Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____(Free Translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT | ||
BRAZILIAN SECURITIES COMMISSION (CVM) | ||
QUARTERLY INFORMATION ITR | Brazilian Corporation Law | |
COMMERCIAL, INDUSTRIAL AND OTHER COMPANIES | Date: March 31, 2006 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01866-0 |
2 - COMPANY NAME CPFL ENERGIA S.A |
3 - CNPJ (Federal Tax ID) 02.429.144/0001-93 |
4 - NIRE (State Registration Number) 353.001.861.33 |
01.02 - HEAD OFFICE
1 - ADDRESS Rua Gomes de Carvalho, 1510 14º andar Conjunto 2 |
2 - DISTRICT Vila Olímpia |
||||
3 - ZIP CODE 04547-005 |
4 - CITY São Paulo |
5 - STATE SP |
|||
6 - AREA CODE 019 |
7 - TELEPHONE 3756-8018 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
|
11 - AREA CODE 019 |
12 - FAX 3756-8392 |
13 - FAX - |
14 - FAX - |
||
15 - E-MAIL ri@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo |
||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, 1755, Km 2,5 |
3 - DISTRICT Jardim Santana |
|||
4 - ZIP CODE 13088-900 |
5 - CITY Campinas |
6 - STATE SP |
||
7 - AREA CODE 019 |
8 - TELEPHONE 3756-8704 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
12 - AREA CODE 019 |
13 - FAX 3756-8777 |
14 - FAX - |
15 - FAX - |
|
16 - E-MAIL jfilippo@cpfl.com.br |
01.04 ITR REFERENCE AND AUDITOR INFORMATION
CURRENT YEAR | CURRENT QUARTER | PREVIOUS QUARTER | |||||
1 - BEGINNING | 2. END | 3 - QUARTER | 4 - BEGINNING | 5 - END | 6 - QUARTER | 7 - BEGINNING | 8 - END |
01.01.2006 | 12.31.2006 | 1 | 01.01.2006 | 03.31.2006 | 4 | 10.01.2005 | 12.31.2005 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 |
||||||
11. PARTNER IN CHARGE Walbert Antonio dos Santos |
12 - CPF (INDIVIDUAL TAX ID) 867.321.888-87 |
1
01.05 - CAPITAL STOCK
Number of Shares (in units) |
1 Current Quarter 03.31.2006 |
2 Previous Quarter 12.31.2005 |
3 Same Quarter of Last Year 03.31.2005 |
Paid-in Capital | |||
1 - Common | 479,756,730 | 479,756,730 | 451,628,769 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 479,756,730 | 479,756,730 | 451,628,769 |
Treasury Stock | |||
4 - Common | 0 | 817 | 0 |
5 - Preferred | 0 | 0 | 0 |
6 - Total | 0 | 817 | 0 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP Private National |
4 - ACTIVITY CODE 3120 Administration and Participation Company - Electric Energy |
5 - MAIN ACTIVITY Holding |
6 - CONSOLIDATION TYPE Full |
7 TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM | 2 - CNPJ (Federal Tax ID) | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS
1 ITEM | 2 EVENT | 3 APPROVAL | 4 TYPE Dividends |
5 - DATE OF PAYMENT |
6 - TYPE OF SHARE | 7 - AMOUNT PER SHARE |
01 | RCA | 12.21.2005 | Interest on equity | 04.20.2006 | ON | 0.2278137950 |
02 | AGO | 04.20.2006 | Dividends | 04.20.2006 | ON | 0.8112329730 |
2
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 - ITEM | 2 - DATE OF CHANGE | 3 - CAPITAL STOCK (IN THOUSANDS OF REAIS) |
4 - AMOUNT OF CHANGE (IN THOUSANDS OF REAIS) |
5 - NATURE OF CHANGE | 7 - NUMBER OF SHARES ISSUED (IN UNITS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 05.10.2006 |
2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 03/31/2006 | 4 - 12/31/2005 |
1 | Total assets | 5,628,342 | 5,330,760 |
1.01 | Current assets | 850,255 | 849,762 |
1.01.01 | Cash and banks | 342,308 | 249,452 |
1.01.02 | Credits | 504,920 | 598,786 |
1.01.02.01 | Dividends and interest on equity | 437,082 | 515,494 |
1.01.02.02 | Financial Investments | 24,052 | 22,923 |
1.01.02.03 | Recoverable taxes | 43,786 | 60,369 |
1.01.03 | Materials and Suppliers | 0 | 0 |
1.01.04 | Other | 3,027 | 1,524 |
1.01.04.01 | Derivative contracts | 2,627 | 1,124 |
1.01.04.02 | Other credits | 400 | 400 |
1.02 | Noncurrent assets | 180,798 | 182,468 |
1.02.01 | Other receivables | 180,798 | 180,798 |
1.02.01.01 | Financial Investments | 107,153 | 107,681 |
1.02.01.02 | Recoverable Taxes | 2,787 | 2,787 |
1.02.01.03 | Deferred Taxes | 70,858 | 72,000 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 0 | 0 |
1.03 | Permanent assets | 4,597,289 | 4,298,530 |
1.03.01 | Investments | 4,595,748 | 4,298,189 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 4,567,824 | 4,298,189 |
1.03.01.02.01 | Permanent equity interests | 3,112,298 | 2,976,208 |
1.03.01.02.02 | Goodwill and negative goodwill | 1,455,526 | 1,321,981 |
1.03.01.03 | Other investments | 27,924 | 0 |
1.03.02 | Property, plant and equipment | 137 | 137 |
1.03.03 | Deferred charges | 1,404 | 204 |
4
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 03/31/2006 | 4 - 12/31/2005 |
2 | Total liabilities | 5.628,342 | 5,330,760 |
2.01 | Current liabilities | 517,249 | 500,815 |
2.01.01 | Loans and financing | 0 | 0 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 1,761 | 1,908 |
2.01.04 | Taxes and social contributions payable | 1,035 | 16,625 |
2.01.05 | Dividends and interest on equity | 482,198 | 482,211 |
2.01.06 | Reserves | 0 | 0 |
2.01.07 | Due to Related parties | 0 | 0 |
2.01.08 | Other | 32,255 | 71 |
2.01.08.01 | Payroll | 5 | 0 |
2.01.08.02 | Accrued liabilities | 8 | 8 |
2.01.08.03 | Derivative contracts | 31,358 | 0 |
2.01.08.04 | Other Accounts Payable | 884 | 63 |
2.02 | Long-term liabilities | 8,533 | 33,897 |
2.02.01 | Loans and financing | 0 | 0 |
2.02.02 | Debentures | 0 | 0 |
2.02.03 | Reserves | 8,533 | 8,533 |
2.02.03.01 | Reserve for Contingencies | 8,533 | 8,533 |
2.02.04 | Due to Related parties | 0 | 0 |
2.02.05 | Other | 0 | 25,364 |
2.02.05.01 | Derivative contracts | 0 | 25,364 |
2.03 | Deferred income | 0 | 0 |
2.05 | Shareholders equity | 5,102,560 | 4,796,048 |
2.05.01 | Capital | 4,734,790 | 4,734,782 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury shares | 0 | (8) |
2.05.02 | Capital Reserves | 16 | 0 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 306,488 | 0 |
5
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 3/31/2006 |
4 - 01/01/2006 to 3/31/2006 |
5 - 01/01/2005 to 3/31/2005 |
6 - 01/01/2005 to 3/31/2005 |
3.01 |
Operating revenues |
0 |
0 |
0 |
0 |
3.02 |
Deductions from operating revenues |
0 |
0 |
0 |
0 |
3.03 |
Net operating revenues |
0 |
0 |
0 |
0 |
3.04 |
Cost of sales and/or services |
0 |
0 |
0 |
0 |
3.05 |
Gross operating income |
0 |
0 |
0 |
0 |
3.06 |
Operating expenses/income |
310,290 |
310,290 |
166,069 |
166,069 |
3.06.01 |
Sales and Marketing |
0 |
0 |
0 |
0 |
3.06.02 |
General and administrative |
(3,060) |
(3,060) |
(1,487) |
(1,487) |
3.06.03 |
Financial |
(5,490) |
(5,490) |
(10,144) |
(10,144) |
3.06.03.01 |
Financial income |
20,617 |
20,617 |
10,276 |
10,276 |
3.06.03.02 |
Financial expenses |
(26,107) |
(26,107) |
(20,420) |
(20,420) |
3.06.03.02.01 |
Goodwill amortization |
(21,281) |
(21,281) |
(13,437) |
(13,437) |
3.06.03.02.02 |
Other financial expenses |
(4,826) |
(4,826) |
(6,983) |
(6,983) |
3.06.04 |
Other operating income |
0 |
0 |
0 |
0 |
3.06.05 |
Other operating expenses |
0 |
0 |
0 |
0 |
6
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 3/31/2006 |
4 - 01/01/2006 to |
5 - 01/01/2005 to 3/31/2005 |
6 - 01/01/2005 to 3/31/2005 |
3.06.06 |
Equity in subsidiaries |
318,840 |
318,840 |
177,700 |
177,700 |
3.06.06.01 |
Companhia Paulista de Força e Luz |
141,806 |
141,806 |
115,385 |
115,385 |
3.06.06.02 |
CPFL Geração de Energia S.A. |
44,963 |
44,963 |
23,437 |
23,437 |
3.06.06.03 |
CPFL Comercialização Brasil S.A. |
68,350 |
68,350 |
38,878 |
38,878 |
3.06.06.04 |
Companhia Piratininga de Força e Luz |
63,721 |
63,721 |
0 |
0 |
3.07 |
Income (loss) from operations |
310,290 |
310,290 |
166,069 |
166,069 |
3.08 |
Nonoperating income/expense |
0 |
0 |
0 |
0 |
3.08.01 |
Income |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
3.09 |
Income before taxes on income and minority interest |
310,290 |
310,290 |
166,069 |
166,069 |
3.10 |
Income tax and social contribution |
(2,660) |
(2,660) |
(423) |
(423) |
3.10.01 |
Social contribution |
(470) |
(470) |
(113) |
(113) |
3.10.02 |
Income Tax |
(2,190) |
(2,190) |
(310) |
(310) |
3.11 |
Deferred tax |
(1,142) |
(1,142) |
0 |
0 |
3.11.01 |
Deferred Social Contribution |
(201) |
(201) |
0 |
0 |
3.11.02 |
Deferred income tax |
(941) |
(941) |
0 |
0 |
3.12 |
Statutory profit sharing/contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of interest on equity |
0 |
0 |
0 |
0 |
3.15 |
Net income (loss) for the period |
306,488 |
306,488 |
165,646 |
165,646 |
|
SHARES OUTSTANDING EX-TREASURY STOCK (in units) |
479,756,730 |
479,756,730 |
451,628,769 |
451,628,769 |
|
INCOME PER SHARE |
0.63884 |
0.63884 |
0.36677 |
0.36677 |
|
LOSS PER SHARE |
|
|
|
7
04.01 NOTES TO THE INTERIM FINANCIAL STATEMENTS
AS OF MARCH 31, 2006 AND DECEMBER 31, 2005
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
( 1 ) OPERATIONS | ||
CPFL Energia S.A. (CPFL Energia or Company) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities.
The Company has direct and indirect interests in the following operational subsidiaries, allocated by line of business:
March 31,2006 |
December 31, 2005 | |||||||||
Equity Interest - % |
Equity Interest - % | |||||||||
Subsidiary |
Consolidation |
Indirect |
Indirect | |||||||
Method |
Direct |
(*) |
Direct |
(*) | ||||||
Energy Distribution | ||||||||||
Companhia Paulista de Força e Luz ("CPFL Paulista") | Full | 100.00 | - | 100.00 | - | |||||
Companhia Piratininga de Força e Luz ("CPFL | ||||||||||
Piratininga") | Full | 100.00 | - | - | 100.00 | |||||
Rio Grande Energia S.A. ("RGE") | Proportionate | - | 67.07 | - | 67.07 | |||||
Energy Generation | ||||||||||
CPFL Geração de Energia S.A. ("CPFL Geração") | Full | 100.00 | - | 100.00 | - | |||||
CPFL Centrais Elétricas S.A. ("CPFL Centrais | ||||||||||
Elétricas") | Full | - | 100.00 | - | 100.00 | |||||
SEMESA S.A. ("SEMESA") | Full | - | 100.00 | - | 100.00 | |||||
CPFL Sul Centrais Elétricas Ltda ("CPFL Sul Centrais | ||||||||||
Elétricas") | Full | - | 100.00 | - | 100.00 | |||||
CERAN - Companhia Energética Rio das Antas | ||||||||||
("CERAN") | Proportionate | - | 65.00 | - | 65.00 | |||||
Foz do Chapecó Energia S.A. ("Foz do Chapecó") | Proportionate | - | 66.67 | - | 66.67 | |||||
Campos Novos Energia S.A. ("ENERCAN") | Proportionate | - | 48.72 | - | 48.72 | |||||
BAESA - Energética Barra Grande S.A. ("BAESA") | Proportionate | - | 25.01 | - | 25.01 | |||||
Energy Commercialization | ||||||||||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") | Full | 100.00 | - | 100.00 | - | |||||
Clion Assessoria e Comercialização de Energia Elétrica | ||||||||||
Ltda. ("Clion") | Full | - | 100.00 | - | 100.00 | |||||
Sul Geradora Participações S.A. ("SGP") | Proportionate | - | 67.20 | - | 67.20 | |||||
(*) Refer to the interests held by direct subsidiaries. |
A meeting of the Board of Directors held on March 29, 2006 approved implementation of the first stage of the Corporate Reorganization process, which separates the corporate participations held by the subsidiary CPFL Paulista in the companies CPFL Piratininga, Companhia de Gás de São Paulo COMGAS (COMGAS) and Energias do Brasil S.A. (Energias do Brasil), in compliance with the provisions of Law nº 10.848/04 and ANEEL Resolution Authorizing nº 305/05 and in accordance with ANEEL Order nº 454/06.
8
This stage of the Corporate Reorganization consisted of a reduction in the capital of the subsidiary CPFL Paulista, approved in the Extraordinary General Meeting held on April 13, 2006, without cancellation of shares and through the return to the Company, holder of 100% of the capital of CPFL Paulista, of assets totaling R$ 413,288. These assets were evaluated at book values, in accordance with the Evaluation Report prepared by specialists as of December 31, 2005. Accordingly, the Balance Sheet of March 31, 2006 and the Statement of Operations for the first quarter of 2006 already reflect this operation, and should be analyzed in the light of the effects of these investments directly on the Company.
The assets previously held directly by CPFL Paulista and transferred to the direct control of CPFL Energia, in accordance with the report, are as follows:
As of December 31, | ||
2005 | ||
Description | ||
Investment CPFL Piratininga | 230,538 | |
Goodwill CPFL Piratininga | 154,826 | |
Investment COMGÁS | 27,152 | |
Investment Energias do Brasil | 772 | |
Total | 413,288 | |
( 2 ) PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS | ||
The parent company's and consolidated interim financial statements have been prepared in accordance with principles, practices and criteria consistent with those adopted for preparing the prior years financial statements, and should be analyzed together with those statements. These interim financial statements are presented in thousands of Brazilian reais and were prepared in accordance with generally accepted accounting principles in Brazil, in accordance with the Accounting Manual of the Public Electric Energy Service, as defined by National Electric Energy Agency (ANEEL) and the standards published by the Brazilian Securities Commission (CVM).
In order to improve the information presented to the market, the Cash Flow Statements of the parent company and consolidated are being presented for the three months ended March 31, 2006 and 2005 are being presented as supplementary information (note 32).
The Cash Flow Statements were prepared in accordance with the criteria established by FAS 95 Statement of Cash Flows, with respect to the presentation format, within the context of registering the Company's financial statements with the Securities and Exchange Commission ( SEC).
Consolidation Principles
The consolidated interim financial statements cover the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Piratininga, CPFL Geração and CPFL Brasil. The asset, liability and income balances were fully consolidated. Prior to consolidation into the Company's financial statements, the financial statements of CPFL Paulista, CPFL Geração and CPFL Brasil were consolidated with those of their subsidiaries, fully (majority-owned subsidiaries) or proportionally (joint subsidiaries), according to the rules defined in CVM Instruction No. 247/96. Observing the conditions described above, the portion related to the minority shareholders still in existence in the first quarter of 2005 are shown in the results for that period.
9
( 3 ) REGULATORY ASSETS AND LIABILITIES | ||
Consolidated | ||||||||
Current | Noncurrent | |||||||
March |
December |
March |
December | |||||
31,2006 |
31, 2005 |
31,2006 |
31, 2005 | |||||
Assets | ||||||||
Consumers, Concessionaires and Licensees (note 5) | ||||||||
RTE - Extraordinary Tariff Adjustment (a) | 247,832 | 259,988 | 128,099 | 157,024 | ||||
Free Energy (a) | 136,731 | 102,953 | 135,486 | 181,848 | ||||
Tariff Review - Depreciation (b.1) | - | - | 36,335 | 33,100 | ||||
Tariff Adjustment - Itaipu Purchase (b.2) | 47,948 | 33,239 | - | - | ||||
Tariff Adjustment - Other (b.2) | 18,809 | 13,328 | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | 36,870 | 11,534 | - | - | ||||
Deferred Costs Variations (note 10) | ||||||||
Parcel "A" (a) | 13,948 | - | 492,386 | 486,626 | ||||
CVA (c) | 533,242 | 486,384 | 15,958 | 23,651 | ||||
Prepaid Expenses (note 11) | ||||||||
PIS and COFINS Increase (b.3) | 14,210 | 24,380 | 17,264 | 17,094 | ||||
Surplus Energy (b.4) | 30,013 | 27,003 | 7,390 | 17,209 | ||||
Other Credits (note 13) | ||||||||
PERCEE | 104 | 172 | - | - | ||||
Low Income Consumers' Subsidy - Losses (d) | 47,153 | 47,183 | - | - | ||||
Liabilities | ||||||||
Suppliers (note 19) | ||||||||
Free Energy (a) | (131,046) | (90,218) | (151,117) | (201,982) | ||||
PIS and COFINS - Generators pass-through (b.2) | (5,716) | (11,456) | - | - | ||||
Deferred Gains Variations (note 10) | ||||||||
Parcel "A" (a) | - | - | (11,154) | (10,720) | ||||
CVA (c) | (279,588) | (262,764) | (284) | (1,256) | ||||
Other Accounts Payable (note 24) | ||||||||
Tariff Review - Return (b.1) | (67,305) | (103,182) | - | - | ||||
PIS and COFINS - Generators pass-through (b.2) | (32,869) | - | - | - | ||||
Low Income Consumers' Subsidy - Gains (d) | (4,866) | (5,400) | - | - | ||||
Total | 605,470 | 533,144 | 670,363 | 702,594 | ||||
10
a) Rationing
At the end of 2001, as a result of the Emergency Program for the Reduction of Electric Energy Consumption which remained in effect between June 2001 and February of 2002, an agreement was signed between the generators, power distributors and the Federal Government, called the "Overall Agreement for the Electric Energy Sector", which introduced, as a mechanism to reimburse the losses incurred by the electrical sector with this program, an Extraordinary Tariff Increase of 2.9% on electric power supply tariffs to residential consumers (except those considered to be a "low income consumer"), rural and public lighting and 7.9% for all other consumers.
The periods stipulated for realizing the regulatory assets relating to RTE and Free Energy for the subsidiaries CPFL Paulista and CPFL Piratininga are 72 and 61 months respectively, as from January 1, 2002. After this period, offsetting of Parcel A will commence, using a mechanism similar to that of the Extraordinary Tariff Adjustment, except in respect of the recovery period not yet defined by ANEEL.
Currently, as the RTE is charged through the tariff of the captive consumers, consumers who opted for the free market are not paying these amounts, although they are included in the calculation base for loss of income generated during the rationing.
