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____
Conference Call Portuguese Wednesday, August 10, 2005 Conference Call English APIMEC Meeting SP ABAMEC Meeting RJ |
2Q05 Results Bovespa: CPFE3 R$ 22.90/ share CPFL ENERGIA ANNOUNCES NET INCOME OF São Paulo, August 09, 2005 CPFL Energia S.A. (NYSE: CPL and Bovespa: CPFE3), today announced its results for the 2Q05 and for the 1H05. The financial and operating information herein is presented on a consolidated basis and in accordance with Brazilian Corporate Law, unless otherwise indicated. Comparisons refer to the 2Q04 and to the 1H04, unless otherwise indicated. |
HIGHLIGHTS 1H05 AND 2Q05 |
|
|
Page. 1 de 28
PERFORMANCE OF ONs SHARES / ADRs IN THE PERIOD
The following table presents the ONs shares and ADRs valuation in the indicated periods, as well as their main comparative indexes in national and international markets.
Bovespa | NYSE | |||||||||
Chg(%) | Chg(%) | |||||||||
Index | Indexes | |||||||||
2Q05 | 1H05 | 2Q05 | 1H05 | |||||||
CPFE3 | 1.6 | 4.1 | CPL | 16.2 | 19.3 | |||||
IBOV | (5.4) | (4.4) | DJIA | (2.2) | (4.7) | |||||
IEE | 10.1 | 13.4 | DJBR20 | 7.1 | 10.8 | |||||
Sources: Broadcast / Economática |
CPFL Energia have entered into Dow Jones Brazil Titan 20 ADR, an important reference index for Brazilian stocks traded in the international market, and indeed is part of the BOVESPA indexes of Corporate Governance (IGC) and in Tag Along (ITAG). Furthermore, CPFL Energia intends to enter into the IBX100 and the Electric Energy Index (IEE), in September 2005, which will contribute to increase the liquidity of the shares.
In the 2Q05, CPFL Energia´s shares increased its liquidity. The average volume negotiated increased from 4.6 million in April to 6.8 million in June 2005.
Page. 2 de 28
CORPORATE STRUCTURE OF CPFL ENERGIA
CPFL Energia is a holding Company which results rely directly on the results of its subsidiaries: CPFL Paulista (94.94%), CPFL Geração (100%) and CPFL Brasil (100%).
The following chart provides an overview of stakes held by CPFL Energia in its subsidiaries:
The following are the main events which contributed to the corporate structure of CPFL Energia:
Page. 3 de 28
Conversion of the IFCs loan into shares of CPFL Energia
CPFL Energia obtained a loan of US$ 40 million in June 2003 from IFC (International Finance Corporation) with the possibility to convert that loan into Company shares through the exercise of the Warrant.
In April 2005, the conversion was exercised in a US$ 10 million installment, and following in July 2005, the loan was liquidated through the conversion of the outstanding balance.
CPFL Geração transformed into a wholly-owned subsidiary of CPFL Energia
In June 2005, CPFL Geração was converted into a wholly-owned subsidiary of CPFL Energia through the incorporation of CPFL Geração´s ordinary and preferred shares into the equity of CPFL Energia. The exchange ratio of this operation is for each block of 1,622 ordinary or preferred shares of CPFL Geração corresponds to one new common share issued by CPFL Energia.
These two transactions contributed to the 1.15% increase in the Companys free float.
Incorporation of CPFL Paulista and CPFL Piratininga
CPFL Energia intends to incorporate CPFL Piratininga into CPFL Paulista, and then CPFL Paulista into CPFL Energia, which will contribute to increase the free float.
DIVIDENDS AND INTEREST ON OWN CAPITAL
In 2005, CPFL Energy declared intermediate dividends, referring to 1H05, of R$ 440.6 million, which corresponds to 100% net income of the period. It is important to highlight that these value represents a dividend yield of 6.45%, for the last 12 months, as of the stock price on June 30, 2005.
Of that total, R$ 76.9 million refers to interest on capital and R$ 323.7 million corresponds to the distribution of dividends. For shares negotiated on the BOVESPA, the record date will be August 22nd. The payment referring to the dividend and the interest on capital will be performed during the 3Q05.
Page. 4 de 28
Total Value | R$ per share | |||||||
Approval | Type of Provision | |||||||
R$ million | Gross Value | Net Value | ||||||
Jun-05 | Interest on Own Capital (*) | 76.9 | 0.168412266 | 0.143150426 | ||||
Aug-05 | Dividends | 323.7 | 0.708677137 | 0.708677137 | ||||
Total | 400.6 | 0.877089403 | 0.851827563 | |||||
(*) Income tax retained |
Page. 5 de 28
MAIN ECONOMIC -FINANCIAL DATA BY BUSINESS SEGMENT AND CONSOLIDATED
2Q05 VS. 2Q04
Economic - Financial Data (R$ thousand) | Distribution(*) | Commercialization | Generation | CPFL Energia (Consolidated) | |||||||||||||||||||
2Q05 | 2Q04 | Chg.% | 2Q05 | 2Q04 | Chg.% | 2Q05 | 2Q04 | Chg.% | 2Q05 | 2Q04 | Chg.% | ||||||||||||
Gross Revenue | 2,562,957 | 2,337,922 | 9.6 | 342,823 | 203,115 | 68.8 | 108,609 | 78,845 | 37.8 | 2,752,306 | 2,447,267 | 12.5 | |||||||||||
Net Revenue | 1,779,629 | 1,638,738 | 8.6 | 297,274 | 177,655 | 67.3 | 98,289 | 74,865 | 31.3 | 1,937,406 | 1,734,610 | 11.7 | |||||||||||
Operating Results (EBIT) | 333,903 | 295,802 | 12.9 | 56,868 | 30,408 | 87.0 | 78,430 | 59,837 | 31.1 | 467,272 | 379,595 | 23.1 | |||||||||||
EBITDA | 422,570 | 344,043 | 22.8 | 57,273 | 30,408 | 88.3 | 87,800 | 67,574 | 29.9 | 554,232 | 427,234 | 29.7 | |||||||||||
Net Income | 189,384 | 147,563 | 28.3 | 39,247 | 20,363 | 92.7 | 31,104 | 21,337 | 45.8 | 234,951 | 136,785 | 71.8 | |||||||||||
Total Assets | 8,584,233 | 9,749,669 | (12.0) | 241,382 | 159,372 | 51.5 | 2,690,184 | 2,295,533 | 17.2 | 12,893,333 | 12,435,611 | 3.7 | |||||||||||
Shareholders' Equity | 1,813,925 | 3,084,722 | (41.2) | 457 | 4 | 11,325.0 | 1,044,401 | 1,040,848 | 0.3 | 4,206,867 | 3,404,250 | 23.6 | |||||||||||
1H05 VS. 1H04
Economic Financial Data (R$ Thousand) | Distribution(*) | Commercialization | Generation | CPFL Energia (Consolidated) | |||||||||||||||||||
1H05 | 1H04 | Chg.% | 1H05 | 1H04 | Chg.% | 1H05 | 1H04 | Chg.% | 1H05 | 1H04 | Chg.% | ||||||||||||
Gross Revenue | 4,884,539 | 4,420,386 | 10.5 | 639,115 | 392,141 | 63.0 | 209,526 | 165,807 | 26.4 | 5,252,772 | 4,636,547 | 13.3 | |||||||||||
Net Revenue | 3,415,121 | 3,087,027 | 10.6 | 553,539 | 347,034 | 59.5 | 189,573 | 156,317 | 21.3 | 3,722,317 | 3,280,206 | 13.5 | |||||||||||
Operating Results (EBIT) | 621,464 | 411,087 | 51.2 | 114,126 | 76,218 | 49.7 | 152,481 | 126,573 | 20.5 | 884,655 | 602,783 | 46.8 | |||||||||||
EBITDA | 798,883 | 648,293 | 23.2 | 114,531 | 76,218 | 50.3 | 169,458 | 142,604 | 18.8 | 1,061,122 | 848,162 | 25.1 | |||||||||||
Net Income | 310,922 | 123,871 | 151.0 | 78,125 | 51,262 | 52.4 | 55,262 | 38,143 | 44.9 | 400,597 | 124,826 | 220.9 | |||||||||||
Total Assets | 8,584,233 | 9,749,669 | (12.0) | 241,382 | 159,372 | 51.5 | 2,690,184 | 2,295,533 | 17.2 | 12,893,333 | 12,435,611 | 3.7 | |||||||||||
Shareholders' Equity | 1,813,925 | 3,084,722 | (41.2) | 457 | 4 | 11,325.0 | 1,044,401 | 1,040,848 | 0.3 | 4,206,867 | 3,404,250 | 23.6 | |||||||||||
(*) Considering 100% of distribution business |
Page. 6 de 28
MARKET
The energy sold by CPFL group through its distribution and commercialization activities for final clients totaled 9,443 GWh in the 2Q05 and 18,560 GWh in the 1H05, representing increases of 6.74% and 5.38% (without adjustments for the calendar year). This growth reflects the increase in the residential and commercial consumption, mainly due to the increase in employment and income as well as higher temperatures when compared to the previous period.
