)

(132,673)

64.0%

NET OPERATING REVENUES

648,617

468,795

38.4%

2,456,464

1,704,116

44.1%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

Eletricity Purchased for Resale

(154,677)

(24,700)

526.2%

(424,096)

(118,766)

257.1%

Eletricity Network Usage Charges

(20,466)

(18,021)

13.6%

(76,180)

(71,006)

7.3%

 

(175,143)

(42,721)

310.0%

(500,276)

(189,772)

163.6%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

Personnel

(11,336)

(9,677)

17.1%

(42,143)

(39,245)

7.4%

Material

(171,667)

(88,502)

94.0%

(581,511)

(204,008)

185.0%

Outsourced Services

(10,923)

(11,024)

-0.9%

(38,964)

(38,102)

2.3%

Other Operating Costs/Expenses

(21,649)

(7,224)

199.7%

(74,194)

(54,845)

35.3%

Employee Pension Plans

(19)

(23)

-16.3%

(77)

(481)

-84.0%

Depreciation and Amortization

(58,400)

(54,799)

6.6%

(222,171)

(219,465)

1.2%

Amortization of Concession's Intangible

(4,444)

(4,208)

5.6%

(17,777)

(16,833)

5.6%

 

(278,438)

(175,458)

58.7%

(976,837)

(572,979)

70.5%

 

 

 

 

 

 

 

EBITDA

257,879

309,625

-16.7%

1,218,346

1,177,664

3.5%

 

 

 

 

 

 

 

EBIT

195,035

250,617

-22.2%

979,351

941,365

4.0%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

Financial Income

26,940

20,338

32.5%

114,841

49,819

130.5%

Financial Expenses

(155,960)

(148,001)

5.4%

(634,271)

(492,812)

28.7%

Interest on Equity

-

-

-

-

-

-

 

(129,020)

(127,663)

1.1%

(519,430)

(442,993)

17.3%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

Equity Accounting

-

-

-

(953)

-

-

Assets Surplus Value Amortization

-

-

-

-

-

-

 

-

-

-

(953)

-

-

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

66,015

122,954

-46.3%

458,969

498,372

-7.9%

 

 

 

 

 

 

 

Social Contribution

(7,165)

(8,501)

-15.7%

(42,930)

(40,090)

7.1%

Income Tax

(18,666)

(22,228)

-16.0%

(117,377)

(109,277)

7.4%

 

 

 

 

 

 

 

NET INCOME/LOSS

40,184

92,226

-56.4%

298,661

349,004

-14.4%

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

 

Page 51 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.8) Income Statement – CPFL Renováveis (IFRS)

(R$ thousands)

Consolidated - IFRS (100% Participation)

 

4Q14

4Q13

Variation

2014

2013

Variation

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-

-

-

-

-

-

Eletricity Sales to Distributors

394,688

356,639

10.7%

1,334,285

1,086,014

22.9%

Other Operating Revenues

3,302

519

536.5%

4,171

1,405

196.9%

 

397,990

357,158

11.4%

1,338,456

1,087,419

23.1%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(28,628)

(23,040)

24.3%

(90,829)

(68,807)

32.0%

NET OPERATING REVENUES

369,362

334,118

10.5%

1,247,627

1,018,612

22.5%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

   

 

   

 

Eletricity Purchased for Resale

(65,683)

(91,756)

-28.4%

(297,881)

(225,878)

31.9%

Eletricity Network Usage Charges

(17,414)

(11,706)

48.8%

(56,506)

(41,638)

35.7%

 

(83,097)

(103,462)

-19.7%

(354,387)

(267,515)

32.5%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(17,955)

(17,464)

2.8%

(69,097)

(67,669)

2.1%

Material

(1,406)

(6,261)

-77.5%

(7,391)

(14,620)

-49.4%

Outsourced Services

(37,951)

(23,835)

59.2%

(110,779)

(77,751)

42.5%

Other Operating Costs/Expenses

(19,593)

