UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of March, 2020
Commission File Number 32297


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

 
Rua Jorge de Figueiredo Correa, nº 1632, parte
CEP 13087-397 - Jardim Professora Tarcilla, Campinas – SP

Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

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

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

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

Yes _______ No ___X____

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

.


 


 
 

 

MESSAGE FROM THE CEO

 

 

Another year of excellent results

 

The year 2019 signaled a new moment for the CPFL Energia Group. Three years after its control was acquired by Chinese conglomerate State Grid, CPFL Energia returned to the capital markets through a new share offering to access funds that could be necessary to ensure the Group’s continuous growth. The purpose was to keep the Company listed, go back to the market, so that investors could once again follow the trajectory of CPFL, which remains the same as before - a company that is concerned with transparency, financial discipline and strong governance.

Funds raised from the share offering were used to acquire State Grid’s interest in CPFL Renováveis. As part of this process, in July 2019, we started to fully integrate the administrative activities of CPFL Renováveis and CPFL Energia (concluded in 3Q19) primarily to capture potential synergies between the organizational models of both companies. This initiative further reinforces the Management’s commitment to the Company’s growth and to creating value for its shareholders.

The CPFL group remained active this year, making improvements in its operations and management and seeking to adopt industry best practices. We continued the deployment of cutting-edge technologies in our business and the digitalization of support activities to achieve greater cost-efficiency, while constantly monitoring the developments in the political and economic scenario in our markets in Brazil.

The 2019 results reflected the growth in energy sales, our disciplined management of costs and expenses, as well as the decline in interest rates in Brazil.

Energy sales in the concession area totaled 68,055 GWh, up 1.3%. The residential and commercial segments recorded growth of 3.8% and 3.4%, respectively, reflecting the slow recovery of economic activity, while the industrial segment registered a 1.4% decline. Electricity supply through other concessionaires, licensees and authorized suppliers registered an increase of 0.6%.

CPFL group reached its higher Net Income, of R$ 2,748 million in 2019 (+26.9%). The same happened to the operating cash generation, measured by EBITDA, which reached R$ 6,394 million in 2019 (+13.4%), both reflecting the positive results led by the distribution business, mainly reflecting the conclusion of the tariff review process at CPFL Paulista, RGE Sul and RGE during the course of 2018.

We continue to work on value-creation initiatives and on our investment plan in 2019, backed by financial discipline, as well as the engagement and commitment of our teams. We invested R$ 2,254 million during this period. For the next 5 years, we intend to invest R$ 13.5 billion, of which R$ 11.6 billion will be used to expansion, maintenance and improvements in our distribution grid. Another R$ 1.2 billion will be allocated to generation projects under construction and the maintenance of existing plants. In transmission, R$ 564 million will be invested in projects under construction and in the Commercialization and Services segment, we will invest R$ 233 million.

1


 
 

 

With the focus on optimizing the capital structure, consolidated financial leverage of CPFL Energia remains at adequate levels. The Company’s net debt to EBITDA ratio was 2.52 times at the end of the year based on the criteria used to measure our financial covenants.

Regarding dividend payment, we will continue to balance growth and yield and will submit a proposal of nearly 80% of payout ratio for 2020, related to 2019 results. Our dividend policy remains in minimum payout of 50%.

On the social and sustainability fronts, we invested R$150 million in the “CPFL in Hospitals Program”, an initiative that will help public and philanthropic institutions to reduce their electricity bills through energy efficiency actions. Over the next 3 years, photovoltaic panels generating up to 25MWp of energy will be installed at the philanthropic hospitals, which will help reduce about 6,000 t/CO2 per year – the equivalent of planting about 900 trees.

Finally, I reiterate our trust and commitment to shareholders, clients, partners, society and other stakeholders, while remaining optimistic about the advances in the Brazilian electricity sector and confident about our business platform, based on operational efficiency, corporate governance, sustainability, financial discipline and synergistic growth, and being increasingly prepared to face the challenges and opportunities in the country.

 

 

Gustavo Estrella

CEO of CPFL Energia

 

KEY INDICATORS

             

Indicators (R$ Million)

4Q19

4Q18

Var.

2019

2018

Var.

Load in the Concession Area - GWh

   17,717

   17,308

2.4%

   68,747

   67,919

1.2%

Sales within the Concession Area - GWh

   17,735

   17,026

4.2%

   68,055

   67,213

1.3%

Captive Market

   11,948

   11,512

3.8%

   45,898

   45,589

0.7%

Free Client

5,787

5,513

5.0%

   22,156

   21,624

2.5%

Gross Operating Revenue

   11,753

   10,314

14.0%

   45,009

   42,626

5.6%

Net Operating Revenue

8,022

6,686

20.0%

   29,932

   28,137

6.4%

EBITDA(1)

1,741

1,354

28.6%

6,394

5,637

13.4%

Distribution

331

312

6.2%

1,307

1,272

2.7%

Conventional generation

   22

   14

55.6%

   99

   96

3.2%

Renewable generation

(19)

(13)

39.6%

(50)

(39)

27.7%

Commercialization, Services & Others

3,468

2,705

28.2%

   11,397

   11,218

1.6%

Net Income

857

670

27.8%

2,748

2,166

26.9%

Net Debt(2)

   16,849

   16,274

3.5%

   16,849

   16,274

3.5%

Net Debt / EBITDA(2)

 2,52x

 3,05x

-17.2%

 2,52x

 3,05x

-17.2%

Investments(3)

672

693

-3.0%

2,254

2,062

9.3%

 Notes:

(1)  EBITDA is calculated from the sum of net income, taxes, financial result, depreciation/amortization, as CVM Instruction no. 527/12. See the calculation in item 3.1 of this report;

(2)  In covenants criteria, which considers CPFL Energia stake in each project;

(3)  Does not include special obligations.

2


 
 

 

 

 

 

CONTENTS

 

1) COMPANY PROFILE AND CORPORATE STRUCTURE

4

2) OPERATIONAL PERFORMANCE

6

2.1) Distribution

6

2.1.1) Load net of losses in the concession area

6

2.1.2) Sales within the Distributors’ Concession Area

6

2.1.3) Losses

7

2.1.4) SAIDI and SAIFI

8

2.1.5) Delinquency

9

2.2) Conventional and Renewable Generation

10

2.2.1) Installed Capacity

10

2.2.2) Operational and under construction Projects

10

2.3) Commercialization

11

2.4) Transmission

12

3) CPFL ENERGIA ECONOMIC-FINANCIAL PERFORMANCE

12

3.1) Economic-Financial Performance

12

3.2) Indebtedness

19

3.2.1) Debt (IFRS)

19

3.2.2) Debt in Financial Covenants Criteria

22

3.3) Investments

23

3.3.1) Actual Investments

23

3.3.2) Investments Forecasts

24

4) STOCK MARKETS

24

4.1) Stock Performance

24

4.2) Daily Average Volume

25

4.3) Termination of ADRs Program and Delisting from NYSE

25

5) PERFORMANCE OF BUSINESS SEGMENTS

26

5.1) Distribution Segment

26

5.1.1) Economic-Financial Perfomance

26

5.1.2) Tariff Events

32

5.2) Commercialization and Services Segments

32

5.3) Conventional Generation Segment

33

5.4) CPFL Renováveis

38

6) ATTACHMENTS

43

6.1) Balance Sheet - Assets – CPFL Energia

43

6.2) Balance Sheet - Liabilities – CPFL Energia

44

6.3) Income Statement – CPFL Energia

45

6.4) Income Statement by business segment

46

6.5) Cash Flow – CPFL Energia

47

6.6) Income Statement – Conventional Generation Segment

48

6.7) Income Statement – CPFL Renováveis

49

6.8) Income Statement – Distribution Segment

50

6.9) Economic-Financial performance by Distributor

51

6.10) Sales within the Concession Area by Distributor

52

6.11) Sales to the Captive Market by Distributor

53

6.12) Information on Interest in Companies

54

6.13) Reconciliation of Net Debt/EBITDA Pro Forma ratio of CPFL Energia for purposes of financial covenants calculation

57

 

 

3


 
 

 

 

1) COMPANY PROFILE AND CORPORATE STRUCTURE

Company Operation

CPFL Energia operates in the Generation, Transmission, Distribution, Commercialization and Services segments, with presence in 11 states in all regions of the country.

 

CPFL is the second largest distributor in volume of energy sales, with 14% of the national market, serving approximately 9.8 million customers in 687 municipalities. With 4,304 MW of installed capacity, it is the third largest private generator in the country, being the leader in renewable generation, operating in hydroelectric, solar, wind and biomass sources. It also has investments in Transmission, with the acquisition of three new projects in 2018, and a national performance of CPFL Soluções, providing integrated solutions in energy management and commercialization, energy efficiency, distributed generation, energy infrastructure and consulting services.

 

Shareholders Structure

CPFL Energia is a holding company that owns stake in other companies. State Grid Corporation of China (SGCC) controls CPFL Energia through its subsidiaries State Grid International Development Co., Ltd, State Grid International Development Limited (SGID), International Grid Holdings Limited, State Grid Brazil Power Participações S.A. (SGBP) and ESC Energia S.A.:

 

 

 

4


 
 

 

 

 

Reference date: 12/31/2019

Notes:

(1) RGE is held by CPFL Energia (89.0107%) and CPFL Brasil (10.9893%).

(2) CPFL Soluções = CPFL Brasil + CPFL Serviços + CPFL Eficiência;

(3) 51.54% stake of the availability of power and energy of Serra da Mesa HPP

(4) CPFL Renováveis ​​is controlled by CPFL Energia (46.7609%) and CPFL Geração (53.1831%)

 

Corporate Governance

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

CPFL’s Management is composed of the Board of Directors, its decision-making authority, and the Board of Executive Officers, its executive body. CPFL also has five advisory committees, which support the Board in its decisions and monitor relevant and strategic themes, and a permanent Fiscal Council, composed of three members, that also exercises the duties of Audit Committee, in line with Sarbanes-Oxley Law (SOX), applicable to foreign companies listed on U.S. stock exchanges.

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

5


 
 

 

 

Dividend Policy

On May 21, 2019, CPFL Energia announced to its shareholders and to the market that its Board of Directors approved, at the meeting held on that date, the adoption of a dividend distribution policy, which determines that the Company should distribute annually, as dividends, at least 50% of the adjusted net income, in accordance with the Brazilian Corporate Law. Furthermore, the Dividend Policy sets out the factors that will influence the amount of the distributions, as well as other issues considered relevant by the Board of Directors and the shareholders. The Dividend Policy also highlights that certain obligations contained in the Company’s financial contracts may limit the amount of dividends and/or interest on own capital that may be distributed.

The approved Dividend Policy is merely indicative, with the purpose of signaling to the market the treatment that the Company intends to give to the distribution of dividends to its shareholders, having, therefore, a programmatic character, not binding upon the Company or its governing bodies.

The Dividend Policy is available at the Investor Relations website http://www.cpfl.com.br/ir.

 

2) OPERATIONAL PERFORMANCE

2.1) Distribution

 

2.1.1) Load net of losses in the concession area

 

Load in the Concession Area - GWh

 

4Q19

4Q18

Var.

2019

2018

Var.

Captive Market

11,837

11,705

1.1%

45,793

45,572

0.5%

Free Client

   5,879

   5,602

4.9%

22,954

22,347

2.7%

Total

  17,717

  17,308

2.4%

  68,747

  67,919

1.2%

Note: If excluding the consumption of large consumers that migrate to the National Grid, the load within the concession area would have the following variations: +2.8% in the quarter and +1.9% in the year.

 

2.1.2) Sales within the Distributors’ Concession Area

 

Sales within the Concession Area - GWh

 

4Q19

4Q18

Var.

Part.

2019

2018

Var.

Part.

Residential

   5,319

   4,970

7.0%

30.0%

20,355

19,618

3.8%

29.9%

Industrial

   6,391

   6,371

0.3%

36.0%

24,683

25,023

-1.4%

36.3%

Commercial

   3,032

   2,841

6.7%

17.1%

11,423

11,048

3.4%

16.8%

Others

   2,993

   2,844

5.3%

16.9%

11,593

11,524

0.6%

17.0%

Total

  17,735

  17,026

4.2%

100.0%

  68,055

  67,213

1.3%

100.0%

      Note: The tables with sales within the concession area by distributor are attached to this report in item 6.10.

Concession area in 4Q19:

·        Residential and Commercial segments (30.0% and 17.1% of total sales, respectively): increase of 7.0% and 6.7% respectively, impacted by a greater number of days in the billing calendar and higher temperatures, which favored the consumption of these classes.

·        Industrial segment (36.0% of total sales): increase of 0.3%, showing a slight recovery in industrial activity. The migration of two large customers located in the concession area of ??CPFL Piratininga to the Basic Network in 2018 still affected the result for this quarter; excluding this effect, the variation in the industrial class would be an increase of 0.8%.

6


 
 

 

 

 

Concession area in 2019:

·        Residential and Commercial segments (29.9% and 16.8% of total sales, respectively): increase of 3.8% and 3.4%, respectively, favored by the high temperature in the first and last months of the year, which favored the increase in consumption, especially in the state of São Paulo, partially offset by a higher temperature in the South region in the winter, which reduced the consumption for heating, the growth of Distributed Generation in the concession area and the macroeconomic scenario.

·        Industrial segment (36.3% of total sales): reduction of 1.4%, reflecting the weak economic performance and the migration of consumers to the basic network. 

 

Sales to the Captive Market - GWh

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

   5,319

   4,970

7.0%

20,355

19,618

3.8%

Industrial

   1,456

   1,561

-6.7%

   5,671

   6,151

-7.8%

Commercial

   2,318

   2,217

4.5%

   8,724

   8,630

1.1%

Others

   2,855

   2,763

3.3%

11,148

11,190

-0.4%

Total

  11,948

  11,512

3.8%

  45,898

  45,589

0.7%

Note: The tables with captive market sales by distributor are attached to this report in item 6.11.

 

Free Client - GWh

 

4Q19

4Q18

Var.

2019

2018

Var.

Industrial

   4,935

   4,809

2.6%

19,012

18,872

0.7%

Commercial

   714

   624

14.5%

   2,699

   2,418

11.6%

Others

   138

  80

72.2%

   445

   334

33.3%

Total

5,787

5,513

5.0%

  22,156

  21,624

2.5%

 

Free Client by Distributor - GWh

 

4Q19

4Q18

Var.

2019

2018

Var.

CPFL Paulista

   2,712

   2,593

4.6%

10,338

10,027

3.1%

CPFL Piratininga

   1,588

   1,548

2.6%

   6,095

   6,255

-2.6%

RGE

   1,291

   1,205

7.2%

   4,995

   4,724

5.7%

CPFL Santa Cruz

   195

   168

16.5%

   727

   619

17.6%

Total

5,787

5,513

5.0%

  22,156

  21,624

2.5%

 

 

2.1.3) Losses

The consolidated losses index of CPFL Energia was of 8.89% in the 12 months ended in December/19, compared to 9.03% in December/18, a decrease of 0.14 p.p.. Comparing to September/19, the reduction reached 0.42 p.p., mainly associated with a neutral billing calendar in the quarter, while in the third quarter the number of billing days was less than the 365 days considered in the load, which temporarily raised the energy losses.

7


 
 

 

 

12M Accumulated Losses1

 

Dec-18

Mar-19

Jun-19

Sept-19

Dec-19

ANEEL

CPFL Energia

9.03%

8.84%

9.01%

9.31%

8.89%

8.19%

CPFL Paulista

9.13%

8.86%

9.13%

9.63%

9.12%

8.37%

CPFL Piratininga

7.94%

7.69%

7.88%

7.99%

7.59%

6.53%

RGE

9.70%

9.78%

9.74%

9.86%

9.62%

9.14%

CPFL Santa Cruz

8.56%

7.82%

8.10%

8.34%

7.69%

7.58%

Notes:

1)     The figures above were adequate to a better comparison with the regulatory losses trajectory defined by the Regulatory Agency (ANEEL). In CPFL Piratininga, RGE and RGE Sul, high-voltage customers were disregarded.

 

The CPFL group has intensified the actions against non-technical losses in recent years. The main achievements of the semester were:

               (i)          Recovery of 681 GWh of energy, of which 493 GWh related to revenue growth and 188 GWh of retroactive energy

             (ii)          Improvement of the Energy Ticket for inspection: 930 kWh (an increase of 21% over 2018)

            (iii)          Conducting 567,000 inspections at consumer units;

            (iv)          Joint actions with police stations, involving 160 clients, between arrests and indictment for power theft;

             (v)          Cut out of 103,000 inactivated consumer units;

            (vi)          Telemetry installation with inspection and meter replacement for 2,300 group A customers

          (vii)          Implementation of armored measuring boxes for 2,500 customers;

         (viii)          Installation of 3,200 meters in distribution transformers, to improve losses mapping

            (ix)          Regularization of 2,200 clandestine consumers;

             (x)          Replacing obsolete / defective meters with new electronics;

            (xi)          Losses mapping in Risk Areas, through the installation of 41 measurement sets in Baixada Santista

          (xii)          Communication of CPFL Energia's actions to combat losses in physical and digital media, showing that energy theft is a crime and it is subject to penalties. In 2019, more than 26 press reports on the topic from CPFL were registered (an increase of 6% over 2018)

 

2.1.4) SAIDI and SAIFI

The SAIDI (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year and the SAIFI (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year. Such indicators measure the quality and reliability of the electricity supply.

