As filed with the Securities and Exchange Commission on December13, 2011
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 20-F/A
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2010
Commission file number: 001-14668
COMPANHIA PARANAENSE DE ENERGIA – COPEL
(Exact Name of Registrant as Specified in its Charter)
Energy Company of Paraná (Translation of Registrant’s Name into English) | The Federative Republic of Brazil (Jurisdiction of Incorporation or Organization) |
Rua Coronel Dulcídio, 800
80420-170 Curitiba, Paraná, Brazil
(Address of Principal Executive Offices)
Lindolfo Zimmer
+55 41 3222 2027 – ri@copel.com
Rua Coronel Dulcídio, 800, 3rd floor - 80420-170 Curitiba, Paraná, Brazil
(Name, telephone, e-mail and/or facsimile number and address of company contact person)
Securities registered or to be registered pursuant to Section 12(b) of the Act:
| Name of Each Exchange on Which Registered |
Preferred Class B Shares, without par value* | New York Stock Exchange |
American Depositary Shares (as evidenced by American Depositary Receipts), each representing one Preferred Class B Share | New York Stock Exchange |
* Not for trading, but only in connection with the listing of American Depositary Shares on the New York Stock Exchange.
Securities registered or to be registered pursuant to Section 12(g) of the Act: None
Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act: None
Indicate the number of outstanding shares of each of the Issuer’s classes of capital or common stock as of December 31, 2010:
145,031,080 Common Shares, without par value
389,931 Class A Preferred Shares, without par value
128,234,364 Class B Preferred Shares, without par value
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yesx No¨
If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
Yes¨ Nox
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
Yesx No¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
N/A
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Securities Exchange Act of 1934. (Check one):
Large accelerated filerx Accelerated filer¨ Non-accelerated filer¨
Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:
U.S. GAAP¨ IFRS x Other¨
If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow.
N/A
If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of 1934).
Yes¨ Nox
EXPLANATORY NOTE
Companhia Paranaense de Energia Copel (the Company ) is filing this Form 20-F/A (the Amendment ) to its Annual Report on Form 20-F filed on June 30, 2011 (the Annual Report ) to include in Item 18 Schedule A, which contains the condensed financial information required by Rule 12-04 of Regulation S-X.
Other than the foregoing item, no part of the Annual Report is being amended, and the filing of this Amendment should not be understood to mean that any other statements contained in the Annual Report are true or complete as of any date subsequent to June 30, 2011.
1
Item 18. Financial Statements
Reference is made to pages F-1 through F-144.
2
Exhibit 12.1
CERTIFICATION PURSUANT TO RULES 13a-14(a) AND 15d-14(a) AS ADOPTED
UNDER SECTION 302 OF THE SARBANES-OXLEY ACT
| |
I, Lindolfo Zimmer, certify that: |
|
1. | I have reviewed this annual report on Form 20-F/A of Companhia Paranaense de Energia COPEL (the"Company" ); |
| |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to statea material fact necessary to make the statements made, in light of the circumstances under which suchstatements were made, not misleading with respect to the period covered by this report; |
|
|
|
3. | Based on my knowledge, the financial statements, and other financial information included in this report,fairly present in all material respects the financial condition, results of operations and cash flows of theCompany as of, and for, the periods presented in this report; |
|
|
|
4. | The Company s other certifying officer and I are responsible for establishing and maintaining disclosurecontrols and procedures (as defined in the Exchange Act Rules 13a-15(e) and 15d-15(e)) and internalcontrol over financial reporting (as defined in the Exchange Act Rules 13a-15(f) and 15d-15(f)) for theCompany and have: |
|
|
|
| | |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls andprocedures to be designed under our supervision, to ensure that material information relating to theCompany, including its consolidated subsidiaries, is made known to us by others within thoseentities, particularly during the period in which this report is being prepared; |
|
|
|
|
| (b) | Designed such internal control over financial reporting, or caused such internal control overfinancial reporting to be designed under our supervision, to provide reasonable assuranceregarding the reliability of financial reporting and the preparation of financial statements forexternal purposes in accordance with generally accepted accounting principles; |
|
|
|
|
| (c) | Evaluated the effectiveness of the company s disclosure controls and procedures and presented inthis report our conclusions about the effectiveness of the disclosure controls and procedures, as ofthe end of the period covered by this report based on such evaluation; and |
|
|
|
| (d) | Disclosed in this report any change in the Company s internal control over financial reporting thatoccurred during the period covered by the annual report that has materially affected, or isreasonably likely to materially affect, the Company s internal control over financial reporting; and |
|
|
| |
5. | The Company s other certifying officer and I have disclosed, based on our most recent evaluation ofinternal control over financial reporting, to the Company s auditors and the audit committee of theCompany s board of directors (or persons performing the equivalent functions): |
|
|
| | |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal controlover financial reporting which are reasonably likely to adversely affect the company s ability torecord, process, summarize and report financial information; and |
|
|
|
| (b) | Any fraud, whether or not material, that involves management or other employees who have asignificant role in the Company s internal control over financial reporting. |
|
Date: December13, 2011
| | | |
| | /s/ Lindolfo Zimmer | |
| | Name: Lindolfo Zimmer | |
| | Title: Chief Executive Officer | |
3
Exhibit 12.2
CERTIFICATION PURSUANT TO RULES 13a-14(a) AND 15d-14(a) AS ADOPTED
UNDER SECTION 302 OF THE SARBANES-OXLEY ACT
| |
I, Ricardo Portugal Alves, certify that: |
|
1. | I have reviewed this annual report on Form 20-F/A of Companhia Paranaense de Energia COPEL (the "Company"); |
| |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to statea material fact necessary to make the statements made, in light of the circumstances under which suchstatements were made, not misleading with respect to the period covered by this report; |
|
|
|
3. | Based on my knowledge, the financial statements, and other financial information included in this report,fairly present in all material respects the financial condition, results of operations and cash flows of theCompany as of, and for, the periods presented in this report; |
|
|
|
4. | The Company s other certifying officer and I are responsible for establishing and maintaining disclosurecontrols and procedures (as defined in the Exchange Act Rules 13a-15(e) and 15d-15(e)) and internalcontrol over financial reporting (as defined in the Exchange Act Rules 13a-15(f) and 15d-15(f)) for theCompany and have: |
|
|
|
| | |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls andprocedures to be designed under our supervision, to ensure that material information relating to theCompany, including its consolidated subsidiaries, is made known to us by others within thoseentities, particularly during the period in which this report is being prepared; |
|
|
|
|
| (b) | Designed such internal control over financial reporting, or caused such internal control overfinancial reporting to be designed under our supervision, to provide reasonable assuranceregarding the reliability of financial reporting and the preparation of financial statements forexternal purposes in accordance with generally accepted accounting principles; |
|
|
|
|
| (c) | Evaluated the effectiveness of the Company s disclosure controls and procedures and presented inthis report our conclusions about the effectiveness of the disclosure controls and procedures, as ofthe end of the period covered by this report based on such evaluation; and |
|
|
|
| (d) | Disclosed in this report any change in the Company s internal control over financial reporting thatoccurred during the period covered by the annual report that has materially affected, or isreasonably likely to materially affect, the Company s internal control over financial reporting; and |
|
|
| |
5. | The Company s other certifying officer and I have disclosed, based on our most recent evaluation ofinternal control over financial reporting, to the Company s auditors and the audit committee of theCompany s board of directors (or persons performing the equivalent functions): |
|
|
| | |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal controlover financial reporting which are reasonably likely to adversely affect the Company s ability torecord, process, summarize and report financial information; and |
|
|
|
| (b) | Any fraud, whether or not material, that involves management or other employees who have asignificant role in the Company s internal control over financial reporting. |
|
Date: December13, 2011
| | | |
| | /s/ Ricardo Portugal Alves | |
| | Name: Ricardo Portugal Alves | |
| | Title: Chief Financial Officer | |
4
Exhibit 13.1
CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
(SUBSECTIONS (a) AND (b) OF SECTION 1350, CHAPTER 63 OF TITLE 18, UNITED STATES CODE)
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code), each of the undersigned officers of Companhia Paranaense de Energia - COPEL (theCompany ), does hereby certify, to such officer s knowledge, that:
The Annual Report on Form 20-F/A for the year ended December 31, 2010 (theForm 20-F/A ) of the Company fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in the Form 20-F/A fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: December 13, 2011
| | | |
| | /s/ Lindolfo Zimmer | |
| | Name: Lindolfo Zimmer | |
| | Title: Chief Executive Officer | |
5
Exhibit 13.2
CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
(SUBSECTIONS (a) AND (b) OF SECTION 1350, CHAPTER 63 OF TITLE 18, UNITED STATES CODE)
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code), each of the undersigned officers of Companhia Paranaense de Energia - COPEL (theCompany ), does hereby certify, to such officer s knowledge, that:
The Annual Report on Form 20-F/A for the year ended December 31, 2010 (theForm 20-F/A ) of the Company fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in the Form 20-F/A fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: December13, 2011
| | | |
| | /s/ Ricardo Portugal Alves | |
| | Name: Ricardo Portugal Alves | |
| | Title: Chief Financial Officer | |
6
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of Companhia Paranaense de Energia - COPEL Curitiba - PR, Brazil | |
|
|
|
We have audited the financial statements of Companhia Paranaense de Energia -COPEL and subsidiaries (the "Company") as of December 31, 2010 and 2009 and as of January 1, 2009, and for each of the two years in the period ended December 31, 2010, and the Company's internal control over financial reporting as of December 31, 2010, and have issued our reports thereon dated June 16, 2011; such reports have previously been filed as part of the Company's Annual Report on Form 20-F for the year ended December 31, 2010. Our audits also included the financial statement schedule of the Company listed in the accompanying schedule to Item 18. This financial statement schedule is the responsibility of the Company's management. Our responsibility is to express an opinion based on our audits. In our opinion, such financial statement schedule, when considered in relation to the basic financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.
/s/ Deloitte Touche Tohmatsu Auditores Independentes
Curitiba, Paraná, Brazil
June 16, 2011
F-1
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Financial Position
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
ASSETS | Note | | | |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
CURRENT ASSETS | | | | |
Cash and cash equivalents | 5 | 1,794,416 | 1,518,523 | 1,649,481 |
Bonds and securities | 6 | 534,095 | 365,243 | 314,774 |
Collaterals and escrow accounts | 6 | 64,078 | 5,047 | 127 |
Customers and distributors | 7 | 1,162,627 | 1,071,986 | 981,842 |
Dividends receivable | 15 | 5,851 | 5,135 | 5,247 |
CRC transferred to the State Government | 8 | 58,816 | 49,549 | 47,133 |
Receivables related to concession | 9 | 54,700 | 44,070 | 27,685 |
Other receivables | 10 | 161,069 | 133,002 | 105,050 |
Inventories | 11 | 121,424 | 112,102 | 83,547 |
Income tax and social contribution | 12 | 158,213 | 270,558 | 200,544 |
Other current recoverable taxes | 12 | 37,536 | 31,933 | 28,021 |
Prepaid expenses | 13 | 4,965 | 4,966 | 3,573 |
| | | | |
| | 4,157,790 | 3,612,114 | 3,447,024 |
| | | | |
NONCURRENT ASSETS | | | | |
Noncurrent receivables | | | | |
Bonds and securities | 6 | 7,151 | 40,103 | 69,063 |
Collaterals and escrow accounts | 6 | 26,280 | 24,195 | 37,868 |
Customers and distributors | 7 | 43,729 | 51,932 | 85,046 |
CRC transferred to the State Government | 8 | 1,282,377 | 1,205,025 | 1,272,770 |
Judicial deposits | 14 | 400,699 | 159,012 | 173,514 |
Receivables related to concession | 9 | 2,423,345 | 1,828,220 | 1,460,462 |
Other receivables | 10 | 15,224 | 16,949 | 12,214 |
Income tax and social contribution | 12 | 12,341 | - | - |
Other noncurrent recoverable taxes | 12 | 84,862 | 83,957 | 62,468 |
Deferred income tax and social contribution | 12 | 507,710 | 397,882 | 398,873 |
Receivables from related parties | 15 | 1,575 | - | - |
| | 4,805,293 | 3,807,275 | 3,572,278 |
| | | | |
Investments | 16 | 483,450 | 405,653 | 406,755 |
Property, plant, and equipment, net | 17 | 6,663,945 | 6,659,648 | 6,772,095 |
Intangible assets | 18 | 1,748,954 | 1,828,213 | 1,735,689 |
| | | | |
| | 13,701,642 | 12,700,789 | 12,486,817 |
| | | | |
TOTAL ASSETS | | 17,859,432 | 16,312,903 | 15,933,841 |
|
The accompanying notes are an integral part of these financial statements. |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Financial Position
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
LIABILITIES | Note | | | |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
CURRENT LIABILITIES | | | | |
Payroll, social charges and accruals | 19 | 175,584 | 206,957 | 159,388 |
Suppliers | 20 | 612,568 | 543,529 | 497,832 |
Income tax and social contribution | 12 | 153,249 | 124,505 | 134,263 |
Other tax payable | 12 | 378,871 | 325,990 | 235,588 |
Loans and financing | 21 | 83,095 | 81,698 | 98,461 |
Debentures | 22 | 621,157 | 54,195 | 195,000 |
Dividends payable | | 163,634 | 90,806 | 243,652 |
Post-employment benefits | 23 | 24,255 | 22,505 | 21,344 |
Customer charges due | 24 | 56,105 | 29,523 | 43,123 |
Research and Development and Energy Efficiency | 25 | 155,991 | 121,005 | 126,484 |
Payables related to concession - use of public property | 26 | 40,984 | 38,029 | 38,166 |
Other accounts payable | 27 | 71,308 | 84,581 | 75,744 |
| | | | |
| | 2,536,801 | 1,723,323 | 1,869,045 |
| | | | |
NONCURRENT LIABILITIES | | | | |
Suppliers | 20 | 144,936 | 175,796 | 214,157 |
Tax payable | 12 | 32,252 | 131,650 | 618 |
Deferred income tax and social contribution | 12 | 887,218 | 901,084 | 935,022 |
Loans and financing | 21 | 1,280,982 | 784,144 | 769,056 |
Debentures | 22 | - | 753,384 | 802,116 |
Post-employment benefits | 23 | 384,208 | 352,976 | 331,165 |
Research and Development and Energy Efficiency | 25 | 90,732 | 90,493 | 72,079 |
Payables related to concession - use of public property | 26 | 340,099 | 312,626 | 319,433 |
Other accounts payable | 27 | - | 2,953 | 6,674 |
Reserve for risks | 28 | 866,378 | 560,111 | 653,382 |
| | | | |
| | 4,026,805 | 4,065,217 | 4,103,702 |
EQUITY | 29 | | | |
Attributable to Parent Company | | | | |
Share capital | | 6,910,000 | 4,460,000 | 4,460,000 |
Capital reserves | | - | 838,340 | 838,340 |
Equity valuation adjustments | | 1,559,516 | 1,660,634 | 1,750,069 |
Legal reserves | | 478,302 | 428,912 | 377,590 |
Retained earnings | | 2,056,526 | 2,908,112 | 2,316,218 |
Additional proposed dividends | | 25,779 | - | - |
| | 11,030,123 | 10,295,998 | 9,742,217 |
| | | | |
Attributable to non-controlling interest | | 265,703 | 228,365 | 218,877 |
| | | | |
| | 11,295,826 | 10,524,363 | 9,961,094 |
| | | | |
TOTAL LIABILITIES AND EQUITY | | 17,859,432 | 16,312,903 | 15,933,841 |
|
The accompanying notes are an integral part of these financial statements. |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statements of Operations
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | |
CONTINUOUS OPERATIONS | Note | | |
| | 2010 | 2009 |
OPERATING REVENUES | | | |
Electricity sales to final customers | 30 | 2,213,403 | 2,059,554 |
Electricity sales to distributors | 30 | 1,288,001 | 1,209,157 |
Use of main distribution and transmission grid | 30 | 2,272,421 | 1,975,117 |
Construction revenues | 30 | 663,534 | 601,880 |
Telecommunications revenues | 30 | 97,882 | 80,262 |
Distribution of piped gas | 30 | 237,272 | 205,158 |
Other operating revenues | 30 | 128,600 | 119,012 |
| | 6,901,113 | 6,250,140 |
| | | | |
Cost of sales and services provided | | | |
Electricity purchased for resale | 31 | (1,972,275) | (1,816,848) |
Use of main distribution and transmission grid | 31 | (592,741) | (553,174) |
Personnel and Management | 31 | (634,277) | (630,917) |
Pension and healthcare plans | 31 | (97,528) | (85,243) |
Materials and supplies | 31 | (75,533) | (58,993) |
Raw materials and supplies for power generation | 31 | (22,975) | (21,231) |
Natural gas and supplies for the gas business | 31 | (144,648) | (128,916) |
Third-party services | 31 | (245,232) | (228,579) |
Depreciation and amortization | 31 | (511,491) | (509,230) |
Construction costs | 31 | (662,887) | (601,614) |
Other | 31 | (16,556) | 5,961 |
| | (4,976,143) | (4,628,784) |
| | | | |
GROSS PROFIT | | 1,924,970 | 1,621,356 |
Other Operating Revenues (Expenses) | | | |
Sales expenses | 31 | (62,466) | (54,281) |
General and administrative expenses | 31 | (353,626) | (434,693) |
Other revenues (expenses), net | 31 | (575,908) | (89,247) |
Result of equity in investees | 16 | 99,337 | 14,327 |
| | (892,663) | (563,894) |
| | | | |
OPERATING INCOME BEFORE FINANCIAL RESULTS | | 1,032,307 | 1,057,462 |
| | | | |
Financial income ( Expenses ) | | | |
Financial revenues | 32 | 652,231 | 337,396 |
Financial expenses | 32 | (303,806) | (330,661) |
| | 348,425 | 6,735 |
| | | | |
OPERATING INCOME | | 1,380,732 | 1,064,197 |
INCOME TAX AND SOCIAL CONTRIBUTION | | | |
Income tax and social contribution | 12 | (497,968) | (290,770) |
Deferred income tax and social contribution | 12 | 127,517 | 38,851 |
| | (370,451) | (251,919) |
| | | | |
NET INCOME FOR THE PERIOD | | 1,010,281 | 812,278 |
Attributable to Parent Company | | 987,807 | 791,776 |
Attributable to non-controlling interest | | 22,474 | 20,502 |
| | | | |
BASIC AND DILUTED NET EARNING PER SHARE ATTRIBUTED | | | |
TO PARENT COMPANY SHAREHOLDERS - in reais | | | |
Class A preferred shares | 29 | 5.2075 | 3.7066 |
Class B preferred shares | 29 | 3.7904 | 3.0389 |
Common shares | 29 | 3.4456 | 2.7624 |
The accompanying notes are an integral part of these financial statements. |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Comprehensive Income
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| 2010 | 2009 |
NET INCOME FOR THE PERIOD | 1,010,281 | 812,278 |
Adjustments to financial assets classified as available for sale - Distribution concession | 3,029 | 17,369 |
(-) Taxes on financial asset adjustments | (1,030) | (5,905) |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 1,012,280 | 823,742 |
Attributed to Parent Company | 989,806 | 803,240 |
Attributed to non-controlling | 22,474 | 20,502 |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Changes in Equity
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | | | | |
| | Attributable to Parent Company | Total | Attributable to non- controlling | Consolidated Total |
| | | | Equity | Accumulated Other | Income reserves |
| | Retained | Additional | |
| | Share | Capital | valuation | Comprehensive | Legal | earnings | proposed | Retained |
| Note | capital | reserves | adjustments | Income | reserve | reserve | dividends | earnings |
Balance as of January 1, 2009 (after adoption of the new accounting rules) | | 4,460,000 | 838,340 | 1,750,069 | - | 377,590 | 2,316,218 | - | - | 9,742,217 | 218,877 | 9,961,094 |
| | | | | | | | | | | | |
Net income for the period | | - | - | - | - | - | - | - | 791,776 | 791,776 | 20,502 | 812,278 |
Other comprehensive income | | | | | | | | | | | | |
Adjustments to financial assets deemed available for sale, net of taxes | | - | - | - | 11,464 | - | - | - | - | 11,464 | - | 11,464 |
Total comprehensive income for the period | | - | - | - | 11,464 | - | - | - | 791,776 | 803,240 | 20,502 | 823,742 |
Transfer to retained earnings | 29 | - | - | (100,899) | - | - | - | - | 100,899 | - | - | - |
Allocation proposed at the G.S.M.: | | | | | | | | | | | | |
Legal reserve | | - | - | - | - | 51,322 | - | - | (51,322) | - | - | - |
Interest on capital | | - | - | - | - | - | - | - | (230,000) | (230,000) | - | (230,000) |
Dividends | | - | - | - | - | - | - | - | (19,459) | (19,459) | (11,014) | (30,473) |
Retained earnings | | - | - | - | - | - | 725,652 | - | (725,652) | - | - | - |
Transfer to retained earnings | | - | - | - | - | - | (133,758) | - | 133,758 | - | - | - |
Balance as of December 31, 2009 | | 4,460,000 | 838,340 | 1,649,170 | 11,464 | 428,912 | 2,908,112 | - | - | 10,295,998 | 228,365 | 10,524,363 |
Net income for the period | | - | - | - | | - | - | - | 987,807 | 987,807 | 22,474 | 1,010,281 |
Other comprehensive income | | | | | | | | | | | | |
Adjustments to financial assets deemed available for sale, net of taxes | | - | - | - | 1,999 | - | - | - | - | 1,999 | - | 1,999 |
Total comprehensive income for the period | | - | - | - | 1,999 | - | - | - | 987,807 | 989,806 | 22,474 | 1,012,280 |
Transfer to retained earnings | 29 | - | - | (103,117) | - | - | - | - | 103,117 | - | - | - |
Share capital increase | | 2,450,000 | (838,340) | - | - | - | (1,611,660) | - | - | - | - | - |
Advance for future capital increase | | - | - | - | - | - | - | - | - | - | 30,812 | 30,812 |
Allocation proposed at the G.S.M.: | | | | | | | | | | | | |
Legal reserve | | - | - | - | - | 49,390 | - | - | (49,390) | - | - | - |
Interest on capital | | - | - | - | - | - | - | - | (200,000) | (200,000) | - | (200,000) |
Dividends | | - | - | - | - | - | - | 25,779 | (81,460) | (55,681) | (15,948) | (71,629) |
Retained earnings | | - | - | - | - | - | 760,074 | - | (760,074) | - | - | - |
Balance as of December 31, 2010 | | 6,910,000 | - | 1,546,053 | 13,463 | 478,302 | 2,056,526 | 25,779 | - | 11,030,123 | 265,703 | 11,295,826 |
|
The accompanying notes are an integral part of these financial statements. |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Cash Flows
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | |
| Note | | |
| | 2010 | 2009 |
Cash flows from operating activities | | | |
Net income for the period | | 1,010,281 | 812,278 |
Adjustments for the reconciliation of net income with the generation of cash | | | |
by operating activities: | | | |
Depreciation | 17.2 | 336,902 | 348,965 |
Amortization of intangible assets - concession | 18 | 200,992 | 185,785 |
Amortization of intangible assets - other | 18 | 5,098 | 5,031 |
Unrealized monetary and exchange variations, net | | (116,826) | 126,341 |
Return on accounts receivable related to concession | 9.1 | (272,613) | (282,315) |
Result of equity in subsidiaries and investees | 16.6 | (99,337) | (14,327) |
Income tax and social contribution | 12.1 | 497,968 | 290,770 |
Deferred income tax and social contribution | 12.2 | (127,517) | (38,851) |
Provision for losses in receivables related to concession | 9.3 | 21,333 | 6,700 |
Allowance for doubtful accounts | 31.6 | 26,424 | 16,448 |
Provision for losses from devaluation of investments | 31.6 | 2,114 | 733 |
Reserves (reversal) for risks | 31.6 | 334,238 | (57,118) |
Provision for post-employment benefits | | 48,314 | 34,052 |
Provision for research and development and energy efficiency | 25 | 61,339 | 56,284 |
Write-off of accounts receivable related to concession | 9.1 | 25,707 | 26,686 |
Write-off of investments | 16.6 | 589 | 160 |
Write-off of property, plant, and equipment, net | 17.4 | 26,641 | 22,594 |
Write-off of intangible assets, net | 18 | 14,871 | 17,540 |
Write-off of intangible assets related to concession - goodwill | 18.4 | 44,572 | - |
| | | | |
Increase (decrease) in assets | | | |
Customers and distributors | | 84,274 | 107,429 |
Dividends and interest on capital received | | 18,067 | 15,845 |
CRC transferred to the State Government | 8 | 129,095 | 130,967 |
Judicial deposits | | (241,687) | 14,502 |
Other receivables | | (26,522) | (33,021) |
Inventories | | (9,322) | (28,555) |
Income tax and social contribution | | 104,587 | (70,014) |
Other recoverable taxes | | 3,630 | (25,401) |
Receivables from related parties | | (1,575) | - |
Prepaid expenses | | 1 | (1,393) |
| | | | |
Increase (decrease) in liabilities | | | |
Payroll, social charges and accruals | | (31,373) | 47,569 |
Suppliers | | 4,122 | (13,415) |
Paid income tax and social contribution | | (469,224) | (300,528) |
Other taxes payables | | (62,932) | 219,341 |
Loans and financing - interest due and paid | 21 | (106,408) | (119,102) |
Debentures - interest due and paid | 22 | (71,338) | (110,035) |
Post-employment benefits | | (15,332) | (11,080) |
Customers charges due | | 26,582 | (13,600) |
Research and development and energy efficiency | | (45,399) | (56,601) |
Payables related to concession - use of public property | | (38,274) | (38,266) |
Other accounts payable | | (16,349) | 4,919 |
Reserves for risks | | (27,971) | (36,153) |
| | | | |
