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____
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE | |
BRAZILIAN SECURITIES COMMISSION (CVM) | |
QUARTERLY INFORMATION - ITR | Brazilian Corporation Law |
TYPE OF COMPANY: COMMERCIAL, MANUFACTURING AND OTHER | September 30, 2004 |
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) 33300167/62-5 |
01.02 - HEAD OFFICE
1 - ADDRESS Rua Ramos Batista, 444 |
2 - DISTRICT Vila Olímpia | |||
3 - ZIP CODE 04552-020 |
4 - CITY São Paulo |
5 - STATE SP | ||
6 - AREA CODE 019 |
7 - TELEPHONE 3756-8704 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX |
11 - AREA CODE 019 |
12 - FAX 3756-8777 |
13 - FAX - |
14 - FAX - |
|
15 - E-MAIL cpfl@cpfl.com.br |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Antonio de Almeida Filippo | ||||
2 ADDRESS Rodovia Campinas Mogi-Mirim, 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 |
01.01.2004 | 12.31.2004 | 3 | 07.01.2004 | 09.30.2004 | 2 | 04.01.2004 | 06.30.2004 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 | ||||||
11. PARTNER IN CHARGE José Carlos Amadi |
12 - CPF (INDIVIDUAL TAX ID) 060.494.668-66 |
01.05 - CAPITAL STOCK
Number of Shares (in thousands) |
1 - CURRENT 09/30/2004 |
2 - PREVIOUSQUARTER 06/30/2004 |
3 - SAME QUARTER, PREVIOUS YEAR 09/30/2003 |
Paid-in Capital | |||
1 - Common | 411,869,796 | 4,118,697,977 | 3,390,998,447 |
2 - Preferred | 0 | 0 | 0 |
3 - Total | 411,869,796 | 4,118,697,977 | 3,390,998,447 |
Treasury Stock | |||
4 - Common | 0 | 0 | 0 |
5 - Preferred | 0 | 0 | 0 |
6 - Total | 0 | 0 | 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 112 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 APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 ITEM 01 |
2 EVENT RCA |
3 APPROVAL 07/28/2004 |
4 TYPE Dividends |
5 - DATE OF PAYMENT 09/29/2004 |
6 - TYPE OF SHARE Common |
7 - AMOUNT PER SHARE 0.0303071506 |
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 (THOUSANDS) |
8 -SHARE PRICE WHEN ISSUED (IN REAIS) |
01 | 04/30/2004 | 4,940,998 | (1,543,612) | Reduction of capital | 0 | 0.000000000 |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 11/08/2004 |
2 - SIGNATURE |
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 09/30/2004 | 4 - 06/30/2004 |
1 | Total assets | 4,543,918 | 4,505,555 |
1.01 | Current assets | 603,615 | 523,602 |
1.01.01 | Cash and cash equivalents | 571,541 | 297,044 |
1.01.02 | Credits | 32,055 | 226,558 |
1.01.02.01 | Related parties | 103 | 197,320 |
1.01.02.02 | Recoverable taxes | 31,952 | 29,238 |
1.01.02.03 | Securities | 0 | 0 |
1.01.03 | Inventories | 0 | 0 |
1.01.04 | Other | 19 | 0 |
1.02 | Long-term assets | 0 | 57,866 |
1.02.01 | Other receivables | 0 | 0 |
1.02.02 | Related parties | 0 | 57,866 |
1.02.02.01 | Associated companies | 0 | 0 |
1.02.02.02 | Subsidiaries | 0 | 57,866 |
1.02.02.03 | Other related parties | 0 | 0 |
1.02.03 | Other | 0 | 0 |
1.02.03.01 | Advance for future capital increase | 0 | 0 |
1.03 | Permanent assets | 3,940,303 | 3,924,087 |
1.03.01 | Investments | 3,938,412 | 3,919,427 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Subsidiaries | 3,938,412 | 3,919,427 |
1.03.01.02.01 | Investments in subsidiaries | 3,950,808 | 3,931,805 |
1.03.01.02.02 | Goodwill or negative goodwill | (12,396) | (12,378) |
1.03.01.03 | Other investments | 0 | 0 |
1.03.02 | Property, plant and equipment | 0 | 0 |
1.03.03 | Deferred charges | 1,891 | 4,660 |
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 09/30/2004 | 4 - 06/30/2004 |
2 | Total liabilities and shareholders' equity | 4,543,918 | 4,505,555 |
2.01 | Current liabilities | 211,856 | 261,878 |
2.01.01 | Loans and financing | 119,391 | 104,536 |
2.01.01.01 | Debt charges | 7,957 | 4,536 |
2.01.01.02 | Loans and financings | 111,434 | 100,000 |
2.01.02 | Debentures | 65,902 | 31,148 |
2.01.02.01 | Debentures charges | 65,902 | 31,148 |
2.01.03 | Suppliers | 378 | 363 |
2.01.04 | Taxes and payroll charges | 96 | 998 |
2.01.05 | Dividends and interest on capital | 24,825 | 124,826 |
2.01.06 | Accrued liabilities | 15 | 4 |
2.01.07 | Related parties | 58 | 0 |
2.01.08 | Other | 1,191 | 3 |
2.01.08.01 | Derivative contracts | 1,191 | 0 |
2.02 | Long-term liabilities | 940,666 | 846,290 |
2.02.01 | Loans and financings | 102,909 | 124,300 |
2.02.02 | Debentures | 721,990 | 721,990 |
2.02.03 | Accrued liabilities | 0 | 0 |
2.02.04 | Related parties | 0 | 0 |
2.02.05 | Other | 115,767 | 0 |
2.02.05.01 | Derivative contracts | 12,693 | 0 |
2.02.05.02 | Other | 103,074 | 0 |
2.03 | Deferred income taxes | 0 | 0 |
2.05 | Shareholder´s equity | 3,391,396 | 3,397,387 |
2.05.01 | Paid-in capital | 3,397,387 | 3,397,387 |
2.05.02 | Capital reserves | 0 | 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 | Revenue reserves | 0 | 0 |
2.05.04.01 | Legal | 0 | 0 |
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 revenue reserves | 0 | 0 |
2.05.05 | Accumulated deficit | (5,991) | 0 |
03.01 - INCOME STATEMENT (in thousands of Brazilian reais R$, except for per share data)
1 CODE | 2 DESCRIPTION | 3 - 07/01/2004 to 09/30/2004 | 4 - 01/01/2004 to 09/30/2004 | 5 - 07/01/2003 to 09/30/2003 | 6 - 01/01/2003 to 09/30/2003 |
3.01 | Operating income | 0 | 0 | 0 | 0 |
3.02 | Deductions | 0 | 0 | 0 | 0 |
3.03 | Net sales and/or services | 0 | 0 | 0 | 0 |
3.04 | Cost of sales and/or services | 0 | 0 | 0 | 0 |
3.05 | Gross profit | 0 | 0 | 0 | 0 |
3.06 | Operating Expenses/Income | (5,991) | 171,149 | (63,036) | (389,918) |
3.06.01 | Selling | 0 | 0 | 0 | 0 |
3.06.02 | General and administrative | (6,567) | (17,661) | (3,249) | (13,434) |
3.06.03 | Financial | (18,428) | (87,888) | (57,114) | (247,915) |
3.06.03.01 | Financial income | 22,923 | 42,925 | 4,531 | 8,014 |
3.06.03.02 | Financial expenses | (41,351) | (130,813) | (61,645) | (255,929) |
3.06.04 | Other operating income | 0 | 52,110 | 0 | 0 |
3.06.04.01 | Interest on capital | 0 | 52,110 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 19,004 | 224,588 | (2,673) | (128,569) |
3.06.06.01 | Companhia Paulista de Força e Luz | (19,503) | 98,097 | (33,996) | (170,855) |
3.06.06.02 | CPFL Geração de Energia S.A. | 13,746 | 50,468 | 21,611 | (2,630) |
3.06.06.03 | CPFL Comercialização S.A. | 24,761 | 76,023 | 9,712 | 44,916 |
3.07 | Income (loss) from operations | (5,991) | 171,149 | (63,036) | (389,918) |
3.08 | Nonoperating income (expense) | 0 | (204) | 0 | 0 |
3.08.01 | Income | 0 | 33 | 0 | 0 |
3.08.02 | Expenses | 0 | (237) | 0 | 0 |
3.09 | Income before taxes on income and minority interest | (5,991) | 170,945 | (63,036) | (389,918) |
3.10 | Income tax and social contribution | 0 | 0 | 0 | 0 |
3.11 | Deferred income tax | 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 own capital | 0 | (52,110) | 0 | 0 |
3.15 | Net income (loss) for the period | (5,991) | 118,835 | (63,036) | (389,918) |
SHARES OUTSTANDING EX-TREASURY STOCK (in thousands) | 411,869,796 | 411,869,796 | 3,390,998,447 | 3,390,998,447 | |
EARNINGS PER SHARE | 0.28853 | ||||
LOSS PER SHARE | (0.01455) | (0.01859) | (0.11499) |
CPFL Energia S.A. (CPFL Energia or the Company) is a public corporation, organized under the laws of Brazil. The main corporate object of the company is to hold equity interest in other companies primarily engaged in the distribution, generation and sale of electric energy.
The Company has direct and indirect interests in the following companies:
Subsidiary | Consolidation Method |
Equity interest - % | |
Direct | Indirect | ||
Distribution of Energy | |||
Companhia Paulista de Força e Luz ("CPFL Paulista") | Full | 94.94 | - |
DraftI Participações S.A. ("DraftI") | Full | - | 100.00 |
Companhia Piratininga de Força e Luz ("CPFL Piratininga") | Full | - | 97.41 |
Rio Grande Energia S.A. ("RGE") | Proportionate | - | 67.07 |
Generation of Energy | |||
CPFL Geração de Energia S.A. ("CPFL Geração") | Full | 97.01 | - |
CPFL Centrais Elétricas S.A. ("CPFL Centrais Elétricas") | Full | - | 100.00 |
SEMESA S.A. ("SEMESA") | Full | - | 100.00 |
Companhia Energética Rio das Antas ("CERAN") | Proportionate | - | 65.00 |
Fóz do Chapecó Energia S.A. ("Fóz do Chapecó") | Proportionate | - | 66.67 |
Campos Novos Energia S.A. ("ENERCAN") | Proportionate | - | 48.72 |
Energética Barra Grande S.A. ("BAESA") | Proportionate | - | 25.01 |
Commercialization of Energy | |||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") | Full | 100.00 | - |
At the Extraordinary Shareholders Meeting held on April 30, 2004, the shareholders of the subsidiary CPFL Geração approved the merger of the wholly-owned subsidiary Barra Grande Energia S.A. (former holder of 25.01% of the shares of Energética Barra Grande S.A. BAESA), which was authorized by ANEEL Resolution No. 114 of March 22, 2004, upon which CPFL Geração gained direct interest in BAESAs capital.
2.1 - Presentation
The interim financial statements for the Company and its subsidiaries have been presented in thousands of Brazilian reais and were prepared in accordance with Brazilian accounting practices, corporate law and supplementary standards issued by the National Electric Energy Agency (ANEEL) and the Brazilian Securities Commission (CVM), which, effective January 1, 1996, no longer provide for recognition of the effects of inflation.
These 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 these statements, except for the items below:
Change in the form of amortization and classification of goodwill arising from the acquisitions of investments and goodwill arising from the merger of the subsidiaries CPFL Paulista, CPFL Geração and RGE, as described in Notes 12.3 and 13, respectively.
Reclassification of the goodwill referring to the merger of DOC4 (and of the corresponding amortization) from Deferred Assets to Fixed Assets (see Note 13).
Reclassification of the balance of R$ 6,863, relative to values received as advance for future capital increase from an specific account to the long-term liabilities account.
Reclassification in some operating expenses for 2003, in order to maintain consistency with the changes made in 2004. The impact of these reclassifications in the margins is not relevant.
For the purpose of improving the information disclosed to the market, beginning in the first quarter of 2004, the statement of cash flows is being presented, as supplementary information (see Note 32).
2.2 - Consolidation Criteria
The consolidated interim financial statements include the balances and transactions of the Company and its subsidiaries CPFL Paulista, CPFL Geração and CPFL Brasil. As of September 30 and June 30, 2004 and September 30, 2003, the balances of assets, liabilities, revenues and expenses were fully consolidated. Before consolidation with the Companys financial statements, the financial statements of CPFL Paulista and CPFL Geração were consolidated with those of their subsidiaries, fully or proportionally (see Note 1), in accordance with CVM Instruction No. 247/1996. Based on the foregoing, the minority interest in shareholders equity and net income (loss) is shown separately.
a) | Rationing:
|
The amounts related to the rationing effects in the consolidated financial statements, as well as the respective changes from December 31, 2003 to September 30, 2004, are as follows:
Consolidated | ||||
Description | RTE | Electricity from Independent Suppliers Assets | Electricity from Independent Suppliers Liability | Parcel A |
Balances as of December 31, 2003 | 760,646 | 267,662 | 270,576 | 367,319 |
Monetary restatement | 87,885 | 48,728 | 47,946 | 41,741 |
Taxes on electricity from independent suppliers | - | (10,337) | (9,644) | - |
Adjustments arising from Regulatory | ||||
Resolution nº 1/2004 | - | 67,536 | 67,536 | - |
Realization/payment | (174,671) | (69,836) | (50,000) | (25,013) |
Balances as of September 30, 2004 | 673,860 | 303,753 | 326,414 | 384,047 |
b) Periodical Tariff Revision:
CPFL Paulista
The provisional tariff adjustment of Companhia Paulista de Força e Luz, in force as from April 7, 2003, was 19.55%, according to Resolution No. 166 homologated by Agência Nacional de Energia Elétrica ANEEL. Later, through Resolution No. 72, also provisionally homologated by ANEEL, this tariff adjustment was changed to 21.1% as from April 7, 2004.
The difference arising from this change has been compensated through the tariff adjustment in force as from April 8, 2004, and the respective balance was recorded under current assets in the amount of R$ 25,749, on September 30, 2004.
The final value will be established with the definitive of the Regulatory Reintegration Quota, and Regulatory Remuneration Base, as disposed in ANEEL Resolution No. 493, issued on September 3, 2002.
CPFL Piratininga
In October 2003, through Resolution No. 565, ANEEL determined the tariff adjustment for subsidiary CPFL Piratininga as 18.08%. In order to keep the principle of reasonable prices for tariffs, and the economical balance of the concession agreement, the increase authorized for tariffs (Modicidade Tarifária) was 14.68%. The difference between these percentages was being recognized as an asset on CPFL Piratininga financial statements since 2003, according to instructions of ANEEL Circular Letter No. 267/2004 SFF-ANEEL, to be recovered during the next three annual tariff adjustments. However, on October 18, 2004, through Resolution No.245, ANEEL provisionally reduced the referenced tariff adjustment from 18.08% to 10.51%. The difference in revenue caused by the reduction of the tariff reposition of 2003, from 14.68% to 10.51%, will be financially compensated in the tariff adjustment to be made effective in October 2005.
Therefore, in this third quarter, subsidiary CPFL Piratininga made adjustments to reflect the new
percentage defined. The effects of these adjustments were: (i) reversal of the regulatory asset
arising from the increase from 14.68% to 18.08%, accounted for under Consumers, Concessionaires and
Permittees, in the amount of R$ 74,765 on September 30, 2004, (ii) recognition of a regulatory
liability relating to the reduction from 14.68% to 10.51%, in the amount of R$ 64,100. The total
adjustments were R$ 138,865.
These adjustments in CPFL Piratininga resulted in a reversal of income recognized in the nine-month
period and in the quarter ended September 30, 2004, in the reversal of the regulatory asset recognized
until December 31, 2003 and in provision for values invoiced since October 2003, as follows:
Nine month period ended September 30, 2004 | Quarter ended September 30, 2004 | |
Reversal of the regulatory asset recognized until December 31, 2003 | 13,798 | 13,798 |
Reversal of the regulatory asset recognized during the first half of 2004 | - | 39,244 |
Recognition of regulatory liability related to energy billed until September 30,2004 | 64,100 | 64,100 |
77,898 | 117,142 | |
RGE
Through the Resolution No. 92 of April16, 2004, ANEEL established the final tariff adjustment of Rio Grande Energia S.A. in 27.96%, in replacement of the provisional tariff adjustment of 27.36% determined on April 18, 2003. This tariff difference has been compensated by the adjustment granted by ANEEL as from April 19, 2004, of 14.37%.
The tariff adjustments of the subsidiaries CPFL Paulista and CPFL Piratininga are still in process of final validation and homologation by the regulatory agency. Therefore, possible adjustments may occur once the final tariff adjustment of these Companies is concluded.
c) Recoverable Cost Variations Parcel A (CVA)
This refers to a mechanism for offsetting the variations occurred in unmanageable costs incurred by the concessionaires of electric power distribution. The compensation of these amounts occurs on an annual basis, after each subsequent annual tariff adjustments.
Through the Interministerial Rule No. 116/2003, the compensation of the accumulated balance of the Recoverable Cost Variations Account of Itens of Parcel A (CVA) for the annual tariff adjustments occurred between April 8, 2003, and April 7, 2004 was postponed for 12 months, and should be compensated in the twenty-four months subsequent to the tariff adjustments that occur between April 8, 2004 and April 7, 2005.
d) PIS and COFINS
The balance of R$ 26,263 in the consolidated balance, recorded under Noncurrent Assets, refers to the difference between PIS and COFINS costs effectively incurred resulting from application of the current legislation and those incorporated to the tariff. ANEEL in its Official Letter No. 1632, states that it is favorable to the understanding that the transfer to tariffs, of the changes in the PIS and COFINS legislation is an unquestionable right of the concessionaire, informing also that such amounts recorded by the concessionaire shall only be recognized by ANEEL and transferred to the tariffs after review and approval by that agency. The amounts shall be adjusted for inflation and incorporated to the tariffs in a period yet to be defined, after validation by ANEEL.
Subsidiary CPFL Piratininga recorded the amount of R$ 2,555 under Long-term Liabilities, as result of recognition of the provision related to the negative difference of R$ 64,100, corresponding to the financial compensation that will occur with the annual tariff adjustment of October 23,2005, as mentioned in item b) above.
e) PERCEE Emergency Program for Reduction of Electric Energy Consumption
Refers to the balance to be recovered as a result of expenses incurred with the rationing program.
The Companys consolidated balances as of September 30 and June 30, 2004 present balances related to these regulatory assets and liabilities as shown in the table below:
Consolidated | ||||
Current | Long-term | |||
September 30, 2004 | June 30, 2004 | September 30, 2004 | June 30, 2004 | |
Consumers, Concessionaires and Permittees (Note 5) | ||||
Extraordinary tariff adjustment - (RTE) | 259,907 | 263,857 | 413,953 | 435,471 |
Differential - 2003 tariff review | - | 53,042 | - | - |
Electricity from independent suppliers | 103,044 | 71,744 | 200,709 | 252,911 |
PIS and COFINS | - | - | 26,263 | - |
Deferral related to cost variations (Note 8) | ||||
Parcel A (January, 1 to October 25, 2001) | - | 720 | 392,695 | 377,913 |
CVA (after October 25, 2001) and Rule 116 | 458,899 | 447,042 | 210,714 | 259,534 |
Other assets (Note 9) | ||||
Emergency program for reduction of electric consumption | 4,079 | 6,090 | - | - |
Suppliers (Note 15) | ||||
Electricity from independent suppliers | (93,314) | (46,301) | (233,100) | (290,026) |
Deferral related to gain variations (Note 8) | ||||
Parcel A (January, 1 to October 25, 2001) | - | (26) | (8,648) | (8,325) |
CVA (after October 25, 2001) and Rule 116 | (138,049) | (139,609) | (49,672) | (60,793) |
Other liabilities (Note 20) | ||||
Clearing Financial tariff review 2003 | - | - | (64,100) | - |
PIS and COFINS - Change in the Legislation | - | - | (2,555) | - |
Total | 594,566 | 656,559 | 886,259 | 966,685 |
In the consolidated financial statements, the balances mainly arise from electric energy supplies which comprise the following:
Consolidated | |||||
Total | |||||
Consumers | Current | Past due up to 90 days | Past due over 90 days | September 30, 2004 | June 30, 2004 |
Current | |||||
Residential | 169,487 | 99,471 | 17,797 | 286,755 | 272,633 |
Industrial | 180,309 | 49,568 | 29,811 | 259,688 | 247,316 |
Commercial | 62,966 | 33,899 | 18,803 | 115,668 | 107,936 |
Rural | 21,611 | 4,217 | 1,837 | 27,665 | 22,262 |
Public administration | 18,680 | 9,999 | 5,640 | 34,319 | 31,721 |
Public lighting | 22,414 | 13,154 | 28,595 | 64,163 | 60,705 |
Public services | 17,233 | 13,874 | 7,708 | 38,815 | 33,008 |
Billed | 492,700 | 224,182 | 110,191 | 827,073 | 775,581 |
Unbilled | 259,550 | - | - | 259,550 | 258,290 |
Differential - 2003 tariff review | - | - | - | - | 53,042 |
Wholesale energy market | 4,156 | - | - | 4,156 | 6,026 |
Concessionaires | 54,327 | - | - | 54,327 | 51,142 |
Other | 35,377 | - | - | 35,377 | 43,551 |
Subtotal | 846,110 | 224,182 | 110,191 | 1,180,483 | 1,187,632 |
Extraordinary tariff adjustment | 259,907 | - | - | 259,907 | 263,857 |
Electricity from independent suppliers | 103,044 | - | - | 103,044 | 71,744 |
Total | 1,209,061 | 224,182 | 110,191 | 1,543,434 | 1,523,233 |
Long-term | |||||
Wholesale energy market | 57,056 | - | - | 57,056 | 58,754 |
Extraordinary tariff adjustment | 413,953 | - | - | 413,953 | 435,471 |
Electricity from independent suppliers | 200,709 | - | - | 200,709 | 252,911 |
PIS and COFINS - Change in the Legislation | 26,263 | - | - | 26,263 | - |
697,981 | - | - | 697,981 | 747,136 | |
Wholesale energy market - MAE
The balance referred to above includes the entries of the amounts relative to the sale of energy in the short-term, in the period of September 2000 to September 2004, based on calculations prepared and disclosed by the MAE (Wholesale Energy Market) and estimation prepared by the Company. As of September 30, 2004, they are composed as follows: R$ 44,952, referring to Temporary Book Entry, as it is related to credits pending final approval by MAE, R$ 11,464 related to amounts invoiced and unpaid and R$ 4,796, are being bilaterally renegotiated. The Company and its subsidiaries believe that there is no significant risk in the realization of these balances.