8


 
 

 

 

SAIDI Indicators

Distributor

 

SAIDI (hours)

2016

2017

2018

2019

ANEEL1

CPFL Paulista

7.62

7.14

6.17

6.72

7.38

CPFL Piratininga

8.44²

6.97

5.92

6.48

6.41

RGE

16.82

14.83

14.44

14.01

11.08

CPFL Santa Cruz

8.47

6.22

6.01

5.56

8.46

SAIFI Indicators

Distributor

 

SAIFI (interruptions)

2016

2017

2018

2019

ANEEL1

CPFL Paulista

5.00

4.94

4.03

4.38

6.32

CPFL Piratininga

3.97²

4.45

3.87

4.34

5.68

RGE

8.44

7.68

6.10

6.25

8.35

CPFL Santa Cruz

6.25

5.13

5.09

4.25

7.64

Notes:

1)ANEEL limit;

2)In previous disclosures, we reported a SAIDI of 6.97 and a SAIFI of 3.80 for CPFL Piratininga in 2016. This figure excluded the effect of a CTEEP transmission failure during a storm. However, an ANEEL decision determined that this effect should be included in the SIDI and SAIFI statistics, thus correcting the values shown in the table 

3)Since 2019, the RGE and RGE Sul concessions have been unified, becoming a single distributor for the purpose of calculating technical indicators

 

This result carries the impact of climatic events from the beginning of 2019, which was higher than 2018.

In this comparison, it is worth highlighting the reduction in the SAIDI of RGE (-3.0%) and of CPFL Santa Cruz (-7.5%), as well as in the SAIFI of CPFL Santa Cruz (-16.5%) compared to 2018.

 

2.1.5) Delinquency

     

 

 

The ADA decreased by R$ 10 million (21.2%) in 4Q19 compared to 4Q18. Compared to 3Q19, there was a reduction of 35.3% (R$ 22 million).

In order to combat the advance in the level of defaults accentuated by the economic situation in the country in recent years, CPFL has intensified collection actions, highlighting:

9


 
 

 

 

      i.        Intensified negotiations with customers with judicial and inactive debts (Group A) totaling an amount of R$ 18 MM. These actions were combined to energy efficiency projects, aiming to avoid future defaults;

     ii.        Increase of power cuts in 4Q19 (589 thousand in 3Q19 versus 591 thousand power cuts in 4Q19). In 2019, the CPFL Group made 2.18 MM power cuts, 12% more than in 2018 (1.94 MM), being the Company’s largest historical volume;

    iii.        Increase in the volume of Negativity and Protest actions in 2019 compared to 2018 by 18% and 118% respectively, with a total volume of more than 7 MM in the year;

   iv.        270,000 debt installments made for group B customers, of which 71% were made through the Web.

 

2.2) Conventional and Renewable Generation

2.2.1) Installed Capacity

In 4Q19, the Generation installed capacity of CPFL Energia group, considering the proportional stake in each project, is of 4,304 MW.

Since the IPO in 2004, CPFL Energia has been expanding its portfolio and today has a capacity 4 times higher.

 

Installed Capacity (MW)

 


Note: Take into account CPFL Energia’s 99.94% stake in CPFL Renováveis. Source breakdown graphic does not consider 1 MW of Solar Generation of Tanquinho Plant.

 

2.2.2) Operational and under construction Projects

CPFL Geração's project portfolio (considering CPFL Energia's participation in each project) totals 2,173 MW of installed capacity in operation. The plants in operation comprise 8 HPPs (1,966 MW), 2 TPPs (182 MW), and 9 SHPPs (24 MW).

 

CPFL Geração - Portfolio

Em MW

HPP

TPP

SHPP

Total

In Operation

1,966

182

24

2,173

10


 
 

 

CPFL Renováveis's project portfolio (100% Stake) totals 2,133 MW of installed capacity in operation and 110 MW of capacity under construction. The plants in operation comprise 40 SHPPs (453 MW), 45 wind farms (1,309 MW), 8 biomass thermoelectric plants (370 MW) e 1 solar plant (1 MW). Still under construction 1 SHPP (28 MW) and 4 wind farms (82 MW).

Additionally, CPFL Renováveis ​​has wind, solar and SHPP projects under development totaling 2,904 MW.

The table below illustrates the overall portfolio of assets (100% stake) in operation, construction and development, and their installed capacity:

 

CPFL Renováveis - Portfolio (100% Stake)

In MW

SHPP

Bio

Wind

Solar

Total

In Operation

  453

  370

  1,309

   1

  2,133

In Construction

28

 -

82

 -

  110

In Development

  149

 -

  2,415

  340

  2,904

Total

630

370

3,806

341

5,147

 

SHPP Lucia Cherobim

SHPP Lucia Cherobim, a project located in the state of Paraná, is scheduled to start operating in 2024. Installed capacity is 28.0 MW and physical guarantee is 16.6 average MW. The energy was sold under a long-term contract at the 2018 new energy auction (A-6). (Price: R $ 197.58 / MWh - December 2019).

 

Gameleira Complex Wind Farms

The Gameleira Complex Wind Farms (Costa das Dunas, Figueira Branca, Farol de Touros and Gameleira), located in the state of Rio Grande do Norte, is scheduled to start operating in 2024. The installed capacity is 81.7 MW and the physical guarantee is 39.4 average MW. Part of the energy (12.0 average MW) was sold under a long-term contract at the 2018 new energy auction (A-6). (Price: R$ 93.49 / MWh - December 2019) and the rest was sold on the free market.

 

2.3) Commercialization

 

Number of Commercialization Consumer Units

In December 2019, CPFL Brasil's Consumer Units reached a total of 1,976, a 42.1% increase.

11


 
 

 

 

 

2.4) Transmission

 

Operational Portfolio

Project

Location

RAP
(R$ MM)

Capex 
 (R$ MM)

Operation Start

Substation #

Network (Km)

Piracicaba

SP

8.9

100

Apr/16

1

0

Morro Agudo

SP

10.8

100

Jun/17

1

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In Construction Portolio

Project

Location

RAP
(R$ MM)

Estimated Capex  by Aneel
 (R$ MM)

Operation Start

Substation #

Network (Km)

Maracanaú

CE

7.9

102

Mar/22

1

2

Sul I

SC

26.4

366

Mar/24

1

320

Sul II

RS

33.9

349

Mar/24

3

85

Notes: Base Date - Piracicaba (12/19/12) – Morro Agudo (06/01/14) – Maracanaú (06/28/18) – Sul I and II (12/20/18). RAP stands for Allowed Annual Revenue.

 

3) CPFL ENERGIA ECONOMIC-FINANCIAL PERFORMANCE

3.1) Economic-Financial Performance

 

Consolidated Income Statement - CPFL ENERGIA (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

11,753

10,314

14.0%

45,009

42,626

5.6%

Net Operating Revenue

   8,022

   6,686

20.0%

29,932

28,137

6.4%

Revenue from building the infrastructure

  600

  569

5.4%

   2,088

   1,772

17.8%

Net Operating Revenue (ex-rev. from infrastructure)

7,423

6,118

21.3%

  27,844

  26,364

5.6%

Cost of Electric Power

(4,839)

(3,885)

24.6%

  (18,371)

  (17,838)

3.0%

Contribution Margin

2,583

2,233

15.7%

9,473

8,526

11.1%

PMSO

(908)

(950)

-4.3%

(3,318)

(3,134)

5.9%

Other Operating Costs & Expenses

(1,076)

(994)

8.3%

(3,880)

(3,456)

12.3%

Equity Income

92

93

-1.6%

  349

  334

4.5%

EBITDA1

1,741

1,354

28.6%

6,394

5,637

13.4%

Financial Income (Expense)

(163)

(271)

-39.9%

(726)

(1,103)

-34.1%

Income Before Taxes

   1,127

  681

65.6%

   3,986

   2,940

35.6%

Net Income

857

670

27.8%

2,748

2,166

26.9%

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

12


 
 

 

 

CPFL Energia - Key financial indicators by business segment (R$ million)

 

Distribution

Conventional Generation

Renewable Generation

Others

Consolidated

4Q19

EBITDA1

   997

   331

   376

  35

  1,741

Financial results

   (23)

   (26)

   (88)

   (25)

   (163)

Net Income

   608

   239

   115

(105)

  857

           

4Q18

EBITDA1

   726

   312

   298

  17

  1,354

Financial results

   (61)

   (43)

(129)

   (37)

   (271)

Net Income

   511

   234

   107

(182)

  670

           

Variation (%)

EBITDA1

37.3%

6.2%

26.1%

108.4%

28.6%

Financial results

-61.8%

-39.4%

-31.9%

-32.8%

-39.9%

Net Income

18.8%

2.0%

7.3%

-42.5%

27.8%

           

CPFL Energia - Key financial indicators by business segment (R$ million)

 

Distribution

Conventional Generation

Renewable Generation

Others

Consolidated

2019

EBITDA1

   3,696

   1,307

   1,204

   188

  6,394

Financial results

(197)

(153)

(404)

  27

   (726)

Net Income

   1,835

   864

   107

   (57)

  2,748

           

2018

EBITDA1

   3,004

   1,272

   1,209

   152

  5,637

Financial results

(310)

(248)

(504)

   (40)

  (1,103)

Net Income

   1,432

   770

   119

(155)

  2,166

           

Variation (%)

EBITDA1

23.0%

2.7%

-0.4%

23.3%

13.4%

Financial results

-36.3%

-38.5%

-19.9%

-167.7%

-34.1%

Net Income

28.1%

12.2%

-9.9%

-63.3%

26.9%

Notes: (1) The analysis by business segment is presented in chapter 5; (2) The breakdown of economic-financial performance by business segment is presented in annex 6.4.

 

Non-cash effects, extraordinary items and others

We highlight below the non-cash effects, extraordinary items and others of greater relevance observed in the periods analyzed, as a way to facilitate the understanding of the variations in Company's results.

 

EBITDA effects - R$ million

4Q19

4Q18

2019

2018

Adjustments in the concession financial assets (VNR)

45

43

  281

  345

Legal and judicial expenses

  (46)

  (74)

   (172)

   (187)

Assets write-off

  (72)

   (113)

   (174)

   (188)

Other extraordinary items:

   

 

 

Integration of CPFL Renováveis with CPFL Energia

(4)

-  

(9)

-  

CPFL Renováveis -  end of grace period in O&M contracts

(6)

(3)

  (20)

(5)

CPFL Renováveis - PIS/Cofins credit recovery

-  

-  

-  

17

 

 

 

 

 

Financial results effects - R$ million

4Q19

4Q18

2019

2018

Mark-to-market (MTM)

   2

18

   2

  (27)

Financial revenues due to  re-IPO resources

-  

-  

63

-  

13


 
 

 

Operating Revenue

In 4Q19, gross operating revenue reached R$ 11,753 million, representing an increase of 14.0% (R$ 1,439 million). Deductions from the gross operating revenue were of R$ 3,730 million in 4Q19, representing an increase of 2.8% (R$ 103 million). Net operating revenue reached R$ 8,022 million in 4Q19, registering an increase of 20.0% (R$ 1,336 million).

In 2019, gross operating revenue reached R$ 45,009 million, representing an increase of 5.6% (R$ 2,383 million). Deductions from the gross operating revenue were of R$ 15,077 million in 2019, representing an increase of 4.1% (R$ 587 million). Net operating revenue reached R$ 29,932 million in 2019, registering an increase of 6.4% (R$ 1,796 million).

The breakdown of net operating revenue by business segment is presented in the table below:

 

Net Operating Revenue - CPFL ENERGIA (R$ Milhões)

 

4Q19

4Q18

Var.

2019

2018

Var.

Distribution

   6,423

  5,160

24.5%

24,260

22,467

8.0%

Conventional Generation

   322

  285

13.0%

   1,213

   1,144

6.0%

Renewable Generation

   583

  516

13.1%

   1,928

   1,936

-0.4%

Commercialization

   949

  963

-1.5%

   3,491

   3,496

-0.2%

Services

   164

  153

7.0%

   614

   533

15.3%

Elimination and Others

(419)

   (391)

7.2%

(1,574)

(1,441)

9.2%

Total

  8,022

6,686

20.0%

  29,932

  28,137

6.4%

 

For further details about the revenue variation by segment, see chapter 5 – Performance of Business Segments.

 

Cost of Electric Energy

 

Cost of Electric Energy (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

   692

   643

7.6%

   2,794

   2,668

4.7%

PROINFA

  94

  81

17.1%

   397

   331

20.1%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

   3,812

   2,893

31.8%

14,199

13,970

1.6%

PIS and COFINS Tax Credit

(401)

(317)

26.6%

(1,484)

(1,503)

-1.3%

Total

  4,197

  3,300

27.2%

  15,907

  15,466

2.8%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

   550

   485

13.5%

   2,081

   2,115

-1.6%

Itaipu Transmission Charges

  71

  68

4.1%

   281

   266

5.6%

Connection Charges

  40

  47

-14.5%

   174

   163

6.6%

Charges for the Use of the Distribution System

  12

  14

-16.5%

  48

  49

-2.0%

ESS / EER

  33

  32

2.6%

   127

  29

340.4%

PIS and COFINS Tax Credit

   (64)

   (60)

6.3%

(246)

(249)

-1.4%

Total

  642

  585

9.6%

  2,464

  2,372

3.9%

 

 

 

 

 

 

 

Cost of Electric Energy

  4,839

  3,885

24.6%

  18,371

  17,838

3.0%

 

Cost of Electric Power Purchased for Resale

In 4Q19, the cost of electric power purchased for resale reached R$ 4,197 million, an increase of 27.2% (R$ 898 million), mainly affected by the energy purchased in auctions, bilateral contracts and spot market, which grew 31.8% (R$ 919 million). This increase was due to the higher average purchase price and the higher volume of purchased energy, as shown in the tables below.

In 2019, this cost reached R$ 15,907 million, an increase of 2.8% (R$ 440 million), mainly due to:

14


 
 

 

·        Higher cost of energy purchased in auctions, bilateral contracts and spot market (R$ 229 million), due to an increase in the volume of purchased energy, partially offset by the reduction in the average purchase price;

·        Increase in Itaipu cost (R$ 126 million), due to the increase in the average purchase price (reflecting exchange variation), partially offset by the decrease in the volume of purchased energy.

 

Volume of purchased energy (GWh)

4Q19

4Q18

Var.

2019

2018

Var.

Energy from Itaipu Binacional

   2,780

   2,806

-1.0%

11,021

11,117

-0.9%

PROINFA

   295

   305

-3.3%

   1,102

   1,111

-0.8%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

16,956

15,918

6.5%

66,283

61,461

7.8%

Total

  20,030

  19,030

5.3%

  78,406

  73,689

6.4%

             

Average price (R$/MWh)

4Q19

4Q18

Var.

2019

2018

Var.

Energy from Itaipu Binacional

249.03

229.13

8.7%

253.52

240.03

5.6%

PROINFA

319.71

264.09

21.1%

360.43

297.52

21.1%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

224.82

181.72

23.7%

214.22

227.30

-5.8%

Total

  209.56

  173.39

20.9%

  202.88

  209.89

-3.3%

 

Charges for the Use of the Transmission and Distribution System

In 4Q19, charges for the use of the transmission and distribution system reached R$ 642 million, an increase of 9.6% (R$ 56 million). This variation was mainly due to the increase in connection and transmission charges (basic network, Itaipu transmission, connection and usage of the distribution system), which totaled an increase of R$ 59 million in the period.

In 2019, charges totaled R$ 2,464 million, an increase of 3.9% (R$ 92 million), with the main variation (R$ 98 million) in sector charges (ESS/EER) due to CONER resources that drastically reduced this expense in 2018.

 

Contribution margin

In 4Q19, contribution margin reached R$ 2,583 million, an increase of 15.7% (R$ 351 million). In 2019, contribution margin was R$ 9,473 million, an increase of 11.1% (R$ 947 million). Quarter and year results mainly reflect the good performance of the Distribution segment.

PMSO

PMSO (R$ million)

 

 4Q19

 4Q18

 Variation

2019

2018

 Variação

 

 R$ MM

 %

 R$ MM

 %

  Personnel

  (403)

  (380)

(23)

6.0%

  (1,481)

  (1,414)

(66)

4.7%

  Material

(75)

(70)

   (5)

7.5%

  (279)

  (258)

(21)

8.2%

  Outsourced Services

  (199)

  (193)

   (6)

3.3%

  (715)

  (692)

(23)

3.3%

  Other Operating Costs/Expenses

  (231)

  (306)

   76

-24.7%

  (844)

  (770)

(74)

9.6%

Allowance for doubtful accounts

   (39)

   (56)

  17

-30.6%

(233)

(169)

   (64)

37.9%

Legal and judicial expenses

   (46)

   (74)

  28

-37.4%

(172)

(187)

  14

-7.6%

Others

(146)

(177)

  31

-17.5%

(438)

(414)

   (24)

5.8%

Total Reported PMSO

   (908)

   (950)

  41

-4.3%

   (3,318)

   (3,134)

   (184)

5.9%

15


 
 

 

PMSO reached R$ 908 million in 4Q19, a decrease of 4.3% (R$ 41 million), due to the following factors:

   (i)        Decrease of 36.0% (R$ 41 million) in assets write-off, due to the higher amount in project assets recorded in CPFL Renováveis in 4Q18, related to investments uncertainty, partially offset by the lower assets write-off in the distribution companies recorded in 4Q19;

  (ii)        Decrease of 37.4% (R$ 28 million) in legal and judicial expenses;

 (iii)        Decrease of 30.6% (R$ 17 million) in allowance for doubtful accounts, reflecting the efforts to fight delinquency, with the increase in power cuts, in addition to negotiations with hospitals and other public institutions, which were combined to energy efficiency projects, aiming to avoid future defaults;

Partially offset by:

 (iv)        Extraordinary effects observed in CPFL Renováveis, totaling R$ 7 million:

a.    Expenses related to the integration of CPFL Renováveis to CPFL Energia group (R$ 4 million);

b.    End of grace period in O&M contracts for the Campo dos Ventos and São Benedito wind farms (R$ 3 million);

  (v)        Increase of 28.2% (R$ 7 million) in expenses with grid and substation maintenance, related to Capex efforts;

 (vi)        Other items with a variation of 4.5% (R$ 31 million), in line with inflation (IPCA of 4.31% and IGP-M of 7.30%).