Net cash generated (used) by operating activities | | 1,247,742 | 1,241,164 |
(next page) | | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Consolidated Statement of Cash Flows
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
(continued) | | | |
| Note | | |
| | 2010 | 2009 |
Cash flows from investing activities | | | |
Bonds and securities | | (183,880) | (10,013) |
Additions to investiments | | (180) | (151) |
Additions to property, plant, and equipment | | (353,367) | (243,791) |
Additions to intangible assets related to concession | 18 | (655,411) | (679,248) |
Additions to other intangible assets | 18 | (28,177) | (1,122) |
Customer contributions | | 89,177 | 57,422 |
| | | | |
Net cash generated (used) by investing activities | | (1,131,838) | (876,903) |
| | | | |
Cash flows from financing activities | | | |
Paid-in capital in subsidiaries by non-controlling shareholders | | 30,812 | - |
Loans and financing from third-parties | 21 | 552,479 | 144,262 |
Payment of the principal amount of loans and financing | 21 | (46,593) | (62,987) |
Payment of the principal amount of debentures | 22 | (177,908) | (163,175) |
Dividends and interest on capital paid | | (198,801) | (413,319) |
| | | | |
Net cash generated (used) by financing activities | | 159,989 | (495,219) |
| | | | |
Increase (decrease) in cash and cash equivalents | | 275,893 | (130,958) |
| | | | |
Cash and cash equivalents at the beginning of the period | 5 | 1,518,523 | 1,649,481 |
Cash and cash equivalents at the end of the period | 5 | 1,794,416 | 1,518,523 |
| | | | |
Variation in cash and cash equivalents | | 275,893 | (130,958) |
|
The accompanying notes are an integral part of these financial statements |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
1 | General Information Companhia Paranaense de Energia - Copel (Copel, the Company or the Parent Company), headquartered at Rua Coronel Dulcídio, 800, Batel, Curitiba, State of Paraná, is a public company with shares traded on Corporate Governance Level 1 of the Special Listings of the São Paulo Stock, Commodities, and Futures Exchange (BM&FBOVESPA S.A.) and on stock exchanges in the United States of America and Spain. Copel is a mixed capital company, controlled by the Government of the State of Paraná. Copel and its subsidiaries (Group or Company) are engaged in researching, studying, planning, building, and exploiting the production, transformation, transportation, distribution, and sale of energy, in any form, but particularly electric energy. These activities are regulated by the National Electric Energy Agency (Agência Nacional de Energia Elétricaor ANEEL), which reports to the Ministry of Mines and Energy (Ministério das Minas e Energiaor MME). Additionally, Copel takes part in consortiums, private enterprises, or mixed capital companies in order to operate mostly in the areas of energy, telecommunications, natural gas, and water supply and sanitation. |
2 | Main Accounting Policies 2.1 Statement of compliance Copel’s financial statements are comprised by the consolidated financial statements prepared in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB). 2.2 Basis of presentation Authorization for the publication of these financial statements was granted at the Meeting of the Board of Officers held on March 21, 2011 and on June 16, 2011. These financial statements featured in this report are prepared based on historical cost, except in the case of certain financial instruments valued at fair value and certain property, plant, and equipment valued at deemed cost at the transition date, as described in the following accounting practices. The historical cost is usually based on the fair value of the disbursements made in exchange for the assets at hand. These consolidated financial statements are the first to be prepared by the Company in compliance with the IFRSs. The effects of the first-time adoption of the IFRSs are disclosed in Note 4. Below is a summary of the main accounting policies adopted by the Copel group: 2.3 Basis for consolidation The consolidated financial statement includes de statements of the Company and of its subsidiaries and exclusive investment funds. Control in subsidiaries is deemed as de power by the company to control their financial and operational policies to reap benefits from their activities. 2.4 Cash and cash equivalents Cash and cash equivalents includes cash, bank deposits, and temporary short-term financial investments with original maturity of 90 days. Temporary short-term investments are recorded at cost as of the date of the balance sheets, plus earnings accrued as of the final date of the fiscal year. Cash and cash equivalents, have immediate liquidity, and are subject to an insignificant risk of change in value. 2.5 Customers and distributors This item comprises billed power sales to final customers and to distributors, estimated power supplied but unbilled as of the date of the statements, and supply of natural gas, accounted for on an accrual basis. |
F - 9
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2.6 Bonds and Securities
It comprises financial instruments classified as available for sale and held to maturity. The accounting treatment of these financial instruments is described in item 2.29.
2.7 Allowance for doubtful accounts
The allowance for doubtful accounts is recorded in amounts deemed sufficient by Copel’s senior management to cover potential losses on the realization of customer receivables and others whose recovery is considered unlikely.
This allowance is set up based on the amounts overdue by residential customers for over 90 days, the amounts overdue by commercial customers for over 180 days, and the amounts overdue by industrial and rural customers, public agencies, public lighting, and public services for over 360 days. It comprises receivables billed until the date of the balance sheets, accounted for on accrual basis.
2.8 Segments
Operational segments are defined as business activities which may yield revenues and require expenses, whose operational results are regularly reviewed by the entity’s chief decision maker to underpin the decision-making regarding resources to be allocated to the segment and to evaluate its performance, and for which there is available individualized financial information.
2.9 Accounts payable related to concession – use of public property
This item corresponds to the amounts set forth in the concession agreement in connection with the right to explore hydraulic energy potential (onerous concession). These agreements are signed as Use of Public Property (Uso de Bem Públicoor UBP) agreements. Liability is recorded on the date of signature of the concession agreement, regardless of the schedule of disbursements set forth therein. The initial accrual of the liability (obligation) and the corresponding intangible asset (concession rights) corresponds to the future disbursements at present value.
Amortization of the intangible assets is calculated under the linear method for the remaining term of the concession. The financial liability is restated by the effective interest rate method and reduced by the payments under contract.
2.10 Dividends and interest on capital
The distribution of dividends and interest on capital are recorded as a liability in the Company’s financial statements at the end of the fiscal year, based on its by-laws. However, any amounts above the minimum mandatory dividends are only recorded under liabilities on the date they are approved and announced at the General Shareholders’ Meeting. The tax benefit of interest on capital is recorded in the statement of operations.
2.11 Intangible assets - concessions
Intangibles recorded at the acquisition date in companies which holds concessions and are amortized over the respective remaining terms of each concession (concession rights with limited term).
2.12 Investments in non-controlled companies
The results, assets, and liabilities of investees are incorporated into Copel’s financial statements according to the equity method. Pursuant to the equity method, investments in investees are at first recorded at cost and then adjusted for purposes of accounting of the Group’s share of comprehensive income/loss. When the Group’s share of losses in an investee exceeds its interest in it, the Group no longer recognizes these additional losses (accrual of losses down to zero). Any additional losses are only recognized if the Group has incurred legal obligations or other liabilities or has made payments on behalf of the investee.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The amount exceeding the cost of acquisition of the Group’s interest in the net fair value of assets, liabilities, and identifiable contingent liabilities of the investee on the date of acquisition is accrued as goodwill, when not related to concessions. For concessions, refer to item 2.11.
The requirements of IAS 39 are applicable for purposes of determining the need to record impairment losses in connection with the Group’s interests in investees. If necessary, the total book value of the investment (including goodwill) is tested for impairment pursuant to IAS 36 – Impairment of Assets, as a single asset, through comparison between its recoverable value and its book value. Recognized impairment losses are added to the book value of the corresponding investment. The reversal of these losses is recognized according to IAS 36 and as the recoverable value of the corresponding investment is subsequently increased.
2.13 Participation in joint ventures
A joint venture is an agreement under which the Group and other parties conduct economic activities subject to joint control, a situation where decisions about strategic financial and operational policies concerning the joint venture's activities require approval by all parties sharing joint control.
The Group presents its interest in Dominó Holdings in its consolidated financial statements according to the proportional consolidation method. The Group’s participation in the assets, liabilities, and results of Dominó Holdings are consolidated proportionally under the corresponding items of the consolidated financial statements, line by line.
2.14 Statement of operations
Revenues, costs, and expenses are recorded under the accrual method, i.e., when products are delivered and services actually rendered, regardless of receipt or payment.
2.15 Revenue recognition
Operating revenues are recognized when: (i) the amount of the revenue is reliably measurable; (ii) the costs incurred or to be incurred in the transaction are reliably measurable; (iii) it is likely that the economic benefits are received by the Company; and (iv) the risks and benefits have been fully transferred to the respective buyer.
Revenues are valued at the fair value of the payment received or to be received, with the deduction of discounts and/or bonuses granted and charges on sales.
2.15.1 Unbilled revenues
Unbilled revenues correspond to revenues from sales of power to final customers which have been delivered but not yet billed and to revenues from the use of the distribution grid not yet billed, both of which are calculated based on estimates covering the period from the meter reading day to the last day of the month.
2.15.2. Rendered services
Revenues under a service agreement are recognized according to the stage of completion of the agreement, determined as follows:
· Installation fees are recognized according to the stage of completion of the installation services, determined proportionally between the total estimated time for completion of services and the time elapsed at the end of each reporting period;
· Service fees included in the price of products sold are recognized proportionally to their total costs, based on historical trends of actual services rendered in connection with products sold previously.
· Revenues for services are recognized at the contractual rates according to the number of hours worked and whenever direct expenses are incurred based on time and materials used.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2.15.3. Construction revenues and construction costs
IFRIC 12 and SIC 29 establish that electric energy utilities should record and measure revenues of according to IAS 11 - Construction Contracts and IAS 18, IFRIC 13 and SIC 31 – Revenues, even when governed by a single concession agreement. The Company records construction revenues in connection with the construction services for infrastructure employed in the power transmission and distribution services.
The respective costs are recognized when incurred in the statement of operations for the corresponding period, as construction costs.
Given that the Company outsources the construction of power distribution infrastructure to non-related parties and that a large part of the work is carried out over short periods, the construction margin to the Company’s power distribution business is not significant, and may reach amounts close to zero.
The construction margin adopted for the transmission business in 2010 is 1.65% (1.80% in 2009) and results from a calculation methodology which takes into account the respective business risk.
2.15.4. Revenues from dividends and interest
Revenues from dividends are recognized when the shareholder's right to receive said dividends is established.
Interest revenues from financial assets are recognized when it is likely that the future economic benefits shall be earned by the Group and the amount of these revenues may be determined reliably. Interest revenues are recognized according to the straight-line method based on the effective time and interest rate applicable to the outstanding principal amount; the effective interest rate is the one which discount with precision the estimated future cash earnings over their estimated lives or terms with regard to the initial net book value of the such financial assets.
2.15.5. Lease revenues
The Group’s policy for recognition of operating lease revenues is described in Note 2.16.1 – Leases – The Group as a Lessor.
2.16 Leases
Leases are classified as financial whenever the terms of the lease substantially transfer all risks and benefits of property ownership to the lessee. All other leases are classified as operating leases.
2.16.1. The Group as a Lessor
Lease revenues from operating leases are recognized according to the linear method during the term of each lease.
2.16.2. The Group as a Lessee
Payments under operating leases are recognized as expenses according to the linear method based on the duration of the lease, except when other methods are more representative of the time when the economic benefits of the leased asset are consumed or received. Contingent payments resulting from operating leases are recognized as expenses in the period when they are settled.
2.17 Power purchase and sale transactions in the Spot Market (Electric Energy Trading Chamberor CCEE)
Power purchase and sale transactions in CCEE are recorded on the accrual basis according to the information disclosed by the Trading Chamber or to estimates prepared by Copel’s senior management, when this information is not available in time.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2.18 Research and Development Programs - R&D - and Energy Efficiency Programs - EEP
These are research and development and energy efficiency programs to which utilities are required to allocate 1% of their net operating revenues as defined by ANEEL pursuant to Law no. 9,991/00 and ANEEL Resolutions no. 300/08 and 316/08.
2.19 Provision for environmental costs and obligations
Environmental liabilities are recognized under liabilities when their occurrence is likely and may be reasonably estimated.
They are recognized as the Company assumes formal obligations before regulatory agencies or becomes aware of potential risks related to socio-environmental issues, which may lead to cash disbursements that are deemed probable and that may be estimated. During the project implementation phase, the provision is recorded against property, plant, and equipment or intangible assets in progress. Once the project enters commercial operation, all costs or expenses incurred with socio-environmental programs related to the project’s operation and maintenance licenses are recorded directly to expense for the corresponding period.
2.20 Post-employment benefits
The Company sponsors benefits plans to its employees, described in detail in Note 23. The amounts of these actuarial obligations (contributions, costs, liabilities, and/or assets) are calculated annually by an independent actuary on the same base date as the end of the fiscal period and are recorded pursuant to IAS 19, and by IFRIC 14.
The adoption of the project unit credit method adds each year of service as the source of an additional benefit unit, adding up to the calculation of the final liability.
Other actuarial assumptions are used which take into account biometric and economic tables in addition to historical data from the benefits plans, obtained from the manager of these plans, the Copel Foundation.
Actuarial gains or losses caused by changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
2.21 Taxes and social contributions
Sales and services revenues are subject to value-added tax (Imposto sobre Circulação de Mercadorias e Serviçosor ICMS) and service tax (Imposto sobre Serviçosor ISS), at the applicable rates, and to the PIS (Social Integration Program), COFINS (Contribution for the Financing of Social Security), and PASEP (Program for the Formation of the Civil Servants' Fund) social contributions.
Credits resulting from the non-cumulative nature of PIS/PASEP and COFINS charges are accounted for by deducting such from the cost of products sold in the statement of operations.
Advance payments of amounts eligible for offsetting are accounted for in current or noncurrent assets, according to their expected realization.
Income tax comprises corporate income tax and social contribution, which are calculated based on taxable income (adjusted income), at the applicable rates, which are: 15%, plus 10% on any amounts exceeding R$240 a year, for corporate income tax, and 9% for social contribution.
Deferred income tax and social contribution credits resulting from temporary discrepancies, tax losses or negative bases for the calculation of social contribution are recognized only as long as there is a possibility of a tax basis that allows for their realization. Deferred income tax and social contribution assets have been calculated on taxes losscarryforwards, and temporary differences, at the applicable rates, and take into account the expected future generation of taxable income, based on technical feasibility studies approved by the Company’s Board of Directors.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Provisional Measure no. 449/08, converted into Law no. 11,941/09, created the Transitional Tax Regime (Regime Tributário de Transiçãoor RTT), applicable to entities subject to corporate income tax (Imposto de Renda da Pessoa Jurídicaor IRPJ) based on taxable income. The adoption of this regime was optional in 2008 and 2009, whereas in 2010 it became mandatory and will remain so until a new law is passed governing the tax effects of the new accounting methods and criteria, with a view to tax neutrality.
The goal of this tax regime is to neutralize the potential tax impact resulting from the changes in accounting criteria for the recognition of revenues, costs, and expenses introduced by Law no. 11,638/07.
With the adoption of this regime the changes in criteria for the recognition of revenues, costs, and expenses will not have an effect on the assessment of the basis for the calculation of taxes, both on revenues and on income. The accounting methods and criteria to be considered for tax purposes are those in effect as of December 31, 2007.
2.22 Property, Plant, and Equipment
The Company has adopted the deemed cost to determine the fair value of Copel Geração e Transmissão’s property, plant, and equipment, specifically for the generation business as of the date of transition of Copel’s financial statements to the IFRSs (January 1, 2009). These assets are depreciated according to the linear method based on annual rates set forth and reviewed periodically by ANEEL, which are used and accepted by the market as representative of the economic useful life of the assets related to concession's infrastructure, limited to the term of mentioned concession, when applicable. The estimated useful life, the residual amounts, and depreciation are reviewed as of the date of the balance sheets, and the effect of any changes in estimates is recorded prospectively. (see Note 4.2.8).
Internal studies by the Group have shown that the balances as of January 1, 2009 of assets related to telecommunications business were compatible with their fair values and supported by impairment tests. (see Note 4.2.8).
Costs directly attributable to construction work as well as interest and financial charges on loans from third-parties during construction are recorded under property, plant, and equipment in progress.
2.23 Accounts receivable related to concession
2.23.1. Financial assets - Distribution
These refer to reimbursements set forth in the public power distribution service concession agreements, which the Company understands as an unconditional right to cash payments upon expiration of the concession from the granting authority (ANEEL). These reimbursements are designed to compensate the Company for the investments made in infrastructure which have not been recovered through the collection of tariffs at the end of the concession because of their useful lives being longer than the term of said concession.
Since these financial assets do not have determinable fixed cash flows – as the Company operates under the assumption that the value of the corresponding reimbursements will be based on the replacement cost of the concession assets and as they do not feature the necessary characteristics to be classified under any other category of financial assets – they are classified as “available for sale”. The cash flows related to these assets are determined taking into account the replacement cost of PPE named Regulatory Compensation Basis (Base de Remuneração Regulatóriaor BRR), defined by the granting authority. The methodology of the BRR is based on the replacement cost of the assets that make up the power distribution infrastructure related to the concession. This tariff basis (BRR) is reviewed every four years taking into account several factors. Its goal is to reflect the variation in the prices of physical assets, including write-offs, depreciation, and additions of assets to the concession infrastructure (physical assets).
The return on these financial assets is based on the regulatoryWeighted Average Cost of Capital orWACC approved by ANEEL in the periodic rate review process every four years, whose amount is included in the composition of the revenues from tariffs charged to customers and collected monthly.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
In the periods between periodic rate reviews, the balance of these financial assets must be adjusted according to Company’s management expectation of increase variations in cash flows resulting from changes in the assets making up the infrastructure (physical assets). These variations in the estimated cash flows are recorded directly to income for the corresponding period.
Since there is not an active market for these financial assets, the Company determines their fair value using the same components of the regulatory compensation rate set forth by ANEEL (regulatory WACC). These components, updated as of the date of the balance sheets, determine the new interest rate used by the Company to restate to present value the fixed cash flows set forth in the last periodic rate review and estimated until the next review in 2012. Due to the nature of these financial assets, the Company believes this methodology is the one which better reflects their fair value in the view of market participants, since the rate of return set forth by ANEEL takes into consideration, in addition to the risk-free rates of return, all risks inherent to the sector.
2.23.2. Financial assets - Transmission
These refer to receivables in connection with the power transmission concession agreements and include the following amounts: (i) revenues from the construction of transmission infrastructure for use by system users; (ii) revenues from the operation and maintenance of infrastructure effectively constructed; and (iii) the financial return on these revenues guaranteed by the granting authority during the term of the concession.
Revenues under power transmission concession agreements are collected by making infrastructure available to system users, are not subject to demand risk, and are thus considered guaranteed revenues, called Annual Allowed Revenues (Receita Annual Permitidaor RAP) to be collected over the term of the concession. Amounts are billed monthly to the users of this infrastructure, pursuant to reports issued by the National System Operator (Operador Nacional do Sistemaor ONS, in Portuguese). Upon expiration of the concession, any uncollected amounts related to the construction, operation, and maintenance of infrastructure shall be received directly from the granting authority, as an unconditional right to cash reimbursement pursuant to the concession agreement, as compensation for investments made and not recovered through tariffs (RAP).
These financial assets do not have an active market, present fixed and ascertainable cash flows, and are thus classified as “loans and receivables”. They are initially estimated based on the respective fair values and later measured according to the amortized cost calculated under the effective interest rate method.
2.24 Intangible assets
2.24.1. Concession agreements - distribution
These comprise the right to access and to commercial operation of infrastructure, built or acquired by the operator or provided to be used by the operator as part of the electric energy public service concession agreement (the right to charge fees to the users of the public service provided by the operator), in compliance with IAS 38 – Intangible assets, IFRIC 12– Concession Agreements.