In Official Circular nº 2,218, ANEEL asserts that it disagrees with the interpretation that the free consumers are not subject to the RTE and states that it will introduce specific regulations to guide the distributors as to how to proceed with regard to collecting these amounts (Public Hearing nº 044/2005, of December 26, 2005, realized as of April 10, 2006). The results of this process have not yet been published by ANEEL, and consequently, the additional procedures to be followed and reflected in the Companies' financial statements, if any, are not yet known by the sector.
In view of the lack of definition and the uncertainties that still surround this matter, the subsidiaries CPFL Paulista and CPFL Piratininga have taken a conservative approach and do not take this condition into account in projecting future results and in the analysis of realization of the assets relating to the RTE. Accordingly, as of March 31, 2006 those subsidiaries maintained a provision of R$ 117,152 for losses on the realization of the Extraordinary Tariff Adjustment, set against accounts receivable, based on the projections of expected income by the subsidiaries and taking into account market growth, estimated inflation, interest and regulatory aspects.
In the case of the indirect subsidiary RGE, the Free Energy regulatory asset is derived from the allocation by the distributor of its partial quota from Itaipu for the rationing program. As in the case of the RTE, the indirect subsidiary RGE and the subsidiary CPFL Geração have established an accumulated provision of R$ 7,243 for losses on realization of Free Energy.
As a result of court orders, the subsidiaries CPFL Paulista and CPFL Piratininga are prevented from pass-through on Free Energy amounts to certain generators, as certain sector agents have raised legal questions in respect of the free market regulations. Accordingly, the amounts received are greater than the amounts pass-through on to the generators up to March 31, 2006.
11
The movements of these regulatory assets and liabilities for first quarter of 2006, net of the provision for losses, are as follows:
Consolidated | ||||||||
Free Energy | ||||||||
Description |
RTE |
Asset |
Liability |
Parcel "A" Net | ||||
Balance as of December 31, 2005 | 417,012 | 284,801 | 292,200 | 475,906 | ||||
Monetary Restatement | 23,465 | 12,725 | 12,087 | 19,274 | ||||
Provision for losses | - | (339) | - | - | ||||
Realization/Payment | (64,546) | (24,970) | (22,124) | - | ||||
Balance as of March 31, 2006 | 375,931 | 272,217 | 282,163 | 495,180 | ||||
In April 2005, ANEEL approved the final results of the first periodic tariff review of April 2003, which had been set provisionally at 21.10% for the subsidiary CPFL Paulista, and determined that the electricity supply tariffs should be adjusted by 20.29% . In addition it established the Xe factor (which reflects the productivity gains) at 1.1352%, to be applied as a reduction factor to the manageable costs Parcel B, for the subsequent Annual Tariff Increases until the next periodic review in April of 2008.
Accordingly, in order to reflect the final percentage, the subsidiary CPFL Paulista recognized a regulatory liability of R$ 48,888 in the first quarter of 2005, as a balancing item for Revenue from Electricity Sales (note 26), and is amortizing this liability based on the above-mentioned Resolution. In the quarter ended March 31, 2006, an amount of R$ 11,397 was recorded as amortization (note 26).
The subsidiary CPFL Paulista also recognized a regulatory asset of R$ 22,398 in the first quarter of 2005, set against Revenue from Electricity Sales (note 26), resulting from the difference between the tariff approved in the review of the regulatory depreciation rate of 4.64% p.a., used by ANEEL to calculate the reintegration quota, and the percentage of 4.85% a year calculated by the subsidiary CPFL Paulista based on information provided to the granting authority. The subsidiary CPFL Paulista is currently recognizing and restating this asset, as a result of the tariff lag caused by the difference between the two rates. In the quarter ended March 31, 2006, an amount of R$ 3,235 was recorded, including principal and restatement.
The ANEEL Economic and Financial Inspection Office carried out a specific inspection confirming the correctness of the percentage of 4.85% . CPFL Paulista is currently awaiting final approval by the ANEEL Board of Directors, with a favorable recommendation from the Superintendent of the Economic and Financial Inspectorate. In view of this situation, the subsidiary CPFL Paulista does not consider there is any risk concerning the realization of this asset.
CPFL Piratininga
In October 2005, ANEEL finally approved the results of the first periodic tariff review of the subsidiary CPFL Piratininga and the adjustment in the electricity supply tariffs was set at 9.67% (a provisional percentage of 10.51% was in effect). Additionally, the final value of the Xe Factor was established, showing productivity gains at 0.8294%, to be applied as a reducer of Parcel B manageable costs for subsequent annual tariff adjustments.
12
Accordingly, to reflect the final percentage, in 2005 the subsidiary CPFL Piratininga increased the amount of the regulatory liability, set against Free Energy Supply Revenue, and is recognizing amortization of this liability in the accounts. In the quarter ended March 31, 2006, an amount of R$ 24,480 was recorded as amortization (note 26).
b.2) Tariff Adjustments of 2005 and 2006
Through Approving Resolution nº 313, of April 6, 2006, ANEEL established the average Annual Tariff Adjustment of the subsidiaries at 10.83%, of which 7.12% refers to the annual tariff adjustment and 3.71% to the financial components.
The
financial components are the CVA, energy surpluses, restatement of purchase costs of energy from Itaipu in the previous tariff period and other adjustments, particularly the discount on collection of the TUSD, also in the previous period. Assets of
R$ 14,474 relating to purchases from Itaipu and of R$ 11,495 relating to other adjustments were recorded in the quarter, as well as amortization of R$ 3,934 in relation to other adjustments recognized in the 2005 tariff adjustment.
In accordance with the Addendum to the Concession Contract signed on March 14, 2005, PIS and COFINS expense actually incurred by the subsidiary CPFL Paulista were included in the electricity supply accounts as from July 1, 2005, and are accordingly not included in the tariff mentioned above.
ANEEL also took into account Law nº 11,196/2005, which decreed the return on the part of the generators of the amounts of R$ 32,869, received as a result of the effects of the increase in PIS and COFINS passed on to consumers during the previous tariff period. The amount is to be returned in 12 monthly installments as from May 2006. Accordingly, the subsidiary CPFL Paulista recorded an asset, set against income (note 26), equivalent to the amount to be reimbursed to consumers recorded in liabilities (note 24), set against the Cost of Electricity (note 27). The amount of R$ 2,147 receivable from the subsidiary CPFL Centrais Elétricas was eliminated in consolidation.
CPFL Piratininga
In October 2005, ANEEL established the Annual Tariff Adjustment, increasing the electricity tariffs by an average of 1.54% (0.74% relating to the Annual Tariff Adjustment and 0.80% relating to the tariff components outside the annual adjustment). The CVA, the tariff reimbursement arising from the final approval of the 2003 Tariff Review and other adjustments were the main external components. An amount of R$ 2,080 was amortized in the quarter in relation to other adjustments.
In accordance with the Addendum to the Concession Contract signed on September 1, 2005, PIS and COFINS expenses effectively incurred by the indirect subsidiary CPFL Piratininga were included in the electricity supply accounts as from October 23, 2005, and are accordingly not included in the tariff mentioned above.
The effects of the increase in the PIS and COFINS rate to be passed on to the Generators was also taken into consideration in this tariff adjustment. The subsidiary CPFL Piratininga recorded a liability of R$ 7,607 (note 19), set against the cost of electricity, which has been passed on monthly since November 2005. The subsidiary CPFL Piratininga also recorded an asset, in the same amount as the liability (note 5), set against income (note 26), which is being amortized in accordance with billing to consumers, as from October 2005.
13
RGE
Tariff Adjustment
Through Approving Resolution nº 320, of April 18, 2006, ANEEL established the Annual Tariff Adjustment of the jointly controlled subsidiary RGE, increasing the electricity tariffs by an average of 10.19%, consisting of 5.07% relating to the Annual Tariff Adjustment and 5.13% relating to the financial tariff components outside the annual adjustment. The main external components are the CVA and the discount on the TUSD.
In accordance with the Addendum to the Concession Contract signed on April 7, 2005, the PIS and COFINS expense actually incurred by the subsidiary RGE was included in the electricity supply accounts as from July 1, 2005, and is accordingly not included in the above-mentioned tariff.
b.3) Regulatory Asset resulting from the increase in PIS and COFINS
Refers to the difference between the costs relating to PIS and COFINS calculated by applying the current legislation, and those incorporated in the tariff. Although the 2005 tariff adjustments already cover the majority of these costs, this matter
should give rise to final regulation after the conclusion of the Public Hearing set up by ANEEL on July 20, 2005 (ANEEL call notice nº 014/2005). In view of their provisional nature, these amounts are subject to change at the time of the final
approval by the regulatory agency.
The constitution and realization of the asset were recorded in the account Prepaid Expenses (note 11), set against the respective Deductions from Operating Income accounts.
b.4) Surplus Energy
The electricity distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL. They also guarantee to pass-through on to the tariffs the cost or income from excess or shortfall of electricity of the electricity distribution concessionaires, limited to 3% of the energy load requirement.
The net energy surpluses of the distributors are recorded in Prepaid Expenses (note 11) and credited to Cost of Electricity (note 27).
The movements of these items relating to the Tariff Reviews and Adjustments in the quarter as of March 31, 2006, are as follows:
Consolidated |
||||||||||||||||||
Description |
Tariff Review
Return (b.1) |
Tariff Review
Depreciation (b.1) |
Tariff Adjustment - Other (b.2) (1) |
Tariff Adjustment - Itaipu Purchase (b.2) |
PIS and COFINS Increase (b.3) |
Surplus of Energy (b.4) |
PIS and COFINS - Generators |
Total |
||||||||||
Pass-through (b.2) |
||||||||||||||||||
Asset |
Liability |
|||||||||||||||||
Balance as of December 31, 2005 | (103,182) |
33,100 |
13,328 |
33,239 |
41,474 |
44,212 |
11,534 |
(11,456) |
62,080 |
|||||||||
Constitution | - |
2,565 |
11,495 |
14,474 |
- |
(6,809) |
30,722 |
(32,869) |
19,578 |
|||||||||
Restatement | - |
670 |
- |
235 |
123 |
- |
- |
- |
1,028 |
|||||||||
Amortization | 35,877 |
- |
(6,014) |
- |
(10,123) |
- |
(5,386) |
5,740 |
20,094 |
|||||||||
Balance as of March 31, 2006 | (67,305) |
36,335 |
18,809 |
47,948 |
31,474 |
37,403 |
36,870 |
(38,585) |
102,780 |
|||||||||
(1) the effects of amortizaion of the Tariff Adjustment are seen in Operating Revenue (R$ 1,437), Deductions from Operating Revenue (R$ 3,799) and Operating Expense (R$ 778). |
14
c) Deferred Tariff Costs and Gains Variations (CVA)
Refer to the mechanism for compensation of the variations in unmanageable costs incurred by the electric power distribution concessionaires. This variation is calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of composing the tariffs for the annual tariff adjustments.
The following expenses are currently considered unmanageable costs: (i) tariff for electricity purchased, (ii) tariff for the electric energy transmission from Itaipu Binacional, (iii) System Service Charges, (iv) usage tariff for the transmission installations forming the basic network, (v) payment quota to the Fuel Consumption Account CCC, (vi) payment quota to the Energy Development Account CDE and (vii) Incentive Program for Alternatives to Electric Energy - PROINFA. The amounts included in the CVA are restated based on the SELIC rate.
Consolidated |
||||||||||||||||||||
ASSET |
LIABILITY |
|||||||||||||||||||
Movements |
Movements |
|||||||||||||||||||
Balance as of |
Deferment |
Amortization |
Restatement |
Balance as |
Balance as |
Deferment |
Amortization |
Restatement |
Balance as |
|||||||||||
December 31, |
of March 31, |
of December |
of March 31, |
|||||||||||||||||
2005 |
2006 |
31, 2005 |
2006 |
|||||||||||||||||
Detailing: | ||||||||||||||||||||
Energy Purchased | 266,597 | 76,164 | (33,768) | 9,097 | 318,090 | 246,453 | 39,967 | (21,356) | 8,025 | 273,089 | ||||||||||
System Service Charge | 134,856 | (4,815) | (41,763) | 4,559 | 92,837 | - | - | - | - | - | ||||||||||
Fuel Consumption Account CCC | 50,202 | 54,246 | (31,366) | 2,465 | 75,547 | 17,567 | (1,614) | (9,621) | 451 | 6,783 | ||||||||||
Energy Development Account - CDE | 58,380 | 18,108 | (16,213) | 2,200 | 62,475 | - | - | - | - | - | ||||||||||
Total | 510,035 | 143,703 | (123,110) | 18,321 | 548,949 | 264,020 | 38,353 | (30,977) | 8,476 | 279,872 | ||||||||||
d) Low Income Consumers Subsidy
Due to the new guidelines and criteria for classification of consumer units in the low-income residential sub-category, a lag was noted between the subsidies provided for and those built into the tariffs. As these differences affect the energy distribution concessionaires and their final consumers, ANEEL established a calculation methodology to facilitate settlement of accounts by means of pre-established liquidation criteria. In months in which the concessionaire records losses, the amount should be reimbursed through an economic subsidy from Eletrobrás, using resources from the Energy Developments Account CDE. In months in which the concessionaire records gains, the amount should be reimbursed to the consumer by means of a reduction in the tariff adjustments. These differences were calculated on a monthly basis and are still subject to supervision by the regulatory agency.
The movements in the balances accumulated as of March 31, 2006 as follows:
Consolidated | ||||
Asset | Liability | |||
Balance as of December 31, 2005 | 47,183 | (5,400) | ||
Loss (Gain) of Revenue | 4,342 | (489) | ||
Amortization 2005 Tariff Increase | - | 1,183 | ||
Receivables Approved by ANEEL | (4,372) | - | ||
Monetary Restatement | - | (160) | ||
Balance as of March 31, 2006 | 47,153 | (4,866) | ||
15
( 4 ) CASH AND BANKS | ||
Parent Company | Consolidated | |||||||
March |
December 31, |
March |
December | |||||
31,2006 |
2005 |
31,2006 |
31, 2005 | |||||
Bank deposits | 206 | 591 | 203,006 | 219,989 | ||||
Short-term financial investments | 342,102 | 248,861 | 1,098,945 | 809,252 | ||||
Total | 342,308 | 249,452 | 1,301,951 | 1,029,241 | ||||
The short-term financial investments correspond to operations with financial institutions under normal market conditions and rates, mainly remunerated based on the variation of the CDI, and are available for use in the operations of the Company and its subsidiaries.
( 5 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES | ||
The consolidated balance mainly refers to electricity sales activities as of March 31, 2006 and December 31, 2005, as follows:
Consolidated | ||||||||||
Past due | Total | |||||||||
Balances | Up to 90 | More than | ||||||||
Coming Due | days | 90 days | March |
December |
||||||
31,2006 |
31, 2005 |
|||||||||
Current | ||||||||||
Consumer Classes | ||||||||||
Residential | 200,990 | 116,351 | 19,713 | 337,054 | 328,423 | |||||
Industrial | 143,385 | 58,378 | 44,188 | 245,951 | 268,129 | |||||
Commercial | 76,278 | 39,287 | 22,540 | 138,105 | 140,163 | |||||
Rural | 20,118 | 4,630 | 1,706 | 26,454 | 28,507 | |||||
Public Administration | 19,413 | 5,642 | 3,456 | 28,511 | 35,971 | |||||
Public Lighting | 22,644 | 3,404 | 35,998 | 62,046 | 57,742 | |||||
Public Service | 18,247 | 5,764 | 8,575 | 32,586 | 32,423 | |||||
Billed | 501,075 | 233,456 | 136,176 | 870,707 | 891,358 | |||||
Unbilled | 384,062 | - | - | 384,062 | 335,613 | |||||
Extraordinary Tariff Adjustment (note 3 a) | 247,832 | - | - | 247,832 | 259,988 | |||||
Free Energy (note 3 a) | 136,731 | - | - | 136,731 | 102,953 | |||||
Tariff Adjustment - Itaipu Purchase (note 3 b.2) | 47,948 | - | - | 47,948 | 33,239 | |||||
Tariff Adjustment - Other (note 3 b.2) | 18,809 | - | - | 18,809 | 13,328 | |||||
PIS and COFINS - Generators Pass-through (note 3 b.2) | 36,870 | - | - | 36,870 | 11,534 | |||||
CCEE Transactions | 6,795 | - | - | 6,795 | 7,355 | |||||
Concessionaires and Licensees | 60,499 | - | - | 60,499 | 98,967 | |||||
Other | 49,979 | - | - | 49,979 | 48,737 | |||||
Total | 1,490,600 | 233,456 | 136,176 | 1,860,232 | 1,803,072 | |||||
Noncurrent | ||||||||||
CCEE Transactions | 40,131 | - | - | 40,131 | 44,296 | |||||
Extraordinary Tariff Adjustment (note 3 a) | 128,099 | - | - | 128,099 | 157,024 | |||||
Tariff Review Depreciation (note 3 b.1) | 36,335 | - | - | 36,335 | 33,100 | |||||
Free Energy (note 3 a) | 135,486 | - | - | 135,486 | 181,848 | |||||
Total | 340,051 | - | - | 340,051 | 416,268 | |||||
16
Concessionaires and Licensees
Refers basically to balances receivable in respect of the supply of electricity to other Concessionaires and Licensees by the subsidiaries SEMESA and CPFL Brasil, as well as for various transactions that are being set off, through a settlement of accounts, against amounts payable by the subsidiary CPFL Piratininga.
( 6 ) OTHER RECEIVABLES | ||
Consolidated |
||||
March 31, 2006 |
December 31, 2005 |
|||
Current | ||||
Receivables from CESP | 22,496 | 24,239 | ||
Employees | 1,649 | 15,893 | ||
Advances - Fundação CESP | 9,241 | 9,287 | ||
Indemnities | - | 8,279 | ||
Other | 4,681 | 4,443 | ||
Total | 38,067 | 62,141 | ||
Noncurrent | ||||
Receivables from CESP | 66,729 | 83,882 | ||
Other | 669 | 930 | ||
Total | 67,398 | 84,812 | ||
Employees - Refers to financing offered to employees to acquire shares in the subsidiary CPFL Paulista, which was liquidated in March 2006 by transferring shares issued by the Company to the subsidiary CPFL Paulista (note 7).
( 7 ) FINANCIAL INVESTMENTS | ||
Parent Company |
Consolidated | |||||||
March |
December |
March |
December | |||||
31, 2006 |
31, 2005 |
31, 2006 |
31, 2005 | |||||
Current | ||||||||
Granting of Credit - CESP | 24,052 | 22,923 | 24,052 | 22,923 | ||||
Shares of CPFL Energia | - | - | 15,266 | - | ||||
Total | 24,052 | 22,923 | 39,318 | 22,923 | ||||
Noncurrent | ||||||||
Granting of Credit - CESP | 107,153 | 107,681 | 107,153 |
107,681 | ||||
Other | - | - | 850 | 850 | ||||
Total | 107,153 | 107,681 | 108,003 |
108,531 | ||||
17
Granting of Credit CESP - The granting of credit was acquired by the Company in April 2005 and refers to the Purchase and Sale of Electricity agreement between Companhia Energética de São Paulo - CESP (seller) and CPFL Comercialização Brasil S.A. (buyer), relating to the supply of electricity for a period of eight years.
The granting of credit is subject to interest of 17.5% p.a., plus the annual variation in the IGP-M, and is amortized in monthly installments of amounts corresponding to the energy purchase transaction.
CPFL Energia shares - The shares issued by the Company were issued by the subsidiary CPFL Paulista up to November 23, 2005, when the minority shareholders of the subsidiary CPFL Paulista migrated to the Company. The shares were held by the employees, who acquired them through financing during the privatization of the subsidiary CPFL Paulista in 1997. Subsequently, the subsidiary CPFL Paulista took over the financing, set against accounts receivable from employees recorded in other receivables (note 6). In March 2006, the shares were transferred to the subsidiary CPFL Paulista by liquidation of the accounts receivable from employees.