Amounts related to MAE and electricity from independent suppliers may be subject to changes, since they are contingent upon decisions to be made regarding pending lawsuits filed by certain energy sector companies that are challenging the interpretation of market rules in force during the rationing period.
Allowance for doubtful accounts: In subsidiaries CPFL Paulista, CPFL Piratininga and RGE, an allowance for doubtful accounts was recognized under current assets group, in accordance with ANEEL rules and based on an individual analysis on uncollectible accounts, including short a long term consumer debt installments, at an amount considered sufficient a management to cover potential losses.
Consolidated | ||
September 30, 2004 | June 30, 2004 | |
Receivables from CESP | 29,471 | 32,067 |
Employees | 16,795 | 17,365 |
Other | 21,023 | 19,119 |
TOTAL | 67,289 | 68,551 |
Receivables from CESP: Refers to receivables from Companhia Energética de São Paulo (CESP), arising from the recoverable rate deficit account of CPFL Paulista that was transferred to CESP in 1993, with final maturity in December 2009. The total consolidated receivable is R$ 161,182 (R$ 191,155 as of June 30, 2004) and the long-term portion of R$ 131,711 (R$ 159,087 as of June 30, 2004) is recorded as other receivables in long-term. The balance is restated based on the U.S. dollar exchange rate and subject to interest at 50% of the quarterly LIBOR, plus a spread of 0.40625% per year.
The parent Companys balances are principally related to withholding income levied on short term investments . In the consolidated financial statement, the balances as of September 30 and June 30, 2004 are composed as follows:
Consolidated | ||
September 30, 2004 | June 30, 2004 | |
Estimated social contribution tax payments | 47,847 | 20,392 |
Estimated income tax payments | 93,231 | 53,890 |
State VAT (ICMS) on property additions | 23,417 | 20,618 |
Recoverable income tax | 64,712 | 62,101 |
Recoverable social contribution | 6,208 | 6,942 |
INSS (social security) | 1,345 | 1,128 |
PIS (tax on revenue) | 2,661 | 1,677 |
COFINS ( tax on revenue) | 3,267 | 2,997 |
Other | 674 | 1,021 |
TOTAL | 243,362 | 170,766 |
In the consolidated statement, the balance of long-term asset refers to recoverable ICMS, levied on the purchase of materials for property, plant and equipment in the amount of R$ 24,472 (R$ 24,255 as of June 30, 2004).
As of September 30 and June 30, 2004, the consolidated balance of recoverable cost variations - parcel A(CVA) is comprised as follows:
Consolidated | ||||||||
ASSETS | LIABILITIES | |||||||
Current | Long-term | Current | Long-term | |||||
September 30, 2004 | June 30, 2004 |
September 30, 2004 | June 30, 2004 |
September 30, 2004 | June 30, 2004 |
September 30, 2004 | June 30, 2004 | |
Detail: | ||||||||
Energy purchased - Itaipu | 121,388 | 119,485 | 269,934 | 295,904 | 99,197 | 101,288 | 25,537 | 29,668 |
System service charges | 110,180 | 117,046 | 50,458 | 61,636 | - | - | - | - |
Transmission of energy - Itaipu | 6,909 | 6,962 | 5,015 | 5,262 | - | - | - | - |
Energy purchased - Other | 25,749 | 37,004 | 88,318 | 85,018 | 1,323 | - | 1,852 | - |
Fuel usage quota (CCC) | 41,937 | 16,656 | 98,510 | 97,096 | 37,529 | 38,321 | 22,283 | 31,125 |
Energy development account (CDE) | 58,454 | 54,565 | 30,265 | 30,359 | - | - | - | - |
Basic network changes | 94,282 | 96,042 | 57,003 | 58,416 | - | - | - | - |
Global reversion quota (RGR) | - | - | 1,663 | 1,599 | - | 20 | 8,271 | 7,962 |
Inspection fees | - | 2 | 636 | 611 | - | - | 377 | 363 |
Connection changes | - | - | 1,607 | 1,546 | - | 6 | - | - |
Total | 458,899 | 447,762 | 603,409 | 637,447 | 138,049 | 139,635 | 58,320 | 69,118 |
Summary: | ||||||||
CVA | 54,334 | 44,954 | 39,250 | 33,731 | 8,446 | 2,311 | 11,787 | 11,182 |
Parcel "A" | - | 720 | 392,695 | 377,913 | - | 26 | 8,648 | 8,325 |
Ordinance No. 116 | 404,565 | 402,088 | 171,464 | 225,803 | 129,603 | 137,298 | 37,885 | 49,611 |
Total | 458,899 | 447,762 | 603,409 | 637,447 | 138,049 | 139,635 | 58,320 | 69,118 |
As of September 30 and June 30, 2004, the consolidated balance of other is as follows:
Consolidated | ||||
Current | Long-term | |||
September 30, 2004 | June 30, 2004 | September 30, 2004 | June 30, 2004 | |
Consumer debt installments | 62,725 | 54,535 | 72,356 | 61,936 |
Rent receivable | 2,430 | 6,658 | - | - |
Low-income residential consumers | 2,146 | 1,991 | - | - |
Fund linked to loans in foreign currency | - | - | 23,398 | 25,462 |
Emergency program for reduction of electric energy | 4,079 | 6,090 | - | - |
Orders in progress | 10,419 | 12,730 | - | - |
Furnas - clause 20 | - | 6,171 | - | - |
Other | 16,870 | 16,944 | 3,753 | 9,416 |
98,669 | 105,119 | 99,507 | 96,814 | |
The consumer debt installments balances, net of provision for losses recorded, are considered recoverable by the Companys-management.
The deferred tax credits arising from tax loss carryforwards, without expiration (not subject to statute of limitations) and temporary differences were recognized in compliance with the provisions of CVM Resolution No. 273/1998 and CVM Instruction No. 371/2002. These credits are recorded as long-term assets, considering their expected realization established based on the subsidiaries projected future results and a limit of up to 30% per year for offset against future taxable income, except for the credits resulting from temporarily non-deductible differences, which shall be fully recovered when the principal is realized.
10.1 Composition of balances
Consolidated | ||
September 30, 2004 | June 30, 2004 | |
Income tax credits on: | ||
Tax loss carryforwards | 167,752 | 176,981 |
Temporarily nondeductible differences | 95,137 | 81,157 |
Social Contribution tax credits on: | ||
Tax loss carryforwards | 72,615 | 75,921 |
Temporarily nondeductible differences | 26,825 | 22,003 |
TOTAL | 362,329 | 356,062 |
10.2 Temporary differences
Consolidated | ||||
Income Tax (IRPJ) | Social Contribuition (CSLL) | |||
September 30, 2004 |
June 30, 2004 |
September 30, 2004 |
June 30, 2004 | |
Reserve for Contingencies | 54,376 | 52,485 | 12,492 | 12,021 |
Employee Pension Plans | 13,107 | 12,502 | 4,362 | 4,141 |
Allowance for Doubtful Debts | 15,629 | 9,109 | 5,628 | 3,280 |
Others | 12,025 | 7,061 | 4,343 | 2,561 |
Total | 95,137 | 81,157 | 26,825 | 22,003 |
10.3 - Composition of effects on results of operations for the period
Consolidated | ||||
Income Tax | ||||
2004 | 2003 | |||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |
Income (loss) before taxes on income | 26,342 | 293,299 | (48,697) | (354,854) |
Adjustments to determine taxable income (loss) | ||||
- Goodwill amortization | 14,740 | 44,223 | 29,571 | 88,717 |
- Fundação Cesp - PSAP (Pension Plan) | 5,189 | 15,175 | 6,293 | 16,536 |
- Results without tax effects | 33,332 | 70,780 | 9,864 | 294,864 |
- Other additions/exclusions, net | (2,965) | 4,646 | 32,129 | 26,546 |
Tax calculation basis | 76,638 | 428,123 | 29,160 | 71,809 |
Applicable rate | 25% | 25% | 25% | 25% |
Total Income Tax | (19,160) | (107,031) | (7,290) | (17,952) |
Social Contribution Tax | ||||
2004 | 2003 | |||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |
Income (loss) before taxes on income | 26,342 | 293,299 | (48,697) | (354,854) |
Adjustments to determine taxable income (loss) | ||||
- Fundação Cesp - PSAP (Pension Plan) | 5,189 | 15,175 | 6,293 | 16,536 |
- Monetary restatement realization - Act | ||||
8200/91 | 7,446 | 24,800 | 8,304 | 22,892 |
- Results without tax effects | 40,331 | 77,979 | (11,216) | 294,875 |
- Other additions/exclusions, net | (5,342) | 9,637 | 36,649 | 29,051 |
Tax calculation basis | 73,966 | 420,890 | (8,667) | 8,500 |
Applicable rate | 9% | 9% | 9% | 9% |
Total Social Contribution Tax | (6,657) | (37,880) | 780 | (765) |
The results without tax effects refer to loss of certain companies that operateas as holdings, on which tax credits are not taking.
10.4 - Expected recovery
In the consolidated, the expected recovery of deferred tax credits is based on the projections of results prepared by the subsidiaries, as follows:
Consolidated | |
Expected recovery | September 30, 2004 |
2004 | 17,529 |
2005 | 65,427 |
2006 | 79,721 |
2007 | 96,097 |
2008 | 66,804 |
2009 | 11,298 |
After 2009 | 25,453 |
TOTAL | 362,329 |
The balance recorded under Noncurrent Assets refers basically to the investment made by subsidiary CPFL Paulista backed-up by Export Notes with maturity in the second semester of 2006. Such investment originally subject to exchange variation, was converted into an investment subject to 110% of the variation of the CDI (Interbank Deposit Certificate) through hedge mechanisms, used for covering the risks arising from transactions made in foreign currency. The gains and losses related to the swap operations carried out by the Company and its subsidiaries are recorded, net, under the caption Derivatives.
12.1 - Leased assets
In the consolidated, this item is mainly represented by property, plant and equipment of the Serra da Mesa power plant that, as they are leased to Furnas, are recorded under this caption. The composition of these assets is as follows:
Consolidated | |||||
September 30,2004 | June 30,2004 | ||||
Leased assets | Average annual depreciation rate | Acquisition cost | Accumulated depreciation | Net | Net |
Land | - | 5,420 | - | 5,420 | 5,420 |
Reservoirs, dams and aqueducts | 2.00% | 105,166 | (13,684) | 91,482 | 92,007 |
Buildings, construction and improvements | 3.83% | 527,346 | (75,148) | 452,198 | 454,554 |
Machine and equipment | 5.93% | 306,339 | (57,909) | 248,430 | 249,656 |
Vehicles | 20.00% | 91 | (89) | 2 | 3 |
Other | 20.00% | 54 | (13) | 41 | 42 |
Total | 944,416 | (146,843) | 797,573 | 801,682 | |
Depreciation of leased assets is calculated based on the estimated useful lives of the assets following annual rates mentioned above, established by ANEEL.
The leased assets are subject to the general rules of the concession contract held by Furnas, which, at the end of the concession, provides for the reversal of these leased assets and installations to the Concession Authority, through indemnity for net book value.
12.2 - Investments in subsidiaries
As of September 30 and June 30, 2004, the Company had investments in the following subsidiaries:
Company | ||
September 30, 2004 | June 30,2004 | |
Companhia Paulista de Força e Luz | 2,902,533 | 2,922,036 |
CPFL Geração de Energia S.A. | 1,023,511 | 1,009,765 |
CPFL Comercialização Brasil S.A. | 24,764 | 4 |
3,950,808 | 3,931,805 | |
As of September 30 and June 30, 2004, the main information on investments in subsidiaries is as follows:
Company | ||||||
September 30,2004 | June 30,2004 | |||||
CPFL | CPFL | CPFL | CPFL | CPFL | CPFL | |
Capital composition | Paulista | Geração | Brasil | Paulista | Geração | Brasil |
Subsidiary | ||||||
Number of shares - (in thousands) | ||||||
- Common shares | 12,491,807 | 68,495,905 | 300 | 12,491,807 | 68,495,905 | 300 |
- Preferred shares | 22,644,273 | 136,991,810 | - | 22,644,273 | 136,991,810 | - |
- Total shares | 35,136,080 | 205,487,715 | 300 | 35,136,080 | 205,487,715 | 300 |
- Treasury shares | 1,531,019 | - | - | 1,531,019 | - | - |
Shareholder' equity - (R$ 000) | ||||||
- Capital | 3,044,835 | 1,039,618 | 4 | 3,044,835 | 1,039,618 | 4 |
- Net income (loss) ( c ) | 103,328 | 52,312 | 76,023 | 123,871 | 38,143 | 51,262 |
- Proposed dividends | (68,368) | (38,143) | (51,262) | (68,368) | (38,143) | (51,262) |
- Interest on capital | (55,000) | - | - | (55,000) | - | - |
- Adjusted shareholders' equity | 3,057,316 | 1,055,017 | 24,764 | 3,077,858 | 1,040,848 | 4 |
Company | ||||||
Shares held by the Company - (in thousands) | ||||||
- Common shares | 12,084,042 | 67,317,561 | 300 | 12,084,042 | 67,317,561 | 300 |
- Preferred shares | 19,819,681 | 132,033,724 | - | 19,819,681 | 132,033,724 | - |
- Total shares | 31,903,723 | 199,351,285 | 300 | 31,903,723 | 199,351,285 | 300 |
Ownership - (%) | ||||||
- Voting | 96.7357% | 98.2797% | 100.00% | 96.7357% | 98.2797% | 100.00% |
- Total ( a ) | 90.8005% | 97.0137% | 100.00% | 90.8005% | 97.0137% | 100.00% |
- Adjusted ( b ) | 94.9373% | - | - | 94.9373% | - | - |
Investments in subsidiaries | 2,902,533 | 1,023,511 | 24,764 | 2,922,036 | 1,009,765 | 4 |
Equity pick-up in subsidiaries (c) | 98,097 | 50,468 | 76,023 | 117,600 | 36,722 | 51,262 |
(a) For CPFL Geração the participation in shares from January to May 2004, was 95,6214%
(b) For CPFL Paulista adjusted based on treasury shares
(c) Results for the nine months and six months periods ended September 30 and June 30, 2004 respectively
As of September 30 and June 30, 2004, the Companys balances are mainly represented by negative goodwill from the purchase of CPFL Paulista shares in 2001:
Company | ||||
September 30,2004 | June 30,2004 | |||
Goodwill (Negative Goodwill) | Cost | Accumulated amortization | Net | Net |
CPFL Paulista | (12,828) | - | (12,828) | (12,828) |
CPFL Geração | 651 | (219) | 432 | 450 |
(12,177) | (219) | (12,396) | (12,378) | |
In the consolidated, the composition of goodwill/negative goodwill is as follows:
Consolidated | |||||
September 30,2004 | June 30,2004 | ||||
Investor | Investee | Cost | Accumulated amortization | Net | Net |
CPFL Energia | CPFL Paulista | (12,828) | - | (12,828) | (12,828) |
CPFL Energia | CPFL Geração | 651 | (219) | 432 | 450 |
CPFL Paulista | RGE | 756,443 | (205,738) | 550,705 | 556,290 |
DRAFT I | CPFL Piratininga | 457,097 | (191,780) | 265,317 | 268,505 |
CPFL Geração | SEMESA | 426,450 | (103,194) | 323,256 | 329,225 |
CPFL Geração | Fóz do Chapecó | 770 | - | 770 | 770 |
CPFL Geração | ENERCAN | 10,233 | - | 10,233 | 10,233 |
CPFL Geração | Barra Grande | 3,081 | - | 3,081 | 3,081 |
1,641,897 | (500,931) | 1,140,966 | 1,155,726 | ||
As of June 30, 2004, there was a modification in the criteria for amortization of goodwill on the acquisitions of RGE (by CPFL Paulista), CPFL Piratininga (by Draft I) and SEMESA (by CPFL Geração), which was previously made under the straight-line method over a 10-year period. Starting with the balances of December 31, 2003 this goodwill has been amortized proportionally the projected net income curves for the remaining period of the concession contract of RGE and CPFL Piratininga, and for the remaining period of the lease contract of SEMESA. This procedure was adopted consistently with that described in Note 13, as for amortization of goodwill arising from mergers of controlling companies. The effect of the change in the criteria , for the accumulated period of 2004, was a reduction in goodwill amortization expense in the amount of R$ 78,776 in the consolidated.
12.4 Other Considerations
The financial statements of CPFL Paulista as of September 30 and June 30, 2004 were reviewed by the same auditors as those of the Company and their special review reports thereon, dated October 27 and July 23, 2004, respectively, contained an emphasis paragraph on the transactions related to energy purchases and sales within the MAE, that may change depending on decisions of pending claims which were filed by companies of the electric energy sector to challenge the energy market rules during the rationing period and an emphasis paragraph on the change, retroactively to January 1, 2004, of the goodwill amortization of investments and mergers of controlling companies, from 10% per year to variable percentages determined by the projected net income curves during the remaining periods of concession. The special review dated October 27, 2004, also included an emphasis paragraph on the temporary interim tariff adjustments of CPFL Paulista and CPFL Piratininga.
The financial statements of CPFL Geração as of September 30 and June 30, 2004 were reviewed by the same auditors as those of the Company and their special review reports thereon, dated October 22 and July 23, 2004, respectively, were unqualified and contained an emphasis paragraph on the transactions related to energy purchases and sales within the MAE that may change, as explained in the preceding paragraph, and an emphasis paragraph on the change, retroactively to January 1, 2004, of the goodwill amortization of subsidiaries, from 10% per year to variable percentages determined by the projected net income curves during the remaining period of the subsidiary concession.