Intangible assets are determined as the remaining portion after the assessment of the financial assets (residual amount), due to their recovery being conditioned upon the rendering of the corresponding public service, i.e., the consumption of power by consumers, subject thus to demand risk.
Intangible assets are recorded at their fair acquisition and construction value, minus accumulated amortization and impairment losses, when applicable.
The amortization of intangible assets reflects the pattern of estimated accrual of the corresponding economic benefits by Copel Distribuição, with expectation of average amortization of 15% a year, limited to the term of the concession.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2.24.2. Intangible assets acquired separately
Intangible assets with defined useful lives acquired separately are recorded at cost, minus accumulated amortization and impairment losses. Amortization is recorded linearly based on the estimated useful lives of the corresponding assets. The estimated useful lives and the amortization method are reviewed at year-end, and the effect of any changes in estimates is recorded prospectively.
2.24.3. Write-off of intangible assets
Intangible assets are written-off upon sale or whenever there are no future economic benefits from use or sale to be received. Any gains or losses resulting from the write-off of intangible assets, measured as the difference between the net sale revenue and the asset's book value, are recorded to income or expense at the time of write-off.
2.25 Impairment value of assets
Property, plant, and equipment and intangible assets are assessed annually to detect evidence of unrecoverable losses or whenever significant events or changes in circumstances indicate that the book value of any such asset may not be recoverable. Whenever there is a loss, resulting from situations where an asset’s book value exceeds its recoverable value, defined as the greater between the asset’s value in use and its net sale value, this loss is recorded to expenses.
2.26 Materials and supplies (including those under property, plant, and equipment)
Materials and supplies in inventory, classified under current assets, have been recorded at their average acquisition cost, and those assigned for investments, classified under property, plant, and equipment, have been recorded at their actual purchase cost. Recorded amounts do not exceed their estimated sale price, minus all estimated costs of completion and required costs for carrying out the sale.
2.27 Provisions
Provisions are recorded for current liabilities (legal or assumed) resulting from past events, whose amounts may be estimated reliably and whose settlement is likely.
When some or all economic benefits required for the settlement of a provision are expected to be recouped from a third party, a corresponding assets is recorded if, and only if, this reimbursement is virtually guaranteed and its amount may be reliably ascertained.
2.28 Earnings per share or EPS
Earnings per share are calculated based on the weighted average of the number of shares outstanding during the reporting period. For all presented periods, the Company has not had any potential instruments equivalent to common shares which could have a diluting effect. Thus the basic earnings per share are equivalent to the diluted earnings per share.
Since holders of preferred and common shares are entitled to different dividends, voting rights, and settlements, basic and diluted earnings per share have been calculated according to the “two-class method". The two-class method is a formula for allocation of earnings which determines earnings per preferred share and per common share according to the declared dividends, pursuant to the Company's by-laws and to the rights to participation in non-distributed earnings calculated in accordance with the right to dividends of each share type, as discussed in Note 29.1.6.
Basic and diluted earnings per share are shown in Note 29.1.7.
All earnings per share data is shown effectively on a per share basis.
2.29 Financial instruments
Financial assets and liabilities are recorded whenever a Group entity is a party to the terms and conditions of the financial instrument at hand.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Non-derivative financial instruments include cash and cash equivalents, receivables from customers, Recoverable Rate Deficit (Conta de Resultados a Compensaror CRC) transferred to the Government of the State of Paraná, financial investments, accounts receivable in connection with concessions, loans and financing, debentures, transactions with suppliers, accounts payable in connection with concessions (use of public property), and others. These financial instruments are recorded immediately on the date of transaction, i.e., when the corresponding right or liability arises, are initially recorded at fair value plus or minus any transaction costs that are directly attributable. After initial accrual, these instruments are valued as shown below:
Financial assets
2.29.1. Instruments held to maturity
If the Company and/or its subsidiaries are interested in and capable of holding any financial assets until maturity, they are classified as held to maturity. Investments held to maturity are valued at amortized cost according to the effective interest rate method, minus any reductions in their recoverable value.
2.29.2. Instruments available for sale
The initial assessment of financial instruments classified as “available for sale” is made based on their fair value and subsequently at their market value. The variation in the fair value resulting from the difference between the market interest rates and the effective interest rates is recorded directly to equity, net of tax effects, as an adjustment on accumulated other comprehensive income, without being recorded through income for the corresponding period. The interest portion set at the beginning of the corresponding agreement, calculated based on the effective interest rate method, as well as any changes in expected cash flows, are recorded to income for the applicable period.
At the time of settlement of a financial instrument classified as a financial asset available for sale, any gains or losses accrued under equity are recorded to income or expense for the applicable period.
2.29.3. Financial instruments recorded at fair value through profit and loss
Financial instruments are classified as recorded at fair value to income if they are held for dealing or designated as such at initial accrual. Financial instruments are recorded at fair value to income if the Company and/or its subsidiaries manage these investments and make purchase or sale decisions based on their fair value in the context of an investment and risk management strategy set by the Company and/or its subsidiaries. After initial accrual, attributable transaction costs are recorded to income when incurred.
2.29.4. Loans and receivables
This category only comprises non-derivative assets with fixed or ascertainable payments which are not quoted in any active markets. They are recognized according to the amortized cost or effective interest rate methods.
Financial liabilities and equity instruments
2.29.5 Classification as debt or equity instruments
Debt and equity instruments issued by a Group entity are classified as financial liabilities or equity, according to the nature of the underlying agreement and the definitions of financial liability and equity instrument.
2.29.6. Equity instruments
Equity instruments are contracts containing residual participation in the assets of a company after the deduction of all its liabilities. Equity instruments issued by the Group are recorded when the corresponding funds are received, net of the direct issuance costs.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The repurchase of the Company's own equity instruments is recorded and deducted directly to equity. No gains or losses are recorded to income from the purchase, sale, issue, or cancellation of the Company’s own equity instruments.
2.29.7. Compound instruments
The portions that make up the compound instruments issued by the Company (convertible securities) are classified separately as financial liabilities and equity according to the nature of the underlying agreement and the definitions of financial liabilities and equity instruments. The conversion option which is settled through the exchange of a fixed amount of cash or other financial asset for a fixed number of the Company’s own equity instruments is deemed an equity instrument.
On the date of issue, the fair value of the liability component is estimated according to the interest rates in effect on the market for similar non-convertible instruments. This amount is recorded as a liability based on the amortized cost as determined by the effective interest rate method until its elimination by conversion or until its maturity.
The conversion option classified as equity is determined by deducting the value of the liability component from the fair value of the compound instrument as a whole. This amount is recorded and included in equity, net of income tax effects, and is not reassessed. Furthermore, the conversion option classified as equity will remain recorded under equity until the option is exercised, in which case the balance recorded under equity will be transferred to the goodwill in the issue of securities item or to another item under equity. When the conversion option is not exercised on the date of maturity of a convertible security, the balance recorded under equity is transferred to the accrued earnings item or to another item under equity. No gains or losses are recorded to income after the conversion or the expiration of the conversion option.
The transaction costs related to the issue of convertible securities are allocated to liabilities and to the equity components proportionally to the allocation of the gross resources received. The transaction costs related to the equity component are recorded directly to equity. The transaction costs related to the liability component are included in the book value of this component and amortized over the lifespan of the corresponding convertible securities according to the effective interest rate method.
2.29.8. Financial liabilities
Financial liabilities are classified as “financial liabilities at fair value recorded to profit and loss” or “other financial liabilities”.
2.29.9. Financial liabilities recorded at fair value to profit and loss
Financial liabilities are classified as financial liabilities recorded at fair value to income when they are held for sale or designated at fair value recorded to income.
A financial liability is classified as held for sale if:
• it was acquired mostly for repurchase in the short term;
• it is part of an identified financial instrument portfolio managed jointly by the Group and features a recent pattern of effective short-term profitability; and
• it is a derivative not designated as an actual hedging instrument.
A financial liability not held for sale may be designated as recorded at fair value to income at initial accrual if:
• such designation eliminates or significantly reduces inconsistencies in valuation or accrual which would otherwise arise;
• this financial liability is part of a group of financial assets or liabilities or both, managed and performance-evaluated based on its fair value in accordance with the established risk management or investment strategy of the Group, and when information about the Group is supplied internally on the same basis; or
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
• this financial asset is part of a contract containing one or more embedded derivatives and IAS 39 - Financial Instruments: Accrual and Valuation allows the combined (assets or liabilities) contract to be fully designated as recorded at fair value to income.
Financial liabilities recorded at fair value to income are presented at fair value, and the respective gains or losses are recorded to income. Net gains or losses recorded to income incorporate interest paid on the financial liabilities. Fair value is determined according to the description contained in Note 36.
2.29.10. Other financial liabilities
Other financial liabilities (including loans) are valued at amortized cost according to the effective interest rate method.
The effective interest rate method is used to calculate the amortized cost of financial liabilities and to allocate their interest expenses over their respective terms. The effective interest rate is the rate that precisely deducts the estimated future cash flows (including fees paid or received that are an integral part of the effective interest rate, transaction costs, and other premiums or discounts) throughout the estimated lifespan of the liability at hand, or, when appropriate, throughout a shorter period, for the initial accrual of the net book value of the liability.
2.29.11. Write-offs of financial liabilities
The Group writes off financial liabilities only when its obligations are eliminated and cancelled or settled. The difference between the book value of the written-off financial liability and the corresponding disbursement made or to be made is recorded to income.
2.29.12. Financial instruments - derivatives
The Company maintains investment funds which operate with derivative financial instruments, with the sole purpose of protecting these funds' portfolios.
2.30 New and revised rules and interpretations which have not been adopted yet
The rules and changes in existing rules shown below have been published and are mandatory for the Group’s fiscal periods starting on January 1, 2011 of thereafter, or for subsequent periods. The Group has not, however, carried out early adoption of these rules and changes.
· IFRS 9, “Financial instruments”, issued in November 2009. This rule is the first step in the process of replacement of IAS 39 “Financial Instruments: Recognition and Measurement”. IFRS 9 introduces new requirements for the classification, measurement, and write-off of financial assets and liabilities and will likely affect the Group’s recording of financial assets. This rule is not applicable until January 1, 2013, but it may be adopted early.
The Group is yet to evaluate the full impact of IFRS 9. Early indications, however, are that it may affect the Group’s accounting of debt-related financial assets available for sale, since IFRS 9 only allows the accrual of fair value gains and losses in other comprehensive income, if these are related to equity investments which are not kept for sale.
· IAS 24 (revised), “Related Party Disclosures", issued in November 2009. It replaces IAS 24, “Related Party Disclosures", issued in 2003. The revised IAS 24 is mandatory for periods starting as of January 1, 2011. Early adoption, in whole or in part, is allowed.
The revised rule clarifies and simplifies the definition of related party and eliminates the requirement that entities related to the government disclose details of all transactions with the government and other government-related entities. The Group will apply the revised rule as of January 1, 2011. When it is applied, the Group and the Parent Company will be required to disclose all transactions between its subsidiaries and investees. The Group is currently operating systems which will collect the necessary information. Thus, it is not possible at this time to disclose the impact, if any, of the revised rule on the disclosures of related parties.
· “Classification of rights issues” (change to IAS 32), issued in October 2009. The change applies to fiscal years starting as of February 1, 2010. Early adoption is allowed. The change addresses the accounting of stock rights denominated in currencies other than the issuer's functional currency. As long as certain conditions are met, these stock rights are now classified as equity,
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
regardless of the currency in which its price is denominated. Previously, this stock had to be accounted for as derivative liabilities. The change is applicable retroactively, in compliance with IAS 8 “Accounting Policies, Changes in Accounting Estimates and Errors”. The Group will apply the revised rule as of January 1, 2011.
· IFRIC 19, “Extinguishing Financial Liabilities with Equity Instruments”, applicable in fiscal periods started on July 1, 2010 or thereafter. The interpretation clarifies the accounting by an entity when the terms of a financial liability are renegotiated and result in the issue of equity instruments to the creditor in order to settle, in full or in part, the financial liability (debt conversion). This requires a gain or loss to be recorded to income, which is valued by the difference between the book value of the financial liability and the fair value of the equity instruments issued. If the fair value of the issued financial instruments can not be reliably valued, the equity instruments must be valued to reflect the fair value of the settled financial liability. The Group will apply this interpretation as of January 1, 2011. It does not anticipate any impact on the financial statements of the Group or the Parent Company.
F - 20
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
· “Prepayments of Minimum Funding Requirements" (amendment to IFRIC 14). These changes correct an unintentional consequence of IFRIC 14, IAS 19 - “The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction”. Without these changes, entities may not recognize as assets certain voluntary prepayments for minimum funding contributions. This was not the intended result when IFRIC 14 was issued, and these changes aim to correct that. They will be applicable in fiscal years starting on January 1, 2011. Early adoption is allowed. Changes must be applied retroactively to the first published comparative period. The Group will apply these changes in the reporting period starting on January 1, 2011.
The rules and changes in existing rules shown in the table below have been published and are mandatory for periods shown:
New interpretations and changes to existing rules | Introduced changes | Applicable in fiscal periods starting as of: | Date of application at Copel |
Amendment to IAS 32, "Financial Instruments: Presentation – Disclosure of Stock Rights” | IASB has amended IAS 32 to allow rights, options, or warrants to acquire a fixed number of an entity's own equity instruments by a fixed amount in any currency to be classified as equity instruments, provided the entity offers rights, options, or warrants proportionally to all holders of the same category of non-derivative equity instruments. | Issued in October 2009. Applicable in fiscal periods starting as of: February 1, 2010. | In the fiscal year starting on January 1, 2011, if applicable. |
IFRIC 19 – “Extinguishing Financial Liabilities with Equity Instruments” | Clarifies the IFRS requirements when an entity renegotiates the terms of a financial liability with its creditor, who agrees to accept stock or other equity instruments to settle the financial liability in part or in full. | Issued in November 2009. Applicable in fiscal periods starting as of: July 1, 2010 | In the fiscal year starting on January 1, 2011, if applicable. |
Amendment to IFRS 1 – “First-Time Adoption of IFRS – Limited Exemption from Comparative IFRS 7 Disclosures to Entities Adopting IFRS for the First Time” | Offers the entities that are adopting the IFRSs for the first time the same options given to current IFRS users when adopting the changes to IFRS 7. It also clarifies the transition rules for the changes to IFRS 7. | Issued on July 1, 2010. Applicable in fiscal periods starting as of: January 1, 2011 | In the fiscal year starting on January 1, 2011, if applicable. |
IAS 24 - “Related Party Disclosures” (revised in 2009) | Changes the definition of related party and changes certain related-party disclosure requirements for entities related to the government. | Issued in November 2009. Applicable in fiscal periods starting as of: January 1, 2011 | In the fiscal year starting on January 1, 2011, if applicable. |
Amendment to IFRIC 14 | Eliminates unintentional consequences of the treatment of prepayments, where there are minimum funding requirements. The balances of prepayments of contributions in certain circumstances are recognized as assets instead of expenses. | Issued in November 2009. Applicable in fiscal periods starting as of: January 1, 2011 | In the fiscal year starting on January 1, 2011, if applicable.
|
IAS 19 – “The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction" |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
New interpretations and changes to existing rules | Introduced changes | Applicable in fiscal periods starting as of: | Date of application at Copel |
IFRS 9 “Financial Instruments” | IFRS 9 is the first standard issued as part of a larger project to replace IAS 39. IFRS 9 retains, but rather simplifies, the measurement model and establishes two main categories of measurement of financial assets: amortized cost and fair value. The classification basis depends on the entity’s business model and on the contractual characteristics of the cash flows of the financial assets. The guideline included in IAS 39 on impairment of financial assets and hedge accounting remains in effect. | Issued in November 2009. Applicable in fiscal periods starting as of: January 1, 2013. | In the fiscal year starting on January 1, 2013, if applicable.
|
The prior years amounts do not have to be restated whether an entity adopts the new rules for the periods started or to be started before January 1, 2012. |
Improvements to the IFRSs in 2010
The amendments shown in the table below are generally applicable to fiscal years starting as of January 1, 2011, unless otherwise indicated. Early adoption, although allowed by the IASB, is not available in Brazil.