The transferred created a reciprocal interest of parent company and subsidiary, which is prohibited by Law 6,404/76 (Article 244) and Law 10,848/04 (Article 8, § 5), and the subsidiary CPFL Paulista will therefore arrange to sell the shares on the São Paulo Stock exchange within the legal term established.
( 8 ) RECOVERABLE TAXES | ||
Parent Company | Consolidated | |||||||
March |
December |
March | December | |||||
31, 2006 | 31, 2005 | 31, 2006 | 31, 2005 | |||||
Current | ||||||||
Social Contribution Prepayments - CSLL | - | 1,352 | 4,001 | 13,411 | ||||
Income Tax Prepayments - IRPJ | - | 3,736 | 4,410 | 35,451 | ||||
Social Contribution and Income Tax | 35,901 | 33,980 | 40,766 | 42,543 | ||||
Withholding Income Tax - IRRF | 7,812 | 21,229 | 44,562 | 53,149 | ||||
ICMS (State VAT) | - | - | 26,015 | 33,338 | ||||
PIS (Tax on Revenue) | - | - | 7,807 | 2,155 | ||||
COFINS (Tax on Revenue) | 8 | 8 | 32,571 | 6,779 | ||||
INSS (Social Security) | - | - | 542 | 1,017 | ||||
Other | 65 | 64 | 807 | 929 | ||||
Total | 43,786 | 60,369 | 161,481 | 188,772 | ||||
Noncurrent | ||||||||
Social Contribution Tax - CSLL | - | - | 21,388 | 20,512 | ||||
Income Tax - IRPJ | - | - | 5,804 | 8,492 | ||||
PIS (Tax on Revenue) | 2,787 | 2,787 | 3,407 | 2,787 | ||||
COFINS (Tax on Revenue) | - | - | 3,840 | - | ||||
ICMS (State VAT) | - | - | 55,561 | 45,533 | ||||
Total | 2,787 | 2,787 | 90,000 | 77,324 | ||||
In consolidated, the increase in the short-term PIS and COFINS credits is due to the publication of Law nº 11,196 on November 22, 2005. Article nº 109 of this Law consolidates the concept of contracts with pre-determined prices, and consequently affects the energy supply contracts of the indirect subsidiaries SEMESA, Centrais Elétricas, CERAN and BAESA in the cumulative system, which are therefore subject to rates of 0.65% for PIS and 3% for COFINS, retroactive to November 1, 2003. As a result of the new tax regulation, the taxes were recalculated and the differences were treated as overpayments and
18
restated at the SELIC rate, resulting in a tax credit of R$ 33,705, set against the Deduction from Operating Income, and Financial Income.
With the introduction of Law 11,196/05, the indirect subsidiary SEMESA wrote off accounts receivable amounting to R$ 16,491 (note 5). This affected the procurement revenue (note 26), in respect of to the effects of passing on the increase in COFINS, which was being billed and under discussion with Furnas, based on the interpretation of Regulatory Instruction nº 468/2004.
In long-term, the consolidated PIS and COFINS balance includes R$ 4,458 recognized in the quarter, referring to the lawsuit judged to have merit by the Federal Supreme Court in April 2006, relating to the increase in the calculation base of these contributions by the jointly controlled subsidiary RGE.
( 9 ) ALLOWANCE FOR DOUBTFUL ACCOUNTS | ||
Consolidated | ||
Balance as of December 31,2005 | (54,361) | |
Additional Allowance Recorded | (23,724) | |
Recovery of Revenue | 6,871 | |
Write-off of Accounts Receivable | 14,568 | |
Balance as of March 31,2006 | (56,646) | |
( 10 ) DEFERRED TARIFF COSTS AND GAINS VARIATIONS |
Consolidated | ||||||||||||||||
ASSETS | LIABILITIES | |||||||||||||||
Current | Noncurrent | Current | Long Term | |||||||||||||
March 31, |
December |
March 31, |
December |
March 31, |
December |
March 31, |
December |
|||||||||
2006 |
31, 2005 |
2006 |
31, 2005 |
2006 |
31, 2005 |
2006 |
31, 2005 |
|||||||||
Detailing: | ||||||||||||||||
Energy Purchased - Itaipu | 39,738 | 57,998 | 234,272 | 235,061 | 16,650 | 31,693 | - | - | ||||||||
System Service Charge | 61,058 | 69,526 | 2,806 | 9,198 | - | - | - | - | ||||||||
Transmission of Energy Itaipu | 6,527 | 5,534 | 3,846 | 4,852 | - | - | - | - | ||||||||
Energy Purchased - Other | 276,812 | 208,601 | 114,021 | 109,478 | 256,154 | 213,582 | 284 | 1,178 | ||||||||
Fuel Consumption Account CCC | 74,945 | 53,139 | 109,739 | 102,003 | 6,784 | 17,489 | - | 78 | ||||||||
Energy Development Account - CDE | 58,979 | 54,159 | 5,496 | 6,222 | - | - | - | - | ||||||||
Basic Network Charges | 18,926 | 37,427 | 31,594 | 38,625 | - | - | - | - | ||||||||
Global Reversal Reserve RGR | 235 | - | 1,907 | 2,059 | - | - | 10,668 | 10,253 | ||||||||
Inspection Fee | 90 | - | 729 | 787 | - | - | 486 | 467 | ||||||||
Connection Charges | 31 | - | 2,040 | 1,992 | - | - | - | - | ||||||||
PROINFA | 9,849 | - | 1,894 | - | - | - | - | - | ||||||||
Total | 547,190 | 486,384 | 508,344 | 510,277 | 279,588 | 262,764 | 11,438 | 11,976 | ||||||||
Summary: | ||||||||||||||||
Parcel "A" (note 3 a) | 13,948 | - | 492,386 | 486,626 | - | - | 11,154 | 10,720 | ||||||||
CVA (note 3 c) | 533,242 | 486,384 | 15,958 | 23,651 | 279,588 | 262,764 | 284 | 1,256 | ||||||||
Total | 547,190 | 486,384 | 508,344 | 510,277 | 279,588 | 262,764 | 11,438 | 11,976 | ||||||||
19
( 11 ) PREPAID EXPENSES |
Consolidated | ||||||||
Current | Noncurrent | |||||||
March 31, |
December |
March 31, |
December |
|||||
2006 |
31, 2005 |
2006 |
31, 2005 |
|||||
PIS and COFINS Increase (note 3 b.3) | 14,210 | 24,380 | 17,264 | 17,094 | ||||
Surplus Energy from 2005 Auctions (note 3 b.4) | 30,013 | 27,003 | 7,390 | 17,209 | ||||
PROINFA | 3,508 | 1,932 | 305 | 1,457 | ||||
Other | 7,144 | 4,699 | 4,532 | 2,427 | ||||
Total | 54,875 | 58,014 | 29,491 | 38,187 | ||||
( 12 ) DEFERRED TAXES |
12.1 - Composition of the income tax and social contribution credits:
Parent Company | Consolidated | |||||||
March 31, |
December |
March 31, |
December |
|||||
2006 |
31, 2005 |
2006 |
31, 2005 |
|||||
Income Tax Credit on: | ||||||||
Tax Loss Carryforwards | 58,059 | 59,000 | 149,906 | 166,756 | ||||
Tax Benefit on Merged Goodwill | - | - | 490,080 | 497,211 | ||||
Temporarily Nondeductible Differences | - | - | 170,592 | 165,294 | ||||
Subtotal | 58,059 | 59,000 | 810,578 | 829,261 | ||||
Social Contribution Credit on: | ||||||||
Tax Loss Carryforwards | 12,799 | 13,000 | 60,584 | 66,408 | ||||
Tax Benefit of Merged Goodwill | - | - | 169,263 | 171,724 | ||||
Temporarily Nondeductible Differences | - | - | 53,324 | 51,048 | ||||
Subtotal | 12,799 | 13,000 | 283,171 | 289,180 | ||||
Total | 70,858 | 72,000 | 1,093,749 | 1,118,441 | ||||
The tax benefit for the merged goodwill is derived from the mergers of the former controlling companies DOC 4 Participações S.A. and Draft I Participações S.A., into CPFL Paulista and CPFL Piratininga, respectively, and has been realized proportionally to the amortization of the merged goodwill, in accordance with the net projected profit of the subsidiaries during the remaining term of the concession. In the quarter ended March 31, 2006, the annual amortization rates were 5.151565% and 5.449291%, respectively.
20
12.2 - Temporary nondeductible differences:
Consolidated | ||||||||
As of March 31, 2006 |
As of December 31, 2005 |
|||||||
Income |
Social |
Income |
Social |
|||||
Tax |
Contribution |
Tax |
Contribution Tax |
|||||
(IRPJ) |
Tax (CSLL) |
(IRPJ) |
(CSLL) |
|||||
Reserve for Contingencies | 53,594 | 11,259 | 53,512 | 11,347 | ||||
Pension Plan Expenses | 21,608 | 7,420 | 20,398 | 6,985 | ||||
Allowance for Doubtful Accounts | 16,085 | 5,791 | 15,430 | 5,555 | ||||
Provision for losses on the realization of RTE | 22,087 | 7,952 | 22,087 | 7,952 | ||||
Research and Development and Energy | ||||||||
Efficiency Programs | 42,020 | 15,128 | 38,024 | 13,689 | ||||
Accounts Receivable from Government Entities | 5,553 | 1,999 | 5,528 | 1,990 | ||||
Profit Sharing | 4,668 | 1,436 | 3,286 | 937 | ||||
Other | 4,977 | 2,339 | 7,029 | 2,593 | ||||
Total | 170,592 | 53,324 | 165,294 | 51,048 | ||||
12.3 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for the first quarter of 2006 and 2005:
Consolidated | ||||||||
March 31, 2006 |
March 31, 2005 |
|||||||
Income Tax |
Social |
Income Tax |
Social |
|||||
(IRPJ) |
Contribution |
(IRPJ) |
Contribution |
|||||
Tax (CSLL) |
Tax (CSLL) |
|||||||
Income before IRPJ and CSLL | 495,037 | 495,037 | 296,953 | 296,953 | ||||
Adjustments to Reflect Effective Rate: | ||||||||
- Goodwill Amortization | 34,361 | 16,186 | 28,362 | 14,969 | ||||
- Realization CMC | - | 5,515 | - | 6,180 | ||||
- Partial Depreciation of Assets | 3,483 | 3,483 | 3,713 | 3,713 | ||||
- Other net Additions | 1,007 | 994 | 3,796 | 6,557 | ||||
- Effect of Presumed Profit System - CLION | (1,344) | (1,144) | - | - | ||||
Calculation base | 532,544 | 520,071 | 332,824 | 328,372 | ||||
Applicable Rate | 25% | 9% | 25% | 9% | ||||
Tax Debit Result | (133,136) | (46,806) | (83,206) | (29,554) | ||||
Tax Credit Unallocated | - | (468) | (1,175) | (965) | ||||
Total | (133,136) | (47,274) | (84,381) | (30,519) | ||||
Tax Credit Unallocated Refers to the tax loss carryforwards of SGP, controlled by RGE in 2005, as there are not yet any prospects of realization.
The projections of future income on which realization of the Company's deferred tax credits are based were approved by the Board of Directors and reviewed by the Audit Committee.
21
( 13 ) OTHER CREDITS |
Consolidated |
||||||||
Current |
Noncurrent |
|||||||
March 31, |
December |
March 31, |
December |
|||||
2006 |
31, 2005 |
2006 |
31, 2005 |
|||||
Refinancing of Consumer Debts | 44,055 | 41,639 | 105,798 | 114,155 | ||||
Low Income Consumer Subsidies (note 3 d) | 47,153 | 47,183 | - | - | ||||
Collateral linked to Foreign Currency Loans | 4,426 | 16,887 | 46,431 | 31,888 | ||||
PERCEE (note 3) | 104 | 172 | - | - | ||||
Orders in Progress | 7,651 | 6,171 | - | - | ||||
Services Rendered to Third Parties | 21,781 | 17,547 | 616 | 1,103 | ||||
Reimbursement RGR | 3,657 | 3,723 | 580 | 457 | ||||
Assets and Rights for Disposal | 17 | 17 | 2,283 | 2,283 | ||||
Advance Energy Purchase Agreements | 5,191 | 7,343 | 2,050 | 3,749 | ||||
Other | 4,196 | 20,576 | 9,827 | 13,600 | ||||
Total | 138,231 | 161,258 | 167,585 | 167,235 | ||||
( 14 ) INVESTMENTS |
Parent Company | Consolidated | |||||||
March 31, |
December |
March 31, |
December |
|||||
2006 |
31, 2005 |
2006 |
31, 2005 |
|||||
Permanent Equity Interests | 3,112,298 | 2,976,208 | - | - | ||||
Goodwill / Negative Goodwill | 1,455,526 | 1,321,981 | 2,265,285 | 2,299,646 | ||||
Leased Assets | - | - | 760,743 | 766,443 | ||||
Other Investments | 27,924 | - | 29,069 | 29,073 | ||||
Total | 4,595,748 | 4,298,189 | 3,055,097 | 3,095,162 | ||||
14.1 - Permanent Equity Interests:
Parenty Company | ||||
March 31, 2006 |
December 31, 2005 | |||
CPFL Paulista | 1,597,850 | 1,869,332 | ||
CPFL Piratininga | 294,259 | - | ||
CPFL Geração | 1,151,291 | 1,106,328 | ||
CPFL Brasil | 68,898 | 548 | ||
Total | 3,112,298 | 2,976,208 | ||
22
The principal information on the investments in permanent equity interests is as follows:
Parent Company |
||||||||||||||
March 31, 2006 |
December 31, 2005 | |||||||||||||
CPFL | CPFL | CPFL | CPFL | CPFL |
CPFL |
CPFL | ||||||||
Information on Equity Interests | Paulista | Piratininga | Geração | Brasil | Paulista |
Geração |
Brasil | |||||||
Subsidiary | ||||||||||||||
Number of Shares - (in thousands) | ||||||||||||||
- Common Share | 12,550,552 | 29,498,491 | 68,495,905 | 456 | 12,550,552 | 68,495,905 | 456 | |||||||
- Preferred Share | 21,281,301 | 23,532,768 | 136,991,811 | - | 21,281,301 | 136,991,811 | - | |||||||
- Total Number of Shares | 33,831,853 | 53,031,259 | 205,487,716 | 456 | 33,831,853 | 205,487,716 | 456 | |||||||
Shareholders' Equity - (R$ thousands) | ||||||||||||||
- Capital | 868,675 | 31,100 | 1,039,618 | 456 | 1,281,963 | 1,039,618 | 456 | |||||||
- Net Income for the period (a) | 141,806 | 63,721 | 44,963 | 68,350 | 121,538 | 24,158 | 38,878 | |||||||
- Shareholders' Equity | 1,597,850 | 294,259 | 1,151,291 | 68,898 | 1,869,332 | 1,106,328 | 548 | |||||||
Parent Company | ||||||||||||||
Held by Parent Company - (in thousands) | ||||||||||||||
- Common Share | 12,550,552 | 29,498,491 | 68,495,905 | 456 | 12,550,552 | 68,495,905 | 456 | |||||||
- Preferred Share | 21,281,267 | 23,532,768 | 136,991,811 | - | 21,281,267 | 136,991,811 | - | |||||||
- Total Number of Shares | 33,831,819 | 53,031,259 | 205,487,716 | 456 | 33,831,819 | 205,487,716 | 456 | |||||||
Ownership - (%) | ||||||||||||||
- Voting | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | |||||||
- Total | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | |||||||
Permanent Equity Interests - (R$ thousands) |
1,597,850 | 294,259 | 1,151,291 | 68,898 | 1,869,332 | 1,106,328 | 548 | |||||||
Result Equity in Subsidiaries (a) - (R$ thousands) |
141,806 | 63,721 | 44,963 | 68,350 | 115,385 | 23,437 | 38,878 |
As mentioned in note 1, the reduction of the capital of the subsidiary CPFL Paulista referring to investments in CPFL Piratininga, COMGAS and Energias do Brasil was approved in the quarter, and ownership was transferred to the Company. The accounting effects of the investments in the quarter have already been recognized directly in the Company.
The subsidiary CPFL Paulista confirmed that it will inform the market in due time as to implementation of the next and final stage of compliance with Law 10,848/04 and ANEEL Authorizing Resolution nº 305/05, referring to segregation of the shared interest of the subsidiary CPFL Paulista in the jointly controlled subsidiary RGE.
23
14.2 Dividend and Interest on Equity:
March |
December | |||
31, 2006 |
31, 2005 | |||
Dividend Receivable | ||||
CPFL Paulista | 277,777 | 277,777 | ||
CPFL Geração | 83,731 | 83,731 | ||
CPFL Brasil | 75,574 | 75,574 | ||
Subtotal | 437,082 | 437,082 | ||
Interest on equity | ||||
CPFL Paulista | - | 78,412 | ||
Total | 437,082 | 515,494 | ||
14.3 Goodwill and Negative Goodwill:
Consolidated | ||||||||||
March 31,2006 | December 31, 2005 | |||||||||
Investee | Historical | Accumulated | Net Value | Net Value | ||||||
Investor | Cost | Amortization | ||||||||
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) | |||||
CPFL Energia | CPFL Paulista | 1,074,026 | (109,796) | 964,230 | 978,063 | |||||
CPFL Energia | CPFL Paulista | 304,861 | (5,609) | 299,252 | 303,504 | |||||
CPFL Energia | CPFL Geração | 54,555 | (2,157) | 52,398 | 53,242 | |||||
CPFL Energia | CPFL Piratininga | 154,827 | (2,354) | 152,473 | 154,827 | |||||
CPFL Paulista | RGE | 756,443 | (246,992) | 509,451 | 516,759 | |||||
CPFL Geração | SEMESA | 426,450 | (140,252) | 286,198 | 291,911 | |||||
CPFL Geração | Foz do Chapecó | 770 | - | 770 | 770 | |||||
CPFL Geração | ENERCAN | 10,233 | - | 10,233 | 10,232 | |||||
CPFL Geração | Barra Grande | 3,081 | (61) | 3,020 | 3,076 | |||||
CPFL Brasil | Clion | 98 | (10) | 88 | 90 | |||||
Total | 2,772,516 | (507,231) | 2,265,285 | 2,299,646 | ||||||
The goodwill arising from acquisition of the equity interests in CPFL Paulista, RGE, CPFL Piratininga and SEMESA is amortized as from 2004 in proportion to the net income curves projected for the remaining term of the concession contract. For the indirect subsidiary SEMESA, the goodwill is amortized over the remaining period of the leasing contract.
The goodwill arising from the acquisitions of interests in Barra Grande, Foz do Chapecó and ENERCAN, jointly-controlled subsidiaries of CPFL Geração, is based on expected future income derived from the
24
concession contracts and will be amortized over the term of these contracts, as from the beginning of commercial operation of the companies.
As a result of the Corporate Reorganization of CPFL Paulista in the quarter, the goodwill arising from acquisition of the share in CPFL Piratininga was transferred to the Company.
In 2006, amortization of the goodwill was calculated based on annual rates of 5.151565% for CPFL Paulista, 5.151565% for RGE, 5.449291% for CPFL Piratininga, 6.698706% for SEMESA and 7.07548% for Barra Grande. These rates are subject to periodic review.
14.4 - Leased Assets:
In consolidated, the leased assets refer principally to the assets of the Serra da Mesa Plant, owned by the subsidiary SEMESA and leased to the holder of the concession (currently Furnas) for a period of 30 years ending in 2028.