CPFL Brasil played a relevant role in the growth of energy sales of the group. In the 2Q05, CPFL conquered 12 new customers, including 6 industrial clients of CPFL Paulista and Piratininga that migrated to the free market and another 6 customers outside the concession area. Currently CPFL Brasil has 74 customers.
Sales by Company and Consumption Classes
Without Calendar Adjustments (*)
Sales GWh - 2Q05 e 1H05 | Paulista | Piratininga | RGE | Brazil | CPFL Energia | |||||||||||||||
Classes | 2Q05 | 1H05 | 2Q05 | 1H05 | 2Q05 | 1H05 | 2H05 | 1H05 | 2Q05 | 1H05 | ||||||||||
Residential | 1,377 | 2,702 | 587 | 1,181 | 243 | 486 | - | - | 2,207 | 4,369 | ||||||||||
Industrial | 1,687 | 3,377 | 901 | 1,795 | 470 | 913 | 1,566 | 2,944 | 4,624 | 9,029 | ||||||||||
Commercial | 852 | 1,690 | 353 | 709 | 139 | 281 | 8 | 13 | 1,352 | 2,693 | ||||||||||
Rural | 233 | 428 | 42 | 83 | 146 | 316 | - | - | 421 | 827 | ||||||||||
Others | 564 | 1,099 | 167 | 333 | 89 | 177 | 19 | 33 | 839 | 1,642 | ||||||||||
TOTAL | 4,713 | 9,296 | 2,050 | 4,101 | 1,087 | 2,173 | 1,593 | 2,990 | 9,443 | 18,560 | ||||||||||
(*) Includes CPFL Brasils bilateral contracts within industrial class |
Sales Comparison
Without Calendar Adjustments (*)
CPFL Energia Consolidated - GWh | 2Q05 | 2Q04 | Chg.% | 1H05 | 1H04 | Chg.% | ||||||
Residential | 2,207 | 2,045 | 7.92 | 4,369 | 4,130 | 5.79 | ||||||
Industrial | 4,624 | 4,427 | 4.45 | 9,029 | 8,703 | 3.75 | ||||||
Commercial | 1,352 | 1,198 | 12.85 | 2,693 | 2,446 | 10.10 | ||||||
Rural | 421 | 380 | 10.79 | 826 | 757 | 9.11 | ||||||
Others | 839 | 797 | 5.27 | 1,643 | 1,577 | 4.19 | ||||||
TOTAL | 9,443 | 8,847 | 6.74 | 18,560 | 17,613 | 5.38 | ||||||
(*)Includes CPFL Brasils bilateral contracts within industrial class |
Page. 7 de 28
Considering the same calendar year of 2005, which represented less days billed in the first quarter compared to the same period in 2004, the sales of electric energy of CPFL registered a growth of 6.35% in 2Q05 and 5.58% in 1H05 in which we can highlight the residential and commercial growth that were respectively 7.45% and 12.39% in 2Q05 and 6.07% and 10.37% in 1H05.
Comparison of Sales
Same Calendar Year
CPFL Energia Consolidated - GWh | 2Q05 |
2Q04 |
Chg.% |
1H05 |
1H04 |
Chg.% |
||||||
Residential | 2,206 | 2,053 | 7.45 | 4,369 | 4,119 | 6.07 | ||||||
Industrial * | 4,624 | 4,444 | 4.05 | 9,029 | 8,692 | 3.88 | ||||||
Commercial | 1,352 | 1,203 | 12.39 | 2,693 | 2,440 | 10.37 | ||||||
Rural | 421 | 381 | 10.50 | 826 | 755 | 9.40 | ||||||
Others | 840 | 798 | 5.26 | 1,643 | 1,573 | 4.45 | ||||||
TOTAL | 9,443 | 8,879 | 6.35 | 18,560 | 17,579 | 5.58 | ||||||
(*) Includes CPFL Brasils bilateral contracts |
It is worth emphasizing that the demand of concession area for the CPFL group distributors presented growth of 7.4% in the 2Q05 and 7.6% in the 1H05, higher than the respective growth of 5.8% and 6.4% in Brazil.
ECONOMIC AND FINANCIAL PERFORMANCE
Gross Revenues
Gross revenues reached R$ 2.7 billion in 1Q05 and R$ 5.2 billion in 1H05, representing a growth of 12.5% and 13.3% .
Page. 8 de 28
The main factors that contributed to this increase were:
i. |
Total billed energy increase of 6.74% in 2Q05 and of 5.38% in 1H05; |
ii. |
The tariff readjustments of April 2005 in CPFL Paulista (18.76%1 ) and RGE (21.93%) and of October 2004 in CPFL Piratininga (14%); |
iii. |
The increase in revenues from the usage of distribution system (TUSD) of 108.2% in the 2Q05 and 129.9 % in the 1H05 totaling R$ 59.0 million and R$ 116.6 million respectively; |
iv. |
The increase in revenues coming from the energy supply from other agents by CPFL Geração and CPFL Brasil of 51.4% in the 2Q05 and of 38.3% in the 1H05. |
The net income for this period totaled R$ 1.9 billion in the 2Q05 and R$ 3.7 billion in the 1H05, representing growth of 11.7% and 13.5% .
Cost of Energy Services
The cost of energy service, which includes acquired energy and system charges totaled R$ 1.006 billion in the 2Q05 and R$ 1.946 billion in the 1H05, respective increase of 1.1% and 5.3% .
The cost of acquired energy totaled R$ 818.3 million in the 2Q05 and R$ 1.552 billion in the 1H05, which corresponds to reductions of 0.5% and 0.4% respectively despite the 6.9% increase in the quantity of energy purchased in the 2Q05.
The charges for the use of the transmission and distribution system, increased by 8.7% in the 2Q05 and of 36.6% in the 1H05, totaling respectively R$ 187.6 million and R$ 393.7 million.
1 In Apr 08, 2005: 17.74% added to 1.01% readjustment by ANEEL in Jul/05
Page. 9 de 28
Operating Costs / Expenses
The operating costs and expenses totaled R$ 464.3 million in the 2Q05 and R$ 892 million in the 1H05, respective increases of 28.9% and 7.4% . The largest change in 2Q05 is basically due to non-recurring income from goodwill amortization registered in June 2004, backdated from January 2004.
