Provided by MZ Data Products
 
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, 2006

Commission File Number 32297
 

 

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

 
Rua Gomes de Carvalho, 1510, 14º andar, cj 1402
CEP 04547-005 - Vila Olímpia, São Paulo – SP
Federative Republic of Brazil
(Address of principal executive office)
 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 

Form 20-F ___X___ Form 40-F _______

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

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

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

Yes _______ No ___X____

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

.



March 9th, 2006

Bovespa: CPFE3 R$ 31.25 / share
NYSE: CPL US$ 43.20 / ADR (1 ADR = 3 shares)
Total Shares = 479.8 million
Market Value: R$ 15.0 billion
Closing Price: 03/07/2006


Portuguese Teleconference with Simultaneous Translation into English

Bilingual Q&A

Thursday, March 9, 2006
Time: 4:00 PM (SP), 2:00 PM (US-ET)

Portuguese: (11) 2101-1490
English: (1-973) 935-2403

Code: CPFL or 7072291
*Webcast: http://ri.cpfl.com.br

CPFL ENERGIA ANNOUNCES NET INCOME OF R$ 1.021 BILLION IN 2005

São Paulo, March 9, 2006 – CPFL Energia S.A. (Bovespa: CPFE3 and NYSE: CPL), announces its 4Q05 and 2005 year results. The financial and operational results presented herein are in accordance to the Brazilian Corporate Law and consolidated basis, unless otherwise indicated. Comparison refers to the 4Q04 and the 2004 financial year, unless otherwise indicated.


2005 HIGHLIGHTS

  • Net income of R$ 1.021 billion in 2005 and R$ 380.7 million for the 4Q05, an increase of 266.2% and 137.8%, respectively.

  • Gross revenue of R$ 10.9 billion in 2005 and R$ 2.9 billion for the 4Q05, an increase of 14.2% and 13.3%, respectively.

  • EBITDA(1) of R$ 2.120 billion in 2005 and R$ 488.6 million for the 4Q05, showing an increase of 26.1% and a decrease of 5.1%, respectively.

  • Increase in sales by the Commercialization company to the free market of 113.8% in 2005 and 113.6% in the 4Q05.

  • The start up of Barra Grande Power Plant and the acquisition of 4 PCH’s (Small Hydroelectric Plants).

  • Increase in the free float of the company from 15.7% to 17.8%

  • Listing on indexes IBX-100, IEE and ISE – Bovespa, and on Dow Jones Brazil Titans Index 20 ADR – NYSE.

(1) EBITDA is calculated from the sum of net income, taxes, financial results, depreciation/amortization and private pension plans, besides adjustments referring to extraordinary items and non-recourse transactions.


PERFORMANCE OF ON SHARES / ADR’s OVER 4Q05 AND 2005

The performance of CPFL Energia ON shares traded on Bovespa, displayed variations above the main comparative indexes, i.e. “Ibovespa” and “IEE”, both for the 4Q05 and over the year 2005. ADR’s, traded on the New York Stock Exchange performed similarly, outdoing the principal comparative indexes.

CPFL Stocks x Main Comparative Indexes

 
BOVESPA         NYSE 
 
    %Change        %Change 
    4Q05    2005        4Q05    2005 
 
 CPFE3    18.1    64.8    CPL    9.4    85.5 
 IBOV    5.9    27.7    DJIA    1.4    (0.6)
 IEE    4.7    42.9    DJBR20    2.9    47.5 
 
Sources: Broadcast / Economática                 

Obs: Variations income adjusted

In 2005, CPFL Energia shares were integrated into important reference indexes for Brazilian shares traded on the national and international markets, including the main indexes relating to best practices of differentiated corporate governance.

BOVESPA:
 
  ISE – Corporate Sustainability Index – December/05;
 
  IBrX – Brazil Index (IBX-100) – September/05;
 
  IEE – Electric Power Index – September/05;
 
  ITAG – Share Index with Differentiated Tag-Along Rights – 1st half-year/05;
 
  IGC – Differentiated Corporate Governance Share Index – 1st half-year/05.
 
NYSE:
 
  DJBr20 - Dow Jones Brazil Titans Index 20 ADR – 1st half-year/05.
 

2


CORPORATE STRUCTURE AND ACQUISITIONS

CPFL Energia is a holding company which depends directly on the results of its subsidiary companies, CPFL Paulista (100%), CPFL Geração (100%) e CPFL Brasil (100%).

Change in Shareholders Structure

Listed below are the main corporate events of 2005 which determined the variation of the CPFL Energia free float over the last 12 months:

  Partial IFC loan subscription (1st installment) in the amount of US$ 10 million: free float reaches 15.92%; 
 
  Migration of minority shareholders of CPFL Geração: free float reaches 16.04%; 
 
  Subscription of balance of IFC loan in the amount of US$ 30 million: free float reaches 16.80%; 
 
  Migration of CPFL Paulista and CPFL Piratininga minority shareholders: free float reaches 17.75%. 

3


At the time of the IPO, CPFL Energia had 3.1 thousand shareholders listed on the Bovespa. Today, after the migration of the minority shareholders from CPFL Paulista and CPFL Piratininga the company has 64.0 thousand (1) new shareholders.

(1) The number of shareholders was computed from CPF and CNPJ (individuals and companies)

Acquisitions in 2005

In January 2005 CPFL Brasil acquired 100% of Clion stock and in September acquired 67.23% of Sul Geradora stock, in order to comply with ANEEL Resolution nº 166, which determined the elimination of any RGE participation in company stock.

Through CPFL Sul Centrais Elétricas CPFL Geração acquired the PCH Guaporé, PCH Andorinhas, PCH Pirapó and the PCH Saltinho plants, all owned by RGE. The acquisition was approved by ANEEL in November 2005. This acquisition will add an average of 1.1 MW of secured power.

4


DIVIDENDS AND INTEREST ON CAPITAL

The CPFL Energia policy on dividend payment stipulates that a minimum of 50% of adjusted net earnings be distributed on a half-yearly basis.

CPFL Energia will pay dividends totaling R$ 899.1 million with reference to the year 2005, considering that R$ 400.6 million refers to 1H05 and R$ 498.5 million refers to 2H05.

 
TYPE OF PAYMENT    TERM OF REFERENCE    AMOUNT (R$ milions)   DATE OF PAYMENT 
 
Interest on own capital (*)   1H05    76.9    September/2005 
Dividends    1H05    323.7    September/2005 
Interest on own capital (*)   2H05    109.3    Aproved, to be defined 
Dividends    2H05    389.2    Aproved, to be defined 
 
TOTAL        899.1     
 
(*) Subject to prepaid income tax.

The practice of dividend payment over the past 2 years reached 95% of adjusted net earnings, which not only surpassed the company dividend policy but also achieved a dividend yield of 6.75% for the1H05 and 9.47% for the 2H05.