Consolidated | ||||
September 30,2004 | June 30,2004 | |||
In Service | Cost | Accumulated amortization | Net | Net |
- Distribution | 5,316,418 | (2,670,680) | 2,645,738 | 2,667,360 |
- Generation | 234,529 | (85,858) | 148,671 | 149,377 |
- Commercialization | 84,823 | (30,838) | 53,985 | 46,963 |
- Administration | 190,603 | (107,904) | 82,699 | 84,428 |
Subtotal | 5,826,373 | (2,895,280) | 2,931,093 | 2,948,128 |
In Progress | ||||
- Distribution | 122,133 | - | 122,133 | 99,179 |
- Generation | 882,608 | - | 882,608 | 784,235 |
- Commercialization | 5,446 | - | 5,446 | 3,753 |
- Administration | 11,163 | - | 11,163 | 9,354 |
Subtotal | 1,021,350 | - | 1,021,350 | 896,521 |
Total | 6,847,723 | (2,895,280) | 3,952,443 | 3,844,649 |
Other assets not linked to electric utility Concession | 3,235,163 | (1,241,517) | 1,993,646 | 2,013,163 |
Total property, plant and equipment | 10,082,886 | (4,136,797) | 5,946,089 | 5,857,812 |
Special liabilities | (579,506) | (570,952) | ||
Total, net | 5,366,583 | 5,286,860 | ||
In accordance with articles 63 and 64 of Decree No. 41,019 of February 26, 1957, assets and installations used in the generation, transmission, distribution and sale of electric energy are linked to these services and cannot be retired, sold or pledged as mortgage guarantees without the prior and express authorization of the competent authorities. ANEEL Resolution No. 20/1999 regulates the electric energy utility concession assets, giving prior authorization for not restricting assets not linked to the concession, when intended for sale, and determining that the proceeds from the sale be deposited in a restricted bank account, and invested in the concession. At the end of the concession, the property, plant and equipment connected to the service will be reverted to the Concession Authority, and the survey, appraisal and determination of the amount of the indemnity to be paid to the concessionaire according to the net book value will be performed.
Construction in progress In the consolidated, the amount of R$ 882,608 (R$ 784,235 as of June 30, 2004) refers basically to constructions in progress of the following power plants: CERAN, ENERCAN, BAESA and FOZ DO CHAPECÓ. The interest referring to loans taken to fund such power plants contruction projects is being capitalized. For the nine month period ended September 30, 2004 such interest amounted to R$ 32,454 in the consolidated.
Other assets not linked to Electric Energy Utility Concession: Refers to the goodwill arising from the mergers of DOC 4 Participações S.A. (former controlling company of CPFL Paulista) and DOC 3 Participações S.A. (former controlling company of RGE), classified in prior years as deferred charges. During the second quarter of 2004, there was a change in the criteria for amortization of goodwill, whose balances as of December 31, 2003 have been amortized proportionally to the projected net income curves for the remaining period of the concession contracts of CPFL Paulista and RGE, in accordance with ANEEL Letters No. 912/2004-SFF of June 9, 2004 and No. 908/2004-SFF of June 8, 2004, respectively. This matter was submitted for appreciation by the Brazilian Securities Commission (CVM), which made a declaration in favor of the subsidiaries claim.
The new criteria was defined based on the projected net income before taxes on income, excluding interest on capital, discounted to present value as of December 2003, based on the IGP-M, plus interest of 11.26%, with annual review of this amortization curve. The effect of the change in the amortization criteria mentioned above, for the accumulated period ended 2004, was a reduction of expenses in the amount of R$ 215,078 in the consolidated.
Special Liabilities Linked to the Electric Energy Utility Concession - Represent amounts received from consumers, as well as donations not subject to any return and used for funding investments in order to meet electric energy supply demand for distribution services. The maturity of these liabilities is established by ANEEL, and their settlement will occur at the end of the concession period. Special liabilities are not subject to depreciation or any form of adjustment.
The average depreciation rate of assets in consolidation is approximately 5.00% per year.
For the Company, this caption refers to the balance of commissions paid related to the 2nd issue of debentures in the amount of R$ 16,096, being amortized on the straight-line basis in 18 installments of R$ 894 each through October 2004. As of September 30, 2004, the amount of R$ 15,202 had been amortized. Additionally, such caption consider the comission paid , in accordance with the credit agreement, in the amount of R$ 1,084, that is amortized on the straight-line basis throughout the agreement term.
In the consolidated balance is as follows:
Consolidated | ||||
September 30,2004 | June 30,2004 | |||
Cost | Accumulated amortization | Net | Net | |
Deferred exchange variations | 81,793 | (80,066) | 1,727 | 3,956 |
Preoperating expenses | 27,381 | (6,739) | 20,642 | 28,338 |
Cost of issuance of debentures | 24,464 | (17,442) | 7,022 | 5,965 |
In progress | 42,534 | - | 42,534 | 43,871 |
Total | 176,172 | (104,247) | 71,925 | 82,130 |
Deferral of Exchange Losses: In conformity with CVM Resolutions No. 404/2001 and 409/2001, CPFL Paulista and RGE elected to defer net exchange losses arising from the adjustments of amounts in Brazilian reais of obligations and receivables denominated in foreign currency in 2001. The deferred amount is being amortized on the straight-line basis, based on the maturity dates of the contracts, over a maximum period of four years, starting in 2001. The impact of the amortization on income for the quarter ended as of September 30, 2004 is R$ 2,229 in the consolidated statement.
The Companys balances as of September 30 and June 30, 2004 are mainly related to services provided by third parties. In the consolidated, the composition of balances is as follows:
Consolidated | ||
September 30,2004 | June 30,2004 | |
Wholesale Energy Market (MAE) | 864 | 16,941 |
System service charges | 3,793 | 2,354 |
Transactions within the MAE | 4,657 | 19,295 |
Supply of energy | 435,056 | 409,724 |
Electricity network usage charges | 70,448 | 60,049 |
Materials and services | 52,877 | 58,985 |
Electricity from independent suppliers (Note 3) | 93,314 | 46,301 |
Other | 7,084 | 6,169 |
TOTAL | 663,436 | 600,523 |
As of September 30 and June 30, 2004, the suppliers balances in long-term liabilities are related to electricity from independent suppliers to be transferred to generating companies (see Note 3).
Electricity from independent suppliers transferred to generating companies
As of September 30 and June 30, 2004, debt principal and charges in local and foreign currencies, for the Company and its subsidiaries, are composed as follows:
Consolidated | ||||||
September 30,2004 | June 30,2004 | |||||
Principal | Principal | |||||
Charges | Current | Long-term | Charges | Current | Long-term | |
LOCAL CURRENCY | ||||||
Financial institutions | 6,821 | 125,848 | 108,307 | 2,799 | 206,076 | 96,185 |
BNDES | 79 | 3,648 | 16,512 | 139 | 3,454 | 17,468 |
BNDES - Regulatory assets | 5,427 | 179,397 | 576,800 | 3,500 | 172,726 | 608,799 |
BNDES - CVA | 2,236 | 167,370 | 142,174 | 4,241 | 140,396 | 176,481 |
BNDES - FINEM | 2,183 | 10,046 | 24,118 | 2,052 | 10,080 | 26,899 |
BNDES - Investment | 249 | 24,437 | 481,075 | 269 | 24,221 | 412,979 |
FIDC | 13,654 | 63,842 | 93,008 | 7,856 | 45,990 | 78,320 |
BRDE | 10,187 | 7,932 | 20,409 | 9,341 | 7,706 | 24,338 |
Furnas Centrais Elétricas S/A | - | - | 74,366 | - | - | 68,138 |
Other | 3,569 | 43,370 | 121,782 | 3,386 | 41,045 | 96,508 |
Subtotal | 44,405 | 625,890 | 1,658,551 | 33,583 | 651,694 | 1,606,115 |
FOREIGN CURRENCY | ||||||
Floating Rate Notes | 6,571 | 171,516 | 298,438 | 735 | 197,637 | 356,120 |
Financial institutions | 43,843 | 104,091 | 232,621 | 52,484 | 92,273 | 306,842 |
Subtotal | 50,414 | 275,607 | 531,059 | 53,219 | 289,910 | 662,962 |
TOTAL | 94,819 | 901,497 | 2,189,610 | 86,802 | 941,604 | 2,269,077 |
DEBÊNTURES | ||||||
CPFL Energia | 65,902 | - | 721,990 | 31,148 | - | 21,990 |
CPFL Paulista | 50,418 | 150,710 | 1,110,772 | 9,676 | 150,710 | 834,175 |
SEMESA | 20,057 | 100,921 | 561,591 | 4,707 | 100,028 | 510,657 |
Subtotal | 136,377 | 251,631 | 2,394,353 | 45,531 | 250,738 | 2,066,822 |
GRAND TOTAL | 231,196 | 1,153,128 | 4,583,963 | 132,333 | 1,192,342 | 4,335,899 |
BNDES: Refers to a loan to CPFL Geração to finance the upgrading of small hydroelectric power plants, payable in 84 consecutive monthly installments, beginning February 2003. The loan is partially restated based on the TJLP (Brazilian long-term interest rate), plus interest of 3.5% per year, and partially restated based on the BNDES basket of currencies (UMBND), whose larget indexing unit is the U.S. dollar, and subject to fixed interest of 3.5% per year, and variable rates based on the weighted average of all rates and expenses incurred by the BNDES in obtaining funding, and income tax. The loan is guaranteed by CPFL Paulista.
BNDES Investment: Related to financing the subsidiaries investment programs, whose conditions are as follows:
For CPFL Paulista, the loan is divided into two tranches, A and B, with 18 and 30 month grace periods, respectively, payable in 78 consecutive monthly installments, beginning October 2000 and October 2001, respectively, restated based on the TJLP, plus interest of 3.25% per year. The guarantee is the pledge of revenues from electric energy supply. As of September 30, 2004, the total is R$ 67,294 (R$ 72,738 as of June 30, 2004).
For CPFL Piratininga, the balance refers to the loan facility contract, through the transfer of the loan provided by the BNDES, with interest of 3.45% per year, payable in 48 monthly installments from May 15, 2002, represented by promissory notes and collateralized by revenue from sales of energy. As of September 30, 2004 the amount is of R$ 249 (R$ 286 as of June 30, 2004).
The most significant parcel of the total is represented by financing of investment programs of the subsidiaries of CPFL Geração, whose total amount, as of September 30, 2004, is R$ 438,218 (R$ 364,445 as of June 30, 2004) and its composition is described below:
(i) | Loan of R$ 128,952 (R$ 115,218 as of June 30, 2004) related to BAESA, amortized in 144 consecutive monthly installments, beginning September 15, 2006 and November 15, 2006 to sub credits A, C and E. Loans A and C are restated based on the TJLP (Brazilian long-term interest rate), plus interest of 3.125% per year. Loan E is restated according to the BNDES basket of currencies ("UMBND"), with fixed interest of 3.125% per year and variable interest rates calculated based on the weighted average of all charges and expenses incurred by the BNDES in obtaining funding. |
(ii) | Loan of R$ 241,813 (R$ 193,373 as of June 30, 2004) obtained by ENERCAN, amortized in 144 consecutive monthly installments, beginning April 2007, restated based on the BNDES basket of currencies ("UMBND"), with fixed interest of 4% per year and variable interest rates calculated based on the weighted average of all charges and expenses incurred by the BNDES in obtaining funding, in addition to the TJLP, plus interest of 4% per year. |
(iii) | The loan borrowed for the CERAN Complex, in the amount of R$ 122,023 (R$ 99,604 as of June 30, 2004), of which R$ 67,453 (R$ 55,854 as of June 30, 2004) was directly from the BNDES and R$ 54,570 (R$ 43,750 as of June 30,2004) is through onlending from the BNDES to its financial agents Banco do Brasil S.A., Banco Regional de Desenvolvimento do Extremo Sul BRDE, Banco do Estado do Rio Grande do Sul Banrisul and Caixa Estadual S.A. Agência de fomento/RS. The financing contracts are subdivided into 4 (four) sub credits for each power plant of the CERAN Complex, partially restated based on the BNDES basket of currencies ("UMBND"), subject to fixed interest of 5% per year and variable interest rates calculated based on the weighted average of exchange rates incurred by the BNDES in obtaining funding, and partially restated based on the TJLP (Brazilian long-term interest rate), plus interest of 5% per year. The last maturity occurs on January 15, 2016 for the Monte Carlo power plant, November 15, 2017 for the Castro Alves power plant, and February 15, 2018 for the 14 de Julho power plant. |
Consolidated | ||||||
September 30, 2004 | June 30, 2004 | Charges | Amortization | |||
Current | Long-term | Current | Long-term | |||
CPFL Paulista | ||||||
- Regulatory assets | 135,220 | 421,107 | 127,828 | 443,156 | Selic + 1% per year | 1st tranche (rationing losses): 62 monthly installments from 3/15/2002. |
2nd tranche (Parcel A): 13 installments from 5/15/2007. | ||||||
- CVA | 111,306 | 73,176 | 106,947 | 102,419 | Selic + 1% per year | 24 monthly installments from 5/15/2004. |
CPFL Piratininga | ||||||
- Regulatory assets | 46,955 | 147,373 | 45,843 | 156,645 | Selic + 1% per year | 1st tranche (rationing losses): 54 monthly installments from 3/15/2002. |
2nd tranche (Parcel A): 9 installments from 9/15/2006. | ||||||
- CVA | 39,848 | 55,007 | 18,841 | 54,102 | Selic + 1% per year | 24 monthly installments from 12/15/2004. |
RGE | ||||||
- Regulatory assets | 1,274 | 4,019 | 1,232 | 4,342 | Selic + 1% per year | 60 monthly installments from 3/17/2003. |
- CVA | 18,452 | 13,991 | 18,849 | 19,960 | Selic + 1% per year | 60 monthly installments from 3/17/2003. |
- FINEM | 12,229 | 24,118 | 12,132 | 26,899 | TJLP + 3,5% to 4% per year |
94 monthly installments from 12/15/1999. |
CPFL Geração | ||||||
- Regulatory assets | 1,375 | 4,301 | 1,323 | 4,656 | Selic + 1% per year | 60 monthly installments from 3/17/2003. |
SOMA | 366,659 | 743,092 | 332,995 | 812,179 | ||
- Regulatory assets | 184,824 | 576,800 | 176,226 | 608,799 | ||
CVA | 169,606 | 142,174 | 144,637 | 176,481 | ||
FINEM | 12,229 | 24,118 | 12,132 | 26,899 | ||
366,659 | 743,092 | 332,995 | 812,179 | |||
The above loans are
collateralized by revenue from sales of energy by the subsidiaries.
BRDE: Refers
to a loan facility contract assumed by RGE in the spin-off and privatization process of
Companhia Estadual de Energia Elétrica - CEEE, restated based on the IGP-M (General
Market Price Index) plus annual interest of 12%. It is amortized on a monthly basis, with
final maturity scheduled for September 30, 2006, and collateralized by revenue from sales
of energy by RGE.
Others: The variation in this quarter refers basically to the new loans obtained by subsidiary RGE from banks Santander and Unibanco.
The loan obtained from Banco Santander is for funding working capital of RGE with total term of 36 months, with grace period of 18 months and payment of the installments of the principal and interest quarterly, added by interest charges corresponding to 100% of the CDI plus interest of 2.0% per year.
The loan obtained from Banco Unibanco is to supply the necessary funds required to pay RGE suppliers with total term of 36 months, with grace period of 18 months and payment of interest charges corresponding to 100% of the daily variation of the CDI per year plus interest of 2.15% per year and quarterly payment of the installments of the principal and interest.
Credit Rights Investment Fund - FIDC: After approval of the Board of Directors on January 28, 2004, and ANEELs approval, which was disclosed in a letter of June 25, 2003, CPFL Piratininga launched a Credit Rights Investment Fund (FIDC) for raising approximately R$ 150 million in March 2004 and R$ 50 million in August 2004. The FIDC is managed by Banco Votorantim and consists of the obtaining of funds whose settlement is linked to the receipt of billings of CPFL Piratininga and amortized over a 36-month period in 36 monthly installments. Remuneration is at 115% of the CDI. In compliance with the contractually-provided condition for operating the fund, the subsidiary CPFL Piratininga acquired a portion of the funds sharequotas, amounting to R$ 12,318 as of September 30, 2004 (R$ 9,023 as of June 30, 2004). This balance is recorded as a reduction of the liability of R$ 182,822 (R$ 141,189 as of June 30, 2004), totaling a net liability balance of R$ 170,504 (R$ 132,166 as of June 30, 2004).
Furnas: The loan obtained by SEMESA from Furnas is subject to adjustment based on the IGP-M and annual interest of 10% per year, payable in 24 monthly installments from 2008, and is guaranteed by the energy produced by the Serra da Mesa power plant, in conformity with the General Agreement between Semesa and Furnas.
Floating Rate Notes: CPFL Paulistas funding in the foreign market in the amount of US$ 300 million, carried out in the second quarter of 2001, for acquisition of ownership control of RGE, obtained from a consortium of banks.
This loan matures over a five-year period with a 20-month grace period for the initial payment of principal. Interest is payable semiannually, beginning December 2001, and amortization of the principal began on February 19, 2003. Through a swap mechanism, this debt was effectively converted into local currency, with costs equivalent to 93.65% and 94.75% of CDI rates, respectively, for the portions of US$ 100 million and US$ 200 million. This swap operation totaled losses of R$ 20,756 on September 30, 2004. The gains and losses related to the swap operations carried out by the Company and its subsidiaries are recorded net, under the caption Derivatives.
Financial Institutions: Comprises loans and financing in local and foreign currencies as follows:
The Companys balance of R$ 106,217 (R$ 101,787 as of June 30, 2004) includes loans and financing obtained from Banco Itaú BBA on May 21, 2004, to cover working cash needs, restated based on the CDI, plus interest of 1.872605% per year, with maturity on March 17, 2005. There is no guarantee associated to this loan.
In the consolidated, the balance includes loans and financing obtained from financial institutions to cover working cash needs, restated based on the CDI and collateralized by revenue from sales of energy by the subsidiaries.
The Companys balance
of R$ 116,083 (R$ 127,049 as of June 30, 2004) refers to a loan from the IFC International
Finance Corporation. This loan is intended to be used in the process of simplifying
the Groups shareholding structure, as well as the continuous improvement of corporate
governance practices and transparency to the stock market. The loan comprises
principal of US$ 40 million, and is repayable in 10 semiannual installments starting
July 15, 2005, restated based on exchange variation, plus semiannual LIBOR interest
plus 5.25% per year. Guarantees basically comprise CPFL Centrais Elétricas shares
and collateral from majority shareholders.
The IFC loan is governed by an Investment
Agreement between CPFL Energia and the IFC, through which a subscription bond for an
amount of common shares issued by the Company equivalent to the principal value and the
debt interest under the Investment Agreement, divided by the current price of the
subscription option, was granted to the IFC. The subscription bond can be exercised at
any time during the period between the date of the Initial Public Offering (IPO) by the
Company and June 2010 (or previously, under certain circumstances). The price can be
paid in cash or through offset against the loan. The current price is R$ 2.06 per share,
subject to adjustment according to the TJLP beginning June 25, 2003, in addition to
certain adjustments to prevent dilution for the IFC. Through a swap mechanism, this
debt was converted into local currency, with costs equivalent to 105.3% of the
variation of the CDI. This operation totaled losses of R$ 8,164 as of September 30,
2004. The gains and losses related to the swap operations carried out by the Company are
recorded net, under the caption Derivatives.
In the consolidated, the balance includes negotiations by the subsidiary CPFL Paulista within the context of the Brady Plan intermediated by Banco do Brasil, as well as debt related to Resolution No. 63, for the purpose of covering the subsidiarys working capital needs. As of September 30, 2004, this balance totaled R$ 136,221 (R$ 146,385 as of June 30, 2004). This loan is collateralized by revenue and guarantee of the Government Department of the State of São Paulo.