(7,524)

160.4%

(42,425)

(27,952)

51.8%

Depreciation and Amortization

(93,348)

(54,419)

71.5%

(303,704)

(220,078)

38.0%

Amortization of Concession's Intangible

(26,883)

(31,856)

-15.6%

(128,563)

(128,277)

0.2%

 

(197,136)

(141,359)

39.5%

(661,960)

(536,346)

23.4%

 

   

 

   

 

EBITDA (IFRS) (1)

209,359

175,572

19.2%

663,547

563,105

17.8%

 

   

 

   

 

EBIT

89,128

89,297

-0.2%

231,280

214,750

7.7%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

   

 

   

 

Financial Income

28,160

20,951

34.4%

98,991

55,083

79.7%

Financial Expenses

(164,150)

(82,173)

99.8%

(463,988)

(314,243)

47.7%

 

(135,990)

(61,222)

122.1%

(364,997)

(259,160)

40.8%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

(46,862)

28,075

-

(133,717)

(44,410)

201.1%

 

   

 

   

 

Social Contribution

(8,239)

(3,183)

158.8%

(16,313)

(8,909)

83.1%

Income Tax

(10,143)

2,896

-

(17,332)

(1,699)

920.4%

 

   

 

   

 

NET INCOME (IFRS)

(65,243)

27,787

-

(167,361)

(55,017)

204.2%

Controlling Shareholders' Interest

(66,473)

27,810

-

(168,771)

(54,947)

207.2%

Non-Controlling Shareholders' Interest

1,230

(22)

-

1,410

(70)

-

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 52 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.9) Income Statement – CPFL Renováveis (Adjusted)

(Pro forma, R$ thousands)

 

Consolidated - Adjusted (Proportional Participation)

 

4Q14

4Q13

Variation

2014

2013

Variation

OPERATING REVENUES

   

 

   

 

Eletricity Sales to Final Consumers

-

-

-

-

-

-

Eletricity Sales to Distributors

203,697

241,173

-15.5%

756,503

695,159

8.8%

Other Operating Revenues

1,704

348

390.1%

2,215

899

146.3%

 

205,401

241,521

-15.0%

758,719

696,058

9.0%

 

   

 

   

 

DEDUCTIONS FROM OPERATING REVENUES

(14,775)

(15,557)

-5.0%

(51,370)

(44,043)

16.6%

NET OPERATING REVENUES

190,626

225,964

-15.6%

707,348

652,014

8.5%

 

   

 

   

 

COST OF ELETRIC ENERGY SERVICES

   

 

   

 

Eletricity Purchased for Resale

(16,868)

(18,072)

-6.7%

(69,416)

(39,724)

74.7%

Eletricity Network Usage Charges

(8,987)

(8,022)

12.0%

(31,987)

(26,419)

21.1%

 

(25,855)

(26,094)

-0.9%

(101,403)

(66,142)

53.3%

OPERATING COSTS AND EXPENSES

   

 

   

 

Personnel

(9,266)

(12,085)

-23.3%

(39,356)

(44,000)

-10.6%

Material

(726)

(4,155)

-82.5%

(4,247)

(9,358)

-54.6%

Outsourced Services

(19,587)

(16,191)

21.0%

(62,434)

(49,083)

27.2%

Other Operating Costs/Expenses

(10,112)

(5,159)

96.0%

(23,545)

(17,892)

31.6%

Depreciation and Amortization

(48,178)

(37,761)

27.6%

(171,938)

(140,872)

22.1%

Amortization of Concession's Intangible

(13,875)

(22,095)

-37.2%

(73,697)

(82,110)

-10.2%

 

(101,743)

(97,445)

4.4%

(375,217)

(343,316)

9.3%

 

   

 

   

 

EBITDA Adjusted (1)

125,080

162,281

-22.9%

476,364

465,538

2.3%

 

   

 

   

 

EBIT

63,027

102,425

-38.5%

230,728

242,556

-4.9%

 

   

 

   