( 15 ) PROPERTY, PLANT AND EQUIPMENT |
Consolidated | ||||||||
March 31, 2006 | December 31, 2005 | |||||||
Historical Cost | Accumulated Depreciation |
Net Value | Net Value | |||||
In Service | ||||||||
- Distribution | 5,826,890 | (3,015,812) | 2,811,078 | 2,808,911 | ||||
- Generation | 703,326 | (103,044) | 600,282 | 555,136 | ||||
- Commercialization | 104,242 | (40,725) | 63,517 | 62,808 | ||||
- Administration | 170,137 | (110,601) | 59,536 | 62,624 | ||||
6,804,595 | (3,270,182) | 3,534,413 | 3,489,479 | |||||
In Progress | ||||||||
- Distribution | 169,220 | - | 169,220 | 137,601 | ||||
- Generation | 868,332 | - | 868,332 | 866,952 | ||||
- Commercialization | 16,352 | - | 16,352 | 7,376 | ||||
- Administration | 15,876 | - | 15,876 | 20,983 | ||||
1,069,780 | - | 1,069,780 | 1,032,912 | |||||
Subtotal | 7,874,375 | (3,270,182) | 4,604,193 | 4,522,391 | ||||
Other Assets not Tied to the Concession | 751,347 | (434,491) | 316,856 | 319,375 | ||||
Total Property, Plant and Equipment | 8,625,722 | (3,704,673) | 4,921,049 | 4,841,766 | ||||
Special Obligations | (651,092) | (640,997) | ||||||
Net Property, Plant and Equipment | 4,269,957 | 4,200,769 | ||||||
The average depreciation rate of the assets is approximately 5.2% p.a. for the distributors and 2.8% p.a. for the generators.
25
Other Assets not Tied to the Concession Refer to the goodwill from the merger of jointly-controlled RGE, amortized over the remaining period of that companys concession, in proportion to the net income curve projected for the period (annual rate of 2.99% in 2006). This rate is subject to periodic review.
( 16 ) DEFERRED CHARGES |
Consolidated | ||||||||
March 31, 2006 | December 31, 2005 | |||||||
Historical Cost | Accumulated | Net Value | Net Value | |||||
Amortization | ||||||||
Pre-Operating Expenses in Service | 28,091 | (10,246) | 17,845 | 18,354 | ||||
Expenses with the Issue of Debentures | 7,135 | (3,955) | 3,180 | 3,489 | ||||
Deferred Charges in Progress | 21,015 | - | 21,015 | 18,202 | ||||
Total | 56,241 | (14,201) | 42,040 | 40,045 | ||||
( 17 ) INTEREST, LOANS AND FINANCING | ||
Consolidated |
||||||||||||||||
March 31, 2006 |
December 31, 2005 |
|||||||||||||||
Principal |
Principal |
|||||||||||||||
Interest |
Total |
Interest |
Total | |||||||||||||
Current |
Long-term |
Current |
Long-term |
|||||||||||||
LOCAL CURRENCY | ||||||||||||||||
BNDES - Power Increases (PCH's) | 92 |
3,721 |
13,781 |
17,594 |
85 |
3,717 |
14,091 |
17,893 | ||||||||
BNDES - Investiment | 7,249 |
96,113 |
1,041,468 |
1,144,830 |
7,297 |
73,963 |
1,002,277 |
1,083,537 | ||||||||
BNDES - Parcel "A", RTE and Free Energy | 1,521 |
268,300 |
332,406 |
602,227 |
2,069 |
237,451 |
394,419 |
633,939 | ||||||||
BNDES - CVA and Interministerial Ordinance 116 | 372 |
47,730 |
- |
48,102 |
784 |
92,642 |
- |
93,426 | ||||||||
FIDC | 27,993 |
57,884 |
- |
85,877 |
30,535 |
64,033 |
5,699 |
100,267 | ||||||||
BRDE | - |
- |
- |
- |
- |
16,044 |
- |
16,044 | ||||||||
Furnas Centrais Elétricas S.A. | - |
- |
104,993 |
104,993 |
- |
- |
99,384 |
99,384 | ||||||||
Financial Institutions | 2,664 |
11,956 |
214,971 |
229,591 |
3,622 |
69,081 |
112,953 |
185,656 | ||||||||
Other | 438 |
32,628 |
16,251 |
49,317 |
553 |
33,509 |
19,786 |
53,848 | ||||||||
Subtotal | 40,329 |
518,332 |
1,723,870 |
2,282,531 |
44,945 |
590,440 |
1,648,609 |
2,283,994 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
Floating Rate Notes | 4,506 | 156,413 | - | 160,919 | 578 | 244,369 | - | 244,947 | ||||||||
IDB | 645 | - | 63,507 | 64,152 | 690 | - | 68,428 | 69,118 | ||||||||
Financial Institutions | 3,214 | 56,649 | 81,013 | 140,876 | 1,718 | 363,206 | 90,428 | 455,352 | ||||||||
Subtotal | 8,365 | 213,062 | 144,520 | 365,947 | 2,986 | 607,575 | 158,856 | 769,417 | ||||||||
Total | 48,694 | 731,394 | 1,868,390 | 2,648,478 | 47,931 | 1,198,015 | 1,807,465 | 3,053,411 | ||||||||
26
Consolidated |
||||||||||
March 31, |
December 31, |
|||||||||
LOCAL CURRENCY | 2006 |
2005 |
Remuneration |
Amortization |
Collateral |
|||||
BNDES - Power Increases (PCH's) | ||||||||||
CPFL Centrais Elétricas | 9,113 | 9,641 | TJLP + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 564 | 640 | UMBND + 3.5% p.a. | 84 monthly installments from February 2003 | Guarantee of CPFL Paulista | |||||
CPFL Centrais Elétricas | 4,632 | 4,860 | TJLP + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 719 | 809 | UMBND + 4% p.a. | 72 monthly installments from September 2004 | Guarantee of CPFL Energia | |||||
CPFL Centrais Elétricas | 2,566 | 1,943 | TJLP + 4.3% p.a. | 75 monthly installments from September 2007 | Guarantee of CPFL Energia | |||||
BNDES - Investment | ||||||||||
CPFL Paulista - FINEM I | 32,359 | 38,502 | TJLP + 3.25% p.a. | 78 monthly installments from October 2000 and October 2001 | Revenue | |||||
CPFL Paulista - FINEM II | 181,223 | 145,002 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
RGE - FINEM | 67,342 | 74,535 | TJLP + 3.5% to 4.5% p.a. | 84 monthly installments from October 2000 to 36 monthly | Revenue | |||||
installments from December 2005 | ||||||||||
RGE - FINEM | 8,788 | 10,094 | UMBND + 4.5% p.a (*) | 36 monthly installments from February 2006 | Revenue collection/reserve account | |||||
CPFL Piratininga - FINEM | 82,543 | 68,601 | TJLP + 5.4% p.a. | 48 monthly installments from January 2007 | Guarantee of CPFL Energia and receivables | |||||
CPFL Piratininga - FINAME | 14 | 55 | TJLP + 9.45% p.a. | 48 monthly installments from May 2002 | Promissory notes and receivables | |||||
BAESA | 177,942 | 156,354 | TJLP + 3.125% p.a. | 144 monthly installments from Setember 2006 and November 2006 | Letters of Credit | |||||
BAESA | 44,221 | 46,548 | UMBND + 3.125% p.a. | 144 monthly installments from November 2006 | Letters of Credit | |||||
ENERCAN | 358,022 | 347,154 | TJLP + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
ENERCAN | 27,082 | 28,452 | UMBND + 4% p.a. | 144 monthly installments from April 2007 | Letters of Credit | |||||
CERAN | 134,276 | 135,071 | TJLP + 5% p.a. | 120 monthly installments from December 2005 | Guarantee of CPFL Energia | |||||
CERAN | 12,578 | 13,130 | UMBND + 5% p.a. | 120 monthly installments from December 2007 | Guarantee of CPFL Energia | |||||
CERAN | 18,440 | 20,039 | UMBND + 5% p.a. (**) | 120 monthly installments from February 2006 | Guarantee of CPFL Energia | |||||
BNDES - Parcel "A", RTE and Free Energy | ||||||||||
CPFL Paulista - RTE | 161,461 | 194,491 | Selic + 1% p.a. | 62 monthly installments from March 2002 | Receivables | |||||
CPFL Paulista - Parcel "A" | 295,685 | 282,607 | Selic + 1% p.a. | 13 monthly installments from May 2007 | Receivables | |||||
CPFL Piratininga - RTE | 28,082 | 43,952 | Selic + 1% p.a. | 54 monthly installments from March 2002 | Receivables | |||||
CPFL Piratininga - Parcel "A" | 109,972 | 105,108 | Selic + 1% p.a. | 9 monthly installments from September 2006 | Receivables | |||||
RGE - Free Energy | 3,389 | 3,754 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
CPFL Geração | 3,638 | 4,027 | Selic + 1% p.a. | 60 monthly installments from March 2003 | Receivables | |||||
BNDES - CVA and Interministerial Ordinance 116 | ||||||||||
CPFL Paulista | 11,182 | 43,755 | Selic + 1% p.a. | 24 monthly installments from May 2004 | Receivables | |||||
CPFL Piratininga | 36,920 | 49,671 | Selic + 1% p.a. | 24 monthly installments from December 2004 | Receivables | |||||
FIDC - CPFL Piratininga | 85,877 | 100,267 | 112% of CDI | 36 monthly installments from March 2004 | Receivables | |||||
BRDE - RGE | - | 16,044 | IGP-M + 12% p.a. | 180 monthly installments from September 1991 | Receivables | |||||
Furnas Centrais Elétricas S.A. | ||||||||||
Semesa | 104,993 | 99,384 | IGP-M + 10% p.a. | 24 monthly installments from August 2008 | Energy produced by plant | |||||
Financial Institutions | ||||||||||
CPFL Paulista | ||||||||||
Banco do Brasil - Law 8727 | 53,831 | 55,238 | Variation of IGPM + 7.42% p.a. | 240 montly installments from May 1994 | Receivables | |||||
RGE | ||||||||||
Banco Itaú BBA | 69,039 | 69,252 | 109% of CDI | 24 monthly installments from May 2006 | Letters of credit CPFL, Ipê and receivables | |||||
Unibanco | - | 27,481 | CDI + 2.15% p.a. | 18 quarterly installments from January 2006 | No guarantee | |||||
Banco Santander | 10,717 | 12,526 | CDI + 2.0% p.a. | 7 quarterly installments from January 2006 | Promissory notes | |||||
Banco Santander | 30,994 | - | 104.5% of CDI | 1 installment in January 2008 | No guarantee | |||||
Banco Alfa | - | 2,321 | 103.95% of CDI | 4 monthly installments from January 2008 | Guarantee of CPFL Energia and promissory notes | |||||
Banco Safra | - | 18,838 | 103.5% of CDI | 1 installment in January 2006 | Promissory notes | |||||
Banco ABN AMRO Real | 44,358 | - | 107.5% of CDI | 1 installment in January 2006 and 1 installment in February 2008 | No guarantee | |||||
Banco do Brasil - Lei 8727 | 20,652 | - | 105% of CDI | 1 installment in January 2008 | No guarantee | |||||
Other | ||||||||||
CPFL Paulista | ||||||||||
ELETROBRÁS | 13,396 | 14,543 | RGR + rate variable of 6% to 9% p.a. | Monthly installments to March 2016 | Receivables/Promissory notes | |||||
Other | 7,421 | 7,432 | ||||||||
RGE | ||||||||||
FINEP | 1,322 | 1,306 | TJLP + 4.0% p.a. | 48 monthy installments from July 2006 | Receivables | |||||
ELETROBRÁS | 2,894 | 3,328 | RGR + rate of 6% to 9% p.a. | Monthly installments to July 2010 | Receivables/Promissory notes | |||||
Other | 14,969 | 16,672 | ||||||||
Piratininga | ||||||||||
Other | 9,315 | 10,567 | ||||||||
Total Local Currency | 2,282,531 | 2,283,994 | ||||||||
March 31, |
December 31, |
|||||||||
FOREIGN CURRENCY | 2006 |
2005 |
Remuneration |
Amortization |
Collateral |
|||||
Floating Rate Notes - CPFL Paulista | 160,919 | 244,947 | US$ + 6-month Libor + 2.95% p.a. (***) | 24 semiannual installments from February 2003 | Receivables, Guarantee and promissory notes | |||||
IDB - Enercan | 64,152 | 69,118 | US$ + Libor + 3.5% p.a. | 49 quarterly installments from June 2007 | Guarantee of CPFL Energia | |||||
Financial Institutions | ||||||||||
CPFL Paulista | ||||||||||
Debt Conversion Bond | 17,145 | 18,269 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
New Money Bond | 2,434 | 2,594 | US$ + 6-month Libor + 0.875% p.a. | 17 semiannual installments from April 2001 | Revenue/Government SP guaranteed | |||||
FLIRB | 2,470 | 2,633 | US$ + 6-month Libor + 0.8125% p.a. | 13 semiannual installments from April 2003 | Revenue/Government SP guaranteed | |||||
C-Bond | 20,344 | 21,486 | US$ + 8% p.a. | 21 semiannual installments from April 2004 | Revenue/Government SP guaranteed | |||||
Discount Bond | 19,326 | 20,596 | US$ + 6-month Libor + 0.8125%p.a. | 1 installment from 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
PAR-Bond | 27,907 | 29,616 | US$ + 6% p.a. | 1 installment from 2024 | Escrow deposits and revenue/ Gov.SP guarantee | |||||
EI Bond - Interest Bond | 1,194 | 1,273 | US$ + 6-month Libor+ 0.8125%p.a. | 19 semiannual from April 1997 | Revenue/Government SP guaranteed | |||||
Piratininga | ||||||||||
Banco Itaú BBA | - | 299,104 | US$ + 4.5% p.a. (****) | 1 installment from February 2006 | No guarantee | |||||
RGE | ||||||||||
Unibanco | - | 6,526 | US$ + Libor + 7.25% p.a. (*****) | 7 semiannual installments from September 2004 | Receivables and reserve account | |||||
Semesa | ||||||||||
Citibank | 50,056 | 53,255 | US$ + 5.12% p.a. (******) | 1 installment from December 2006 | Promissory notes/Guarantee of CPFL Energia | |||||
Total Foreign Currency | 365,947 | 769,417 | ||||||||
(*) Converted into local cost corresponding to 135.70% of the CDI |
||||||||||
(**) Converted into local cost corresponding to 138.43% of the CDI |
||||||||||
(***) Converted into local cost corresponding to 93.65% and 94.75% of the CDI |
||||||||||
(****) Converted into local cost corresponding to 106.5% of the CDI |
||||||||||
(*****) Converted into local cost corresponding to 100.83% of the CDI |
||||||||||
(******) Converted into local cost corresponding to 105% of the CDI |
BNDES Investment (FINEM II): the subsidiary CPFL Paulista obtained approval for financing of R$ 240,856 from BNDES in 2005, which is part of a FINEM credit line to be used for the expansion and modernization of the Electrical System. The amount of R$ 34,918 was received in the first quarter of 2006. The remaining balance of R$ 66,541 will be released in installments up to December 2006.
27
BNDES FINEM - An amount of R$ 89,382 was approved for the subsidiary CPFL Piratininga in 2005 and R$ 13,325 was released in the first quarter of 2006. A further R$ 10,118 will be released by December 2006.
The gains and losses relating to the swap operations made by the Company and its subsidiaries, including contracting on short-term operations, are recorded, net, under Derivatives, with corresponding amounts recognized under financial income or expenses. These operations resulted in an asset of R$ 2,627 and a liability of R$ 71,787 as of March 31, 2006.
RESTRICTIVE CONDITIONS
Some of the loan and financing agreements are subject to certain restrictive conditions, including clauses that require the subsidiaries to maintain certain financial ratios within predefined parameters. The management of the Company and its subsidiaries monitor these indices systematically and constantly and, where necessary, waivers are obtained or restrictive clauses are renegotiated so that the reviewed or original conditions of the contracts are complied with.
In the opinion of the Company and its subsidiaries management, these restrictive conditions and clauses are being adequately complied with.
( 18 ) DEBENTURES | ||
Consolidated |
||||||||||||||||||||
Balances as of: |
||||||||||||||||||||
March 31, 2006 |
December 31, 2005 |
|||||||||||||||||||
Issued |
Remuneration |
Amortization Conditions |
Guarantees |
Interest |
Current |
Long-Term |
Interest |
Current |
Long-Term |
|||||||||||
CPFL Paulista | ||||||||||||||||||||
1st Issue | ||||||||||||||||||||
1st Series | 44,000 |
IGP-M + 11.5% p.a. | 50% June 1, 2007 and remainder on June 1, 2008. | Guarantee of CPFL Energia | 70,394 | - | 733,676 | 48,467 | - | 728,549 | ||||||||||
2nd Series | 30,142 |
CDI + 0.6% p.a. | 50% June 1, 2005 and remainder on June 1, 2006. | Guarantee of CPFL Energia | 24,063 | 150,710 | - | 17,021 | 150,710 | - | ||||||||||
2nd Issue | ||||||||||||||||||||
1st Series | 11,968 |
109% of the CDI | July 1, 2009. | Unsecured | 5,193 | - | 119,680 | 12,015 | - | 119,680 | ||||||||||
2nd Series | 13,032 |
IGP-M + 9.8% p.a. | July 1, 2009. | Unsecured | 10,157 | - | 139,834 | 6,645 | - | 138,854 | ||||||||||
109,807 | 150,710 | 993,190 | 84,148 | 150,710 | 987,083 | |||||||||||||||
CPFL Piratininga | ||||||||||||||||||||
1st Issue | ||||||||||||||||||||
single series of debentures | 40,000 |
104% of the CDI | 50% January 1, 2010 and remainder on January 1, 2011. | Guarantee of CPFL Energia | 16,544 | - | 400,000 | - | - | - | ||||||||||
RGE | ||||||||||||||||||||
2nd Issue | ||||||||||||||||||||
1st Series | 2,620 |
IGP-M + 9.6% p.a. | April 1, 2011. | Unsecured | 1,380 | 379 | 17,572 | 809 | 379 | 17,572 | ||||||||||
2nd Series | 20,380 |
106% of the CDI | April 1, 2009. | Unsecured | 12,275 | - | 136,686 | 6,149 | - | 136,686 | ||||||||||
13,655 | 379 | 154,258 | 6,958 | 379 | 154,258 | |||||||||||||||
Semesa | ||||||||||||||||||||
Semiannual in June and December of | Letter of Guarantee, | |||||||||||||||||||
each year, with settlement scheduled for 2009 | Receivables and | |||||||||||||||||||
1st Issue | 69,189 |
TJLP + 4 to 5% a.a. | 100% of Semesa | 15,663 | 122,540 | 362,675 | 3,842 | 121,681 | 360,146 | |||||||||||
common nominal | ||||||||||||||||||||
shares | ||||||||||||||||||||
Baesa | ||||||||||||||||||||
Quarterly with the first payment in November 2006 and the last in August 2016. | ||||||||||||||||||||
1st Issue | 23,094 |
105% of the CDI | Letters of Guarantee | - | 1,506 | 28,620 | - | 722 | 28,178 | |||||||||||
Annually with the first payment in August 2007 and the last in August 2016. | ||||||||||||||||||||
2nd Issue | 23,281 |
IGP-M + 9.55% a.a. | Letters of Guarantee | - | - | 27,748 | - | - | 26,934 | |||||||||||
- | 1,506 | 56,368 | - | 722 | 55,112 | |||||||||||||||
155,669 | 275,135 | 1,966,491 | 94,948 | 273,492 | 1,556,599 | |||||||||||||||
28
CPFL Paulista
As mentioned in note 1, the reduction of the capital of the subsidiary CPFL Paulista was approved on April 10, 2006, in the General Meeting of holders of the first debenture issue. After this approval, the debentures were transformed into subordinated type and are conditional on provision of a guarantee by the Company.
A meeting on the Board of Directors of CPFL Energia, held on April 13, 2006, approved the pledging, by the Company, of sureties in guarantee of full payment of the first issue of debentures of the subsidiary CPFL Paulista.
In the opinion of Company management, the restrictive conditions and clauses relating to the debentures are being adequately complied with.
CPFL Piratininga
On February 22, 2006, 40,000 first issue, registered book entry debentures, not convertible into shares, were subscribed and paid, in a single series, subordinated type, with a unit par value on the issue date of R$ 10, amounting to a total of R$ 400,000. These debentures are remunerated at 104% of the CDI, with 50% maturing on January 1, 2010 and the remainder on January 1, 2011, the interest being payable semiannual. The Company stands security for the debentures.