Operating Expenses | 2Q05 |
2Q04 |
Chg.% |
1H05 |
1H04 |
Chg.% |
||||||
R$ Thousand | ||||||||||||
Personal | 76,282 |
74,271 |
2.7 |
151,803 |
148,747 |
2.1 | ||||||
Private Pension Fund | 22,410 |
48,306 |
(53.6) |
44,818 |
88,288 |
(49.2) | ||||||
Material | 12,254 |
10,552 |
16.1 |
21,609 |
18,476 |
17.0 | ||||||
Third Part Services | 64,386 |
57,989 |
11.0 |
118,686 |
107,368 |
10.5 | ||||||
Depreciation and Amortization | 75,734 |
65,925 |
14.9 |
150,082 |
132,754 |
13.1 | ||||||
Amortization of Merged Goodwill | 2,037 |
(52,176) |
(103.9) |
4,074 |
39,035 |
(89.6) | ||||||
Subventions CCC | 96,985 |
63,842 |
51.9 |
173,648 |
122,411 |
41.9 | ||||||
Subventions CDE | 65,109 |
47,138 |
38.1 |
125,627 |
80,020 |
57.0 | ||||||
Others | 49,105 |
44,301 |
10.8 |
101,689 |
93,409 |
8.9 | ||||||
TOTAL | 464,302 | 360,148 | 28.9 | 892,036 | 830,508 | 7.4 |
Manageable Costs Personnel, Material, Third Party Services and Others
The manageable costs totaled R$ 202.0 million in 2Q05 and R$ 393.7 million in the 1H05, representing respective increases of 8.0% and 7.0% accounting for IGP-M index inflation, which was 7.12% in the 12 months prior to June 2005.
Private Pension Fund
The expenses related to the private pension fund, totaling respectively R$ 22.4 million in the 2Q05 and R$ 44.8 million in the 1H05, which were reduced by 53.6% and 49.2% respectively. The reduction reflects the adjustments made in the actuarial calculations due to a revision in the premises of mortality tables and expected income from the funds investments.
Amortization of Incorporated Goodwill
In the 2Q05, amortization of incorporated goodwill increased by R$ 54.2 million, coming from the atypical revenue of R$ 52.2 million registered in the 2Q04 due to longer terms for amortization accounted in June, and retroactive to January of that year.
The amortization of incorporated goodwill was R$ 4.1 million in 1H05 corresponding to a reduction of R$ 35 million or 89.6%, due to change in the amortization of goodwill curve of RGE and of CPFL Paulista combined with the constitution of the provision of amortization of goodwill acquisition, in accordance with the instructions of CVM.
Page. 10 de 28
CDE and CCC
These expenses refer to the contributions made by the electric energy market in developing initiatives to explore alternative energy sources.
The expenses of CDE totaled R$ 65.1 million in the 2Q05 and R$ 125.6 million in the 1H05, which represent respective increases of 38.1% and 57.0% while the expenses of CCC totaled R$ 97.0 million in the 2Q05 and R$ 173.6 million in the 1H05, registering increases of 51.9% and 41.9% compared to 2Q04 and 1H04. These increases are due to the amortizations of deferred amounts in 2004 and tariff readjustments of subsidiaries.
Service Results
The service results reached R$ 467.3 million in 2Q05 and R$ 884.6 million in 1H05, representing increases of 23.1% and 46.8%, respectively. This positive development is due to the following factors:
i. Increase in Revenue:
ii. Control of Operational Costs:
EBITDA
Consolidated EBITDA of R$ 554.2 million in 2Q05 and R$ 1,061.1 million in 1H05, corresponded to an increase of 29.7% and 25.1% . The EBITDA is calculated from the sum of net income, taxes, financial results, depreciation/amortization and private pension fund, in addition to adjustments regarding the extraordinary item and eventual non-recurring transactions.
Page. 11 de 28
R$ Thousand | 2Q05 |
2Q04 |
Chg.% |
2H05 |
2H04 |
Chg.% |
||||||
Net Income | 234,951 |
136,785 |
71.8 |
400,597 |
124,826 |
220.9 | ||||||
+ Income Tax and Social Contribution | 104,583 |
79,980 |
30.8 |
219,483 |
119,094 |
84.3 | ||||||
+ Depreciation & Amortization | 77,771 |
13,749 |
465.6 |
154,156 |
171,789 |
(10.3) | ||||||
+ Private Pension Fund | 22,410 |
48,306 |
(53.6) |
44,818 |
88,288 |
(49.2) | ||||||
+ Net Financial Expenses | 106,357 |
140,282 |
(24.2) |
225,748 |
327,901 |
(31.2) | ||||||
+ Extraordinary Item | 8,160 |
8,132 |
0.3 |
16,320 |
16,264 |
0.3 | ||||||
EBITDA | 554,232 | 427,234 | 29.7 | 1,061,122 | 848,162 | 25.1 |
Financial Results
The financial result, represented by a net financial expense of R$ 106.4 million in the 2Q05 and R$ 225.7 million in the 1H05, represented respective reductions of 24.2% and 31.2% . Such reduction is the result of lower financial expenses together with the increase of financial income.
The total financial expenses reached R$ 194.3 million in the 2Q05 and R$ 412.8 million in the 1H05, registering respective reductions of 23.6% and 17.7%, mainly due to the decrease in the balance, changes in the debt profile besides better macroeconomic indicators.
The financial revenues have presented an increase of 14% in the 2Q05 and 20.4% in the 1H05, as a result of the yield of financial applications as a result of the improved operational generation of cash and availabilities.
Net Income
The net income of R$ 235 million in 2Q05 and R$ 400.6 million in 1H05, a record for CPFL Energias semiannual net income, presented respective increases of 71.8% and 220.9% . This increase, as previously explained, is basically due to the increase of service results, coupled with better financial results.
INDEBTEDNESS
The balance of financial debt of the group was reduced by 15.5% in the end of 1H05, totaling R$ 4.8 billion, as shown in the table Loans and Financing.
Page. 12 de 28
In December 2004, BNDES approved CPFL Paulista and CPFL Piratininga compliance to the Electric System Expansion and Modernization Program (FINEM), corresponding to credits of R$ 241 million and R$ 89 million, respectively, both indexed in TJLP and six-year maturity. For CPFL Paulista the first installment was released in April 2005 amounting to R$ 89 million, while for CPFL Piratininga two installments in the amount of R$ 33.6 million and R$ 8.9 million, respectively, were released in March and June 2005.