 

FINANCIAL INCOME (EXPENSE)

   

 

   

 

Financial Income

14,533

14,014

3.7%

56,206

35,259

59.4%

Financial Expenses

(84,718)

(56,700)

49.4%

(261,125)

(201,147)

29.8%

 

(70,184)

(42,686)

64.4%

(204,919)

(165,888)

23.5%

 

   

 

   

 

INCOME BEFORE TAXES ON INCOME

(7,157)

59,740

-

25,809

76,668

-66.3%

 

   

 

   

 

Social Contribution

(4,252)

(2,139)

98.8%

(9,002)

(5,799)

55.2%

Income Tax

(5,235)

1,772

-

(9,464)

(1,356)

597.9%

 

   

 

   

 

NET INCOME Adjusted(1)

(16,644)

59,373

-

7,343

69,513

-89.4%

Note: (1) Proportional participation - Non-recurring

Page 53 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.10) Income Statement – Distribution Segment (IFRS)

(Pro forma, R$ thousands)

                

                

Consolidated

 
  4Q14   4Q13   Variation  2014   2013   Variation 
OPERATING REVENUES                         
Electricity Sales to Final Customers  4,066,993   3,243,404   25.4 %  14,789,026   12,963,064   14.1 % 
Emergencial Charges - ECE/EAEE  1   2   -47.1 %  2   (254 )     
Electricity Sales to Distributors  10,639   38,505   -72.4 %  230,620   165,000   39.8 % 
Revenue from building the infrastructure  269,179   247,049   9.0 %  877,409   997,165   -12.0 % 
Revenue from electrical grid availability  258,854   224,819   15.1 %  976,518   954,262   2.3 % 
Setorial financial assets and liabilities  910,720   -       910,720   -      
Other Operating Revenues  106,882   237,317   -55.0 %  986,415   868,667   13.6 % 
  5,623,269   3,991,096   40.9 %  18,770,709   15,947,904   17.7 % 
DEDUCTIONS FROM OPERATING REVENUES  (1,441,933 )  (1,073,924 )  34.3 %  (5,105,310 )  (4,380,077 )  16.6 % 
NET OPERATINGREVENUES  4,181,336   2,917,172   43.3 %  13,665,399   11,567,827   18.1 % 
COST OF ELECTRICENERGYSERVICES                         
Electricity Purchased for Resale  (2,408,307 )  (1,683,613 )  43.0 %  (8,581,937 )  (6,171,814 )  39.1 % 
Electricity Network Usage Charges                         
  (49,253 )  (219,267 )  -77.5 %  (416,962 )  (669,504 )  -37.7 % 
  (2,457,560 )  (1,902,880 )  29.1 %  (8,998,898 )  (6,841,318 )  31.5 % 
OPERATING COSTS ANDEXPENSES                         
Personnel  (159,502 )  (120,718 )  32.1 %  (601,922 )  (504,605 )  19.3 % 
Material  (21,469 )  (15,497 )  38.5 %  (84,307 )  (73,043 )  15.4 % 
Outsourced Services  (138,930 )  (101,337 )  37.1 %  (480,750 )  (568,423 )  18.2 % 
Other Operating Costs/Expenses  (108,279 )  (49,756 )  117.6 %  (393,753 )  (997,165 )  -30.7 % 
Cost of building the infrastructure  (269,179 )  (247,049 )  9.0 %  (877,409 )  (997,165 )  -12.0 % 
Employee Pension Plans  (12,022 )  (10,279 )  17.0 %  (48,088 )  (61,184 )  -21.4 % 
Depreciation and Amortization  (112,333 )  (106,484 )  5.5 %  (441,987 )  (415,565 )  6.4 % 
Amortization of Concession's Intangible  (5,107 )  (5,486 )  -6.9 %  (20,441 )  (21,945 )  -6.9 % 
  (826,821 )  (656,606 )  25.9 %  (2,948,656 )  (3,048,531 )  -3.3 % 
EBITDA (IFRS)(1)  1,014,395   469,656   116.0 %  2,180,272   2,115,488   3.1 % 
EBIT  896,955   357,686   150.8 %  1,717,844   1,677,978   2.4 % 
FINANCIAL INCOME(EXPENSE)                         
Financial Income  164,909   210,646   -21.7 %  552,918   512,598   7.9 % 
Financial Expenses  (178,508 )  (221,455 )  -19.4 %  (861,541 )  (914,339 )  -5.8 % 
  (13,598 )  (10,809 )  25.8 %  (308,623 )  (401,741 )  -23.2 % 
INCOMEBEFORETAXES ONINCOME  883,357   346,877   154.7 %  1,409,222   1,276,237   10.4 % 
Social Contribution  (70,022 )  (28,029 )  149.8 %  (126,225 )  (113,335 )  11.4 % 
Income Tax  (182,950 )  (76,027 )  140.6 %  (335,038 )  (310,377 )  7.9 % 
Net Income (IFRS)  630,385   242,821   159.6 %  947,958   852,525   11.2 % 