In 2019, PMSO reached R$ 3,318 million, an increase of 5.9% (R$ 184 million), due to the following factors:

   (i)        Increase of 37.9% (R$ 64 million) in allowance for doubtful accounts;

  (ii)        Extraordinary effects observed in CPFL Renováveis, totaling a variation of R$ 42 million:

a.    PIS/Cofins credit recovery in 2Q18 (R$ 17 million);

b.    End of grace period in O&M contracts for the Campo dos Ventos and São Benedito wind farms (R$ 16 million);

c.     Expenses related to the integration of CPFL Renováveis to CPFL Energia group (R$ 9 million);

 (iii)        Increase of 31.5% (R$ 26 million) in expenses with grid and substation maintenance, related to Capex efforts;

 (iv)        Items linked to inflation with a variation of 3.2% (R$ 81 million);

Partially offset by:

  (v)        Decrease of 7.6% (R$ 14 million) in legal and judicial expenses;

 (vi)        Decrease of 7.4% (R$ 14 million) in assets write-off.

16


 
 

 

Other operating costs and expenses

Other operating costs and expenses

 

4Q19

4Q18

Var.

2019

2018

Var.

  Costs of Building the Infrastructure

  599

  569

5.3%

  2,086

  1,772

17.7%

  Private Pension Fund

27

22

21.4%

  113

90

25.2%

  Depreciation and Amortization

  451

  402

12.0%

  1,681

  1,594

5.5%

Total

1,076

994

8.3%

3,880

3,456

12.3%

 

EBITDA

In 4Q19, EBITDA reached R$ 1,741 million, registering an increase of 28.6% (R$ 387 million), mainly reflecting the good performance of the Distribution segment; the other segments also presented positive variations.

In 2019, EBITDA reached R$ 6,394 million, an increase of 13.4% (R$ 757 million), mainly reflecting the performance of the Distribution segment.

EBITDA is calculated according to CVM Instruction no. 527/12 and showed in the table below:

EBITDA and Net Income conciliation (R$ million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Net Income

  857

  670

27.8%

  2,748

  2,166

26.9%

Depreciation and Amortization

   451

   403

12.0%

   1,682

   1,595

5.5%

Financial Result

   163

   271

-39.9%

   726

   1,103

-34.1%

Income Tax / Social Contribution

   271

  10

2484.3%

   1,238

   774

60.0%

EBITDA

  1,741

  1,354

28.6%

  6,394

  5,637

13.4%

 

Financial Result

Financial Result (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Revenues

   186

   184

1.0%

   904

   762

18.5%

Expenses

(348)

(454)

-23.4%

(1,630)

(1,865)

-12.6%

Financial Result

   (163)

   (271)

-39.9%

   (726)

  (1,103)

-34.1%

In 4Q19, net financial expense was of R$ 163 million, a reduction of 39.9% (R$ 108 million). The variation is basically explained by the reduction of 28.4% (R$ 98 million) in the expenses with the net debt (debt charges net of income from financial investments), due to the reduction in interest rates (CDI) and the lower indebtedness (for further details, see item 3.2.1 – Debt IFRS).

In 2019, net financial expense was of R$ 726 million, a reduction of 34.1% (R$ 376 million). The items explaining this variation are as follows:

(i)           Reduction of 19.5% (R$ 264 million) in the expenses with the net debt (debt charges net of income from financial investments), reflecting the lower interest rate, the decrease in the indebtedness and the higher cash balance observed since June 13th until September 30th, when CPFL Renováveis shares were transferred from State Grid to CPFL Energia (R$ 63 million – extraordinary effect);

(ii)          Variation of R$ 29 million in the mark-to-market (non-cash effect);

(i)           Increase of 4.8% (R$ 17 million) in additions, late payment fines, negotiations and installments;

(ii)          Other effects (R$ 66 million).

17


 
 

 

Income Tax and Social Contribution

In 4Q19, Income Tax and Social Contribution recorded an increase of R$ 260 million. This increase is mainly explained by the variation on Income before Taxes and by the recognition of tax credits in RGE and CPFL Renováveis, in accordance with ICVM 371, in the amount of R$ 211 million in 4Q18 and R$ 41 million in 4Q19, impacting this comparison in R$ 169 million.

In 2019, Income Tax and Social Contribution recorded an increase of R$ 464 million, influenced by the same effects mentioned above.

 

Net Income

Net income was of R$ 857 million in 4Q19, registering an increase of 27.8% (R$ 186 million). In addition to a good EBITDA performance, lower net financial expenses contributed to this result.

In 2019, net income was of R$ 2,748 million, registering an increase of 26.9% (R$ 582 million).

 

Allocation of Net Income from the Fiscal Year

CPFL Energia´s dividend policy stipulates that a minimum of 50% of adjusted net income, in accordance with the Brazilian Corporate Law, will be distributed to shareholders. The proposal for allocation of net income from the fiscal year is shown below:

 

 

R$ thousand

Net income of the fiscal year - Individual

2,702,671

Realization of comprehensive income

  25,672

Prescribed dividend

765

Net income base for allocation

2,729,108

Legal reserve

  (135,134)

Statutory reserve - working capital reinforcement

  (518,795)

Mandatory minimum dividend

  (641,884)

Proposed additional dividend

  (1,433,295)

 

Dividend

The Board of Directors propose the payment of R$ 2,075 million in dividends to holders of common shares traded on B3 S.A. – Brasil, Bolsa, Balcão (B3). This proposed amount corresponds to R$ 1.800972882 per share, related to the fiscal year of 2019.

 

Statutory Reserve – Working Capital Reinforcement

For this fiscal year, considering the current macro scenario with an incipient economic recovery, and also considering the uncertainties regarding hydrology, the Company’s Management is proposing the allocation of R$ 519 million to the statutory reserve - working capital reinforcement.

 

 

18


 
 

 

3.2) Indebtedness

3.2.1) Debt (IFRS)

On December 31, 2019, the financial debt of the CPFL Group was R$ 21 billion, a variation of -1.5% compared to the last quarter; the total financial debt was of R$ 18.3 billion.

 

 

Note: includes the mark-to-market (MTM) effect and borrowing costs.

 

 

IFRS
Debt Profile – R$ billion

The CPFL Group constantly seek to mitigate any possibility of markets fluctuations risks and, because of these, a share of its debts portfolio, around R$ 5 billion, have hedge operations. Considering, for instance, foreign loans, which represents almost 26% of the total debts (IFRS criteria), it was contracted swap operations, aiming foreign exchange protection as well as the rate linked to the contract.

 

 

19


 
 

 

Indexation After Hedge 

4Q18 vs. 4Q19

Note: Considering the foreign loan debts (24.5% in the 4Q19), it is contracted swap operations, aiming the protection of the foreign exchange and the rate fluctuations linked to the contract.

Net Debt in IFRS criteria

 

IFRS | R$ Million

4Q19

4Q18

Var. %

Financial Debt (including hedge)

   (18,294)

   (19,752)

-7.4%

(+) Available Funds

   1,937

1,891

2.4%

(=) Net Debt

(16,357)

  (17,860)

-8.4%

 

Debt by segment (R$ Million – IFRS)

Notes:

1)   The Generation segment considers CPFL Geração, Ceran and CPFL Transmissão Piracicaba; Service segment considers CPFL Serviços and CPFL Eficiência Energética.

2)   Considers only the debt’s notional and derivatives.

 

20


 

 

 

 

 

 

Debt Amortization Schedule in IFRS (Dec-19)

The Group CPFL constantly evaluates market opportunities to close deals that goes along with the company’s strategies and policies. Thus, in view of the large market access that CPFL has at its disposal to liquidity sources, through diversified funding alternatives, through either local market financing lines or international market, the debt portfolio of CPFL Energia presents different funding instruments.

The cash position at the end of 4Q19 had a coverage ratio of 0.62x the amortizations of the next 12 months, which allows the CPFL Group to partially honor the amortization commitments in 2020. The average amortization term, calculated from this schedule is of 3.18 years.

 

Note: Considers only the notional and hedge of the debt. In order to reach the financial result of R$ 18,294 million, should be included charges and the mark-to-market (MTM) effect and cost with funding.

The debt amortization schedule of the financial debt below considers only the notional of the debts and derivatives.

 

Gross Debt Cost¹ in IFRS criteria

 

 

Note: the calculation considers the average cost in the end of the period, since it better reflects the interest rate variations.

Ratings

The following table shows the corporate ratings of CPFL Energia.

 

21


 
 

 

Ratings of CPFL Energia - Corporate Credit

Agency

Scale

Rating

Perspective

Standard & Poor's

  Brazilian

brAAA

Stable

Fitch Ratings

 Brazilian

AAA(bra)

Stable

Moody's

 Brazilian

Aaa.br

Stable

Global

Ba1

3.2.2) Debt in Financial Covenants Criteria

Indexation and Debt Cost in Financial Covenants Criteria

 

Indexation¹ after Hedge² in Financial Covenants criteria

4Q18 vs. 4Q19

1) The total amount considers a proportional consolidation of CPFL Renováveis, CERAN, ENERCAN, Foz do Chapecó and EPASA.

2) For debts contracted in foreign currency (23.6% of total), swap operations were contracted, aiming the protection of the foreign exchange and the rate fluctuations linked to the contract.

 

Net Debt in Financial Covenants Criteria and Leverage

In the end of the 4Q19, the Proforma Net Debt totaled R$ 16,849 million, an increase of 3.5% compared to net debt position at the end of 4Q18, of R$ 16,274 million.

 

Covenant Criteria |R$ Million

4Q19

4Q18

Var.

Financial Debt (including hedge)1

  (18,987)

   (17,868)

6.3%

(+) Available Funds

  2,138

   1,593

34.2%

(=) Net Debt

   (16,849)

(16,274)

3.5%

EBITDA Proforma2

  6,677

   5,343

25.0%

Net Debt / EBITDA

   2.52

3.05

-17.2%

1) The total amount considers a proportional consolidation of CPFL Renováveis, CERAN, ENERCAN, Foz do Chapecó and EPASA. 2) Proforma EBITDA in the financial covenants criteria: adjusted according CPFL Energia’s stake in each of its subsidiaries.

22


 
 

 

 

In line with the criteria for calculation of financial covenants of loan agreements with financial institutions, net debt and the EBITDA are adjusted according to the equivalent stake of CPFL Energia in each of its subsidiaries.

Considering that, the Proforma Net Debt totaled R$ 16,849 million and Proforma EBITDA in the last 12 months reached R$ 6,677 million, the ratio Proforma Net Debt / EBITDA at the end of 4Q19 reached 2.52x.

 

Leverage in Financial covenants criteria - R$ billion

 

3.3) Investments

3.3.1) Actual Investments

 

Investments (R$ Million)

Segment

 4Q19

 4Q18

Var.

2019

2018

 Var.

Distribution

598

617

-3.1%

2,033

1,770

14.9%

Generation - Conventional

  5

  6

-17.5%

   12

   8.05

43.7%

Generation - Renewable

   32

   51

-38.4%

126

225

-44.0%

Commercialization

  7

  1

750.9%

  9

  3

193.1%

Services and Others2

   22

   18

22.2%

   54

   53

1.2%

Transmission1

   10

  1

1778.3%

   21

  3

504.1%

Total

   672

   693

-3.0%

   2,254

   2,062

9.3%

Note: 1) Others – basically refer to assets and transactions that are not related to the listed segments.

 

In 2019, the investments were R$ 2,254 million, an increase of 9.3%, compared to R$ 2,062 million registered in 2018. We also highlight investments made by CPFL Energia in the Distribution segment:

a.    Expansion and strengthening of the electric system;

b.    Electricity system maintenance and improvements;

c.     Operational infrastructure;

d.    Upgrade of management and operational support systems;

e.    Customer help services.

 

23


 
 

 

3.3.2) Investment Guidance

On November 29, 2019, CPFL Energia’s Board of Directors approved Board of Executive Officers’ proposal for 2020 Annual Budget and 2021/2024 Multiannual Plan for the Company, which was previously discussed by the Budget and Corporate Finance Commission.

 

 

Investments Guidance (R$ million)1

 

Notes:

1) Constant currency;

2) Disregard investments in Special Obligations (among other items financed by consumers);

3) Conventional + Renewable.

4) STOCK MARKETS

4.1) Stock Performance

On December 30th, 2019, CPFL Energia was listed on both the B3 (Novo Mercado) and the New York Stock Exchange (NYSE) (ADR Level III) segments with the highest levels of corporate governance.

 

B3

NYSE

Date

CPFE3 (R$)

IEE

IBOV

Date

CPL (US$)

DJBr20

Dow Jones

12/30/2019

 R$ 35.55

76,627

  115,645

12/30/2019

 $   17.46

25,727

28,462

09/30/2019

 R$ 32.89

68,122

  104,745

09/30/2019

 $   15.77

22,562

26,917

12/28/2018

 R$ 28.85

49,266

87,887

12/28/2018

 $   14.82

21,739

23,139

QoQ

8.1%

12.5%

10.4%

QoQ

10.7%

14.0%

5.7%

YoY

23.2%

55.5%

31.6%

YoY

17.8%

18.3%

23.0%

 

CPFL Energia’s shares ended the year at R$ 35.55 per share on the B3 and US$ 17.46 per ADR on the NYSE, an appreciation of 8.1% and 10.7% in the quarter, respectively. Considering the variation in the last 12 months, the shares and ADRs presented an appreciation of 23.2% on the B3 and of 17.8% on the NYSE.

24


 
 

 

 

4.2) Daily Average Volume

The daily trading volume in 4Q19 averaged R$ 72.9 million, of which R$ 70.8 million on the B3 and R$ 2.1 million on the NYSE, representing an increase of 502.2% if compared to 4Q18, while daily trading volume of the IBOVESPA and IEE had an increase of 19,3% and 21,2%, respectively. This increase in the volume of CPFL Energia shares is mainly due to the increase in the Company's free float from 5.25% to 16.29% after the Public Offering of Shares concluded on June 12th, 2019.

 

Note: Considers the sum of the average daily volume on the B3 and NYSE.

 

 

 

4.3) Termination of ADRs Program and Delisting from NYSE

Following the Company’s announcement on December 18th, 2019 of its intention to terminate its deposit agreement with Citibank, N.A. and to delist the ADSs from the NYSE, with the eventual plan to terminate its registration with the U.S. Securities and Exchange Commission (the “SEC”), on January 28, 2020, the NYSE suspended trading in the ADSs and filed a Form 25 with the SEC to permanently remove the ADSs from listing

The Company first issued ADSs and listed them on the NYSE in September 2004, mainly, to promote trading in its common shares and to raise the visibility of the Company’s brand in the United States. CPFL now finds that the economic rationale for maintaining a listing on the NYSE has declined due in part to (i) increases in trading volume of Brazilian stocks on the B3 S.A. – Bolsa, Brasil, Balcão (the São Paulo Stock Exchange or the “B3”) in Brazil by overseas investors due to the internationalization of the Brazilian financial and capital markets, as well as the narrowing of the gap between U.S. and Brazilian disclosure standards with respect to financial reporting; and (ii) a decreasing trend in recent years in the trading volume of the Company’s ADSs on the NYSE.

CPFL will maintain the listing of its common shares on the B3, and the Company will continue to be subject to applicable disclosure requirements under Brazilian laws and regulations. CPFL intends to continue to disclose its periodic reports, annual and interim results and communications as required by applicable laws and regulations on its website

 

25


 
 

 

 

5) PERFORMANCE OF BUSINESS SEGMENTS

5.1) Distribution Segment

5.1.1) Economic-Financial Perfomance

 

Consolidated Income Statement - Distribution (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  9,963

  8,613

15.7%

  38,656

  36,310

6.5%

Net Operating Revenue

  6,423

  5,160

24.5%

  24,260

  22,467

8.0%

Cost of Electric Power

(4,071)

(3,104)

31.1%

   (15,623)

   (15,022)

4.0%

Operating Costs & Expenses

(1,585)

(1,526)

3.8%

(5,761)

(5,208)

10.6%

EBIT

   768

   530

44.9%

   2,876

   2,237

28.5%

EBITDA(1)

  997

  726

37.3%

  3,696

  3,004

23.0%

Financial Income (Expense)

   (23)

   (61)

-61.8%

(197)

(310)

-36.3%

Income Before Taxes

   744

   469

58.7%

   2,679

   1,928

39.0%

Net Income

  608

  511

18.8%

  1,835

  1,432

28.1%

Note:

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

 

Sectoral Financial Assets and Liabilities

On December 31st, 2019, the balance of sectoral financial assets and liabilities was positive in R$ 994 million. If compared to December 31st, 2018, there was a reduction of R$ 514 million, as demonstrated in the chart below.

 

 

 

The variation in this balance was due to the constitution of an asset of R$ 667 million, mainly due to higher costs with Itaipu energy (tariff coverage and GSF) and an increase in sector charges. On the other hand, there was an amortization of R$ 1,270 million, mainly favored by the tariff readjustments that took place in this period, allowing to pass-through the costs to the consumers. The monetary adjustment of assets and liabilities totaled R$ 88 million.