(1) Consider half-year dividend compared to the average share quotation at the close of the half-year – sum last 2 half-years

5


PRINCIPAL ECONOMIC AND FINANCIAL DATA - BY BUSINESS SEGMENTS AND CONSOLIDATED

Comparison 4Q05 vs. 4Q04

ECONOMIC-FINANCIAL DATA    DISTRIBUTION    COMMERCIALIZATION    GENERATION 
       
R$ (thousand)   4Q05    4Q04    Var.%    4Q05    4Q04    Var.%    4Q05    4Q04    Var.% 
                   
Gross Revenue    2,657,302    2,411,066    10.2    407,193    243,289    67.4    116,101    87,323    33.0 
Net Revenue    1,866,571    1,706,575    9.4    351,811    210,830    66.9    104,429    83,375    25.3 
Income from Electric Utility Services (EBIT)   260,638    397,894    (34.5)   60,926    38,493    58.3    77,088    66,821    15.4 
EBITDA    352,872    427,534    (17.5)   60,957    38,514    58.3    86,664    74,145    16.9 
Net Income    254,652    219,722    15.9    41,466    25,693    61.4    30,107    18,741    60.6 
Total Assets    9,014,873    8,779,095    2.7    240,259    153,743    56.3    2,880,195    2,492,906    15.5 
Shareholders´ Equity    1,869,332    1,813,929    3.1    548      13,600.0    1,106,328    1,044,401    5.9 
                   

Comparison 2005 vs. 2004

ECONOMIC-FINANCIAL DATA    DISTRIBUTION    COMMERCIALIZATION    GENERATION 
       
R$ (thousand)   2005    2004    Var.%    2005    2004    Var.%    2005    2004    Var.% 
                   
Gross Revenue    10,100,690    9,066,637     11.4    1,419,805    892,569    59.1    435,907    330,618    31.8 
Net Revenue    7,070,385    6,313,083     12.0    1,227,428    782,655    56.8    393,442    313,169    25.6 
Income from Electric Utility Services (EBIT)   1,234,829    897,323    37.6    224,636    152,229    47.6    310,023    250,544    23.7 
EBITDA    1,595,131    1,294,677    23.2    224,736    152,309    47.6    345,066    282,202    22.3 
Net Income    755,819    323,050    134.0    153,791    101,716    51.2    117,190    71,053    64.9 
Total Asets    9,014,873    8,779,095     2.7    240,259    153,743    56.3    2,880,195    2,492,906    15.5 
Shareholders´ Equity    1,869,332    1,813,929     3.1    548      13,600.0    1,106,328    1,044,401    5.9 
                   

6


ENERGY MARKET

The energy sold by the CPFL group through the distribution and commercialization segments to the end-customer totaled 10,150 GWh for the 4Q05 and 38,357 GWh over 2005, representing respective increases of 5.8% and 4.7% . Largely responsible for this growth are the residential and commercial classes with respective increases of 6.1% and 6.0 % in 4Q05 and 5.8% and 7.8% in 2005, owing to improvements in employment levels and earning power and to higher seasonal temperatures.

Energy Sales Evolution

 
CPFL ENERGIA CONSOLIDATED - GWh (*)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
 Residential    2,242    2,114    6.1    8,783    8,302    5.8 
 Industrial    4,276    4,705    (9.1)   16,995    17,897    (5.0)
 Commercial    1,386    1,308    6.0    5,329    4,936    7.8 
 Rural    469    439    6.8    1,730    1,619    6.9 
 Others    848    815    4.0    3,323    3,200    3.8 
 Bi-lateral contracts    929    213    335.9    2,197    693    217.0 
 
TOTAL    10,150    9,594    5.8    38,357    36,647    4.7 
 
(*) Excludes transactions between group companies, CCEE and generation sales

Owing to the evolution of verified sales over the period, the customer mix of the consolidated group was subjected to alterations, including in the decrease in the participation of the industrial class from 49.8% in 2004 to 47.0% in 2005, resulting in the increase of the other classes.



It should be emphasized that the demand from the concession area (load) for the CPFL Group distributors presented growth of 2.1% for the 4Q05 and 4.6% in 2005, which surpassed the São Paulo State average of 3.8% in 2005.

CPFL Brasil played an important role in energy sales, especially to the free market which totaled 2,222 GWh for the 4Q05 and 6,862 GWh in 2005, to the free market; growth of 113.6% and 113.8%, respectively.

7


ECONOMIC AND FINANCIAL PERFORMANCE

Gross Revenue

Gross operating revenue for the 4Q05 was R$ 2.9 billion and R$ 10.9 billion over 2005, representing growth of 13.3% and 14.2% respectively.


The main contributing factors for this growth at CPFL Energia and its subsidiaries were:

i.      The increase in consolidated sales by the group of 5.8% in 4Q05 and 4.7% in 2005;
 
ii.      Tariff readjustments and revisions by the distributors CPFL Paulista and RGE in April 2005 and CPFL Piratininga in October 2005, of 17,74%(1), 21,93% and 1,54%(2);
 
iii.      The increase of 108.2% for the 4Q05 and 118.0% in 2005 in TUSD revenues;
 
iv.      The positive performance of the Commercialization company achieving growth of 113.5% in the 4Q05 and 113.8% in 2005, in sales to the free market;
 
v.      The generation tariff adjustments of 11.12% applied to bilateral contracts between CPFL Paulista and CPFL Centrais Elétricas, in April 2005, and 12.42% for the contract between SEMESA and FURNAS in January 2005;
 
vi.      The operational start-up of the Monte Claro and Barra Grande hydroelectric plants, with the added capacity of 153 GWh in the 4Q05 and 406 GWh in 2005.
 
(1)      In july/05 ANEEL acknowledged the right to an additional 1.01% on the IRT
 
(2)      Already excluding PIS/COFINS
 

8


Cost of Energy Service

The cost of electric energy service which is comprised of (i) cost of purchased energy and (ii) overheads for the use of the system, totaled R$ 990.6 million for the 4Q05 and R$ 3.932 billion in 2005, representing increases of 2.7% e 3.4% respectively. The main variations for the 4Q05 and for the year 2005 are listed below:

i.      The total cost of energy purchased in the 4Q05 was R$ 802.6 million and over the year 2005 was R$ 3.175 billion, which corresponds to an increase of 4.1% and 1.6% respectively. This was due to the increased quantity of energy acquired, which was 2.7% in the 4Q05 and 4.5% in 2005
 
ii.      Overheads for the use of the transmission and distribution system in the 4Q05 dropped 3.1%, yet over the year 2005 showed an increase of 11.6%, totaling R$ 187.9 million for the 4Q05 and R$ 757.2 million in 2005. The cost reduction for the last quarter is partially due to the change in the methodology of charging for use and the connection to the basic grid as determined by ANEEL.
 

Costs and Operating Expenses

Costs and operating expenses for the 4Q05 registered R$ 674.7 million and R$ 2.047 billion for the year 2005, respective increases of 79.8% and 23.0% . The principal contributing factors to these variations can be examined in the table below:

Manageable costs reached R$ 237.2 million for the 4Q05 and R$ 837.2 million in 2005, representing respective increases of 10.5% and de 6.1% .

These variations, which were inferior to revenue growth, were the result of the continuity of the cost control program, management of expenses and the harnessing of operational synergies within the group companies.

 
MANAGEABLE COSTS - R$ (thousand)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
Personnel    82,640    72,269    14.4    315,764    293,252           7.7 
Material    13,500    16,594    (18.6)   49,196    44,956           9.4 
Outsourced Services    77,441    75,090    3.1    260,257    241,848           7.6 
Others (*)   63,618    50,647    25.6    211,994    209,356           1.3 
 
TOTAL    237,199    214,600    10.5    837,211    789,412           6.1 
 
(*) Excludes the effects of the Energy Efficiency Program and R&D, losses resulting RTE and Free Energy as registered in 4Q05

9


• Private Pension Fund

Costs and expenses relating to the private pension fund in the 4Q05 were R$ 22.4 million and over the year 2005 totaled R$ 89.6 million, an increase of 143.9% for the 4T05 and a reduction of 40.7% for 2005.

The reduction over 2005 reflects the actuarial calculation adjustment based on premise revisions, such as mortality tables and the effect of raised income expectation on plan assets, which occurred after 4Q04.

However, the increase observed in 4Q05 was a result of the significant reduction registered in the 4Q04 owing to the acknowledgment of these due adjustments at the time, which refer to the year 2004.