 

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 54 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

13.11) Income Statement – Distribution Segment (Adjusted)

(Pro forma, R$ thousands)

 

Consolidated

  4Q14 4Q13   Variation  2014   2013   Variation 
OPERATING REVENUES                         
Electricity Sales to Final Customers  4,424,286   3,227,201   37.1 %  15,445,692   13,129,220   17.6 % 
Emergencial Charges - ECE/EAEE  1   2   -47.1 %  2   (254 )     
Electricity Sales to Distributors  10,639   38,505   -72.4 %  230,620   165,000   39.8 % 
Revenue from building the infrastructure  269,179   247,049   9.0 %  877,409   997,165   -12.0 % 
Revenue from electrical grid availability  258,854   224,819   15.1 %  976,518   954,262   2.3 % 
Setorial financial assets and liabilities  -   -       -   -      
Other Operating Revenues  106,882   237,317   -55.0 %  986,415   868,667   13.6 % 
  5,069,842   3,974,893   27.5 %  18,516,654   16,114,060   14.9 % 
DEDUCTIONS FROM OPERATING REVENUE  (1,394,444 )  (1,080,039 )  29.1 %  (5,086,826 )  (4,400,508 )  15.6 % 
NET OPERATING REVENUES  3,675,398   2,894,854   27.0 %  13,429,829   11,713,552   14.7 % 
COST OF ELECTRICENERGYSERVICES                         
Electricity Purchased for Resale  (2,408,307 )  (1,601,116 )  50.4 %  (8,581,937 )  (6,339,380 )  35.4 % 
Electricity Network Usage Charges  (49,253 )  (199,598 )  -75.3 %  (416,962 )  (782,620 )  -46.7 % 
  (2,457,560 )  (1,800,714 )  36.5 %  (8,998,898 )  (7,122,000 )  26.4 % 
OPERATING COSTS ANDEXPENSES                         
Personnel  (159,502 )  (120,718 )  32.1 %  (601,922 )  (504,605 )  19.3 % 
Material  (21,469 )  (15,497 )  38.5 %  (84,307 )  (73,043 )  15.4 % 
Outsourced Services  (138,930 )  (101,337 )  37.1 %  (480,750 )  (338,084 )  18.2 % 
Other Operating Costs/Expenses  (108,279 )  (79,871 )  35.6 %  (393,753 )  (997,165 )  16.5 % 
Cost of building the infrastructure  (269,179 )  (247,049 )  9.0 %  (877,409 )  (997,165 )  -12.0 % 
Employee Pension Plans  (12,022 )  (10,279 )  17.0 %  (48,088 )  (61,184 )  -21.4 % 
Depreciation and Amortization  (112,333 )  (106,484 )  5.5 %  (441,987 )  (415,565 )  6.4 % 
Amortization of Concession's Intangible  (5,107 )  (5,486 )  -6.9 %  (20,441 )  (21,945 )  -6.9 % 
  (826,821 )  (686,721 )  20.4 %  (2,948,656 )  (2,818,192 )  4.6 % 
Adjusted EBITDA(1)  508,457   519,389   -2.1 %  1,944,701   2,210,870   -12.0 % 
EBIT  391,017   407,419   -4.0 %  1,482,274   1,773,360   -16.4 % 
FINANCIAL INCOME(EXPENSE)                         
Financial Income  170,718   219,154   -22.1 %  599,045   681,310   -12.1 % 
Financial Expenses  (178,508 )  (234,600 )  -23.9 %  (861,541 )  (884,212 )  -2.6 % 
  (7,789 )  (15,445 )  -49.6 %  (262,496 )  (202,902 )  29.4 % 
INCOME BEFORETAXES ON INCOME  383,228   391,974   -2.2 %  1,219,778   1,570,458   -22.3 % 
Social Contribution  (25,011 )  (32,088 )  -22.1 %  (109,175 )  (139,815 )  -21.9 % 
Income Tax  (57,918 )  (87,301 )  -33.7 %  (287,678 )  (383,932 )  -25.1 % 
Adjusted Net Income(2)  300,299   272,585   10.2 %  822,925   1,046,711   -21.4 % 