26


 
 

 

 

Operating Revenue

 

Operating Revenue

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

           

Revenue with Energy Sales (Captive + TUSD)

   9,093

   8,245

10.3%

34,012

30,203

12.6%

Short-term Electric Energy

   304

  13

0.0%

   1,103

   781

41.3%

Revenue from Building the Infrastructure of the Concession

   590

   568

3.7%

   2,067

   1,771

16.7%

Sectoral Financial Assets and Liabilities

(538)

(735)

-26.8%

(602)

   1,208

0.0%

CDE Resources - Low-income and Other Tariff Subsidies

   397

   375

6.0%

   1,516

   1,536

-1.3%

Adjustments to the Concession's Financial Asset

  45

  43

5.0%

   281

   345

-18.7%

Other Revenues and Income

  91

   122

-25.5%

   364

   525

-30.6%

Compensatory Fines (DIC/FIC)

   (18)

   (17)

5.4%

   (85)

   (58)

46.7%

Total

  9,963

  8,613

15.7%

  38,656

  36,310

6.5%

 

 

 

 

 

 

 

Deductions from the Gross Operating Revenue

 

 

 

 

 

 

ICMS Tax

(1,857)

(1,647)

12.8%

(6,817)

(6,090)

11.9%

PIS and COFINS Taxes

(879)

(743)

18.3%

(3,332)

(3,179)

4.8%

CDE Sector Charge

(651)

(1,187)

-45.1%

(3,642)

(4,016)

-9.3%

R&D and Energy Efficiency Program

   (58)

   (45)

27.7%

(220)

(203)

8.4%

PROINFA

   (48)

   (40)

21.6%

(175)

(152)

15.5%

Tariff Flags and Others

   (39)

   216

0.0%

(181)

(179)

1.1%

Others

  (7)

  (7)

11.7%

   (28)

   (24)

16.3%

Total

  (3,540)

  (3,452)

2.5%

   (14,396)

   (13,843)

4.0%

 

 

 

 

 

 

 

Net Operating Revenue

  6,423

  5,160

24.5%

  24,260

  22,467

8.0%

 

In 4Q19, gross operating revenue amounted to R$ 9,963 million, an increase of 15.7% (R$ 1,351 million), due to the following factors:

·        Increase of 10.3% (R$ 849 million) in the revenue with energy sales (captive + free clients), due to: (i) the positive average tariff adjustment in the distribution companies for the period between 4Q18 and 4Q19 (average increase of 13.31% in CPFL Santa Cruz in March-19, of 8.66% in CPFL Paulista in April-19, of 8.63% in RGE and 1.72% in RGE Sul in June-19); (ii) the increase of 2.4% in the load in the concession area1. On the other hand there was a tariff review with negative average effect for consumer of 7.80% at CPFL Piratininga;  

·        Variation of R$ 291 million in Short-term Electric Energy due to a higher spot price (PLD);

·        Decrease of 26.8% (R$ 197 million) in the accounting of Sectoral Financial Assets/Liabilities;

·        Increase of 6.0% (R$ 22 million) in tariff subsidies (CDE);

·        Increase of 3.7% (R$ 21 million) in revenue from building the infrastructure of the concession, which has its counterpart in the same amount in operational costs;

Partially offset by:

·        Decrease of 20.3% (R$ 30 million) in others items;

Deductions from the gross operating revenue were R$ 3,540 million in 4Q19, representing an increase of 2.5% (R$ 88 million), due to the following factors:

·        Increase of 14.5% (R$ 346 million) in taxes (ICMS and PIS/Cofins);

·        Variation of R$ 255 million in tariff flags approved by CCEE;

 


1 If excluding the consumption  of large consumers that migrate to the National Grid, the load and the sales within the concession area in 4Q19 would have the following variations: +2.8%

27


 
 

 

·        Increase of 23.9% (R$ 22 million) in the others items.

Partially offset by the following factors:

·       Decrease of 45.1% (R$ 535 million) at CDE due to the reduction of the CDE quota, mainly due to the termination of ACR account loans.

Net operating revenue reached R$ 6,423 million in 4Q19, representing an increase of 24.5% (R$ 1,263 million).

In 2019, gross operating revenue amounted to R$ 38,656 million, an increase of 6.5% (R$ 2,346 million), due to the following factors:

·        Increase of 12.6% (R$ 3,810 million) in the revenue with energy sales (captive + free clients), due to: (i) the positive average tariff adjustment in the distribution companies for the period between 2018 and 2019; and (ii) the increase of 1.2% in the load within the concession area2;

·        Increase of 41.3% (R$ 322 million) in Short-term Electric Energy due to a higher energy surplus, since in 2018 there was the Surplus and Deficit Offset Mechanism (MCSD) to reduce the distribution contracting, which did not happen again in 2019;

·        Increase of 16.7% (R$ 296 million) in revenue from building the infrastructure of the concession;

Partially offset by:

·        Variation of R$ 1,810 million in the Sectoral Financial Assets/Liabilities, from a sectoral financial asset of R$ 1,208 million in 2018 to a liability of R$ 602 million in 2019;

·        Decrease of 30.6% (R$ 160 million) in other revenues and income,

·        Decrease of 18.7% (R$ 64 million) in the adjustments to the Concession´s Financial Asset;

·        Increase of 46.7% (R$ 27 million) in compensatory fines (DIC/FIC) mainly due to rainstorms observed in the Southern region in early 2019. 

·        Decrease of 1.3% (R$ 20 million) in the CDE sector charge;

Deductions from the gross operating revenue were R$ 14,396 million in 2019, representing an increase of 4.0% (R$ 553 million), due to the following factors:

·        Increase of 9.5% (R$ 880 million) in taxes (ICMS and PIS/COFINS);

·        Increase of 15.5% (R$ 24 million) in Proinfa;

·        Increase of 5.7% (R$ 23 million) in the others items;

Partially offset by:

·        Decrease of 9.3% (R$ 374 million) in the CDE sector charge;

Net operating revenue reached R$ 24,260 million in 2019, representing an increase of 8.0% (R$ 1,793 million).

 


2 ) If excluding the consumption  of large consumers that migrate to the National Grid, the load and the sales within the concession area in 4Q19 would have the following variations: +1.9%.

 

28


 
 

 

Cost of Electric Energy

 

Cost of Electric Energy (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Cost of Electric Power Purchased for Resale

           

Energy from Itaipu Binacional

   692

   643

7.6%

   2,794

   2,668

4.7%

PROINFA

  94

  81

17.1%

   397

   331

20.1%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

   3,000

   2,061

45.6%

11,298

10,979

2.9%

PIS and COFINS Tax Credit

(331)

(242)

36.7%

(1,228)

(1,239)

-0.9%

Total

  3,456

  2,542

35.9%

  13,260

  12,738

4.1%

 

 

 

 

 

 

 

Charges for the Use of the Transmission and Distribution System

 

 

 

 

 

 

Basic Network Charges

   529

   465

13.7%

   2,001

   2,039

-1.8%

Itaipu Transmission Charges

  71

  68

4.1%

   281

   266

5.6%

Connection Charges

  38

  45

-15.6%

   167

   155

7.4%

Charges for the Use of the Distribution System

6

9

-25.9%

  29

  30

-3.8%

ESS / EER

  33

  32

2.5%

   127

  29

-  

PIS and COFINS Tax Credit

   (63)

   (57)

9.1%

(241)

(235)

2.7%

Total

  615

  562

9.4%

  2,363

  2,284

3.5%

 

 

 

 

 

 

 

Cost of Electric Energy

  4,071

  3,104

31.1%

  15,623

  15,022

4.0%

 

Cost of Electric Power Purchased for Resale

In 4Q19, the cost of electric Power Purchased for Resale amounted to R$ 3,456 million, representing an increase of 35.9% (R$ 914 million), due to a cost of energy purchased in the regulated environment, bilateral contracts and short term, which had an increase of 45.6% (R$ 939 million) due to an increase in the volume of purchased energy and an increase in the average purchase price, according to the table below.

In 2019, the cost of electric Power Purchased for Resale amounted to R$ 13,260 million, representing an increase of 4.1% (R$ 522 million) due to:

·        Higher cost of energy purchased in auctions, bilateral contracts and spot market (R$ 319 million), due to an increase in the volume of purchased energy, partially offset by the reduction in the average purchase price;

·        Increase in Itaipu cost (R$ 126 million), due to the increase in the average purchase price (reflecting exchange variation), partially offset by the decrease in the volume of purchased energy.

 

Volume of purchased energy (GWh)

4Q19

4Q18

Var.

2019

2018

Var.

Energy from Itaipu Binacional

   2,780

   2,806

-1.0%

11,021

11,117

-0.9%

PROINFA

   295

   305

-3.3%

   1,102

   1,111

-0.8%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

11,658

10,370

12.4%

47,056

41,638

13.0%

Total

  14,733

  13,482

9.3%

  59,179

  53,866

9.9%

             

Average price (R$/MWh)

4Q19

4Q18

Var.

2019

2018

Var.

Energy from Itaipu Binacional

249.03

229.13

8.7%

253.52

240.03

5.6%

PROINFA

319.71

264.09

21.1%

360.43

297.52

21.1%

Energy Purchased through Auction in the Regulated Environment, Bilateral Contracts and Energy Purchased in the Spot Market

257.35

198.72

29.5%

240.09

263.67

-8.9%

Total

  234.58

  188.59

24.4%

  224.07

  236.48

-5.2%

 

Charges for the Use if the Transmission and Distribution System

In 4Q19, the charges for the use of the transmission and distribution system reached R$ 615 million, representing an increase 9.4% (R$ 53 million). The variation was mainly due to the increase in connection and transmission charges (Basic Network Charges, Itaipu Transmission Charges, Connection and Use of the Distribution System) that totaled an increase of R$ 57 million in the period.

In 2019, the charges for the use of the transmission and distribution system reached R$ 2,363 million, representing an increase 3.5% (R$ 79 million) being the main variation (R$ 98 Million) in sector charges (ESS/EER) due to CONER resources that drastically reduced this expenses in 2018.

29


 
 

 

Operating Costs and Expenses

Operating costs and expenses reached R$ 1,585 million in 4Q19, an increase of 3.8% (R$ 59 million). In 2019, operating costs and expenses reached R$ 5,761 million, an increase of 10.6% (R$ 553 million).

The factors that explain these variations follow below:

 

PMSO

 

Reported PMSO (R$ million)

 

 4Q19

 4Q18

 Variation

2019

2018

 Variação

 

 R$ MM

 %

 R$ MM

 %

  Personnel

   (258)

   (245)

  (13)

5.2%

   (962)

   (926)

  (36)

3.9%

  Material

  (44)

  (46)

  2

-5.3%

   (180)

   (170)

  (10)

5.9%

  Outsourced Services

   (233)

   (239)

  6

-2.5%

   (872)

   (866)

   (5)

0.6%

  Other Operating Costs/Expenses

   (204)

   (209)

  5

-2.4%

   (749)

   (620)

   (130)

20.9%

Allowance for doubtful accounts

(40)

(50)

   11

-21.2%

  (233)

  (166)

(67)

40.5%

Legal and judicial expenses

(44)

(67)

   22

-33.5%

  (166)

  (179)

   12

-7.0%

Others

  (120)

(92)

(28)

30.4%

  (350)

  (275)

(75)

27.1%

Total Reported PMSO

(739)

(739)

  1

-0.1%

(2,763)

(2,582)

(181)

7.0%

 

In 4Q19, PMSO reached R$ 739 million, a decrease of 0.1% (R$ 1 million) due to:

           (i)        Decrease of 33.5% (R$ 22 million) in legal and judicial expenses;

          (ii)        Decrease of 21.2% (R$ 11 million) in allowance for doubtful accounts, reflecting the efforts to fight delinquency, with the increase in power cuts, in addition to negotiations with hospitals and other public institutions, which were combined to energy efficiency projects, aiming to avoid future defaults;

         (iii)        Others items with a variation of -0.4% (R$ 2 million).

Partially offset by

   (i)        Increase of 64.7% (R$ 28 million) in assets write-off relating to discontinued projects;

  (ii)        Increase of 28.2% (R$ 7 million) in expenses with grid and substation maintenance, related to Capex efforts;

 

In 2019, o PMSO reached R$ 2,763 million, an increase of 7.0% (R$ 181 million) due to:

   (i)        Increase of 40.5% (R$ 67 million) in allowance for doubtful accounts;

  (ii)        Increase of 38.8% (R$ 45 million) in assets write-off relating to discontinued projects;

30


 
 

 

 (iii)        Increase of 31.5% (R$ 26 million) in expenses with grid and substation maintenance, related to Capex efforts;

 (iv)        Items linked to inflation with a variation of 2,7% (R$ 56 million);

Partially offset by:

   (i)        Decrease of 7.0% (R$ 12 million) in legal and judicial expenses;

 

Other operating costs and expenses

 

Other operating costs and expenses

 

4Q19

4Q18

Var.

2019

2018

Var.

  Costs of Building the Infrastructure

590

   568

3.7%

   2,067

   1,771

16.7%

  Private Pension Fund

   27

  22

21.4%

   111

88

25.3%

  Depreciation and Amortization

216

   182

18.3%

   764

   710

7.5%

Total

   832

  773

7.7%

2,941

2,569

14.5%

 

EBITDA

EBITDA totaled R$ 997 million in 4Q19, an increase of 37.3% (R$ 271 million), mainly favored by the positive effects of tariff adjustments between 2018 and 2019 combined with the market growth in the period.

In 2019, EBITDA totaled R$ 3,696 million, an increase of 23.0% (R$ 692 million) than 2018, favored by market performance and increased tariffs, partially offset by a lower PMSO and ADA.

 

Conciliation of Net Income and EBITDA (R$ million)

 

 4Q19

 4Q18

 Var.

2019

2018

 Var.

Net income

  608

  511

18.8%

  1,835

  1,432

28.1%

Depreciation and Amortization

   230

   196

16.9%

   820

   767

7.0%

Financial Results

  23

  61

-61.8%

   197

   310

-36.3%

Income Tax /Social Contribution

   137

   (42)

   -  

   844

   495

70.5%

EBITDA

  997

  726

37.3%

  3,696

  3,004

23.0%

 

Financial Result

 

Financial Result (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Revenues

   163

   161

1.1%

   624

   575

8.7%

Expenses

(186)

(222)

-16.2%

(822)

(885)

-7.1%

Financial Result

  (23)

  (61)

-61.8%

   (197)

   (310)

-36.3%

 

In 4Q19, the net financial result recorded a net financial expense of R$ 23 million, a decrease of 61.8% (R$ 38 million) mainly due to the reduction of 22.7% (R$ 40 million) in expenses with net debt favored by the reduction in interest rates (CDI).

In 2019, the net financial result recorded a net financial expense of R$ 197 million, a decrease of 36.3% (R$ 113 million). The items that explain this variation are:

31


 
 

 

·        Decrease of 6.3% (R$ 42 million) in the expenses with net debt due to the reduction in interest rate (CDI)

·        Decrease of 19.5% (R$ 18 million) in contingency update;

·        Increase of 3.4% (R$ 12 million) in late payment interest and fines;

·        Increase of 9.8% (R$ 8 million) in sectoral financial assets update;

·        Variation of R$ 34 million in others items of financial income and expenses.

 

Net Income

Net Income totaled R$ 608 million in 4Q19, an increase of 18.8% (R$ 96 million). In 2019, Net Income totaled R$ 1,835 million, an increase of 28.1% (R$ 402 million).

 

5.1.2) Tariff Events

Reference dates

 

Tariff Revision

Distributor

Periodicity

Next Revision

Cycle

Tariff Process Dates

CPFL Piratininga

Every 4 years

October 2023

6th PTRC

October 23rd

CPFL Santa Cruz

Every 5 years

March 2021

5th PTRC

March 22nd

CPFL Paulista

Every 5 years

April 2023

5th PTRC

 April 8th

RGE

Every 5 years

June 2023

5th PTRC

 June 19th

 

Annual tariff adjustments and periodic tariff reviews

 

Annual Tariff Adjustments (ATAs)

Periodic tariff reviews (PTRs)

 

CPFL Santa Cruz

CPFL Paulista

RGE

RGE Sul

CPFL Piratininga

Ratifying Resolution

2,522

2,526

2,557

2,627

Adjustment

13.70%

12.02%

10.05%

1.88%

Parcel A

1.12%

0.78%

-2.16%

-6.64%

Parcel B

0.90%

2.17%

2.21%

1.24%

Financial Components

11.68%

9.07%

10.00%

7.28%

Effect on consumer billings

13.31%

8.66%

8.63%

1.72%

-7.80%

Date of entry into force

03/22/2019

8/4/2019

06/19/2019

10/23/2019

 

5.2) Commercialization and Services Segments

 

Consolidated Income Statement - Commercialization (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Net Operating Revenue

  949

  963

-1.5%

  3,491

  3,496

-0.2%

EBITDA(1)

   22

   14

55.6%

   99

   96

3.2%

Net Income

  8

   10

-22.3%

   47

   53

-10.6%

             

Consolidated Income Statement - Services (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Net Operating Revenue

  164

  153

7.0%

  614

  533

15.3%

EBITDA(1)

   32

   16

98.5%

   138

   95

45.5%

Net Income

   20

   (3)

   -  

   83

   43

94.0%

Note:

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

32


 
 

 

5.3) Conventional Generation Segment

Economic-Financial Performance

 

Consolidated Income Statement - Conventional Generation  (R$ million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue 

   359

   316

13.7%

   1,350

   1,276

5.8%

Deductions of Operating Revenue

   (37)

   (31)

20.1%

(137)

(132)

3.9%

Net Operating Revenue 

322

285

13.0%

1,213

1,144

6.0%

Cost of Electric Power

   (43)

   (35)

22.2%

(133)

(102)

29.9%

Operating Costs & Expenses

   (70)

   (60)

15.4%

(241)

(221)

9.1%

EBIT

   210

   190

10.6%

   839

   821

2.2%

EBITDA

331

312

6.2%

1,307

1,272

2.7%

Financial Income (Expense)

   (26)

   (43)

-39.4%

(153)

(248)

-38.5%

Income Before Taxes

   275

   240

14.9%

   1,035

   907

14.1%

Net Income 

239

234

2.0%

864

770

12.2%

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

Operating Revenue

In 4Q19, the Gross Operating Revenue reached R$ 359 million, an increase of 13.7% (R$ 43 million). The Net Operating Revenue was of R$ 322 million, an increase of 13.0% (R$ 37 million).