Page. 13 de 28
Loans and Financing (R$ thousand)
consolidated |
||||||||
2Q05 |
||||||||
Charges |
Principal | Total | ||||||
Short-term |
Long-term |
|||||||
LOCAL CURRENCY | ||||||||
BNDES - Re-empowerment (a) | 68 | 3,663 | 13,825 | 17,556 | ||||
BNDES - Investment | 4,546 | 51,882 | 908,496 | 964,924 | ||||
BNDES - Regulatory Asset, Tranche A and Free Market (c) | 2,995 | 186,652 | 508,738 | 698,385 | ||||
BNDES - CVA and Resolution 116 | 1,518 | 152,195 | 23,551 | 177,264 | ||||
FIDC (e) | 28,498 | 64,802 | 41,468 | 134,768 | ||||
BRPE (f) | - |
20,484 | 5,585 | 26,069 | ||||
Financial Institutions (g) | 3,839 | 18,207 | 144,710 | 166,756 | ||||
Others | 514 | 23,529 | 110,900 | 134,943 | ||||
Subtotal | 41,978 | 521,414 | 1,757,273 | 2,320,665 | ||||
FOREIGN CURRENCY | ||||||||
IFC (i) | 3,195 | 14,102 | 56,409 | 73,706 | ||||
Floating Rate Notes (j) | 525 | 227,049 | 42,307 | 269,881 | ||||
Trade Finance (k) | 361 |
29,951 |
- |
30,312 | ||||
BID (l) | - |
- |
57,752 |
57,752 | ||||
Financial Institutions (m) | 1,347 | 12,461 | 95,768 | 109,576 | ||||
Subtotal | 5,428 | 283,563 | 252,236 | 541,227 | ||||
DEBENTURES | ||||||||
CPFL Paulista | 34,023 | 150,710 | 991,864 | 1,176,597 | ||||
RGE | 3,695 | 3,253 | 154,258 | 161,206 | ||||
SEMESA | 4,077 | 113,981 | 414,998 | 533,056 | ||||
BAESA | 0 | 0 | 52,176 | 52,176 | ||||
Subtotal | 41,795 | 267,944 | 1,613,296 | 1,923,035 | ||||
TOTAL | 89,201 | 1,072,921 | 3,622,805 | 4,784,927 | ||||
In April 2004, ENERCAN, controlled by CPFL Geração, received R$ 57.7 million in loans from IBD Inter-American Development Bank, destined to finance the UHE Campos Novos power plant, of the total amount of US$75million.
It is important to highlight that CPFL Paulista paid in June 50% of CDI indexed debentures, totaling R$150.7 million. In the same month, a R$52.9 million tranche of debentures of Semesa was paid.
Additionally, the entire debt of the holding was purged in July 2005, with the conversion of IFC loan into shares. In 1H04, debt of CPFL Energia was R$ 982 million.
Following the trend observed in previous periods, the lower nominal cost and longer terms to maturity reflect the improvement in debt profile. Such improvement can be observed in the breakdown of debt indexes, in which the exposure to the CDI fell from 41% in 1H04 to 24% in 1H05, yielding space for debts indexed by IGP and TJLP.
Simultaneously to the optimization of debt indexes breakdown, there was also a reduction in the of nominal cost debt from 19% in 1H04 to 15% in 1H05 and of a growth in average term of amortization from 5.2 years to 6.3 years in the same period.
Page. 14 de 28
The adjusted net debt in the end of 1H05 was R$ 3.8 billion. The adjusted net debt is calculated by the total debt (financial debt + private pension fund) excluding the regulatory assets and cash equivalents.
R$ Thousand | 1H05 |
1H04 | ||||
Total Debt (1) | (5,785,951) | (6,515,407) | ||||
+ Regulatories Assets and Liabilities | 1,310,132 | 1,623,244 | ||||
+ Cash and cash equivalents | 705,219 | 591,169 | ||||
= Adjusted Net Debt | (3,770,600) | (4,300,994) | ||||
(1) Financial Debt + Private Pension Fund (Fundação CESP) |
CAPEX
In 1H05, the CPFL Group invested R$ 265 million in the maintenance and expansion of its business, of which R$ 136 million was invested during 2Q05.
CPFL Energias main investments in the last years have been as follows:
Page. 15 de 28
Until 2008, CPFL Energia intends to invest R$ 2.7 billion, in all business segments, of which R$ 1.7 billion will be destined for the maintenance and expansion of the generation segment. This segment will add 1,093 MWh of capacity to the Group, in addition to near R$ 1,0 billion to be invested in maintenance and expansion of operations in the distribution of electric energy that will allow the addition of 600 thousand new clients.
BUSINESS PERFORMANCE
Distribution Segment
Gross Revenues
Gross revenues totaled R$ 2.6 billion in the 2Q05 and R$ 4.9 billion in the 1H05, corresponding to increases of 9.6% and 10.5%, respectively. Among the main factors that contributed to this performance, it is worth to mention the growth in residential and commercial classes, due to higher-than-average temperatures and better macroeconomic conditions such as better employment and higher wages in the period, allied to tariff readjustments of the distribution companies, increase in revenue through the use of the electric network (TUSD) 108.2% in the 2Q05 and 129.9% in the 1H05.
Moreover, reductions in commercial losses of CPFL Paulista and CPFL Piratininga which reached 2.76% and 1.95% respectively contributed to the additional gain of R$ 16 million in the 2Q05.
Page. 16 de 28
Revenue increase would have been higher if captive customers had not migrated to the free market, which stimulated the reduction in industrial sales by 18.12% in the 2Q05 and by 18.45% in the 1H05, thus contributing to the reduction in the total sales volume by 3.53% in the 2Q05 and by 4.70% in the 1H05.
It is also important to note that considering the energy sold to our free customers, industrial class sales growth would be 5.37% in 2Q05 and 5.91% in 1H05.
Comparison of Sales
Without Calendar Adjustments
Distribution Segment - GWh | 2Q05 |
2Q04 |
Chg.% |
1H05 |
1H04 |
Chg.% |
||||||
Residential | 2,206 |
2,038 |
8.19 |
4,368 |
4,129 |
5.79 | ||||||
Industrial | 3,059 |
3,736 |
(18.12) |
6,085 |
7,462 |
(18.45) | ||||||
Commercial | 1,344 |
1,200 |
12.00 |
2,680 |
2,437 |
9.97 | ||||||
Rural | 420 |
376 |
11.70 |
826 |
757 |
9.11 | ||||||
Others | 819 |
784 |
4.46 |
1,609 |
1,551 |
3.74 | ||||||
TOTAL | 7,847 | 8,134 | (3.53) | 15,568 | 16,336 | (4.70) |
Considering the calendar adjustment, energy sales of distribution segment would decrease by 4.06% in 2Q05 and by 4.48% in 1H05.
Comparison of Sales
Same Calendar Year
Distribution Segment - GWh | 2Q05 |
2Q04 |
Chg.% |
1H05 |
1H04 |
Chg.% |
||||||
Residential | 2,206 |
2,053 |
7.45 |
4,369 |
4,119 |
6.07 | ||||||
Industrial | 3,058 |
3,764 |
(18.76) |
6,085 |
7,450 |
(18.32) | ||||||
Commercial | 1,344 |
1,198 |
12.19 |
2,680 |
2,430 |
10.29 | ||||||
Rural | 421 |
381 |
10.50 |
826 |
755 |
9.40 | ||||||
others | 821 |
786 |
4.45 |
1,610 |
1,546 |
4.14 | ||||||
TOTAL | 7,850 |
8,182 |
(4.06) |
15,570 |
16,300 |
(4.48) |
For the distribution segment, the migration of customers to the free market has less impact on the results, since the losses are offset by the increase in TUSD revenue, which was 108.4% in 2Q05 and 129.9% in 1H05, respectively.
It is important to emphasize that most customers who migrated to the free market were conquered by CPFL Brasil, thus keeping these customers within CPFLs Group.
EBITDA
EBITDA in distribution segment reached R$ 422.6 million in 2Q05 and R$ 798.9 million in 1H05, a 22.8% and 23.2% growth, respectively. This increase is mainly a result of the
Page. 17 de 28
increase in revenue coming from electric energy supply, tariff readjustments and TUSD; as well as the control of manageable expenses and the reduction of expenses with private pension plans.
Net Income
Distribution segment net consolidated income peaked to R$ 189.4 million in 2Q05 and R$ 310.9 million in 1H05, representing a 28.3% and 151.0% growth, respectively.
This increase is mainly due to the EBITDA increase and the reduction of net financial expenses.