These debentures are subject to certain restricted conditions, including clauses that require the subsidiary to maintain specific financial ratios within predefined parameters, summarized below:
a) Ratio of Net Debt to EBTIDA less than or equal to 3; and
b) Ratio of EBTIDA to Financial Income greater than or equal to 2.25.
( 19 ) SUPPLIERS |
Consolidated | ||||
March 31, 2006 |
December 31, 2005 | |||
Current | ||||
System Service Charges | 3,534 | 4,058 | ||
Energy Purchased | 432,326 | 478,222 | ||
Electricity Network Usage Charges | 63,519 | 68,139 | ||
Materials and Services | 67,281 | 119,239 | ||
Free Energy (note 3 a) | 131,046 | 90,218 | ||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | 5,716 | 11,456 | ||
Other | 10,125 | 10,901 | ||
Total | 713,547 | 782,233 | ||
Long-term | ||||
Free Energy (note 3 a) | 151,117 | 201,982 | ||
29
( 20 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE |
Consolidated |
||||||||
Current |
Long-term | |||||||
December |
March 31, |
December 31, | ||||||
March 31, 2006 |
31, 2005 |
2006 |
2005 | |||||
ICMS (State VAT) | 262,143 | 261,938 | - | - | ||||
PIS (Tax on Revenue) | 11,136 | 11,695 | 707 | 904 | ||||
COFINS (Tax on Revenue) | 47,847 | 49,740 | 3,494 | 4,161 | ||||
INSS (Social Security Contribution) | 4,710 | 1,828 | - | - | ||||
IRPJ (Corporate Income Tax) | 81,712 | 80,162 | 16,424 | 19,151 | ||||
CSLL (Social Contribution Tax) | 28,258 | 23,474 | 5,913 | 6,894 | ||||
Other | 8,059 | 46,123 | - | - | ||||
Total | 443,865 | 474,960 | 26,538 | 31,110 | ||||
( 21 ) EMPLOYEE PENSION PLANS | ||
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and the jointly-controlled subsidiary RGE, through Fundação ELETROCEEE, sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
I CPFL Paulista
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of the subsidiary CPFL Paulista.
At the time of modification of the Pension Plan in September 1997, the subsidiary recognized an obligation to pay in respect of the plan deficit determined at the time by the external actuaries of the Fundação CESP. This deficit will be liquidated in 274 installments, amortized monthly, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation as of March 31, 2006 was R$ 711,708 (R$ 719,331 as of December 31, 2005), and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
II CPFL Piratininga
As a result of the split-off of Bandeirante Energia S.A. (the Company's predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired employees up to the date of the split-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Piratininga.
In September 1997, through a contractual instrument of adjustment of reserves to be amortized, Eletropaulo (the predecessor of Bandeirante) recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP, to be liquidated in 260 installments, amortized on a monthly basis, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation of the subsidiary CPFL Piratininga, as of March 31, 2006, is R$ 185,772, and the amount of the liability is duly adjusted to comply with the criteria of CVM Decision 371/00.
30
III Rio Grande Energia S.A.
In accordance with the privatization notice, the subsidiary RGE is responsible for payment of supplementary retirement benefits for past service granted by the INSS to the participants of the Fundação CEEE welfare fund ELETROCEEE, who have not yet fulfilled all the requirements to obtain the benefit. The supplementary plan is of the "defined-benefit" type, with a level of benefit of 100% of the average of recent salaries, including the Social Security benefit.
IV CPFL Geração
A Proportional Supplementary Defined Benefit (BSPS) and a Mixed Benefit Plan are currently in effect for the employees of CPFL Geração.
With the modification of the Pension Plan, maintained at the time by CPFL Paulista, the subsidiary recognized an obligation to pay referring to the plan deficit determined at the time by the external actuaries of the Fundação CESP. The deficit is being liquidated in 277 monthly installments, plus interest of 6% p.a. and restatement based on the IGP-DI (FGV). The balance of the obligation is R$ 13,927 (R$ 14,072 as of December 31, 2005).
The movements occurred in net liabilities are as follows:
March 31, 2006 | ||||||||||
CPFL | CPFL | CPFL | RGE | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Net actuarial liability at the beginning of the year | (701,581) | (158,016) | (13,350) | (1,312) | (874,259) | |||||
Income (Expense) recognized in income statement | (2,608) | (8,148) | (35) | 308 | (10,483) | |||||
Sponsor's Contributions during the period | 23,706 | 5,659 | 474 | 20 | 29,859 | |||||
Net actuarial liability at the end of the period | (680,483) | (160,505) | (12,911) | (984) | (854,883) | |||||
Current | (53,893) | (18,649) | (1,071) | (984) | (74,597) | |||||
Long-term | (626,590) | (141,856) | (11,840) | - | (780,286) | |||||
(680,483) | (160,505) | (12,911) | (984) | (854,883) | ||||||
The account balances of the subsidiaries relating to the Private Pension Plan also include, as of March 31, 2006, R$ 39,384 (R$ 40,132 as of December 31, 2005) referring to other contributions.
The expenses (income) recognized are as follows:
1º Quarter of 2006 | ||||||||||
CPFL | CPFL | CPFL | RGE | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 229 | 1,139 | 16 | 136 | 1,520 | |||||
Interest on acturial liabilities | 65,594 | 16,136 | 1,408 | 2,136 | 85,274 | |||||
Expected return on assets | (67,253) | (16,813) | (1,471) | (2,634) | (88,171) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Unrecognized actuarial (gains) | - | - | - | (363) | (363) | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 | 8,196 | 82 | 426 | 12,748 | |||||
Total Expenses | 2,614 | 8,661 | 35 | (299) | 11,011 | |||||
Expected contributions from participants | (6) | (513) | - | (9) | (528) | |||||
Total | 2,608 | 8,148 | 35 | (308) | 10,483 | |||||
31
1º Quarter of 2005 | ||||||||||
CPFL | CPFL | CPFL | RGE | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Cost of service | 244 | 1,345 | 7 | 119 | 1,715 | |||||
Interest on acturial liabilities | 63,283 | 16,329 | 1,264 | 2,002 | 82,878 | |||||
Expected return on assets | (46,918) | (11,269) | (978) | (2,373) | (61,538) | |||||
Unrecognized cost of past service | - | 3 | - | - | 3 | |||||
Increase liabilities due to adoption of CMV no. 371 | 4,044 | 8,196 | 82 | 101 | 12,423 | |||||
Total Expenses | 20,653 | 14,604 | 375 | (151) | 35,481 | |||||
Expected contributions from participants | (6) | (548) | - | (196) | (750) | |||||
Total | 20,647 | 14,056 | 375 | (347) | 34,731 | |||||
In the income statement, the expenses and income were recorded under the following captions:
1º Quarter of 2006 | ||||||||||
CPFL | CPFL | CPFL | RGE | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | (1,436) | (47) | 12 | (308) | (1,779) | |||||
Operating Expenses | - | - | (59) | - | (59) | |||||
Extraordinary Item net of Tax Effects | 2,669 | 5,409 | 61 | - | 8,139 | |||||
Taxation of Extraordinary Item | 1,375 | 2,786 | 21 | - | 4,182 | |||||
2,608 | 8,148 | 35 | (308) | 10,483 | ||||||
1º Quarter of 2005 | ||||||||||
CPFL | CPFL | CPFL | RGE | Consolidated | ||||||
Paulista | Piratininga | Geração | ||||||||
Operating Cost | 16,602 | 5,860 | 98 | (347) | 22,213 | |||||
Operating Expenses | - | - | 195 | - | 195 | |||||
Extraordinary Item net of Tax Effects | 2,669 | 5,409 | 82 | - | 8,160 | |||||
Taxation of Extraordinary Item | 1,376 | 2,787 | - | - | 4,163 | |||||
20,647 | 14,056 | 375 | (347) | 34,731 | ||||||
( 22 ) REGULATORY CHARGES |
Consolidated | ||||
March 31, 2006 | December 31, 2005 | |||
Global Reverse Fund - RGR | 4,377 | 5,672 | ||
ANEEL Inspection Fee | 1,505 | 1,454 | ||
Fuel Consumption Account - CCC | 51,877 | 2,060 | ||
Energy Development Account - CDE | 27,700 | 21,759 | ||
85,459 | 30,945 | |||
32
( 23 ) RESERVE FOR CONTINGENCIES |
Consolidated | ||||||||
March 31, 2006 | December 31, 2005 | |||||||
Escrow | Escrow | |||||||
Accrued | Deposits | Accrued | Deposits | |||||
Labor | ||||||||
Various | 57,786 | 45,416 | 57,389 | 37,239 | ||||
Civil | ||||||||
General Damages | 5,674 | 2,374 | 6,701 | 4,901 | ||||
Tariff Increase | 23,409 | 23,013 | 22,378 | 11,278 | ||||
Energy Purchased | 64,585 | 51,950 | 114,891 | 97,679 | ||||
Other | 8,700 | 8,319 | 8,288 | 555 | ||||
102,368 | 85,656 | 152,258 | 114,413 | |||||
Tax | ||||||||
FINSOCIAL | 17,662 | 50,325 | 17,568 | 50,056 | ||||
Increase PIS and COFINS base | 101,189 | 2,317 | 104,774 | 2,317 | ||||
PIS and COFINS Interest on | ||||||||
Equity | 9,572 | - | 8,533 | - | ||||
Income Tax | 28,982 | 16,826 | 26,528 | 14,513 | ||||
Other | 6,805 | 5,660 | 9,460 | 5,562 | ||||
164,210 | 75,128 | 166,863 | 72,448 | |||||
Total | 324,364 | 206,200 | 376,510 | 224,100 | ||||
The reserves for contingencies were based on appraisal of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the legal advisers and the management of the Company and its subsidiaries.
Increase of PIS and COFINS base On February 10, 2006, a final decision was handed down in favor of the subsidiary CPFL Piratininga in the appeal challenging the legality of the increase in the calculation base for PIS and COFINS contributions, introduced by art. 3 of Law nº 9,718/98, in relation to DRAFT I Participações S.A., merged by the subsidiary Piratininga in 2004. As a result of this favorable decision, the subsidiary CPFL Piratininga reversed its provision for the contingent liability, amounting to R$ 5,387, set against Financial Income (note 29).
Energy Purchased - the subsidiary CPFL Piratininga obtained na injunction in the writ of prevention to deposit in court the amounts corresponding to the disputed amounts in connection with the reduction of the Initial Contracts. As the subsidiary CPFL Piratininga signed an agreement with the parties, the 23rd Federal Court of São Paulo ordered permission to be issued to withdraw the deposits in favor of the generators FURNAS, CESP and EMAE, thereby dismissing the cases in relation to these generators. The net amount was R$ 48,307, which explains the reduction in the amounts shown above.
The Company and its subsidiaries are parties to other suits in which, management, supported by its legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive base in these cases. It is not yet possible to predict the outcome of the courts decisions or any other decision on similar cases considered to be probable or remote. The claims relating to possible losses as of March 31, 2006 were as follows: (i) R$ 121,974 referring to labor cases; (ii) R$ 158,741 referring to civil cases basically represented by personal injuries; and (iii) R$ 166,775 referring to claims relating to tax issues, principally Income Tax, PIS and COFINS.
33
Management of the Company and its subsidiaries, based on the opinion of the legal advisers, considers that there are no significant risks that are not covered by sufficient provisions in the financial statements or that could result in a significant impact on future results.
( 24 ) OTHER ACCOUNTS PAYABLE |
Consolidated | ||||||||
Current | Long-term | |||||||
March 31, | December 31, | March 31, | December | |||||
Current | 2006 | 2005 | 2006 | 31, 2005 | ||||
Consumers and Concessionaires | 41,083 | 47,391 | - | - | ||||
Tariff Review - Return (note 3 b.1) | 67,305 | 103,182 | - | - | ||||
PIS and COFINS - Generators pass-through (note 3 b.2) | 32,869 | - | - | - | ||||
Low Income Consumer Subsidy (note 3 d) | 4,866 | 5,400 | - | - | ||||
Energy Efficiency Program - PEE | 36,393 | 35,208 | 54,012 | 48,368 | ||||
Research & Development P&D | 19,355 | 7,431 | 20,149 | 27,829 | ||||
National Scientific and Technological Development | ||||||||
Fund - FNDCT | 19,665 | 18,070 | 7,916 | 7,235 | ||||
Energy Research Company - EPE | 24,420 | 17,799 | - | 3,617 | ||||
Fund for Reversal | - | - | 13,987 | 13,987 | ||||
Advances | 6,946 | 4,600 | - | - | ||||
Interest on Compulsory Loan | 5,309 | 8,503 | - | - | ||||
Emergency Capacity Charge and Emergency Energy | ||||||||
Purchase Charge ECE/EAEE | 11,299 | 22,879 | - | - | ||||
Funds for Capital Increase | - | - | 5,456 | 5,456 | ||||
Other | 16,271 | 15,048 | 661 | 1,000 | ||||
Total | 285,781 | 285,511 | 102,181 | 107,492 | ||||
( 25 ) SHAREHOLDERS' EQUITY |
The participation of the shareholders in the Equity of the Company as of March 31, 2006 is distributed as follows:
March 31, 2006 | ||||
Common Shares | Interest % | |||
Shareholders | ||||
VBC Energia S.A. | 184,673,695 | 38.49 | ||
521 Participações S.A. | 149,230,369 | 31.11 | ||
Bonaire Participações S.A. | 60,713,509 | 12.65 | ||
BNDES Participações S.A. (*) | 23,005,251 | 4.80 | ||
Board Members | 21 | 0.00 | ||
Executive Officers (*) | 43,378 | 0.01 | ||
Other Shareholders (*) | 62,090,507 | 12.94 | ||
Total | 479,756,730 | 100.00 | ||
(*) Free Float | 85,139,136 | 17.75 |
34
( 26 ) OPERATING REVENUES |
Consolidated | ||||||||||||
No. of Consumers | GWh | R$ (thousands) | ||||||||||
(in thousands) | ||||||||||||
March 31, | March 31, | March 31, | March 31, | March 31, 2006 | March 31, 2005 | |||||||
Revenue from Eletric Energy Operations (*) | 2006 | 2005 | 2006 | 2005 | ||||||||
Consumer class | ||||||||||||
Residential | 4,839 | 4,709 | 2,269 | 2,163 | 927,786 | 848,445 | ||||||
Industrial | 81 | 141 | 3,906 | 4,058 | 778,588 | 737,981 | ||||||
Commercial | 445 | 442 | 1,452 | 1,341 | 511,197 | 442,568 | ||||||
Rural | 235 | 231 | 409 | 406 | 76,220 | 69,819 | ||||||
Public Administration | 36 | 36 | 194 | 182 | 64,198 | 55,718 | ||||||
Public Lighting | 2 | 2 | 275 | 273 | 57,073 | 54,656 | ||||||
Public Services | 5 | 6 | 356 | 343 | 86,132 | 73,178 | ||||||
Billed | 5,643 | 5,567 | 8,861 | 8,766 | 2,501,194 | 2,282,365 | ||||||
Own Consumption | - | - | 6 | 7 | - | - | ||||||
Unbilled (Net) | - | - | - | - | 48,652 | 26,333 | ||||||
Emergency Charges - ECE/EAEE | - | - | - | - | 3,018 | 70,937 | ||||||
Realization of Extraordinary Tariff Adjustment (note 3 a) | - | - | - | - | (64,546) | (59,960) | ||||||
Realization of Free Energy (note 3 a) | - | - | - | - | (23,964) | (22,483) | ||||||
Tariff Review - Depreciation (note 3 b.1) | - | - | - | - | 2,565 | 22,398 | ||||||
Tariff Review - Return (note 3 b.1) | - | - | - | - | - | (48,888) | ||||||
Realization of Tariff Review - Return (note 3 b.1) | - | - | - | - | 35,877 | (608) | ||||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | - | - | - | - | (32,869) | - | ||||||
Realization PIS and COFINS - Generators Pass-Through (note 3 b.2) | - | - | - | - | (5,386) | - | ||||||
Realization of Tariff Adjustment (note 3 b.2) | - | - | - | - | (1,437) | - | ||||||
2005 Tariff Adjustment - Purchase of electric energy from Itaipu (note 3 b.2) | - | - | - | - | 14,474 | - | ||||||
Tariff Adjustment Other (note 3 b.2) | - | - | - | - | 11,495 | - | ||||||
ELECTRICITY SALES TO FINAL CONSUMERS | 5,643 | 5,567 | 8,867 | 8,773 | 2,489,073 | 2,270,094 | ||||||
Furnas Centrais Elétricas S.A. | 746 | 746 | 56,867 | 73,680 | ||||||||
Other Concessionaires and Licensees | 1,095 | 490 | 58,147 | 28,958 | ||||||||
Current Electric Energy | 211 | 112 | 1,081 | 1,736 | ||||||||
ELECTRICITY SALES TO DISTIBUTORS | 2,052 | 1,348 | 116,095 | 104,374 | ||||||||
Revenue due to Network Usage Charge - TUSD | 153,940 | 95,318 | ||||||||||
Low Income Consumer´s Subsidy (note 3 d) | 5,036 | 6,679 | ||||||||||
Other Revenues and Incomes | 25,234 | 24,001 | ||||||||||
OTHER OPERATING REVENUES | 184,210 | 125,998 | ||||||||||
Total | 2,789,378 | 2,500,466 | ||||||||||
(*) Number of consumers and GWh information, not review by the | ||||||||||||
independent auditors |
35
( 27 ) COST OF ELECTRIC ENERGY |
Consolidated | ||||||||
GWh (*) | R$ Mil | |||||||
March 31, | March 31, | March 31, | March 31, | |||||
Electricity Purchased for Resale | 2006 | 2005 | 2006 | 2005 | ||||
Energy Purchased in Restricted Framework - ACR | ||||||||
Itaipu Binacional | 2,569 | 2,578 | 215,390 | 232,635 | ||||
Furnas Centrais Elétricas S.A. | 204 | 657 | 13,800 | 53,582 | ||||
CESP - Cia Energética de São Paulo | 91 | 628 | 6,130 | 49,014 | ||||
Cia de Geração de Energia Elétrica do Tietê | 79 | 305 | 6,869 | 23,868 | ||||
Duke Energy Inter. Ger. Paranapanema S.A. | 241 | 406 | 22,483 | 34,671 | ||||
Tractebel Energia S.A. | 1,528 | 1,032 | 182,251 | 108,916 | ||||
Petrobrás | 443 | 539 | 53,515 | 39,301 | ||||
EMAE - Empresa Metropolitana de Águas e Energia | 5 | 53 | 313 | 4,198 | ||||
Cia Estadual Energia Elétrica - CEEE | 15 | 44 | 1,047 | 2,591 | ||||
AES Uruguaiana Ltda. | 215 | 215 | 26,095 | 25,892 | ||||
Câmara de Comercialização de Energia Elétrica - CCEE | 111 | 117 | 395 | 1,480 | ||||
Other | 387 | 415 | 43,349 | 31,213 | ||||
5,888 | 6,989 | 571,637 | 607,361 | |||||
Energy Purchased in Restricted Framework - ACR | 5,346 | 3,573 | 308,004 | 209,822 | ||||
11,234 | 10,562 | 879,641 | 817,183 | |||||
Deferral/Amortization - CVA | (31,762) | (7,834) | ||||||
Surplus of Energy (nota 3 b.4) | 6,809 | - | ||||||
PIS and COFINS - Generators Pass-Through (note 3 b.2) | (30,722) | - | ||||||
Credit for PIS/COFINS | (75,103) | (75,733) | ||||||
Subtotal | 748,863 | 733,616 | ||||||
Electricity Network Usage Charge | ||||||||
Basic Network Charges | 130,469 | 123,725 | ||||||
Charges for Transmission from Itaipu | 15,903 | 13,691 | ||||||
Connection Charges | 7,147 | 18,639 | ||||||
System Service Charges - ESS | 3,889 | 5,625 | ||||||
157,408 | 161,680 | |||||||
Deferral/Amortization - CVA | 46,578 | 64,787 | ||||||
Credit for PIS/COFINS IBRACON | (18,617) | (20,289) | ||||||
Subtotal | 185,369 | 206,178 | ||||||
Total | 934,232 | 939,794 | ||||||
(*)Information not review by the independent auditors
36
( 28 ) OPERATING EXPENSES |
P |
Parent company | Consolidated | |||||||
March 31, 2006 | March 31, 2005 | March 31, 2006 | March 31, 2005 | |||||
Sales and Marketing | ||||||||
Personnel | - | - | 11,994 | 8,493 | ||||
Materials | - | - | 1,025 | 615 | ||||
Outsourced Services | - | - | 13,104 | 9,764 | ||||
Allowance for Doubtful Accounts | - | - | 16,853 | 11,592 | ||||
Depreciation and Amortization | - | - | 1,472 | 1,336 | ||||
Collection Tariffs and Services | - | - | 11,351 | 10,213 | ||||
Other | - | - | 1,870 | 1,825 | ||||
Total | - | - | 57,669 | 43,838 | ||||
General and Administrative Expenses | ||||||||
Personnel | 195 | 49 | 26,771 | 18,705 | ||||
Employee Pension Plans | - | - | (59) | 195 | ||||
Materials | 7 | 4 | 1,232 | 932 | ||||
Outsourced Services | 2,069 | 767 | 31,849 | 23,218 | ||||
Leases and Rentals | - | - | 1,032 | 1,465 | ||||
Depreciation and Amortization | - | - | 4,908 | 6,520 | ||||
Publicity and Advertising | 326 | 546 | 1,532 | 1,308 | ||||
Legal, Judicial and Indemnities | 165 | 20 | (293) | 8,025 | ||||
Donations, Contributions and Subsidies | - | - | 1,172 | 1,114 | ||||
PERCEE | - | - | 68 | 908 | ||||
Other | 298 | 101 | 5,717 | 5,135 | ||||
Total | 3,060 | 1,487 | 73,929 | 67,525 | ||||
Other Operating Expenses | ||||||||
Inspection Fee | - | - | 4,164 | 3,603 | ||||
Research and development and energy | ||||||||
efficiency programs | - | - | 16,898 | 5,550 | ||||
RTE and Free Energy Losses (note 3 a) | - | - | 339 | - | ||||
Other Operating Expenses | - | - | 78 | - | ||||
Total | - | - | 21,479 | 9,153 | ||||
Goodwill Amortization | - | - | 2,519 | 2,037 | ||||
Total Operating Expense | 3,060 | 1,487 | 155,596 | 122,553 | ||||
37
( 29 ) FINANCIAL INCOME (EXPENSE) |
Parent company | Consolidated | |||||||
Financial Income | March 31, | March 31, | March 31, | March 31, | ||||
2006 | 2005 | 2006 | 2005 | |||||
Income from Temporary Cash Investments | 18,806 | 8,380 | 49,105 | 29,262 | ||||
Late Payments Charges | - | - | 20,833 | 19,025 | ||||
Interest on Prepaid Income and Social Contribution Taxes | 1,280 | 377 | 3,719 | 850 | ||||
Monetary and Exchange Variations | 531 | - | (7,444) | 4,207 | ||||
Interest CVA and Parcel A | - | - | 29,119 | 35,217 | ||||
Discount on Purchase of ICMS credit | - | - | 3,625 | 2,015 | ||||
Interest - Extraordinary Tariff Adjustment (note 3 a) | - | - | 23,465 | 27,327 | ||||
Interest on Intercompany Loans | - | 1,100 | - | - | ||||
Interest on the revised Regulatory Depreciation Rate | - | - | 670 | - | ||||
Restatement of Tax Credits | - | - | 3,790 | - | ||||
Other | - | 419 | 7,481 | 9,544 | ||||
PIS and COFINS (note 23 and note 8) | - | - | 9,844 | - | ||||
Total | 20,617 | 10,276 | 144,207 | 127,447 | ||||
Financial Expense | ||||||||
Debt Charges | - | (6,237) | (138,045) | (147,921) | ||||
Banking Expenses | (334) | (737) | (16,768) | (12,175) | ||||
Monetary and Exchange Variations | (4,491) | - | (28,790) | (52,214) | ||||
Other | (1) | (9) | (8,231) | (6,166) | ||||
Subtotal | (4,826) | (6,983) | (191,834) | (218,476) | ||||
Goodwill Amortization | (21,281) | (13,437) | (34,361) | (28,362) | ||||
Total | (26,107) | (20,420) | (226,195) | (246,838) | ||||
Net financial expenses | (5,490) | (10,144) | (81,988) | (119,391) | ||||
( 30 ) FINANCIAL INSTRUMENTS AND OPERATING RISKS |
30.1 RISK CONSIDERATIONS
The business of the subsidiaries basically comprises the supply of energy to final consumers, as public service utilities, whose activities and tariffs are regulated by ANEEL.