The main factors that affected the net operating revenue were:

  • Increase of R$ 23 million in the revenue with Power Supply, mainly due to contracts readjustment  in CPFL Geração and Ceran (R$ 22 million) and also to the increase in energy sold in CCEE  (R$ 2 million);
  • Increase of R$ 10 million in the Infrastructure Construction Revenue, related to the beginning of the construction of transmission lines and substations; this revenue has counterpart in operating costs;
  • Increase of 74.7% (R$ 10 million) in other operating revenues, due to the Baesa agreement of (R$ 7 million) and the increase in the revenue of the transmission projects in operation (R$ 3 million);

These effects were partially offset by:

  • Increase of 15.5% (R$ 4 million) of PIS/COFINS;
  • CFURH accounting (R$ 2 million) in deductions from the operating revenue; until 2018 it was allocated in the account “Others”, in operating costs and expenses.

In 2019, the Gross Operating Revenue was of R$ 1,350 million, an increase of 5.8% (R$ 74 million) compared to 2018. The Net Operating Revenue was of R$ 1,213 million, an increase of 6.0% (R$ 69 million).

The main factors contributing to the increase in net operating revenue were:

·        Increase in the energy supply revenue, mainly due to the contracts readjustment in CPFL Geração (R$ 60 million);

·        Increase of R$ 20 million in the Infrastructure Construction Revenue;

·        Increase of 12.0% in Other Revenues (R$ 9 million);

  • Reduction of PIS/Cofins, P&D/PEE, ISS and inspection fee  (R$ 3 million);

 

33


 
 

 

 

These effects were partially offset by:

  • Reduction in the spot market revenue (R$ 15 million);
  • CFURH accounting (R$ 9 million) in deductions of operating revenue, until 2018 it was allocated in the account “Others”, in operating costs and expenses.

 

Cost of Electric Power

In 4Q19, the cost of electricity reached R$ 43 million, a 22.2% change (R$ 8 million) compared to the 4Q18, due to higher expenses with GSF.

In 2019, the cost of electricity was R$ 133 million, an increase of 29.9% (R$ 31 million) compared to 2018, because of the increase with the costs with purchased energy to resale (R$ 26 million) and to the readjustment in sector charges.

 

Operating Costs and Expenses

The Operating Costs and Expenses were R$ 70 million in the 4Q19, a 15.4% change (R$ 10 million). In 2019, the Operating Costs and Expenses were R$ 241 million, varying 9.1%.

The factors that explain these costs were:

 

PMSO

 

PMSO (R$ million)

 

 4Q19

 4Q18

 Variation

2019

2018

 Variation

 

 R$ MM

 %

 R$ MM

 %

PMSO

 

 

 

 

 

 

 

 

  Personnel

12

   9

   2

22.5%

38

35

   3

8.5%

  Material

   1

   1

(0)

-18.0%

   3

   3

   0

14.5%

  Outsourced Services

10

   8

   1

14.3%

28

23

   6

24.7%

  Other Operating Costs/Expenses

   9

12

(3)

-27.3%

32

41

(9)

-22.4%

  GSF Risk Premium

  2

  4

(0)

-42.1%

   10

   10

(0)

0.0%

Others

  6

  8

(2)

-19.8%

   22

   31

(9)

-29.3%

Total PMSO

   31

   31

(0)

-8.5%

101

101

(0)

-0.1%

The PMSO reached R$ 31 million in the 4Q19, registering a decrease of 8.5% compared to the 4Q18. This result is essentially explained by the CFURH reclassification to the deductions in operating revenue (R$ 2 million), partially offset by the increase in Personnel (R$ 2 million), due to the headcount increase and the effects of the collective bargaining agreement; 

In 2019, the PMSO ended up with R$ 101 million, keeping the same level of 2018. The CFURH reclassification represented a reduction of R$ 9 million, which was offset by an increase of Outsourced Services (R$ 6 million), due to the maintenance of machinery and equipment, auditing/consulting, and Personnel (R$ 3 million).

34


 
 

 

Other operating costs and expenses

 

Other operating costs and expenses

 

4Q19

4Q18

Var.

2019

2018

Var.

Costs with Infraestructure Construction

10

  0

3028.2%

21

  2

1195.2%

Private Pension Fund

(0)

(0)

21.8%

(2)

(2)

21.8%

Depreciation and Amortization

  (27)

  (26)

2.5%

   (109)

   (106)

2.1%

Total

(17)

(26)

-33.7%

(89)

(106)

-16.0%

 

Equity Income

 

Equity Income (R$ Million)

 

4Q19

4Q18

Var. %

2019

2018

Var. %

Projects

           

Barra Grande HPP

  4

  5

-9.0%

  1

  1

-5.2%

Campos Novos HPP

   30

   31

-1.3%

123

101

21.5%

Foz do Chapecó HPP

   40

   32

24.5%

141

127

10.8%

Epasa TPP

   17

   26

-32.7%

   85

105

-19.6%

Total

  92

  93

-1.6%

   350

   335

4.4%

Note: Disclosure of interest in subsidiaries is made in accordance with IFRS 12 and CPC 45.

 

In 4Q19, the result of the Equity Income was R$ 92 million, a reduction of 1.6% (R$ 1 million).

 

Equity Income (R$ Million)

BARRA GRANDE

4Q19

4Q18

Var. %

2019

2018

Var. %

             

Net Revenue

  23

  24

-7.1%

72

  80

-10.8%

Operating Costs / Expenses

   (14)

   (13)

6.9%

  (50)

   (54)

-6.0%

Deprec. / Amortization

  (3)

  (3)

1.3%

  (13)

   (13)

0.5%

Net Financial Result

  (1)

  (4)

-61.9%

(7)

   (12)

-40.3%

Income Tax

  (0)

  (0)

16.5%

(0)

  (0)

-8.5%

Net Income 

   4

   5

-9.0%

  1

   1

-5.2%

 

Equity Income (R$ Million)

CAMPOS NOVOS

4Q19

4Q18

Var. %

2019

2018

Var. %

             

Net Revenue

  81

  78

3.8%

  317

   288

10.0%

Operating Costs / Expenses

   (28)

   (23)

21.8%

  (94)

   (92)

2.1%

Deprec. / Amortization

  (6)

  (6)

1.0%

  (24)

   (24)

-1.9%

Net Financial Result

  (2)

  (5)

-47.4%

  (14)

   (20)

-32.5%

Income Tax

   (14)

   (14)

3.2%

  (62)

   (49)

24.5%

Net Income 

30

31

-1.3%

123

  101

21.5%

 

Equity Income (R$ Million)

FOZ DO CHAPECO

4Q19

4Q18

Var. %

2019

2018

Var. %

             

Net Revenue

   117

   110

5.6%

  450

   441

2.0%

Operating Costs / Expenses

   (25)

   (25)

-2.1%

   (100)

   (98)

2.2%

Deprec. / Amortization

   (16)

   (13)

25.1%

  (63)

   (60)

5.4%

Net Financial Result

   (17)

   (21)

-19.6%

  (75)

   (90)

-16.1%

Income Tax

   (19)

   (17)

13.5%

  (70)

   (63)

10.1%

Net Income 

40

32

24.5%

141

  127

10.8%

 

35


 
 

 

Equity Income (R$ Million)

EPASA

4Q19

4Q18

Var. %

2019

2018

Var. %

             

Net Revenue

  44

   121

-63.1%

  299

   448

-33.3%

Operating Costs / Expenses

   (17)

   (83)

-78.9%

  (18)

(300)

-93.9%

Deprec. / Amortization

  (5)

  (4)

5.4%

  (19)

   (18)

0.5%

Net Financial Result

  (1)

  (2)

-33.8%

(5)

  (7)

-19.4%

Income Tax

  (5)

  (5)

-17.1%

  (21)

   (21)

0.6%

Net Income 

17

26

-32.7%

   85

  105

-19.6%

 

The main factors that explain these variations:

 

Barra Grande:

In 4Q19, reduction of 7.1% in the net revenue due to CFURH reclassification, from Other Expenses to deduction of operating revenue, and lower PLD. This effect was partially offset by a reduction of 61.9% in the financial result, due to a reduction of expenses with UBP, favored by a lower IGP-M (0.67% in 4Q19 versus 2.49% in 4Q18).

In the year, the lower revenue offset the positive outcome with UBP.

 

Campos Novos:

In 4Q19, there was an increase of 3.8% in net revenue, especially due to contract readjustments, reduction of 47.4% in the financial result, because of fewer expenses with debt charges (lower CDI) and UBP (lower IGP-M). These effects were partially offset by higher costs with energy purchase.

In the year, the result was favored by the readjustment of the prices in contracts and due to the positive outcome of the financial result, which came from lower expenses with UBP and debt.  

 

Foz do Chapecó:

In 4Q19, there was an increase of 5.6% in the net revenue, mainly due to the seasonality and improvement of 19.6% in the financial result, due to lower debt and expenses with UBP.

In the year, the outcome was favored mostly because of the financial result, due to the same reasons mentioned above.

 

Epasa:

In 4Q19 as well as in the year, there was lower volume of generation.

 

 

EBITDA

In 4Q19, the EBITDA was of R$ 331 million, an increase of 6.2% (R$ 19 million), largely explained by contracts readjustment, which was partially offset by GSF expenses.

In 2019, the EBITDA was of R$ 1.307 million, an increase of 2.7% (R$ 35 million), largely explained by contracts readjustment, Baesa agreement and variation on generated energy.

36


 
 

 

Conciliation of Net Income and EBITDA (R$ million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Net Income

  239

  234

2.0%

  864

  770

12.2%

Depreciation and Amortization

  30

  29

2.3%

   119

   117

1.9%

Financial Result

  26

  43

-39.4%

   153

   248

-38.5%

Income Tax /Social Contribution

  36

5

584.5%

   172

   137

25.2%

EBITDA

  331

  312

6.2%

  1,307

  1,272

2.7%

 

Financial Result

Financial Result (IFRS - R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Financial Revenues

   9

  21

-55.1%

  45

  76

-40.2%

Financial Expenses

   (36)

   (64)

-44.5%

(198)

(324)

-38.9%

Financial Result

  (26)

  (43)

-39.4%

  (153)

  (248)

-38.5%

 

In 4Q19, the financial result was a net financial expense of R$ 26 million, a reduction of 39.4% (R$ 17 million) compared to 4Q18. This variation occurred because of lower expenses with net debt (R$ 25 million), partially offset by negative mark to market – cash effect (R$ 3 million) and others (R$ 4 million).

In 2019, the financial result was a net financial expense of R$ 153 million, which represents a reduction of 38.5% (R$ 96 million) compared to 2018. The main factors were lower expenses with net debt (R$ 72 million), higher expenses with zero-cost collar derivative3 (R$ 25 million) and higher mark-to-market (R$ 4 million), partially offset by other items (R$ 6 million).

 

Net Income

In 4Q19, the net income was of R$ 239 million, an increase of 1.9% (R$ 5 million).

In 2019, the net income was of R$ 863 million, an increase of 12.1% (R$ 93 million).

 

 


³In 2015, the subsidiary CPFL Geração contracted US$ put and call options, involving the same financial institution as counterpart, and which on a combined basis are characterized as an operation usually known as zero-cost collar. This operation does not involve any kind of speculation, inasmuch as it is aimed to minimizing any negative impacts on future revenues of the joint venture ENERCAN, which has electric energy sale  agreements with annual restatement of part of the tariff based on the variation in the US$. In addition, according to Management’s view, the scenario was favorable to this operation regarding this type of financial instrument, considering the high volatility implicit in dollar options and the fact that there was no initial cost.  

 

37


 

 

 

 

5.4) CPFL Renováveis

 

Economic-Financial Performance

Consolidated Income Statement - CPFL RENOVÁVEIS (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  621

  545

13.9%

   2,043

   2,044

-0.1%

Net Operating Revenue

583

516

13.1%

1,928

1,936

-0.4%

Cost of Electric Power

  (94)

  (59)

59.8%

(320)

(320)

-0.2%

Operating Costs & Expenses

(275)

(314)

-12.5%

(1,051)

(1,030)

2.0%

EBIT

  215

  143

49.9%

  558

  586

-4.8%

EBITDA1

376

298

26.1%

1,204

1,209

-0.4%

Financial Income (Expense)

  (88)

(129)

-31.9%

(404)

(504)

-19.9%

Income Before Taxes

  127

14

812.5%

  154

82

89.1%

Net Income

115

107

7.3%

107

119

-9.9%

Note:

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

 

Operating Revenue

In 4Q19, Gross Operating Revenue reached R$ 621 million, representing an increase of 13.9% (R$ 76 million). Net Operating Revenue reached R$ 583 million, representing an increase of 13.1% (R$ 67 million). These variations are mainly explained by the following factors:

 

Wind Source and Holding Company:

·        Increase of R$ 50 million in revenue from wind farms and the Holding Company, mainly due to: (i) the higher generation of wind complexes (R$ 26 million); and (ii) hedge operations settled at the PLD price (R$ 15 million).

 

SHPPs Source:

·        Increase of R$ 18 million in revenue from SHPPs, mainly due to the different strategy of seasonal adjustment of physical guarantee in the agreements between the periods and the adjustments in agreements.

 

Biomass Source:

·        Biomass revenue remained practically stable between the periods.

 

In 2019, Gross Operating Revenue reached R$ 2,043 million, representing a reduction of 0.1% (R$ 1 million). Net Operating Revenue reached R$ 1,928 million, representing a reduction of 0.4% (R$ 8 million). These variations are mainly explained by the following factors:

 

Wind Source and Holding Company:

·        Reduction of R$ 75 million in revenue from wind farms and the Holding Company, mainly due to: (i) lower generation of wind complexes (R$ 70 million); and (ii) the difference in the price of energy sold in the new energy auction through the Surplus and Deficit Offset Mechanism (MCSD), since the energy no longer contracted in 2018 was sold in the free market at a price higher than the contract price in the regulated market in 2019 (R$ 48 million). These items were partially offset by hedge operations settled at the PLD price (R$ 31 million).

38


 
 

 

 

SHPPs Source:

·        Increase of R$ 63 million in revenue from SHPPs, mainly due to the different strategy of seasonal adjustment of physical guarantee in the agreements between the periods, the GSF exposure and the adjustments in agreements.

 

Biomass Source:

·        Increase of R$ 3 million in biomass revenue due to the higher generation at some plants (R$ 16 million), partially offset by the strategy of contract seasonalization - lower in 2019 (R$ 14 million).

 

Cost of Electric Power

 

Cost of Electric Energy (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Cost of Electric Power Purchased for Resale

   (67)

   (34)

99.7%

(219)

(231)

-5.2%

Charges for the Use of the Transmission and Distribution System

   (27)

   (25)

6.2%

(101)

   (89)

12.7%

Financial Result

  (94)

  (59)

59.8%

   (320)

   (320)

-0.2%

 

In 4Q19, Cost of Electric Energy totaled R$ 94 million, representing an increase of 59.8% (R$ 35 million). In 2019, Cost of Electric Energy totaled R$ 320 million, a reduction of 0.2% (R$ 1 million).

Energy purchase cost totaled R$ 67 million in 4Q19, an increase of 99.7% (R$ 34 million), mainly due to the higher energy volume purchased for hedge operations. In 2019, energy purchase cost totaled R$ 219 million, a reduction of 5.2% (R$ 12 million), mainly due to the lower energy volume purchased for hedge operations and energy deficits at wind farms that participated in the MCSD due to flat seasonality in 2018.

Cost of charges for the use of the system totaled R$ 27 million in 4Q19, an increase of 6.2% (R$ 2 million), mainly due to the price adjustments in connection charges, as well as the distribution and transmission system use and connection tariffs. In 2019, cost of charges for the use of the system totaled R$ 101 million, an increase of 12.7% (R$ 11 million), mainly due to: (i) price adjustment in connection charges, as well as the distribution and transmission system use and connection tariffs; and (ii) the positive effect of the recovery of PIS and Cofins credits in 2Q18 (extraordinary item).

 

Operating Costs and Expenses

Operating Costs and Expenses reached R$ 275 million in 4Q19, compared to R$ 314 million in 4Q18, representing a reduction of 12.5% (R$ 39 million). In 2019, Operating Costs and Expenses reached R$ 1,051 million, compared to R$ 1,030 million in 2018, representing an increase of 2.0% (R$ 20 million). The factors that explain these variations follow:

39


 
 

 

 

PMSO

 

Reported PMSO (R$ million)

 

 4Q19

 4Q18

 Variation

2019

2018

 Variação

 

 R$ MM

 %

 R$ MM

 %

Reported PMSO

 

 

 

 

 

 

 

 

  Personnel

(30)

(26)

   (4)

14.7%

  (115)

  (102)

(13)

12.3%

  Material

   (7)

   (6)

   (2)

31.2%

(21)

(26)

6

-21.3%

  Outsourced Services

(55)

(48)

   (7)

13.8%

  (203)

  (169)

(34)

20.0%

  Other Operating Costs/Expenses

(21)

(79)

   58

-73.6%

(66)

  (109)

   43

-39.6%

Total Reported PMSO

  (113)

  (159)

   46

-28.7%

  (405)

  (407)

2

-0.6%

 

The PMSO item reached R$ 113 million in 4Q19, compared to R$ 159 million in 4Q18, a reduction of 28.7% (R$ 46 million), mainly due to:

(i)        reduction in provisions for losses and assets write-off in 4Q19 in relation to 4Q18, in the amount of R$ 60 million; the write-off and provision for loss of project assets is due to the uncertainty of investments;

Partially offset by:

(ii)       increase of expenses in the process of integration with CPFL Energia, in the amount of R$ 4 million (extraordinary item);

(iii)      price adjustment on agreements with O&M suppliers of wind turbines at Campo dos Ventos and São Benedito wind complexes, after the end of the partial grace period in the initial years of operation, in the amount of R$ 3 million (extraordinary item).

