DOEPE 26/02/2015 - Pág. 31 - Poder Executivo - Diário Oficial do Estado de Pernambuco
Recife, 26 de fevereiro de 2015
Diário Oficial do Estado de Pernambuco - Poder Executivo
COMPANHIA ENERGÉTICA DE PERNAMBUCO S.A. - CNPJ nº 10.835.932/0001-08
|
CVM nº 01436-2
|
31
Companhia Aberta
E 5HVHUYDOHJDO $UHVHUYDOHJDOpFDOFXODGDFRPEDVHHPGHVHXOXFUROtTXLGRFRQIRUPHSUHYLVWRQDOHJLVODomRHPYLJRUOLPLWDGDD 31. CUSTOS E DESPESAS OPERACIONAIS DO SERVIÇO
GRFDSLWDOVRFLDO$&RPSDQKLDQmRFRQVWLWXLXUHVHUYDOHJDOQRH[HUFtFLRSRUMiWHUDWLQJLGRHVVHOLPLWH2XWURVUHVXOWDGRVDEUDQJHQWHV
D &XVWRGH(QHUJLD(OpWULFD
(VWmRVHQGRUHFRQKHFLGRVHP2XWURV5HVXOWDGRV$EUDQJHQWHVRVDMXVWHVGHFRUUHQWHVGDDOWHUDomRGDUHJUDFRQWiELO&3& 5 ,$6
MWh (*)
R$
±%HQHItFLRVD(PSUHJDGRVTXHHQJOREDPDVDOWHUDo}HVUHODWLYDVjUHPRomRGRPHFDQLVPRGRFRUUHGRUHRFRQFHLWRGHUHWRUQRV
2014
2013
2014
2013
HVSHUDGRVVREUHDWLYRVGRSODQRGHEHQHItFLRGH¿QLGRGHSUHYLGrQFLDSULYDGD$&RPSDQKLDUHFRQKHFHXHPGHGH]HPEURGHR
Energia comparada para revenda
PRQWDQWHOtTXLGRQHJDWLYRGH5 5SRVLWLYRHP
(QHUJLDDGTXLULGDDWUDYpVGHOHLOmRQRDPELHQWHUHJXODGR$&5
(QHUJLDDGTXLULGDFRQWUDWRELODWHUDO
30. RECEITA LÍQUIDA
&RQWUDWRVSRUFRWDVGHJDUDQWLDILVLFD
6HJXHDFRPSRVLomRGDUHFHLWDOtTXLGDSRUQDWXUH]DHVXDVGHGXo}HV
&RWDVGDV8VLQDV$QJUD,H$QJUD,,
Ref.
2014
2013
(QHUJLDFXUWRSUD]R3/'
)RUQHFLPHQWRGHHQHUJLD
D
352,1)$
5HFHLWDGHGLVWULEXLomR
5HVVDUFLPHQWR(QHUJLD
5HPXQHUDomRILQDQFHLUDZDFF
$SRUWH&'(&RQWD$&5&&((
&kPDUDGH&RPHUFLDOL]DomRGH(QHUJLD&&((
E
&UpGLWRVGH3,6H&2),16
5HFHLWDSHODGLVSRQLELOLGDGHGDUHGHHOpWULFD
F
7RWDO
5HFHLWDGHGLVWULEXLomR
Encargos de uso dos sistemas de transmissão e distribuição
5HPXQHUDomRILQDQFHLUDZDFF
(QFDUJRVGHUHGHEiVLFD
$WLYRVHSDVVLYRVILQDQFHLURVVHWRULDLV
G
(QFDUJRVGHFRQH[mR
5HFHLWDGHFRQVWUXomRGDLQIUDHVWUXWXUDGDFRQFHVVmR
(QFDUJRGHXVRGRVLVWHPDGHGLVWULEXLomR
2XWUDVUHFHLWDV
H
(QFDUJRGHVHUYLoRGRVLVWHPD(66
7RWDOUHFHLWDEUXWD
(QFDUJRVGHHQHUJLDGHUHVHUYD((5
'HGXo}HVGDUHFHLWDEUXWD
I
&UpGLWRVGH3,6H&2),16
7RWDOUHFHLWDRSHUDFLRQDOOtTXLGD
D )RUQHFLPHQWRGH(QHUJLD $FRPSRVLomRGRIRUQHFLPHQWRGHHQHUJLDHOpWULFDSRUFODVVHGHFRQVXPLGRUHVpDVHJXLQWH
Nº de consumidores
,QIRUPDo}HVQmRDXGLWDGDV
faturados (*)
MWh (*)
R$ mil
E &XVWRGHRSHUDomRHGHVSHVDVRSHUDFLRQDLV
Ref.