The principal market risk factors that affect business are related basically to fluctuations in exchange rates and interest, credit, energy shortages, and prepayments of debts. The Company and its subsidiaries manage these risks in such a way as to minimize them through the compensation mechanism (CVA), contracting hedge/swap operations, adopting collection policies, obtaining guarantees and cutting off supplies to defaulting customers and monitoring contractual obligations.
38
30.2 VALUATION OF FINANCIAL INSTRUMENTS
The Company and its subsidiaries maintain operating and financial policies and strategies aimed at ensuring the liquidity, security and profitability of their assets. As a result, control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to those used in the market.
As of March 31, 2006, the principal financial asset and liability instruments of the Company and its subsidiaries are as follows:
The estimated of the market value of these financial instruments were based on models that discount future cash flows to present value, comparison with similar transactions contracted on dates close to the end of the quarter and comparisons with average market parameters. In cases where there are no similar transactions in the market, principally related to the loan linked to the regulatory assets and credits receivable from CESP, the subsidiaries assumed that the market value corresponds to the respective carrying value.
The carrying values of the loans and financing, debentures and derivatives, compared with the market borrowing rates as of March 31, 2006 and December 31, 2005, are as follows:
Parent Company | ||||||||
March 31, 2006 | December 31, 2005 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Derivatives | 28,731 | 28,689 | 24,240 | 24,472 | ||||
Total | 28,731 | 28,689 | 24,240 | 24,472 | ||||
Consolidated | ||||||||
March 31, 2006 | December 31, 2005 | |||||||
Book Value | Fair Value | Book Value | Fair Value | |||||
Loans and Financing | 2,648,478 | 2,525,244 | 3,053,411 | 3,028,409 | ||||
Debentures | 2,397,295 | 2,400,644 | 1,925,039 | 1,887,827 | ||||
Derivatives | 69,160 | 69,482 | 68,439 | 68,165 | ||||
Total | 5,114,933 | 4,995,370 | 5,046,889 | 4,984,401 | ||||
39
( 31 ) SUBSEQUENT EVENTS |
a) Capital Increase Tax Benefit CPFL Paulista
The Ordinary General Meeting held on April 19, 2006 approved an increase of R$ 52,071 in the capital of the subsidiary CPFL Paulista, in accordance with the provisions of CVM Instructions nº 319/99 and 349/01, without the issue of new shares, in respect of the tax benefit, recorded in the Capital Reserve account. This amount corresponds to 34% of the expense recorded as amortization of the merged goodwill of its parent company DOC 4 Participações in 2004 and 2005.
b) Capital Increase Tax Benefit CPFL Piratininga
The Ordinary General Meeting held on April 19, 2006 approved an increase of R$ 9,139 in the capital of the subsidiary CPFL Piratininga, in accordance with the provisions of CVM Instructions nº 319/99 and 349/01, without the issue of new shares, in respect of the tax benefit, recorded in the Capital Reserve account. This amount corresponds to 34% of the expense recorded as amortization of the merged goodwill of its parent company DRAFT I Participações S.A. in 2004 and 2005.
c) Acquisition of Corporate Participations
As decided in the 77th Meeting of the Board of Directors held on May 9, 2006, through its legal representatives, the Company signed agreement to purchase 100% of the shares of the companies Ipê Energia Ltda, PSEG Brasil Ltda and PSEG Trader S.A. The main asset held by Ipê Energia Ltda consists in 32.69% of participation in the indirect subsidiary RGE, and 32.75% participation in the indirect subsidiary Sul Geradora. The amount to be paid for these acquisitions is US$ 185 million. The finalization of the transaction is conditional on prior approval of the operation by ANEEL and other pertinent government agencies.
As a result of these purchases, CPFL Energia will hold 99.76% of RGE, together with CPFL Paulista, and 99.95% of Sul Geradora Participações Ltda, together with CPFL Brasil.
40
( 32 ) CASH FLOW |
Parent company | Consolidated | ||||||
March 31, | March 31, | March 31, | March 31, | ||||
2006 | 2005 | 2006 | 2005 | ||||
OPERATING CASH FLOW | |||||||
Income for the period | 306,488 | 165,646 | 306,488 | 165,646 | |||
ADJUSTMENTS TO RECONCILE INCOME TO CASH DERIVED FROM | |||||||
OPERATIONS | |||||||
Non-controlling shareholders' interest | - | - | - | 8,247 | |||
Monetary restatement of rationing regulatory assets | - | - | (43,377) | (44,066) | |||
Provision for losses on rationing regulatory assets | - | - | 339 | - | |||
2003 Tariff review | - | - | (39,112) | 27,098 | |||
2005 and 2006 Tariff adjustment | - | - | (5,481) | (16,875) | |||
Other regulatory assets | - | - | 1,577 | (13,955) | |||
Low income consumers subsidy | - | - | (5,036) | (6,679) | |||
Depreciation and amortization | 21,281 | 13,437 | 113,317 | 104,654 | |||
Provision for contingencies | - | - | (3,839) | 19,166 | |||
Interest and monetary restatement | (6,263) | 472 | (37,026) | 13,287 | |||
Unrealized losses (gains) on derivative contracts | 4,491 | 3,085 | 3,241 | (7,801) | |||
Pension plan costs | - | - | 10,259 | 31,537 | |||
Equity in subsidiaries | (318,840) | (177,700) | - | - | |||
Loss (gain) on the write-off of permanent assets | - | - | 1,711 | 1,032 | |||
Deferred taxes - assets and liabilities | 1,142 | - | 30,473 | 15,757 | |||
Research and development and energy efficiency programs | - | - | 12,898 | - | |||
Other | - | - | (534) | (419) | |||
REDUCTION (INCREASE) IN OPERATING ASSETS | |||||||
Consumers, concessionaires and licensees | - | - | 108,101 | 5,335 | |||
Dividend and interest on equity received | 78,412 | 143,963 | - | - | |||
Other receivables | - | - | 33,962 | 12,201 | |||
Recoverable taxes | 16,583 | 4,365 | 10,044 | (26,732) | |||
Financial Investments | (116,279) | (130,934) | (373,846) | (155,044) | |||
Inventories | - | - | (491) | (468) | |||
Deferred tariff costs variations | - | - | (39,599) | 11,968 | |||
Additions to deferred charges | (1,200) | - | (1,256) | - | |||
Escrow deposits | - | - | (30,393) | (19,647) | |||
Other operating assets | - | - | 26,571 | 9,580 | |||
INCREASE (DECREASE) IN OPERATING LIABILITIES | |||||||
Suppliers | (147) | (2,945) | (125,898) | 2,343 | |||
Taxes and social contributions payable | (15,590) | (3,861) | (35,285) | (11,059) | |||
Payroll | 5 | 13 | 2,824 | 565 | |||
Deferred tariff gains variations | - | - | 16,286 | (11,050) | |||
Other liabilities with employee pension plans | - | - | (30,383) | (35,031) | |||
Interest on debts - accrued and paid | - | (1,801) | 64,123 | 68,261 | |||
Interest on debts - incorporated interest | - | - | 20,089 | 31,030 | |||
Regulatory charges | - | - | 54,514 | 4,927 | |||
Other operating liabilities | 821 | 1 | (5,984) | 7,659 | |||
CASH FLOWS PROVIDED BY (USED IN) OPERATIONS | (29,096) | 13,741 | 39,277 | 191,467 | |||
INVESTMENTS | |||||||
Acquisitions of equity interests | - | - | - | (100) | |||
Increase in property, plant and equipment | - | - | (143,430) | (129,492) | |||
Financial investments | 5,662 | - | 3,580 | - | |||
Advance energy purchase agreements | - | - | (341) | - | |||
Increase in special obligations | - | - | 4,106 | 2,894 | |||
Additions to deferred charges | - | (96) | (1,798) | (1,525) | |||
Sale of permanent assets | - | - | 1,530 | 1,224 | |||
GENERATION (USED IN) OF CASH IN INVESTMENTS | 5,662 | (96) | (136,353) | (126,999) | |||
FINANCING ACTIVITIES | |||||||
Loans, financing and debentures obtained | - | - | 591,439 | 145,343 | |||
Payments of loans, financing and debentures | - | - | (579,888) | (211,878) | |||
Dividend and interest on equity paid | (13) | - | (369) | (2,803) | |||
Sales of treasury shares | 24 | - | 24 | - | |||
GENERATION (UTILIZATION) OF CASH IN FINANCING | 11 | - | 11,206 | (69,338) | |||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (23,423) | 13,645 | (85,870) | (4,870) | |||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS | 138,072 | 102,119 | 678,780 | 499,838 | |||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS | 114,649 | 115,764 | 592,910 | 494,968 | |||
SUPPLEMENTARY INFORMATION | |||||||
Social contribution and income tax paid | - | - | 163,793 | 112,282 | |||
Interest paid | - | 3,985 | 57,256 | 64,446 | |||
CASH AND CASH EQUIVALENTS | Mar/06 | Dez/05 | Mar/05 | Dez/04 | |||
PARENT COMPANY | |||||||
Balance according to Corporation Law | 342,308 | 249,452 | 330,964 | 186,385 | |||
Reclassification - FAS 95 (1) | (227,659) | (111,380) | (215,200) | (84,266) | |||
Adjusted balance | 114,649 | 138,072 | 115,764 | 102,119 | |||
CONSOLIDATED | |||||||
Balance according to Corporation Law | 1,301,951 | 1,029,241 | 967,898 | 817,724 | |||
Reclassification - FAS 95 (1) | (709,041) | (350,461) | (472,930) | (317,886) | |||
Adjusted balance | 592,910 | 678,780 | 494,968 | 499,838 | |||
41
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
Analysis of Results CPFL Energia Individual
Net Income of R$ 306,488 was recorded in the first quarter of 2006, an increase of 85.0% (R$ 140,842) in relation to the same period, mainly as a result of the improvement in the results of corporate participations, relating to the performance of the subsidiaries, as shown below:
As of March | As of March | |||
31,2006 | 31,2005 | |||
CPFL Paulista | 141,806 | 115,385 | ||
CPFL Piratininga | 63,721 | - | ||
CPFL Geração | 44,963 | 23,437 | ||
CPFL Brasil | 68,350 | 38,878 | ||
Total | 318,840 | 177,700 | ||
CPFL Piratiningas results for the quarter were recorded directly in CPFL Energia as a result of the segregation of the corporate participation, as mentioned in note 2. The respective results were recognized in CPFL Paulista in 2005.