Additionally, in accordance with instruction CVM 371 of 2001, there is a further extraordinary expenditure of R$ 8.1 million for 4T05 and R$ 32.6 million over 2005. This item corresponds to an actuarial accounting deficit prior to the year 2001, which will be accounted over a period of 5 years starting in 2002.

The Private Pension Fund total cost, i.e., costs and operating expenses together with the extraordinary item amounted to R$ 34.7 million for the 4Q05 and R$ 138.9 million over 2005, representing an increase of 49.6% in the 4Q05, owing to the adjustments mentioned above, and an overall reduction of 31.3% in 2005.

 
PRIVATE PENSION FUND COSTS / EXPENSES R$ (thousand)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
Operational Costs    23,837    10,988     116.9    90,362    148,428    (39.1)
General Administrative Expenses     (1,427)    (1,801)    (20.8)   (725)   2,743    (126.4)
Extraordinary Item Net of Tax Effects    8,139    9,258     (12.1)   32,559    33,655    (3.3)
Taxation on Extraordinary Item (Instruction CVM nº 371/2000)   4,183    4,771     (12.3)   16,729    17,339    (3.5)
 
TOTAL    34,732    23,216    49.6    138,925    202,165    (31.3)
 

This item totaled R$ 2.0 million in the 4Q05 and R$ 8.1 million in 2005, presenting a reduction of 104.2% and 23% respectively, which contributed in maintaining operational expenses at lower levels than those registered in the 4T04 and in 2004.

This reduction is a result of the application of instructions CVM 319 and 349 as from December 2004 at CPFL Paulista and CPFL Piratininga, generating a reflex premium for their respective controllers (CPFL Energia and CPFL Paulista), which in turn was amortized as a financial expense. The current amortization balance refers to the goodwill amortization of RGE.

CCC and CDE subsidies totaled R$ 192.1 million for the 4Q05 and R$ 665.3 million in 2005, respective increases of 52.4% and 52.6%, due to contribution adjustments.

These costs are determined by the regulatory body ANEEL and their impact is neutralized on the balance sheet due to the CVA registry mechanism which compensates the shortfall in the subsequent tariff readjustment.

10


1. Energy Efficiency Program and R&D

Due to changes in accounting criteria for the programs of Energy Efficiency and R&D caused by the application of resolution ANEEL nº 176 of December 15th 2005, as from 4Q05 these registries will now be accounted for in the act of billing and not at implementation, which will generate the following modifications:

i.      Non-recourse effect of previous adjustments: Reduction of R$ 74.9 million in consolidated net worth and in the equity equivalence of the holding company CPFL Energia;
 
ii.      Adjustments for financial year 2005: Increase of R$ 52.1 million in Other Operational Expenses.
 

2. RTE(*) and Free Energy Losses

The stipulated time frame to realize RTE assets, which was 72 months for CPFL Paulista and 61 months for CPFL Piratininga as from January 2002 will not be sufficient for the recovery of registered assets, and for this reason provision has been made for losses amounting to R$ 84.9 million in 2005, accounted for as operational expenses.

As with RTE, RGE and CPFL Geração also constituted an operational expense of R$ 6.9 million as a result of losses in the realization of Free Energy assets.

Therefore, in consideration to the above, an additional operational expense has been acknowledged for 2005 in the amount of R$ 91.8 million.

Currently, RTE is charged on the captive consumer tariffs. However, although considered on the RTE calculation base, consumers who opt for the free market are not charged for this amount. ANEEL has already intimated through the official circular nº 2,218, its intention to levy this fee on free market consumers. If this should occur then the distributors will be able to redeem the funds reserved.

 
OPERATING COSTS / EXPENSES - R$ (thousand)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
Manageable costs    237,199    214,600    10.5    837,211    789,412    6.1 
Private Pension Fund    22,410    8,646    159.2    89,637    150,630    (40.5)
Depreciation and Amortization    77,089    73,929    4.3    302,631    277,327    9.1 
Incorporated Goodwill Amortization    2,038    (47,969)   (104.2)   8,148    10,583    (23.0)
Subsidies CCC/CDE    192,068    126,011    52.4    665,296    435,913    52.6 
Losses RTE/Free Energy    91,806       -       -    91,806       
Energy Efficiency Program Adjustments    52,071       -       -    52,071       
 
TOTAL    674,681    375,217    79.8    2,046,800    1,663,865    23.0 
 

(*) Extraordinary Tariff Recomposition

11


Income from Electric Energy Service

The results for income from electric energy service in 4Q05 totaled R$ 394.4 million and R$ 1,760.2 million for 2005, representing respectively a reduction of 19.2% and an increase of 38.8% . The positive evolution in 2005 is owed to the following factors:

Increase in revenue:
 
  i.      Increase in total electricity billing and revenue from TUSD;
 
  ii.      Tariff adjustments of the distributors and generators.
 
Control of operational expenses:
 
  i.      Reduction of goodwill amortization costs incorporated from CPFL Paulista and CPFL Piratininga, due to the application of instructions CVM 319 and 349;
 
  ii.      Active administration of manageable costs.
 

The reduction in the income from electric energy service observed in 4Q05 was a result of the increase in expenses/costs with the private pension fund, together with the increase in other operational costs generated by the non-recourse register in 4Q05 related to RTE and Free Energy losses.

EBITDA

Consolidated EBITDA was R$ 488.6 million in 4Q05 and R$ 2.120 billion in 2005, which corresponds to a reduction of 5.1% and an increase of 26.1%, respectively.

The 26.1% increase over 2005 is due basically to the growth of 14.2% in revenue, without the equivalent increase in costs, as can be seen in the graph below. The negative variation of 5.1% in the 4Q05 can be attributed to the non-recourse adjustments of R&D, RTE and Free Energy considered as operational expense.

(1)      Includes minority stake and non-operating results (2) Considers personnel, material, outsourced services and other expenditures
(3)      Refers to Energy Efficiency Program, R&D, RTE and Free Energy
 

12


EBITDA is a calculation made from the sum of net income, taxes net financial result of interest on capital, depreciation, amortization, private pension fund and other adjustments relating to extraordinary items and non-recourse transactions when applicable.

             
EBITDA - R$ (thousand)   4Q05    4Q04    Var.%       2005    2004    Var.% 
             
 Net Income    380,717    160,084    137.8    1,021,278    278,919    266.2 
 + Income and Social Contribution Taxes    (33,952)   107,823    (131.5)   336,333    252,734    33.1 
 + Depreciation and Amortization    79,127    25,960    204.8    310,779    287,910    7.9 
 + Private Pension Fund    22,410    8,646    159.2    89,637    150,630    (40.5)
 + Net Financial Expenses from Revenues    32,142    203,006    (84.2)   329,260    677,185    (51.4)
 + Extraordinary Item (Instruction CVM nº 371/2000)   8,139    9,258    (12.1)   32,559    33,655    (3.3)
             
TOTAL    488,583    514,777    (5.1)   2,119,846    1,681,033    26.1 
 

Financial Result

The financial result, composed of a net financial expense of R$ 141.4 million for 4Q05 and R$ 329.3 million over 2005, demonstrated respective reductions of 63.4% and 51.4% . These reductions can be attributed to the following factors:

i.      The reduction of financial expenses, net of interest on capital, of 25.5% in the 4Q05 and 18.3% in 2005, justified by the reduction of indebtedness, change of debt profile and improvements in some macroeconomic indicators;
 
ii.      The increase in financial revenues of 67.1% in the 4Q05 and 33.6% in 2005 , basically as a result of earnings from financial investments provided by the operational generation of available cash. Moreover, the increase registered in the 4Q05 can also be attributed to the additional financial revenue of R$ 62.1 million due to the change in remuneration methodology of RTE and Free Energy assets as detailed below.
 