In 2019, the PMSO item reached R$ 405 million, compared to R$ 407 million in 2018, a reduction of 0.6% (R$ 2 million).

 

Other operating costs and expenses

Other operating costs and expenses, represented by Depreciation and Amortization accounts, reached R$ 162 million in 4Q19, increase of 4.2% (R$ 7 million). In 2019, other operating costs and expenses reached R$ 646 million, an increase of 3.6% (R$ 23 million). These increases are mainly explained by the operational startup of Boa Vista II SHPP, in November 2018.

 

EBITDA

In 4Q19, EBITDA was of R$ 376 million, compared to R$ 298 million in 4Q18, an increase of 26.1% (R$ 78 million). This result is mainly due to: (i) the reduction in provisions for losses and write-off of assets in 2019 in relation to 2018 (R$ 60 million); and (ii) the higher generation from the wind farms (R$ 28 million). These items were partially offset by the increase of expenses in the process of integration with CPFL Energia (R$ 4 million) (extraordinary item) and the price adjustment on agreements with O&M suppliers of wind turbines at Campo dos Ventos and São Benedito wind complexes (R$ 3 million) (extraordinary item).

40


 
 

 

In 2019, EBITDA was of R$ 1,204 million, compared to R$ 1,209 million in 2018, a reduction of 0.4% (R$ 5 million). This result is mainly due to the lower generation from the wind farms/MCSD (R$ 93 million); partially offsetting: (i) GSF exposure (R$ 35 million), (ii) strategy of seasonal adjustment of physical guarantee in the agreements (R$ 20 million) and (iii) Boa Vista II SHPP - energy ballast (R$ 32 million).

 

EBITDA and Net Income conciliation (R$ million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Net Income

   115

   107

7.3%

   107

   119

-9.9%

De preciation and Amortization

   162

   155

4.2%

   646

   623

3.6%

Financial Result

  88

   129

-31.9%

   404

   504

-19.9%

Income Tax / Social Contribution

  12

   (93)

-

  47

   (37)

-

EBITDA

   376

   298

26.1%

   1,204

   1,209

-0.4%

 

Financial Result

 

Financial Result (R$ Million)

 

4Q19

4Q18

Var.

2019

2018

Var.

Revenues

  31

  37

-15.6%

   173

   132

31.1%

Expenses

(119)

(166)

-28.2%

(576)

(636)

-9.4%

Financial Result

  (88)

   (129)

-31.9%

   (404)

   (504)

-19.9%

 

In 4Q19, net financial result registered a net financial expense of R$ 88 million, a reduction of 31.9% (R$ 41 million). This variation is basically explained by the reductions: (i) of 27.7% (R$ 31 million) in expenses with the net debt (debt charges, net of income from financial investments), due to the reduction in interest rates (CDI and TJLP) and lower indebtedness; and (ii) of 60.8% (R$ 10 million) in other effects.

In 2019, net financial result registered a net financial expense of R$ 404 million, a reduction of 19.9% (R$ 100 million). This variation is basically explained by the reductions: (i) of 16.1% (R$ 71 million) in expenses with the net debt, due to the reduction in interest rates (CDI and TJLP) and lower indebtedness; and (ii) of 47.4% (R$ 29 million) in other effects.

 

Income Tax and Social Contribution

CPFL Renováveis adopts the presumed income method to calculate income tax and social contribution of its operational subsidiaries, excluding the SPCs Boa Vista 2, Pedra Cheirosa I and II, Desa Morro dos Ventos II, Mata Velha and Solar 1, which adopt the taxable income regime.

In order to seek greater operating efficiency and simplify the organizational structure, in August 2018, approval was given to the merger with the Company of the direct subsidiary SIIF Energies do Brasil Ltda. and the indirect subsidiaries SIIF Desenvolvimento de Projetos de Energia Eólica Ltda., Eólica Icaraizinho Geração e Comercialização de Energia S.A. and Eólica Formosa Geração e Comercialização de Energia S.A. Furthermore, in November 2018, approval was given to the merger with the Company of the direct subsidiary T-15 Energia S.A. and the indirect subsidiaries PCH Participações S.A., BVP S.A. and BVP Geradora de Energia S.A.

41


 
 

 

In light of the corporate restructuring conducted by CPFL Renováveis, as mentioned in the paragraph above, and in accordance with CPC 32 – Taxes on Profit and CVM Instruction 371/2002 - article 2, the Company assessed the recognition of deferred tax asset related to tax losses and the social contribution tax loss carryforwards in previous years.

This assessment included a technical study using the Company’s multiyear budget, which concluded that with the results of the companies merged with CPFL Renováveis (parent company), in which the Company did not hold operating assets, the Company will obtain taxable profit in the next 10 years (starting 2023) and will use accrued tax losses, which enable it to record the deferred tax credits.

Based on a study conducted and on expected realization, on December 31, 2018, deferred tax assets were recorded under non-current assets in the amount of R$ 87 million, of which R$ 64 million related to income tax and R$ 23 million to social contribution on tax losses and social contribution tax loss carryforwards of previous years.

Furthermore, R$ 6 million were also recognized, of which R$ 4 million for income tax and R$ 2 million for social contribution, related to provisions for future realization.

With the recognition of taxable credits, income tax and social contribution was positive at R$ 93 million in 4Q18, compared to an expense of R$ 12 million in 4Q19. In 2018, the effect was a positive R$ 37 million, compared to an expense of R$ 47 million in 2019.

 

Net Income

In 4Q19, net income was of R$ 115 million, compared to the net income of R$ 107 million in 4Q18, an increase of 7.3% (R$ 8 million). This performance reflects the improvement in EBITDA and financial result, partially offset by the worsening of the income tax and social contribution item.

In 2019, net income was of R$ 107 million, compared to the net income of R$ 119 million in 2018, a reduction of 9.9% (R$ 12 million). This performance reflects the worsening of the EBITDA, depreciation and amortization, and the income tax and social contribution item, partially offset by the improvement in financial result.

 

42


 
 

 

6) ATTACHMENTS

6.1) Balance Sheet - Assets – CPFL Energia

(R$ thousands)

 

 

 

Consolidated

 ASSETS

12/31/2019

12/31/2018

     

 CURRENT

   

 Cash and Cash Equivalents

  1,937,163

   1,891,457

 Bonds and securities

851,004

-  

 Consumers, Concessionaries and Licensees

  4,985,578

   4,547,951

 Dividend and Interest on Equity

100,297

   100,182

 Recoverable Taxes

419,126

   411,256

 Derivatives

281,326

   309,484

 Sectoral Financial Assets

  1,093,588

   1,330,981

 Concession Financial Assets

   -  

-  

 Contractual Assets

   24,387

23,535

 Other assets

648,161

   787,470

 TOTAL CURRENT

10,340,630

  9,402,316

     

 NON-CURRENT

   

 Consumers, Concessionaries and Licensees

713,068

   752,795

 Judicial Deposits

757,370

   854,374

 Recoverable Taxes

472,123

   253,691

 Sectoral Financial Assets

2,748

   223,880

 Derivatives

369,767

   347,507

 Deferred Taxes

  1,064,716

   956,380

 Concession Financial Assets

  8,779,717

   7,430,149

 Investments at Cost

116,654

   116,654

 Other assets

736,019

   927,440

 Investments

997,997

   980,362

 Property, Plant and Equipment

  9,083,710

   9,456,614

 Contractual Assets

  1,322,822

   1,046,433

 Intangible Assets

  9,320,953

   9,462,935

 TOTAL NON-CURRENT

33,737,664

  32,809,214

     

 TOTAL ASSETS

44,078,293

  42,211,530

 

43


 
 

 

6.2) Balance Sheet - Liabilities – CPFL Energia

(R$ thousands)

 

 

 

Consolidated

 LIABILITIES AND SHAREHOLDERS' EQUITY

12/31/2019

12/31/2018

     

 CURRENT

   

 Trade payables

  3,260,180

   2,398,085

 Borrowings

  2,776,193

   2,446,113

 Debentures

682,582

   917,352

 Private pension plan

224,851

86,623

 Regulatory liabilities

232,251

   150,656

 Taxes, Fees and Contributions

960,497

   765,438

 Dividends

668,859

   532,608

 Estimated payroll

125,057

   119,252

 Derivatives

   29,400

   8,139

 Sectoral Financial Liabilities

   -  

-  

 Use of public asset

   11,771

11,570

 Other payables

  1,094,269

   979,296

 TOTAL CURRENT

10,065,908

  8,415,132

     

 NON-CURRENT

   

 Trade payables

359,944

   333,036

 Borrowings

  7,587,102

   8,989,846

 Debentures

  7,863,696

   8,023,493

 Private pension plan

  2,153,327

   1,156,639

 Taxes, Fees and Contributions

157,003

   9,691

 Deferred tax liabilities

  1,048,069

   1,136,227

 Provision for tax, civil and labor risks

600,775

   979,360

 Derivatives

6,157

23,659

 Sectoral financial liabilities

102,561

46,703

 Use of public asset

   91,181

89,965

 Other payables

759,331

   475,396

 TOTAL NON-CURRENT

20,729,147

  21,264,015

     

 SHAREHOLDERS' EQUITY

   

 Issued capital 

  9,388,081

   5,741,284

 Capital Reserves

   (1,640,962)

   469,257

 Legal Reserve

900,992

   900,992

 Statutory reserve - working capital improvement

  4,046,305

   3,527,510

 Dividend

  1,433,295

-  

 Accumulated comprehensive income

   (1,268,465)

(376,294)

 Retained earnings

135,134

-  

 

   12,994,381

10,262,749

 Equity attributable to noncontrolling interests

288,857

   2,269,634

 TOTAL SHAREHOLDERS' EQUITY

13,283,238

  12,532,383

     

 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

44,078,294

  42,211,530

44


 
 

 

6.3) Income Statement – CPFL Energia

(R$ thousands)

 

 

Consolidated

 

 

4Q19

4Q18

Variation

 

2019

2018

Variation

OPERATING REVENUES

               

  Electricity Sales to Final Customers

 

   8,548,336

   7,892,531

8.3%

 

31,761,628

29,021,436

9.4%

  Electricity Sales to Distributors

 

   1,646,031

   1,308,572

25.8%

 

   6,102,761

   5,452,488

11.9%

  Revenue from building the infrastructure

 

   599,554

   568,769

5.4%

 

   2,087,995

   1,772,222

17.8%

  Update of concession's financial asset

 

  44,632

  42,517

5.0%

 

   280,632

   345,015

-18.7%

  Sectorial financial assets and liabilities

 

(537,914)

(734,837)

-26.8%

 

(602,461)

   1,207,917

-

  Other Operating Revenues

 

   1,451,865

   1,235,989

17.5%

 

   5,378,583

   4,827,178

11.4%

 

 

11,752,504

10,313,541

14.0%

 

45,009,138

42,626,257

5.6%

 

               

DEDUCTIONS FROM OPERATING REVENUES

 

  (3,730,263)

  (3,627,219)

2.8%

 

   (15,076,664)

   (14,489,630)

4.1%

NET OPERATING REVENUES

 

   8,022,241

   6,686,322

20.0%

 

29,932,474

28,136,627

6.4%

 

               

COST OF ELECTRIC ENERGY SERVICES

       

 

     

  Electricity Purchased for Resale

 

  (4,197,452)

  (3,299,523)

27.2%

 

   (15,906,742)

   (15,466,265)

2.8%

  Electricity Network Usage Charges

 

(641,767)

(585,423)

9.6%

 

  (2,464,254)

  (2,371,901)

3.9%

 

 

  (4,839,219)

  (3,884,946)

24.6%

 

   (18,370,996)

   (17,838,165)

3.0%

OPERATING COSTS AND EXPENSES

               

  Personnel

 

(403,080)

(380,253)

6.0%

 

  (1,480,549)

  (1,414,475)

4.7%

  Material

 

   (75,284)

   (70,043)

7.5%

 

(279,288)

(258,079)

8.2%

  Outsourced Services

 

(199,469)

(193,190)

3.3%

 

(714,884)

(691,754)

3.3%

  Other Operating Costs/Expenses

 

(230,613)

(306,268)

-24.7%

 

(843,593)

(769,552)

9.6%

Allowance for Doubtful Accounts

 

   (38,558)

   (55,522)

-30.6%

 

(233,424)

(169,259)

37.9%

Legal and judicial expenses

 

   (46,340)

   (74,083)

-37.4%

 

(172,495)

(186,686)

-7.6%

Others

 

(145,715)

(176,663)

-17.5%

 

(437,674)

(413,607)

5.8%

  Cost of building the infrastructure

 

(598,641)

(568,757)

5.3%

 

  (2,086,057)

  (1,772,162)

17.7%

  Employee Pension Plans

 

   (27,281)

   (22,477)

21.4%

 

(112,603)

   (89,909)

25.2%

  Depreciation and Amortization

 

(394,091)

(329,675)

19.5%

 

  (1,423,972)

  (1,307,207)

8.9%

  Amortization of Concession's Intangible

 

   (56,431)

   (72,736)

-22.4%

 

(257,082)

(286,858)

-10.4%

 

 

  (1,984,890)

  (1,943,400)

2.1%

 

  (7,198,028)

  (6,589,995)

9.2%

 

               

EBITDA1

 

   1,740,549

   1,353,748

28.6%

 

   6,394,173

   5,637,308

13.4%

 

               

INCOME FROM ELECTRIC ENERGY SERVICE

 

   1,198,132

   857,976

39.6%

 

   4,363,450

   3,708,467

17.7%

 

               

FINANCIAL REVENUES (EXPENSES)

               

  Financial Revenues

 

   185,513

   183,596

1.0%

 

   903,575

   762,413

18.5%

  Financial Expenses

 

(348,039)

(454,118)

-23.4%

 

  (1,629,822)

  (1,865,100)

-12.6%

 

 

(162,525)

(270,521)

-39.9%

 

(726,247)

  (1,102,687)

-34.1%

 

               

EQUITY ACCOUNTING

               

  Equity Accounting

 

  91,895

  93,361

-1.6%

 

   349,669

   334,777

4.4%

  Assets Surplus Value Amortization

 

  (145)

  (145)

0.0%

 

  (579)

  (579)

0.0%

 

 

  91,750

  93,216

-1.6%

 

   349,090

   334,198

4.5%

 

               

INCOME BEFORE TAXES

 

   1,127,357

   680,671

65.6%

 

   3,986,293

   2,939,977

35.6%

 

               

  Social Contribution

 

   (75,821)

  (6,203)

1122.3%

 

(336,610)

(213,673)

57.5%

  Income Tax

 

(195,009)

  (4,277)

4460.0%

 

(901,386)

(560,310)

60.9%

 

               

NET INCOME

 

   856,527

   670,191

27.8%

 

   2,748,296

   2,165,995

26.9%

Controlling Shareholders' Interest

 

  841,635

  604,816

39.2%

 

   2,702,671

   2,058,040

31.3%

Non-Controlling Shareholders' Interest

 

14,891

65,375

-77.2%

 

45,625

  107,954

-57.7%

Note:

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

 

 

45


 
 

 

6.4) Income Statement by business segment

 (R$ thousands)

 

Income Statement by business segment - CPFL Energia (R$ million)

 

Distribution

Conventional Generation

Renewable Generation

Commerciali-zation

Services

Others

Eliminations

Total

4Q19

Net operating revenue

6,423

   322

   583

   949

   164

0

  (419)

  8,022

Operating costs and expenses

  (5,426)

   (83)

  (207)

  (926)

  (132)

   (19)

   419

   (6,373)

Depreciation e amortization

  (230)

   (30)

  (162)

  (6)

  (8)

   (16)

   -  

   (451)

  Income from electric energy service

  768

  210

  215

17

23

  (34)

  -  

  1,198

Equity accounting

   -  

  92

   -  

   -  

   -  

   -  

   -  

92

  EBITDA

  997

  331

  376

22

32

  (19)

  -  

  1,741

Financial result

   (23)

   (26)

   (88)

  (6)

1

   (20)

   -  

   (163)

Income (loss) before taxes

   744

   275

   127

  11

  24

   (54)

   -  

  1,127

Income tax and social contribution

  (137)

   (36)

   (12)

  (3)

  (4)

   (79)

   -  

   (271)

  Net income (loss)

  608

  239

  115

8

20

   (133)

  -  

  857

                 
                 

4Q18

Net operating revenue

5,160

   285

   516

   963

   153

   -  

  (391)

  6,686

Operating costs and expenses

  (4,434)

   (66)

  (218)

  (948)

  (137)

   (13)

   391

   (5,426)

Depreciation e amortization

  (196)

   (29)

  (155)

  (1)

  (6)

   (16)

   -  

   (402)

  Income from electric energy service

  530

  190

  143

14

10

  (29)

  -  

  858

Equity accounting

   -  

  93

   -  

   -  

   -  

   -  

   -  

93

  EBITDA

  726

  312

  298

14

16

  (13)

  -  

  1,354

Financial result

   (61)

   (43)

  (129)

0

1

   (38)

   -  

   (271)

Income (loss) before taxes

   469

   240

  14

  14

  11

   (67)

   -  

  681

Income tax and social contribution

  42

  (5)

  93

  (4)

   (14)

  (122)

   -  

  (10)

  Net income (loss)

  511

  234

  107

10

(3)

   (189)

  -  

  670

                 