42
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 03/31/2006 | 4 - 12/31/2005 |
1 | Total assets | 14,074,935 | 13,851,442 |
1.01 | Current assets | 4,097,020 | 3,770,291 |
1.01.01 | Cash and banks | 1,301,951 | 1,029,241 |
1.01.02 | Credits | 2,042,452 | 2,022,547 |
1.01.02.01 | Consumers, concessionaires and licensees | 1,860,232 | 1,803,072 |
1.01.02.02 | Other receivables | 38,067 | 62,141 |
1.01.02.03 | Financial Investments | 39,318 | 22,923 |
1.01.02.04 | Recoverable taxes | 161,481 | 188,772 |
1.01.02.05 | Allowance for doubtful accounts | (56,646) | (54,361) |
1.01.03 | Materials and Suppliers | 9,694 | 9,203 |
1.01.04 | Other | 742,923 | 709,300 |
1.01.04.01 | Deferred Tariff Costs Variations | 547,190 | 486,384 |
1.01.04.02 | Prepaid Expenses | 54,875 | 58,014 |
1.01.04.03 | Derivatives Contracts | 2,627 | 3,644 |
1.01.04.04 | Other Credits | 138,231 | 161,258 |
1.02 | Noncurrent assets | 2,610,821 | 2,745,175 |
1.02.01 | Credits | 1,699,201 | 1,805,376 |
1.02.01.01 | Consumers, concessionaires and licensees | 340,051 | 416,268 |
1.02.01.02 | Other receivables | 67,398 | 84,812 |
1.02.01.03 | Financial Investments | 108,003 | 108,531 |
1.02.01.04 | Recoverable taxes | 90,000 | 77,324 |
1.02.01.05 | Deferred taxes | 1,093,749 | 1,118,441 |
1.02.02 | Related parties | 0 | 0 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 0 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 911,620 | 939,799 |
1.02.03.01 | Escrow deposits | 206,200 | 224,100 |
1.02.03.02 | Deferred Tariff Costs Variations | 508,344 | 510,277 |
1.02.03.03 | Prepaid Expenses | 29,491 | 38,187 |
1.02.03.04 | Other Credits | 167,585 | 167,235 |
1.03 | Permanent assets | 7,367,094 | 7,335,976 |
1.03.01 | Investments | 3,055,097 | 3,095,162 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Investments in subsidiaries | 2,265,286 | 2,299,646 |
1.03.01.02.01 | Goodwill or negative goodwill | 2,265,286 | 2,299,646 |
1.03.01.03 | Other investments | 789,811 | 795,516 |
1.03.01.03.01 | Leased assets | 760,743 | 766,443 |
1.03.01.03.02 | Other | 29,068 | 29,073 |
1.03.02 | Property, plant and equipment | 4,269,957 | 4,200,769 |
1.03.02.01 | Property, plant and equipment | 4,921,049 | 4,841,766 |
1.03.02.02 | (-) Special obligation linked to the concession | (651,092) | (640,997) |
1.03.03 | Deferred charges | 42,040 | 40,045 |
43
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 03/31/2006 | 4 - 12/31/2005 |
2 | Total liabilities | 14,074,935 | 13,851,442 |
2.01 | Current liabilities | 3,714,668 | 4,139,282 |
2.01.01 | Loans and financing | 780,088 | 1,245,946 |
2.01.01.01 | Accrued interest on debts | 48,694 | 47,931 |
2.01.01.02 | Loans and financing | 731,394 | 1,198,015 |
2.01.02 | Debentures | 430,804 | 368,440 |
2.01.02.01 | Accrued interest on debentures | 155,669 | 94,948 |
2.01.02.02 | Debentures | 275,135 | 273,492 |
2.01.03 | Suppliers | 713,547 | 782,233 |
2.01.04 | Taxes and social contributions payable | 443,865 | 474,960 |
2.01.05 | Dividends and interest on equity | 488,894 | 489,263 |
2.01.06 | Reserves | 16,630 | 6,768 |
2.01.06.01 | Employee profit sharing | 16,630 | 6,768 |
2.01.07 | Due to related parties | 0 | 54 |
2.01.08 | Other | 840,840 | 771,618 |
2.01.08.01 | Payroll | 4,756 | 1,932 |
2.01.08.02 | Employee pension plans | 90,116 | 121,048 |
2.01.08.03 | Regulatory charges | 85,459 | 30,945 |
2.01.08.04 | Accrued liabilities | 26,390 | 29,490 |
2.01.08.05 | Deferred tariff gains variations | 279,588 | 262,764 |
2.01.08.06 | Derivative contracts | 68,750 | 39,928 |
2.01.08.07 | Other accounts payable | 285,781 | 285,511 |
2.02 | Long-term liabilities | 5,257,707 | 4,916,112 |
2.02.01 | Loans and financing | 1,868,390 | 1,807,465 |
2.02.02 | Debentures | 1,966,491 | 1,556,599 |
2.02.03 | Reserves | 324,364 | 376,510 |
2.02.03.01 | Reserve for contingencies | 324,364 | 376,510 |
2.02.04 | Due to related parties | 0 | 0 |
2.02.05 | Other | 1,098,462 | 1,175,538 |
2.02.05.01 | Suppliers | 151,117 | 201,982 |
2.02.05.02 | Employee pension plans | 804,151 | 793,343 |
2.02.05.03 | Taxes and social contributions payable | 26,538 | 31,110 |
2.02.05.04 | Deferred tariff gains variations | 11,438 | 11,976 |
2.02.05.05 | Derivative Contracts | 3,037 | 29,635 |
2.02.05.06 | Other Accounts payable | 102,181 | 107,492 |
2.03 | Deferred income | 0 | 0 |
2.04 | Non-controlling shareholders interest | 0 | 0 |
44
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 03/31/2006 | 4 - 12/31/2005 |
2.05 | Shareholders equity | 5,102,560 | 4,796,048 |
2.05.01 | Capital | 4,734,790 | 4,734,782 |
2.05.01.01 | Capital | 4,734,790 | 4,734,790 |
2.05.01.02 | Treasury Shares | 0 | (8) |
2.05.02 | Capital reserves | 16 | 0 |
2.05.03 | Revaluation reserves | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Profit reserves | 61,266 | 61,266 |
2.05.04.01 | Legal | 61,266 | 61,266 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | For contingencies | 0 | 0 |
2.05.04.04 | Unrealized profits | 0 | 0 |
2.05.04.05 | Profit retention | 0 | 0 |
2.05.04.06 | Special reserve for undistributed dividends | 0 | 0 |
2.05.04.07 | Other profit reserves | 0 | 0 |
2.05.05 | Retained earnings | 306,488 | 0 |
45
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 3/31/2006 | 4 - 01/01/2006 to 3/31/2006 | 5 - 01/01/2005 to 3/31/2005 | 6 - 01/01/2005 to 3/31/2005 |
3.01 | Operating revenues | 2,789,378 | 2,789,378 | 2,500,466 | 2,500,466 |
3.02 | Deductions from operating revenues | (744,871) | (744,871) | (715,555) | (715,555) |
3.03 | Net operating revenues | 2,044,507 | 2,044,507 | 1,784,911 | 1,784,911 |
3.04 | Cost of Electricity Energy Services | (1,310,345) | (1,310,345) | (1,244,975) | (1,244,975) |
3.04.01 | Electricity purchased for resale | (748,863) | (748,863) | (733,616) | (733,616) |
3.04.02 | Electricity network usage charges | (185,369) | (185,369) | (206,178) | (206,178) |
3.04.03 | Personnel | (68,580) | (68,580) | (48,095) | (48,095) |
3.04.04 | Employee pension plans | 1,779 | 1,779 | (22,213) | (22,213) |
3.04.05 | Material | (8,988) | (8,988) | (7,570) | (7,570) |
3.04.06 | Outsourced services | (23,876) | (23,876) | (20,815) | (20,815) |
3.04.07 | Depreciation and amortization | (70,057) | (70,057) | (66,400) | (66,400) |
3.04.08 | Fuel consumption account - CCC | (120,707) | (120,707) | (76,663) | (76,663) |
3.04.09 | Energy development account - CDE | (81,447) | (81,447) | (60,518) | (60,518) |
3.04.10 | Other | (4,237) | (4,237) | (2,907) | (2,907) |
3.05 | Gross operating income | 734,162 | 734,162 | 539,936 | 539,936 |
3.06 | Operating Expenses/Income | (237,584) | (237,584) | (241,944) | (241,944) |
3.06.01 | Sales and Marketing | (57,669) | (57,669) | (43,838) | (43,838) |
3.06.02 | General and administrative | (73,929) | (73,929) | (67,525) | (67,525) |
46
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 3/31/2006 | 4 - 01/01/2006 to 3/31/2006 | 5 - 01/01/2005 to 3/31/2005 | 6 - 01/01/2005 to 3/31/2005 |
3.06.03 | Financial | (81,988) | (81,988) | (119,391) | (119,391) |
3.06.03.01 | Financial income | 144,207 | 144,207 | 127,447 | 127,447 |
3.06.03.02 | Financial expenses | (226,195) | (226,195) | (246,838) | (246,838) |
3.06.03.02.01 | Goodwill amortization | (34,361) | (34,361) | (28,362) | (28,362) |
3.06.03.02.02 | Other financial expenses | (191,834) | (191,834) | (218,476) | (218,476) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | (23,998) | (23,998) | (11,190) | (11,190) |
3.06.05.01 | Merged Goodwill | (2,519) | (2,519) | (2,037) | (2,037) |
3.06.05.02 | Other | (21,479) | (21,479) | (9,153) | (9,153) |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income (loss) from operations | 496,578 | 496,578 | 297,992 | 297,992 |
3.08 | Nonoperating income (expense) | (1,541) | (1,541) | (1,039) | (1,039) |
3.08.01 | Income | 859 | 859 | 377 | 377 |
3.08.02 | Expenses | (2,400) | (2,400) | (1,416) | (1,416) |
3.09 | Income before taxes on income and minority interest | 495,037 | 495,037 | 296,953 | 296,953 |
3.10 | Income tax and social contribution | (158,087) | (158,087) | (95,109) | (95,109) |
3.10.01 | Social contribution | (41,795) | (41,795) | (25,661) | (25,661) |
3.10.02 | Income tax | (116,292) | (116,292) | (69,448) | (69,448) |
3.11 | Deferred income tax and social contribution | (22,323) | (22,323) | (19,791) | (19,791) |
3.11.01 | Deferred Social contribution | (5,479) | (5,479) | (4,858) | (4,858) |
3.11.02 | Deferred Income tax | (16,844) | (16,844) | (14,933) | (14,933) |
3.12 | Statutory profit sharing/contributions | (8,139) | (8,139) | (8,160) | (8,160) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | (8,139) | (8,139) | (8,160) | (8,160) |
3.12.02.01 | Extraordinary item net of tax effects | (8,139) | (8,139) | (8,160) | (8,160) |
3.13 | Reversal of interest on equity | 0 | 0 | 0 | 0 |
47
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 3/31/2006 | 4 - 01/01/2006 to 3/31/2006 | 5 - 01/01/2005 to 3/31/2005 | 6 - 01/01/2005 to 3/31/2005 |
3.14 | Non-controlling shareholder's interest | 0 | 0 | (8,247) | (8,247) |
3.15 | Net income (loss) for the period | 306,488 | 306,488 | 165,646 | 165,646 |
SHARES OUTSTANDING EX-TREASURY STOCK (in units) | 479,756,730 | 479,756,730 | 451,628,769 | 451,628,769 | |
EARNINGS PER SHARE | 0.63884 | 0.63884 | 0.36677 | 0.36677 | |
LOSSES PER SHARE |
48
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER
Information (Consolidated - R$ thousands) | Consolidated | |||||
1.Quarter | 1.Quarter | |||||
of 2006 | of 2005 | Variation | ||||
GROSS REVENUE | 2,789,378 | 2,500,466 | 11.6% | |||
Electricity sales to final consumers | 2,489,073 | 2,270,094 | 9.6% | |||
Electricity sales to distributors | 116,095 | 104,374 | 11.2% | |||
Other operating revenues | 184,210 | 125,998 | 46.2% | |||
DEDUCTION FROM OPERATING REVENUE | (744,871) | (715,555) | 4.1% | |||
NET OPERATING REVENUE | 2,044,507 | 1,784,911 | 14.5% | |||
ENERGY COST | (934,232) | (939,794) | -0.6% | |||
Electricity Purchased for resale | (748,863) | (733,616) | 2.1% | |||
Electricity Network Usage Charges | (185,369) | (206,178) | -10.1% | |||
OPERATING COST/EXPENSE | (531,709) | (427,734) | 24.3% | |||
Personnel | (107,557) | (75,483) | 42.5% | |||
Employee Pension Plan | 1,838 | (22,408) | -108.2% | |||
Material | (11,407) | (9,356) | 21.9% | |||
Outsourced Services | (69,157) | (53,961) | 28.2% | |||
Depreciation and Amortization | (76,534) | (74,347) | 2.9% | |||
Merged Goodwill Amortization | (2,519) | (2,037) | 23.7% | |||
Fuel consumption account - CCC | (120,707) | (76,663) | 57.5% | |||
Energy development account - CDE | (81,447) | (60,518) | 34.6% | |||
Other | (64,219) | (52,961) | 21.3% | |||
INCOME FROM ELECTRIC UTILITY SERVICES | 578,566 | 417,383 | 38.6% | |||
FINANCIAL INCOME (EXPENSE) | (81,988) | (119,391) | -31.3% | |||
Income | 144,207 | 127,447 | 13.2% | |||
Expenses | (226,195) | (246,838) | -8.4% | |||
OPERATING INCOME | 496,578 | 297,992 | 66.6% | |||
NON-OPERATING INCOME (EXPENSE) | (1,541) | (1,039) | 48.3% | |||
Income | 859 | 377 | 127.9% | |||
Expenses | (2,400) | (1,416) | 69.5% | |||
INCOME BEFORE TAXES | 495,037 | 296,953 | 66.7% | |||
Social Contribution | (47,274) | (30,519) | 54.9% | |||
Income Tax | (133,136) | (84,381) | 57.8% | |||
INCOME BEFORE EXTRAORDINARY ITEMS | ||||||
MINORITY INTEREST AND REVERSALS | 314,627 | 182,053 | 72.8% | |||
Extraordinary Item net of taxes | (8,139) | (8,160) | -0.3% | |||
Minority interest | - | (8,247) | - | |||
NET INCOME FOR THE PERIOD | 306,488 | 165,646 | 85.0% | |||
EBITDA | 654,240 | 506,889 | 29.1% |
49
Analysis of Results CPFL Energia Consolidated
Gross Operating Revenue
Gross Operating Revenue of R$ 2,789,378 was recorded in the first quarter of 2006, growth of 11.6% (R$ 288,912) compared to the same period of the previous year.
The main factors that contributed to this growth were:
i. | An increase of 7.5% in the quantity of electricity sold to final consumers and other concessionaires and licensees (bilateral contracts); |
ii. | The impacts of the 2005 Tariff Adjustments on CPFL Paulista, CPFL Piratininga and RGE, of 17.74%, 1.54% and 21.93%, respectively; |
iii. | The Migration of Industrial Clients to the Energy Purchased in Restricted Framework - ACR, which contributed to an increase of 61.5% (R$ 58,622) in income from TUSD; |
Deductions from Operating Revenue
Deductions from Operating Revenue in the first quarter of 2006 amounted to R$ 744,871, an increase of 4.1% (R$ 29,316) in relation to the same quarter of 2005. The increase was not in line with the variation in Gross Revenue due to the significant reduction in the Emergency Charges (ECE/EAEE) as charging of these amounts ended in the quarter.
Cost of Electricity Service
In the first quarter of 2006, the consolidated cost of the electricity service was R$ 934,232, a decrease of 0.6% (R$ 5,562) compared with the same period of the previous year. In spite of the increase of 6.4% in the quantity of energy purchased, this had the following impacts:
i. | Reduction of R$ 17,245 in the cost of acquisition of electricity from Itaipu, largely due to the effects of the exchange rate; |
ii. | Effects of the deferral and amortization of CVA, reducing costs by around R$ 42,137; |
iii. | Decrease of R$ 30,722 in the cost of accounting for the reimbursement to the generators of the PIS and COFINS rate pass-through (note 3 b.2); |
50
Operating Costs and Expense
Operating Costs and expense amounted to R$ 531.709, an increase of 24.3% compared with the same period of the previous year. This increase was largely due to:
i. | Personnel: The growth of 42.5% (R$ 32,074) refers mainly to expense for the Voluntary Discharge Program and the actual increase in the Payroll resulting from the salary increase granted to the employees in June 2005; |
ii. | Outsourced Services: The increase of 28.2% (R$ 15,196) prefers mainly to expenditure on maintenance, information technology and recovery of default; |
iii. | Other: The increase of 21.3% (R$ 11,258) is largely the result of changes in the accounting practices used in recording expenses of the Research and Development and Energy Efficiency Programs. There was also an increase in the Allowance for Doubtful Accounts, due mainly to the reversals made in 2005 as a result of an agreement with City Hall in that quarter. |
Financial Income (Expense)
The Net Financial Expense of R$ 81,988 recorded in the quarter was an improvement of 31.3% (R$ 37,403) in relation to the same period of the previous year. This result was due mainly to:
i. | Income: an increase of 13.2% (R$ 16,760), due largely to the yield on financial investments resulting from cash generated by operations, and gains relating to the judgment made final and unappealable decision in the cases concerning the increase in the PIS and COFINS bases (notes 8 and 23); |
ii. | Expense: reduction of 8.4% (R$ 20,643) mainly due to the macro-economic indicators, such as the reduction in the variation of the IGP-M, and the improvement in the indebtedness profile resulting from change of a significant part of the debt tied to the CDI to the TJLP. |
51
Net Profit and EBITDA
Based on the factors mentioned above, profit of R$ 306,488 was recorded in the quarter, after the effects of Income Tax and Social contribution, which is 85.0% (R$ 140,842) higher than in the same period of 2005.
The adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization / Net Income before interest, equity pick-up, taxes, depreciation, amortization, private pension plan and extraordinary item) for the first quarter of 2006 was R$ 654,240, 29.1% (R$ 147,351) higher than the EBITDA for the same period of 2005.
A highlight of the quarter was the start-up of the Barra Grande Hydropower Plant, which was responsible for an increase of R$ 11,011 in the consolidated EBITDA.
52
09.01 HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES
1 - ITEM | 2 - NAME OF SUBSIDIARY/ASSOCIATED COMPANY | 3 - CNPJ (Federal Tax ID) | 4 - CLASSIFICATION | 5 - PARTICIPATION IN CAPITAL OF INVESTEE - % | 6 - SHAREHOLDERS' EQUITY - % |
7 - TYPE OF COMPANY | 8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in units) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in units) |
01 | COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 100.00 | 55.83 |
COMMERCIAL, INDUSTRIAL AND OTHER | 33,831,818,611 | 33,831,818,611 |
02 | CPFL GERAÇÃO DE ENERGIA S/A | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 100.00 | 23.59 |
COMMERCIAL, INDUSTRIAL AND OTHER | 205,487,715,772 | 205,487,715,772 |
03 | CPFL COMERCIALIZAÇÃO BRASIL S/A | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 1.35 |
COMMERCIAL, INDUSTRIAL AND OTHER | 455,996 | 455,996 |
04 | COMPANHIA PIRATININGA DE FORÇA E LUZ | 04.172.213/0001-51 | PUBLIC SUBSIDIARY | 100.00 | 8.76 |
COMMERCIAL, INDUSTRIAL AND OTHER | 53,031,258,878 | 0 |
53
15.01 INVESTMENTS
(Not reviewed by independent auditors)
Our principal capital expenditure in the last years have been for the maintenance and upgrading of our distribution network and generation projects. The following table sets forth our capital expenditure for the first quarter, as well as the three years ended December 31, 2005, 2004 and 2003.
In million of R$ | ||||||||
Year Ended December 31, | ||||||||
Three Months | 2005 | 2004 | 2003 | |||||
Distribution: | ||||||||
CPFL Paulista | 52 | 189 | 131 | 125 | ||||
CPFL Piratininga | 23 | 86 | 64 | 64 | ||||
RGE | 23 | 93 | 66 | 45 | ||||
Total distribution | 98 | 368 | 261 | 234 | ||||
Generation: | 44 | 255 | 343 | 331 | ||||
Commercialization: | ||||||||
CPFL Brasil | 1 | 4 | 2 | 0 | ||||
Total | 143 | 627 | 606 | 565 | ||||
We plan to make capital expenditures totaling approximately R$ 986 million in 2006 and approximately R$ 1,001 million in 2007. Of total budgeted capital expenditure over this period, R$ 915 million is for distribution, R$ 1,057 million is for generation and 15 million is for commercialization.
54
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Additional information New Market
Position of the shareholders of CPFL Energia S/A with more than 5% of the shares holding voting rights, as of March 31, 2006:
Shareholders | Common | Interest - % | ||
Shares | ||||
VBC Energia S/A | 184,673,695 | 38.49% | ||
521 Participações S/A | 149,230,369 | 31.11% | ||
Bonaire Participações S/A | 60,713,509 | 12.65% | ||
BNDES Participações S/A | 23,005,251 | 4.80% | ||
Other shareholders | 62,133,906 | 12.95% | ||
Total | 479,756,730 | 100.00% | ||
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers and Board of Directors, as of March 31, 2006 and 2005:
March 31, 2006 | March 31, 2005 | |||
Shareholders | Common Shares |
% | Common Shares |
% |
Controlling Shareholders | 394,617,573 | 82.25% | 380,948,574 | 84.35% |
Executive Officers | 43,378 | 0.01% | 40,771 | 0.01% |
Board of Directors | 21 | 0.00% | 21 | 0.00% |
Other Shareholders | 85,095,758 | 17.74% | 70,639,403 | 15.64% |
Total | 479,756,730 | 100.00% | 451,628,769 | 100.00% |
Composition of Market shares (Free Float), as of March 31, 2006 and 2005:
March 31, 2006 | March 31, 2005 | |||
Shareholders | Common Shares |
% | Common Shares |
% |
Executive Officers | 43,378 | 0.01% | 40,771 | 0.01% |
Other Shareholders | 85,095,758 | 17.74% | 70,639,403 | 15.64% |
Total | 85,139,136 | 17.75% | 70,680,174 | 15.65% |
55
Equity position of Company shareholders with more than 5% of the voting capital, to individual level:
Shareholders composition of VBC Energia S/A with more than 5% of common shares (voting right), up to the individuals level, as March 31, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | VBC Participações S/A | 3,123,551 | 100.00% | 141,061 | 100.00% | 3,264,612 | 100.00% |
Other Shareholders | 7 | 0.00% | 0 | 0.00% | 7 | 0.00% | |
Total | 3,123,558 | 100.00% | 141,061 | 100.00% | 3,264,619 | 100.00% |
(a) VBC Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(b) | Votorantim Energia Ltda. | 3,166,839,246 | 33.34% | 0 | 0.00% | 3,166,839,246 | 33.34% |
(c) | Antares Holding Ltda. | 3,166,839,246 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
(d) | Camargo Corrêa Energia S/A | 3,166,839,246 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
Other Shareholders | 7 | 0.00% | 0 | 0.00% | 7 | 0.00% | |
Total | 9,500,517,745 | 100.00% | 0 | 0.00% | 9,500,517,745 | 100.00% |
(b) Votorantim Energia Ltda
Shareholders | Quotas | % | |
(e) | Votorantim Participações S/A | 525,349,324 | 59.77% |
(f) | Companhia Brasileira de Alumínio | 227,433,870 | 25.87% |
(g) | Santa Cruz Geração de Energia S/A | 66,201,356 | 7.53% |
(h) | Votorantim Investimentos Industriais S/A | 60,000,000 | 6.83% |
Total | 878,984,550 | 100.00% |
(c) Antares Holding Ltda.