Consolidated | |||||||||||||
Balances | |||||||||||||
Characteristics | September 30, 2004 | June 30, 2004 | |||||||||||
Issuer | Issue Nº | Series | Outstanding | Annual Financial charges | Current | Long-term | Current | Long-term | |||||
CPFL Energia (a) | 2rd | - | 72,199 | Taxa DI + 2.85% | 65,902 | 721,990 | 31,148 | 721,990 | |||||
SEMESA (b) | 1st | - | 58,000 | TJLP + 4 to 5% | 120,978 | 515,216 | 104,735 | 510,657 | |||||
CPFL Paulista (c) | 1st | 1st | 44,000 | IGP-M + 11.5% | 26,304 | 705,865 | 6,020 | 683,465 | |||||
CPFL Paulista (c) | 1st | 2rd | 30,142 | CDI + 0.6% | 166,628 | 150,710 | 54,366 | 150,710 | |||||
CPFL Paulista (d) | 2rd | 1st | 11,968 | 109% of CDI | 4,964 | 119,680 | - | - | |||||
CPFL Paulista (d) | 2rd | 2rd | 13,032 | IGP-M + 9.8% | 3,232 | 134,517 | - | - | |||||
BAESA (e) | 1st | - | 23,094 | 105% of CDI | - | 23,094 | - | - | |||||
BAESA (e) | 2rd | - | 23,281 | IGP-M + 9.55% | - | 23,281 | - | - | |||||
388,008 | 2,394,353 | 296,269 | 2,066,822 | ||||||||||
a) On April 1, 2003, the Company issued 90,000 nonconvertible debentures at a face value of R$ 10 each, related to the 1st series of the 2nd issue, totaling R$ 900,000. These debentures are remunerated based on DI (average rates of overnight deposits with unrelated financial institutions), plus interest of 2.85% per year, maturing on April 1, 2008, with repricing date on October 1, 2004 and is guaranteed by CPFL Paulista and CPFL Geração shares pledges and by collateral from majority shareholders. The funds obtained from the 2nd issue were used to pay debt, including the 1st debenture issue and 3rd promissory note issuance of the Company. In the fourth quarter of 2003, the Company redeemed 17,801 debentures; thus, 72,199 debentures are outstanding. |
b) Nonconvertible
1st issue debentures, placed privately by SEMESA S.A. These debentures are restated
based on the TJLP, plus interest of 4% to 5% per year. The debentures are scheduled to
mature in 2009. The funds obtained in this issuance were applied to the
financing ofcontruction of the Serra da Mesa and is guaranteed by CPFL Geração
shares pledges and credits proceeding from the operations of electric energy
supplies kept by Semesa with Furnas Centrais Elétricas S.A. c) For the purpose of raising additional funds for the acquisition of the ownership control of RGE, on June 1, 2001, CPFL Paulista placed unsecured debentures in two series as follows: 1st series - placement of 100% of 44,000 debentures, with annual remuneration based on the IGP-M plus interest of 11.50% per year, 50% maturing on June 1, 2007 and the remaining 50% on June 1, 2008; 2nd series - placement of 67% of 30,142 debentures, with annual remuneration based on the DI rate for unrelated financial institutions plus a spread of 0.6% per year, 50% maturing on June 1, 2005 and the remaining 50% on June 1, 2006. |
d) On July 1, 2004, the subsidiary CPFL Paulista placed 25,000 unsecured debentures, nonconvertible in shares with unit par value of R$ 10, in two series, totaling R$ 250,000. The 1st series is composed of 11,968 debentures, which are remunerated based on 109% of the DI rate and the 2nd series is composed by 13,032 debentures, which are remunerated by the variation of the IGP-M, plus an interest rate of 9.8% per year; both series maturing on July 1, 2005. The funds obtained from this issuance shall be used as follows: (i) Approximately R$ 190,000 shall be used to lengthen part of the short-term debts of CPFL Paulista and the remaining R$ 60,000 shall be utilized to fund part of the investments in energy distribution forecasted for the periods 2004 and 2005. |
e) On August 1, 2004, Baesa carried out the 1st and 2nd emission of simple debentures, nonconvertible in shares; the 1st issue with quarterly maturity has its first payment programmed for the 1st of November of 2006 and the last payment on August 1, 2016. The 2nd issuance will be paid annually and has its first payment programmed for the 1st of August 2007 and the last payment on August 1, 2016. These debentures are guaranteed by letter of credit issued by the shareholders in proportion to their share ownership. |
Debt covenants and restrictions
Certain contracts for loans, financing and debentures have restrictive clauses that require, among other things, that the Company and its subsidiaries maintain certain financial ratios within the established parameters.
In the understanding of the Company and its subsidiaries, these clauses and commitments have been adequately met, as summarized below:
CPFL Energia
The Investment Agreement with the IFC restricts the Companys capability to pledge assets or to invest in third parties. Additionally, this agreement precludes the payment of dividends by the Company and its indirect subsidiary Centrais Elétricas, above of the minimum requirement, in case of insolvency or default.
The swap agreement that hedges the loan granted by IFC, requires the Company to maintain certain economic-financial limits based on its consolidated quarterly balance as well as to maintain certain indexes which are as follows:
a) The result of the division of the net debt adjusted by the EBITDA not greater than 4 at the end of the third quarter of 2004; and |
b) The
result of the division of the total debt adjusted by the EBITDA: b.1) equal or less than 4 times at the end of 2004; b.2) equal or less than 3.8 times in 2005; and b.3) equal or less than 3.5 times from 2006. - Net Adjusted Debt means, in any period, the Total Adjusted Debt excluding Cash and Cash Investments - Total Debt Adjusted means, in any period, the Total Debt, excluding the loan from the BNDES relative to Extraordinary Tariff Adjustment, CVA and similar regulatory loans. |
c) The result of the division of the EBITDA by the financial expenses equal or 1.5 times higher during 2004 and 2.0 times higher during the subsequent years. |
|
CPFL Paulista
The
Floating Rate Credit Facility restricts Paulista from paying dividends, redeeming
shares or distributing capital to its shareholders until settlement of amounts
falling due in July 2004 (see below).
The Floating Rate Credit Facility also established certain limitations whereby Paulista may not make capital expenditures during
any fiscal year in excess of R$ 151 million in 2004, R$ 152 million in 2005 and R$ 160 million in 2006. Additionally, the Float
Rate Notes determined that CPFL Paulista must maintain the following financial ratios:
a) total shareholders equity to total shareholders equity plus total indebtedness not less than 47% (on a consolidated basis)
and 45% (on a stand-alone basis);
b) EBITDA to interest expense not less than 2.25 (consolidated and stand-alone bases);
c) debt to EBITDA not greater than 3.50 (on a consolidated basis) and 3.80 (on a stand-alone basis).
The BNDES Investment Program-related loans and financing have settlement priority in relation to the payment of dividends in excess of the 25% minimum mandatory dividends as determined by Brazilian corporate law.
The 1st issue debentures by Paulista must maintain a ratio of EBITDA to financial expenses of at least 1.5, and a ratio of capital to total indebtedness plus shareholders equity of at least 40%.
The
debentures of the second issue of CPFL Paulista establish the following indexes and
limits:
a) The ratio between EBITDA and Financial Expenses, higher or equal 1.5 times until 2007 and, higher or equal 2.0 times as from
2008, inclusive; and
b) In relation to the Total Capitalization, the level of Shareholders Capital shall be of at least 40%, while the level of
Third-Party Capital shall be no more than 60%.
CPFL Geração
RGE
The
BNDES Investment Program and BNDES-FINEM loans to RGE have settlement priority in
relation to the payment of dividends in excess of the 25% minimum mandatory
dividends as determined by Brazilian corporate law.
The mentioned loans determine, additionally, the maintenance of the capitalization level (Shareholders Equity divided by the
Total Assets) equal to or over 40%.
Under
the trade finance transaction between Sul Geradora Participações S.A. (Sul Geradora)
and BankBoston, Sul Geradora is required to settle amounts under this credit
facility, before paying any dividends, redeeming shares or distributing capital to
its shareholders.
Under the trade finance loan between Sul Geradora and BankBoston, Sul Geradora must maintain the following ratios:
a) EBITDA to interest expense not less than 2.0;
b) indebtedness to shareholders equity not greater than 0.55;
c) indebtedness to EBITDA not greater than 3.5.
The loan
from Itaú BBA contains restrictive clauses concerning the change or modification in
the capital composition, any change, transfer or concession, direct or indirect,
of the share control, or the merger or spin-off, without prior and express
creditor approval. Additionally, the following financial ratios must be maintained:
a) EBITDA to financial expenses, net, equal to or greater than 1.6;
b) Net indebtedness (total bank debt adjusted according to swap operations, less temporary cash investments) to EBITDA, equal
to or less than 2.7.
The loan
from Unibanco requires maintenance of the following financial ratios:
a) EBITDA to interest paid, plus net debt amortization equal to or greater than 1.05;
b) Total indebtedness to EBITDA equal to or less than 3.0 (2004) and 2.5 (2005 to 2007);
c) Paid interest to EBITDA equal to or less than 0.4;
d) Total indebtedness equal to or less than R$ 800,000.
Governmental loans
related to the Emergency Support Program (from the BNDES) will be disregarded from
indebtedness, interest amortization, as well from the effect of the regulatory
assets on the EBITDA.
Noncompliance with the
above-mentioned covenants may trigger cross-default of other contractual obligations.
In addition, a number
of the Companys financing instruments are subject to acceleration if our current
shareholders cease to own a majority of CPFL Energias voting equity or otherwise
loose control of the management and policies of the company, or if VBC ceases to
own, directly or indirectly, at least 25% of Paulistas issued and outstanding capital
stock.
CPFL Paulista, CPFL Piratininga and CPFL Geração, through Fundação CESP, and RGE, through Fundação ELETROCEEE, sponsor supplementary retirement and pension plans for their employees.
In the consolidated, the Company recognized an operating expense of R$ 53,697 (R$ 76,340 in the 3rd quarter of 2003), related to employee pension plan.
CPFL | CPFL | CPFL | RGE | |
Paulista | Piratininga | Geração | ||
Net actuarial liabilities at beginning of year | 669,173 | 83,741 | 13,295 | 3,847 |
Expenses recognized in statement of operations | 125,975 | 47,654 | 2,520 | 805 |
Sponsor's contributions | (70,144) | (15,429) | (1,403) | (427) |
725,004 | 115,966 | 14,412 | 4,225 | |
Current | 71,204 | 18,690 | 1,643 | - |
Long-term | 653,800 | 97,276 | 12,769 | 4,225 |
In the Companys consolidated balance, there are also under current liabilities and long term liabilities the amounts of R$ 14,864 and R$ 27,940, respectively, referring to other contributions to employee pension plans.
In the consolidated statement of operations, expenses on private pension plans arising from operating subsidiaries (CPFL Paulista, CPFL Piratininga and RGE) are classified as cost of operation under the caption Employee Pension Plans. Expenses incurred by CPFL Geração are recorded as general and administrative expenses.
As of September 30 and June 30, 2004, the balances are as follows:
Consolidated | ||||
Current | Long-term | |||
September 30, | June 30, | September 30, | June 30, | |
2004 | 2004 | 2004 | 2004 | |
ICMS ( State VAT) | 225,996 | 212,702 | - | - |
PIS (tax on revenue) | 8,176 | 6,014 | - | 875 |
COFINS (tax on revenue) | 34,683 | 27,734 | 18,483 | 26,785 |
INSS (social security contribution) | 3,506 | 3,232 | - | - |
FGTS (severance indemnity fund) | 32 | 338 | - | - |
IRPJ (corporate income tax) | 144,996 | 83,737 | 60,206 | 90,554 |
CSLL (social contribution tax) | 56,080 | 32,776 | 21,673 | 32,600 |
Other | 4,556 | 14,308 | - | - |
TOTAL | 478,025 | 380,841 | 100,362 | 150,814 |
Consolidated | ||||||
September 30, 2004 | June 30, 2004 | |||||
Reserve | Reserve | |||||
Charge for | Accumulated | Escrow | Charge for | Accumulated | Escrow | |
the quarter | balance | deposits | the quarter | balance | deposits | |
Labor | ||||||
Sundry | (93) | 30,733 | 28,236 | (182) | 30,810 | 29,791 |
Civil | ||||||
Personal damages | - | 20,657 | 4,180 | - | 20,657 | 4,180 |
Tariff increase | - | 50,742 | 10,781 | - | 50,742 | 11,879 |
Purchased energy | 19,132 | 28,270 | 16,058 | 21,719 | 59,253 | 55,442 |
Other | 5,055 | 6,816 | - | - | 1,761 | - |
24,187 | 106,485 | 31,019 | 21,719 | 132,413 | 71,501 | |
Tax | ||||||
FINSOCIAL - Litigation | 148 | 17,009 | 48,462 | 100 | 16,861 | 48,042 |
PIS/PASEP | 249 | 10,753 | - | 270 | 10,483 | - |
COFINS - injuction | 2,081 | 79,623 | 2,317 | 2,177 | 77,434 | 2,317 |
Income tax | 4,830 | 4,830 | 4,085 | - | - | - |
Other | (2,198) | 34,463 | 5,715 | 1,521 | 36,336 | 5,715 |
5,110 | 146,678 | 60,579 | 4,068 | 141,114 | 56,074 | |
TOTAL | 29,204 | 283,896 | 119,834 | 25,605 | 304,337 | 157,366 |
Labor: Refer to filed labor lawsuits. In the consolidated, in accordance with the terms of the spin-off of Bandeirante, Piratininga is liable for obligations related to contingent risks of employees located in the respective regions it assumed, whereas obligations arising from lawsuits relating October 1, 2001, to the period prior to the spin-off date are assumed in the proportional percentage of the owners before the separation (56% for Bandeirante and 44% for Piratininga).
Personal injury: principally represent claims for indemnities, whose chances of loss are considered probable.
Tariff increase: The claims relating to these lawsuits were brought by industrial consumers alleging that certain tariff increases during a price freeze when Regulations No. 38 and 45/1986 imposed by the Brazilian government from March to November 1986 (the Cruzado Economic Plan period) were illegal.
Energy purchased: as a result of the loss of several consumers, Paulista and Piratininga requested from ANEEL a reduction in the capacity demand determined in their initial supply contracts, which was partially granted by ANEEL through Resolution No. 552/ 2003. These energy suppliers filed a lawsuit since they do not agree with the reduction in volume of energy determined by ANEEL. The amounts relating to this reduction have been deposited in an escrow account.
Due to the devial of the injunction in the quarter, the opposing parties were authorized to draw part of the judicial deposits, which was written-off by subsidiaries CPFL Paulista and CPFL Piratininga against the reserve for contingencies, in the amounts of R$ 21,025 and R$ 29,090, respectively.
FINSOCIAL: refers to a challenge in court of payment of FINSOCIAL (tax on revenue) for the period from June 1989 to October 1991. CPFL Paulista obtained injunctions for the nonpayment of these taxes, by making an escrow deposit. Escrow deposits are recorded under the caption Escrow Deposits, in long-term assets, and are restated using the Daily Reference Rate (TRD) index.
COFINS and PIS: refers to a challenge in court regarding the inclusion of financial and nonoperating income in the calculation basis for PIS and COFINS (taxes on revenue). CPFL Paulista, CPFL Piratininga and DRAFT I obtained an injunction to pay these taxes in accordance with the previous legislation. Awaiting a final ruling on this matter, the Company and its subsidiaries have recorded a provision for the amounts in dispute.
Other: refers to other lawsuits and administrative proceedings before various courts arising from the ordinary course of business involving mainly tax matters relating to IR (Income Tax), INSS (Social Security), FGTS (Severance Pay Fund), and SAT (Labor Accident Insurance).
Possible Losses: The Company and its subsidiaries are also party to lawsuits for which a favorable outcome is classified as possible. In connection with these lawsuits, the Companys management, based on the advice of external counsel, believes that the Company has a solid defense.
However, there is not a consistent trend in decisions issued by Brazilian courts or any decisions from the Brazilian superior courts that would enable the Company to classify losses in respect of the related claims as either probable or remote. Claims relating to possible losses as of September 30, 2004 are as follows: (i) claims relating to several labor lawsuits amounting to approximately R$ 54,424 in the consolidated; (ii) claims relating to civil litigation, principally related to personal injury, in the amount of approximately R$ 39,809 in the consolidated; and (iii) claims relating to tax litigation, principally related to income tax and PIS and COFINS taxes, amounting to approximately R$ 31,470 in the consolidated.
Managements of CPFL Paulista, CPFL Piratininga and RGE, based on the opinion of their legal counsels, believe that there are no significant risks not covered by sufficient reserves in their financial statements and that could have a significant impact on their future results.
In the consolidated, the Company has registered court-ordered frozen bank accounts in the amount of R$ 22,283 basically related to labor lawsuits.
In the consolidated, as of September 30 and June 30, 2004, Other in current liabilities is as follows:
Consolidated | ||
September 30, 2004 | June 30, 2004 | |
Consumers and Concessionaries | 37,355 | 35,054 |
Advances | 13,003 | 16,319 |
Interest on compulsory loans | 8,115 | 2,994 |
Emergency capacity charges (ECE) | 38,015 | 34,756 |
Energy purchase charges (EEE) | 896 | 941 |
Other | 19,787 | 19,292 |
TOTAL | 117,171 | 109,356 |
As of September 30, 2004, the parent Companys Long-term liabilities balance refers to credit assignment agreements subject to exchange variation, with full maturity in October 2006. Through a swap mechanism, this operation was converted to local cost, corresponding to 111.4% of the variation of the CDI (Interbank Deposit Certificate). This swap operation totaled as of September 30, 2004, a loss of R$ 5.720. The gains and losses related to the swap operations carried out by the Company are recorded net, under the caption Derivatives.
All of the Companys shares are common shares, without par value, distributed as follows as of September 30 and June 30, 2004:
Ownership interest | ||||
September 30, 2004 | June 30, 2004 | |||
Shareholders | Common shares | % | Common shares | % |
VBC Energia S.A. | 182,722,929 | 44.37% | 1,827,229,375 | 44.37% |
521 Participações S.A. | 152,238,430 | 36.96% | 1,522,384,377 | 36.96% |
Bonaire Participações S.A. | 62,823,909 | 15.25% | 628,239,133 | 15.25% |
BNDES Participações S.A. | 14,084,507 | 3.42% | 140,845,070 | 3.42% |
Other (Board members) | 21 | 0.00% | 22 | 0.00% |
Total | 411,869,796 | 100.00% | 4,118,697,977 | 100.00% |
21.1 Reserve Stock Split
In the Extraordinary Shareholders Meeting held on August 13, 2004, the shareholders of CPFL Energia approved a one-for-ten reverse stock split of the Companys outstanding shares without changing the original capital composition.
21.2 Intermediary dividend
In order to comply with article 201 of Law No. 6404/1976 and paragraph 1, article 32 of the bylaws, the Company proposed the distribution of net income as of June 30, 2004 as dividends, in the amount of R$ 124,826, for shares existing as of that date, attributing the amount of R$ 30.3071506 per thousand shares. As of September 30, 2004, the shareholders were partially paid the amount of R$ 100,000.