 

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 55 of 59


 
 
 4Q14/2014 Results | March 26, 2015

13.12) Economic-Financial Performance – Distributors

(Pro-forma, R$ thousands)

 

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

             

CPFL PAULISTA

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

2,922,054

2,085,042

40.1%

10,003,055

8,296,412

20.6%

Net Operating Revenues

2,152,010

1,507,806

42.7%

7,250,808

6,024,019

20.4%

Cost of Electric Power

(1,293,106)

(968,057)

33.6%

(4,893,509)

(3,501,753)

39.7%

Operating Costs & Expenses

(397,354)

(311,247)

27.7%

(1,458,976)

(1,437,861)

1.5%

EBIT

461,550

228,502

102.0%

898,323

1,084,404

-17.2%

EBITDA (IFRS)(1)

515,137

279,549

84.3%

1,109,568

1,283,796

-13.6%

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

262,191

289,828

-9.5%

952,748

1,060,038

-10.1%

Financial Income (Expense)

747

(2,574)

 

(136,942)

(144,436)

-5.2%

Income Before Taxes

462,297

225,928

104.6%

761,381

939,969

-19.0%

NET INCOME (IFRS)

321,152

151,731

111.7%

502,719

620,412

-19.0%

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

159,096

159,160

0.0%

408,845

478,891

-14.6%

             

CPFL PIRATININGA

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

1,380,696

916,606

50.6%

4,203,126

3,537,831

18.8%

Net Operating Revenues

1,038,319

665,803

55.9%

3,027,400

2,480,262

22.1%

Cost of Electric Power

(585,778)

(484,599)

20.9%

(2,038,699)

(1,620,996)

25.8%

Operating Costs & Expenses

(186,559)

(130,711)

42.7%

(626,926)

(653,232)

-4.0%

EBIT

265,981

50,492

426.8%

361,775

206,034

75.6%

EBITDA (IFRS)(1)

289,183

72,383

299.5%

452,905

292,364

54.9%

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

123,471

156,833

-21.3%

449,899

777,855

-42.2%

Financial Income (Expense)

(6,593)

6,001

 

(77,412)

(71,762)

7.9%

Income Before Taxes

259,388

56,493

359.1%

284,363

134,271

111.8%

NET INCOME (IFRS)

179,459

39,798

350.9%

187,715

82,985

126.2%

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

65,954

107,931

-38.9%

198,270

555,808

-64.3%

             

RGE

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

1,065,623

769,898

38.4%

3,585,290

3,258,722

10.0%

Net Operating Revenues

797,608

577,112

38.2%

2,648,483

2,421,550

9.4%

Cost of Electric Power

(483,308)

(353,163)

36.9%

(1,676,606)