2014
2013
2014
2013
2014
2013
2014
2013
&RQVXPLGRUHV
Custos dos
Despesas
Despesas gerais e
5HVLGHQFLDO
Custo / Despesas
Ref.
serviços
com vendas
administrativas
Total
Total
,QGXVWULDO
,
&RPHUFLDO
3HVVRDO
$GPLQLVWUDGRUHV
5XUDO
3RGHUS~EOLFR
(QWLGDGHGHSUHYLGrQFLDSULYDGD
,OXPLQDomRS~EOLFD
0DWHULDO
6HUYLoRS~EOLFR
&RPEXVWtYHOSDUDSURGXomRGHHQHUJLD
6HUYLoRVGHWHUFHLURV
&RQVXPRSUySULR
6XSULPHQWR
7D[DGHILVFDOL]DomRVHUYLoRHQHUJLDHOpWULFD±
)RUQHFLPHQWRQmRIDWXUDGR
7)6((
$PRUWL]DomR
,,
5HFODVVLILFDomRGDUHFHLWDSHODGLVSRQLELOLGDGH
$UUHQGDPHQWRVHDOXJXpLV
GDUHGHHOpWULFD&RQVXPLGRUFDWLYR
7ULEXWRV
6XEYHQomR
3URYLV}HVOtTXLGDV3&/'
7RWDO
3HUGDVFRQWDDUHFHEHUFRQVXPLGRUHV
(PDWHQGLPHQWRDR'HVSDFKR$1((/QGHD&RPSDQKLDHIHWXRXDVHJUHJDomRGDUHFHLWDGHFRPHUFLDOL]DomR 3URYLV}HVOtTXLGDVFRQWLQJrQFLDV
HGLVWULEXLomRXWLOL]DQGRXPD³786'PpGLD´FDOFXODGDDSDUWLUGD786'KRPRORJDGDSDUDFRQVXPLGRUHVFDWLYRV ,QIRUPDo}HVQmR 3URYLV}HVDWXDULDLV
,,,
DXGLWDGDV5HDMXVWH7DULIiULR$QXDO,57 $$1((/DWUDYpVGD5HVROXomR+RPRORJDWyULDQGHGHDEULOGHSXEOLFDGD 2XWURV
QR'LiULR2¿FLDOGD8QLmRGRGLD GHDEULOGHKRPRORJRXRUHVXOWDGRGR5HDMXVWH7DULIiULR$QXDOGD&RPSDQKLDHP 7RWDOFXVWRVGHVSHVDV
,3HVVRDO
GRVTXDLVFRUUHVSRQGHPDRUHDMXVWHWDULIiULRHFRQ{PLFRH DRVFRPSRQHQWHV¿QDQFHLURVSHUWLQHQWHV&RQVLGHUDQGRFRPR
2014
2013
UHIHUrQFLDRVYDORUHVSUDWLFDGRVDWXDOPHQWHRHIHLWRWDULIiULRPpGLRDVHUSHUFHELGRSHORVFRQVXPLGRUHVGDFRQFHVVLRQiULDpGH
5HPXQHUDo}HV
(QFDUJRVVRFLDLV