21.3 Capital Reduction and Absorption of Accumulated Deficit
Consolidated | ||||
2004 | 2003 | |||
Consumers | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Residential | 784,262 | 2,299,475 | 683,851 | 1,980,955 |
Industrial | 848,702 | 2,330,729 | 727,948 | 2,000,038 |
Commercial | 394,267 | 1,156,591 | 328,217 | 966,523 |
Rural | 71,659 | 196,049 | 62,442 | 159,304 |
Public administration | 57,554 | 162,018 | 46,591 | 129,231 |
Public lighting | 52,907 | 153,201 | 47,918 | 135,961 |
Public services | 74,800 | 207,386 | 64,020 | 174,578 |
Billed | 2,284,151 | 6,505,449 | 1,960,987 | 5,546,590 |
Unbilled (net) | 3,006 | 3,020 | (4,513) | 21,895 |
Differential - 2003 Tariff Review | (117,142) | (77,898) | - | - |
Realization of extraordinary tariff adjustment | (86,007) | (241,706) | (53,621) | (188,907) |
Energy capacity charges | 90,285 | 276,569 | 65,599 | 180,543 |
Electricity from independent suppliers (Note 3) | - | 57,199 | (20,181) | (20,789) |
2,174,293 | 6,522,633 | 1,948,271 | 5,539,332 | |
Electricity sales to distributors | ||||
Furnas | 63,743 | 189,885 | 58,639 | 173,915 |
Other | 12,429 | 41,158 | 11,969 | 17,610 |
76,172 | 231,043 | 70,608 | 191,525 | |
Income on electric network use | 60,388 | 150,133 | 9,305 | 22,603 |
Other | 49,064 | 92,655 | 54,158 | 93,139 |
TOTAL | 2,359,917 | 6,996,464 | 2,082,342 | 5,846,599 |
Consolidated | ||||
2004 | 2003 | |||
Consumers - In GWh (*) | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Residential | 2,059 | 6,188 | 2,000 | 6,070 |
Industrial | 4,625 | 13,192 | 4,271 | 12,453 |
Commercial | 1,181 | 3,628 | 1,096 | 3,473 |
Rural | 423 | 1,180 | 414 | 1,107 |
Public administration | 187 | 551 | 163 | 503 |
Public lighting | 270 | 801 | 267 | 782 |
Public services | 346 | 1,017 | 341 | 999 |
TOTAL | 9,091 | 26,557 | 8,552 | 25,387 |
Consolidated | ||||
Number of Consumers Active (*) | September 30, 2004 | September 30, 2003 | ||
Residential | 4,643,824 | 4,545,542 | ||
Industrial | 81,480 | 80,168 | ||
Commercial | 435,692 | 427,868 | ||
Rural | 229,163 | 223,380 | ||
Public administration | 35,111 | 34,153 | ||
Public lighting | 1,978 | 2,584 | ||
Public services | 5,333 | 5,239 | ||
TOTAL | 5,432,581 | 5,318,934 | ||
(*) Not reviewed by Independent Auditors
Consolidated | ||||
2004 | 2003 | |||
Tax and Contributions | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
ICMS (state VAT) | (422,299) | (1,198,416) | (352,209) | (1,004,064) |
PIS (tax on revenue) | (19,249) | (55,300) | (13,904) | (42,278) |
COFINS (tax on revenue) | (85,236) | (238,976) | (60,638) | (174,855) |
ISS (service tax) | (192) | (431) | (207) | (496) |
Global reversion quota (RGR) | (10,733) | (33,896) | (8,572) | (35,259) |
Other | (90,285) | (276,569) | (65,599) | (180,502) |
TOTAL | (627,994) | (1,803,588) | (501,129) | (1,437,454) |
Consolidated | ||||
2004 | 2003 | |||
Electricity purchased for resale | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Itaipú Binacional | (237,369) | (718,299) | (237,332) | (751,892) |
Furnas Centrais Elétricas S.A | (97,702) | (289,945) | (133,488) | (375,379) |
CESP - Cia. Energética de São Paulo | (90,132) | (274,152) | (127,717) | (359,963) |
Cia de Geração de Energia Elétrica do Tietê | (38,048) | (116,579) | (29,946) | (127,262) |
Duke Energy Inter. Ger. Paranapanema S.A. | (52,909) | (158,111) | (59,648) | (165,930) |
Tractebel Energia S.A. | (138,200) | (400,249) | (60,807) | (152,135) |
EMAE - Empresa Metropolitana de Águas e Energia | (6,155) | (19,625) | (7,834) | (24,424) |
Cia Estadual Energ. Eletr. - CEEE | (4,558) | (12,455) | (7,417) | (18,113) |
AES Uruguaiana Ltda. | (16,498) | (54,147) | (14,819) | (51,529) |
Petrobrás | (53,899) | (156,052) | - | - |
Other | (95,360) | (194,495) | (88,273) | (128,098) |
SUBTOTAL | (830,830) | (2,394,109) | (767,281) | (2,154,725) |
Deferral related to parcel "A" variations - CVA | (34,678) | (73,717) | (48,665) | (82,438) |
SOMA | (865,508) | (2,467,826) | (815,946) | (2,237,163) |
Adjustments arising from Regulatory Instruction Nº 1 | - | (67,536) | - | - |
SUBTOTAL | (865,508) | (2,535,362) | (815,946) | (2,237,163) |
Electricity network usage charges | ||||
Basic network charges | (136,193) | (356,469) | (124,268) | (299,827) |
Charges for transmission from Itaipú | (13,443) | (38,452) | (11,628) | (30,941) |
Connection Charges | (22,385) | (59,581) | (12,077) | (33,790) |
System service charges(ESS) | (3,720) | (9,255) | 17,043 | (31,015) |
SUBTOTAL | (175,741) | (463,757) | (130,930) | (395,573) |
Deferral related to parcel "A" variations | (37,197) | (60,217) | 17,677 | 72,034 |
SUBTOTAL | (212,938) | (523,974) | (113,253) | (323,539) |
TOTAL | (1,078,446) | (3,059,336) | (929,199) | (2,560,702) |
Consolidated | ||||
GW(h) | ||||
2004 | 2003 | |||
Electricity purchased for resale (*) | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Itaipú Binacional | 2,594 | 7,752 | 2,666 | 7,911 |
Furnas Centrais Elétricas S.A | 1,237 | 3,685 | 1,848 | 5,571 |
CESP - Cia. Energética de São Paulo | 1,312 | 3,933 | 1,802 | 5,415 |
Cia de Geração de Energia Elétrica do Tietê | 481 | 1,539 | 476 | 1,907 |
Duke Energy Inter. Ger. Paranapanema S.A. | 643 | 2,030 | 699 | 2,464 |
Tractebel Energia S.A. | 1,778 | 5,068 | 850 | 2,172 |
EMAE - Empresa Metropolitana de Águas e Energia | 100 | 282 | 123 | 389 |
Cia Estadual Energ. Eletr. - CEEE | 84 | 232 | 129 | 347 |
AES Uruguaiana Ltda. | 151 | 554 | 155 | 554 |
Petrobrás | 721 | 2,163 | - | - |
Other | 1,369 | 3,206 | 1,559 | 2,819 |
TOTAL | 10,470 | 30,444 | 10,307 | 29,549 |
(*) Not reviewed by Independent Auditors
Consolidated | ||||
2004 | 2003 | |||
Cost of Operation | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Personnel | (48,326) | (146,592) | (44,844) | (136,427) |
Employee pension plans | (50,371) | (137,278) | (73,480) | (175,098) |
Materials | (8,742) | (25,456) | (2,922) | (12,015) |
Outside services | (24,350) | (64,833) | (17,121) | (51,134) |
Depreciation and amortization | (65,761) | (194,893) | (63,946) | (192,004) |
Fuel usage quota (CCC)/ Energy development account (CDE) |
(116,947) | (334,665) | (85,905) | (247,358) |
Other | (3,371) | (7,559) | (2,500) | (7,048) |
TOTAL | (317,868) | (911,276) | (290,718) | (821,084) |
Consolidated | ||||
2004 | 2003 | |||
Selling | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Personnel | (7,705) | (22,859) | (6,444) | (17,671) |
Materials | (1,006) | (2,130) | (434) | (1,169) |
Outside services | (12,610) | (33,764) | (13,691) | (36,229) |
Allowance for doubtful accounts | (27,817) | (52,003) | (13,883) | (30,043) |
Depreciation and amortization | (1,059) | (2,880) | (882) | (2,625) |
Collection tariffs and services | (9,009) | (26,915) | (8,815) | (24,629) |
Other | (1,160) | (3,697) | (2,503) | (5,445) |
(60,366) | (144,248) | (46,652) | (117,811) | |
General and administrative | ||||
Personnel | (16,204) | (51,531) | (12,608) | (43,727) |
Employee pension plans | (3,326) | (4,707) | (2,860) | (4,875) |
Materials | (725) | (2,218) | (683) | (6,775) |
Outside services | (24,672) | (73,713) | (19,834) | (68,779) |
Leasing and rent | (1,344) | (4,201) | (1,696) | (3,139) |
Depreciation and amortization | (5,456) | (15,658) | (5,037) | (14,486) |
Advertising | (866) | (2,630) | (1,357) | (3,626) |
Legal and indemnity | (7,244) | (13,772) | (2,033) | (7,920) |
Donation | (1,220) | (4,659) | (968) | (4,749) |
PERCEE | (2,020) | (9,495) | (2,255) | (6,317) |
Other | (3,818) | (17,052) | (5,241) | (13,381) |
(66,895) | (199,636) | (54,572) | (177,774) | |
Other | ||||
Inspection fees | (3,738) | (9,429) | (2,946) | (6,781) |
Energy efficiency research | (4,759) | (10,240) | (4,446) | (10,200) |
(8,497) | (19,669) | (7,392) | (16,981) | |
Consolidated | ||||
2004 | 2003 | |||
INCOME | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Income from temporary cash investments | 21,340 | 49,438 | 1,046 | 5,174 |
Swap - Floating Rate Notes | - | - | - | 82,954 |
Late payment charges | 20,234 | 57,307 | 23,244 | 56,741 |
Interest on prepaid IRPJ and CSLL | 1,535 | 3,409 | 5,094 | 13,676 |
Monetary variations | (16,924) | 3,777 | 36,151 | (30,401) |
Negative goodwill amortization | - | - | 321 | 962 |
CVA compensation | 30,166 | 88,655 | 41,497 | 108,240 |
Reversal of restatement - hedge | 7,901 | 7,901 | - | - |
Interest - extraordinary tariff adjustment | 28,856 | 88,667 | 45,505 | 142,841 |
Interest on loan contract | 903 | 2,708 | - | - |
Other | 17,409 | 27,652 | 4,405 | 38,286 |
111,420 | 329,514 | 157,263 | 418,473 | |
EXPENSES | ||||
Debt charges | (178,630) | (505,156) | (245,348) | (844,855) |
Banking expenses | (15,318) | (43,679) | (11,066) | (31,693) |
Monetary variations | (41,467) | (202,151) | (73,677) | (170,383) |
Goodwill amortization | (14,760) | (44,278) | (41,018) | (123,054) |
Amortization - exchange variation | (2,229) | (8,170) | (4,549) | (15,927) |
Interest on intercompany loan | (297) | (966) | (5,431) | (5,431) |
Other | (8,889) | (20,226) | (12,298) | (62,810) |
(261,590) | (824,626) | (393,387) | (1,254,153) | |
Interest on Capital | - | (3,180) | - | - |
FINANCIAL EXPENSE, NET | (150,170) | (498,292) | (236,124) | (835,680) |
Consolidated | ||||
2004 | 2003 | |||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |
INCOME | ||||
Gain on sale of participation in subsidiaries | - | 33 | 24,722 | 39,537 |
Gain on charges in participation in subsidiaries | 11 | 11 | 101 | 232 |
Gain on disposal of permanent assets | 793 | 3,007 | 2,970 | 6,636 |
Other | 918 | 1,687 | 1,095 | 1,446 |
1,723 | 4,739 | 28,888 | 47,851 | |
EXPENSES | ||||
Loss on charges in participation in subsidiaries | - | (352) | - | - |
Loss on disposal of permanent assets | (2,768) | (8,524) | (1,944) | (6,961) |
Loss on discontinued studies and projects | (2,374) | (3,930) | - | - |
Other | (403) | (501) | (985) | (1,227) |
(5,545) | (13,307) | (2,929) | (8,188) | |
Total | (3,822) | (8,568) | 25,959 | 39,663 |
CONSIDERATIONS ON RISKS
The Companys and subsidiaries business principally includes the supply of energy to final consumers, as concessionaires of public services, whose activities and tariffs are regulated by ANEEL. The principal market risk factors that affect the Companies business are as follows:
Exchange rate risk: This risk arises from the possibility that the subsidiaries may incur losses and cash restrictions due to exchange rate fluctuations, which would increase the balances of liabilities in foreign currency. In order to protect against that risk, the subsidiaries have contracted hedge/swap operations so that their debts are indexed to domestic index variations. These operations are recorded under the accrual basis of accounting and in conformity with the conditions of the instrument contracted.
Floating Rate Notes The exposure related to the issuance of Floating Rate Notes was substantially covered by swap operations, which enabled the Company to exchange the risks associated with the operation (exchange variation + LIBOR + 2.95% per year) for a cost ranging from 93.65% to 94.75% of the CDI (interbank deposit rates). For swap contracts, so as not to impair the Companys credit limit with the intermediary bank, a reset clause was established, through which swap operations are fully settled when net positions, discounted to current value, exceed a certain percentage established by contract. This procedure may impact the Companys cash flows, by either generating or requiring funds for coverage of the swap positions upon the reset.
Purchase of energy from Itaipu: The Companys subsidiaries are exposed to exchange variation risk on the purchase of electricity from Itaipu. The CVA mechanism protects the subsidiaries against possible losses, as mentioned in Notes 3 and 8.
IFC International Finance Corporation: Funding made through the IFC was covered through a swap operation, which enabled the Company to exchange the original funding risk (exchange variation + 6-month Libor + 5.25% per year) for the local cost of 111.4% of the CDI (Interbank Deposit Certificate).
Interest rate risk: This risk originates from the possibility that the Company and its subsidiaries may incur losses due to interest rate fluctuations, which would increase the financial expenses related to loans and financing obtained abroad. For loans in foreign currency, the subsidiaries have contracted derivative instruments to hedge against this risk (see swaps related to Floating Rate Notes, as discussed above), and for part of the loans in local currency, the subsidiaries have regulatory assets adjusted based on the Selic rate.
Credit risk: The risk arises from the possibility that subsidiaries may incur losses due to the difficulty in receiving amounts billed to their customers. This risk is considered low by the Company and its subsidiaries in view of the dispersion in the number of customers and the policy of collection and supply cuts to delinquent customers.
Energy shortage risk: The energy sold by the subsidiaries is basically generated by hydroelectric power plants. A long period of rainfall shortage can reduce the volume of water in reservoirs of power plants, thus resulting in losses due to the increase in costs for purchasing energy or reduction of revenue with the adoption of a new rationing program, as occurred in 2001. Based on the current level of reservoirs, the National Electric System Operator (ONS) does not expect a new rationing program in the foreseeable future.
Risk of debt acceleration: The Company and its subsidiaries have loan, financing and debenture contracts that include covenants that are usually adopted for these operations, for compliance with economic and financial ratios, cash generation and other. These covenants were complied with and do not limit the capacity of conducting normal operations.
EVALUATION OF FINANCIAL INSTRUMENTS
The Company and its subsidiaries have operating and financial policies and strategies aiming to obtain asset liquidity, security and profitability. Accordingly, they adopt procedures for controlling and following up on transactions and financial instrument balances in order to monitor risks and applicable rates in relation to those of the market.
As of September 30, 2004, the principal financial instruments for assets and liabilities of the Companies, as well as the criteria adopted for their valuation in the financial statements, are as follows:
Cash and Cash Equivalents: Comprise cash, banks, and temporary cash investments. The market value of these assets approximate the amounts reflected in the balance sheet.
Regulatory assets and liabilities: Basically composed of extraordinary tariff adjustment, electricity from independent suppliers, parcial A, tariff adjustment differential and CVA. These credits and charges arise from the effects of the 2001 rationing plan and other amounts related to the deferral of costs and tariffs. These amounts are stated based on criteria defined by ANEEL, according to the characteristics described in Notes 3, 5 and 8.
Loans and financing: Evaluated in compliance with the criteria contractually established, in accordance with the characteristics set forth in Note 15. As described above, as of September 30, 2004, the subsidiaries had swap instruments for loans denominated in foreign currency and subject to international interest rates. These instruments have the purpose of hedging operations, reducing risks from exchange variation and international interest rates, not being used for speculative purposes.
Debentures: Debentures issued by the Company and its subsidiaries are not traded in the market. They are evaluated in accordance with the criteria established upon issuance, based on the characteristics set forth in Note 15.
Investments in subsidiaries: the Company has investments carried under the equity method in subsidiaries whose shares are traded in the capital market. Management believes that the trading value of these shares does not represent the market value of the respective companies since the volume of market transactions of these companies is small.
The estimate of market value of the financial instruments of the Company was calculated based on discount models of future cash flows brought to current value, comparison with similar transactions contracted with dates near the Quarterly Information and comparisons with average market parameters. For transactions for which there were no similar in the market, especially those relative to the energy rationing program, the Company assumed that the market value was represented by the respective book value.
The book and fair values of the financial instruments (Company and consolidated) as of September 30, 2004, are as follows:
Company | Consolidated | |||
Book Value | Fair Value | Book Value | Fair Value | |
Loans and financing (Note 15) | 222,300 | 328,493 | 3,185,926 | 3,239,608 |
Debentures (Note 15) | 787,892 | 787,892 | 2,782,361 | 2,704,519 |
Derivative contracts | 13,884 | 7,574 | 45,686 | 44,567 |
Securities | - | - | 103,075 | 107,834 |
TOTAL | 1,024,076 | 1,123,959 | 6,117,048 | 6,096,528 |
a) | Participation
Agreement in the New Market |
The inclusion
of CPFL Energia in the New Market means also the adhesion to a set of corporate rules.
These rules, which are consolidated in the Listing Regulation, expand the
rights of the shareholders, improve the quality of information usually
disclosed by the companies, and, since the decision upon the resolution of
disputes is made by an Arbitration Chamber, they offer to investors the
assurance of a more agile and specialized alternative.
|
b) | Methodology
for calculating the differences in Low-Income Consumers revenue
|
Management believes
that the impact of the eventual rules modification related to low-income consumers and
the final approval by ANEEL of the amounts to be recorded under this caption will not
have material effects in the Companys financial position and statements of operations.
|
c) | Regulation
under the New Industry Model Law
|
Energy Industry Monitoring Committee CMSE
On August 9, 2004, the Brazilian Government issued Decree No.5,175 creating the Energy Industry Monitoring Committee - CMSE, which shall be directed and coordinated by the MME and formed by representatives of ANEEL, of the National Oil Regulatory Agency (ANP), Energy Trading Chamber (CCEE), Energy Research Company (EPE) and National Operators of the Electric System (ONS). The main attributions of the CMSE shall be (i) follow-up on the activities of the energy sector, (ii) evaluate the supply and service conditions to the electric power market and (iii) prepare and propose preventive or corrective actions for maintenance or restoration of the safety in the supply and service to the electrical power market, sending these to the National Energy Policy Council (CNPE).
Energy Trading Chamber - CCEE
MAE shall be terminated and its activities and assets shall be absorbed by the new CCEE within ninety (90) days of the publication of Decree No. 5,177, as of August 12, 2004.
According to the decree mentioned, CCEE shall be organized as a private limited entity, regulated and inspected by ANEEL.
The purpose of CCEE is to enable the sale of electric power in the Interconnected National System, promoting, when authorized by ANEEL, auctions for the purchase and sale of electric power. The CCEE shall be responsible, among other things, for (i) registering all the energy purchase and sale agreements in the Regulated Market (CCEAR) and the agreements resulting from the auctions adjustment, as well as the volume of electricity contracted in the Free Market (ACL), and (ii) the accounting and settlement of short-term transactions.
The CCEE will be comprised of holders of concessions, permissions and authorizations in the electricity industry and free consumers. Its Board of Directors will be comprised of five members, four of which will be appointed by these agents and one by the MME, which will be its Chairman.
Energy Research Company EPE
On August 16, 2004 through Decree No. 5,184, the Brazilian Government created the Energy Research Company EPE and approved its Bylaws. EPE is a state-owned company, responsible for the conduction of studies and researches to help the planning activities of the energetic sector, including the electric power, oil, natural gas and its derivatives, mineral coal, renewable energetic sources, as well as on the area of energetic efficiency. The studies and researches developed by EPE will provide subsidies for the formulation, planning and the implementation of actions of the MME in the sphere of national energetic policy.
In view of the recent issuance of laws, its comprehensiveness and complexity, in addition to supplementary rules to be regulated by ANEEL, the Company is evaluating the impacts of the new regulation on its business.
a) | Public
Offering of Shares
|
Common shares as of September 30, 2004 | Common shares after Public Offering | |||
Shareholders | Shares | % | Shares | % |
VBC Energia S.A. | 182,722,929 | 44.37% | 179,135,420 | 39.68% |
521 Participações S.A. | 152,238,430 | 36.96% | 149,230,369 | 33.06% |
Bonaire Participações S.A. | 62,823,909 | 15.25% | 61,503,529 | 13.62% |
BNDES Participações S.A. | 14,084,507 | 3.42% | 14,084,507 | 3.12% |
Other (Board members) | 21 | - | 21 | - |
Free float | - | - | 47,495,679 | 10.52% |
Total | 411,869,796 | 100.00% | 451,449,525 | 100.00% |
Expenses Related to the Offer
An underwriting commission of 4% is owed by the Company, on the value of the capital stock increase obtained with this initial public offering. All other expenses related to the offer are in final process of calculation by the Company. During the last quarter of this fiscal period, the Company will segregate these values, which will be recorded as deferred assets and expenses, considering the value of the capital stock increase that will be applied to the generation projects in progress and other investments, and the amount of resources that will be allocated as working capital.
Corporate Approval
The authorization for increasing the capital stock of the Company and to carry out the Primary Distribution, as well as the resolution on the number of common shares to be issued were approved in the Meeting of the Board of Directors of the Company held on September 2, 2004.
The capital increase and corresponding decision on the Shares issue price were approved in the Meeting of the Board of Directors of the Company held on September 28, 2004.
International Finance Corporation Covenants
The loan obtained by the Company from the IFC is subject to certain restrictions, one of which refers to the realization of a "Qualified Initial Public Offering, which was not complied with by the Company. In a letter received on October 28, 2004, the IFC states the non-exercise of the Prepayment right of the debt, mentioned in Item 3.06(b) of the Investment Agreement executed between the parties on June 25, 2003, for exercise as from November 1st, 2004.