In accordance with the ANEEL directive nº 2,212, of December 2005, and nº 74, of January 2006, the distributors CPFL Paulista and CPFL Piratininga started to remunerate 90% of RTE assets by the monthly index Selic + 1% p.a., whereas the previous rate was Selic of BACEN +1% p.a. The remaining 10% will continue to be remunerated by Selic of BACEN.

This adjustment of the RTE will generate consolidated financial revenue of R$ 56.0 million due to the increase of RTE assets in 4Q05.

The same criteria of remuneration were also established for the assets of Free Energy registered at CPFL Geração and RGE, generating additional consolidated financial revenue of R$ 6.1 million.

Financial revenue created by this criteria adjustment totalized R$ 62.1 million for the group.

13


Net Income

The net income of R$ 380.7 million for the 4Q05 and R$ 1.021 billion in 2005, represented increases of 137.8% and 266.2% respectively, and were a direct consequence of EBITDA increase combined with the noted improvement in the financial results as can be noticed in the graph bellow.

(1)      Includes Interest on Capital and Goodwill Amortization
(2)      Private Pension Fund, Income and Social Contribution Taxes and Reversal of Interest on Capital
 

It’s important to mention the registry of R$ 72 million at CPFL Energia which refers to the constitution of fiscal credits stemming from the perspective of future generation of income tax and social contribution.

INDEBTEDNESS

The group financial debt showed a reduction of 1.3% at the end of 2005, compared to the same period of the previous year, totaling R$ 4.9 billion.

14


Emphasis should be given to the improvement of the debt profile. The actions initiated in early 2004 permitted an improvement in the main indicators, including cost reduction.

This positive evolution contributed to the elevation of the company rating to BrA+ as analysed by Standard & Poors and divulged in January 2006.

In December 2004, BNDES approved the participation of CPFL Paulista and CPFL Piratininga in the program of expansion and modernization of the electric system (FINEM), enabling access to credits of R$ 241 million and R$ 89 million respectively, indexed to the TJLP on 6 year terms. In 2005, CPFL Paulista obtained the first three installments totaling R$ 139 million. Over the same period four installments were released for CPFL Piratininga totaling R$ 66 million.

In April 2005 ENERCAN, a company in which CPFL Geração owns 48.72% stock, received the approval for a US$ 75 million loan from the Interamerican Development Bank (BID), for the purpose of financing the Campos Novos Hydroelectric plant. Of the total contracted, two installments have been released totaling US$ 60 million.

In December 2005 CPFL Piratininga received a R$ 300 million short term credit line indexed by CDI. This loan was liquidated in February 2006 with part of the funds raised from the emission of R$ 400 million in subordinated debentures with a five year maturity. The instrument will yield 104% of the CDI and should be amortized in two installments, the first being on January 1, 2010 and the second on January 1, 2011.

The company RGE closed the year 2005 with financial debt of R$ 633 million, practically stable in relation to the consolidated financial debt balance of 2004. Of the R$ 284 millions released in new loans in 2005, the emission of R$ 230 million in debentures stands out, which permits the extension of the debt profile. This emission was made in two stages; the first in the amount of R$ 204 million, indexed to CDI and due April 2009, and another in the amount of R$ 26 million indexed to IGP-M, due April 2011.

15


 
LOANS AND FINANCINGS - 2005 (R$ thousand)
 
        PRINCIPAL     
    CHARGES    SHORT TERM    LONG TERM    TOTAL 
 
LOCAL CURRENCY                 
BNDES - Repotencialization    85    3,717    14,091    17,893 
BNDES - Investment    7,297    73,963    1,002,277    1,083,537 
BNDES - RTE, Tranche "A" and Free Energy    2,069    237,451    394,419    633,939 
BNDES - CVA Resolution 116    784    92,642      93,426 
FIDC    30,535    64,033    5,699    100,267 
BRDE      16,044      16,044 
Furnas Centrais Elétricas S.A.        99,384    99,384 
Financial Institutions    3,622    69,081    112,953    185,656 
Others    553    33,509    19,786    53,848 
Subtotal    44,945    590,440    1,648,609    2,283,994 
 
FOREIGN CURRENCY                 
IFC         
Floating Rate Notes    578    244,369      244,947 
Trade Finance         
BID    690      68,428    69,118 
Financial Institutions    1,718    363,206    90,428    455,352 
Subtotal    2,986    607,575    158,856    769,417 
 
DEBENTURES                 
CPFL Paulista    84,148    150,710    987,083    1,221,941 
RGE    6,958    379    154,258    161,595 
SEMESA    3,842    121,681    360,146    485,669 
BAESA      722    55,112    55,834 
    94,948    273,492    1,556,599    1,925,039 
TOTAL    142,879    1,471,507    3,364,064    4,978,450 
 

As noted in previous periods, the improvement in debt profile is also a consequence of index composition such as the increase of debt harnessed to the TJLP originated from the release of funds from FINEM and financings obtained for plant construction, a reduction in exposure to CDI owing to relevant amortizations at the distributors of R$ 354 million related to the loan from BNDES which refers to RTE/CVA, the amortizations at CPFL Paulista of R$ 151 million with reference to debentures and finally the amortizations of R$ 152 million, relating to the Floating Rate Notes.

16


The balance of adjusted net debt calculated as total debt (loans and financing plus private pension fund cost) excluding regulatory assets / CVA and available cash flow, showed a decrease of 0.6% in 2005, totaling R$ 3,705 million. The relationship net debt/EBITDA evolved positively, falling to 1.7 at the end of 2005, against 2.3 in the previous year.

 
R$ (thousand)    2005    2004    Var.% 
 
Total Debt (1)   (5,892,841)   (5,944,792)   0.9 
+ Regulatory Assets and Liabilities / CVA    1,158,411    1,398,899    20.8 
+ Available Funds    1,029,241    817,724    (20.6)
 
= ADJUSTED NET DEBT    (3,705,189)   (3,728,169)   0.6 
 
(1) Financial Debt + Private Pension Fund (Fundação CESP)

CAPEX

In 2005 the CPFL Group invested R$ 626.5 million for the maintenance and expansion of business, of which R$ 368 million went to distribution, R$ 3.5 million to commercialization and R$ 254.9 million for generation.

The main investments made by CPFL Energia over the last years have been concentrated on the following items:

17


During the next 5 years CPFL Energia has plans to invest R$ 3.5 billion, of which 83% is earmarked for expansion.

PERFORMANCE OF BUSINESSES UNITS

Distribution Segment

Gross Revenue

Gross operating revenue totaled R$ 2.7 billion in 4Q05 and R$ 10.1 billion in 2005, an increase of 10.2% and 11.4% respectively. Among the main contributing factors for this performance were the distributor tariff adjustments and revisions - CPFL Paulista and RGE with respective gains of 17.74% (1) and 21.93%, in April 2005 and CPFL Piratininga with 1.54% (2) in October 2005, besides the revenue increase for the use of the electricity network (TUSD) of 108.2% for the 4Q05 and 118.0% in 2005.

(1)      In July, ANEEL acknowledged the right to an additional 1.01% on the IRT
 
(2)      PIS/COFINS already excluded
 

18


Furthermore, the reduction of commercial losses at CPFL Paulista and CPFL Piratininga which are now at the levels of 2.61% and 1.80% respectively have contributed to additional revenue of R$ 78 million in 2005.

The increase in revenue would have been higher, had it not been for some captive customers migrating to the category of free customers, which provoked a drop in industrial class sales of 23.9% for the 4Q05 and 20.7% over 2005, with the consequent reduction of sales volume of 7.7% in 4Q05 and 6.2% in 2005.