Receita Anual(RA0)
3.089.174
(QFDUJRV6HWRULDLV
$X[tOLRDOLPHQWDomR
&RPSUDGH(QHUJLD(OpWULFD
&RQYrQLRDVVLVWHQFLDOHRXWURVEHQHItFLRV
7UDQVSRUWHGH(QHUJLD
5HVFLV}HV
)pULDVHVDOiULR
2.380.791
Parcela A
3ODQRGHVD~GH
Remuneração Bruta de Capital - Parcela B
1.142.381
&RQWHQFLRVRWUDEDOKLVWD
3.523.172
Receita Requerida (Parcela A +B)
3DUWLFLSDomRQRVUHVXOWDGRV
CVA e Neutralidade
59.355
(QFHUUDPHQWRGHRUGHPHPFXUVR
6.388
Componentes Financeiros
7UDQVIHUrQFLDVSDUDRUGHQV
Total Comp. Financeiros e Subsídios
65.743
7RWDO
5HDMXVWH(FRQ{PLFR> @
,,$PRUWL]DomR
&RPSRQHQWHV)LQDQFHLURVH6XEVtGLRV> @
2014
2013
Reajuste Tarifário Total [ (4) + (5) ]
15,99%
4XRWDGHDPRUWL]DomRQRH[HUFtFLR
Reajuste Percebido pelo Consumidor (*)
17,75%
&UpGLWR3,6&2),16
,QIRUPDo}HVQmRDXGLWDGDV
$VQRYDVWDULIDVHQWUDUDPHPYLJRUDSDUWLUGRGLD GHDEULOGHFRPYLJrQFLDDWpGHDEULOGH E &kPDUDGH&RPHUFLDOL]DomR
,,,2XWURVFXVWRVHGHVSHVDVRSHUDFLRQDLV
GH (QHUJLD &&(( 2V PRQWDQWHV GH UHFHLWDVGHVSHVDV IDWXUDGRV HRX SDJRV SHODV FRQFHVVLRQiULDV TXH WLYHUDP H[FHGHQWHIDOWD
GH HQHUJLD FRPHUFLDOL]DGRV QR kPELWR GD &&(( IRUDP LQIRUPDGRV SHOD PHVPD H UHIHUHQGDGRV SHOD &RPSDQKLD F 5HFHLWD SHOD
2014
2013
GLVSRQLELOLGDGH GD UHGH HOpWULFD $ UHFHLWD FRP 7DULID GH 8VR GR 6LVWHPD GH 'LVWULEXLomR 786' UHIHUHVH EDVLFDPHQWH D YHQGD GH 6HJXURV
HQHUJLDSDUDFRQVXPLGRUHVOLYUHVFRPDFREUDQoDGHWDULIDSHORXVRGDUHGHGHGLVWULEXLomR
'RDo}HVHFRQWULEXLo}HV
Ref.