New interpretations and changes to existing rules | Introduced changes | Applicability |
IFRS 1 – “First-Time Adoption of IFRS” | (a) Changes in accounting policy in the year of adoption | Applied prospectively. |
Clarifies that if a company which adopts the IFRS for the first time changes its accounting policies or its use of exemptions under IFRS 1 after having published an interim financial report according to IAS 34, "Interim Financial Reporting", then it must explain these changes and update the reconciliations between the prior GAAP and the IFRS. | |
(b) Basis for revaluation as deemed cost Allows first-time adopters of the IFRS to use the fair value determined by a specific event as deemed cost, even if the event takes place after the transition date, but before the publication of the first IFRS-compliant financial statements. When this revaluation takes place after the transition date, but during a period covered by the entity's first IFRS-compliant financial statements, any subsequent adjustments to the fair value determined by an event shall be recorded to equity. This event may be, for instance, a privatization or acquisition. | Entities which have adopted the IFRS in previous periods may apply this change retroactively in the first fiscal year after the change becomes applicable, provided the valuation date is within the period of the first IFRS-compliant financial statements. |
(c) Use of estimated cost for operations subject to regulated prices (such as public service utilities) | Applied prospectively. |
Entities subject to regulated tariffs may use previous accounting figures, based on the previous GAAP, for property, plant, and equipment or intangible assets as deemed cost on a per item basis. Entities which use this exemption are required to test each item for impairment pursuant to IAS 36 on the transition date. | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
3
New interpretations and changes to existing rules | Introduced changes | Applicability |
IFRS 3 – “Business Combinations” | (a) Transition requirements for contingent consideration based on a business combination which took place before the revised IFRS became applicable. | Applicable in fiscal years starting as of July 1, 2010. Applied retroactively. |
Clarifies that changes to IFRS 7 – “Financial Instruments: Disclosures”, IAS 32 – “Financial Instruments: Presentation”, and IAS 39 – “Financial Instruments: Recognition and Measurement”, which eliminate the exemption of contingent consideration, do not apply to contingent considerations arising from business combinations whose acquisition dates precede the application of IFRS 3 (as amended in 2008). | |
(b) Valuation of non-controlling interests The choice to value non-controlling interests at fair value or at the proportionate share of the acquiree's net assets only applies to instruments which represent the current stockholding position and entitle their bearers a proportionate share of the net assets in case of liquidation. All other non-controlling interest components are measured at fair value, unless otherwise required by the IFRS. | Applicable to fiscal years starting as of July 1, 2010. Applied prospectively, as of the date the entity starts to apply IFRS 3. Applicable in fiscal years starting as of July 1, 2010. Applied prospectively. |
(c) Share-based payments which have not been exchanged or voluntarily exchanged | |
The guideline for application of IFRS 3 applies to all share-based payment transactions which are part of a business combination, including share-based payments which have not been exchanged or voluntarily exchanged. | |
F - 23
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
New interpretations and changes to existing rules | Introduced changes | Applicability |
IFRS 7 – “Financial Instruments” | Emphasizes the interaction between quantitative and qualitative disclosures about the nature and the extent of risks associated with financial instruments. | January 1, 2011 |
Applied retroactively. |
IAS 1 – “Presentation of Financial Statements" | Clarifies that entities shall present an analysis of other comprehensive income for each component of equity, in the statement of changes in shareholders’ equity or in the notes to the financial statements. | January 1, 2011 |
Applied retroactively. |
IAS 27 – “Consolidated and Separate Financial Statements” | Clarifies that the changes made as of IAS 27 to IAS 21 – “The Effect of Changes in Foreign Exchange Rates”, IAS 28 – “Investments in Associates”, and IAS 31 – “Interests in Joint Ventures” are prospectively applicable to fiscal years starting as of July 1, 2009, or before then, when IAS 27(R) was adopted early. | Applicable in fiscal years starting as of July 1, 2010. Applied retroactively. |
IAS 34 – “Interim Financial Reporting" | Offers guidelines to illustrate how to apply the disclosure principles of IAS 34 and adds disclosure requirements about: | January 1, 2011 |
. circumstances which are likely to affect the fair value of financial instruments and their classification; | Applied retroactively. |
. transfers of financial instruments between different levels of fair value ranking; | |
. changes in the classification of financial assets; and | |
. changes in contingent assets and liabilities. | |
IFRIC 13 – “Customer Loyalty Programmes” | The meaning of “fair value" is clarified in the context of measurement of credits in customer loyalty programmes. | January 1, 2011 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
3 | Main Accounting Judgments and Estimates In the application of the Group’s accounting policies described in Note 2 herein, Company management must make judgments and prepare estimates concerning the book values of assets and liabilities which may not be easily obtained from other sources. Estimates and the respective assumptions are based on historical experience and in other factors deemed material. Actual results may differ from these estimates. Estimates and underlying assumptions are continuously reviewed. The effects resulting from reviewed accounting estimates are recognized in the period when these estimates are reviewed, if the review only affects this period, or also in subsequent periods if the review affects both the current period as well as future periods. |
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| 3.1 Main judgments in the application of accounting policies Below are the main judgments, except those involving estimates (see Note 3.2), made by Company management during the process of application of the Group’s accounting policies and which most significantly affect the amounts recognized in the Company’s financial statements. 3.1.1. Financial assets held to maturity Management has reviewed the Group’s financial assets in conformity with capital maintenance and liquidity requirements and has confirmed the Group’s intent and ability to hold these assets until maturity. The book value of the financial assets held to maturity is R$68,647 as of December 31, 2010 (R$120,867 as of December 31, 2009). These assets are described in detail in Note 6. 3.2 Main sources of uncertainty in estimates Below are the main assumptions about the future and other main sources of uncertainty in estimates at the end of each reporting period, which may lead to significant adjustments in the book value of assets and liabilities in the next fiscal year. 3.2.1. Useful life of property, plant, and equipment As shown in Note 2.22 – Property, Plant, and Equipment, the Group reviews the estimated useful lives of its assets under property, plant, and equipment at the end of each reporting period. During the current period, the Company has reviewed the useful life expectancy and confirmed the understanding that the use by the Company of the depreciation rates set by ANEEL is consistent with the useful lives of its assets. The review of the useful life expectancy of telecommunications assets has not resulted in significant changes. 3.2.2. Valuation of financial instruments As described in Note 36 on financial instruments, the Group employs valuation techniques which include information not based on observable market data to estimate the fair value of certain kinds of financial instruments. This note features detailed information about the main assumptions used in the assessment of the fair value of financial instruments, as well as a sensitivity analysis of these assumptions. Company management believes the chosen valuation techniques and the employed assumptions are adequate to determine the fair value of its financial instruments. 3.2.3. Unbilled revenues Unbilled revenues correspond to revenues from sales of energy to final customers which have been delivered but not yet billed and to revenues from the use of the distribution grid not yet billed, both or which are calculated based on estimates covering the period from the meter reading day to the last day of the month. 3.2.4. Useful lives of intangible assets (finite useful life) As shown in Note 2.24 – Intangible Assets, the Group reviews the estimated useful lives of its intangible assets at the end of each reporting period. During the current period, the Company has reviewed the useful life expectancy of its intangible assets, and no changes were made. 3.3 Power purchase and sale transactions in Spot Market (Electric Energy trading Chamberor CCEE) Power purchase and sale transactions in CCEE are recorded on the accrual basis according to the information disclosed by the Trading Chamber or to estimates prepared by Copel’s senior management, when this information is not available in time. The amount recognized as a provision is the best estimate of the considerations required to settle the liabilities at the end of each reporting period, taking into account the risks and uncertainties inherent to such liabilities. When this provision is measured based on the estimated cash flows required to settle the liability, its book value corresponds to the present value of these cash flows. |
F - 26
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
4 | Effects of the first-time adoption of the IFRS 4.1 Effects of the first-time adoption of the IFRSs on the consolidated financial statements 4.1.1. Application of the IFRSs The Company’s consolidated financial statements for the fiscal year ended on December 31, 2010 are the first statements to be presented in compliance with the IFRSs. The Company has applied the accounting policies discussed in Note 2 to all featured periods, including the balance sheet on the transition date, which has been set as January 1, 2009. In the measurement of adjustments to the opening balances and in the preparation of the balance sheet as of the transition date, the Company has applied the mandatory exemptions and certain optional exemptions from retrospective application contained in IFRS 1 and - First-Time Adoption of International Accounting Rules, as shown in the following notes. 4.1.1.1 Exemptions from full retrospective application – chosen by the Company The Company has chosen to apply the following exemptions from retrospective application: (a) Business combination exemption The Company has applied the business combination exemption described in IFRS 1 and, thus, has not restated the business combinations which took place before January 1, 2009, the transition date. (b) Fair value as deemed cost exemption The Company has chosen to measure certain items of property, plant, and equipment at fair value as of January 1, 2009. The application of this exemption is detailed in Note 4.2.8. (c) Employee benefit exemption The Company has chosen to recognize all past actuarial gains and losses cumulatively as of January 1, 2009. The application of this exemption is detailed in Note 4.2.6. (d) Loan cost exemption. The Company has applied the exemption regarding borrowing costs set forth under IFRS 1 and IAS 23 and thus has not capitalized interest to eligible assets before January 1, 2009, the transition date. The remaining optional exemptions do not apply to the Company, as shown below: § share-based payment and accounting of commercial leases the IFRSs had already been compatible as of 2009 regarding these transactions; § accumulated exchange differences, since the Company does not hold interests in foreign subsidiaries; § insurance contracts, since the Company does not have any such operations; assets and liabilities of subsidiaries, investees, and joint ventures, since only the Parent Company’s individual financial statements and the Company’s consolidated statements have been prepared; § compound financial instruments, since the Company did not have any outstanding balances in connection with this kind of instrument as of the transition date; § refurbishment liabilities included in the cost of land, buildings, and equipment, since the Company does not hold any liabilities of this kind. 4.1.1.2 Exceptions from retrospective application observed by the Company The estimates used in the preparation of these financial statements as of January 1, 2009 and December 31, 2009 are consistent with the estimates made on the same dates in compliance with the previous Brazilian GAAP . All other mandatory exceptions do not apply to the Company: § Hedge accounting |
F - 27
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
§ Reversal of financial assets and liabilities
§ Participation of non-controlling holders
4.1.2. Reconciliations with the previous accounting practices
Effects of adoption of the IFRSs on the consolidated statement of financial position
| | | First-time Adoption of IFRS | | | First-time Adoption of IFRS | |
| | Previous | | | | Previous | | | |
ASSETS | Item | BR GAAP | Reclassif. | Adjusments | IFRSs | BR GAAP | Reclassif. | Adjusments | IFRSs |
| | 01.01.2009 | | | 01.01.2009 | 12.31.2009 | | | 12.31.2009 |
CURRENT ASSETS | | | | | | | | | |
Cash and cash equivalents | 4.2.9 | 1,813,576 | (164,095) | - | 1,649,481 | 1,696,152 | (177,629) | - | 1,518,523 |
Bonds and securities/Collaterals and escrow accounts | 4.2.9 | 150,796 | 164,105 | - | 314,901 | 192,660 | 177,630 | - | 370,290 |
Customers and distributors | 4.2.1 | 984,572 | - | (2,730) | 981,842 | 1,072,558 | - | (572) | 1,071,986 |
Dividends receivable | | 5,247 | - | - | 5,247 | 5,135 | - | - | 5,135 |
CRC transferred to the State Government | | 47,133 | - | - | 47,133 | 49,549 | - | - | 49,549 |
Accounts receivable related to concession | 4.2.3 | - | - | 27,685 | 27,685 | - | - | 44,070 | 44,070 |
Other receivables | 4.2.1 | 104,048 | - | 1,002 | 105,050 | 124,097 | - | 8,905 | 133,002 |
Inventories | 4.2.3 | 64,260 | - | 19,287 | 83,547 | 94,190 | - | 17,912 | 112,102 |
Taxes and social contribution | 4.2.7/8 | 189,135 | 11,409 | - | 200,544 | 279,241 | (6,534) | (2,149) | 270,558 |
Other prepaid current taxes | | 28,021 | - | - | 28,021 | 31,933 | - | - | 31,933 |
Deferred income tax and social contribution | 4.2.9 | 40,183 | (40,183) | - | - | 41,238 | (41,238) | - | - |
Prepaid expenses | | 3,573 | - | - | 3,573 | 4,966 | - | - | 4,966 |
Deferred regulatory assets - CVA | 4.2.1 | 111,098 | - | (111,098) | - | 218,500 | - | (218,500) | - |
Other regulatory assets | 4.2.1 | 31,511 | - | (31,511) | - | 17,526 | - | (17,526) | - |
| | | | | | | | | |
| | 3,573,153 | (28,764) | (97,365) | 3,447,024 | 3,827,745 | (47,771) | (167,860) | 3,612,114 |
NONCURRENT ASSETS | | | | | | | | | |
Noncurrent receivables | | | | | | | | | |
Financial investments | | 106,931 | - | - | 106,931 | 64,298 | - | - | 64,298 |
Customers and distributors | 4.2.1 | 85,141 | - | (95) | 85,046 | 52,388 | - | (456) | 51,932 |
CRC transferred to State Government | | 1,272,770 | - | - | 1,272,770 | 1,205,025 | - | - | 1,205,025 |
Judicial deposits | 4.2.9 | 113,497 | 60,017 | - | 173,514 | 73,436 | 85,567 | 9 | 159,012 |
Accounts receivable related to concession | 4.2.3 | - | - | 1,460,462 | 1,460,462 | - | - | 1,828,220 | 1,828,220 |
Other receivables | | 12,214 | - | - | 12,214 | 16,949 | - | - | 16,949 |
Prepaid current taxes | | 62,468 | - | - | 62,468 | 83,957 | - | - | 83,957 |
Deferred income tax and social contribution | 4.2.7/9 | 400,141 | 40,183 | (41,451) | 398,873 | 355,021 | 41,238 | 1,623 | 397,882 |
Deferred regulatory assets - CVA | 4.2.1 | 53,494 | - | (53,494) | - | 98,963 | - | (98,963) | - |
Other regulatory assets | 4.2.1 | 11,085 | - | (11,085) | - | - | - | - | - |
| | 2,117,741 | 100,200 | 1,354,337 | 3,572,278 | 1,950,037 | 126,805 | 1,730,433 | 3,807,275 |
| | | | | | | | | |
Investments | 4.2.9 | 395,938 | - | 10,817 | 406,755 | 395,565 | - | 10,088 | 405,653 |
Property, plant, and equipment, net | 4.2.3/8 | 7,048,675 | - | (276,580) | 6,772,095 | 7,528,432 | - | (868,784) | 6,659,648 |
Intangible assets | 4.2.3 | 118,119 | - | 1,617,570 | 1,735,689 | 131,717 | - | 1,696,496 | 1,828,213 |
| | | | | | | | | |
| | 9,680,473 | 100,200 | 2,706,144 | 12,486,817 | 10,005,751 | 126,805 | 2,568,233 | 12,700,789 |
| | | | | | | | | |
TOTAL ASSETS | | 13,253,626 | 71,436 | 2,608,779 | 15,933,841 | 13,833,496 | 79,034 | 2,400,373 | 16,312,903 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | First-time Adoption of IFRS | | | First-time Adoption of IFRS | |
LIABILITIES | Item | Previous BR GAAP | Reclassif. | Adjusments | IFRSs | Previous BR GAAP | Reclassif. | Adjusments | IFRSs |
| | 01.01.2009 | | | 01.01.2009 | 12.31.2009 | | | 12.31.2009 |
CURRENT LIABILITIES | | | | | | | | | |
Payroll, social charges and accruals | | 159,388 | - | - | 159,388 | 206,957 | - | - | 206,957 |
Suppliers | | 497,832 | - | - | 497,832 | 543,529 | - | - | 543,529 |
Income tax and social contribution | 4.2.7 | 115,476 | 18,787 | | 134,263 | 123,486 | - | 1,019 | 124,505 |
Other tax liabilities | 4.2.9 | 242,966 | (7,378) | | 235,588 | 332,524 | (6,534) | - | 325,990 |
Deferred income tax and social contribution | 4.2.9 | 48,630 | (48,630) | - | - | 80,443 | - | (80,443) | - |
Loans and financing | | 98,461 | - | - | 98,461 | 81,698 | - | - | 81,698 |
Debentures | | 195,000 | - | - | 195,000 | 54,195 | - | - | 54,195 |
Dividends payable | 4.2.9 | 245,166 | - | (1,514) | 243,652 | 90,806 | - | - | 90,806 |
Post-employment benefits | 4.2.6 | 22,066 | - | (722) | 21,344 | 22,505 | - | - | 22,505 |
Regulatory charges | | 43,123 | - | - | 43,123 | 29,523 | - | - | 29,523 |
R&D and Energy Efficiency | | 126,484 | - | - | 126,484 | 121,005 | - | - | 121,005 |
Accounts payable related to concession - use of public property | 4.2.3 | 38,649 | - | (483) | 38,166 | 36,576 | - | 1,453 | 38,029 |
Other accounts payable | 4.2.9 | 75,734 | 10 | - | 75,744 | 84,580 | 1 | - | 84,581 |
Other regulatory liabilities | 4.2.1 | 26,192 | - | (26,192) | - | 8,315 | - | (8,315) | - |
Deferred regulatory liabilities - CVA | 4.2.1 | 28,327 | - | (28,327) | - | 25,020 | - | (25,020) | - |
| | | | | | | | | |
| | 1,963,494 | (37,211) | (57,238) | 1,869,045 | 1,841,162 | (6,533) | (111,306) | 1,723,323 |
NONCURRENT LIABILITIES | | | | | | | | | |
Suppliers | | 214,157 | - | - | 214,157 | 175,796 | - | - | 175,796 |
Tax liabilities | | 618 | - | - | 618 | 131,650 | - | - | 131,650 |
Deferred income tax and social contribution | 4.2.7/9 | 28,910 | 48,630 | 857,482 | 935,022 | 42,756 | - | 858,328 | 901,084 |
Loans and financing | | 769,056 | - | - | 769,056 | 784,144 | - | - | 784,144 |
Debentures | | 802,116 | - | - | 802,116 | 753,384 | - | - | 753,384 |
Post-employment benefits | 4.2.6 | 425,879 | - | (94,714) | 331,165 | 352,976 | - | - | 352,976 |
R&D and Energy Efficiency | | 72,079 | - | - | 72,079 | 90,493 | - | - | 90,493 |
Accounts payable related to concession - use of public property | 4.2.3 | - | - | 319,433 | 319,433 | - | - | 312,626 | 312,626 |
Deferred revenues | 4.2.5 | 74,994 | - | (74,994) | - | 74,994 | - | (74,994) | - |
Other accounts payable | | 6,674 | - | - | 6,674 | 2,953 | - | - | 2,953 |
Reserve for risks | 4.2.8 | 593,365 | 60,017 | - | 653,382 | 474,544 | 85,567 | | 560,111 |
Deferred regulatory liabilities - CVA | 4.2.1 | 2,373 | - | (2,373) | - | 25,020 | - | (25,020) | - |
Other regulatory liabilities | 4.2.1 | 7,257 | - | (7,257) | - | 26 | - | (26) | - |
| | | | | | | | | |
| | 2,997,478 | 108,647 | 997,577 | 4,103,702 | 2,908,736 | 85,567 | 1,070,914 | 4,065,217 |
NON-CONTROLLING SHAREHOLDERS' | | | | | | | | | |
INTERESTS | 4.2.9 | 239,567 | (239,567) | - | - | 253,537 | (253,537) | - | - |
| | | | | | | | | |
EQUITY | | | | | | | | | |
Attributable to the Parent Company shareholders | | | | | | | | | |
Share capital | | 4,460,000 | - | - | 4,460,000 | 4,460,000 | - | - | 4,460,000 |
Capital reserves | | 838,340 | - | - | 838,340 | 838,340 | - | - | 838,340 |
Equity valuation adjustments | 4.2.3/8 | - | - | 1,750,069 | 1,750,069 | - | - | 1,660,634 | 1,660,634 |
Legal reserve | | 377,590 | - | - | 377,590 | 428,912 | - | - | 428,912 |
Retained earnings | | 2,377,157 | - | (60,939) | 2,316,218 | 3,102,809 | - | (194,697) | 2,908,112 |
| | 8,053,087 | - | 1,689,130 | 9,742,217 | 8,830,061 | - | 1,465,937 | 10,295,998 |
| | | | | | | | | |
Attributable to non-controlling shareholders | 4.2.9 | - | 239,567 | (20,690) | 218,877 | - | 253,537 | (25,172) | 228,365 |
| | | | | | | | | |
| | 8,053,087 | 239,567 | 1,668,440 | 9,961,094 | 8,830,061 | 253,537 | 1,440,765 | 10,524,363 |
| | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | 13,253,626 | 71,436 | 2,608,779 | 15,933,841 | 13,833,496 | 79,034 | 2,400,373 | 16,312,903 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Reconciliation of the consolidated equity
| | | |
EQUITY | Item | 01.01.2009 | 12.31.2009 |
Total equity under the previous BR GAAP | | 8,053,087 | 8,830,061 |
Non-controlling interests | | 239,567 | 253,537 |
Revaluation of property, plant, and equipment | 4.2.8 | 2,647,925 | 2,473,116 |
Recognition of concession contracts - transmission | 4.2.3 | 3,166 | 75,850 |
Recognition of concession contracts - distribution | 4.2.3 | (37,670) | (35,824) |
Onerous concession contracts - use of public property (UBP) | 4.2.3 | (72,129) | (79,423) |
Write-off of regulatory assets and liabilities | 4.2.1 | (145,864) | (277,635) |
Post-employment benefits | 4.2.6 | 95,436 | - |
Reversal of negative goodwill | 4.2.5 | 74,994 | 74,994 |
Additional proposed dividends | 4.2.9 | 1,514 | - |
Capitalization of loan costs | 4.2.2 | - | 13,516 |
Other transition effects | | - | (24,398) |
Tax effects on adjustments | 4.2.7 | (898,932) | (779,431) |
Total adjustments to equity | | 1,668,440 | 1,440,765 |
TOTAL EQUITY UNDER THE IFRSs | | 9,961,094 | 10,524,363 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Effects of the adoption of the IFRSs on the consolidated statement of operations
CONTINUOUS OPERATIONS | Item | Previous BR GAAP | Effect of transition to IFRSs | IFRSs |
| | 12.31.2009 | | 12.31.2009 |
OPERATING REVENUES | | | | |
Electricity sales to final customers | 4.2.1 | 2,066,448 | (6,894) | 2,059,554 |
Electricity sales to distributors | | 1,209,157 | - | 1,209,157 |
Use of main distribution and transmission grid | 4.2.1 | 1,944,017 | 31,100 | 1,975,117 |
Construction revenue and margin | 4.2.4 | - | 601,880 | 601,880 |
Telecommunications | | 80,262 | - | 80,262 |
Distribution of piped gas | | 205,158 | - | 205,158 |
Other operating revenues | 4.2.1 | 112,269 | 6,743 | 119,012 |
| | 5,617,311 | 632,829 | 6,250,140 |
Cost of sales and services provided | | | | |
Electricity purchased for resale | 4.2.1 | (1,681,876) | (134,972) | (1,816,848) |
Use of main distribution and transmission grid | 4.2.1 | (609,649) | 56,475 | (553,174) |
Personnel and Management | | (630,037) | (880) | (630,917) |
Pension and healthcare plans | 4.2.6 | (13,479) | (71,764) | (85,243) |
Materials and supplies | | (58,390) | (603) | (58,993) |
Raw materials and supplies for power generation | | (21,231) | - | (21,231) |
Natural gas and supplies for the gas business | | (135,353) | 6,437 | (128,916) |
Third-party services | | (228,536) | (43) | (228,579) |
Depreciation and amortization | 4.2.3/8 | (363,597) | (145,633) | (509,230) |
Construction costs | 4.2.4 | - | (601,614) | (601,614) |
Other costs | 4.2.3 | (23,962) | 29,923 | 5,961 |
| | (3,766,110) | (862,674) | (4,628,784) |
GROSS PROFIT | | 1,851,201 | (229,845) | 1,621,356 |
Other Operating Revenues (Expenses) | | | | |
Sales expenses | 4.2.3/6/8 | (45,566) | (8,715) | (54,281) |
General and administrative expenses | 4.2.3/6/8 | (388,226) | (46,467) | (434,693) |
Other revenues (expenses), net | 4.2.3/6/8 | (70,132) | (19,115) | (89,247) |
Result of equity in subsidiaries and investees | | 14,327 | - | 14,327 |
| | (489,597) | (74,297) | (563,894) |
| | | | |
RESULT OF OPERATIONS | | 1,361,604 | (304,142) | 1,057,462 |
| | | | |
Interest income (losses) | | | | |
Interest revenues | 4.2.1/3 | 365,918 | (28,522) | 337,396 |
Interest expenses | 4.2.1/2/3 | (300,294) | (30,367) | (330,661) |
| | 65,624 | (58,889) | 6,735 |
OPERATING INCOME | | 1,427,228 | (363,031) | 1,064,197 |
INCOME TAX AND SOCIAL CONTRIBUTION | | | | |
Income tax and social contribution | 4.2.7 | (287,602) | (3,168) | (290,770) |
Deferred income tax and social contribution | 4.2.7 | (89,724) | 128,575 | 38,851 |
| | (377,326) | 125,407 | (251,919) |
NET INCOME FOR THE PERIOD | | 1,049,902 | (237,624) | 812,278 |
Attributed to Parent Company shareholders | | 1,026,433 | (234,657) | 791,776 |
Attributed to non-controlling shareholders | 4.2.9 | 23,469 | (2,967) | 20,502 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Reconciliation of the consolidated income
CONSOLIDATED INCOME | Item | Operating income | Net income for the period |
| | | 12.31.2009 |
Net income under the previous BR GAAP | | 1,427,228 | 1,049,902 |
Depreciation of property,plant, & equipment (deemed cost) | 4.2.8 | (174,809) | (174,808) |
Recognition of concession contracts - transmission | 4.2.3 | 72,684 | 72,684 |
Recognition of concession contracts - distribution | 4.2.3 | (15,523) | (15,523) |
Onerous concession contracts - use of public property (UBP) | 4.2.3 | (7,294) | (7,294) |
Capitalization of borrowing costs | 4.2.2 | 13,516 | 13,516 |
Write-off of regulatory assets and liabilities | 4.2.1 | (131,771) | (131,771) |
Post-employment benefits | 4.2.6 | (95,436) | (95,436) |
Other transition effects | | (24,398) | (24,398) |
Tax effects on adjustments | 4.2.7 | - | 125,406 |
Total adjustments to income | | (363,031) | (237,624) |
NET INCOME FOR THE PERIOD UNDER THE IFRSs | | 1,064,197 | 812,278 |
Effects of the adoption of the IFRSs on the consolidated statement of cash flows
| | Effect of | |
| Previous | transition | |
STATEMENT OF CASH FLOWS | BR GAAP | to the IFRSs | IFRSs |
| | | 12.31.2009 |
Cash flows from operating activities | 1,289,718 | (48,554) | 1,241,164 |
Cash flows from investing activities | (911,726) | 34,823 | (876,903) |
Cash flows from financing activities | (495,416) | 197 | (495,219) |
4.2 Effects of the changes in accounting practices due to adoption of the IFRS framework on the consolidated financial statements
4.2.1. Conceptual structure for the preparation and presentation of financial statements
Companies must prepare their financial statements in accordance the IFRS framework, which establishes the bases for the recognition of assets, liabilities, revenues, and expenses, among other concepts. The differences between estimated amounts included in the calculation of electricity tariffs and those effectively recorded by the Company, recognized before the application of the IFRS framework as regulatory assets and liabilities, are not recognized in the balance sheet according to this pronouncement, since they do not meet the definition of assets and/or liabilities.
Thus, the balances of regulatory assets and liabilities accrued before the date of first-time adoption of the IFRS have been recorded against accrued earnings and income for the current fiscal period, on the accrual basis.
4.2.2. Borrowing costs IAS 23
The accounting practice adopted by the Company has been changed to reflect the requirement of capitalization of borrowing costs attributable to the acquisition, construction, or production of assets and eligible to be deemed part of the cost of said assets.
The amount of borrowing costs eligible for capitalization has been defined by the Company by applying the weighted average rate on the expenses with intangible assets and property, plant, and equipment in progress.
The Company has adopted this practice for accounting periods starting as of January 1, 2009.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
4.2.3. Concession Contracts (IFRIC 12 and SIC 29)
These rules provide guidelines to concession holders about how to account for public service concessions to private entities and sets forth the general principles of revenue recognition and measurement of liabilities and rights related to service concession contracts.
On account of the adoption of this interpretation and of the right, under the electric energy public service concession contracts, to charge for the use of the concession infrastructure, the Company has recognized the following:
Distribution business: (i) an intangible asset which corresponds to the right to access to property that makes up the required infrastructure for carrying out the public services, and (ii) a financial asset corresponding to the remaining balance of infrastructure (residual value of physical infrastructure) at the end of the concession to be received directly from the granting authority, as compensation for investments made by the Company in infrastructure and not yet amortized. According to the concession contracts, this financial asset represents an unconditional right to reimbursement in cash or other financial asset directly from the granting authority.