Shareholders | Quotas | % | |
(i) | Bradesplan Participações S/A | 276,929,898 | 100.00% |
Other Shareholders | 1 | 0.00% | |
Total | 276,929,899 | 100.00% |
(d) Camargo Corrêa Energia S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(j) | Camargo Corrêa S/A | 518,860 | 100.00% | 518,852 | 100.00% | 1,037,712 | 100.00% |
Other Shareholders | 0 | 0.00% | 8 | 0.00% | 8 | 0.00% | |
Total | 518,860 | 100.00% | 518,860 | 100.00% | 1,037,720 | 100.00% |
56
(e) Votorantim Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(k) | Hejoassu Administração S/A | 5,227,057,494 | 98.56% | 0 | 0.00% | 5,227,057,494 | 98.56% |
Other Shareholders | 76,106,492 | 1.44% | 0 | 0.00% | 76,106,492 | 1.44% | |
Total | 5,303,163,986 | 100.00% | 0 | 0.00% | 5,303,163,986 | 100.00% |
(f) Cia Brasileira de Alumínio
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(e) | Votorantim Participações S/A | 711,334,410 | 99.74% | 0 | 0.00% | 711,334,410 | 99.74% |
Other Shareholders | 1,874,557 | 0.26% | 0 | 0.00% | 1,874,557 | 0.26% | |
Total | 713,208,967 | 100.00% | 0 | 0.00% | 713,208,967 | 100.00% |
(g) Santa Cruz Geração de Energia S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(f) | Companhia Brasileira de Alumínio | 42,105,504 | 100.00% | 100 | 100.00% | 42,105,604 | 100.00% |
Other Shareholders | 6 | 0.00% | 0 | 0.00% | 6 | 0.00% | |
Total | 42,105,510 | 100.00% | 100 | 100.00% | 42,105,610 | 100.00% |
(h)Votorantim Investimentos Industriais S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(e) | Votorantim Participações S/A | 3,642,163,802 | 100.00% | 0 | 0 | 3,642,163,802 | 100.00% |
Other Shareholders | 2 | 0.00% | 0 | 0 | 2 | 0.00% | |
Total | 3,642,163,804 | 100.00% | 0 | 0.00% | 3,642,163,804 | 100.00% |
(i) Bradesplan Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(l) | Bradespar S/A | 1,774,477,319 | 100.00% | 0 | 0.00% | 1,774,477,319 | 100.00% |
Other Shareholders | 6 | 0.00% | 0 | 0.00% | 6 | 0.00% | |
Total | 1,774,477,325 | 100.00% | 0 | 0.00% | 1,774,477,325 | 100.00% |
57
(j) Camargo Corrêa S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(m) | Participações Morro Vermelho S/A | 48,938 | 99.98% | 93,099 | 100.00% | 142,037 | 99.99% |
Other Shareholders | 8 | 0.02% | 1 | 0.00% | 9 | 0.01% | |
Total | 48,946 | 100.00% | 93,100 | 100.00% | 142,046 | 100.00% |
(k) Hejoassu Administração S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Espólio de José Ermírio de Moraes Filho | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% | |
(n) | AEM Participações S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
(o) | ERMAN Participações S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
(p) | MRC Participações S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
Total | 1,600,000 | 100.00% | 0 | 0.00% | 1,600,000 | 100.00% |
(l) Bradespar S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(q) | Cidade de Deus Cia Cial de Participações | 11,220,806 | 36.59% | 75,240 | 0.13% | 11,296,046 | 12.92% |
Fundação Bradesco | 4,544,826 | 14.82% | 724,746 | 1.28% | 5,269,572 | 6.03% | |
(r) | Gespar Participações Ltda | 3,310,216 | 10.79% | 0 | 0.00% | 3,310,216 | 3.79% |
(s) | NCF Participações S/A | 4,286,878 | 13.98% | 0 | 0.00% | 4,286,878 | 4.90% |
Other Shareholders | 7,303,400 | 23.82% | 55,956,238 | 98.59% | 63,259,638 | 72.36% | |
Total | 30,666,126 | 100.00% | 56,756,224 | 100.00% | 87,422,350 | 100.00% |
(m) Participações Morro Vermelho S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Rosana Camargo Arruda Botelho | 4,882,646 | 33.34% | 0 | 0.00% | 4,882,646 | 33.34% |
Renata Camargo Nascimento | 4,882,646 | 33.33% | 0 | 0.00% | 4,882,646 | 33.33% |
Regina Camargo Pires Oliveira Dias | 4,882,644 | 33.33% | 0 | 0.00% | 4,882,644 | 33.33% |
Other Shareholders | 191 | 0.00% | 0 | 0.00% | 191 | 0.00% |
Total | 14,648,127 | 100.00% | 0 | 0.00% | 14,648,127 | 100.00% |
58
(n) AEM Participações S/A
Shareholders | Common Shares | % | Preferred Shares | % | TOTAL | % | |
Antonio Ermírio de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at AEM Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(o) | ERMAN Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(p) | MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(o) ERMAN Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Ermírio Pereira de Moraes (although having donated his shares to his direct descendants, the shareholder still detains the voting rights at ERMAN Participações S.A, corresponding to the totality of his common shares, during his lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(n) | AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(p) | MRC Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
(p) MRC Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Maria Helena Moraes Scripilliti (although having donated her shares to her direct descendants, the shareholder still detains the voting rights at MRC Participações S/A, corresponding to the totality of her common shares, during her lifetime) |
684,729,100 | 100.00% | 0 | 0.00% | 684,729,100 | 100.00% | |
(t) | JEMF Participações S/A | 0 | 0.00% | 300 | 33.34% | 300 | 0.00% |
(o) | ERMAN Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
(n) | AEM Participações S/A | 0 | 0.00% | 300 | 33.33% | 300 | 0.00% |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% |
59
(q) Cidade de Deus Cia Cial de Participações
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(u) | Nova Cidade de Deus Participações S/A | 2,333,056,605 | 44.43% | 0 | 0.00% | 2,333,056,605 | 44.43% |
Fundação Bradesco | 1,724,997,712 | 32.85% | 0 | 0.00% | 1,724,997,712 | 32.85% | |
Lia Maria Aguiar | 417,744,408 | 7.96% | 0 | 0.00% | 417,744,408 | 7.96% | |
Lina Maria Aguiar | 442,193,236 | 8.42% | 0 | 0.00% | 442,193,236 | 8.42% | |
Other Shareholders | 332,631,968 | 6.34% | 0 | 0.00% | 332,631,968 | 6.34% | |
Total | 5,250,623,929 | 100.00% | 0 | 0.00% | 5,250,623,929 | 100.00% |
(r) Gespar Participações Ltda
Shareholders | Common Shares |
% | |
Jampur Trading International Soc Unipessoal Ltda (1) | 145,574,775 | 99.98% | |
Espirito Santo Investimentos S/A | 29,120 | 0.02% | |
Total | 145,603,895 | 100.00% |
(s) NCF Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 14,331,333 | 25.10% | 50,828,750 | 100.00% | 65,160,083 | 60.38% | |
(q) | Cidade de Deus Cia Cial de Participações | 41,979,583 | 73.54% | 0 | 0.00% | 41,979,583 | 38.90% |
(u) | Nova Cidade de Deus Participações S/A | 777,000 | 1.36% | 0 | 0.00% | 777,000 | 0.72% |
Total | 57,087,916 | 100.00% | 50,828,750 | 100.00% | 107,916,666 | 100.00% |
(t) JEMF Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
José Ermírio de Moraes Neto | 3,500 | 33.34% | 0 | 0.00% | 3,500 | 33.30% |
José Roberto Ermírio Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
Neide Helena de Moraes | 3,500 | 33.33% | 0 | 0.00% | 3,500 | 33.30% |
AEM Participações S/A | 0 | 0.00% | 4 | 33.34% | 4 | 0.04% |
ERMAN Participações S/A | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
MRC Participações S/A | 0 | 0.00% | 4 | 33.33% | 4 | 0.03% |
Total | 10,500 | 100.00% | 12 | 100.00% | 10,512 | 100.00% |
60
(u) Nova Cidade de Deus Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 91,340,406 | 46.30% | 209,037,114 | 98.35% | 300,377,520 | 73.29% | |
(v) | Elo Participações S/A | 105,932,096 | 53.70% | 0 | 0.00% | 105,932,096 | 25.85% |
Caixa Beneficiente Fun.do Bradesco | 0 | 0.00% | 3,511,005 | 1.65% | 3,511,005 | 0.86% | |
Total | 197,272,502 | 100.00% | 212,548,119 | 100.00% | 409,820,621 | 100.00% |
(v) Elo Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Lázaro de Mello Brandão | 7,882,512 | 5.84% | 0 | 0.00% | 7,882,512 | 3.97% |
Other Shareholders | 127,172,555 | 94.16% | 63,696,161 | 100.00% | 190,868,716 | 96.03% |
Total | 135,055,067 | 100.00% | 63,696,161 | 100.00% | 198,751,228 | 100.00% |
Shareholders composition of 521 Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Fundo de Investimento Financeiro BB Renda Fixa IV | 377,593 | 15.70% | 0 | 0.00% | 377,593 | 15.70% |
Fundo Mutuo de Investimento em Ações BB - Carteira Livre I | 2,027,402 | 84.30% | 0 | 0.00% | 2,027,402 | 84.30% |
Other Shareholders | 5 | 0.00% | 0 | 0.00% | 5 | 0.00% |
Total | 2,405,000 | 100.00% | 0 | 0.00% | 2,405,000 | 100.00% |
Shareholders composition of Bonaire Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Energia Fundo de Investimento em Participações | 66,728,872 |
100.00% |
0 | 0.00% | 66,728,872 |
100.00% |
Other Shareholders | 6 |
0.00% | 0 | 0.00% | 6 |
0.00% |
Total | 66,728,878 |
100.00% |
0 | 0.00% | 66,728,878 |
100.00% |
61
Shareholders composition of BNDES Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of March 31, 2006.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % |
Banco Nacional de Desenv.Econômico e Social ( 2 ) | 1 |
100.00% |
0 |
0.00% |
1 |
1 100.00% |
Total | 1 |
100.00% |
0 |
0.00% |
1 |
1 100.00% |
( 1 ) Foreign capital company.
( 2 ) State agency Brazilian Federal.
62
17.01 REPORT ON SPECIAL REVIEW-UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders and Management of
1. |
We have performed a special review of the accompanying interim financial statements of CPFL Energia S.A. and subsidiaries (Company and Consolidated), consisting of the balance sheets as of March 31, 2006, the related statements of operations for the
quarter then ended, and the performance report, all expressed in Brazilian reais and prepared in accordance with Brazilian accounting practices under the responsibility of the Companys management. |
2. |
The interim financial statements of the subsidiary Rio Grande Energia S.A. RGE as of and for the quarters ended March 31, 2006 and 2005 were reviewed by other independent auditors whose review reports thereon were issued on April 27, 2006 and
April 25, 2005, respectively. Those auditors have also audited this subsidiarys balance sheet as of December 31, 2005, and issued an opinion thereon, dated February 14, 2006. These review reports and opinion did not contain qualifications. Our
review, insofar as it relates to (a) total assets of this subsidiary as of Mach 31, 2006 and December 31, 2005, which represent 9.2% of the consolidated total assets; (b) net result for the quarters ended March 31, 2006 and 2005, which represents
5.2% and 6.0%, respectively, of the consolidated total balances, and (c) the investment recorded under the equity method in the Companys financial statements, are based solely on the review reports and opinion of those auditors. |
3. |
We conducted our review in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council, which consisted principally of (a) inquiries of and discussions
with persons responsible for the accounting, financial and operating areas as to the criteria adopted in preparing the interim financial statements, and (b) review of the information and subsequent events that had or might have had material effects
on the financial position and results of operations of the Company and its subsidiaries. |
4. |
Based on our reviews and on the reports of the other auditors, we are not aware of any material modifications that should be made to the interim financial statements referred to in paragraph 1 for them to be in conformity with Brazilian accounting
practices and standards established by the Brazilian Securities Commission (CVM), specifically applicable to the preparation of mandatory interim financial statements. |
5. |
As discussed in Note 3 to the interim financial statements, the status of the tariff revisions and adjustments of the subsidiary Companhia Paulista de Força e Luz - CPFL is as follows: the National Electric Energy Agency (ANEEL) definitively
changed, on April 6, 2005, the percentage related to the periodic tariff revision of 2003 for CPFL Paulista. In addition, CPFL Paulista recognized the amount of R$ 36,336,000, in long-term assets, related to the difference between the regulatory
depreciation rate of 4.64% p.a., used by ANEEL to calculate the quota de reintegração (regulatory depreciation accounting depreciation), and the percentage of 4.85%, calculated by CPFL Paulista based on the information
provided to the concession authority. CPFL Paulistas management calculated the regulatory depreciation rate of 4.85% p.a., which was subject to a |
63
specific inspection by ANEEL. CPFL Paulista is awaiting the final approval of this claim by ANEELs directors. CPFL Paulistas management considers that these discussions will have a successful outcome and that the respective asset will be
realized. |
|
6. |
We had previously audited the Company and consolidated balance sheets as of December 31, 2005, presented for comparative purposes, and our opinion thereon, dated February 14, 2006, contained an emphasis of a matter paragraph similar to paragraph 5
above. The statements of operations (Company and Consolidated) for the quarter ended March 31, 2005, presented for comparative purposes, were reviewed by us and our review report thereon, dated April 25, 2005, contained emphasis of a matter
paragraphs on: (i) paragraph 5 above; (ii) the recording by the subsidiaries Companhia Paulista de Força e Luz and Companhia Piratininga de Força e Luz of regulatory assets and liabilities pending approval by ANEEL and therefore
subject to changes upon their definitive approval by the regulatory agency; and (iii) the fact that the 2003 periodic tariff revision and the 2004 tariff adjustment of the subsidiary Companhia Piratininga de Força e Luz, which were pending
approval by ANEEL on that date, were approved in October 2005. |
The accompanying interim financial statements have been translated into English for the convenience of readers outside Brazil.
São Paulo, April 27, 2006 (except for the matter mentioned in Note 31, item (c), as to which the date is May 10, 2006).
DELOITTE TOUCHE TOHMATSU Auditores Independentes |
Walbert Antonio dos
Santos Engagement Partner |
64
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES
The subsidiary Companhia Paulista de Força e Luz (CPFL Paulista) is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of March 31, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary CPFL Geração de Energia S.A., is a public company and its Comments on the performance of this quarter (the Company and Consolidated) is attached in the Interim Financial Statements as of March 31, 2006, filed at CVM (Brazilian Securities Commission).
The subsidiary Companhia Piratininga de Força e Luz is a public company and its Comments on the performance of this quarter is attached in the Interim Financial Statements as of March 31, 2006, filed at CVM (Brazilian Securities Commission).
65
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 01/01/2006 to 03/31/2006 | 4 - 01/01/2006 to 03/31/2006 | 5 - 01/01/2005 to 03/31/2005 | 6 - 01/01/2005 to 03/31/2005 |
3.01 | Operating revenues | 449,958 | 449,958 | 296,292 | 296,292 |
3.02 | Deductions from operating revenues | (59,589) | (59,589) | (40,027) | (40,027) |
3.02.01 | ICMS | (18,211) | (18,211) | (12,588) | (12,588) |
3.02.02 | PIS | (7,365) | (7,365) | (4,888) | (4,888) |
3.02.03 | COFINS | (33,911) | (33,911) | (22,518) | (22,518) |
3.02.04 | ISS | (102) | (102) | (33) | (33) |
3.03 | Net operating revenues | 390,369 | 390,369 | 256,265 | 256,265 |
3.04 | Cost of sales and/or services | (286,559) | (286,559) | (195,688) | (195,688 |
3.04.01 | Cost of electric energy | (282,688) | (282,688) | (193,269) | (193,269) |
3.04.02 | Material | (672) | (672) | (265) | (265) |
3.04.03 | Outsourced services | (3,199) | (3,199) | (2,154) | (2,154) |
3.05 | Gross operating income | 103,810 | 103,810 | 60,577 | 60,577 |
3.06 | Operating Expenses/Income | (885) | (885) | (1,658) | (1,658) |
3.06.01 | Sales and Marketing | (3,599) | (3,599) | (3,319) | (3,319) |
3.06.02 | General and administrative | 0 | 0 | 0 | 0 |
3.06.03 | Financial | 2,714 | 2,714 | 1,661 | 1,661 |
3.06.03.01 | Financial income | 5,180 | 5,180 | 2,830 | 2,830 |
3.06.03.02 | Financial expenses | (2,466) | (2,466) | (1,169) | (1,169) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expense | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
66
CPFL COMERCIALIZAÇÃO BRASIL S/A
18.01 INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$)
1 Code | 2 Description | 3 - 07/01/2005 to 09/30/2005 |
4 - 01/01/2005 to 09/30/2005 |
5 - 07/01/2004 to 09/30/2004 |
6 - 07/01/2004 to 09/30/2004 |
3.07 |
Income from operations |
102,925 |
102,925 |
58,919 |
58,919 |
3.08 |
Nonoperating income (expense) |
0 |
0 |
0 |
0 |
3.08.01 |
Income |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
3.09 |
Income before taxes on income and minority interest |
102,925 |
102,925 |
58,919 |
58,919 |
3.10 |
Income tax and social contribution |
(34,575) |
(34,575) |
(20,041) |
(20,041) |
3.10.01 |
Social contribution |
(9,167) |
(9,167) |
(5,306) |
(5,306) |
3.10.02 |
Income tax |
(25,408) |
(25,408) |
(14,735) |
(14,735) |
3.11 |
Deferred income tax and social contribution |
0 |
0 |
0 |
0 |
3.12 |
Statutory profit sharing/contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of interest on equity |
0 |
0 |
0 |
0 |
3.15 |
Net income (loss) for the period |
68,350 |
68,350 |
38,878 |
38,878 |
|
SHARES OUTSTANDING EX-TREASURY STOCK (in units) |
455,996 |
455,996 |
300,000 |
300,000 |
|
EARNINGS PER SHARE |
149.89167 |
149.89167 |
129.59333 |
129.59333 |
|
LOSS PER SHARE |
|
|
|
|
67
Gross Revenue
The Gross Revenue for the first quarter of 2006, including the operations of the subsidiary CLION, was R$ 449,958, an increase of 51.9% in relation to the same quarter of 2005, largely due to the growth in energy sales to free customers and other concessionaires and licensees. The volume of 5,346 GWh was sold in the quarter, against 3,701 GWh in the same quarter of the previous year.
Net Income
The net income in the first quarter of 2006 was R$ 68,350, an increase of R$ 29,472 compared with the same quarter of 2005, as a direct result of the expansion of the Companys commercial operations.
68
SUMMARY
Group | Table | Description | Page |
01 |
01 |
IDENTIFICATION | 1 |
01 |
02 |
HEAD OFFICE | 1 |
01 |
03 |
INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 |
04 |
ITR REFERENCE AND AUDITOR INFORMATION | 1 |
01 |
05 |
CAPITAL STOCK | 2 |
01 |
06 |
COMPANY PROFILE | 2 |
01 |
07 |
COMPANIES NOT INCLUDED FROM THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 |
08 |
CASH DIVIDENDS | 2 |
01 |
09 |
SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR | 3 |
01 |
10 |
INVESTOR RELATIONS OFFICER | 3 |
02 |
01 |
BALANCE SHEET - ASSETS | 4 |
02 |
02 |
BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY | 5 |
03 |
01 |
INCOME STATEMENT | 6 |
04 |
01 |
NOTES TO THE INTERIM FINANCE STATEMENTS | 8 |
05 |
01 |
COMMENTS ON PERFORMANCE OF THE QUARTER | 42 |
06 |
01 |
CONSOLIDATED BALANCE SHEET - ASSETS | 43 |
06 |
02 |
CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 44 |
07 |
01 |
CONSOLIDATED INCOME STATEMENT | 46 |
08 |
01 |
COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 49 |
09 |
01 |
HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 53 |
15 |
01 |
INVESTMENTS | 54 |
16 |
01 |
OTHER IMPORTANT INFORMATION ON THE COMPANY | 55 |
17 |
01 |
REPORT ON SPECIAL REVIEW-UNQUALIFIED | 63 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 65 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 65 |
COMPANHIA PIRATININGA DE FORÇA E LUZ | |||
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 65 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 |
02 |
INCOME STATEMENT OF SUBSIDIARIES | 66 |
18 |
02 |
COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 68 |
69
CPFL ENERGIA S.A.
| ||
|
By: /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
| |
Name: José Antonio de Almeida Filippo
Title: Chief Financial Officer and Head of Investor Relations
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.