Variation

Net operating revenue

24.5%

13.0%

13.1%

-1.5%

7.0%

-

7.2%

20.0%

Operating costs and expenses

22.4%

24.4%

-4.9%

-2.3%

-3.7%

39.6%

7.2%

17.5%

Depreciation e amortization

16.9%

2.8%

4.2%

910.8%

44.8%

0.4%

-

12.0%

  Income from electric energy service

44.9%

10.6%

49.9%

21.5%

128.3%

18.4%

-

39.6%

Equity accounting

-

-1.4%

-

-

-

-

-

-1.4%

  EBITDA

37.3%

6.2%

26.1%

55.6%

98.5%

39.6%

-

28.6%

Financial result

-61.8%

-39.4%

-31.9%

-2699.6%

-

-47.9%

-

-39.9%

Income (loss) before taxes

58.7%

14.9%

812.5%

-23.1%

124.8%

-19.0%

-

65.6%

Income tax and social contribution

-423.8%

584.5%

-112.7%

-25.2%

-71.0%

-

-

2484.3%

  Net income (loss)

18.8%

2.0%

7.3%

-22.3%

-721.3%

-29.8%

-

27.8%

 

Income Statement by business segment - CPFL Energia (R$ million)

 

Distribution

Conventional Generation

Renewable Generation

Commerciali-zation

Services

Others

Eliminations

Total

2019

Net operating revenue

  24,260

   1,213

   1,928

   3,491

   614

2

  (1,576)

   29,932

Operating costs and expenses

   (20,564)

(255)

(724)

  (3,391)

(476)

   (53)

   1,576

   (23,887)

Depreciation e amortization

(820)

(119)

(646)

  (7)

   (27)

   (63)

  -  

   (1,682)

  Income from electric energy service

  2,876

  839

  558

92

  112

   (113)

  -  

  4,363

Equity accounting

  -  

   350

  -  

  -  

  -  

  -  

  -  

  350

  EBITDA

  3,696

  1,307

  1,204

99

  138

  (50)

  -  

  6,394

Financial result

(197)

(153)

(404)

   (23)

2

  48

  -  

   (726)

Income (loss) before taxes

   2,679

   1,035

   154

  70

   114

   (65)

  -  

  3,986

Income tax and social contribution

(844)

(172)

   (47)

   (22)

   (30)

(123)

  -  

   (1,238)

  Net income (loss)

  1,835

  864

  107

47

83

   (188)

  -  

  2,748

                 

2018

Net operating revenue

  22,467

   1,144

   1,936

   3,496

   533

  -  

  (1,441)

   28,137

Operating costs and expenses

   (19,463)

(207)

(728)

  (3,400)

(438)

   (39)

   1,441

   (22,834)

Depreciation e amortization

(767)

(116)

(623)

  (2)

   (23)

   (63)

  -  

   (1,594)

  Income from electric energy service

  2,237

  821

  586

94

73

   (102)

  -  

  3,708

Equity accounting

  -  

   334

  -  

  -  

  -  

  -  

  -  

  334

  EBITDA

  3,004

  1,272

  1,209

96

95

  (39)

  -  

  5,637

Financial result

(310)

(248)

(504)

   (13)

  (0)

   (27)

  -  

   (1,103)

Income (loss) before taxes

   1,928

   907

  82

  81

  72

(129)

  -  

  2,940

Income tax and social contribution

(495)

(137)

  37

   (28)

   (30)

(122)

  -  

   (774)

  Net income (loss)

  1,432

  770

  119

53

43

   (251)

  -  

  2,166

                 

Variation

Net operating revenue

8.0%

6.0%

-0.4%

-0.2%

15.3%

-

9.4%

6.4%

Operating costs and expenses

5.7%

23.2%

-0.4%

-0.3%

8.7%

33.6%

9.4%

4.6%

Depreciation e amortization

7.0%

2.4%

3.6%

200.4%

17.7%

0.1%

-

5.5%

  Income from electric energy service

28.5%

2.2%

-4.8%

-1.7%

54.1%

10.7%

-

17.7%

Equity accounting

-

4.6%

-

-

-

-

-

4.6%

  EBITDA

23.0%

2.7%

-0.4%

3.2%

45.5%

27.7%

-

13.4%

Financial result

-36.3%

-38.5%

-19.9%

74.3%

-

-277.2%

-

-34.1%

Income (loss) before taxes

39.0%

14.1%

89.1%

-13.9%

56.8%

-49.8%

-

35.6%

Income tax and social contribution

70.5%

25.2%

-226.5%

-20.3%

2.8%

-

-

60.0%

  Net income (loss)

28.1%

12.2%

-9.9%

-10.6%

94.0%

-25.3%

-

26.9%

46


 
 

 

6.5) Cash Flow – CPFL Energia

(R$ thousands)

 

Consolidated

         
   

4Q19

 

2019

         

Beginning Balance

 

   3,231,732

 

   1,891,457

         

Net Income Before Taxes

 

   1,127,357

 

   3,986,293

         

Depreciation and Amortization

 

  450,522

 

   1,681,053

Interest on Debts and Monetary and Foreign Exchange Restatements

 

  210,089

 

  919,820

Consumers, Concessionaries and Licensees

 

  (28,804)

 

(631,078)

Sectoral Financial Assets

 

  587,465

 

  628,157

Accounts Receivable - Resources Provided by the CDE/CCEE

 

  (13,041)

 

36,240

Suppliers

 

64,806

 

  880,187

Sectoral Financial Liabilities

 

  (49,552)

 

  (25,696)

Accounts Payable - CDE

 

  (32,664)

 

  (20,187)

Interest on Debts and Debentures Paid

 

(325,758)

 

(1,132,480)

Income Tax and Social Contribution Paid

 

(194,358)

 

(963,806)

Others

 

94,478

 

  422,440

   

  763,183

 

   1,794,650

         

Total Operating Activities

 

   1,890,540

 

   5,780,943

         

Investment Activities

       

Purchases of Contract Asset, Property, Plant and Equipment and Intangible Assets

 

(672,207)

 

(2,254,449)

Others

 

(857,807)

 

(4,914,207)

Total Investment Activities

 

(1,530,014)

 

(7,168,656)

         

Financing Activities

       

Capital Increase of Noncontrolling Shareholder

 

(1,705)

 

   3,622,305

Loans and Debentures

 

(417)

 

   5,256,705

Principal Amortization of Loans and Debentures, Net of Derivatives

 

(1,160,525)

 

(6,917,354)

Dividend and Interest on Equity Paid

 

(492,448)

 

(528,248)

Others

 

  -  

 

  12

Total Financing Activities

 

(1,655,094)

 

   1,433,420

         
         

Cash Flow Generation

 

(1,294,568)

 

  45,707

         

Ending Balance - 12/31/2019

 

   1,937,164

 

   1,937,164

 

 

 

47


 
 

 

 

6.6) Income Statement – Conventional Generation Segment

(R$ thousands)

 

Conventional Generation

 

4Q19

4Q18

Var.

2019

2018

Var.

OPERATING REVENUE

 

 

 

   

 

  Eletricity Sales to Final Consumers

   -

   -

-

-

-

-

  Eletricity Sales to Distributors

  324,670

  301,379

7.7%

   1,244,821

   1,199,674

3.8%

  Revenue from construction of concession infrastructure

  9,942

  318

3028.2%

21,172

   1,635

1195.2%

  Other Operating Revenues

   24,320

   13,918

74.7%

83,705

74,704

12.0%

 

  358,932

  315,615

13.7%

   1,349,698

   1,276,013

5.8%

 

 

 

 

 

 

 

DEDUCTIONS FROM OPERATING REVENUE

  (36,813)

  (30,646)

20.1%

(136,817)

(131,634)

3.9%

NET OPERATING REVENUE

  322,119

  284,969

13.0%

   1,212,881

   1,144,379

6.0%

 

 

 

 

 

 

 

COST OF ELETRIC ENERGY SERVICES

 

 

 

 

 

 

  Eletricity Purchased for Resale

  (35,343)

  (29,411)

20.2%

(105,033)

   (76,697)

36.9%

  Eletricity Network Usage Charges

(7,175)

(5,385)

33.2%

   (28,002)

   (25,724)

8.9%

 

  (42,518)

  (34,796)

22.2%

(133,035)

(102,421)

29.9%

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

  Personnel

  (11,596)

(9,467)

22.5%

   (38,357)

   (35,366)

8.5%

  Material

(700)

(854)

-18.0%

  (3,421)

  (2,987)

14.5%

  Outsourced Services

(9,513)

(8,326)

14.3%

   (28,100)

   (22,535)

24.7%

  Other Operating Costs/Expenses

(8,880)

  (12,212)

-27.3%

   (31,505)

   (40,590)

-22.4%

  Costs of infrastructure construction

(9,029)

(306)

2848.6%

   (19,234)

  (1,575)

1121.2%

  Employee Pension Plans

(473)

(388)

21.8%

  (1,892)

  (1,553)

21.8%

  Depreciation and Amortization

  (26,925)

  (26,263)

2.5%

(108,606)

(106,406)

2.1%

  Amortization of Concession's Intangible

(2,492)

(2,492)

0.0%

  (9,966)

  (9,966)

0.0%

 

  (69,608)

  (60,308)

15.4%

(241,082)

(220,979)

9.1%

 

 

 

 

 

 

 

EBITDA1

  331,305

  311,979

6.2%

   1,307,007

   1,272,128

2.7%

 

 

 

 

 

 

 

EBIT

  209,993

  189,864

10.6%

   838,765

   820,979

2.2%

 

 

 

 

 

 

 

FINANCIAL INCOME (EXPENSE)

 

 

 

 

 

 

  Financial Income

  9,398

   20,945

-55.1%

45,323

75,844

-40.2%

  Financial Expenses

  (35,684)

  (64,297)

-44.5%

(197,998)

(324,121)

-38.9%

  Interest on Equity

   -

   -

-

-

-

-

 

  (26,287)

  (43,352)

-39.4%

(152,674)

(248,277)

-38.5%

 

 

 

 

 

 

 

EQUITY ACCOUNTING

 

 

 

 

 

 

  Equity Accounting

   91,895

   93,361

-1.6%

   349,669

   334,777

4.4%

  Assets Surplus Value Amortization

(145)

(145)

0.0%

  (579)

  (579)

0.0%

 

   91,750

   93,216

-1.6%

   349,090

   334,198

4.5%

 

 

 

 

 

 

 

INCOME BEFORE TAXES ON INCOME

  275,457

  239,728

14.9%

   1,035,180

   906,899

14.1%

 

 

 

 

 

 

 

  Social Contribution

(9,894)

(1,840)

-

   (45,993)

   (37,009)

24.3%

  Income Tax

  (26,469)

(3,473)

-

(125,601)

(100,079)

25.5%

 

 

         

NET INCOME

  239,094

  234,415

2.0%

   863,586

   769,810

12.2%

Note:

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

 

48


 

 

 

 

6.7) Income Statement – CPFL Renováveis

(R$ thousands)

 

 

Consolidated

 

 

4Q19

4Q18

Variation

 

2019

2018

Variation

OPERATING REVENUES

 

             

  Electricity Sales to Final Customers

 

   5,600

   5,175

8.2%

 

  22,188

  21,417

3.6%

  Electricity Sales to Distributors

 

   613,035

   536,725

14.2%

 

   2,014,838

   2,015,036

0.0%

  Other Operating Revenues

 

   2,328

   3,159

-26.3%

 

   5,927

   7,949

-25.4%

 

 

   620,963

   545,058

13.9%

 

   2,042,952

   2,044,403

-0.1%

 

 

             

DEDUCTIONS FROM OPERATING REVENUES

 

   (37,494)

   (28,975)

29.4%

 

(114,941)

(108,084)

6.3%

NET OPERATING REVENUES

 

   583,469

   516,084

13.1%

 

   1,928,011

   1,936,319

-0.4%

 

 

             

COST OF ELECTRIC ENERGY SERVICES

 

     

 

     

  Electricity Purchased for Resale

 

   (67,175)

   (33,642)

99.7%

 

(218,927)

(230,979)

-5.2%

  Electricity Network Usage Charges

 

   (26,564)

   (25,022)

6.2%

 

(100,707)

   (89,368)

12.7%

 

 

   (93,739)

   (58,664)

59.8%

 

(319,634)

(320,346)

-0.2%

OPERATING COSTS AND EXPENSES

 

             

  Personnel

 

   (30,207)

   (26,341)

14.7%

 

(114,871)

(102,269)

12.3%

  Material

 

  (7,321)

  (5,579)

31.2%

 

   (20,636)

   (26,215)

-21.3%

  Outsourced Services

 

   (54,989)

   (48,300)

13.8%

 

(203,197)

(169,295)

20.0%

  Other Operating Costs/Expenses

 

   (20,806)

   (78,775)

-73.6%

 

   (66,142)

(109,432)

-39.6%

  Depreciation and Amortization

 

(121,962)

(114,803)

6.2%

 

(486,495)

(465,459)

4.5%

  Amortization of Concession's Intangible

 

   (39,807)

   (40,433)

-1.5%

 

(159,227)

(157,647)

1.0%

 

 

(275,092)

(314,231)

-12.5%

 

(1,050,567)

(1,030,317)

2.0%

 

 

             

EBITDA1

 

   376,408

   298,425

26.1%

 

   1,203,532

   1,208,761

-0.4%

 

 

             

INCOME FROM ELECTRIC ENERGY SERVICE

 

   214,638

   143,189

49.9%

 

   557,810

   585,655

-4.8%

 

 

             

FINANCIAL REVENUES (EXPENSES)

 

             

  Financial Revenues

 

  31,288

  37,084

-15.6%

 

   172,658

   131,694

31.1%

  Financial Expenses

 

(119,421)

(166,410)

-28.2%

 

(576,292)

(635,820)

-9.4%

 

 

   (88,134)

(129,326)

-31.9%

 

(403,634)

(504,125)

-19.9%

 

 

             

INCOME BEFORE TAXES ON INCOME

 

   126,505

   13,863

812.5%

 

   154,176

   81,530

89.1%

 

 

             

  Social Contribution

 

  (5,114)

  21,694

-

 

   (17,836)

   1,647

-

  Income Tax

 

  (6,732)

  71,263

-

 

   (29,316)

  35,629

-

 

               

NET INCOME

 

   114,658

   106,820

7.3%

 

   107,024

   118,805

-9.9%

Note:

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

 

49


 
 

 

6.8) Income Statement – Distribution Segment

(R$ thousand)

 

 

Consolidated

 

 

4Q19

4Q18

Variation

 

2019

2018

Variation

OPERATING REVENUE

       

 

     

  Electricity Sales to Final Customers

 

   7,972,897

  7,375,245

8.1%

 

29,588,296

27,076,283

9.3%

  Electricity Sales to Distributors

 

   501,820

  161,915

209.9%

 

  2,160,766

  1,250,487

72.8%

  Revenue from building the infrastructure

 

   589,612

  568,451

3.7%

 

  2,066,823

  1,770,587

16.7%

  Adjustments to the concession´s financial asset

 

  44,632

42,517

5.0%

 

  280,632

  345,015

-18.7%

  Sectoral financial assets and liabilities

 

(537,914)

   (734,837)

-26.8%

 

   (602,461)

  1,207,917

-

  Other Operating Revenues

 

   1,392,144

  1,199,249

16.1%

 

  5,162,016

  4,660,027

10.8%

 

 

   9,963,191

   8,612,541

15.7%

 

   38,656,072

   36,310,317

6.5%

 

 

 

 

 

 

 

   

DEDUCTIONS FROM OPERATING REVENUE

 

(3,539,759)

(3,452,128)

2.5%

 

  (14,395,775)

  (13,842,999)

4.0%

NET OPERATING REVENUE

 

   6,423,433

   5,160,413

24.5%

 

   24,260,297

   22,467,318

8.0%

 

       

 

     

COST OF ELECTRIC ENERGY SERVICES

       

 

     

  Electricity Purchased for Resale

 

(3,456,104)

(2,542,474)

35.9%

 

  (13,260,342)

  (12,738,247)

4.1%

  Electricity Network Usage Charges

 

(614,959)

   (561,922)

9.4%

 

(2,363,146)

(2,284,056)

3.5%

 

 

(4,071,063)

(3,104,396)

31.1%

 

  (15,623,488)

  (15,022,304)

4.0%

OPERATING COSTS AND EXPENSES

 

     

 

     

  Personnel

 

(257,998)

   (245,253)

5.2%

 

   (961,956)

   (925,513)

3.9%

  Material

 

   (43,546)

  (45,985)

-5.3%

 

   (180,219)

   (170,223)

5.9%

  Outsourced Services

 

(233,498)

   (239,364)

-2.5%

 

   (871,707)

   (866,273)

0.6%

  Other Operating Costs/Expenses

 

(203,533)

   (208,546)

-2.4%

 

   (749,378)

   (619,831)

20.9%

   Allowance for Doubtful Accounts

 

  (39,538)

  (50,152)

-21.2%

 

   (233,077)

   (165,942)

40.5%

   Legal and Judicial Expenses

 

  (44,356)

  (66,664)

-33.5%

 

   (166,230)

   (178,680)

-7.0%

   Others

 

   (119,639)

  (91,730)

30.4%

 

   (349,761)

   (275,208)

27.1%

  Cost of building the infrastructure

 

(589,612)

   (568,451)

3.7%

 

(2,066,823)

(1,770,587)

16.7%

  Employee Pension Plans

 

   (26,808)

  (22,089)

21.4%

 

   (110,711)

  (88,356)

25.3%

  Depreciation and Amortization

 

(215,575)

   (182,302)

18.3%

 

   (763,675)

   (710,265)

7.5%

  Amortization of Concession's Intangible

 

   (14,133)

  (14,133)

0.0%

 

  (56,531)

  (56,531)

0.0%

 

 

(1,584,704)