Economic Financial Data | Paulista(*) |
Piratininga(*) |
RGE(*) |
|||||||||||||||
R$ Thousand | 2Q05 |
2Q04 |
Chg.% |
2Q05 |
2Q04 |
Chg.% |
2Q05 |
2Q04 |
Chg.% | |||||||||
Gross Revenue | 1,525,553 | 1,295,933 | 17.7 | 668,037 | 706,807 | (5.5) | 550,730 | 499,760 | 10.2 | |||||||||
EBITDA |
316,261 | 265,150 | 19.3 | 121,536 | 106,924 | 13.7 | 62,359 | 65,072 | (4.2) | |||||||||
Net Income | 189,384 | 147,563 | 28.3 | 61,406 | 52,056 | 18.0 | 9,411 | 21,671 | (56.6) | |||||||||
Economic Financial Data | Paulista(*) |
Piratininga(*) |
RGE(*) |
|||||||||||||||
R$ Thousand | 1H05 |
1H04 |
Chg.% |
1H05 |
1H04 |
Chg.% |
1H05 |
1H04 |
Chg.% | |||||||||
Gross Revenue | 2,856,744 | 2,459,399 | 16.2 | 1,327,793 | 1,335,906 | (0.6) | 1,043,711 | 932,003 | 12.0 | |||||||||
EBITDA |
585,249 | 439,921 | 33.0 | 235,363 | 198,092 | 18.8 | 135,806 | 115,107 | 18.0 | |||||||||
Net Income | 310,922 | 123,871 | 151.0 | 114,432 | 87,349 | 31.0 | 27,772 | 9,758 | 184.6 | |||||||||
(*) Considering 100% stake in Distribution Companies |
Commercialization Segment - CPFL Brasil
Gross Revenue
The gross revenue of CPFL Brasil totaled R$ 342.8 million in the 2Q05 and R$ 639.1 million in the 1H05, increasing respectively by 68.8% and 63.0% .
That increase basically reflects strong positioning of CPFL Brasil, that retained 6 from a total of 8 free customers who migrated from CPFL Paulista and CPFL Piratininga, indeed conquered 6 new customers outside the concession area, totaling 74 free customers.
Page. 18 de 28
Sales Comparison for Final Customers - CPFL Brasil
Commercialization Segment - GWh | 2Q05 | 2Q04 | Chg.% | 1H05 | 1H04 | Chg.% | ||||||
Residential | - |
- |
- |
- |
- |
- | ||||||
Industrial (*) | 1,566 |
680 |
130.46 |
2,944 |
1,242 |
137.08 | ||||||
Commercial | 8 |
5 |
69.45 |
13 |
10 |
35.51 | ||||||
Rural | - |
- |
- |
- |
- |
- | ||||||
Others | 19 |
13 |
49.47 |
33 |
27 |
24.61 | ||||||
TOTAL | 1,593 | 697 | 128.58 | 2,990 | 1,278 | 133.96 | ||||||
(*) Includes Bilateral Contracts |
EBITDA
The EBITDA of CPFL Brasil reached R$ 57.3 million in the 1Q05, 88.3% increase compared to the R$ 30.4 million in the 1Q04, which is mainly due to the increase in the sales of electric energy, and value added services offering. In the 1H05, the EBITDA reached R$ 114.5, a 50.3% increase.
Net Income
The net income of CPFL Brasil totaled R$ 39.2 million in the 2Q05 and R$ 78.1 million in the 1H05, a growth of 92.7% and 52.4%, respectively. That increase comes from the growth in operations of energy commercialization.
Page. 19 de 28
Generation Segment CPFL Geração
Gross Revenues
The gross revenue registered an increase of R$ 29.8 million in the 2Q05 and R$ 43.7 million in the 1H05, 37.8% and 26.4% growth, respectively. Such growth is mainly due to the beginning of operations of the UHE Monte Claro plant, which resulted in an increment of 87 GWh in the 2Q05, generating R$ 9.6 million in revenues. In the 1H05, the revenue generated through the Monte Claro Plant was 18.6 million.
Furthermore, in the 2Q05, CPFL Centrais Elétricas sold additional energy of 71 GWh, as well as energy supply tariff readjustments in SEMESA and CPFL Centrais Elétricas.
EBITDA
EBITDA of CPFL Geraçãos totaled R$ 87.8 million in the 2Q05 and R$ 169.5 million in the 1H05, representing increase of 29.8% and 18.8%, respectively. This increase is basically due to the increase in revenues coming from energy sales. It is worth to point out that the commencement of UHE Monte Claro Plant operations generated an EBITDA of R$ 7 million in the 2Q05 and R$ 13.3 million in the 1H05.
Net Income
The net income in the generation segment totaled R$ 31.1 million in the 2Q05 and R$ 55.3 million in the 1H05, corresponding to increase of 45.8% and 44.9%, respectively, which is basically due to the increase in revenues and the maintenance of operating expenses.
Page. 20 de 28
Relevant Events Related to Projects
It is also important to highlight that the conclusion of the Groups generation projects are all within the defined construction and financial timetables, and that all projects have environmental licenses, arranged financing sources (Foz do Chapecó already in compliance with BNDES) and PPAs signed.
IR Team:
José Antonio de Almeida Filippo IROfficer | ||||
Vitor Fagá de Almeida IR Manager | E-mail: | Phone: (55 19) 3756-6083 | ||
Adriana M. Sarinho Ribeiro | ri@cpfl.com.br | Fax: (55 19) 3756-6089 | ||
Alessandra Munhoz Andretta | ||||
Luis Fernando Castro de Abreu | ||||
Sílvia Emanoele P. de Paula | ||||
Vitor Fagali de Souza |
ri.cpfl.com.br
|
Page. 21 de 28
CPFL Energia S.A.
Balance Sheets as of June 30, 2005 and March 31, 2005
(Stated in thousands of Brazilian Reais)
Parent Company |
Consolidated | |||||||
ASSETS | June 30, 2005 |
March 31,2005 |
June 30, 2005 |
March 31,2005 | ||||
CURRENT ASSETS | ||||||||
Cash and Cash Equivalents (note 4) | 228,597 |
330,964 |
705,219 |
967,898 | ||||
Consumers, Concessionaires and Licensees (note 5) | - |
- |
1,712,083 |
1,613,304 | ||||
Dividends and Interest on Equity | 444,994 |
243,424 |
- |
- | ||||
Other Receivable (note 6) | 2 |
115 |
61,369 |
69,845 | ||||
Securities (note 8) | 19,451 |
- |
19,451 |
- | ||||
Recoverable Taxes (note 9) | 61,449 |
44,473 |
290,135 |
188,953 | ||||
Allowance for Doubtful Accounts (note 6) | - |
- |
(53,459) |
(47,550) | ||||
Inventories | - |
- |
8,245 |
8,043 | ||||
Deferred Costs Variations (note 10) | - |
- |
431,998 |
521,490 | ||||
Prepaid Expenses | - |
- |
47,936 |
9,754 | ||||
Other (note 12) | - |
- |
130,153 |
135,303 | ||||
754,493 |
618,976 |
3,353,130 |
3,467,040 | |||||
NONCURRENT ASSETS | ||||||||
Consumers, Concessionaires and Licensees (note 5) | - |
- |
496,374 |
579,957 | ||||
Due from Related Parties (note 13) | 43,329 |
- |
- |
- | ||||
Other Receivable (note 6) | - |
- |
99,445 |
112,153 | ||||
Scrow Deposits (note 22) | - |
- |
188,375 |
165,043 | ||||
Securities (note 8) | 109,209 |
- |
110,059 |
850 | ||||
Recoverable Taxes (note 9) | - |
- |
65,281 |
45,993 | ||||
Deferred Tax Credits (note 11) | - |
- |
1,017,109 |
1,033,691 | ||||
Deferred Costs Variations (note 10) | - |
- |
567,108 |
524,537 | ||||
Prepaid Expenses | - |
- |
20,035 |
62,666 | ||||
Other (note 12) | - |
- |
136,565 |
124,923 | ||||
152,538 |
- |
2,700,351 |
2,649,813 | |||||
PERMANENT ASSETS | ||||||||
Investiments (note 14) | 3,814,991 |
3,918,898 |
2,824,587 |
2,804,359 | ||||
Property,Plant and Equipment (note 15) | - |
- |
4,586,959 |
4,518,980 | ||||
Special Obligation linked to the Concession (note 15) | - |
- |
(613,427) |
(603,638) | ||||
Deferred Charges (note 16) | 154 |
96 |
41,733 |
42,015 | ||||
3,815,145 |
3,918,994 |
6,839,852 |
6,761,716 | |||||
TOTAL ASSETS | 4,722,176 |
4,537,970 |
12,893,333 |
12,878,569 | ||||
Page. 22 de 28
CPFL Energia S.A.