Sales Comparison

 
DISTRIBUTION SEGMENT - GWh    4Q05    4Q04    Var.%    2005    2004    Var.% 
 
     Residential    2,242    2,114    6.1    8,783    8,302    5.8 
     Industrial    2,894    3,805    (23.9)   11,956    15,082    (20.7)
     Commercial    1,378    1,303    5.8    5,301    4,916    7.8 
     Rural    469    439    6.8    1,730    1,619    6.9 
     Others    827    799    3.5    3,249    3,144    3.3 
 
TOTAL    7,810    8,460    (7.7)   31,019    33,063    (6.2)
 

Owing to the evolution of verified sales over the period, the customer mix of the consolidated group was subjected to alterations, including in the decrease in the participation of the industrial class from 45.6% in 2004 to 38.5% in 2005, in compensation there was an increase in the other classes.

19




In the distribution segment, the migration of customers to the free market has had its effect partially compensated in the final balance due to the extra revenue generated from TUSD of R$ 138.7 million in the 4Q05 and R$ 472,6 million in 2005, respective increases of 108.2% and 118%.

The energy consumed by free customers in the distributor’s concession area totaled 1,934 GWh in the 4Q05 and 7,013 GWh in 2005, representing an increase of 90.0% and 113.3%, respectively.

Sales Comparison TUSD(1)

 
DISTRIBUTION SEGMENT - GWh    4T05    4T04    Var.%    2005    2004    Var.% 
 
     Residential       -       -         -             - 
     Industrial    1,889    984       92.0    6,848    3,164    116.5 
     Commercial    25    20       25.6    92    70    31.2 
     Rural       -       -         -             - 
     Others    20    14       41.9    73    54    35.0 
 
TOTAL    1,934    1,018       90.0    7,013    3,288    113.3 
 
 
(1) With calendar Adjustment 

Considering the consolidated sales(1) in the group distributor’s concession area (captive customers + free customers), the increase in sales would be 2.1% in the 4Q05 and 4.6% in 2005.

20


•     Distributors readjustments and tariff revisions

 
COMPANY    % REVISION    STATUS    APROVED    % IRT (1)   APROVED 
 
CPFL Paulista    20.29    Definitive    April/2005    17.74(2)   April/2005 
                     
RGE    14.40    Definitive    April/2004    21.93    April/2005 
                     
CPFL Piratininga    9.67    Definitive    October/2005    1.54(3)   October/2005 
 

(1)      Net effect of the tarifary revision and adjustments
 
(2)      In April 8, 2005: 17.74% plus adjustment of 1.01% aproved by ANEEL in July/05.
 
(3)      PIS/COFINS already excluded
 

In consequence of the total liabilities generated at CPFL Piratininga by the tariff revision of 2003, definitively approved in October 2005, a loss of R$ 3.1 million in the 4Q05 and R$ 31.8 million in 2005 was acknowledged.

EBITDA

EBITDA for the distribution segment was R$ 352.9 million in the 4Q05 and R$ 1.595 billion in 2005, presenting a reduction of 17.5% and an increase of 23.2% respectively. This annual performance can be attributed to the following factors:

i.      Distributor tariff readjustments;
 
ii.      Revenue gains from TUSD;
 
iii.      Control of manageable costs.
 

The reduction of 17.5% in the 4Q05 was basically caused by the non-recourse adjustments of operational expenses in the distributors relating to the provision of funds for the “Electrical Sector Program of Research and Development” and losses to the aforementioned RTE and Free Energy.

Net Income

Consolidated net income for the distribution segment reached R$ 254.7 million in the 4Q05 and R$ 755.8 million in 2005, registering growth of 15.9% and 134% respectively.

21


Main Economic and Financial Data for Distribution Companies

4Q05 vs. 4Q04

 
ECONOMIC-FINANCIAL DATA (*)   CPFL PAULISTA    CPFL PIRATININGA    RGE 
 
R$ (thousand)    4Q05     4Q04    Var.%    4Q05    4Q04    Var.%    4Q05    4Q04    Var.% 
 
 Gross Revenue    1,589,569    1,419,561    12.0    679,067    676,788    0.3    582,290    472,135    23.3 
 EBITDA    232,535    272,619    (14.7)   89,053    97,163    (8.3)   43,397    89,948    (51.8)
 Net Income    222,934    219,722    1.5    70,785    44,456    59.2    58,606    6,538    796.4 
 
(*) Considering 100% of RGE                                     

2005 vs. 2004

 
ECONOMIC-FINANCIAL DATA (*)   CPFL PAULISTA    CPFL PIRATININGA    RGE 
 
R$ (thousand)   2005     2004    Var.%     2005     2004    Var.%     2005     2004    Var.% 
 
 Gross Revenue    5,979,161    5,269,334    13.5    2,642,252    2,519,058    4.9    2,208,404    1,908,764    15.7 
 EBITDA    1,004,457    849,689    18.2    421,252    272,276    54.7    272,379    273,692    (0.5)
 Net Income    724,101    323,050    124.1    232,593    93,154    149.7    113,660    30,752    269.6 
 
(*) Considering 100% of RGE                                     

The performance indicators DEC and FEC of the group distributors in 2005, reflect their operational efficiency and the quality of the market in which they operate, achieving rates well above the average for Brazil, as can be observed in the table below



Commercialization Segment

Gross Revenue

Gross revenue of CPFL Brasil reached R$ 407.2 million in the 4Q05 and R$ 1.420 billion in 2005, showing respective growth 67.4% and 59.1%, mostly generated by growth in sales to free customers and other concessionaires.

22


The performance of CPFL Brasil on the free market demonstrates its effectiveness, with the conquest of 86 free customers and winning market share of 27%.

Comparison of End-Customers – CPFL Brasil

 
COMMERCIALIZATION SEGMENT - GWh    4Q05    4Q04    Var.%    2005    2004    Var.% 
 
     Residential       -       -       -       -       -       - 
     Industrial (*)   2,192    1,021    114.7    6,761    3,136    115.6 
     Commercial        46.0    28    20    40.2 
     Rural       -       -       -       -       -       - 
     Others    22    14    54.4    73    54    35.7 
 
TOTAL    2,222    1,040    113.6    6,862    3,209    113.8 
 
(*) Includes bilateral contracts 


23


EBITDA

The EBITDA of CPFL Brasil was R$ 61.0 million in the 4Q05 and R$ 224.7 million in 2005, presenting respective increases of 58.3% and 47.6%, due mainly to the growth of energy commercialization and the aggregation of services rendered.

Net Income

CPFL Brasil obtained a net income of R$ 41.5 million for the 4Q05 and R$ 153.8 million for 2005, showing growth of 61.4% and 51.2%, respectively.

Generation Segment

Gross Revenues

Gross operational revenues of CPFL Geração reached R$ 116.1 million in 4Q05 and R$ 435.9 million in 2005, growth of 33.0% and 31.8% respectively. This variation is the result of the following factors:

i.      Generation of 80 GWh at Monte Claro Plant in the 4Q05 and 333 GWh in 2005, generating revenue growth of R$ 12.3 million in 4Q05 and R$ 40.7 million in 2005 respectively;
 
ii.      Operational start-up of the Barra Grande facility on November 1st 2005, generating an additional 73 GWh in 4Q05 and subsequent revenue of R$ 7.5 million;
 
iii.      Increase of energy sales of CPFL Centrais Elétricas by 25 GWh in 2005 representing respective added revenue of R$ 15.1 million;
 
iv.      Readjustments in bilateral contracts between CPFL Paulista and CPFL Centrais Elétricas of 11.12%, in April 2005, and a further 12.42% in the contract between SEMESA and FURNAS, in January 2005.
 