(1,526,123)

3.8%

 

(5,760,999)

(5,207,579)

10.6%

 

 

     

 

     

EBITDA1

 

   997,374

   726,329

37.3%

 

   3,696,016

   3,004,231

23.0%

 

 

     

 

     

EBIT

 

   767,666

   529,894

44.9%

 

   2,875,809

   2,237,434

28.5%

 

 

     

 

     

FINANCIAL INCOME (EXPENSE)

 

     

 

     

  Financial Income

 

   162,873

  161,151

1.1%

 

  624,459

  574,685

8.7%

  Financial Expenses

 

(186,131)

   (222,015)

-16.2%

 

   (821,739)

   (884,583)

-7.1%

  Interest on Equity

 

     

 

     
 

 

   (23,258)

  (60,865)

-61.8%

 

   (197,280)

   (309,898)

-36.3%

 

 

     

 

     

INCOME BEFORE TAXES ON INCOME

 

   744,408

   469,030

58.7%

 

   2,678,529

   1,927,537

39.0%

 

 

     

 

     

  Social Contribution

 

   (38,376)

11,181

-443.2%

 

   (228,113)

   (132,166)

72.6%

  Income Tax

 

   (98,448)

31,080

-416.8%

 

   (615,841)

   (362,954)

69.7%

 

 

 

 

 

 

 

 

 

NET INCOME

 

   607,584

   511,291

18.8%

 

   1,834,575

   1,432,416

28.1%

Note:

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

 

 

50


 
 

 

6.9) Economic-Financial performance by Distributor

(R$ thousand)

 

CPFL PAULISTA

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  4,492,218

  3,766,229

19.3%

16,936,198

15,817,680

7.1%

Net Operating Revenue

  2,894,225

  2,279,888

26.9%

10,730,696

  9,892,570

8.5%

Cost of Electric Power

(1,893,801)

(1,424,800)

32.9%

(7,136,199)

(6,769,557)

5.4%

Operating Costs & Expenses

(633,996)

(587,291)

8.0%

(2,319,714)

(2,094,084)

10.8%

EBIT

  366,429

  267,797

36.8%

  1,274,783

  1,028,929

23.9%

EBITDA(1)

  445,439

  329,913

35.0%

  1,551,519

  1,287,003

20.6%

Financial Income (Expense)

  418

  (12,986)

-103.2%

  (46,933)

  (76,911)

-39.0%

Income Before Taxes

  366,847

  254,810

44.0%

  1,227,851

  952,019

29.0%

Net Income

  284,447

  205,770

38.2%

  837,604

  649,516

29.0%

             

CPFL PIRATININGA

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  1,731,342

  1,516,438

14.2%

  7,027,117

  6,446,884

9.0%

Net Operating Revenue

  1,121,650

  870,372

28.9%

  4,345,303

  3,879,542

12.0%

Cost of Electric Power

(784,363)

(550,150)

42.6%

(3,019,013)

(2,725,556)

10.8%

Operating Costs & Expenses

(222,006)

(249,635)

-11.1%

(872,627)

(831,908)

4.9%

EBIT

  115,281

70,587

63.3%

  453,663

  322,078

40.9%

EBITDA(1)

  147,290

 96,237

53.0%

  568,076

  422,308

34.5%

Financial Income (Expense)

(3,255)

(8,469)

-61.6%

  (30,928)

  (48,548)

-36.3%

Income Before Taxes

  112,026

62,118

80.3%

  422,734

  273,530

54.5%

Net Income

 86,014

 50,551

70.2%

  281,634

  182,654

54.2%

             

RGE

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  3,295,901

  2,931,138

12.4%

12,936,555

12,364,980

4.6%

Net Operating Revenue

  2,091,397

  1,750,031

19.5%

  7,963,590

  7,590,040

4.9%

Cost of Electric Power

(1,211,213)

(979,140)

23.7%

(4,771,167)

(4,852,886)

-1.7%

Operating Costs & Expenses

(619,464)

(607,024)

2.0%

(2,202,233)

(1,979,630)

11.2%

EBIT

  260,721

  163,868

59.1%

  990,189

  757,524

30.7%

EBITDA(1)

  365,279

  260,783

40.1%

  1,368,431

  1,120,578

22.1%

Financial Income (Expense)

  (18,884)

  (37,948)

-50.2%

(108,863)

(170,424)

-36.1%

Income Before Taxes

  241,837

  125,920

92.1%

  881,327

  587,100

50.1%

Net Income

  213,956

  231,437

-7.6%

  614,109

  519,055

18.3%

             

CPFL SANTA CRUZ

 

4Q19

4Q18

Var.

2019

2018

Var.

Gross Operating Revenue

  443,730

  398,737

11.3%

  1,756,202

  1,680,773

4.5%

Net Operating Revenue

  316,160

  260,122

21.5%

  1,220,707

  1,105,165

10.5%

Cost of Electric Power

(181,687)

(150,306)

20.9%

(697,109)

(674,305)

3.4%

Operating Costs & Expenses

(109,239)

  (82,173)

32.9%

(366,425)

(301,957)

21.3%

EBIT

25,234

27,642

-8.7%

  157,174

  128,904

21.9%

EBITDA(1)

 39,366

 39,395

-0.1%

  207,989

  174,341

19.3%

Financial Income (Expense)

(1,537)

(1,461)

5.2%

  (10,556)

  (14,015)

-24.7%

Income Before Taxes

23,698

26,181

-9.5%

  146,618

  114,888

27.6%

Net Income

 23,166

 23,533

-1.6%

  101,228

 81,191

24.7%

Note:

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

 

 

51


 
 

 

 

6.10) Sales within the Concession Area by Distributor

(In GWh)

 

CPFL Paulista

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

2,679

2,458

9.0%

  9,888

   9,426

4.9%

Industrial

2,904

2,867

1.3%

   11,034

  11,057

-0.2%

Commercial

1,600

1,474

8.6%

  5,854

   5,596

4.6%

Others

1,250

1,139

9.8%

  4,593

   4,488

2.3%

Total

  8,434

  7,938

6.2%

31,369

   30,568

2.6%

             

CPFL Piratininga

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

1,011

973

3.9%

  4,027

   3,905

3.1%

Industrial

1,574

1,616

-2.6%

  6,148

   6,542

-6.0%

Commercial

672

628

7.2%

  2,576

   2,464

4.6%

Others

338

327

3.3%

  1,307

   1,229

6.3%

Total

  3,596

  3,544

1.4%

14,058

   14,140

-0.6%

             

RGE

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

1,410

1,334

5.7%

  5,605

   5,487

2.2%

Industrial

1,629

1,619

0.6%

  6,419

   6,420

0.0%

Commercial

659

647

1.9%

  2,618

   2,635

-0.6%

Others

1,193

1,199

-0.5%

  4,926

   5,087

-3.2%

Total

  4,891

  4,798

1.9%

19,568

   19,629

-0.3%

             

CPFL Santa Cruz

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

218

205

6.3%

836

   800

4.5%

Industrial

285

269

5.9%

  1,082

   1,004

7.8%

Commercial

100

  92

7.6%

375

   353

6.2%

Others

212

179

18.3%

768

   719

6.7%

Total

  814

  745

9.2%

   3,061

  2,876

6.4%

 

 

52


 
 

 

6.11) Sales to the Captive Market by Distributor

(in GWh)

 

CPFL Paulista

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

2,679

2,458

9.0%

   9,888

   9,426

4.9%

Industrial

652

663

-1.6%

   2,420

   2,548

-5.0%

Commercial

1,195

1,114

7.3%

   4,325

   4,210

2.7%

Others

1,194

1,109

7.7%

   4,397

   4,356

0.9%

Total

  5,721

  5,344

7.1%

  21,030

   20,540

2.4%

             

CPFL Piratininga

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

1,011

973

3.9%

   4,027

   3,905

3.1%

Industrial

258

286

-9.8%

   1,021

   1,147

-11.0%

Commercial

476

453

4.9%

   1,827

   1,774

3.0%

Others

262

284

-7.6%

   1,088

   1,059

2.8%

Total

  2,007

  1,997

0.5%

7,963

  7,886

1.0%

             

RGE

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

1,410

1,334

5.7%

   5,605

   5,487

2.2%

Industrial

447

505

-11.5%

   1,844

   2,048

-10.0%

Commercial

556

563

-1.2%

   2,227

   2,315

-3.8%

Others

1,187

1,191

-0.4%

   4,897

   5,055

-3.1%

Total

  3,600

  3,594

0.2%

  14,573

   14,905

-2.2%

             

CPFL Santa Cruz

 

4Q19

4Q18

Var.

2019

2018

Var.

Residential

218

205

6.3%

   836

   800

4.5%

Industrial

  99

107

-7.9%

   386

   407

-5.3%

Commercial

  91

  87

4.6%

   345

   331

4.4%

Others

211

179

18.2%

   766

   719

6.5%

Total

  619

  578

7.1%

2,333

  2,258

3.3%

 

 

53


 
 

 

6.12) Information on Interest in Companies

 

Energy distribution

Company Type

Equity Interest

Location (State)

Number of municipalities

Approximate number of consumers
 (in thousands)

Concession term

End of the concession

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

Publicly-quoted corporation

Direct
100%

Countryside of São Paulo

234

4,581

 30 years

  November 2027

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

Publicly-quoted corporation

Direct
100%

Countryside and seaside of São Paulo

27

1,789

 30 years

  October 2028

RGE Sul Distribuidora de Energia S.A. ("RGE") (a)

Publicly-quoted corporation

Direct and Indirect
100%

Countryside of Rio Grande do Sul

381

2,922

 30 years

  November 2027

Companhia Jaguari de Energia ("CPFL Santa Cruz")

Private corporation

Direct
100%

Countryside of São Paulo, Paraná and Minas Gerais

45

466

30 years

 July 2045

Note:

(a)   On December 31, 2018, was approved the grouping of the concessions of the distribution companies RGE Sul Distribuidora de Energia S.A. (“RGE Sul”)  and Rio Grande Energia S.A. (“RGE”), considering RGE Sul as the Merging Company and RGE as the Merged Company;

 

Energy generation  (conventional and renewable sources)

Company Type

Equity Interest

Location (State)

Number of plants / type of energy

Installed capacity

Total

CPFL participation

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

Publicly-quoted corporation

Direct
100%

 São Paulo and Goiás

 3 Hydroelectric (b)

1,295

678

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

Private corporation

Indirect
65%

Rio Grande do Sul

 3 Hydroelectric

360

234

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

Private corporation

Indirect
51% (c)

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

855

436

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

Private corporation

Indirect
48.72%

Santa Catarina

 1 Hydroelectric

880

429

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

Private corporation

Indirect
25.01%

Santa Catarina and
Rio Grande do Sul

 1 Hydroelectric

690

173

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

Private corporation

Indirect
53.34%

Paraíba

 2 Thermoelectric

342

182

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

Private corporation

Indirect
59.93% (d)

Tocantins

 1 Hydroelectric

903

38

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

Publicly-quoted corporation

Direct and Indirect
99.94%

See chapter 2.2.2

See chapter 2.2.2

See chapter 2.2.2

See chapter 2.2.2

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

Limited company

Direct
100%

São Paulo and Minas Gerais

6 MHPPs

4

4

Transmission

Company Type

Core activity

Equity Interest

CPFL Transmissão Piracicaba S.A. ("CPFL Piracicaba")

Private corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Morro Agudo S.A. ("CPFL Morro Agudo")

Private corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Maracanaú S.A. ("CPFL Maracanaú")

Private corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Sul I S.A. ("CPFL Sul I")

Private corporation

Electric energy transmission services

Indirect 100%

CPFL Transmissão Sul II S.A. ("CPFL Sul II")

Private corporation

Electric energy transmission services

Indirect 100%

Notes:

(b)   CPFL Geração holds 51.54% of the assured power and power of the Serra da Mesa HPP, whose concession belongs to Furnas. The Cariobinha HPP and the Carioba TPP projects are deactivated pending the position of the Ministry of Mines and Energy on the anticipated closure of its concession and are not included in the table;

(c)   The joint venture Chapecoense fully consolidates the interim financial statements of its direct subsidiary, Foz de Chapecó;

(d)   Paulista Lajeado has a 7% participation in the installed power of Investco S.A. (5.94% share of its capital).

 

54


 
 

 

Energy commercialization

Company Type

Core activity

Equity Interest

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

Private corporation

 Energy commercialization

Direct
100%

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

Limited company

 Commercialization and provision of energy services

Indirect
100%

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

Private corporation

 Energy commercialization

Indirect
100%

CPFL Planalto Ltda. ("CPFL Planalto")

Limited company

 Energy commercialization

Direct
100%

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

Private corporation

 Energy commercialization

Indirect
100%

 

Services

Company Type

Core activity

Equity Interest

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

Private corporation

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

Direct
100%

Nect Serviços Administrativos de Infraestrutura Ltda ("CPFL Infra") (g)

Limited company

Infrastructure and Fleet Services

Direct
100%

Nect Servicos Administrativos de Recursos Humanos Ltda ("CPFL Pessoas") (g)

Limited company

Human Resources Services

Direct
100%

Nect Servicos Administrativos Financeiros Ltda ("CPFL Finanças") (g)

Limited company

Financial services

Direct
100%

Nect Servicos Adm de Suprimentos e Logistica Ltda ("CPFL Supre") (g)

Limited company

Supply & Logistics Services

Direct
100%

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

Limited company

 Provision of telephone answering services

Direct
100%

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

Limited company

 Billing and collection services

Direct
100%

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

Private corporation

 Management in Energy Efficiency

Direct
100%

TI Nect Serviços de Informática Ltda. ("Authi")

Limited company

IT services

Direct
100%

CPFL GD S.A. ("CPFL GD")

Private corporation

 Electric energy generation services

Indirect
100%

 

55


 
 

 

Others

Company Type

Core activity

Equity Interest

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

Limited company

 Venture capital company

Direct
100%

Chapecoense Geração S.A. ("Chapecoense")

Private corporation

 Venture capital company

Indirect
 51%

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

Private corporation

 Venture capital company

Indirect
99.95%

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

Limited company

 Telecommunication services

Direct
100%

 

 

 

 

 

56


 
 

 

 

6.13) Reconciliation of Net Debt/EBITDA Pro Forma ratio of CPFL Energia for purposes of financial covenants calculation
(R$ million)

 

Net Debt Pro Forma Reconciliation (4Q19)

                     

Net debt - Generation projects

                   

Dec-19

Majority-controlled subsidiaries (fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Paulista Lajeado

Subtotal

ENERCAN

BAESA

Chapecoense

EPASA

Subtotal

Borrowings and Debentures

  317

  5,005

-  

  5,322

  389

-  

  255

  152

  795

  6,117

(-) Cash and Cash Equivalents

  (33)

   (413)

  (10)

   (455)

  (77)

  (18)

   (241)

  (96)

   (432)

   (888)

Net Debt

284

4,592

-9.564

4,867

312

-18

   14

   55

363

5,230

CPFL Stake (%)

65.00%

99.94%

59.93%

-

48.72%

25.01%

51.00%

53.34%

-

-

Net Debt in Generation Projects

185

4,589

-6

4,768

152

-5

  7

   30

184

4,952

                     

Reconciliation

                   

CPFL Energia

               

Gross Debt

 

   18,910

               

(-) Cash and Cash Equivalents

 

   (1,937)

               

Net Debt (IFRS)

16,972

               

(-) Fully Consolidated Projects

 

   (4,867)

               

(+) Proportional Consolidation

 

  4,952

               

Net Debt (Pro Forma)

17,058

               
                     
                     

EBITDA Pro Forma Reconciliation (4Q19 - LTM)

             
                     

EBITDA - Generation Projects

                   

4Q19LTM

Majority-controlled subsidiaries (fully consolidated)

Investees accounted for under the equity method

Total

CERAN

CPFL Renováveis

Paulista Lajeado

Subtotal

ENERCAN

BAESA

Chapecoense

EPASA

Subtotal

Net operating revenue

  339

  1,928

42

  2,309

  651

  286

  881

  560

  2,379

  4,688

Operating cost and expense

   (103)

   (724)

  (25)

   (852)

   (193)

   (201)

-  

   (319)

   (713)

   (1,566)

EBITDA

236

1,204

16.982

1,457

458

85

881

241

1,666

3,123

CPFL stake (%)

65.00%

99.94%

59.93%

-

48.72%

25.01%

51.00%

53.34%

-

-

Proportional EBITDA

154

1,203

10

1,367

223

21

450

129

823

2,189

                     

Reconciliation

                   

CPFL Energia - 4Q19 LTM

               

Net income

2,748

               

Amortization

  1,681

               

Financial Results

  726

               

Income Tax /Social Contribution

  1,238

               

EBITDA

6,394

               

(-) Equity income

   (349)

               

(-) EBITDA - Fully consolidated projects

   (1,457)

               

(+) Proportional EBITDA

  2,189

               

EBITDA Pro Forma

6,777

               
                     

Net Debt / EBITDA Pro Forma

 2,52x

               

Note: in accordance with financial covenants calculation in cases of assets acquired by the Company.

57

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: March 9, 2020
 
CPFL ENERGIA S.A.
 
By:  
 /S/  YueHui Pan
  Name:
Title:  
 YueHui Pan 
Chief Financial Officer and Head of Investor Relations
 
 
FORWARD-LOOKING STATEMENTS

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


 

CPFL Energia (NYSE:CPL)
과거 데이터 주식 차트
부터 4월(4) 2024 으로 5월(5) 2024 CPFL Energia 차트를 더 보려면 여기를 클릭.
CPFL Energia (NYSE:CPL)
과거 데이터 주식 차트
부터 5월(5) 2023 으로 5월(5) 2024 CPFL Energia 차트를 더 보려면 여기를 클릭.