Transmission business: a financial asset that corresponds to the construction, operation, and maintenance revenues under the concession contract which have been earned by making the constructed or acquired infrastructure available to users, with no demand risk and guaranteed by the Brazilian regulations, and that is considered an unconditional right to pre-determined cash flows under the concession contracts.
The intangible asset that is recognized as consideration for construction services is measured at fair value at the time of initial recognition. After initial recognition, the intangible asset is measured at cost, which includes the costs of capitalized loans minus accumulated amortization.
Under power distribution concession contracts, the financial asset is classified as a financial instrument available for sale, based on the assumption that the value of the reimbursement upon expiration of the concession contract will be calculated by the granting authority by taking into account the replacement cost of PPE named Regulatory Compensation Basis (Base de Remuneração Regulatória or BRR), defined by the granting authority. The BRR’s methodology is based on the replacement cost of the assets that make up the power distribution infrastructure related to the concession. The cash flows related to these assets are determined taking into account the replacement cost of PPE. BRR is reviewed every four years taking into account several factors. Its main goal is to reflect the variation in the prices of physical assets, including write-offs, depreciations, and additions of assets to the concession infrastructure (physical assets) associated with the financial asset.
The return on these financial assets is based on the regulatory WACC approved by ANEEL in the periodic rate review process every four years, whose amount is included in the composition of the revenues from tariffs charged to customers and collected monthly.
In the periods between periodic rate reviews, the balance of these financial assets is adjusted according to the expectation by Company management of variations in cash flows resulting from changes in the assets making up the infrastructure (physical assets). These variations in the estimated cash flows are recorded directly to income for the corresponding period.
Since there is not an active market for these financial assets, the variations in the fair value of the financial asset balance due to the perception of market participants regarding the difference between the regulatory rate of return and the market rates is adjusted periodically based on a methodology established by Company management, and this adjustment, when applicable, is recorded directly in the accumulated other comprehensive income account, under equity.
Given that the financial asset yields the annual 9.95% regulatory WACC and that this return is recognized as revenues for the monthly billing of customer tariffs, it is already valued at present value.
Under power transmission concession contracts, the financial asset is classified as “loans and receivables”, measured at first at fair value and subsequently at amortized cost, according to the effective interest rate method.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Furthermore, according to SIC 29, under concession contracts for use of public property (onerous concessions) where the concession holder’s right and the corresponding liability are deemed to arise simultaneously upon signature of the contract, particularly for the employment of water resources for power generation, the intangible asset is initially (upon term of acceptance) measured at cost.
In the case of concessions with fixed payments to the granting authority, the cost corresponding to the amounts already disbursed and to be disbursed in the future must be recognized at present value. Thus, payments for the use of public property which had been recorded as expenses when settled have been measured initially at their present value on the start date of the concession and recorded against intangible assets, which are amortized over the term of the concession. The corresponding liability is restated according to the respective financial charges incurred as of the date of presentation of the financial statements.
4.2.4. Construction contracts (IAS 11)
This pronouncement establishes the accounting treatment for revenues and expenses related to construction contracts and uses the recognition criteria set forth in IFRS framework for the Preparation and Presentation of Financial Statements to determine the time when contract revenues and the costs related to them must be recognized in the statement of operations.
In order to comply with this technical pronouncement, the Company has recorded revenues and costs related to construction services. The construction margin adopted was close to zero for the distribution business, given that the Company outsources the construction of infrastructure to non-related parties. The construction margin for the transmission business in 2010, however, was 1.65% (1.80% in 2009) and results from a calculation methodology which takes into account the respective business risk.
4.2.5. Reversal of negative goodwill on the acquisition of interests in subsidiaries
According to IFRS 3, when the amount paid in an acquisition is lower than the book value of the net assets and liabilities acquired pursuant to the previous BR GAAP, the Company recorded a negative goodwill in the balance sheet and to amortized it over a reasonable estimated term. According to the IFRSs, the difference between the amount paid and the fair value of the net assets and liabilities acquired must be recorded to income. On January 1, 2009, the Company reversed a negative goodwill balance that had been recorded under Deferred Revenues in the amount of R$74,994 to retained earnings. The equity as of January 1, 2009 and December 31, 2009 were increased accordingly.
4.2.6. Employee benefits
The Company has chosen to apply the employee benefits exemption of IFRS 1. Thus, the net cumulative actuarial gains, in the amount of R$868,065, have been fully amortized. Given the asset ceiling rule in IAS 19, the liability of R$95,436 recorded under retirement liabilities pursuant to the old BR GAAP was offset against accrued earnings as of January 1, 2009. Also given the asset ceiling rule, the pension plan surplus of R$772,629 was not recognized on the transition date because it was not available to the Company. From this date onwards, the Company has been offsetting actuarial losses against the unrecognized surplus. Should the surplus be drained by actuarial losses in the future, the Company will then follow the corridor approach, i.e., actuarial gains and losses will only be recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
4.2.7. Income tax and social contribution: the deferred taxes
The changes in accounting practices resulting from the first-time adoption to IFRS have had tax effects, which have been neutralized by the application of the the Transitional Tax Regime (Regime Tributário de Transição or RTT) set forth under Law no. 11,941, dated May 27, 2009. This neutrality has generated deferred income tax and social contribution balances.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
4.2. 8. Deemed cost
The Company has chosen to adopt the deemed cost for the assets related to the power generation business of Copel Geração e Transmissão, adjusting the opening balances as of the transition date, January 1, 2009, according to their fair values, estimated by internal experts (engineers) with professional experience, objectivity, and technical knowledge of the evaluated assets. The evaluation was conducted per cash generating unit taking into consideration the use of the assets, the technological changes made and in progress, the economic environment where they operate, and the planning and other business peculiarities of the Company. The evaluation reports prepared by the experts on February 15, 2011 have been approved by the Board of Officers and the Board of Directors of the Group. Furthermore, a review of the estimated economic useful lives and the residual values of the assets has also been conducted. The increase in depreciation expenses which have been recalculated on account of the application of deemed cost resulted in R$156,453 in 2010 and R$155,058 in 2009.
Internal studies by the Group have shown that the balances as of January 1, 2009 of assets related to the telecommunications business were compatible with their fair values, as: i) there is no strong evidence that there are differences between the fair value, minus depreciation accrued in that fiscal year, and the fair value measured at the beginning of the fiscal year on January 1, 2009, and ii) the result of the impairment tests on these assets show that their book value is fully recoverable over their useful lives. The useful lives of these assets were reviewed as of January 1, 2010, and the main changes to the depreciation rates are described in Note 17.5. The same methodology was applied to the following subsidiaries: UEG Araucária Ltda, Elejor, and Centrais Eólicas.
Copel Geração e Transmissão’s property, plant, and equipment as of January 1, 2009 was increased by R$2,640,753, and jointly controlled subsidiary Dominó Holding’s property, plant, and equipment was increased by R$7,172, net of taxes. Deferred income tax and social contribution liabilities were increased by R$897,856 on account of the adoption of deemed cost by Copel Geração e Transmissão.
A breakdown of Copel Geração e Transmissão's power generation assets by category is shown below:
Previous BR GAAP | Deemed cost | IFRS |
Cost | | | |
Machinery and equipment | 1,291,931 | 1,825,501 | 3,117,432 |
Reservoirs, dams, and w ater mains | 2,668,134 | 4,128,844 | 6,796,978 |
Buildings | 442,892 | 858,989 | 1,301,881 |
Land | 91,727 | 83,467 | 175,194 |
Vehicles | 17,575 | 7,184 | 24,759 |
Furniture and implements | 3,345 | 2,618 | 5,963 |
| 4,515,604 | 6,906,603 | 11,422,207 |
Accumulated depreciation | | | |
Machinery and equipment | (517,723) | (969,722) | (1,487,445) |
Reservoirs, dams, and headrace channels | (1,046,460) | (2,681,944) | (3,728,529) |
Buildings | (229,501) | (605,512) | (835,013) |
Vehicles | (13,124) | (6,681) | (19,805) |
Furniture and implements | (2,319) | (1,991) | (4,310) |
| (1,809,127) | (4,265,850) | (6,075,102) |
Property, plant, and equipment in service, net | 2,706,477 | 2,640,753 | 5,347,105 |
Company management has estimated that the effects of the adoption of deemed cost on the depreciation expenses in future years will be close to those recorded in 2009 and 2010.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
4.2.9. Reclassifications
In compliance with the new accounting pronouncements, the Company has made the following reclassifications in its financial statements.
· Escrow deposits related to provision for risks and previously recorded as a reduction of the corresponding provisions have been reclassified to noncurrent assets (IAS 1);
· Deferred taxes previously presented under current assets have been reclassified to noncurrent assets (IAS 1);
· Exclusive funds previously presented under cash and cash equivalents have been reclassified to bonds and securities (IAS 27);
· Dividends declared beyond the mandatory minimum, after the date of the financial statements but before authorization for their issue was given, were recognized as liabilities. In compliance with the new accounting practices, these dividends remain recorded under equity;
· Non-controlling interests which were presented as noncurrent liabilities are now presented under equity, according to the new accounting practices. In the statement of operations, they were presented before income for the period, and now they are included in the Group’s consolidated results (IAS 1).
· Reclassification of offsetting between tax assets and liabilities (IAS 1).
5 | Cash and Cash Equivalents |
5
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Cash and banks | 58,958 | 79,615 | 88,161 |
Financial investments w ith immediate liquidity | 1,735,458 | 1,438,908 | 1,561,320 |
| 1,794,416 | 1,518,523 | 1,649,481 |
Financial investments with immediate liquidity are readily convertible to known amounts of cash and are subject to an insignificant risk of change in value. These financial investments comprise: Certificates of Deposit (CDs); transactions with repurchase commitments - the issuer (Bank) is committed to buying a security back, and the buyer is committed to selling it; and quotas in investment funds which hold government issued securities. These investments have yielded on average 100% of the variation of the Interbank Deposit Certificate rate as of December 31, 2010 and December 31, 2009.
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current assets | | | |
Bonds and securities (6.1) | 534,095 | 365,243 | 314,774 |
Collaterals and escrow accounts (6.2) | 64,078 | 5,047 | 127 |
| 598,173 | 370,290 | 314,901 |
Long-term receivables | | | |
Bonds and securities | 7,151 | 40,103 | 69,063 |
Collateral under STN agreement (Note 21.2) | 26,280 | 24,195 | 37,868 |
| 33,431 | 64,298 | 106,931 |
F - 36
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
6.1 Securities | | | | |
|
|
Category | | | | |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Securities available for sale | | | | |
CDB (1 and 2) | CDI | 100,785 | 104,030 | 108,804 |
Repurchase operation (3) | CDI | 17,328 | - | 19,390 |
Repurchase operation (2) | Selic | 2,961 | 2,699 | 3,110 |
Repurchase operation (2) | Fixed rate | 98,552 | 21,786 | 2,292 |
LTN (2) | Fixed rate | 44,482 | 3,374 | - |
LFT (2) | Selic | 175,043 | 32,777 | 48,938 |
NTN - F | Fixed rate | 27,309 | 3,051 | 5,127 |
Quotas in Funds (3 and 4) | CDI | 124 | 116,762 | 108,151 |
LFBB | CDI | 6,015 | - | - |
| | 472,599 | 284,479 | 295,812 |
Securities held until maturity | | | | |
LTN (2) | Fixed rate | 6,140 | 84,520 | 88,025 |
LFT (2) | Selic | 60,662 | 36,347 | - |
Quotas in Funds (3 and 4) | CDI | 1,845 | - | - |
| | 68,647 | 120,867 | 88,025 |
| | 541,246 | 405,346 | 383,837 |
| Current | 534,095 | 365,243 | 314,774 |
| Noncurrent | 7,151 | 40,103 | 69,063 |
LFT - Financial Treasury Bonds LTN - National Treasury Bonds NTN-F - National Treasury Notes - F series LFBB - Banco do Brasil Financial Bonds | | | | |
Copel holds bonds and securities which bear variable interest rates. The terms of these securities vary between one and 48 months from the end of the reporting period. Counterparts hold at least a credit rating of A. None of these assets is overdue or has issues of recovery or impairment at the end of the fiscal year.
1) Among the main amounts invested in certificates of deposit (CDBs), there are:
· R$65,612, restated as of December 31, 2010 (R$59,787 as of December 31, 2009 and R$54,403 as of January 1, 2009), invested in Banco do Brasil, yielding 100% of the variation of the DI rate, in a reserve account set up to secure to ANEEL the construction of the Mauá Power Plant by Copel Geração e Transmissão;
· R$4,430 invested in Itaú Unibanco S.A., restated as of December 31, 2010 (R$21,072 as of December 31, 2009 and R$19,730 as of January 1, 2009), yielding 100% of the variation of the DI rate on average, in a reserve account set up to secure a debt to BNDES Participações S.A. - BNDESPAR, in connection with the issue of Elejor debentures, pursuant to a Private Agreement on Revenue Attachment and Other Covenants.
2) Collaterals for ANEEL auctions by Copel Geração e Transmissão in the amount of R$67,162 as of December 31, 2010 (R$41,323 as of December 31, 2009);
3) Collaterals for Agreements for Energy Trade on the Regulated Power Market (“Contratos de Comercialização de Energia no Ambiente Regulado” or CCEARs) at CCEE in the amount of R$27,146 as of 2010 (R$3,156 as of 2009); and.
4) An allowance related to a financing agreement signed with BNDES in 2001 by UEG Araucária in the amount of R$26 in 2010 (R$26 in 2009).
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
6.2 Collaterals and escrow accounts
There are R$63,473, restated as of December 31, 2010, invested in Caixa Econômica Federal, yielding the TR rate, in a reserve account set up to secure to ANEEL the construction of the Colíder Power Plant by Copel Geração e Transmissão. This amount is recorded under current assets.
| | | | | | | | |
7 | Customers and distributors | | | | | | |
|
|
| | | Not yet | Overdue for | Overdue for | | | |
| | | due | up to 90 days | over 90 days | | | Total |
| | | | | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
| Consumers | | | | | | | |
| Residential | | 117,162 | 78,389 | 4,098 | 199,649 | 189,728 | 164,189 |
| Industrial | | 114,881 | 33,724 | 35,434 | 184,039 | 176,972 | 155,920 |
| Commercial | | 86,156 | 28,147 | 4,237 | 118,540 | 109,523 | 93,828 |
| Rural | | 15,985 | 6,769 | 1,250 | 24,004 | 20,950 | 18,575 |
| Public entities | | 19,970 | 19,235 | 4,061 | 43,266 | 38,154 | 24,948 |
| Public lighting | | 15,199 | 286 | 188 | 15,673 | 13,317 | 14,341 |
| Public services | | 13,970 | 355 | 10 | 14,335 | 12,388 | 12,286 |
| Unbilled | | 198,363 | - | - | 198,363 | 170,960 | 151,659 |
| Energy installment plan | | 84,477 | 6,656 | 10,708 | 101,841 | 97,422 | 91,614 |
| Energy installment plan - long-term | 40,498 | - | - | 40,498 | 48,036 | 78,123 |
| Low income subsidies - Eletrobrás (7.1) | 24,376 | - | - | 24,376 | 11,386 | 28,800 |
| Penalties on overdue bills | | 2,842 | 3,809 | 2,960 | 9,611 | 9,985 | 9,101 |
| State Government-"Luz Fraterna" Program | 2,055 | 7,016 | 2,457 | 11,528 | 4,030 | 7,500 |
| Other receivables | | 12,945 | 5,360 | 5,984 | 24,289 | 14,859 | 14,526 |
| Other receivables - long-term | 3,231 | - | - | 3,231 | 2,885 | 3,637 |
| | | 752,110 | 189,746 | 71,387 | 1,013,243 | 920,595 | 869,047 |
| Distributors | | | | | | | |
| Bulk supply | | | | | | | |
| CCEAR - auction | | 133,004 | - | - | 133,004 | 127,854 | 96,074 |
| Bilateral agreements | | 26,586 | - | 123 | 26,709 | 27,836 | 74,152 |
| CCEE (Note 34) | | 21,446 | - | 105 | 21,551 | 40,609 | 9,931 |
| Reimbursement to generators | - | - | 1,194 | 1,194 | 303 | 571 |
| Reimbursement to generators - long-term | - | - | - | - | - | 321 |
| | | 181,036 | - | 1,422 | 182,458 | 196,602 | 181,049 |
| Charges for use of power grid | | | | | | |
| Power grid | | 17,311 | 1,880 | 2,361 | 21,552 | 15,109 | 16,246 |
| Basic network and connection grid | 14,552 | 153 | 399 | 15,104 | 21,174 | 23,511 |
| | | 31,863 | 2,033 | 2,760 | 36,656 | 36,283 | 39,757 |
| Telecommunications | | | | | | | |
| Telecommunications services | 2,918 | 6,735 | 7,918 | 17,571 | 9,650 | 8,376 |
| Telecommunications services - long-term | - | | | - | 1,011 | 3,211 |
| | | 2,918 | 6,735 | 7,918 | 17,571 | 10,661 | 11,587 |
| Gas distribution | | 17,319 | 359 | 869 | 18,547 | 14,726 | 22,450 |
| Allowance for doubtful accounts (7.2) | - | - | (62,119) | (62,119) | (54,949) | (57,002) |
| | | 985,246 | 198,873 | 22,237 | 1,206,356 | 1,123,918 | 1,066,888 |
| 12.31.2010 | Current | 941,517 | 198,873 | 22,237 | 1,162,627 | | |
| | Noncurrent | 43,729 | - | - | 43,729 | | |
| 12.31.2009 | Current | 875,319 | 182,177 | 14,490 | | 1,071,986 | |
| | Noncurrent | 51,932 | - | - | | 51,932 | |
| 01.01.2009 | Current | 822,877 | 150,338 | 8,627 | | | 981,842 |
| | Noncurrent | 85,046 | - | - | | | 85,046 |
The average time for collection of energy sales is 12 days from customers and 10 days from power distribution concession and permit holders.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
7.1 Low income – customers rates
In September 2002, the Company started applying the low income rate to electricity bills based on the new criteria for eligibility as low income customers.
On December 17, 2002, Law no. 10,604 modified the means of compensation to utilities, authorizing the granting of an economic subsidy, in order to contribute to the low price for the low income rate. This subsidy is funded by the dividend surplus owed by Centrais Elétricas Brasileiras S.A. -Eletrobras to the Federal Government, in connection with the sale of power by Federal Government-owned generation companies at power auctions, and by Global Reversal Reserve (RGR) funds.
ANEEL, through different resolutions, set forth a new methodology for the calculation of the economic subsidy to which utilities are entitled, in order to offset the effects of the rate policy applicable to low income customers. As of December 2010, the low income rate was applied to 702,882 customers, who account for 23.7% of the total of 2,964,793 residential customers supplied by Copel.
7.2 Allowance for doubtful accounts
Copel’s senior management has considered the following amounts as sufficient to cover potential losses on the realization of receivables:
| | | | |
| | Additions / | | |
| Balance | (reversals) | Write-offs | Balance |
| 12.31.2009 | | | 12.31.2010 |
Consumers and distributors | | | | |
Residential | 6,245 | 11,680 | (10,271) | 7,654 |
Industrial | 40,101 | 5,375 | (4,715) | 40,761 |
Commercial | 5,863 | 8,539 | (3,522) | 10,880 |
Rural | 185 | 163 | (279) | 69 |
Public entities | 1,272 | 221 | (40) | 1,453 |
Public lighting | 149 | 6 | - | 155 |
Public services | - | 2 | - | 2 |
Utilities | 203 | 21 | - | 224 |
Telecommunications | 931 | 233 | (243) | 921 |
| 54,949 | 26,240 | (19,070) | 62,119 |
|
|
| | Additions / | | |
| Balance | (reversals) | Write-offs | Balance |
| 01.01.2009 | | | 12.31.2009 |
Consumers and distributors | | | | |
Residential | 5,544 | 9,969 | (9,268) | 6,245 |
Industrial | 40,735 | 4,800 | (5,434) | 40,101 |
Commercial | 8,506 | 275 | (2,918) | 5,863 |
Rural | 177 | 297 | (289) | 185 |
Public entities | 947 | 325 | - | 1,272 |
Public lighting | 169 | (20) | - | 149 |
Public services | - | 1 | (1) | - |
Utilities | 206 | (3) | | 203 |
Utilities - long-term | 246 | (246) | - | |
Telecommunications | 472 | 675 | (216) | 931 |
| 57,002 | 16,073 | (18,126) | 54,949 |
The applied criteria, in addition to taking into account management’s experience as far as the record of actual losses, also comply with the parameters recommended by ANEEL.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
8 Recoverable Rate Deficit (CRC) Transferred to the Government of the State of Paraná
By means of a fourth amendment dated January 21, 2005, the Company again renegotiated with the Government of Paraná the outstanding CRC (Conta de Resultados a Compensar or Account for Compensation of Income and Losses) balance as of December 31, 2004, in the amount of R$1,197,404, to be paid in 244 installments under the Price amortization system, restated according to the IGP-DI inflation index plus interest of 6.65% p.a., which are collected monthly, with the first installment due on January 30, 2005 and the others due in subsequent and consecutive months.
The State Government has been in compliance with the payments of the renegotiated installments according to the terms of the fourth amendment to the CRC agreement. Amortizations are secured by resources from dividends.