24


EBITDA

The EBITDA of CPFL Geração totaled R$ 86.7 million in the 4Q05 and R$ 345.1 million in 2005, registering increases of 16.9% and 22.3% respectively. These variations are due mainly by the start-up of the Monte Claro Plant in December 2004, which generated an EBITDA of R$ 28.1 million in 2005 and the coming on-line of the Barra Grande Plant on November 1st 2005, which generated an EBITDA of R$ 5.2 million in 2005.

Net Income

Net income for the generation segment totaled R$ 30.1 million in the 4Q05 and R$ 117.2 million in 2005, increases of 60.6% and 64.9% .

Generation Projects Schedule

To give continuity to developments since the start-up of commercial operations of the Monte Claro Plant in December 2004, the first of three hydroelectric plants in the CERAN Complex, the following events highlight the progress in relation to the schedule of the projects:

i.      Operational start-up of the Barra Grande Plant on November 1st 2005, with the first turbine commercially operational. The second unit came on-line in early February 2006 and the last should be operational by April 30th 2006;
 
ii.      The filling of the reservoir Campos Novos was initiated in October 2005. The commercial start-up of the first turbine is forecast for the 1st. quarter of 2006, with 91% of secured power;
 
iii.      The forecast for commercial operation of the first unit of the Castro Alves hydroelectric plant is in 2007 and will represent 63% of secured power. The first unit of the 14 de Julho Plant is forecast for 2008 and will represent 93% of secured power.
 
  Both plants are part of the CERAN Complex;
 
iv.      Start of construction of the Foz do Chapecó hydroelectric plant is forecast for the 4Q06 with commercial operations envisioned for 2010.
 

With the start-up of commercial operations of the Barra Grande and Campos Novos Plants, CPFL Geração will have increased its installed capacity by 65% between 2005 and 1H06, with a further 33% by 2010.

25


Investor Relations:

José Antônio de Almeida Filippo – IRO         
Vitor Fagá de Almeida – IRM    E-mail:     Phone: (55 19) 3756-6083 
Alessandra Munhoz Andretta – Coordinator    ri@cpfl.com.br     
Silvia Emanoele P. de Paula - Coordinator         
Adriana M. Sarinho Ribeiro        Facsimile: (55 19) 3756-6089 
Edilaine Tracci         
Juan Diego Melcón         
Luis Fernando Castro de Abreu         
Thiago Piffer         

ri.cpfl.com.br

CPFL Energia is one of the largest private companies in the distribution, generation and commercialization of electric energy in Brazil. CPFL is the only private company in the Brazilian electric energy sector that adopted the best corporate governance practices BOVESPA – Novo Mercado and also has a Level-3 ADR in NYSE - New York Stock Exchange. Our strategy is focused on the improvement of operating efficiency, on the conclusion of current generation projects and pursuing new ones, on expanding and strengthening the commercialization business, developing new value-added products and services, and on strategically positioning the company to benefit from the sector consolidation, taking advantage of our experience in integrating and restructuring other operations.

26




CPFL Energia S.A.
Balance Sheets as of December 31, 2005 and 2004
(in thousands of Brazilian Reais)

 

Parent Company Consolidated
   
ASSETS 2005 2004 2005 2004
       
CURRENT ASSETS
Cash and Banks 249,452 186,385 1,029,241 817,724
Consumers, Concessionaires and Licensees - - 1,803,072 1,572,487
Dividends and Interest on Equity 515,494 387,387 - -
Other Receivables - 115 62,141 68,944
Financial Investments 22,923 - 22,923 -
Recoverable Taxes 60,369 48,838 188,772 174,663
Allowance for Doubtful Accounts - - (54,361) (50,420)
Material and Supplies - - 9,203 7,575
Deferred Tariff Costs Variations - - 486,384 463,928
Prepaid Expenses - - 58,014 9,425
Derivative Contracts 1,124 - 3,644 -
Other Credits 400 - 161,258 158,339
       
849,762 622,725 3,770,291 3,222,665
NONCURRENT ASSETS
Consumers, Concessionaires and Licensees - - 416,268 582,290
Other Receivables - - 84,812 125,259
Escrow Deposits - - 224,100 145,396
Financial Investments 107,681 - 108,531 850
Recoverable Taxes 2,787 - 77,324 33,551
Deferred Taxes 72,000 - 1,118,441 1,055,675
Deferred Tariff Costs Variations - - 510,277 580,232
Prepaid Expenses - - 38,187 49,186
Other Credits - - 167,235 97,700
       
182,468 - 2,745,175 2,670,139
PERMANENT ASSETS
Investments 4,298,189 3,754,635 3,095,162 2,841,132
Property,Plant and Equipment 137 - 4,841,766 4,414,917
Special Obligation linked to the Concession - - (640,997) (588,053)
Deferred Charges 204 - 40,045 57,321
       
4,298,530 3,754,635 7,335,976 6,725,317
       
TOTAL ASSETS 5,330,760 4,377,360 13,851,442 12,618,121
       

27




CPFL Energia S.A.
Balance Sheets as of December 31, 2005 and 2004
(in thousands of Brazilian Reais)

Parent Company Consolidated
   
LIABILITIES 2005 2004 2005 2004
       
CURRENT LIABILITIES
Suppliers 1,908 6,831 782,233 663,857
Payroll - - 1,932 3,792
Accrued Interest on Debts - 3,556 47,931 39,748
Accrued Interest on Debentures - - 94,948 98,490
Loans and Financing - 10,618 1,198,015 864,573
Debentures - - 273,492 257,502
Employee Pension Plans - - 121,048 100,530
Regulatory Charges - - 30,945 61,504
Taxes and Social Contributions Payable 16,625 4,489 474,960 409,474
Employee Profit Sharing - - 6,768 5,284
Dividends and Interest on Equity 482,211 140,147 489,263 158,644
Due to Related Parties - 58 54 -
Accrued Liabilities 8 7 29,490 25,935
Deferred Tariff Gains Variations - - 262,764 148,536
Derivative Contracts - 2,934 39,928 43,056
Other 63 2 285,511 116,318
       
500,815 168,642 4,139,282 2,997,243
LONG-TERM LIABILITIES
Suppliers - - 201,982 229,874
Loans and Financing - 95,558 1,807,465 2,144,341
Debentures - - 1,556,599 1,640,705
Employee Pension Plans - - 793,343 798,903
Taxes and Social Contributions Payable - - 31,110 86,503
Reserve for Contingencies 8,533 - 376,510 304,036
Deferred Tariff Gains Variations - - 11,976 47,209
Derivative Contracts 25,364 17,178 29,635 44,696
Other - - 107,492 91,611
       
33,897 112,736 4,916,112 5,387,878
NON-CONTROLLING SHAREHOLDERS'
INTEREST - - - 137,018
SHAREHOLDERS' EQUITY
Capital 4,734,790 4,082,036 4,734,790 4,082,036
Treasury Shares (8) - (8) -
Profit Reserves 61,266 13,946 61,266 13,946
       
4,796,048 4,095,982 4,796,048 4,095,982
       
TOTAL LIABILITIES 5,330,760 4,377,360 13,851,442 12,618,121
       

28




CPFL Energia S.A.
Income Statement for the Fourth Quarters and Years ending 2005 and 2004
(In Thousands of Brazilian Reais)

 
Information (Consolidated - R$ thousands)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
 