Balance Sheets as of June 30, 2005 and March 31, 2005
(Stated in thousands of Brazilian Reais)
Parent Company | Consolidated | |||||||
LIABILITIES | June 30, 2005 | March 31,2005 | June 30, 2005 | March 31,2005 | ||||
CURRENT LIABILITIES | ||||||||
Suppliers (note 19) | 2,296 | 3,886 | 652,827 | 636,222 | ||||
Payroll | 3 | - | 3,377 | 3,392 | ||||
Interst on Debts (note 17) | 3,195 | 1,755 | 47,406 | 50,374 | ||||
Interest on Debentures (note 18) | - | - | 41,795 | 147,446 | ||||
Loans and Financing (note 17) | 14,102 | 21,330 | 804,977 | 934,357 | ||||
Debentures (note 18) | - | - | 267,944 | 258,435 | ||||
Employee Pension Plans (note 21) | - | - | 95,080 | 108,555 | ||||
Regulatory Charges | - | - | 67,739 | 66,430 | ||||
Taxes and Social Contributions Payable (note 20) | 19,485 | 628 | 523,742 | 398,414 | ||||
Profit Sharing | - | 13 | 7,627 | 15,331 | ||||
Dividends and Interest on Equity | 389,059 | 140,147 | 413,765 | 155,840 | ||||
Consumers, Concessionaires and Licensees | - | 58 | - | - | ||||
Accrued Liabilities | 10 | 8 | 32,661 | 24,548 | ||||
Deferred Gains Variations (note 10) | - | - | 194,797 | 164,135 | ||||
Derivativs Contracts | 7,398 | 5,581 | 65,034 | 47,375 | ||||
Other (note 23) | 2 | 2 | 211,615 | 197,925 | ||||
435,550 | 173,408 | 3,430,386 | 3,208,779 | |||||
LONG-TERM LIABILITIES | ||||||||
Suppliers (note 19) | - | - | 219,340 | 240,377 | ||||
Loans and Financing (note 17) | 56,409 | 85,318 | 2,009,509 | 2,056,383 | ||||
Debentures (note 18) | - | - | 1,613,296 | 1,659,192 | ||||
Employee Pension Plans (note 21) | - | - | 805,827 | 787,378 | ||||
Taxes and Social Contributions Payable (note 20) | - | - | 64,097 | 80,759 | ||||
Reserve for Contingencies (note 22) | - | - | 343,439 | 323,107 | ||||
Deferred Gains Variations (note 10) | - | - | 14,360 | 20,560 | ||||
Derivativs Contracts | 23,350 | 17,616 | 35,083 | 32,577 | ||||
Other (note 23) | - | - | 46,175 | 62,565 | ||||
79,759 | 102,934 | 5,151,126 | 5,262,898 | |||||
NON-CONTROLLING SHAREHOLDERS' | ||||||||
INTEREST | - | - | 104,954 | 145,264 | ||||
SHAREHOLDERS' EQUITY (note 24) | ||||||||
Capital | 4,192,921 | 4,082,036 | 4,192,921 | 4,082,036 | ||||
Revenue Reserves | 13,946 | 13,946 | 13,946 | 13,946 | ||||
Accumulated Gains | - | 165,646 | - | 165,646 | ||||
4,206,867 | 4,261,628 | 4,206,867 | 4,261,628 | |||||
TOTAL LIABILITIES | 4,722,176 | 4,537,970 | 12,893,333 | 12,878,569 | ||||
Page. 23 de 28
CPFL Energia S.A.
Income Statements for the Fiscal Quarters ended June 30, 2005 and 2004 and March 31, 2005 and 2004
(Stated in thousands of Brazilian Reais,except income (loss) net per thousand shares)
Consolidated | ||||||||
2005 | 2004 | |||||||
2. Quarter | 1. Half | 2 Quarter | 1. Half | |||||
OPERATING REVENUE (note 25) | ||||||||
Electricity Sales to Final Consumers | 2,500,222 | 4,772,839 | 2,295,352 | 4,342,241 | ||||
Electricity Sales to Distributors | 109,839 | 214,213 | 72,571 | 154,871 | ||||
Other Operating Revenues | 142,245 | 265,720 | 79,344 | 139,435 | ||||
2,752,306 | 5,252,772 | 2,447,267 | 4,636,547 | |||||
DEDUCTIONS FROM OPERATING REVENUES | ||||||||
ICMS | (482,627) | (915,737) | (406,393) | (776,117) | ||||
PIS | (45,830) | (81,714) | (37,518) | (73,716) | ||||
COFINS | (207,006) | (371,682) | (169,584) | (296,822) | ||||
ISS | (163) | (324) | (152) | (239) | ||||
Global Reversal Reserve - RGR | (9,848) | (20,635) | (11,156) | (23,163) | ||||
Emergency Charges (ECE/EAEE) | (69,426) | (140,363) | (87,854) | (186,284) | ||||
(814,900) | (1,530,455) | (712,657) | (1,356,341) | |||||
NET OPERATING REVENUE | 1,937,406 | 3,722,317 | 1,734,610 | 3,280,206 | ||||
COST OF THE ELECTRIC ENERGY SERVICE | ||||||||
Cost of electric energy (note 26) | ||||||||
Electricity Purchased for Resale | (818,265) | (1,551,881) | (822,391) | (1,558,613) | ||||
Electricity Network Usage Charges | (187,567) | (393,745) | (172,476) | (288,302) | ||||
(1,005,832) | (1,945,626) | (994,867) | (1,846,915) | |||||
Operating Cost | ||||||||
Payroll | (50,829) | (98,924) | (48,818) | (97,329) | ||||
Employee Pension Plans | (22,218) | (44,431) | (47,654) | (86,907) | ||||
Material | (9,235) | (16,805) | (7,023) | (13,208) | ||||
Outsourced Services | (26,591) | (47,406) | (18,729) | (36,201) | ||||
Depreciation and Amortization | (67,739) | (134,139) | (59,726) | (120,736) | ||||
Fuel Consumption Account - CCC | (96,985) | (173,648) | (63,842) | (122,411) | ||||
Energy Development Account - CDE | (65,109) | (125,627) | (47,138) | (80,020) | ||||
Other Operating Costs | (4,795) | (6,640) | (1,009) | (2,533) | ||||
(343,501) | (647,620) | (293,939) | (559,345) | |||||
Cost of Services Provided by Thrird Parties | (2,503) | (3,565) | (2,969) | (4,209) | ||||
GROSS OPERATING INCOME | 585,570 | 1,125,506 | 442,835 | 869,737 | ||||
OPERATING EXPENSES | ||||||||
Selling Expenses (note 27) | (49,600) | (93,438) | (43,927) | (83,736) | ||||
General and Administrative Expenses (note 27) | (56,302) | (123,827) | (65,710) | (133,011) | ||||
Other Operating Expenses (note 27) | (10,359) | (19,512) | (5,779) | (11,172) | ||||
Amortizacion of Merged Goodwill | (2,037) | (4,074) | 52,176 | (39,035) | ||||
(118,298) | (240,851) | (63,240) | (266,954) | |||||
INCOME FROM ELECTRIC UTILITY SERVICE | 467,272 | 884,655 | 379,595 | 602,783 | ||||
EQUITY IN SUBSIDIARIES | - | - | - | - | ||||
FINANCIAL INCOME (EXPENSES) RESULT (note 28) | ||||||||
Financial Income | 117,081 | 244,528 | 102,677 | 203,076 | ||||
Revenue of Interest on Equity | - | - | - | - | ||||
Financial Expenses | (194,322) | (412,798) | (254,460) | (501,459) | ||||
Expense of Interest on Equity | (81,256) | (81,256) | (3,180) | (3,180) | ||||
Goodwill Amortization | (29,116) | (57,478) | 11,501 | (29,518) | ||||
(187,613) | (307,004) | (143,462) | (331,081) | |||||
OPERATING INCOME | 279,659 | 577,651 | 236,133 | 271,702 |
Page. 24 de 28
CPFL Energia S.A.