Maturity of noncurrent installments:
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
2010 | - | - | 50,268 |
2011 | - | 52,845 | 53,611 |
2012 | 62,728 | 56,359 | 57,176 |
2013 | 66,899 | 60,107 | 60,979 |
2014 | 71,348 | 64,105 | 65,034 |
2015 | 76,093 | 68,368 | 69,359 |
2016 | 81,154 | 72,915 | 73,972 |
2017 | 86,551 | 77,764 | 78,892 |
2018 | 92,307 | 82,936 | 84,138 |
2019 | 98,446 | 88,451 | 89,734 |
2020 | 104,993 | 94,334 | 95,702 |
2021 | 111,976 | 100,607 | 102,066 |
2022 | 119,423 | 107,298 | 108,854 |
2023 | 135,836 | 114,434 | 116,094 |
After 2023 | 174,623 | 164,502 | 166,891 |
| 1,282,377 | 1,205,025 | 1,272,770 |
Changes in CRC Transferred to the Government of the State of Paraná:
| | | |
| Current | Noncurrent | |
Balances | assets | receivables | Total |
As of January 1, 2009 | 47,133 | 1,272,770 | 1,319,903 |
Interest and fees | 83,834 | - | 83,834 |
Monetary variation | (192) | (18,004) | (18,196) |
Transfers | 49,741 | (49,741) | - |
Amortization | (130,967) | - | (130,967) |
As of December 31, 2009 | 49,549 | 1,205,025 | 1,254,574 |
Interest and fees | 79,546 | - | 79,546 |
Monetary variation | 2,772 | 133,396 | 136,168 |
Transfers | 56,044 | (56,044) | - |
Amortization | (129,095) | - | (129,095) |
As of December 31, 2010 | 58,816 | 1,282,377 | 1,341,193 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
9 Accounts receivable related to concession
9.1 Changes in accounts receivable related to concession
| | | | |
| Current | Noncurrent | Noncurrent | |
Balances | assets | receivables | special liabilities | Total |
As of January 1, 2009 | 27,685 | 2,632,185 | (1,171,723) | 1,488,147 |
Additions | - | 282,315 | - | 282,315 |
WACC-based regulatory return on capital | 94,654 | - | - | 94,654 |
Receipt of WACC-based regulatory return | (94,654) | - | - | (94,654) |
Capitalization of intangible assets in progress | - | 380,844 | (65,910) | 314,934 |
Transfers from long-term to current assets | 197,952 | (197,952) | - | - |
Transfers to charges for the use of main distributions and transmission grid - customers | (181,567) | - | - | (181,567) |
Allowance for losses | - | (6,700) | - | (6,700) |
Adjustment of financial assets classified as available for sale | - | 17,369 | - | 17,369 |
Monetary variation | - | (36,052) | 20,530 | (15,522) |
Write-offs | - | (26,686) | - | (26,686) |
As of December 31, 2009 | 44,070 | 3,045,323 | (1,217,103) | 1,872,290 |
Additions | - | 272,613 | - | 272,613 |
WACC-based regulatory return on capital | 126,685 | - | - | 126,685 |
Receipt of WACC-based regulatory return | (126,685) | - | - | (126,685) |
Capitalization of intangible assets in progress | - | 482,145 | (69,889) | 412,256 |
Transfers from long-term to current assets | 196,923 | (196,923) | - | - |
Transfers to charges for the use of main distributions and transmission grid - customers | (186,293) | - | - | (186,293) |
Transfers of investments - assets assigned for future use | - | 3 | - | 3 |
Allowance for losses | - | (21,333) | - | (21,333) |
Adjustment of financial assets classified as available for sale | - | 3,029 | - | 3,029 |
Monetary variation | - | 290,312 | (139,125) | 151,187 |
Write-offs | - | (25,707) | - | (25,707) |
As of December 31, 2010 | 54,700 | 3,849,462 | (1,426,117) | 2,478,045 |
a) Effects of the variation of the WACC set by ANEEL compared to the indicator set by Company management.
9.2 Accounts receivable related to concession – Distribution
| | | | |
|
|
| Current | Noncurrent | Noncurrent | |
Balances | assets | receivables | special liabilities | Total |
As of January 1, 2009 | - | 1,978,748 | (1,171,723) | 807,025 |
WACC-based regulatory return on capital | 94,654 | - | - | 94,654 |
Receipt of WACC-based regulatory return | (94,654) | - | - | (94,654) |
Capitalization of intangible assets in progress | - | 380,844 | (65,910) | 314,934 |
Adjustment of financial assets classified as available for sale | - | 17,369 | - | 17,369 |
Monetary variation | - | (36,052) | 20,530 | (15,522) |
Write-offs | - | (26,686) | - | (26,686) |
As of December 31, 2009 | - | 2,314,223 | (1,217,103) | 1,097,120 |
WACC-based regulatory return on capital | 126,685 | - | - | 126,685 |
Receipt of WACC-based regulatory return | (126,685) | - | - | (126,685) |
Capitalization of intangible assets in progress | - | 482,145 | (69,889) | 412,256 |
Transfers of investments - assets assigned for future use | - | 3 | - | 3 |
Adjustment of financial assets classified as available for sale | - | 3,029 | - | 3,029 |
Monetary variation | - | 290,312 | (139,125) | 151,187 |
Write-offs | - | (25,707) | - | (25,707) |
As of December 31, 2010 | - | 3,064,005 | (1,426,117) | 1,637,888 |
a) Effects of the variation of the WACC set by ANEEL compared to the indicator set by Company management.
The Electric Energy Public Service Concession Contract signed by the Federal Government (granting authority) and Copel Distribuição (concession holder – operator), which regulates the operation of the electric energy distribution public service, sets forth:
· The services the operator must render and to whom (customer category) they must be rendered;
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
· The performance standards for the rendering of the public service, regarding maintenance and customer service quality improvement, and the duty by the operator, upon return of the concession, to return the infrastructure in the same conditions they were received upon the signature of the concession contract. To meet these obligations, constant investments are made throughout the term of the concession. Thus, the assets related to the concession may be replaced a few times until the expiration of the concession;
· The requirement that the assets related to the infrastructure must revert to the granting authority at the end of the concession in exchange for reimbursement; and
· The regulation of prices through a rate mechanism established in the concession contract based on a parametric formula (Portions A and B) and the establishment of types of rate review, to ensure rates are sufficient to cover costs, amortize investments, and provide return on the invested capital.
Based on the characteristics set forth under the power distribution concession agreement, Company management believes the conditions are met for the application of Technical Interpretation IFRIC 12 and SIC 29 – Concession Contracts, which provides guidelines for the accounting of public service concessions by private operators, so that the power distribution business is properly reflected, comprising:
(a) Estimated portion of investments made and not amortized or depreciated by the end of the concession for being an unconditional right to reimbursement in cash or other financial assets directly by the granting authority; and
(b) Remaining portion after the assessment of the financial asset (residual amount), classified as an intangible asset due its recovery being conditioned upon the rendering of the corresponding public service, i.e., the consumption of power by consumers (see Note 18).
The infrastructure that has been received or built for the distribution business, originally represented by property, plant, and equipment and intangible assets, is recovered through two cash flows: (a) a portion through power consumption by customers (monthly billing of energy consumed/sold) over the term of the concession; and (b) a portion as reimbursement for revertible assets at the end of the concession, to be received directly from the granting authority or from another entity to which the granting authority assigns this task.
This reimbursement is made based on the share of investments related to revertible assets which has not been amortized or depreciated yet and which have been made with the purpose of ensuring that the services rendered are continuous and up-to-date.
The financial asset is classified as a financial instrument available for sale, based on the assumption adopted by Company management that the value of the reimbursement upon expiration of the concession contract will be calculated by the granting authority by taking into account the replacement cost of PPE named Regulatory Compensation Basis (BRR), defined by the granting authority. The methodology of the BRR is based on the replacement cost of the assets that make up the power distribution infrastructure related to the concession.
The cash flows related to these assets are determined taking into account the replacement cost of PPE. BRR is reviewed every four years taking into account several factors. Its main goal is to reflect the variation in the prices of physical assets, including write-offs, depreciation, and additions of assets to the concession infrastructure (physical assets) associated with the financial asset.
The return on these financial assets is based on the regulatory WACC approved by ANEEL in the periodic rate review process every four years, whose amount is included in the composition of the revenues from tariffs charged to customers and collected monthly.
In the periods between periodic rate reviews, the balance of these financial assets is adjusted according to the expectation by Company management of increase or decrease in cash flows resulting from changes in the assets making up the infrastructure (physical assets). These variations in the estimated cash flows are recorded directly to income for the corresponding period.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Since there is not an active market for these financial assets, the variations in the fair value of the financial asset balance due to the perception of market participants regarding the difference between the regulatory rate of return and the market rates is adjusted periodically based on a methodology established by Company management, and this adjustment, when applicable, is recorded directly in the accumulated other comprehensive income account, under equity.
9.3 Accounts receivable related to concession – Transmission
| | | |
| Current | Noncurrent | |
Balances | assets | receivables | Total |
As of January 1, 2009 | 27,685 | 653,437 | 681,122 |
Additions | - | 282,315 | 282,315 |
Transfers from long-term to current assets | 197,952 | (197,952) | - |
Transfers to charges for the use of main dristribution and transmission grid | (181,567) | - | (181,567) |
Allow ance for losses | - | (6,700) | (6,700) |
As of December 31, 2009 | 44,070 | 731,100 | 775,170 |
Additions | - | 272,613 | 272,613 |
Transfers from long-term to current assets | 196,923 | (196,923) | - |
Transfers to charges for the use of main dristribution and transmission grid | (186,293) | - | (186,293) |
Allow ance for losses | - | (21,333) | (21,333) |
As of December 31, 2010 | 54,700 | 785,457 | 840,157 |
These refer to receivables in connection with the power transmission concession agreements and include the following amounts: (i) revenues from the construction of transmission infrastructure for use by system users; (ii) revenues from the operation and maintenance of infrastructure effectively constructed; and (iii) the financial return on these revenues guaranteed by the granting authority during the term of the concession.
Revenues under power transmission concession agreements are collected by making infrastructure available to system users, are not subject to demand risk, and are thus considered guaranteed revenues, called Permitted Revenues (Receita Anual Permitida or RAP) to be collected over the term of the concession. Amounts are billed monthly to the users of this infrastructure, pursuant to reports issued by the National System Operator (Operador Nacional do Sistema or ONS).
Upon expiration of the concession, any uncollected amounts related to the construction, operation, and maintenance of infrastructure shall be received directly from the granting authority, as an unconditional right to cash reimbursement pursuant to the concession agreement, as compensation for investments made and not recovered through guaranteed revenues.
For purposes of preparation of the future cash flows of transmission contracts in order to determine the effective interest rate to record the return on the balance of this asset over the term of the concession, Company management, in addition to taking into consideration the Permitted Revenues (RAP) to be received over the term of the concession, has also adopted the assumption that the final installment included in the cash flow refers to the reimbursement of the physical assets related to this financial asset.
As they feature fixed and ascertainable cash flows, these financial assets are classified as “loans and receivables”. They are initially estimated based on the respective fair values and later measured according to the amortized cost calculated under the effective interest rate method.
Commitments regarding transmission concessions
9.3.1. 525-kV Araraquara 2 - Taubaté Transmission Line
This transmission line was awarded to the Company at ANEEL Auction no. 001/10, on June 10, 2010.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Total expenses already owed to suppliers of equipment and services in connection with the Araraquara 2 – Taubaté Transmission Line amounted to R$243.398 as of December 31, 2010.
9.3.2. 230-kV Cerquilho III Substation
This 230/138-kV (300 MVA) substation was awarded to the Company at ANEEL Auction no. 001/10, on June 10, 2010.
Total expenses already owed to suppliers of equipment and services in connection with the Cerquilho III Substation amounted to R$40.724 as of December 31, 2010.
10 Other Receivables
|
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current assets | | | |
Service in progress, net (10.1) | 110,374 | 92,472 | 64,765 |
Advance payment for judicial deposits | 9,927 | 3,183 | 5,732 |
Advance payments to employees | 9,126 | 8,352 | 8,264 |
Disposal of property and rights | 9,048 | 4,535 | 1,872 |
Decommissioning in progress | 6,284 | 6,181 | 4,795 |
Installment plan for Onda Provedor de Serviços | 4,348 | 4,349 | 4,348 |
Lease of the Araucária Power Plant | 4,296 | 550 | 7,474 |
Recoverable salaries of transferred employees | 4,174 | 3,663 | 3,819 |
Services to third-parties | 3,631 | 3,577 | 1,347 |
Acquisition of fuels under the Fuel Consumption Account (CCC) | 2,406 | 638 | 185 |
Advance payments to suppliers | 3,248 | 11,289 | 6,191 |
Allowance for doubtful accounts (10.2) | (9,979) | (10,896) | (9,531) |
Other receivables | 4,186 | 5,109 | 5,789 |
| 161,069 | 133,002 | 105,050 |
Noncurrent receivables | | | |
Advance payments to suppliers | 9,902 | 8,290 | 2,435 |
Disposal of property and rights | 2,325 | 4,437 | 4,788 |
Compulsory loans | 2,833 | 3,814 | 3,561 |
Other receivables | 164 | 408 | 1,430 |
| 15,224 | 16,949 | 12,214 |
10.1 Service in progress
This item refers to services currently in progress within the Company, most of which are related to the Research and Development and Energy Efficiency programs, which upon conclusion are offset against the respective liability recorded for this purpose, in compliance with the applicable regulations.
10.2 Allowance for doubtful accounts
The allowance for doubtful accounts refers to the balance of installments owed by Onda Provedor de Serviços, whose realization is unlikely, and to an unrealizable amount mostly comprising wages of loaned employees.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
11 Inventories
Operation/Maintenance | Construction in progress - inventories |
| 12.31.2010 | 12.31.2009 | 01.01.2009 | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Copel Geração e Transmissão | 24,429 | 27,595 | 29,710 | - | - | - |
Copel Distribuição | 83,893 | 76,170 | 48,150 | - | - | - |
Copel Telecomunicações | 11,758 | 7,166 | 5,151 | 17,511 | 17,641 | 14,507 |
Compagás | 1,344 | 1,171 | 536 | - | - | - |
Elejor | - | - | - | 2,702 | 1,051 | 1,051 |
| 121,424 | 112,102 | 83,547 | 20,213 | 18,692 | 15,558 |
12 Income Tax, Social Contribution, and Other Taxes
12.1 Income Tax and Social Contribution
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current assets | | | |
IRPJ and CSLL paid in advance | 518,889 | 446,926 | 423,461 |
IRPJ and CSLL to be offset against liabilities | (348,557) | (169,834) | (215,539) |
IRRF on IOC to be offset against liabilities | (12,119) | (6,534) | (7,378) |
| 158,213 | 270,558 | 200,544 |
Noncurrent | | | |
IRPJ and CSLL paid in advance | 12,341 | - | - |
| 12,341 | - | - |
Current liabilities | | | |
IRPJ and CSLL due | 501,806 | 294,339 | 349,802 |
IRRF on IOC to be offset against assets | (348,557) | (169,834) | (215,539) |
| 153,249 | 124,505 | 134,263 |
IRPJ = Corporate income tax | | | |
CSLL = Social contribution on net income | | | |
IRRF = Income tax withheld | | | |
IOC = Interest on capital | | | |
Amounts recorded as corporate income tax (IRPJ) and social contribution paid in advance refer to amounts paid in advance and corporate tax return (DIPJ) credits, which are offset against the respective taxes payable by each company, pursuant to the Brazilian tax legislation.
12.2 Deferred income tax and social contribution
Company records deferred income tax, calculated at the rate of 15%, plus an additional rate of 10%, and deferred social contribution, at the rate of 9%.
Taxes levied on the healthcare plan are realized according to the actuarial assessment conducted annually by an independent actuary. Deferred taxes on all other accruals will be realized as judicial rulings are issued.
Under current tax legislation, tax losses and negative bases for social contributions may be offset against future income, up to the limit of 30% of the taxable income for each year, without expiration period.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Deferred income tax and social contribution credits have been recorded as follows:
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Noncurrent receivables | | | |
Tax losses and negative tax basis | 10,966 | 23,346 | 16,355 |
Pension and healthcare plans | 135,384 | 123,842 | 147,691 |
Other temporary additions | - | - | - |
Reserve for litigation | 290,385 | 172,080 | 168,486 |
Allowance for doubtful accounts | 24,477 | 22,350 | 22,959 |
Amortization - concession | 35,917 | 19,709 | 19,088 |
Provision for effects of network charges | 6,922 | 6,922 | 6,923 |
FINAN provision | 3,659 | 3,291 | 4,563 |
Other | - | 26,342 | 12,808 |
| 507,710 | 397,882 | 398,873 |
Noncurrent liabilities | | | |
Transitional Tax System - RTT | - | - | - |
Deemed cost of assets | 802,556 | 854,742 | 906,721 |
Other | 47,607 | 12,092 | (7,587) |
Other temporary exclusions | - | - | - |
Capitalization of financial charges | 4,595 | - | 2,551 |
Provision for negative goodwill | 25,297 | 25,297 | 25,297 |
Gas supply | 7,163 | 8,953 | 8,040 |
| 887,218 | 901,084 | 935,022 |
| (379,508) | (503,202) | (536,149) |
Company’s Board of Directors and Fiscal Council have approved the technical study prepared by the Chief Finance, Investor Relations, and Corporate Partnerships Office on future profitability projections, which indicates the realization of deferred taxes. According to the estimate of future taxable income, the realization of deferred taxes is shown below:
| | | |
| | | |
| Estimated | Actual | Estimated |
| realizable | realized | realizable |
| amount | amount | amount |
2010 | (39,205) | 58,140 | - |
2011 | - | - | 17,311 |
2012 | - | - | 10,045 |
2013 | - | - | 472 |
2014 | - | - | 286 |
2015 | - | - | 265,084 |
2016 to 2018 | - | - | (34,694) |
2019 to 2021 | | | (117,317) |
After 2021 | - | - | (520,695) |
| (39,205) | 58,140 | (379,508) |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
12.3 Other taxes paid in advance and other taxes due
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current assets | | | |
ICMS(VAT) paid in advance (12.3.1) | 36,785 | 29,868 | 26,863 |
PIS/Pasep and Cofins taxes paid in advance | 7,966 | 28,728 | 17,187 |
PIS/Pasep and Cofins to be offset against liabilities | (7,966) | (27,820) | (17,187) |
Other taxes paid in advance | 751 | 1,157 | 1,158 |
| 37,536 | 31,933 | 28,021 |
Noncurrent receivables | | | |
ICMS(VAT) paid in advance (12.3.1) | 82,029 | 83,957 | 62,468 |
Recoverable income tax withheld on finance investments | 2,833 | - | - |
| 84,862 | 83,957 | 62,468 |
Current liabilities | | | |
ICMS (VAT) payable | 173,989 | 164,209 | 132,380 |
PIS/Pasep and Cofins payable | 75,511 | 52,507 | 55,540 |
PIS/Pasep and Cofins to be offset against assets | (7,966) | (27,820) | (17,187) |
Tax Recovery Programs (12.3.2) | 94,887 | 107,974 | 35,068 |
Income tax withheld on interest on capital | 45,813 | 29,027 | 30,791 |
Income tax withheld on IOC to be offset against assets | (12,119) | (6,534) | (7,378) |
Other taxes | 8,756 | 6,627 | 6,374 |
| 378,871 | 325,990 | 235,588 |
Noncurrent liabilities | | | |
ICMS (VAT) payable | 623 | 547 | 618 |
Tax Recovery Programs (12.3.2) | 31,629 | 131,103 | - |
| 32,252 | 131,650 | 618 |
12.3.1. Recoverable ICMS (VAT)
The amounts recorded as recoverable ICMS (VAT) refer to credits from the acquisition of property, plant, and equipment under Supplemental Law no. 87/96, which shall be recovered monthly at the rate 1/48 pursuant to Supplemental Law no. 102, dated July 11, 2000.
12.3.2. Tax recovery programs
| | | | | | |
. | | | | | | |
| Debt | Benefits - | SELIC | Updated debt | Advance | Updated debt |
| amount | Law 11,941 | Interest | amount | payment | amount |
Law no. 11,941/09 | | | | | | |
IRPJ | 42,538 | (8,762) | 2,313 | 36,089 | (16,253) | 19,836 |
CSLL | 5,925 | (1,460) | 298 | 4,763 | (2,264) | 2,499 |
COFINS tax | 43,956 | (9,853) | 2,309 | 36,412 | (16,795) | 19,617 |
PIS/PASEP taxes | 9,543 | (2,139) | 501 | 7,905 | (3,646) | 4,259 |
COFINS tax - law suit | 196,839 | (60,174) | 10,600 | 147,265 | (66,960) | 80,305 |
| 298,801 | (82,388) | 16,021 | 232,434 | (105,918) | 126,516 |
The effects on the 2010 statement of operations, recorded as financial expenses, were R$14,623 under Consolidated (Note 32).
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Installment Plan – Law no. 11,941/09
Pursuant to a ruling by the 4th District Federal Court, which became final on August 18, 1998, Copel was granted immunity from the levy of COFINS tax on power sales. Even though this ruling was final, the Federal Revenue Service (RFB) issued Copel two notices for failure to collect COFINS tax: on February 19, 2002, notice no. 10980.000932/2002-90, for fiscal year 1997, and on August 22, 2003, notice no. 10980.007831/2003-21, for the first three quarters of 1998. Simultaneously, it filed a lawsuit requesting the cancellation of the immunity ruling, which, after a long legal battle regarding the lapse of RFB's right to dispute the ruling, has been submitted to 4th District Federal Court for judgment on the merits. Copel has thus reclassified the corresponding risk of loss as probable, since there’s consolidated legal precedent in favor of the federal government.
As this lawsuit was reclassified as probable loss, in November 2009 Copel chose to apply for the installment plan created under Law no. 11,941, dated May 27, 2009, to pay off the COFINS-related debt in connection with the two notices mentioned above. Since there has been a provision in connection with this lawsuit, in the amount of R$184,037, and in light of the reduced penalties afforded under Law no. 11,941/09, the original amount of this debt became R$136,665, which, restated according to the SELIC interest rate as of December 31, 2010 (pursuant to article 3, paragraph 3, of that law), totals R$147,265.
The Company also included in this installment plan fiscal debts owed by Copel Distribuição in connection with income tax and social contribution in February 2004, and income tax in December 2007, March 2008, and April 2008, which amount to R$48,463. These taxes were paid through compensation statements, which have not been approved by RFB. Taking into account reduced penalties and restatement by the SELIC interest rate (pursuant to Law no. 11,941/09), the amount of this debt as of December 31, 2010 was R$40,852. Copel further included debts resulting from revised bases for calculation of PIS/PASEP and COFINS taxes for 2005 to 2008, in the amount of R$53,499, which, taking into account the same benefits and restatement by the SELIC interest rate (pursuant to article 3, paragraph 3, of Law no. 11,941/09), amounted to R$44,317 as of December 31, 2010.
With the payment of installments and the accrual of SELIC interest as of December 31, 2010, pursuant to article 3, paragraph 3, of Law no. 11,941, the total outstanding debt is R$126,517.
As of the date of these statements, there has been no ratification of the installment plan by the RFB.
Copel has rigorously fulfilled its obligations in connection with these installment plans.