GROSS REVENUES    2,891,256    2,552,206    13.3%    10,907,058    9,548,670    14.2% 
     Electricity Sales to Final Consumers    2,575,451    2,355,769    9.3%    9,841,134    8,869,117    11.0% 
     Electricity Sales to Distributors    136,010    79,271    71.6%    460,129    310,314    48.3% 
     Other Revenues    179,795    117,166    53.5%    605,795    369,239    64.1% 
DEDUCTIONS FROM OPERATING REVENUES    (831,084)   (723,429)   14.9%    (3,168,146)   (2,812,417)   12.6% 
NET OPERATING REVENUES    2,060,172    1,828,777    12.7%    7,738,912    6,736,253    14.9% 
COST OF ENERGY    (990,554)   (964,708)   2.7%    (3,931,951)   (3,804,310)   3.4% 
     Electric Energy Purchased for Resale    (802,628)   (770,750)   4.1%    (3,174,765)   (3,125,752)   1.6% 
     Electricity Network Usage Charge    (187,926)   (193,958)   -3.1%    (757,186)   (678,558)   11.6% 
OPERATING COSTS/EXPENSES    (674,681)   (375,217)   79.8%    (2,046,800)   (1,663,865)   23.0% 
     Personnel    (82,640)   (72,269)   14.4%    (315,764)   (293,252)   7.7% 
     Private Pension Fund    (22,410)   (8,646)   159.2%    (89,637)   (150,630)   -40.5% 
     Material    (13,500)   (16,594)   -18.6%    (49,196)   (44,956)   9.4% 
     Outsourced Services    (77,441)   (75,090)   3.1%    (260,257)   (241,848)   7.6% 
     Depreciation and Amortization    (77,089)   (73,929)   4.3%    (302,631)   (277,327)   9.1% 
     Merged Goodwill Amortization    (2,038)   47,969    -104.2%    (8,148)   (10,583)   -23.0% 
     Fuel Consumption Account    (113,702)   (70,781)   60.6%    (392,454)   (251,403)   56.1% 
     Enery Development Accout    (78,366)   (55,230)   41.9%    (272,842)   (184,510)   47.9% 
     Other    (207,495)   (50,647)   309.7%    (355,871)   (209,356)   70.0% 
SERVICE INCOME    394,937    488,852    -19.2%    1,760,161    1,268,078    38.8% 
FINANCIAL INCOME (EXPENSE)   (141,437)   (206,475)   -31.5%    (519,811)   (683,834)   -24.0% 
    Net Income Expenses    (32,142)   (203,006)   -84.2%    (329,260)   (677,185)   -51.4% 
     Interest on Equity    (109,295)   (3,469)   3050.6%    (190,551)   (6,649)   2765.9% 
OPERATING INCOME    253,500    282,377    -10.2%    1,240,350    584,244    112.3% 
NON-OPERATING INCOME    1,373    4,153    -66.9%    (360)   (4,415)   -91.8% 
     Income    2,574    10,196    -74.8%    10,508    14,935    -29.6% 
     Expense    (1,201)   (6,043)   -80.1%    (10,868)   (19,350)   -43.8% 
INCOME BEFORE TAXES    254,873    286,530    -11.0%    1,239,990    579,829    113.9% 
     Social Contribution    4,993    (21,740)   -123.0%    (92,372)   (59,620)   54.9% 
     Income tax    28,959    (86,083)   -133.6%    (243,961)   (193,114)   26.3% 
INCOME BEFORE EXTRAORDINARY ITEM                         
   AND REVERSAL OF INTEREST    288,825    178,707    61.6%    903,657    327,095    176.3% 
    Extraordinary Item Net of Tax Effects    (8,139)   (9,258)   -12.1%    (32,559)   (33,655)   -3.3% 
    Non-Controlling Shareholders Interest    (9,264)   (12,834)   -27.8%    (40,371)   (21,170)   90.7% 
    Reversal of Interest on Equity    109,295    3,469    3050.6%    190,551    6,649    2765.9% 
NET INCOME    380,717    160,084    137.8%    1,021,278    278,919    266.2% 
 

29




Companhia Paulista de Força e Luz
Income Statement for the Fourth Quarters and Years ending 2005 and 2004
(In Thousands of Brazilian Reais)

 
Information (Consolidated - R$ thousands)   4Q05    4Q04    Var.%    2005    2004    Var.% 
 
GROSS REVENUES    2,657,302    2,411,066    10.2%    10,100,690    9,066,637    11.4% 
DEDUCTIONS FROM OPERATING REVENUE    (790,731)   (704,491)   12.2%    (3,030,305)   (2,753,554)   10.1% 
NET REVENUES    1,866,571    1,706,575    9.4%    7,070,385    6,313,083    12.0% 
COST OF ELECTRIC ENERGY    (966,677)   (972,849)   -0.6%    (3,898,783)   (3,865,295)   0.9% 
     Energy Purchased for Resale    (779,769)   (779,813)   0.0%    (3,144,369)   (3,188,408)   -1.4% 
     Electricity Network Usage Charge    (186,908)   (193,036)   -3.2%    (754,414)   (676,887)   11.5% 
GROSS OPERATING INCOME    899,894    733,726    22.6%    3,171,602    2,447,788    29.6% 
OPERATING COSTS/EXPENSES    (639,256)   (335,832)   90.3%    (1,936,773)   (1,550,465)   24.9% 
     Personnel    (77,159)   (68,025)   13.4%    (295,805)   (278,074)   6.4% 
     Private Pension Fund    (22,116)   (10,844)   103.9%    (88,463)   (148,122)   -40.3% 
     Material    (12,501)   (11,780)   6.1%    (46,072)   (38,509)   19.6% 
     Outsourced Services    (65,136)   (55,667)   17.0%    (224,916)   (202,321)   11.2% 
     Depreciation and Amortization    (67,735)   (66,572)   1.7%    (268,674)   (248,554)   8.1% 
     Merged Goodwill Amortization    (2,038)   47,969    -104.2%    (8,148)   (10,583)   -23.0% 
     Fuel Consumption Account    (113,702)   (70,781)   60.6%    (392,454)   (251,403)   56.1% 
     Energy Development Account    (78,366)   (55,389)   41.5%    (272,842)   (184,510)   47.9% 
     Others    (200,503)   (44,743)   348.1%    (339,399)   (188,389)   80.2% 
INCOME FROM ELECTRIC ENERGY SERVICE    260,638    397,894    -34.5%    1,234,829    897,323    37.6% 
FINANCIAL INCOME    (83,810)   (154,674)   -45.8%    (356,229)   (500,451)   -28.8% 
     Financial Income    183,397    111,382    64.7%    495,349    384,696    28.8% 
     Financial Expense    (174,958)   (200,044)   -12.5%    (674,720)   (763,845)   -11.7% 
     Net Expenses on Revenue    8,439    (88,662)   -109.5%    (179,371)   (379,149)   -52.7% 
     Interest on Equity    (92,249)   (66,012)   39.7%    (176,858)   (121,302)   45.8% 
OPERATING INCOME    176,828    243,220    -27.3%    878,600    396,872    121.4% 
NON-OPERATING INCOME    1,415    1,344    5.3%    277    (7,493)   -103.7% 
     Income    2,547    4,959    -48.6%    10,418    9,192    13.3% 
     Expense    (1,132)   (3,615)   -68.7%    (10,141)   (16,685)   -39.2% 
INCOME BEFORE TAXES AND EXTRAORDINARY ITEM    178,243    244,564    -27.1%    878,877    389,379    125.7% 
     Social Cotribution    (2,122)   (14,108)   -85.0%    (69,549)   (33,136)   109.9% 
     Income Tax    (4,570)   (66,392)   -93.1%    (192,793)   (118,644)   62.5% 
INCOME (LOSS) BEFORE EXTRAORDINARY ITEM    171,551    164,064    4.6%    616,535    237,599    159.5% 
Extraordinary item net of tax effects    (8,078)   (9,203)   -12.2%    (32,314)   (33,439)   -3.4% 
INCOME (LOSS) BEFORE NON-CONTROLLING                         
SHAREHOLDERS INTEREST    163,473    154,861    5.6%    584,221    204,160    186.2% 
Non-Controlling Shareholders Interest    (1,070)   (1,151)   -7.0%    (5,260)   (2,412)   118.1% 
Reversal of Interest on Equity    92,249    66,012    39.7%    176,858    121,302    45.8% 
NET INCOME    254,652    219,722    15.9%    755,819    323,050    134.0% 
 

30




CPFL Comercialização Brasil S.A.
Income Statement for the Fourth Quarters and Years ending 2005 and 2004
(In Thousands of Brazilian Reais)

 
 Information (R$ thousands)   4Q05    4Q04    Var.       2005    2004    Var. 
 