Supplementary Issuance of Shares
As foreseen in the Distribution Agreement (International Purchase Agreement), the Leader Coordinator was granted an option for acquisition of a supplementary lot of Shares, limited to fifteen percent (15%) of the total number of shares initially offered in the context of the International Offer. On October 28, 2004, Merrill Lynch, Pierce, Fenner & Smith Incorporated exercised their option for acquisition of 59,748 ADS, represented by 179,244 common shares. Thus, the Company will issue the common shares mentioned, at the same price and under the same conditions of the ADS initially offered, in order to increase the capital stock of the Company by R$ 3,087.
b) | Redemption
of Debentures / Payment of Loans
|
c) | Transfer
of Share Ownership among Shareholders
|
d) | Periodical
Tariff Revision for 2003 in CPFL Piratininga
|
e) | Tariff
Adjustment for 2004 in CPFL Piratininga
|
f) | Incorporation
of Draft I Participações S.A.
|
g) | RGE
|
Capitalization of the balance of the fixed dividends declared and unpaid, deducted from the positive balance of the cash flow assessed as detailed in item 3 of the table below: |
Item | R$ | |
1. | Balance of fixed dividends declared and unpaid | 211,301 |
2. | Positive balance of the financial cash flow assessed according to ANEEL Resolution | (69,587) |
3. | Reversal of part of the dividends declared and unpaid to the Companys Capital Reserve Account | 141,714 |
Financial cash flow according to Resolution No. 166:
Annually prepare the incorporation cash flow, until the total amortization of the Trade Finance debt, in order to guarantee neutrality of the incorporation, observing the following procedures:
i. | Compute as inflows the effective benefits of Income Tax and Social Contribution (IRPJ and CSLL), resulting from goodwill amortization and interest on the incorporation-originated debt, as well as the profits that were not distributed to the controlling shareholders, in the form of Interest on Shareholders Equity or dividends; |
ii. | Compute as outflows the disbursement for amortization of the principal and charges of the debt assumed as a result of the incorporation, as well as the fixed dividends, the redemption of the preferred shares and the increase in the capital stock of Sul Geradora Participações S.A.; |
iii. | Remunerate
the balances of the inflow and outflow values based on the rate foreseen for
adjustment of the incorporated debt (105% of the CDI).
|
Absorption of the total losses accumulated in the amount of R$ 222,339 , as of December 31, 2003, by using part of the funds of the Capital Reserve account, in an amount equal to the losses;
Company | Consolidated | |||
2004 | 2003 | 2004 | 2003 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Net income (loss) | 118,835 | (389,918) | 118,835 | (389,918) |
Minority interest | - | - | 8,336 | (8,050) |
Items not affecting cash | ||||
- Extraordinary tariff adjustment - monetary variation | - | - | (76,218) | (199,823) |
- Depreciation and amortization | - | - | 271,983 | 482,745 |
- Provision for contingencies | - | - | 26,078 | 7,042 |
- Amortization of goodwill | 55 | (912) | 44,278 | 122,092 |
- Interest and monetary restatement | (1,301) | - | 85,029 | (83,685) |
- Interest of loan long term liabilities | - | - | 11,113 | 6,436 |
- Employee pension plan | - | - | 89,551 | 130,651 |
- Equity in subsidiaries | (224,588) | 128,569 | - | - |
- Gain/Loss on changes in participations in subsidiaries | 204 | - | 308 | (39,769) |
- Disposal of permanent assets | - | - | 5,517 | 325 |
- Deferred taxes | - | - | (56,464) | (29,726) |
- Other | - | - | (45) | 5,997 |
- Adjusted net income (loss) | (106,795) | (262,261) | 528,302 | 4,318 |
Decrease (increase) in operating assets | ||||
- Consumers and resellers | - | - | 79,521 | 299,317 |
- Other receivables | - | - | 26,919 | 19,865 |
- Derivative contracts | - | 6,045 | 217,625 | |
- Related parties | (103) | (732) | - | - |
- Recoverable taxes | (6,356) | (2,744) | (36,355) | 15,906 |
- Dividends received | 250,582 | - | - | - |
- Inventories | - | - | 178 | 190 |
- Deferred cost variations | - | - | (28,848) | (168,810) |
- Deferred charges | 8,135 | - | 126 | (16,917) |
- Escrow deposits | - | - | (22,137) | 3,922 |
- Other | 580 | 3,065 | 10,267 | (4,187) |
252,838 | (411) | 35,715 | 366,911 | |
Increase (decrease) in operating liabilities | ||||
- Suppliers | (28) | 57 | 73,635 | 7,311 |
- Taxes and payroll charges | (216) | 184 | 53,169 | 74,615 |
- Payroll | - | - | 132 | (2,855) |
- Related parties | 58 | - | - | - |
- Deferred cost variations | - | - | 8,558 | 134,126 |
- Employee pension plans | - | - | 4,818 | 1,629 |
- Debt charges | (63,856) | 118,974 | (37,265) | 139,084 |
- Derivative contracts | 13,884 | 22,477 | 84,516 | |
- Interest loans and financing | - | - | 111,834 | 29,067 |
- Regulatory charges | - | - | 32,431 | (33,006) |
- Other | 10 | 4 | 10,230 | 20,639 |
(50,148) | 119,219 | 280,019 | 455,126 | |
CASH FLOWS FROM OPERATING ACTIVITIES | 95,895 | (143,453) | 844,036 | 826,354 |
CASH FLOWS FROM INVESTING ACTIVITIES | ||||
- Additions to property, plant and equipment | - | - | (444,692) | (344,986) |
- Special obligations | - | - | 35,964 | 32,466 |
- Additions to deferred charges | - | - | (1,742) | (3,724) |
- Advance for future capital increase | - | 222,164 | - | 6,870 |
- Sale of permanent assets | - | - | 7,094 | 230,397 |
- Financial investments | 12,120 | - | (97,000) | 87,021 |
12,120 | 222,164 | (500,376) | 8,044 | |
CASH FLOWS FROM FINANCING ACTIVITIES | ||||
- Financing and debentures | 318,716 | 900,000 | 1,432,128 | 2,025,464 |
- Amortization of principal and payment of charges on loans, financing and debentures |
- | (1,707,621) | (1,091,449) | (3,698,447) |
- Dividends paid | (100,000) | - | (110,106) | (986) |
- Deferred charges | (1,084) | (11,625) | (1,084) | (11,625) |
- Advance for future increase in capital | - | 800,000 | - | 800,000 |
- Loan transactions with related parties | 164,556 | (59,572) | - | 19,125 |
382,188 | (78,818) | 229,489 | (866,469) | |
DECREASE IN CASH FOR DISPOSAL | - | - | - | (1,138) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 490,203 | (107) | 573,148 | (33,209) |
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 81,338 | 162 | 374,612 | 176,689 |
CASH AND CASH EQUIVALENTS - END OF PERIOD | 571,541 | 55 | 947,760 | 143,479 |
05.01 COMMENTS ON PERFORMANCE OF THE QUARTER
CPFL Energia, as a non-operating holding company, does not have its own cash generation. Therefore, to manage its investments, it depends directly on the results of the operations of its subsidiaries, on its shareholders funds and those obtained in the financial market.
There was an improvement in the results of the quarter, when compared to the same period in the previous year, mainly due to the better financial results and in those of the companies in which it holds a share interest, as follows:
Interest Expense
The net interest expense in the third quarter of 2004, when compared to the same period in 2003, presents a positive variation in the amount of R$ 38,687, composed as follows:
2004 | 2003 | |||
Financial Income | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months |
Income from Cash Investments | 17,158 | 30,312 | - | - |
Income from Loan Agreements | 2,797 | 9,288 | 3,601 | 5,442 |
Adjustment for Inflation | 1,617 | 2,356 | 739 | 1,827 |
Other | 1,351 | 969 | 191 | 745 |
Total | 22,923 | 42,925 | 4,531 | 8,014 |
Financial Expenses | ||||
Charges on Debts | (42,537) | (119,013) | (61,393) | (247,888) |
Adjustment for Inflation | 3,129 | (5,694) | - | (135) |
Other | (1,943) | (6,106) | (252) | (7,906) |
Total | (41,351) | (130,813) | (61,645) | (255,929) |
Interest on Shareholders' Equity | - | 52,110 | - | - |
Financial Expenses, net | (18,428) | (35,778) | (57,114) | (247,915) |
The income from cash investments in the third quarter of 2004, in the amount of R$ 17,158, was mostly due to the cash available in 2004 as a result of the capitalization in October of 2003 and the incoming resources from dividends and interest on shareholders equity received in the quarter.
The reduction of 44.54% in the charges on debts in the 3rd quarter of 2004, is due to the smaller variation of the main index applied to the Companys debts (CDI).
Income from Share Interest:
The income from share interest is related to the performance of the subsidiary companies as shown below:
Balances in: | ||||
Subsidiaries | 2004 | 2003 | ||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |
CPFL Paulista | (19,503) | 98,097 | (33,996) | (170,855) |
CPFL Geração | 13,746 | 50,468 | 21,611 | (2,630) |
CPFL Brasil | 24,761 | 76,023 | 9,712 | 44,916 |
19,004 | 224,588 | (2,673) | (128,569) | |
06.01 - CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 09/30/2004 | 4 - 06/30/2004 |
1 | Total assets | 12,907,099 | 12,435,611 |
1.01 | Current assets | 3,328,772 | 2,896,421 |
1.01.01 | Cash and cash equivalents | 947,760 | 591,169 |
1.01.02 | Credits | 2,274,591 | 2,189,745 |
1.01.02.01 | Consumers, concessionaries and permittees | 1,543,434 | 1,523,233 |
1.01.02.02 | Related parties | 0 | 0 |
1.01.02.03 | Other receivables | 67,289 | 68,551 |
1.01.02.04 | Securities | 0 | 0 |
1.01.02.05 | Recoverable taxes | 243,362 | 170,766 |
1.01.02.06 | Derivative contracts | 0 | 1,830 |
1.01.02.07 | Allowance for doubtful accounts | (48,808) | (33,002) |
1.01.02.08 | Deferred cost variations | 458,899 | 447,762 |
1.01.02.09 | Prepaid expenses | 10,415 | 10,605 |
1.01.03 | Inventories | 7,752 | 7,388 |
1.01.04 | Other | 98,669 | 105,119 |
1.02 | Long-term assets | 2,171,024 | 2,185,536 |
1.02.01 | Other Credits | 2,071,517 | 2,088,722 |
1.02.01.01 | Consumers, concessionaries and permittees | 697,981 | 747,136 |
1.02.01.02 | Other receivables | 132,038 | 159,400 |
1.02.01.03 | Escrow deposits | 119,834 | 157,366 |
1.02.01.04 | Securities | 103,925 | 850 |
1.02.01.05 | Recoverable taxes | 49,598 | 24,255 |
1.02.01.06 | Derivative contracts | 0 | 3,308 |
1.02.01.07 | Deferred tax credits | 362,329 | 356,062 |
1.02.01.08 | Advance for future capital increase | 0 | 0 |
1.02.01.09 | Deferred cost variations | 603,409 | 637,447 |
1.02.01.10 | Prepaid expenses | 2,403 | 2,898 |
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 | 99,507 | 96,814 |
1.03 | Permanent assets | 7,407,303 | 7,356,654 |
1.03.01 | Investments | 1,968,795 | 1,987,664 |
1.03.01.01 | Associated companies | 0 | 0 |
1.03.01.02 | Subsidiaries | 1,140,966 | 1,155,726 |
1.03.01.02.01 | Subsidiaries | 0 | 0 |
1.03.01.02.02 | Goodwill or negative goodwill | 1,140,966 | 1,155,726 |
1.03.01.03 | Other investments | 827,829 | 831,938 |
1.03.01.03.01 | Leased assets | 797,573 | 801,682 |
1.03.01.03.02 | Other | 30,256 | 30,256 |
1.03.02 | Property, plant and equipment | 5,366,583 | 5,286,860 |
1.03.03 | Deferred charges | 71,925 | 82,130 |
06.02 - CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian reais R$)
1 - Code | 2 - Description | 3 - 09/30/2004 | 4 - 06/30/2004 |
2 | Total liabilities and shareholders' equity | 12,907,099 | 12,435,611 |
2.01 | Current liabilities | 3,056,158 | 2,917,099 |
2.01.01 | Loans and financing | 996,316 | 1,028,406 |
2.01.01.01 | Debt charges | 94,819 | 86,802 |
2.01.01.02 | Loans and financing | 901,497 | 941,604 |
2.01.02 | Debentures | 388,008 | 296,269 |
2.01.02.01 | Debenture charges | 136,377 | 45,531 |
2.01.02.02 | Debentures | 251,631 | 250,738 |
2.01.03 | Suppliers | 663,436 | 600,523 |
2.01.04 | Taxes and payroll charges | 478,025 | 380,841 |
2.01.05 | Dividends and interest on capital | 32,585 | 140,667 |
2.01.06 | Accrued liabilities | 0 | 449 |
2.01.06.01 | Reserve for contingences | 0 | 449 |
2.01.07 | Related parties | 0 | 0 |
2.01.08 | Other | 497,788 | 469,944 |
2.01.08.01 | Payroll | 3,157 | 3,283 |
2.01.08.02 | Derivative contracts | 25,577 | 576 |
2.01.08.03 | Employee pension plans | 106,401 | 100,491 |
2.01.08.04 | Regulatory charges | 67,851 | 61,594 |
2.01.08.05 | Profit sharing | 4,027 | 7,997 |
2.01.08.06 | Related parties | 0 | 17,669 |
2.01.08.07 | Accrued liabilities | 35,555 | 29,343 |
2.01.08.08 | Deferred cost variations | 138,049 | 139,635 |
2.01.08.09 | Other | 117,171 | 109,356 |
2.02 | Long-term liabilities | 6,268,161 | 5,928,122 |
2.02.01 | Loans and financing | 2,189,610 | 2,269,077 |
2.02.02 | Debentures | 2,394,353 | 2,066,822 |
2.02.03 | Accrued liabilities | 283,896 | 304,337 |
2.02.03.01 | Reserve for contingencies | 283,896 | 304,337 |
2.02.04 | Related parties | 0 | 0 |
2.02.05 | Other | 1,400,302 | 1,287,886 |
2.02.05.01 | Suppliers | 233,105 | 290,033 |
2.02.05.02 | Derivative contracts | 20,109 | 2,712 |
2.02.05.03 | Employee pension plans | 796,010 | 751,054 |
2.02.05.04 | Taxes and payroll charges | 100,362 | 150,814 |
2.02.05.05 | Deferred cost variations | 58,320 | 69,118 |
2.02.05.06 | Other | 192,396 | 24,155 |
2.03 | Deferred income | 0 | 0 |
2.04 | Minority interest | 191,384 | 193,003 |
2.05 | Shareholders' equity | 3,391,396 | 3,397,387 |
2.05.01 | Paid-in capital | 3,397,387 | 3,397,387 |
2.05.02 | Capital reserves | 0 | 0 |
2.05.03 | Revaluation reserve | 0 | 0 |
2.05.03.01 | Own assets | 0 | 0 |
2.05.03.02 | Subsidiary/associated companies | 0 | 0 |
2.05.04 | Revenue reserves | 0 | 0 |
2.05.04.01 | Legal | 0 | 0 |
2.05.04.02 | Statutory | 0 | 0 |
2.05.04.03 | Reserve 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 revenue reserves | 0 | 0 |
2.05.05 | Accumulated defict | (5,991) | 0 |
07.01 - CONSOLIDATED INCOME STATEMENT (in thousands of reais)
1 - CODE | 2 - DESCRIPTION | 3 - 07/01/2004 | 4 - 01/01/2004 | 5 - 07/01/2003 | 6 - 01/01/2003 |
3.01 | 0perating revenue | 2,359,917 | 6,996,464 | 2,082,342 | 5,846,599 |
3.02 | Deductions | (627,994) | (1,803,588) | (501,129) | (1,437,454) |
3.03 | Net sales and/or services | 1,731,923 | 5,192,876 | 1,581,213 | 4,409,145 |
3.04 | Cost of sales and/or services | (1,396,314) | (3,970,612) | (1,219,917) | (3,381,786) |
3.04.01 | Electricity utility service costs | (1,078,446) | (3,059,336) | (929,199) | (2,560,702) |
3.04.02 | Operating costs | (317,868) | (911,276) | (290,718) | (821,084) |
3.05 | Gross profit | 335,609 | 1,222,264 | 361,296 | 1,027,359 |
3.06 | Operating expenses/income | (305,445) | (920,397) | (435,951) | (1,421,876) |
3.06.01 | Selling | (60,366) | (144,248) | (46,652) | (117,811) |
3.06.02 | General and administrative | (66,895) | (199,636) | (54,572) | (177,774) |
3.06.03 | Financial | (150,170) | (495,112) | (236,124) | (835,680) |
3.06.03.01 | Financial income | 111,420 | 329,514 | 157,263 | 418,473 |
3.06.03.02 | Financial expenses | (261,590) | (824,626) | (393,387) | (1,254,153) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | (28,014) | (81,401) | (98,603) | (290,611) |
3.06.05.01 | Other operating expenses | (8,497) | (19,669) | (7,392) | (16,981) |
3.06.05.02 | Amortization of goodwill from merger | (19,517) | (58,552) | (91,211) | (273,630) |
3.06.05.03 | Interest on capital | 0 | (3,180) | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income from operating | 30,164 | 301,867 | (74,655) | (394,517) |
3.08 | Nonoperating income (expense) | (3,822) | (8,568) | 25,959 | 39,663 |
3.08.01 | Income | 1,723 | 4,739 | 28,888 | 47,851 |
3.08.02 | Expenses | (5,545) | (13,307) | (2,929) | (8,188) |
3.09 | Income before taxes on income and minority interest | 26,342 | 293,299 | (48,696) | (354,854) |
3.10 | Income tax and social contribution | (73,450) | (201,375) | 968 | (48,443) |
3.10.01 | Social contribution tax | (19,123) | (54,008) | 5,370 | (7,703) |
3.10.02 | Income tax | (54,327) | (147,367) | (4,402) | (40,740) |
3.11 | Deferred income tax | 47,633 | 56,464 | (7,478) | 29,726 |
3.11.01 | Deferred Social contribution tax | 12,466 | 16,128 | (4,589) | 6,939 |
3.11.02 | Deferred Income tax | 35,167 | 40,336 | (2,889) | 22,787 |
3.12 | Statutory profit sharing/contributions | (8,133) | (24,397) | (8,132) | (24,397) |
3.12.01 | Profit sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | (8,133) | (24,397) | (8,132) | (24,397) |
3.12.02.01 | Extraordinary item | (8,133) | (24,397) | (8,132) | (24,397) |
3.13 | Reversal of interest on own capital | 0 | 3,180 | 0 | 0 |
3.14 | Minority interest | 1,617 | (8,336) | 302 | 8,050 |
3.15 | Net income (loss) for the period | (5,991) | 118,835 | (63,036) | (389,918) |
SHARES OUTSTANDING EXCLUDING TREASURY STOCK (in thousands) | 411,869,796 | 411,869,796 | 3,390,998,447 | 3,390,998,447 | |
EARNINGS PER SHARE | 0.28853 | ||||
LOSS PER SHARE | (0.01455) | (0.01859) | (0.11499) |
08.01 COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER
(Nonfinancial data not reviewed by the independent auditors)
The consolidated result of CPFL Energia derives from the operations of distribution, generation and sales of electric power of its subsidiaries CPFL Paulista, CPFL Geração and CPFL Brasil, respectively. Following is an analysis of the results for the nine months and quarters ended on September 30, 2004 and 2003.
ANALYSIS OF THE RESULTS
CPFL Energia S.A.