12.4 Reconciliation of the provision for income tax and social contribution
The reconciliation of the provision for income tax (IRPJ) and social contribution (CSLL), calculated at the applicable rates, with the amounts recorded in the statement of income is shown below:
| | |
| 2010 | 2009 |
Income before IRPJ and CSLL | 1,380,732 | 1,064,197 |
IRPJ and CSLL (34%) | (469,449) | (361,827) |
Tax effects on: | | |
Interest on capital | 70,319 | 78,200 |
Dividends | 432 | 3,295 |
Equity in results of investees | 31,023 | 1,575 |
FINAM - (losses) and gains | - | (183) |
Nondeductible expenses | (3,247) | (917) |
Tax benefit - Law no. 11,941/09 | - | 27,904 |
Tax incentives | 4,856 | 3,530 |
Other | (4,385) | (3,496) |
Current IRPJ and CSLL | (497,968) | (290,770) |
Deferred IRPJ and CSLL | 127,517 | 38,851 |
Actual rate - % | 26.8% | 23.7% |
IRPJ = Corporate income tax | | |
CSLL = Social contribution on net income | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
13 | Prepaid Expenses | | | |
|
|
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
| Current assets | | | |
| Insurance premiums | 4,855 | 4,856 | 3,391 |
| Program of incentive to alternative energy sources - PROINFA | 35 | 46 | 19 |
| Other | 75 | 64 | 163 |
| | 4,965 | 4,966 | 3,573 |
|
|
14 | Judicial Deposits | | | |
|
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
| Tax claims | 231,429 | 53,721 | 53,457 |
| Labor claims | 73,596 | 61,643 | 83,982 |
| Civil claims | | | |
| Suppliers | 73,400 | 25,650 | 2,828 |
| Civil claims | 14,197 | 14,104 | 18,793 |
| Easements | 2,144 | 2,400 | 10,660 |
| Customer claims | 1,677 | 1,426 | 2,729 |
| | 91,418 | 43,580 | 35,010 |
| | | | |
| Other | 4,256 | 68 | 1,065 |
| | 400,699 | 159,012 | 173,514 |
| | | | |
| | | | |
15 | Receivables from Related Parties | | | |
| | | | |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
| Investees | | | |
| Dividends and/or interest on capital | | | |
| Dona Francisca Energética | 955 | - | - |
| Sanepar | 4,896 | 5,135 | 5,247 |
| | 5,851 | 5,135 | 5,247 |
| | | | |
| Other related parties | | | |
| Paineira Participações e Empreendimentos | 1,575 | - | - |
| | 1,575 | - | - |
| | 7,426 | 5,135 | 5,247 |
| Current assets - Dividends receivable | 5,851 | 5,135 | 5,247 |
| Noncurrent assets - Investees/subsidiaries | 1,575 | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
16 Investments
16.1 Main information about Copel’s investees
| | | | | | | |
| | | | | | Net | Group |
| Main | | | | | income | Interest |
12.31.2010 | business | Assets (1) | Liabilities (1) | Equity (1) | Revenues | (losses) (1) | % |
Cia. Saneamento do Paraná - Sanepar | Water supply/sanitation | 2,332,804 | 1,407,194 | 925,610 | 666,123 | 63,489 | 34.75 |
Sercomtel S.A. - Telecom. | Telecommunications | 273,953 | 112,921 | 161,032 | 144,320 | 20,472 | 45.00 |
Foz do Chopim Energética S.A | Electric energy | 50,250 | 2,483 | 47,767 | 34,260 | 28,167 | 35.77 |
Dona Francisca Energ. Ltda. | Electric energy | 297,342 | 79,542 | 217,800 | 58,955 | 142,864 | 23.03 |
Sercomtel Celular S.A. | Telecommunications | 10,801 | 31,317 | - | 29,715 | (6,902) | 45.00 |
Dois Saltos Empreend. de Ger. de Energia Elétrica Ltda | Electric energy | 1,350 | 350 | 1,000 | - | - | 30.00 |
Copel Amec S/C Ltda. | Services/consulting | 327 | 2 | 325 | - | 11 | 48.00 |
Carbocampel S.A. | Services/consulting | 3,553 | 1,058 | 2,495 | - | (52) | 49.00 |
Escoelectric Ltda. | Services/consulting | 2,628 | 4,848 | (2,220) | - | 1,600 | 40.00 |
(1) Balances adjusted to COPEL's accounting practices | | | | | | |
|
|
| | | | | | Net | Group |
| Main | | | | | income | Interest |
12.31.2009 | business | Assets (1) | Liabilities (1) | Equity (1) | Revenues | (losses) (1) | % |
Cia. Saneamento do Paraná - Sanepar | Water supply/sanitation | 2,128,241 | 1,270,182 | 858,059 | 625,231 | 65,243 | 34.75 |
Sercomtel S.A. - Telecom. | Telecommunications | 204,505 | 115,921 | 88,584 | 146,215 | (59,383) | 45.00 |
Foz do Chopim Energética S.A | Electric energy | 48,939 | 2,487 | 46,452 | 33,525 | 27,371 | 35.77 |
Dona Francisca Energ. Ltda. | Electric energy | 369,385 | 284,212 | 85,173 | 58,102 | 40,308 | 23.03 |
Sercomtel Celular S.A. | Telecommunications | 16,030 | 29,643 | - | 33,629 | (11,265) | 45.00 |
Dois Saltos Empreend. de Ger. de Energia Elétrica Ltda | Electric energy | 1,000 | - | 1,000 | - | - | 30.00 |
Copel Amec S/C Ltda. | Services/consulting | 314 | - | 321 | - | 11 | 48.00 |
Carbocampel S.A. | Services/consulting | 3,554 | 1,177 | 2,279 | - | (49) | 49.00 |
Escoelectric Ltda. | Services/consulting | 2,161 | 6,420 | (4,259) | - | (1,691) | 40.00 |
(1) Balances adjusted to COPEL's accounting practices | | | | | | |
16.1.1. Sanepar
In 1998, the acquisition by Dominó Holdings S.A. of an interest in Sanepar resulted in concession rights in the amount of R$24,316, with a balance of R$4,864 as of December 31, 2010. This balance, proportionally to Copel's stake (45%), corresponds to R$2,189, and has been amortized over 15 years as of 1999, at the rate of R$61 a month, with a charge to income of R$730 as of December 31, 2010 (R$730 as of December 31, 2009).
16.1.2. Sercomtel
The conclusion in December 2009 of impairment tests on Copel’s assets, based, when applicable, on the same assumptions mentioned in the Property, Plant, and Equipment note (Note 17.6), indicated, with an adequate level of certainty, that a part of the assets in Sercomtel Telecomunicações S.A. (R$35,927) and Sercomtel Celular S.A. (R$6,195) were valued above their recoverable amount. In 2010, a new test indicated the need to recognize a reversal of the previous loss in Sercomtel S.A. Telecomunicações in the amount of R$23,390.
16.2 Main information about Copel’s subsidiaries
Non financial/accounting information, such as information about supplied market, installed capacity, and assured power, has not been audited.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
16.2.1. Copel Geração e Transmissão S.A.
Copel Geração e Transmissão S.A. operates the Company’s power generation business, which is based on the operation of 17 hydroelectric power plants and one thermoelectric power plant, listed below, amounting to total installed capacity of 4,549.61 MW, and power transmission services, based on 32 substations at voltages equal to or greater than 230 kV and 1,913 mi of transmission lines in Paraná, most of which are part of the Brazilian Basic Transmission Network. The concession for 1,773.3 km of these lines expires in July 2015, the concession for 137.1 km (Bateias – Jaguariaíva 230 kV line) expires in August 2031, and the concession for 31.6 km (Bateias – Pilarzinho 230 kV line) expires in March 2038, subject to extension at the discretion of the granting authority.
| | | | | |
Power Plants | River | Installed capacity (MW) | Assured power (average MW) | ANEEL concession date | Concession expiration date |
Hydroelectric facilities | | | | | |
Gov. Bento Munhoz da Rocha Netto (Foz do Areia) | Iguaçu | 1,676.00 | 576.00 | 05.24.1973 | 05.23.2023 |
Gov. Ney Aminthas de Barros Braga (Segredo) | Iguaçu | 1,260.00 | 603.00 | 11.14.1979 | 11.15.2029 |
Gov. José Richa (Caxias) | Iguaçu | 1,240.00 | 605.00 | 05.02.1980 | 05.04.2030 |
Gov. Pedro Viriato Parigot de Souza | Capivari-Cachoeira | 260.00 | 109.00 | 04.23.1965 | 07.07.2015 |
Guaricana | Arraial | 36.00 | 16.08(2) | 08.13.1976 | 08.16.2026 |
Chaminé | São João | 18.00 | 11.60 | 08.13.1976 | 08.16.2026 |
Apucaraninha | Apucaraninha | 10.00 | 6.71 | 10.13.1975 | 10.12.2025 |
Mourão | Mourão | 8.20 | 5.30 | 01.20.1964 | 07.07.2015 |
Derivação do Rio Jordão | Jordão | 6.50 | 5.85 | 11.14.1979 | 11.15.2029 |
Marumbi | Ipiranga | 4.80(1) | 5.92(3) | 03.14.1956 | - (1) |
São Jorge | Pitangui | 2.30 | 1.62 | 12.04.1974 | 12.03.2024 |
Chopim I | Chopim | 1.98 | 1.48(2) | 03.20.1964 | 07.07.2015 |
Rio dos Patos | Rio dos Patos/Ivaí | 1.70(3) | 1.02(3) | 02.14.1984 | 02.14.2014 |
Cavernoso | Cavernoso | 1.30 | 0.96(2) | 01.07.1981 | 01.07.2031 |
Melissa | Melissa | 1.00 | 0.64(2) | 04.02.2002 | - (4) |
Salto do Vau | Palmital | 0.94 | 0.60 | 04.02.2002 | - (4) |
Pitangui | Pitangui | 0.87(3) | 0.51(3) | 04.02.2002 | - (4) |
Thermal facility | | | | | |
Figueira | | 20.00 | 10.30 | 03.21.1969 | 03.26.2019 |
Total | | 4,549.59 | 1,961.59 | | |
(1) Submitted to approval by ANEEL
(2) New amounts set by MME Ordinance no. 16 of 07/26/2010
(3) New amounts set by MME Ordinance no. 1 of 01/26/2011
(4) Facilities under 1 MW are only subject to registration before ANEEL
16.2.2. Copel Distribuição S.A.
Copel Distribuição S.A. runs the Company's power distribution and regulated sales to 1,111 locations in 392 out of the 399 municipalities in the State of Paraná, and also to the town of Porto União, in the State of Santa Catarina. Its current concession, which is set to expire on July 7, 2015, may be extended for another 20 years, at the discretion of the granting authority
16.2.3. Copel Telecomunicações S.A.
Copel Telecomunicações S.A. is engaged in providing communications and telecommunications services and in conducting studies, projects, and planning in the field of telecommunications, as well as any related activities, as authorized by law, for an indeterminate period of time, on a non-exclusive basis, both nationally and internationally, with a service area comprising the State of Paraná and Region II of the General Grants Plan of the National Telecommunications Agency - ANATEL, which reports to the Ministry of Communications.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
16.2.4. Companhia Paranaense de Gás - Compagas
Compagas is a mixed capital company in which Copel holds a 51% interest and whose main activity is the supply of piped natural gas, through a 546-km long distribution network set up throughout Paraná in the municipalities of Araucária, Curitiba, Campo Largo, Balsa Nova, Palmeira, Ponta Grossa, and São José dos Pinhais. Compagas supplies a total of 9,288 customers, comprising 107 industrial customers, 34 vehicular gas stations, 293 commercial customers, 8,849 households, 2 co-generation plants, one company which uses gas for power generation at peak times, one company which uses natural gas as a raw material, and the Araucária Thermal Power Plant.
16.2.5. Elejor – Centrais Elétricas do Rio Jordão S.A.
Elejor is a special purpose company in which Copel holds a 70% voting interest and which was constituted to implement and run the Fundão – Santa Clara Power Complex, on the Jordão River, within the Iguaçu River sub-basin, in the State of Paraná, comprising the Santa Clara and Fundão Power Plants. These facilities feature 240.34 MW of installed capacity, in addition to small hydropower units embedded in the Santa Clara and Fundão dams, with 3.6 MW and 2.4 MW of installed capacity, respectively. Its concession to operate as an independent power producer was issued by ANEEL on October 25, 2001 for a 35-year term, renewable upon request by the holder for up to 20 years and at the granting authority’s discretion.
16.2.6. UEG Araucária Ltda.
UEG Araucária Ltda. is a limited liability company held by Copel (with a 20% interest) and Copel Geração e Transmissão (with a 60% interest). It was set up to generate and sell electric power, using natural gas as fuel. The Araucária Power Plant has an installed capacity of 484.15 MW. Its authorization to operate as an independent power producer was issued by ANEEL on December 22, 1999 for a 30-year term, renewable upon request by the holder and at the granting authority’s discretion.
16.2.7. Centrais Eólicas do Paraná Ltda.
Centrais Eólicas do Paraná Ltda. is a limited liability company held by Copel (with a 30% interest) and Copel Geração e Transmissão (with a 70% interest). It has been set up to build, assemble, and operate a 2.5 MW wind power plant, in the region of Palmas, in the State of Paraná. Its authorization to operate as an independent power producer is valid for 30 years as of September 29, 1999, renewable upon request by the holder and at the granting authority’s discretion.
As part of the ongoing restructuring of Copel, the incorporation of Centrais Eólicas do Paraná, with transfer of its assets and liabilities to Copel Geração e Transmissão, has been submitted to ANEEL for authorization.
16.3 Main information about the jointly controlled subsidiary
16.3.1. Dominó Holdings S.A.
Dominó Holdings is a private corporation in which Copel holds a 45% interest, sharing joint control with the remaining shareholders. The company was set up to hold interests in other companies. It currently holds 34.75% of the share capital of the Sanitation Company of Paraná – Sanepar, a mixed capital company whose business comprises basic sanitation services, including water supply and sewage collection and treatment.
The main items of assets, liabilities, and the statement of operations of Dominó Holdings, as well as the corresponding consolidated shares, are shown below:
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | |
Dominó Holdings S.A. | Balances as of 12.31.2010 |
| Adjusted balance(1) | COPEL's stake (45%) |
| | |
ASSETS | 733,985 | 330,292 |
Current assets | 14,181 | 6,381 |
Noncurrent assets | 719,804 | 323,911 |
| | |
LIABILITIES | 733,985 | 330,292 |
Current liabilities | 10,995 | 4,947 |
Noncurrent liabilities | 7 | 3 |
Equity | 722,983 | 325,342 |
| | |
STATEMENT OF OPERATIONS | | |
Operating expenses | (2,843) | (1,279) |
Interest income (expenses) | (956) | (431) |
Results of equity in investees | 49,024 | 22,061 |
Provision for IR and CSLL | (9) | (4) |
Net income for the period | 45,216 | 20,347 |
(1) Balances have been adjusted to COPEL's accounting practices | | |
|
|
Dominó Holdings S.A. | Balances as of 12.31.2009 |
| Adjusted balance(1) | COPEL's stake (45%) |
ASSETS | 699,375 | 314,719 |
Current assets | 14,187 | 6,384 |
Noncurrent assets | 685,188 | 308,335 |
| | |
LIABILITIES | 699,375 | 314,719 |
Current liabilities | 11,021 | 4,960 |
Noncurrent liabilities | 7 | 3 |
Equity | 688,347 | 309,756 |
| | |
STATEMENT OF OPERATIONS | | |
Operating expenses | (4,829) | (2,173) |
Interest income (expenses) | (952) | (428) |
Results of equity in investees | 50,378 | 22,670 |
Provision for IR and CSLL | - | - |
Net income for the period | 44,597 | 20,069 |
(1) Balances have been adjusted to COPEL's accounting practices | | |
16.4 Financial statements of Copel’s subsidiaries and jointly controlled subsidiary
Shown below are the Statement of Financial Position of Copel’s subsidiaries as of December 31, 2010, December 31, 2009 and January 1, 2009 and the statements of operations as of December 31, 2010 and December 31, 2009, reclassified for purposes of ensuring consistency with the account classification adopted by Copel and with the effects of first-time adoption of IFRS. In order to allow the analysis of the statement of operations according to the nature of the expenses, the operating costs and expenses are presented in aggregate form:
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | |
ASSETS 12.31.2010 | GET | DIS | TEL | COM | ELE | UEG | CEO | DOM |
TOTAL ASSETS | 8,485,910 | 6,708,119 | 291,909 | 263,498 | 809,217 | 654,107 | 10,389 | 330,292 |
CURRENT ASSETS | 1,705,037 | 1,963,891 | 42,797 | 65,249 | 43,361 | 155,136 | 9,101 | 6,381 |
Cash and cash equivalents | 1,163,455 | 669,079 | 6,942 | 37,769 | 21,053 | 147,720 | 8,923 | 1,006 |
Bonds and securities | 146,454 | 30,813 | - | - | 5,227 | 26 | - | - |
Collaterals and escrow accounts | 63,473 | 201 | - | 404 | - | - | - | - |
Customers | 213,070 | 931,463 | 19,929 | 24,009 | 16,220 | - | 102 | - |
Dividends receivable | 4,480 | - | - | - | - | - | - | 4,896 |
CRC transferred to State Government | - | 58,816 | - | - | - | - | - | - |
Receivables related to concession | 54,700 | - | - | - | - | - | - | - |
Other receivables | 28,152 | 127,198 | 661 | 552 | 518 | 4,499 | - | - |
Inventories | 24,429 | 83,893 | 11,758 | 1,344 | - | - | - | - |
Income tax and social contribution | 280 | 30,685 | 821 | 1 | - | 2,883 | 69 | 479 |
Other current taxes to offset | 4,449 | 30,089 | 2,426 | 564 | - | 8 | - | - |
Prepaid expenses | 2,095 | 1,654 | 260 | 606 | 343 | - | 7 | - |
NONCURRENT ASSETS | 6,780,873 | 4,744,228 | 249,112 | 198,249 | 765,856 | 498,971 | 1,288 | 323,911 |
Long-Term Receivables | 927,450 | 3,451,017 | 13,934 | 28,748 | 13,107 | 15,423 | - | 97 |
Financial investments | 5,306 | 26,280 | - | 1,845 | - | - | - | - |
Customers | - | 43,729 | - | 15,800 | - | - | - | - |
CRC transferred to State Government | - | 1,282,377 | - | - | - | - | - | - |
Judicial deposits | 21,652 | 147,895 | 233 | 205 | 133 | 249 | - | 97 |
Receivables related to concession | 785,457 | 1,637,888 | - | - | - | - | - | - |
Advance payments to suppliers | - | - | - | 9,902 | - | - | - | - |
Other receivables | 1,878 | 3,280 | - | 164 | - | - | - | - |
Income tax and social contribution | - | - | - | - | - | 12,341 | - | - |
Other current taxes to offset | 10,453 | 64,303 | 7,273 | - | - | 2,833 | - | - |
Deferred income tax and social contribution | 102,704 | 245,265 | 6,428 | 832 | 7,724 | - | - | - |
Receivables from subsidiaries | - | - | - | - | 5,250 | - | - | - |
Investments | 390,810 | 4,232 | - | - | - | - | - | 323,814 |
Property, Plant, and Equipment | 5,427,187 | - | 222,291 | - | 529,749 | 483,430 | 1,288 | - |
Intangible Assets | 35,426 | 1,288,979 | 12,887 | 169,501 | 223,000 | 118 | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | |
LIABILITIES 12.31.2010 | GET | DIS | TEL | COM | ELE | UEG | CEO | DOM |
TOTAL LIABILITIES | 8,485,910 | 6,708,119 | 291,909 | 263,498 | 809,217 | 654,107 | 10,389 | 330,292 |
CURRENT LIABILITIES | 964,245 | 1,449,633 | 33,721 | 60,066 | 57,018 | 6,202 | 6,434 | 4,947 |
Payroll, social charges and accruals | 42,321 | 118,790 | 11,014 | 2,935 | 147 | 78 | - | 6 |
Suppliers | 167,101 | 444,987 | 7,759 | 26,325 | 3,879 | 4,772 | 1 | - |
Income tax and social contribution | 119,049 | - | - | 12,252 | 6,963 | - | - | - |
Other taxes | 33,976 | 254,811 | 3,290 | 1,947 | 1,250 | 1,227 | 33 | 297 |
Loans and financing | 46,233 | 17,950 | - | 6,330 | - | - | - | - |
Dividends due | 510,952 | 355,968 | 10,474 | 9,628 | - | - | 6,400 | 4,644 |
Post-employment benefits | 6,232 | 16,811 | 1,093 | - | - | - | - | - |
Regulatory charges | 3,630 | 52,475 | - | - | - | - | - | - |
R&D and Energy Efficiency | 12,569 | 140,381 | - | - | 2,927 | 114 | - | - |
Accounts payable related to concession - use of public property | - | - | - | - | 40,984 | - | - | - |
Other payables | 22,182 | 47,460 | 91 | 649 | 868 | 11 | - | - |
NONCURRENT LIABILITIES | 1,795,582 | 1,941,675 | 16,826 | 8,754 | 613,983 | 3,676 | - | 3 |
Investees and subsidiaries | - | 715,539 | - | - | 295,788 | - | - | - |
Suppliers | 160,736 | - | - | - | - | - | - | - |
Tax liabilities | - | 11,553 | - | - | - | 623 | - | - |
Deferred income tax and social contribution | 822,195 | 32,563 | - | 7,163 | - | - | - | - |
Loans and financing | 425,628 | 525,711 | - | 43 | - | - | - | - |
Post-employment benefits | 104,541 | 262,728 | 15,774 | 1,165 | - | - | - | - |
R&D and Energy Efficiency | 26,285 | 64,447 | - | - | - | - | - | - |
Accounts payable related to concession - use of public property | 22,249 | - | - | - | 317,850 | - | - | - |