Income Statements for the Fiscal Quarters ended June 30, 2005 and 2004 and March 31, 2005 and 2004
(Stated in thousands of Brazilian Reais,except income (loss) net per thousand shares)
Consolidated | ||||||||
2005 | 2004 | |||||||
2. Quarter | 1. Half | 2 Quarter | 1. Half | |||||
NONOPERATING INCOME (EXPENSES) | ||||||||
Nonoperating Income | 3,151 | 3,528 | 550 | 3,016 | ||||
Nonoperating Expenses | (4,309) | (5,725) | (5,463) | (7,761) | ||||
(1,158) | (2,197) | (4,913) | (4,745) | |||||
INCOME (LOSS) BEFORE TAXES AND | ||||||||
EXTRAORDINARY ITEM | 278,501 | 575,454 | 231,220 | 266,957 | ||||
Social Contribution | (27,458) | (53,119) | (21,173) | (34,793) | ||||
Deferred Social Contribution | 80 | (4,778) | (1,127) | 3,570 | ||||
Income Tax | (70,794) | (140,242) | (53,575) | (92,778) | ||||
Deferred Income Tax | (6,411) | (21,344) | (4,105) | 4,907 | ||||
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM AND | ||||||||
NON-CONTROLLING SHAREHOLDERS' INTEREST | 173,918 | 355,971 | 151,240 | 147,863 | ||||
Extraordinary Item net of Tax Effects | (8,160) | (16,320) | (8,132) | (16,264) | ||||
INCOME (LOSS) BEFORE NON-CONTROLLING | ||||||||
SHAREHOLDERS' INTEREST | 165,758 | 339,651 | 143,108 | 131,599 | ||||
Non-controlling shareholders' interest | (12,063) | (20,310) | (9,503) | (9,953) | ||||
INCOME (LOSS) BEFORE REVERSAL | ||||||||
OF INTEREST ON EQUITY | 153,695 | 319,341 | 133,605 | 121,646 | ||||
Reversal of Interest on Equity | 81,256 | 81,256 | 3,180 | 3,180 | ||||
INCOME (LOSS) FOR THE YEAR | 234,951 | 400,597 | 136,785 | 124,826 | ||||
NET INCOME (LOSS) PER THOUSAND | ||||||||
SHARES - R$ | 518.58 | 884.19 | 33.21 | 30.31 | ||||
Page. 25 de 28
COMPANHIA PAULISTA DE FORÇA E LUZ
Income Statements for the Fiscal Quarters ended June 30, 2005 and 2004 and March 31, 2005 and 2004
(Stated in thousands of Brazilian Reais,exceptt income (loss) net per thousand shares)
Consolidado | ||||||||
2005 | 2004 | |||||||
2. Quarter | 1. Half | 2. Quarter | 1. Half | |||||
OPERATING REVENUES (note 24) | ||||||||
Electricity Sales to Final Consumers | 2,413,175 | 4,608,324 | 2,254,945 | 4,269,955 | ||||
Energy Sales to Distributers | 10,361 | 16,235 | 5,129 | 13,716 | ||||
Other | 139,421 | 259,980 | 77,848 | 136,715 | ||||
2,562,957 | 4,884,539 | 2,337,922 | 4,420,386 | |||||
DEDUCTIONS FROM OPERATING REVENUES | ||||||||
ICMS | (468,836) | (889,358) | (399,762) | (764,626) | ||||
PIS | (42,723) | (75,704) | (36,428) | (71,195) | ||||
COFINS | (192,699) | (343,998) | (164,614) | (289,258) | ||||
ISS | (70) | (153) | (87) | (139) | ||||
Global Reversal Reserve - RGR | (9,574) | (19,842) | (10,439) | (21,857) | ||||
Emergency Charges (ECE/EAEE) | (69,426) | (140,363) | (87,854) | (186,284) | ||||
(783,328) | (1,469,418) | (699,184) | (1,333,359) | |||||
NET OPERATING REVENUE | 1,779,629 | 3,415,121 | 1,638,738 | 3,087,027 | ||||
ELECTRIC UTILITY SERVICE COSTS (note 25) | ||||||||
Electricity Costs | ||||||||
Electricity Purchased for Resale | (820,874) | (1,558,529) | (835,030) | (1,603,323) | ||||
Electricity Network Usage Charges | (187,137) | (392,491) | (172,632) | (287,941) | ||||
(1,008,011) | (1,951,020) | (1,007,662) | (1,891,264) | |||||
Operating Cost | ||||||||
Personnel | (49,408) | (95,997) | (47,767) | (95,293) | ||||
Private Pension Plans | (22,116) | (44,231) | (47,654) | (86,907) | ||||
Materials | (8,774) | (15,986) | (6,748) | (12,549) | ||||
Outside Services | (22,010) | (39,400) | (15,438) | (30,263) | ||||
Depreciation and Amortization | (58,776) | (117,928) | (52,672) | (106,609) | ||||
Fuel Usage Quota - CCC | (96,985) | (173,648) | (63,899) | (122,411) | ||||
Energy Development Account - CDE | (65,109) | (125,627) | (47,026) | (79,908) | ||||
Other | (3,659) | (5,292) | (791) | (2,148) | ||||
(326,837) | (618,109) | (281,995) | (536,088) | |||||
Cost of Services Provided by Third Parties | (2,503) | (3,565) | (2,968) | (4,209) | ||||
GROSS PROFIT | 442,278 | 842,427 | 346,113 | 655,466 | ||||
OPERATING EXPENSES | ||||||||
Selling (note 26) | (46,932) | (87,446) | (42,338) | (80,675) | ||||
General and Administrative(note 26) | (49,444) | (110,716) | (54,724) | (114,189) | ||||
Other (note 26) | (9,962) | (18,727) | (5,425) | (10,480) | ||||
Amortization of Goodwill from Merger | (2,037) | (4,074) | 52,176 | (39,035) | ||||
(108,375) | (220,963) | (50,311) | (244,379) | |||||
INCOME FROM ELECTRIC UTILITY SERVICE | 333,903 | 621,464 | 295,802 | 411,087 | ||||
EQUITY IN SUBSIDIARIES | - | - | - | - | ||||
FINANCIAL INCOME (EXPENSES) RESULT (note 27) | ||||||||
Financial Income | 98,633 | 211,903 | 96,036 | 185,770 | ||||
Financial Expenses | (157,972) | (340,060) | (183,076) | (361,732) | ||||
Goodwill Amortization on Investments | (8,955) | (17,913) | 12,792 | (17,547) | ||||
Interest on Own Capital | (84,609) | (84,609) | (55,290) | (55,290) | ||||
(152,903) | (230,679) | (129,538) | (248,799) | |||||
INCOME FROM OPERATIONS | 181,000 | 390,785 | 166,264 | 162,288 | ||||
NONOPERATING INCOME (EXPENSES) | ||||||||
Nonoperating Income | 3,067 | 3,444 | 517 | 2,513 | ||||
Nonoperating Expenses | (3,651) | (5,067) | (5,227) | (7,525) | ||||
(584) | (1,623) | (4,710) | (5,012) | |||||
INCOME (LOSS) BEFORE TAXES AND | ||||||||