GROSS REVENUES    407,193    243,289    67.4%    1,419,805    892,569    59.1% 
     Electricity Sales to Final Customers    97,596    53,835    81.3%    358,633    175,948    103.8% 
     Electricity Sales to Distributors    304,353    180,942    68.2%    1,046,559    702,704    48.9% 
 Other Operating Revenues    5,244    8,512    -38.4%    14,613    13,917    5.0% 
DEDUCTIONS FROM OPERATING REVENUES    (55,382)   (32,459)   70.6%    (192,377)   (109,914)   75.0% 
NET REVENUES    351,811    210,830    66.9%    1,227,428    782,655    56.8% 
COST OF ENERGY    (282,661)   (161,984)   74.5%    (975,972)   (606,547)   60.9% 
     Electric Energy Purchased for Resale    (282,640)   (161,520)   75.0%    (975,516)   (605,544)   61.1% 
     Electricity Network Usage Charge    (21)   (464)   -95.5%    (456)   (1,003)   -54.5% 
OPERATING COSTS/EXPENSES    (8,224)   (10,353)   -20.6%    (26,820)   (23,879)   12.3% 
     Personnel    (1,920)   (1,210)   58.7%    (6,691)   (4,013)   66.7% 
     Material    (780)   (4,505)   -82.7%    (2,378)   (5,401)   -56.0% 
     Outsourced Services    (4,423)   (4,717)   -6.2%    (13,944)   (13,261)   5.2% 
     Depreciation and Amortization    (31)   (21)   47.6%    (100)   (80)   25.0% 
     Others    (1,070)   100    -1170.0%    (3,707)   (1,124)   229.8% 
SERVICE INCOME    60,926    38,493    58.3%    224,636    152,229    47.6% 
FINANCIAL INCOME    1,457    449    224.5%    7,245    1,950    271.5% 
     Income    2,885    1,745    65.3%    13,287    7,218    84.1% 
     Expense    (1,428)   (1,296)   10.2%    (6,042)   (5,268)   14.7% 
OPERATING INCOME    62,383    38,942    60.2%    231,881    154,179    50.4% 
INCOME BEFORE TAXES    62,383    38,942    60.2%    231,881    154,179    50.4% 
     Social Contribution    (5,551)   (3,509)   58.2%    (20,703)   (13,893)   49.0% 
     Income Tax    (15,366)   (9,740)   57.8%    (57,387)   (38,570)   48.8% 
NET INCOME    41,466    25,693    61.4%    153,791    101,716    51.2% 
 

31




CPFL Geração de Energia S.A.
Income Statement for the Fourth Quarters and Years ending 2005 and 2004
(In Thousands of Brazilian Reais)

 
Information (Consolidated - R$ thousands)    4Q05    4Q04    Var.%     2005     2004    Var.% 
 
GROSS REVENUES    116,101    87,323    33.0%    435,907    330,618    31.8% 
   Electricity Sales    112,403    80,769    39.2%    429,222    323,469    32.7% 
   Other Revenues    3,698    6,554    -43.6%    6,685    7,149    -6.5% 
DEDUCTIONS FROM OPERATING REVENUES    (11,672)   (3,948)   195.6%    (42,465)   (17,449)   143.4% 
NET REVENUES    104,429    83,375    25.3%    393,442    313,169    25.6% 
COST OF ENERGY    (3,174)   (1,267)   150.5%    (8,859)   (4,511)   96.4% 
   Electricity purchased for resale    (2,177)   (809)   169.1%    (6,543)   (3,843)   70.3% 
   Electricity Network Usage Charge    (997)   (458)   117.7%    (2,316)   (668)   246.7% 
OPERATING COSTS/EXPENSES    (24,167)   (15,287)   58.1%    (74,560)   (58,114)   28.3% 
   Personnel    (3,397)   (3,249)   4.6%    (12,782)   (11,012)   16.1% 
   Private Pension Fund    (294)   (37)   694.6%    (1,174)   (2,508)   -53.2% 
   Material    (199)   (234)   -15.0%    (702)   (978)   -28.2% 
   Outsourced Services    (5,525)   (3,401)   62.5%    (15,823)   (10,066)   57.2% 
   Depreciation and Amortization    (9,323)   (7,303)   27.7%    (33,857)   (28,693)   18.0% 
   Others    (5,429)   (1,063)   410.7%    (10,222)   (4,857)   110.5% 
SERVICE INCOME    77,088    66,821    15.4%    310,023    250,544    23.7% 
FINANCIAL INCOME    (33,004)   (33,938)   -2.8%    (124,859)   (131,242)   -4.9% 
   Income    24,210    10,621    127.9%    24,210    10,621    127.9% 
   Expense    (57,214)   (44,559)   28.4%    (149,069)   (141,863)   5.1% 
OPERATING INCOME    44,084    32,883    34.1%    185,164    119,302    55.2% 
NON-OPERATING INCOME (EXPENSE)   (41)   (16)   156.3%    12    457    -97.4% 
   Income    28    (2)   -1500.0%    81    471    -82.8% 
   Expense    (69)   (14)   392.9%    (69)   (14)   392.9% 
INCOME BEFORE TAXES    44,043    32,867    34.0%    185,176    119,759    54.6% 
   Social Contribution    (1,265)   (4,124)   -69.3%    (15,120)   (12,591)   20.1% 
   Income Tax    (12,610)   (9,948)   26.8%    (52,621)   (35,899)   46.6% 
INCOME BEFORE EXTRAORDINARY ITEM    30,168    18,795    60.5%    117,435    71,269    64.8% 
Extraordinary Item Net of Tax Effects    (61)   (54)   13.0%    (245)   (216)   13.4% 
NET INCOME    30,107    18,741    60.6%    117,190    71,053    64.9% 
 

 


This report contains forward-looking information. Such information is not only historical facts, but reflects outlook and expectations of CPFL Energia’s management. Words such as “believes”, “may”, “aims”, “estimates”, “continues”, “anticipates”, “intends”, “expects” and other similar words are used to indicate estimates and forecasts. Forward-looking statements and estimates include information related to results and forecasts, strategy, financing plans, market competitive environment, sector’s conditions, potential growth opportunities and effects of future regulations and from competition. Such estimates and forecasts refer only to the moment they were made, and CPFL Energia has no obligation to publicly update or review any of these estimates due to new information available, future events or any other factor. Due to risks and uncertainties, estimates and forward-looking statements in this report may not materialize.

32


 
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, 2006

 
CPFL ENERGIA S.A.
 
 
By:          /S/  JOSÉ ANTONIO DE ALMEIDA FILIPPO

   
Name: José Antonio de Almeida Filippo
Title: Chief Financial Officer and Head of Investor Relations
 

 
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.