(1,360,532)

23.2%

Operating Costs & Expenses

(178,669)

(167,669)

6.6%

(643,463)

(753,559)

-14.6%

EBIT

135,631

56,280

141.0%

328,414

307,460

6.8%

EBITDA (IFRS)(1)

168,236

88,251

90.6%

457,247

430,756

6.1%

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

88,017

102,523

-14.1%

394,395

438,863

-10.1%

Financial Income (Expense)

(10,370)

(7,167)

44.7%

(83,571)

(140,373)

-40.5%

Income Before Taxes

125,261

49,113

155.0%

244,843

167,087

46.5%

NET INCOME (IFRS)

102,143

40,065

154.9%

177,672

126,851

40.1%

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

52,007

50,907

2.2%

144,193

132,696

8.7%

             

CPFL SANTA CRUZ

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

144,061

99,976

44.1%

497,310

370,728

34.1%

Net Operating Revenues

113,122

77,852

45.3%

380,601

281,465

35.2%

Cost of Electric Power

(53,666)

(48,794)

10.0%

(207,796)

(174,623)

19.0%

Operating Costs & Expenses

(25,283)

(24,206)

4.4%

(94,302)

(96,088)

-1.9%

EBIT

34,173

4,852

604.3%

78,504

10,755

630.0%

EBITDA (IFRS)(1)

37,740

8,177

361.5%

92,447

23,777

288.8%

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

15,989

24,671

-35.2%

64,061

46,283

38.4%

Financial Income (Expense)

2,125

1,242

71.1%

(5,762)

(9,336)

-38.3%

Income Before Taxes

36,297

6,094

495.7%

72,742

1,419

5028.0%

NET INCOME (IFRS)

25,887

3,738

592.5%

49,052

(143)

 

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

11,977

15,044

-20.4%

31,280

14,551

115.0%

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 56 of 59


 
 
 4Q14/2014 Results | March 26, 2015

 

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

             

CPFL LESTE PAULISTA

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

23,731

29,025

-18.2%

113,633

119,336

-4.8%

Net Operating Revenues

17,686

21,915

-19.3%

87,530

91,945

-4.8%

Cost of Electric Power

(8,994)

(11,084)

-18.9%

(40,958)

(44,781)

-8.5%

Operating Costs & Expenses

(12,418)

(3,277)

279.0%

(35,794)

(28,276)

26.6%

EBIT

(3,726)

7,554

-149.3%

10,778

18,887

-42.9%

EBITDA (IFRS)(1)

(2,300)

8,507

 

16,317

23,822

-31.5%

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

4,507

8,258

-45.4%

20,490

21,422

-4.4%

Financial Income (Expense)

(130)

540

-124.1%

(439)

(9,150)

-95.2%

Income Before Taxes

(3,856)

8,094

-147.6%

10,339

9,737

6.2%

NET INCOME (IFRS)

(1,855)

6,293

 

7,173

6,826

5.1%

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

2,586

6,071

-57.4%

9,727

4,982

95.2%

             

CPFL SUL PAULISTA

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

33,660

35,354

-4.8%

148,150

147,824

0.2%

Net Operating Revenues

24,451

26,514

-7.8%

110,624

111,195

-0.5%

Cost of Electric Power

(12,053)

(15,450)

-22.0%

(53,405)

(57,915)

-7.8%

Operating Costs & Expenses

(13,493)

(6,151)

119.4%

(40,021)

(34,191)

17.1%

EBIT

(1,095)

4,913

 

17,199

19,089

-9.9%

EBITDA (IFRS)(1)

316

6,202

-94.9%

22,628

23,933

-5.5%

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

4,782

7,568

-36.8%

26,275

21,363

23.0%

Financial Income (Expense)

908

435

108.7%

(377)

(8,736)

-95.7%

Income Before Taxes

(187)

5,348

 

16,822

10,353

62.5%

NET INCOME (IFRS)