EXTRAORDINARY ITEM | 180,416 | 389,162 | 161,554 | 157,276 | ||||
Social Contribution | (17,656) | (33,473) | (15,825) | (21,149) | ||||
Deferred Social Contribution Tax | 80 | (4,778) | (1,123) | 2,196 | ||||
Income Tax | (42,595) | (84,744) | (38,801) | (55,074) | ||||
Deferred Income Tax | (5,801) | (20,734) | (4,106) | 3,750 | ||||
EXTRAORDINARY ITEM NET OF | ||||||||
TAX EFFECTS (note 19) | (8,079) | (16,157) | (8,079) | (16,157) | ||||
INCOME (LOSS) BEFORE MINORITY | ||||||||
INTEREST | 106,365 | 229,276 | 93,620 | 70,842 | ||||
Minority interest | (1,590) | (2,963) | (1,347) | (2,261) | ||||
INCOME (LOSS) BEFORE REVERSAL | ||||||||
OF INTEREST ON CAPITAL | 104,775 | 226,313 | 92,273 | 68,581 | ||||
Reversal of Interest on Capital | 84,609 | 84,609 | 55,290 | 55,290 | ||||
INCOME (LOSS) FOR THE YEAR | 189,384 | 310,922 | 147,563 | 123,871 | ||||
NET INCOME (LOSS) PER THOUSAND SHARES - R$ | 5.64 | 9.25 | ||||||
Page. 26 de 28
CPFL Geração de Energia S.A.
Statement of Operations for the Quarters and Semesters Ended June 30, 2005 and 2004
(In thousands of Brazilian Reais)
Consolidated | ||||||||
2005 | 2004 | |||||||
2nd Quarter | 1st Semester | 2nd Quarter | 1st Semester | |||||
OPERATING REVENUES | ||||||||
Energy sales to final consumers / distributors | 107,680 | 207,693 | 78,632 | 165,405 | ||||
Other | 929 | 1,833 | 213 | 402 | ||||
108,609 | 209,526 | 78,845 | 165,807 | |||||
DEDUCTIONS FROM OPERATING REVENUES | ||||||||
PIS (tax on revenue) | (1,785) | (3,402) | (584) | (1,689) | ||||
COFINS (tax on revenue) | (8,214) | (15,666) | (2,665) | (6,475) | ||||
ISS (service tax) | (47) | (92) | (14) | (20) | ||||
Global Reversion Quota | (274) | (793) | (717) | (1,306) | ||||
(10,320) | (19,953) | (3,980) | (9,490) | |||||
NET OPERATING REVENUES | 98,289 | 189,573 | 74,865 | 156,317 | ||||
ELECTRIC UTILITY SERVICE COSTS | ||||||||
Electricity Costs | ||||||||
Electricity purchased for resale | (1,375) | (2,605) | (554) | (2,298) | ||||
Electricity network usage charges | (403) | (819) | (65) | (133) | ||||
(1,778) | (3,424) | (619) | (2,431) | |||||
Operating Costs | ||||||||
Personnel | (1,421) | (2,927) | (1,103) | 120 | ||||
Private pension plans | (102) | (200) | 52 | - | ||||
Materials | (115) | (208) | (255) | (475) | ||||
Outside services | (1,448) | (2,719) | (939) | (1,866) | ||||
Depreciation and amortization | (8,963) | (16,211) | (7,054) | (14,127) | ||||
Other | (1,136) | (1,348) | (218) | (385) | ||||
(13,185) | (23,613) | (9,517) | (18,888) | |||||
GROSS PROFIT | 83,326 | 162,536 | 64,729 | 134,998 | ||||
OPERATING EXPENSES | ||||||||
Selling | 3 | (2) | (3) | (5) | ||||
General and Administrative | (4,502) | (9,268) | (4,535) | (7,728) | ||||
Other | (397) | (785) | (354) | (692) | ||||
(4,896) | (10,055) | (4,892) | (8,425) | |||||
INCOME (LOSS) FROM ELECTRIC UTILITY SERVICE | 78,430 | 152,481 | 59,837 | 126,573 | ||||
FINANCIAL INCOME | ||||||||
Financial income | 2,959 | 5,130 | 2,939 | 5,733 | ||||
Financial expenses | (32,608) | (67,911) | (31,758) | (72,120) | ||||
Interest on capital | - | - | - | - | ||||
(29,649) | (62,781) | (28,819) | (66,387) | |||||
EQUITY IN SUBSIDIARIES | - | - | - | - | ||||
Semesa S.A. | - | - | - | - | ||||
CPFL Centrais Elétricas S.A. | - | - | - | - | ||||
Ceran | - | - | - | - | ||||
INCOME FROM OPERATIONS | 48,781 | 89,700 | 31,018 | 60,186 | ||||
NONOPERATING INCOME | 53 | 53 | - | 470 | ||||
Nonoperating income | 53 | 53 | - | 470 | ||||
Nonoperating expense | - | - | - | - | ||||
INCOME BEFORE TAXES ON INCOME | 48,834 | 89,753 | 31,018 | 60,656 | ||||
Social contribution tax | (4,250) | (8,675) | (2,568) | (5,274) | ||||
Income tax | (13,399) | (25,653) | (7,060) | (17,132) | ||||
INCOME BEFORE EXTRAORDINARY ITEM | 31,185 | 55,425 | 21,390 | 38,250 | ||||
Extraordinary item, net of tax effects | (81) | (163) | (53) | (107) | ||||
INCOME BEFORE REVERSAL OF INTEREST ON CAPITAL | 31,104 | 55,262 | 21,337 | 38,143 | ||||
Reversal of interest on capital | - | - | - | - | ||||
NET INCOME (LOSS) | 31,104 | 55,262 | 21,337 | 38,143 | ||||
Page. 27 de 28
This press release contains statements that are forward-looking within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are only predictions and are not guarantees of future performance. Investors are cautioned that any such forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the operations and business environments of CPFL Energia and its subsidiaries that may cause the actual results of the companies to be materially different from any future results expressed or implied in such forward- looking statements. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to, the risks and uncertainties set forth from time to time in CPFL Energias reports filed with the United States Securities and Exchange Commission. Although CPFL Energia believes that the expectations and assumptions reflected in the forward-looking statements are reasonable based on information currently available to CPFL Energias management, CPFL Energia cannot guarantee future results or events. CPFL Energia expressly disclaims a duty to update any of the forward-looking statement. |
Page. 28 de 28
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.