2014
2013
5HFXSHUDomRGHGHVSHVD
5HFHLWDSHODGLVSRQLELOLGDGHGDUHGHHOpWULFD&RQVXPLGRUOLYUH
5HFHLWDSHODGLVSRQLELOLGDGHGDUHGHHOpWULFD&RQVXPLGRU&DWLYR
ÏUJmRVGHFODVVHGR6HWRU(OpWULFR
'HVSHVDVGHYLDJHP
&RQVXPRSUySULRHHQHUJLDHOpWULFD
9LGHFRPHQWiULRVQRWD D DFLPD
G $WLYRVHSDVVLYRV¿QDQFHLURVVHWRULDLV
3URSDJDQGDHSXEOLFLGDGH
2014
,QGHQL]DomRSURFHVVRVFtYHLVHILVFDLV
&9$H1HXWUDOLGDGH
$OLPHQWDomR
(QHUJLD
(QFHUUDPHQWRGHRUGHPHPFXUVR
(QFDUJRGH6HUYLoRGR6LVWHPD(66
&RQWHQFLRVR7UDEDOKLVWD7HUFHLURV
1HXWUDOLGDGHGRVHQFDUJRVVHWRULDLV
2XWURV
6REUHFRQWUDWDomR
2XWUDV&9$V
7RWDO
&RPSRQHQWHV)LQDQFHLURVH6XEVtGLRV
(QHUJLD(OHWURQXFOHDU
([SRVLomR)LQDQFHLUD
2XWURVFRPSRQHQWHVILQDQFHLURV
7RWDO
H 2XWUDVUHFHLWDV
32. RECEITAS E DESPESAS FINANCEIRAS
2014
5HQGDGDSUHVWDomRGHVHUYLoRV
$UUHQGDPHQWRVHDOXJXpLV
6HUYLoRWD[DGR
7D[DGHLOXPLQDomRS~EOLFD
$GPLQLVWUDomRGHIDWXUDVGHIUDXGHV
&RPLVVmRVHUYLoRVGHWHUFHLURV
0XOWDLQIUDomRFRQVXPLGRU
2XWUDVUHFHLWDV
2013
I 'HGXo}HVGDUHFHLWDEUXWD
2014
IMPOSTOS:
,&06
3,6
&2),16
,66
ENCARGOS SETORIAIS:
4XRWDSDUDUHVHUYDJOREDOGHUHYHUVmR5*5
&RQWDGHGHVHQYROYLPHQWRHQHUJpWLFR&'(
6XEYHQomR±FRQWDFRQVXPRGHFRPEXVWtYHO±&&&
3URJUDPDGH(ILFLHQWL]DomR(QHUJpWLFD3((
)XQGR1DFLRQDOGH'HVHQYROYLPHQWR&LHQWtILFRH7HFQROyJLFR)1'&7
(PSUHVDGH3HVTXLVD(QHUJpWLFD(3(
3HVTXLVDHGHVHQYROYLPHQWR3 '
7RWDO
2013
Receitas Financeiras
5HQGDGHDSOLFDo}HVILQDQFHLUDV
-XURVFRPLVV}HVHDFUpVFLPRPRUDWyULRGHHQHUJLD
9DULDomRPRQHWiULD
9DULDomRFDPELDO
2SHUDo}HVVZDS
5HFHLWD)LQDQFHLUDGD&RQFHVVmR
$WXDOL]DomR'HSyVLWRV-XGLFLDV
0XOWDVREUH)RUQHFHGRU
5HPXQHUDomRILQDQFHLUDVHWRULDO
2XWUDVUHFHLWDVILQDQFHLUDV
7RWDO
Despesas Financeiras
(QFDUJRVGHGtYLGD
9DULDomRPRQHWiULD
9DULDomRFDPELDO
2SHUDo}HVVZDS
0XOWDVUHJXODWyULDV
3HUGDDFUpVFLPRVPRUDWyULRV
2EULJDo}HV3yV(PSUHJR
,2)
(QFDUJRV3 '3((
5HPXQHUDomRILQDQFHLUDVHWRULDO
3HQDOLGDGH8QLYHUVDOL]DomR
2XWUDVGHVSHVDVILQDQFHLUDV
7RWDO
2014
2013
2014
2013
33. PARTICIPAÇÕES NOS RESULTADOS
$&RPSDQKLDPDQWpPRSURJUDPDGHSDUWLFLSDomRGRVHPSUHJDGRVQRVOXFURVHUHVXOWDGRVQRVPROGHVGD/HLQHDUWLJRQ
GD/HLQEDVHDGRHPDFRUGRGHPHWDVRSHUDFLRQDLVH¿QDQFHLUDVSUHYLDPHQWHHVWDEHOHFLGDVFRPRVPHVPRV2PRQWDQWH
GHVWDSDUWLFLSDomRSDUDRH[HUFtFLRGHIRLGH5 5 HP