332

3,642

-90.9%

11,351

6,743

68.3%

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

3,198

4,513

-29.1%

13,593

4,937

175.3%

             

CPFL JAGUARI

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

37,219

32,864

13.2%

145,399

131,418

10.6%

Net Operating Revenues

26,994

23,572

14.5%

105,516

94,459

11.7%

Cost of Electric Power

(17,154)

(16,985)

1.0%

(70,436)

(63,452)

11.0%

Operating Costs & Expenses

(8,013)

(8,615)

-7.0%

(27,370)

(24,553)

11.5%

EBIT

1,827

(2,028)

 

7,711

6,455

19.5%

EBITDA (IFRS)(1)

2,647

(1,277)

-307.3%

10,872

9,378

15.9%

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

3,153

(219)

0.0%

15,848

8,313

90.6%

Financial Income (Expense)

(193)

(9,638)

-98.0%

(3,970)

(16,156)

-75.4%

Income Before Taxes

1,635

(11,665)

 

3,740

(9,702)

 

NET INCOME (IFRS)

1,155

(7,544)

 

2,027

(6,631)

 

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

1,489

(7,006)

 

5,130

(7,403)

 

             

CPFL MOCOCA

 

4Q14

4Q13

Var.

2014

2013

Var.

Gross Operating Revenues

20,706

25,299

-18.2%

88,887

97,878

-9.2%

Net Operating Revenues

15,347

19,322

-20.6%

67,491

74,160

-9.0%

Cost of Electric Power

(6,257)

(7,166)

-12.7%

(28,150)

(27,251)

3.3%

Operating Costs & Expenses

(6,477)

(5,036)

28.6%

(24,200)

(22,015)

9.9%

EBIT

2,613

7,120

-63.3%

15,141

24,895

-39.2%

EBITDA (IFRS)(1)

3,437

7,864

-56.3%

18,286

27,663

-33.9%

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

6,346

5,542

14.5%

20,987

19,693

6.6%

Financial Income (Expense)

(92)

353

 

(150)

(1,792)

-91.7%

Income Before Taxes

2,521

7,473

-66.3%

14,992

23,102

-35.1%

NET INCOME (IFRS)

2,111

5,099

-58.6%

10,248

15,482

-33.8%

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

3,991

3,498

14.1%

11,889

10,026

18.6%


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 57 of 59


 
 
 4Q14/2014 Results | March 26, 2015

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

 

CPFL Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

2,362

2,230

5.9%

9,192

8,620

6.6%

Industrial

3,019

3,096

-2.5%

11,782

12,157

-3.1%

Commercial

1,542

1,409

9.4%

5,809

5,379

8.0%

Others

1,123

1,070

5.0%

4,332

4,090

5.9%

Total

8,045

7,804

3.1%

31,114

30,246

2.9%

             

CPFL Piratininga

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

998

953

4.7%

4,036

3,807

6.0%

Industrial

1,992

2,133

-6.6%

8,021

8,481

-5.4%

Commercial

623

576

8.2%

2,401

2,214

8.5%

Others

280

278

0.7%

1,118

1,099

1.8%

Total

3,893

3,940

-1.2%

15,577

15,601

-0.2%

             

RGE

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

623

582

7.0%

2,505

2,276

10.1%

Industrial

953

962

-0.9%

3,696

3,770

-2.0%

Commercial

377

354

6.6%

1,475

1,366

8.0%

Others

678

633

7.1%

2,699

2,478

8.9%

Total

2,631

2,531

4.0%

10,376

9,890

4.9%

             

CPFL Santa Cruz

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

90

85

5.7%

358

336

6.6%

Industrial

58

56

3.1%

228

225

1.3%

Commercial

44

42

5.0%

170

163

4.8%

Others

101

98

3.8%

386

351

9.9%

Total

294

281

4.4%

1,142

1,074

6.3%

             