Statements of
Operations for the Nine-Month Periods Ended September 30,2004 and 2003
(In thousand of Brazilian reais - R$, except for per share data)
Consolidated | ||||||
2004 | 2003 | Variance % | ||||
3rd Quarter | Nine Months | 3rd Quarter | Nine Months | 3rd Quarter | Nine Months | |
OPERATING REVENUES | 2,359,917 | 6,996,464 | 2,082,342 | 5,846,599 | 13.33 | 19.67 |
DEDUCTIONS FROM OPERATING REVENUES | (627,994) | (1,803,588) | (501,129) | (1,437,454) | 25.32 | 25.47 |
NET OPERATING REVENUES | 1,731,923 | 5,192,876 | 1,581,213 | 4,409,145 | 9.53 | 17.78 |
ELETRICITY UTILITY SERVICE COSTS | (1,078,446) | (3,059,336) | (929,199) | (2,560,702) | 16.06 | 19.47 |
Electricity purchased for resale | (865,508) | (2,535,362) | (815,946) | (2,237,163) | 6.07 | 13.33 |
Electricity network usage charges | (212,938) | (523,974) | (113,253) | (323,539) | 88.02 | 61.95 |
GROSS PROFIT | 653,477 | 2,133,540 | 652,014 | 1,848,443 | 0.22 | 15.42 |
CONTRIBUTION MARGIN | 37.73 | 41.09 | 41.24 | 41.92 | (8.50) | (2.00) |
OPERATING COST/EXPENSES | (473,143) | (1,333,381) | (490,545) | (1,407,280) | (3.55) | (5.25) |
Personnel | (72,235) | (220,982) | (63,896) | (197,825) | 13.05 | 11.71 |
Employee pension plans | (53,697) | (141,985) | (76,340) | (179,973) | (29.66) | (21.11) |
Materials | (10,473) | (29,804) | (4,039) | (19,959) | 159.30 | 49.33 |
Outside services | (61,632) | (172,310) | (50,646) | (156,142) | 21.69 | 10.35 |
Depreciation and amortization | (86,337) | (256,325) | (156,039) | (468,259) | (44.67) | (45.26) |
Fuel usage quota - CCC/CDE | (116,947) | (334,665) | (85,905) | (247,358) | 36.14 | 35.30 |
Other | (71,822) | (177,310) | (53,680) | (137,764) | 33.80 | 28.71 |
INCOME (LOSS) FROM ELECTRIC UTILITY SERVICE | 180,334 | 800,159 | 161,469 | 441,163 | 11.68 | 81.37 |
NET FINANCIAL INCOME (EXPENSE) | (150,170) | (498,292) | (236,124) | (835,680) | (36.40) | (40.37) |
Income | 111,420 | 329,514 | 157,263 | 418,473 | (29.15) | (21.26) |
Expense | (261,590) | (824,626) | (393,387) | (1,254,153) | (33.50) | (34.25) |
Interest on capital | - | (3,180) | - | - | - | (100.00) |
INCOME (LOSS) FROM OPERATING | 30,164 | 301,867 | (74,655) | (394,517) | 140.40 | 176.52 |
NONOPERATING INCOME (EXPENSE) | (3,822) | (8,568) | 25,959 | 39,663 | (114.72) | (121.60) |
Income | 1,723 | 4,739 | 28,888 | 47,851 | (94.04) | (90.10) |
Expense | (5,545) | (13,307) | (2,929) | (8,188) | 89.31 | 62.52 |
INCOME (LOSS) BEFORE TAXES ON INCOME | 26,342 | 293,299 | (48,696) | (354,854) | 154.09 | 182.65 |
Social contribution tax | (6,657) | (37,880) | 781 | (764) | (952.37) | 4,858.12 |
Income tax | (19,160) | (107,031) | (7,291) | (17,953) | 162.79 | 496.17 |
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM | 525 | 148,388 | (55,206) | (373,571) | 100.95 | 139.72 |
Extraordinary item, net of tax effects | (8,133) | (24,397) | (8,132) | (24,397) | - | - |
INCOME (LOSS) BEFORE MINORITY INTEREST | (7,608) | 123,991 | (63,338) | (397,968) | 87.99 | 131.16 |
Minority interest | 1,617 | (8,336) | 302 | 8,050 | 435.43 | (203.55) |
INCOME (LOSS) BEFORE REVERSAL OF INTEREST ON CAPITAL | (5,991) | 115,655 | (63,036) | (389,918) | 90.50 | 129.66 |
Reversal of interest on capital | - | 3,180 | - | - | - | - |
NET INCOME (LOSS) | (5,991) | 118,835 | (63,036) | (389,918) | 90.50 | 130.48 |
Operating Revenues
The operating revenues in the third quarter of 2004, in the amount of R$ 2,359,917 (R$ 2,082,342 in the same period of the previous year) shows an increase of 13.33%. In the accumulated this variation was 19.67% when compared with the income of R$ 6,996,464 on September 30, 2004 (R$ 5,846,599 on September 30, 2003).
The facts that caused the variation in the quarter were mainly the tariff adjustments occurred in April 2004 for subsidiaries CPFL Paulista and RGE and compensated by the adjustments in the quarter related to the change in the tariff revision of October 2003 of the subsidiary CPFL Piratininga.
For CPFL Paulista, the tariff adjustment established was 13.6%, plus an additional percentage of 1.3% referring to the adjustment of the tariff applied in 2003. A similar fact occurred with RGE for which, in addition to the tariff adjustment of 14.4% for the period, an additional percentage of 0.47% was established. For CPFL Paulista the establishment of the adjustments were provisional and are still pending homologation by the regulatory agency ANEEL.
In October 2003, through Resolution No. 565, ANEEL stipulated that the tariff adjustment for CPFL
Piratininga would be 18.08%. In order to keep the principle of reasonable prices for tariffs and the
economical balance of the concession agreement, the increase authorized for tariffs was 14.68%. The
difference between these percentages was being provisioned since 2003, according to instructions of ANEEL
Circular Letter nr. SFF-267/2004, and its recovery was foreseen for the next three annual tariff
adjustments. However on October 18, 2004, through Resolution nr. 245, ANEEL provisionally reduced the
referenced tariff adjustment from 18.08% to 10.51%. The difference of revenue caused by the reduction of
the tariff reposition, from 14.68% to 10.51%, will be financially compensated in the tariff adjustment to
be made in October 2005.
Therefore, in this third quarter, CPFL Piratininga made adjustments to reflect the new percentage defined.
The effects of these adjustments were: (i) the reversal of the regulatory assets arising from the increase
from 14.68% to 18.08% accounted under consumers caption in the amount of R$ 74,765, (ii) constitution of
provision related to the reduction from 14.68% to 10.51% in the amount of R$ 64,100, and (iii) tax effects
of these adjustments in the amount of R$ 56,537, totaling a net negative effect in the consolidated
results in the amount of R$ 82,328. These amounts consider the effects of the application of tariffs
defined in October 2003 by ANEEL until September 30, 2004. However, for accounting purposes, as shown in
the Note No. 3 to the Interim Financial Statements, the income of 2004 is canceled in the same period so
that the accounting adjustments processed before tax effects were R$ 117,142 and R$ 77,898, in the quarter
and in the nine month period ended September 30, 2004, respectively.
In addition to the effects of tariff adjustments, the increase in the total supply of electric power also contributed to the increase in revenues. The total electric power supplied to final consumers in this quarter was 9,091 GWh compared to 8,552 GWh for the same period in 2003 (increase of 6.3%).For the residential class, there was an increase of 3.0% in the quantity distributed in this quarter, compared to the same period in 2003, mostly reflecting the increase in consumers in the concession area. This growth was not greater because the average temperature in the months of July and August was lower than in the same period in 2003. This drop in temperature affected also the business consumers, especially shopping malls and supermarkets that use air conditioning in their places of business. However, due to the improvement in the sales of the retail business, there was a growth of 7.8% in the quantities distributed. There was an increase in consumption of the industries, which justifies the increase of 8.3% in the power distribution volume. The other classes of consumption, that represent 13.5% of the total power distributed by the Company and its subsidiaries in this quarter, recorded a growth of 3.5% when compared with the same period in 2003.
Some consumers that left subsidiaries CPFL Paulista and CPFL Piratininga, having opted for the free market, because they continue interconnected to the distribution system of the subsidiaries, are invoiced for the use of the electric network. Therefore, in addition to the revenue from final consumers, we should analyze also our revenues from the use of the electric network (TUSD) that totaled R$ 60,388 (R$ 9,305 for the same period in 2003). It should be noted that these consumers were mostly contracted by subsidiary CPFL Brasil, and this has improved our margins.
Deductions From Operating Revenues
The deductions from operating revenues in the quarter were R$ 627,994, 25.3% higher when compared to the value of R$ 501,129 obtained in the same period of the previous year. This increase is due to the tariff adjustment occurred in April 2004 in subsidiaries CPFL Paulista and RGE, and in October 2003 in subsidiary Piratininga, that increased invoicing of the electric power, and due to the changes in the legislation of the PIS and COFINS, that substantially affected the payment of these taxes by the Company. These changes were: (i) increase in the rates of the COFINS from 3.0% to 7.6% as from February 2004, (ii) changes in the criteria for assessment of the PIS and COFINS, as from August 2004, when it was no longer allowed to deduct from the calculation base the interest expenses, depreciation until May 2004, and also the change in the taxing criteria of interest income, which, except for the interest on shareholders capital hedge, has now 0% rate.
Energy Cost
Electricity Purchased For Resale
The costs with Electricity Purchased For Resale before deferred costs variations (CVA) in this quarter
were R$ 830,830 (R$ 767,281 in the same quarter of the previous year) with an increase of 8.3%. This
increase is associated to the adjustment of the tariffs applied to the purchases of energy reflecting (i)
the transfer of the increase in the generation costs and variations of the IGP-M and (ii) the replacement
of the energy of the initial supply contracts for one that is more expensive. Except for the energy
supplied by Itaipu, the increase in the average prices of energy purchases comparing the quarters was
8.6%. The average price of the energy from Itaipu, that represents 24.8% of the energy acquired in the
quarter, increased about 2.8% mainly due to the effects of exchange variation. In addition, this effect is
being impacted by the higher quantity of energy purchased (1.6%), which was not greater due to the
reduction in the quantity of energy sold to distributors or other agents, including the Wholesale energy
market (MAE).
The variation existing in the deferred costs variations (CVA) for energy purchased for resale (expensed at
R$ 48,665 in the 3rd quarter of 2003, and R$ 34,678 in the same period in 2004), was mainly due to the
effects of exchange variation on the energy purchased from Itaipu by the distributors. After these
effects, the balance of energy purchased for resale in this quarter is now R$ 865,508 (R$ 815,946 for the
same period in 2003) representing an increase of 6.1%.
In the accumulated of the period, in addition to the effects previously discussed, we recognized R$ 67,536 in June, 2004 referring to the purchase of energy made by the subsidiary CPFL Piratininga, during the Rationing Program that will be transferred to the generation plants, as determined by ANEEL. After this effect, the balance of this caption in the accumulated amounts to R$ 2,535,362 (R$ 2,237,163 in the accumulated period of the previous year).
Electricity Network Usage Charges
The costs arising from the electricity network usage charges before deferral of tariff costs (CVA) were R$ 175,741 for the quarter ended on September 30, 2004 (R$ 130,930 in the same quarter of the previous year) with an increase of 34.2%. This increase mainly reflects the adjustment of the tariffs applied.
The variation existing in the deferred costs variations (CVA) in this quarter (debit in the result of R$ 37,197 for credit of R$ 17,677), is mainly due to the amortization of CVA referring to the Basic Network and System Service Charges (ESS), that were created in 2003. After these effects, the balance of Electricity network usage charges in this quarter is now R$ 212,938 (R$ 113,253 in the same period of the previous fiscal period).
Operating Cost/Expenses
The costs and operating expenses in this quarter were R$ 473,143 (R$ 490,545 in the quarter of the previous period) representing a decrease of 3.6% and the amount of R$ 1,333,381 in the accumulated in the period in 2004 (R$ 1,407,280 in the accumulated of the previous period) representing a decrease of5.3%. The main variations were on the following captions:
Personnel
Payroll costs in the current quarter amounted to R$ 72,235 (R$ 63,896 in the same quarter in the previous period) representing an increase of 13,1 % mainly due to the renewal of the collective labor agreement in the subsidiaries.
Employee Pension Plans
The total amount in this quarter was R$ 53,697 (R$ 76,340 in the same period of the previous quarter), with a reduction of 29.7%, due to the accounting adjustments required by CVM Resolution 371 in fiscal year 2003, by subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração.
Outside services
The amount of this caption in the current quarter was R$ 61,632 (R$ 50,646 in the same quarter in the previous period) representing an increase of 21.7% mostly due to the increase in the operations of CPFL Brasil.
Depreciation and Amortization
The amount of this caption in the current quarter was R$ 86,337 (R$ 156,039 in the same quarter of the previous period) with a decrease of 44.7%, due to the positive effect of the change in the criteria of the new amortization curve of the Goodwill of DOC 4 and DOC 3, that had their terms replaced from 10 years to the remaining period of their concessions, based on their projected net profit curve, as determined by ANELL through the Official Letter No. 912. The effect arising from this change in the quarter was a reduction of R$ 71,693 in expenses.
Fuel Usage Cost (CCC)/Energy Development Account (CDE)
The cost under this caption in the quarter, reached a balance of R$ 116,947 (R$ 85,905 in the same quarter of the previous period) presenting an increase of 36.1% in the period, mainly due to the adjustments applied to the quotas of the Fuel Usage Quota (CCC) and of the Energy Development Account CDE.
Income from Electric Utility Service
Income from electric utility service in the quarter were R$ 180,334 (R$ 161,469 in the quarter of the previous fiscal period) and the accumulated balance in the period of this fiscal year is R$ 800,159 (R$ 441,163 relative to the accumulated in the previous period).
The main factors that contributed to this increase, notwithstanding the negative effects of the change in the tariff review of CPFL Piratininga, were the tariff adjustments of the other subsidiaries, the increase in electric power distribution, reduction in costs and operating expenses and the positive effect of the change in the criteria of the new amortization curve of the Goodwill of DOC 4 and DOC 3.
Net Financial Income (Expense)
Net financial expense of R$ 150,170 was composed of R$ 111,420, of financial income and R$ 261,590 of financial expenses. For the same period in 2003, we had net expenses of R$ 236,124 composed of R$ 157,263 of financial income and R$ 393,387 of financial expenses.
Reduction of financial income in this quarter can be explained by (i) variation of the dollar over
receivables - CESP and fund linked to loans in subsidiary CPFL Paulista, that resulted in negative
exchange variation adjustment in 2004, having an opposite effect for the same period in 2003, (ii)
reduction of the Selic rate based on which the regulatory assets are adjusted.
It is important to point out that both the assets that are dollar-denominated and those denominated in
Selic rate have similar amounts recorded in Liabilities, partially compensating these effects in the net
result. Exchange variation of receivables - CESP and linked fund is compensated in its major part, by the
exchange variation of indebtedness of Resolution 63 that serves as a natural hedge. A similar fact happens
with the regulatory assets adjusted by the Selic rate, due to the existence of debts with BNDES in almost
the same amounts and same interest and monetary restatement conditions.
The reduction of interest expense in this quarter may be explained (i) by the decrease of the Selic rate, responsible for adjustment of the loans linked to the regulatory assets, as explained before, (ii) change in the amortization curve of the Goodwill for acquisition of RGE in subsidiary CPFL Paulista, acquisition of CPFL Piratininga in subsidiary Draft I and acquisition of SEMESA in subsidiary CPFL Geração, (iii) US dollar exchange rate variation, responsible for adjustment of indebtedness of Resolution 63, as discussed above and (iv) by the reduction of the CDI that remunerates a large part of the debts of the parent company and subsidiaries.
Social Contribution and Income Tax
In this quarter we have recorded expenses with social contribution and income tax in the amount of R$ 25,817, compared to an income of R$ 6,510 for the same period in 2003. The main reason for this effect is due to the profit situation in the current fiscal period that generated a positive calculation base with taxable income for the period.
Net Income (Loss) for the Fiscal Period
By the effects described above, the losses in this quarter of R$ 5,991 represent a significant recovery of the results in comparison to the same period in the previous fiscal year when losses of R$ 63,036 were recorded. Notwithstanding the effects of accounting adjustments related to the change of the tariff revision of Piratininga, we had a significant recovery in the quarter, mainly due to the tariff adjustments, to the increase in energy distribution, reduction of costs and operating expenses, reduction of interest expenses and the positive effect of the change in the criteria of the new curve of Goodwill amortization.
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 - AMBEV SHAREHOLDERS' EQUITY - % | |
7 - TYPE OF COMPANY | 8 - NUMBER OF SHARES HELD IN CURRENT QUARTER (in thousands) |
9 - NUMBER OF SHARES HELD IN PREVIOUS QUARTER (in thousands) |
01 | COMPANHIA PAULISTA DE FORÇA E LUZ | 33.050.196/0001-88 | PUBLIC SUBSIDIARY | 94.94 | 85.58 | |
COMMERCIAL, MANUFACTURING AND OTHER | 31,903,723 | 31,903,723 |
02 | CPFL GERAÇÃO DE ENERGIA S.A. | 03.953.509/0001-47 | PUBLIC SUBSIDIARY | 97.01 | 30.18 | |
COMMERCIAL, MANUFACTURING AND OTHER | 199,351,285 | 199,351,285 |
03 | AGREGA INTELIGÊNCIA EM COMPRAS LTDA. | 04.973.790/0001-42 | CLOSED SUBSIDIARY | 100.00 | 0.01 | |
COMMERCIAL, MANUFACTURING AND OTHER | 300 | 300 |
10.01 - CHARACTERISTICS OF DEBENTURES
1- ITEM | 01 |
2- ORDER NUMBER | 2 |
3- CVM REGISTER NUMBER | CVM/SRE/DEB/2003/002 |
4- CVM REGISTER DATE | April 24, 2003 |
5- SERIES ISSUED | 1 |
6- TYPE OF EMISSION | SIMPLE |
7- NATURE OF EMISSION | PUBLIC |
8- EMISSION DATE | April 1, 2003 |
9- MATURITY DATE | April 1, 2008 |
10- DEBENTURE TYPE | REAL |
11- CONDITION OF EFFECTIVE REMUNERATION | DI + 2.85% per year |
12- PRIZE/DISCOUNT | NONE |
13- NOMINAL VALUE (R$) | 10,000.00 |
14- TOTAL ISSUED (in thousand of R$) | 900,000 |
15- QUANTITY ISSUED (UNIT) | 90,000 |
16- NUMBER OF DEBENTURES OUTSTANDING | 72,199 |
17- NUMBER OF DEBENTURES HELD IN TREASURY | 0 |
18- NUMBER OF DEBENTURES REDEEMED | 17,801 |
19- NUMBER OF DEBENTURES CONVERTED | 0 |
20- NUMBER OF DEBENTURES AVAILABLE | 0 |
21- DATE OF THE LAST REPACT | |
22- DATE OF THE NEXT EVENT | October 1, 2004 |
15.01 INVESTMENTS
(Not reviewed by independent auditors)
Our principal capital expenditures in the past several years have been for the maintenance and upgrading of our distribution network and for our generation projects. The following table sets forth our capital expenditures for the nine month ended September 30, 2004, as well as for the three years ended December 31, 2003. The table does not include the costs of acquiring Semesa, RGE and Piratininga in 2001, BAESA, Foz do Chapecó and ENERCAN in 2002.
In million of R$ | ||||
Nine months Ended September 30, 2004 |
Year Ended December 31, | |||
2003 | 2002 | 2001 | ||
Distribution | ||||
CPFL Paulista | 90 | 125 | 121 | 104 |
CPFL Piratininga | 49 | 64 | 44 | 17 |
Bandeirante Energia | - | - | - | 56 |
RGE | 45 | 45 | 53 | 31 |
Total distribution | 184 | 234 | 218 | 208 |
Generation | 261 | 331 | 294 | 39 |
Total | 445 | 565 | 512 | 247 |
We plan to make capital expenditures aggregating approximately R$ 659 million in 2004 and approximately R$ 741 million in 2005. Of total budgeted capital expenditures over this period, R$ 513 million is for distribution and R$ 887 million is for generation.