CPFL Jaguari

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

23

21

6.1%

89

84

6.1%

Industrial

101

110

-8.2%

394

406

-3.0%

Commercial

14

12

11.7%

51

49

5.0%

Others

10

10

-3.1%

39

39

-1.5%

Total

147

153

-4.3%

573

578

-0.9%

             

CPFL Mococa

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

19

18

6.3%

75

71

5.5%

Industrial

17

17

-4.7%

67

68

-1.6%

Commercial

9

8

6.9%

33

31

5.5%

Others

16

15

8.3%

63

58

9.5%

Total

60

58

3.7%

238

228

4.4%

             

CPFL Leste Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

25

24

5.0%

100

95

5.8%

Industrial

20

21

-5.4%

75

83

-10.1%

Commercial

12

11

6.1%

46

44

3.7%

Others

31

28

12.9%

122

107

14.1%

Total

88

84

5.1%

343

329

4.2%

             

CPFL Sul Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

36

35

4.4%

146

138

5.6%

Industrial

84

73

16.3%

303

229

32.1%

Commercial

15

14

8.7%

59

60

-2.8%

Others

23

23

2.7%

93

90

3.6%

Total

160

144

10.5%

601

518

16.0%

 

Page 58 of 59


 
 
 4Q14/2014 Results | March 26, 2015

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

 

CPFL Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

2,362

2,230

5.9%

9,192

8,620

6.6%

Industrial

1,074

1,061

1.2%

4,142

4,244

-2.4%

Commercial

1,403

1,308

7.3%

5,323

5,016

6.1%

Others

1,088

1,036

5.0%

4,196

3,960

6.0%

Total

5,927

5,635

5.2%

22,853

21,841

4.6%

             

CPFL Piratininga

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

998

953

4.7%

4,036

3,807

6.0%

Industrial

589

592

-0.5%

2,265

2,318

-2.3%

Commercial

557

518

7.7%

2,158

1,990

8.4%

Others

270

265

1.6%

1,073

1,054

1.8%

Total

2,414

2,328

3.7%

9,532

9,169

4.0%

             

RGE

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

623

582

7.0%

2,505

2,276

10.1%

Industrial

437

436

0.1%

1,692

1,741

-2.8%

Commercial

356

335

6.2%

1,391

1,298

7.2%

Others

678

633

7.1%

2,699

2,478

8.9%

Total

2,093

1,987

5.4%

8,288

7,792

6.4%

             

CPFL Santa Cruz

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

90

85

5.7%

358

336

6.6%

Industrial

47

45

4.0%

183

179

2.0%

Commercial

44

42

5.0%

170

163

4.6%

Others

101

98

3.8%

386

351

9.9%

Total

282

270

4.6%

1,097

1,029

6.6%

             

CPFL Jaguari

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

23

21

6.1%

89

84

6.1%

Industrial

85

83

3.0%

323

306

5.6%

Commercial

14

12

11.7%

51

49

5.0%

Others

10

10

-3.1%

39

39

-1.5%

Total

131

126

3.9%

502

478

5.1%

             

CPFL Mococa

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

19

18

6.3%

75

71

5.5%

Industrial

10

10

-3.3%

40

41

-2.6%

Commercial

9

8

6.9%

33

31

5.5%

Others

16

15

8.3%

63

58

9.5%

Total

54

51

5.1%

211

201

5.0%

             

CPFL Leste Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

25

24

5.0%

100

95

5.8%

Industrial

7

7

7.1%

27

28

-0.6%

Commercial

12

11

6.1%

46

44

3.7%

Others

31

28

12.9%

122

107

14.1%

Total

76

70

8.5%

296

273

8.1%

             

CPFL Sul Paulista

 

4Q14

4Q13

Var.

2014

2013

Var.

Residential

36

35

4.4%

146

138

5.6%

Industrial

23

20

13.9%

84

82

3.3%

Commercial

15

14

8.7%

59

56

5.0%

Others

23

23

2.7%

93

90

3.6%

Total

98

92

6.7%

382

366

4.5%

 

Page 59 of 59


 
 
 
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: March 27, 2015
 
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.