16.01 OTHER IMPORTANT INFORMATION ON THE COMPANY
Quantity and characteristic of securities held by the Controlling Shareholders, Executive Officers, Board of Directors and Fiscal Committee:
September 30, 2003 | September 30, 2004 | |||
Shareholders | Common Shares |
% | Common Shares |
% |
Controlling Shareholders | 3,390,998,435 | 100.00% | 397,785,268 | 96.58% |
Executive Officers | 0 | 0.00% | 0 | 0.00% |
Board of Directors | 12 | 0.00% | 21 | 0.00% |
Fiscal Committee | 0 | 0.00% | 0 | 0.00% |
Other Shareholders | 0 | 0.00% | 14,084,507 | 3.42% |
Total | 3,390,998,447 | 100.00% | 411,869,796 | 100.00% |
The principal shareholders of CPFL Energia S.A. with more than 5% of common shares outstanding on September 30, 2004 are distributed as follows:
September 30, 2004 | ||
Shareholders | Common Shares |
% |
VBC Energia S/A | 182,722,929 | 44.36% |
521 Participações S/A | 152,238,430 | 36.96% |
Bonaire Participações S/A | 62,823,909 | 15.25% |
Other Shareholders | 14,084,528 | 3.42% |
Total | 411,869,796 | 100.00% |
Subsequent Events Shareholders ownership after the capital increase on October 4, 2004
September 30, 2003 | October 4, 2004 | |||
Shareholders | Common Shares |
% | Common Shares |
% |
Controlling Shareholders | 397,785,268 | 96.58% | 389,869,318 | 86.36% |
Executive Officers | 0 | 0.00% | 38,092 | 0.01% |
Board of Directors | 21 | 0.00% | 21 | 0.00% |
Fiscal Committee | 0 | 0.00% | 0 | 0.00% |
Other Shareholders | 14,084,507 | 3.42% | 61,542,094 | 13.63% |
Total | 411,869,796 | 100.00% | 451,449,525 | 100.00% |
Shareholders composition of VBC Energia S/A with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2004.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(a) | VBC Participações S/A | 3,123,550 | 100.00% | 141,061 | 100.00% | 3,264,611 | 100.00% |
Other Shareholders | 8 | 0.00% | 0 | 0.00% | 8 | 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 | 33.33% | 0 | 0.00% | 3,166,839,246 | 33.33% |
(c) | Bradesplan Participações S/A | 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 | 515,467,904 | 63.87% |
(f) | Cia Brasileira de Alumínio | 225,393,870 | 27.93% |
(g) | Cia de Luz e Força Santa Cruz | 66,201,356 | 8.20% |
Total | 807,063,130 | 100.00% | |
(c) Bradesplan Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(h) | Bradespar S/A | 948,679,276 | 100.00% | 0 | 0.00% | 948,679,276 | 100.00% |
Other Shareholders | 14 | 0.00% | 0 | 0.00% | 14 | 0.00% | |
Total | 948,679,290 | 100.00% | 0 | 0.00% | 948,679,290 | 100.00% | |
(d) Camargo Corrêa Energia S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(i) | Camargo Corrêa S/A | 113,464,420 | 87.54% | 78,766,114 | 60.77% | 192,230,534 | 74.15% |
(j) | Ativia Participações Ltda. | 16,152,900 | 12.46% | 50,851,100 | 39.23% | 67,004,000 | 25.85% |
Other Shareholders | 0 | 0.00% | 106 | 0.00% | 106 | 0.00% | |
Total | 129,617,320 | 100.00% | 129,617,320 | 100.00% | 259,234,640 | 100.00% | |
(e) Votorantim Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(l) | Hejoassu Administração S/A | 4,039,553,777 | 98.15% | 0.00% | 4,039,553,777 | 98.15% | |
Other Shareholders | 76,106,492 | 1.85% | 0.00% | 76,106,492 | 1.85% | ||
Total | 4,115,660,269 | 100.00% | 0 | 0.00% | 4,115,660,269 | 100.00% | |
(f) Cia Brasileira de Alumínio
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | Part - % | |
(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) Cia de Luz e Força Santa Cruz
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(f) | Cia Brasileira de Alumínio | 473,174,855 | 99.99% | 38,101,908 | 100.00% | 511,276,763 | 99.99% |
Other Shareholders | 39,243 | 0.01% | 1 | 0.00% | 39,244 | 0.01% | |
Total | 473,214,098 | 100.00% | 38,101,909 | 100.00% | 511,316,007 | 100.00% | |
(h) Bradespar S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(m) | Cidade de Deus Cia Cial de Participações | 5,610,403 | 36.59% | 37,620 | 0.25% | 5,648,023 | 18.74% |
Fundação Bradesco | 2,272,413 | 14.82% | 362,373 | 2.45% | 2,634,786 | 8.74% | |
(n) | Gespar S/C Ltda | 1,655,108 | 10.79% | 723,542 | 4.88% | 2,378,650 | 7.89% |
(o) | NCF Participações S/A | 2,143,439 | 13.98% | 0 | 0.00% | 2,143,439 | 7.11% |
Other Shareholders | 3,651,700 | 23.82% | 13,689,041 | 92.41% | 17,340,741 | 57.52% | |
Total | 15,333,063 | 100.00% | 14,812,576 | 100.00% | 30,145,639 | 100.00% | |
(i) Camargo Corrêa S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(p) | 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% | |
(j) Ativia Participações Ltda
Shareholders | Quotas | % | |
(q) | Camargo Corrêa Transportes S/A | 116,895,244 | 100.00% |
(i) | Camargo Corrêa S/A | 1 | 0.00% |
Total | 116,895,245 | 100.00% | |
(l) 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% | |
(r) | AEM Participações S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
(s) | ERMAN Participações S/A | 400,000 | 25.00% | 0 | 0.00% | 400,000 | 25.00% |
(t) | 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% | |
(m) Cidade de Deus Cia Cial de Participações
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(u) | Nova Cidade de Deus Participações S/A | 2,204,062,097 | 44.22% | 0 | 0.00% | 2,204,062,097 | 44.22% |
Fundação Bradesco | 1,629,622,730 | 32.69% | 0 | 0.00% | 1,629,622,730 | 32.69% | |
Lia Maria Aguiar | 417,744,408 | 8.38% | 0 | 0.00% | 417,744,408 | 8.38% | |
Lina Maria Aguiar | 417,744,408 | 8.38% | 0 | 0.00% | 417,744,408 | 8.38% | |
Other Shareholders | 315,378,857 | 6.33% | 0 | 0.00% | 315,378,857 | 6.33% | |
Total | 4,984,552,500 | 100.00% | 0 | 0.00% | 4,984,552,500 | 100.00% | |
(n) Gespar S/C Ltda
Shareholders | Quotas | % | |
Jampur Trading International Soc | 9,990,000 | 99.90% | |
Unipessoal Ltda ( 1 ) | |||
Espirito Santo Investimentos S/A | 10,000 | 0.10% | |
Total | 10,000,000 | 100.00% | |
(o) 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% | |
(m) | Cidade de Deus Cia Cial de Participações | 41,979,583 | 73.53% | 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% | |
(p) | Participações Morro Vermelho S/A | ||||||
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Dirce Navarro Camargo Penteado | 804,240 | 6.17% | 108,000 | 100.00% | 912,240 | 6.94% | |
Rosana Camargo Arruda Botelho | 4,078,857 | 31.28% | 0 | 0.00% | 4,078,857 | 31.02% | |
Renata de Camargo Nascimento | 4,078,857 | 31.28% | 0 | 0.00% | 4,078,857 | 31.02% | |
Regina de Camargo Pires Oliveira Dias | 4,078,855 | 31.28% | 0 | 0.00% | 4,078,855 | 31.02% | |
Other Shareholders | 191 | 0.00% | 0 | 0.00% | 191 | 0.00% | |
Total | 13,041,000 | 100.00% | 108,000 | 100.00% | 13,149,000 | 100.00% | |
(q) | Camargo Corrêa Transportes S/A | ||||||
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
(i) | Camargo Corrêa S/A | 128,959,053 | 100.00% | 0 | 0.00% | 128,959,053 | 100.00% |
Other Shareholders | 4 | 0.00% | 0 | 0.00% | 4 | 0.00% | |
Total | 128,959,057 | 100.00% | 0 | 0.00% | 128,959,057 | 100.00% | |
(r) 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% | |
Other Shareholders | 0 | 0.00% | 900 | 100.00% | 900 | 0.00% | |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
(s) 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% | |
Other Shareholders | - | - | 900 | 100.00% | 900 | 0.00% | |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
(t) 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% | |
Other Shareholders | - | - | 900 | 100.00% | 900 | 0.00% | |
Total | 684,729,100 | 100.00% | 900 | 100.00% | 684,730,000 | 100.00% | |
(u) Nova Cidade de Deus Participações S/A
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundação Bradesco | 85,895,018 | 46.23% | 196,575,069 | 98.35% | 282,470,087 | 73.24% | |
Elo Participações S/A ( 2 ) | 99,916,804 | 53.77% | 0 | 0.00% | 99,916,804 | 25.91% | |
Other Shareholders | 0 | 0.00% | 3,301,691 | 1.65% | 3,301,691 | 0.86% | |
Total | 185,811,822 | 100.00% | 199,876,760 | 100.00% | 385,688,582 | 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 September 30, 2004.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Fundo de Investimento Financeiro BB Renda Fixa IV | 412,216 | 15.70% | 0 | 0.00% | 412,216 | 15.70% | |
Fundo de Investimento e Ações BB - Carteira Livre I | 2,213,303 | 84.30% | 0 | 0.00% | 2,213,303 | 84.30% | |
Other Shareholders | 5 | 0.00% | 0 | 0.00% | 5 | 0.00% | |
Total | 2,625,524 | 100.00% | 0 | 0.00% | 2,625,524 | 100.00% | |
Shareholders composition of Bonaire Participações S/A with more than 5% of common shares (voting right), up to the individuals level, as of September 30, 2004.
Shareholders | Common Shares |
% | Preferred Shares |
% | TOTAL | % | |
Mellon Energia SP Fundo de Investimento em Ações | 64,949,266 | 95.91% | 0 | 0.00% | 64,949,266 | 95.91% | |
Mellon Energia SP II Fundo de Investimentos em Ações | 2,771,335 | 4.09% | 0 | 0.00% | 2,771,335 | 4.09% | |
Other Shareholders | 7 | 0.00% | 0 | 0.00% | 7 | 0.00% | |
Total | 67,720,608 | 100.00% | 0 | 0.00% | 67,720,608 | 100.00% | |
(1) | Foreign capital company. |
(2) | No shareholder individually reached more than 5% of the Companys voting right. |
17.01 REPORT ON SPECIAL REVIEW- UNQUALIFIED
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders
and Management of
CPFL Energia S.A.
São Paulo SP
1. | We have performed a special review of the accompanying interim financial information of CPFL Energia S.A. and subsidiaries (Company and Consolidated), consisting of the balance sheets as of September 30, 2004, and the related statements of operations for the quarter and nine-month period then ended and the performance report, all expressed in Brazilian reais and prepared in accordance with Brazilian accounting practices under the responsibility of the Companys management. |
2. | The interim financial information of the indirect subsidiary Rio Grande Energia S.A. RGE as of and for the quarters and nine-month periods ended September 30, 2004 and 2003 were reviewed by other independent auditors whose special review reports thereon were issued on October 21, 2004 and October 17, 2003, respectively. Those independent auditors have also reviewed the balance sheet of this indirect subsidiary as of June 30, 2004 and the respective special report was issued on July 20, 2004. Those special review reports included a qualification related to the deferral of net exchange losses.. The special review report on the interim financial information as of September 30, 2003, in addition to the qualification mentioned above, contained an emphasis paragraph on the receivables and payables arising from energy transactions made within the Wholesale Energy Market (MAE), whose financial settlement depended on the final approval from the National Electric Energy Agency (ANEEL) and authorization from MAE. Our review, insofar as it relates to (a) total assets of this indirect subsidiary as of September 30, 2004 and June 30, 2004, which represent 9.6% and 10.2%, respectively, of the consolidated total assets; (b) net income and net loss of this indirect subsidiary for the nine-month periods ended September 30, 2004 and 2003, which represent 6.8% and 5.3%, respectively, of the consolidated total balances, are based solely on the reports of those independent 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 information, and (b) review of the information and subsequent events that had or might have had material effects on the financial position and results of operations of the Company and its subsidiaries. |
4. | Based on our special review and on the reports of the other independent auditors, we are not aware of any material modifications that should be made to the financial information 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 information. |
5. | As mentioned in notes 12 and 13 to the interim financial information, in accordance with requirements from the National Electric Energy Agency (ANEEL) and CVMs (Brazilian Securities Commission) approval, certain subsidiaries of the Company changed, retroactive to January 1, 2004, the percentage for amortization of goodwill on acquisition of investments and downstream mergers, from 10% per year to a variable annual percentage determined based on the future profitability projection during the remaining periods of their concessions. In addition, the balances of the goodwill arising from downstream mergers were reclassified from deferred charges to property, plant and equipment. |
6. | As described in note 3, item b, to the interim financial information, the tariff reviews of the Companys subsidiaries are in the following stages: (i) the tariff adjustment of Companhia Paulista de Força e Luz, effective April 7, 2003, was fixed at 19.55% on a provisional basis, according to ANEEL Resolution No. 166. This tariff adjustment was changed to 21.1% on April 7, 2004 through ANEEL Resolution No. 72, also on a provisional basis. This change was offset by the tariff adjustment effective April 8, 2004, with the respective balance being recorded in current assets in the amount of R$ 25,749,000 as of September 30, 2004; (ii) on October 22, 2003, ANEEL fixed, on a provisional basis, the tariff adjustment of Companhia Piratininga de Força e Luz at 18.08%. On October 18, 2004, ANEEL changed this tariff adjustment, also on a provisional basis, to 10.51%. This change resulted in a decrease in revenue as of September 30, 2004 in the amount of R$ 117,142,000, before tax effects, recorded in income for the quarter then ended. In connection with this adjustment, a regulatory asset in the amount of R$ 53,042,000 was reversed and a regulatory liability in the amount of R$ 64,100,000 was recorded in long-term liabilities, with expected settlement beginning as from the tariff adjustment of October 2005; (iii) ANEEL Resolution No. 92, of April 16, 2004, determined the tariff adjustment of Rio Grande Energia S.A. at 27.96%, on a definitive basis, replacing the provisional adjustment of 27.36% set on April 18, 2003. The tariff difference was offset by the adjustment authorized by ANEEL beginning April 19, 2004. The tariff adjustments of Companhia Paulista de Força e Luz and Companhia Piratininga de Força e Luz are still in the process of validation and definitive homologation by the regulatory agency. The interim financial information as of September 30, 2004 do not include adjustments that might result from the definitive resolution of the tariff adjustment for these Companies. |
7. | As described in note 5 to the interim financial information, during 2002, 2003 and the nine-month period ended September 30, 2004, the Companys subsidiaries adjusted the amounts related to energy transactions made within the Wholesale Energy Market (MAE), which were recorded from September 1, 2000 to December 31, 2002. After adjustments, the consolidated amounts totaled R$ 497,574,000 (sales) and R$ 184,623,000 (purchases and system service charges), and the net amount received, through September 30, 2004, totaled R$ 251,777,000. The subsidiaries entered into agreements with part of their debtors for receiving the remaining amounts. The renegotiated amount is R$ 4,813,000 (consolidated), representing 8% of the net amount receivable of R$ 61,174,000, related to transactions made by December 31, 2002. These amounts were recorded based on data prepared and provided by the MAE and on estimates made by the subsidiaries, and may be subject to changes that may arise from the judgment of the legal actions filed by electric energy companies, mostly regarding the interpretation of market rules prevailing in that period. |
8. | We had previously reviewed the Company and consolidated balance sheets as of June 30, 2004, presented for comparative purposes, and our special review report thereon, dated July 23, 2004 contained emphasis paragraphs similar to paragraphs 5 and 7 above. The Company and consolidated statement of operations for the quarter and nine-month period ended September 30, 2003 was reviewed by us, and our special review report thereon, dated November 3, 2003, contained a qualification with respect to the deferral of net exchange losses, whose effect in the quarter and nine-month period ended September 30, 2004 is not relevant, and an emphasis paragraph similar to paragraph 7 above. |
São Paulo, October 28, 2004.
DELOITTE TOUCHE TOHMATSU | José Carlos Amadi |
Auditores Independentes | Engagement Partner |
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 for the nine months period ended September 30, 2004, 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 for the nine months period ended September 30, 2004, filed at CVM (Brazilian Securities Commission).
18.01 - INCOME STATEMENT OF SUBSIDIARY (in thousands of Brazilian reais R$, except for per share data)
1 CODE | 2 - DESCRIPTION | 3 - 07/01/2004 to 09/30/2004 | 4 - 01/01/2004 to 09/30/2004 | 5 - 07/01/2003 to 09/30/2003 | 6 - 01/01/2003 to 09/30/2003 |
3.01 | Operating revenue | 257,139 | 649,280 | 115,192 | 248,522 |
3.02 | Deductions | (13,866) | (36,054) | (7,158) | (16,551) |
3.03 | Net sales and/or services | 243,273 | 613,226 | 108,034 | 231,971 |
3.04 | Cost of sales and/or services | (203,685) | (494,565) | (93,259) | (165,479) |
3.04.01 | Electricity utility service costs | (199,623) | (486,119) | (90,740) | (159,912) |
3.04.02 | Operating costs | (4,062) | (8,446) | (2,519) | (5,567) |
3.05 | Gross profit | 39,588 | 118,661 | 14,775 | 66,492 |
3.06 | Operating Expenses/Income | (2,024) | (3,424) | (65) | 1,544 |
3.06.01 | Selling | (2,094) | (5,150) | (2,227) | (3,328) |
3.06.02 | General and administrative | 0 | 0 | 0 | 0 |
3.06.03 | Financial | 70 | 1,726 | 2,162 | 4,872 |
3.06.03.01 | Financial income | 1,267 | 5,783 | 3,180 | 6,289 |
3.06.03.02 | Financial expenses | (1,197) | (4,057) | (1,018) | (1,417) |
3.06.04 | Other operating income | 0 | 0 | 0 | 0 |
3.06.05 | Other operating expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in subsidiaries | 0 | 0 | 0 | 0 |
3.07 | Income (loss) from operations | 37,564 | 115,237 | 14,710 | 68,036 |
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 | 37,564 | 115,237 | 14,710 | 68,036 |
3.10 | Income tax and social contribution | (12,803) | (39,214) | (4,999) | (23,120) |
3.10..01 | Social contribution tax | (3,390) | (10,384) | (1,325) | (6,125) |
3.10..02 | Income tax | (9,413) | (28,830) | (3,674) | (16,995) |
3.11 | Deferred income tax | 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 own capital | 0 | 0 | 0 | 0 |
3.15 | Net income for the period | 24,761 | 76,023 | 9,711 | 44,916 |
SHARES OUTSTANDING EX-TREASURY STOCK (in thousands) | 300 | 300 | 300 | 300 | |
EARNINGS PER SHARE | 82,536.66667 | 253,410.00000 | 32,370.00000 | 149,720.0000 | |
LOSS PER SHARE |
18.02 COMMENTS ON PERFORMANCE OF SUBSIDIARIES/AFFILIATED COMPANY
CPFL COMERCIALIZAÇÃO BRASIL LTDA
Operating Revenues
The Operating Revenues in the 3rd quarter of 2004 was R$257,139 (R$ 115,192 in the same period in 2003) basically as a consequence of the increase in the volume of operation. The highlights in this quarter were the increase in the income on energy sold to free consumers, which increased to R$ 49,827 in the 3rd quarter of 2004 (R$19,163 in 2003) and the income on energy sold to other distributors, which leaped to R$204.225 (R$92,839 in 2003).
During the 3rd quarter of 2004 we sold 3,129 GWh compared to 1,415 GWh sold in the same period of 2003.
Energy Purchased For Resale
The cost with Purchased Energy increased R$ 108,883, compared to the same quarter of 2003. The variation in the cost of purchased energy was proportional to the increase in the volume of energy sold in the period.
Income Tax and Social Contribution
Concurrently with the growth in the operating income, CPFL Brasil, generated income tax and social contribution consistent with its operating growth; these amounted to R$12.803 in the quarter (R$4,999 in 2003).
Net Income
The increase in the net income going from R$ 14,710 in the 3rd quarter of 2003 to R$ 24,761 in the 3rd quarter of 2004 is a direct result from the continued growth of its operations.
TABLE OF CONTENTS
Group | Table | Description | Page |
01 | 01 | IDENTIFICATION | 1 |
01 | 02 | HEAD OFFICE | 1 |
01 | 03 | INVESTOR RELATIONS OFFICER (Address for Correspondence with Company) | 1 |
01 | 04 | GENERAL INFORMATION / INDEPENDENT ACCOUNTANTS | 1 |
01 | 05 | CAPITAL COMPOSITION | 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 | 63 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 65 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES & SHAREHOLDERS' EQUITY | 66 |
07 | 01 | CONSOLIDATED INCOME STATEMENT | 68 |
08 | 01 | COMMENTS ON CONSOLIDATED PERFORMANCE OF THE QUARTER | 70 |
09 | 01 | HOLDINGS IN SUBSIDIARIES AND/OR ASSOCIATED COMPANIES | 77 |
10 | 01 | CHARACTERISTICS OF DEBENTURES | 78 |
15 | 01 | INVESTMENTS | 79 |
16 | 01 | OTHER IMPORTANT INFORMATION ON THE COMPANY | 80 |
17 | 01 | REPORT ON THE SPECIAL REVIEW - UNQUALIFIED | 87 |
COMPANHIA PAULISTA DE FORÇA E LUZ - CPFL | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 90 |
CPFL GERAÇÃO DE ENERGIA S.A. | |||
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES | 91 |
CPFL COMERCIALIZAÇÃO BRASIL LTDA | |||
18 | 01 | INCOME STATEMENT OF SUBSIDIARIES | 92 |
18 | 02 | COMMENTS ON PERFORMANCE OF SUBSIDIARIES/AFFILIATED COMPANY | 94 |
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.