Other payables | - | - | - | - | - | - | - | - |
Reserve for risks | 233,948 | 329,134 | 1,052 | 383 | 345 | 3,053 | - | 3 |
EQUITY | 5,726,083 | 3,316,811 | 241,362 | 194,678 | 138,216 | 644,229 | 3,955 | 325,342 |
Attributable to Parent Com pany shareholders | | | | | | | | |
Share capital | 3,505,994 | 2,624,841 | 194,755 | 135,943 | 69,450 | 707,440 | 3,061 | 113,368 |
Capital reserves | - | - | - | - | 104,034 | - | - | - |
Equity valuation adjustments | 1,540,695 | 13,463 | - | - | - | - | - | 5,358 |
Legal reserve | 182,162 | 108,500 | 3,521 | 14,636 | - | - | - | 14,717 |
Retained earnings | 145,366 | 570,007 | 43,086 | 31,172 | - | - | 894 | - |
Unrealized income reserve | - | - | - | - | - | - | - | 191,899 |
Additional proposed dividends | 351,866 | - | - | 12,927 | - | - | - | - |
Accrued losses | - | - | - | - | (35,268) | (63,211) | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
STATEMENT OF OPERATIONS 12.31.2010 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
OPERATING REVENUES | 1,721,556 | 4,939,328 | 139,153 | 267,829 | 180,957 | 45,374 | - | 912 | - |
Electricity sales to final customers | 113,102 | 2,104,950 | - | - | - | - | - | - | - |
Electricity sales to distributors | 1,300,613 | 64,471 | - | - | 180,957 | - | - | 912 | - |
Charges for the use of main transmission grid | 236,698 | 2,117,454 | - | - | - | - | - | - | - |
Construction revenues | 41,019 | 599,634 | - | 22,881 | - | - | - | - | - |
Telecommunications | - | - | 139,153 | - | - | - | - | - | - |
Distribution of piped gas | - | - | - | 237,272 | - | - | - | - | - |
Leases and rents | 1,130 | 53,755 | - | - | - | 50,001 | - | - | - |
Other operating revenues | 28,994 | (936) | - | 7,676 | - | (4,627) | - | - | - |
OPERATING COSTS AND EXPENSES | (1,094,516) | (4,577,731) | (99,047) | (212,120) | (58,751) | (65,688) | (38) | (529) | (1,279) |
Electricity purchased for resale | (58,281) | (2,170,875) | - | - | (2,071) | - | - | - | - |
Charges for the use of main transmission grid | (184,585) | (468,723) | - | - | (8,600) | (12,564) | - | - | - |
Personnel and management | (198,137) | (546,834) | (43,920) | (12,796) | (1,774) | (748) | - | - | (29) |
Pension and healthcare plans | (30,535) | (86,359) | (5,655) | (1,239) | - | - | - | - | - |
Materials and supplies | (21,192) | (60,132) | (1,517) | (709) | (226) | (89) | - | (245) | - |
Raw materials and supplies for electricity generation | (20,704) | - | - | - | - | (2,271) | - | - | - |
Natural gas and supplies for the gas business | - | - | - | (144,648) | - | - | - | - | - |
Third-party services | (72,269) | (277,437) | (16,747) | (14,283) | (8,647) | (8,830) | (2) | (60) | (489) |
Depreciation and amortization | (262,802) | (180,701) | (28,540) | (11,508) | (29,523) | (28,226) | - | (208) | (730) |
Provisions and reversals | (17,475) | (106,913) | 903 | (39) | (155) | - | - | - | - |
Construction costs | (40,372) | (599,634) | - | (22,881) | - | - | - | - | - |
Other operating costs and expenses | (188,164) | (80,123) | (3,571) | (4,017) | (7,755) | (12,960) | (36) | (16) | (31) |
RESULT OF EQUITY IN INVESTEES | (3,345) | - | - | - | - | - | (9,246) | - | 22,061 |
RESULT OF OPERATIONS | 623,695 | 361,597 | 40,106 | 55,709 | 122,206 | (20,314) | (9,284) | 383 | 20,782 |
Interest income (expenses) | 62,311 | 378,910 | 4,059 | 5,256 | (102,203) | 13,278 | 352 | 785 | (431) |
OPERATING INCOME | 686,006 | 740,507 | 44,165 | 60,965 | 20,003 | (7,036) | (8,932) | 1,168 | 20,351 |
Income tax and social contribution | (221,956) | (193,982) | (11,287) | (20,734) | (14,336) | - | (63) | (274) | (4) |
Deferred income tax and social contribution | 65,072 | (22,012) | (184) | 307 | 7,724 | - | - | - | - |
INCOME (LOSSES) FOR THE PERIOD | 529,122 | 524,513 | 32,694 | 40,538 | 13,391 | (7,036) | (8,995) | 894 | 20,347 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
ASSETS 12.31.2009 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
TOTAL ASSETS | 7,957,319 | 5,586,303 | 258,084 | 259,130 | 836,022 | 658,550 | 399,106 | 9,490 | 314,719 |
CURRENT ASSETS | 1,204,610 | 1,439,645 | 55,413 | 70,486 | 58,016 | 145,581 | 8,347 | 7,993 | 6,384 |
Cash and cash equivalents | 784,032 | 192,468 | 31,889 | 41,177 | 19,581 | 131,257 | 8,043 | 7,849 | 812 |
Bonds and securities | 67,406 | 19,429 | - | - | 21,631 | 27 | - | - | - |
Collaterals and escrow accounts | 4,655 | 197 | - | 195 | - | - | - | - | - |
Customers | 235,752 | 835,215 | 12,079 | 19,993 | 16,326 | - | - | 83 | - |
Dividends receivable | 3,931 | - | - | - | - | - | - | - | 5,135 |
CRC transferred to State Government | - | 49,549 | - | - | - | - | - | - | - |
Receivables related to concession | 44,070 | - | - | - | - | - | - | - | - |
Other receivables | 30,435 | 95,047 | 566 | 6,790 | 28 | 652 | - | - | - |
Inventories | 27,595 | 76,170 | 7,166 | 1,171 | - | - | - | - | - |
Income tax and social contribution | 479 | 145,091 | 2,076 | 2 | - | 12,732 | 304 | 54 | 437 |
Other current taxes to offset | 4,091 | 24,988 | 1,385 | 556 | - | 913 | - | - | - |
Prepaid expenses | 2,164 | 1,491 | 252 | 602 | 450 | - | - | 7 | - |
NONCURRENT ASSETS | 6,752,709 | 4,146,658 | 202,671 | 188,644 | 778,006 | 512,969 | 390,759 | 1,497 | 308,335 |
Long-Term Receivables | 883,108 | 2,779,383 | 13,027 | 30,498 | 240 | 245 | - | - | 91 |
Financial investments | 40,103 | 24,195 | - | - | - | - | - | - | - |
Customers | - | 50,921 | 1,011 | 21,067 | - | - | - | - | - |
CRC transferred to State Government | - | 1,205,025 | - | - | - | - | - | - | - |
Judicial deposits | 17,677 | 87,360 | 236 | 209 | 240 | 245 | - | - | 91 |
Receivables related to concession | 731,100 | 1,097,120 | - | - | - | - | - | - | - |
Advance payments to suppliers | - | - | - | 8,290 | - | - | - | - | - |
Other receivables | 1,881 | 4,611 | - | 408 | - | - | - | - | - |
Income tax and social contribution | - | - | - | - | - | - | - | - | - |
Other current taxes to offset | 8,122 | 71,775 | 4,060 | - | - | - | - | - | - |
Deferred income tax and social contribution | 84,225 | 238,376 | 6,611 | 524 | - | - | - | - | - |
Receivables from subsidiaries | - | - | 1,109 | - | - | - | - | - | - |
Investments | 451,258 | 4,250 | - | - | - | - | 390,759 | - | 308,243 |
Property, Plant, and Equipment | 5,408,642 | - | 188,586 | - | 548,215 | 512,707 | - | 1,497 | 1 |
Intangible Assets | 9,701 | 1,363,025 | 1,058 | 158,146 | 229,551 | 17 | - | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
LIABILITIES 12.31.2009 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
TOTAL LIABILITIES | 7,957,319 | 5,586,303 | 258,084 | 259,130 | 836,022 | 658,550 | 399,106 | 9,490 | 314,719 |
CURRENT LIABILITIES | 460,027 | 1,090,066 | 19,764 | 55,388 | 91,223 | 3,685 | - | 5,645 | 4,959 |
Payroll, social charges and accruals | 54,006 | 139,562 | 10,730 | 2,240 | 111 | 32 | - | - | 5 |
Suppliers | 121,657 | 433,800 | 5,158 | 24,275 | 3,337 | 2,604 | - | 2 | 7 |
Income tax and social contribution | 114,262 | - | - | 8,762 | 1,481 | - | - | - | - |
Other taxes | 21,675 | 202,146 | 2,706 | 1,674 | 1,253 | 367 | - | 27 | 300 |
Loans and financing | 52,616 | 12,490 | - | 6,349 | - | - | - | - | - |
Debentures | - | - | - | - | 36,957 | - | - | - | - |
Dividends due | 37,675 | 111,268 | - | 8,228 | 7,150 | - | - | 5,616 | 4,647 |
Post-employment benefits | 5,969 | 15,501 | 990 | - | - | - | - | - | - |
Regulatory charges | 3,791 | 25,732 | - | - | - | - | - | - | - |
R&D and Energy Efficiency | 11,741 | 106,761 | - | - | 1,830 | 673 | - | - | - |
Accounts payable related to concession - use of public property | - | - | - | - | 38,029 | - | - | - | - |
Other payables | 36,635 | 42,806 | 180 | 3,860 | 1,075 | 9 | - | - | - |
NONCURRENT LIABILITIES | 1,714,099 | 1,444,762 | 16,597 | 17,054 | 722,687 | 3,600 | - | - | 4 |
Investees and subsidiaries | - | 658,724 | - | - | 265,418 | - | - | - | - |
Suppliers | 196,863 | - | - | - | - | - | - | - | - |
Tax liabilities | - | 48,311 | - | - | - | 547 | - | - | - |
Deferred income tax and social contribution | 866,834 | - | - | 8,953 | - | - | - | - | - |
Loans and financing | 300,809 | 147,224 | - | 6,394 | 117 | - | - | - | - |
Debentures | - | - | - | - | 153,384 | - | - | - | - |
Post-employment benefits | 96,013 | 241,546 | 14,411 | 1,006 | - | - | - | - | - |
R&D and Energy Efficiency | 19,928 | 70,565 | - | - | - | - | - | - | - |
Accounts payable related to concession - use of public property | 9,048 | - | - | - | 303,578 | - | - | - | - |
Other payables | 2,596 | - | - | 357 | - | - | - | - | - |
Reserve for risks | 222,008 | 278,392 | 2,186 | 344 | 190 | 3,053 | - | - | 4 |
EQUITY | 5,783,193 | 3,051,475 | 221,723 | 186,688 | 22,112 | 651,265 | 399,106 | 3,845 | 309,756 |
| | | | | | | | | |
Share capital | 3,505,994 | 2,624,841 | 194,755 | 111,140 | 69,450 | 707,440 | 397,983 | 3,061 | 113,368 |
Capital reserves | - | - | - | - | 1,322 | - | 39,618 | - | - |
Equity valuation adjustments | 1,641,998 | 11,464 | - | - | - | - | - | - | 7,172 |
Legal reserve | 155,706 | 82,274 | 1,886 | 12,609 | 2,017 | - | - | - | 13,700 |
Retained earnings | 44,062 | 237,684 | 22,816 | 62,939 | 28,747 | - | - | 784 | - |
Unrealized income reserve | - | - | - | - | - | - | - | - | 175,516 |
Additional proposed dividends | 435,433 | 95,212 | 2,266 | - | - | - | - | - | - |
Accrued earnings (losses) | - | - | - | - | (79,424) | (56,175) | (38,495) | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
STATEMENT OF OPERATIONS 12.31.2009 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
OPERATING REVENUES | 1,708,925 | 4,420,923 | 117,784 | 227,089 | 172,968 | 36,829 | - | 738 | - |
Electricity sales to final customers | 103,470 | 1,960,175 | - | - | - | - | - | - | - |
Electricity sales to distributors | 1,274,395 | 57,879 | - | - | 172,968 | - | - | 738 | - |
Charges for the use of main transmission grid | 260,136 | 1,801,832 | - | - | - | - | - | - | - |
Construction revenues | 41,791 | 545,882 | - | 14,207 | - | - | - | - | - |
Telecommunications | - | - | 117,490 | - | - | - | - | - | - |
Distribution of piped gas | - | - | - | 207,842 | - | - | - | - | - |
Leases and rents | 1,136 | 57,177 | - | - | - | 40,584 | - | - | - |
Other operating revenues | 27,997 | (2,022) | 294 | 5,040 | - | (3,755) | - | - | - |
OPERATING COSTS AND EXPENSES | (1,041,990) | (4,316,069) | (93,045) | (181,653) | (58,831) | (59,795) | (35) | (458) | (2,173) |
Electricity purchased for resale | (73,679) | (2,037,970) | - | - | (2,022) | - | - | - | - |
Charges for the use of main transmission grid | (181,159) | (434,171) | - | - | (10,674) | (14,021) | - | - | - |
Personnel and management | (196,425) | (554,202) | (38,822) | (11,345) | (1,767) | (380) | - | - | (27) |
Pension and healthcare plans | (26,728) | (76,624) | (4,886) | (1,272) | - | - | - | - | - |
Materials and supplies | (12,915) | (53,478) | (1,294) | (653) | (576) | (66) | - | (227) | (1) |
Raw materials and supplies for electricity generation | (21,979) | - | - | - | - | (1,936) | - | - | - |
Natural gas and supplies for the gas business | - | - | - | (128,916) | - | - | - | - | - |
Third-party services | (63,069) | (255,958) | (11,429) | (13,291) | (8,599) | (10,551) | (1) | (56) | (1,332) |
Depreciation and amortization | (269,114) | (167,516) | (31,111) | (9,003) | (29,449) | (31,896) | - | (208) | (730) |
Provisions and reversals | (41,256) | (103,515) | (1,564) | (36) | (190) | - | - | - | - |
Construction costs | (41,525) | (545,882) | - | (14,207) | - | - | - | - | - |
Other operating costs and expenses | (114,141) | (86,753) | (3,939) | (2,930) | (5,554) | (945) | (34) | 33 | (83) |
RESULT OF EQUITY IN INVESTEES | (4,806) | - | - | - | - | - | (5,917) | - | 22,670 |
RESULT OF OPERATIONS | 662,129 | 104,854 | 24,739 | 45,436 | 114,137 | (22,966) | (5,952) | 280 | 20,497 |
Interest income (expenses) | 73,762 | 65,940 | 4,228 | 2,604 | (76,082) | 13,105 | 741 | 730 | (428) |
OPERATING INCOME | 735,891 | 170,794 | 28,967 | 48,040 | 38,055 | (9,861) | (5,211) | 1,010 | 20,069 |
Income tax and social contribution | (222,292) | (29,901) | (7,645) | (15,319) | (15,243) | - | (144) | (226) | - |
Deferred income tax and social contribution | 47,705 | 47,173 | 1,114 | (822) | - | - | - | - | - |
INCOME (LOSSES) FOR THE PERIOD | 561,304 | 188,066 | 22,436 | 31,899 | 22,812 | (9,861) | (5,355) | 784 | 20,069 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
ASSETS 01.01.2009 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
TOTAL ASSETS | 8,030,981 | 5,236,194 | 243,102 | 260,510 | 858,846 | 670,698 | 404,461 | 9,905 | 299,546 |
CURRENT ASSETS | 1,310,966 | 1,425,681 | 47,943 | 80,942 | 51,478 | 136,090 | 7,785 | 8,200 | 7,199 |
Cash and cash equivalents | 920,861 | 354,286 | 29,638 | 55,892 | 136 | 117,189 | 7,598 | 8,097 | 1,424 |
Bonds and securities | 78,986 | 37,174 | - | - | 34,042 | 29 | - | - | - |
Collaterals and escrow accounts | 93 | 34 | - | - | - | - | - | - | - |
Customers | 220,963 | 756,479 | 10,837 | 22,450 | 15,300 | - | - | 96 | - |
Dividends receivable | - | - | - | - | - | - | - | - | 5,247 |
CRC transferred to State Government | - | 47,133 | - | - | - | - | - | - | - |
Receivables related to concession | 27,685 | - | - | - | - | - | - | - | - |
Other receivables | 21,748 | 72,640 | 427 | 1,179 | 1 | 9,452 | - | - | - |
Inventories | 29,710 | 48,150 | 5,151 | 536 | - | - | - | - | - |
Income tax and social contribution | 5,774 | 85,772 | 769 | - | 1,634 | 9,363 | 187 | - | 528 |
Other current taxes to offset | 3,491 | 22,926 | 991 | 556 | - | 57 | - | - | - |
Prepaid expenses | 1,655 | 1,087 | 130 | 329 | 365 | - | - | 7 | - |
NONCURRENT ASSETS | 6,720,015 | 3,810,513 | 195,159 | 179,568 | 807,368 | 534,608 | 396,676 | 1,705 | 292,347 |
Long-Term Receivables | 762,858 | 2,543,726 | 12,464 | 26,715 | 231 | - | - | - | 3 |
Financial investments | - | 37,868 | - | - | - | - | - | - | - |
Customers | 75 | 81,760 | 3,211 | 23,650 | - | - | - | - | - |
CRC transferred to State Government | - | 1,272,770 | - | - | - | - | - | - | - |
Judicial deposits | 31,592 | 87,492 | 786 | 139 | 231 | - | - | - | 3 |
Receivables related to concession | 653,437 | 807,025 | - | - | - | - | - | - | - |
Advance payments to suppliers | - | - | - | 8,290 | - | - | - | - | - |
Other receivables | 1,881 | 4,709 | - | (5,798) | - | - | - | - | - |
Other current taxes to offset | 7,001 | 52,497 | 2,970 | - | - | - | - | - | - |
Deferred income tax and social contribution | 68,872 | 199,605 | 5,497 | 434 | - | - | - | - | - |
Investments | 462,500 | 2,474 | - | - | - | - | 396,676 | - | 292,343 |
Property, Plant, and Equipment | 5,485,877 | - | 181,587 | - | 568,340 | 534,585 | - | 1,705 | 1 |
Intangible Assets | 8,780 | 1,264,313 | 1,108 | 152,853 | 238,797 | 23 | - | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | |
LIABILITIES 01.01.2009 | GET | DIS | TEL | COM | ELE | UEG | CEM | CEO | DOM |
TOTAL LIABILITIES | 8,030,981 | 5,236,194 | 243,102 | 260,510 | 858,846 | 670,698 | 404,461 | 9,905 | 299,546 |
CURRENT LIABILITIES | 522,369 | 1,021,335 | 21,858 | 63,365 | 75,034 | 5,901 | - | 1,228 | 5,626 |
Payroll, social charges and accruals | 39,664 | 109,161 | 8,737 | 1,421 | 119 | 41 | - | - | 2 |
Suppliers | 68,791 | 415,006 | 5,287 | 38,769 | 4,597 | 3,501 | - | 2 | 4 |
Income tax and social contribution | 111,925 | - | - | 8,245 | - | - | - | 1,080 | - |
Other taxes | 22,624 | 157,717 | 1,922 | 597 | 1,209 | 375 | - | 146 | 383 |
Loans and financing | 61,373 | 14,313 | - | 6,526 | - | - | - | - | - |
Debentures | - | - | - | - | 25,767 | - | - | - | - |
Dividends due | 148,205 | 130,247 | 3,655 | 7,724 | 1,538 | - | - | - | 5,237 |
Post-employment benefits | 5,758 | 14,636 | 916 | - | - | - | - | - | - |
Regulatory charges | 3,548 | 39,575 | - | - | - | - | - | - | - |
R&D and Energy Efficiency | 28,352 | 93,506 | - | - | 2,652 | 1,974 | - | - | - |
Accounts payable related to concession - use of public property | - | - | - | - | 38,166 | - | - | - | - |
Other payables | 32,129 | 47,174 | 1,341 | 83 | 986 | 10 | - | - | - |
NONCURRENT LIABILITIES | 1,685,697 | 1,260,941 | 14,863 | 23,853 | 768,332 | 3,671 | - | - | 3 |
Investees and subsidiaries | - | 597,227 | - | - | 238,060 | - | - | - | - |
Suppliers | 237,807 | - | - | - | - | - | - | - | - |
Tax liabilities | - | - | - | - | - | 618 | - | - | - |
Deferred income tax and social contribution | 899,187 | 2,497 | - | 8,041 | - | - | - | - | - |
Loans and financing | 246,927 | 153,326 | - | 13,111 | 16,875 | - | - | - | - |
Debentures | - | - | - | - | 202,116 | - | - | - | - |
Post-employment benefits | 90,121 | 226,845 | 13,471 | 728 | - | - | - | - | - |
R&D and Energy Efficiency | 5,324 | 66,755 | - | - | - | - | - | - | - |
Accounts payable related to concession - use of public property | 8,152 | - | - | - | 311,281 | - | - | - | - |
Other payables | 4,995 | 15 | - | 1,664 | - | - | - | - | - |
Reserve for risks | 193,184 | 214,276 | 1,392 | 309 | - | 3,053 | - | - | 3 |
EQUITY | 5,822,915 | 2,953,918 | 206,381 | 173,292 | 15,480 | 661,126 | 404,461 | 8,677 | 293,917 |
| | | | | | | | | |
Share capital | 3,400,378 | 2,171,928 | 194,755 | 85,143 | 78,667 | 707,440 | 397,983 | 3,061 | 113,368 |
Capital reserves | - | - | - | - | 1,134 | - | 39,618 | - | - |
Equity valuation adjustments | 1,742,897 | - | - | - | - | - | - | - | 7,172 |
Legal reserve | 122,967 | 66,289 | 641 | 11,014 | 512 | - | - | - | 12,697 |
Retained earnings | 142,260 | 704,848 | 10,985 | 74,045 | 7,297 | - | - | 5,616 | - |
Unrealized income reserve | - | - | - | - | - | - | - | - | 160,680 |
Additional proposed dividends | 414,413 | 10,853 | - | 3,090 | - | - | - | - | - |
Accrued earnings (losses) | - | - | - | - | (72,130) | (46,314) | (33,140) | - | - |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
16.5 Consolidated statement of operations broken down by company
In order to allow the analysis of the statement of income according to the nature of the expenses, the operating costs and expenses are presented in aggregate form. These statements feature the results of operations of 2010 and 2009, not taking into account the equity in the results of subsidiaries.
| | | | | | | | | | |
STATEMENT OF OPERATIONS 12.31.2010 | GET | DIS | TEL | COM | ELE | UEG | Other | Parent Company | Subtractions and minority int. | Consolidated |
OPERATING REVENUES | 1,721,556 | 4,939,328 | 139,153 | 267,829 | 180,957 | 45,374 | 912 | - | (393,996) | 6,901,113 |
Electricity sales to final customers | 113,102 | 2,104,950 | - | - | - | - | - | - | (4,649) | 2,213,403 |
Electricity sales to distributors | 1,300,613 | 64,471 | - | - | 180,957 | - | 912 | - | (258,952) | 1,288,001 |
Charges for the use of the power grid | 236,698 | 2,117,454 | - | - | - | - | - | - | (81,731) | 2,272,421 |
Construction revenues | 41,019 | 599,634 | - | 22,881 | - | - | - | - | - | 663,534 |
Telecommunications | - | - | 139,153 | - | - | - | - | - | (41,271) | 97,882 |
Distribution of piped gas | - | - | - | 237,272 | - | - | - | - | - | 237,272 |
Leases and rents | 1,130 | 53,755 | - | - | - | 50,001 | - | - | (1,200) | 103,686 |
Other operating revenues | 28,994 | (936) | - | 7,676 | - | (4,627) | - | - | (6,193) | 24,914 |
OPERATING COSTS AND EXPENSES | (1,094,516) | (4,577,731) | (99,047) | (212,120) | (58,751) | (65,688) | (1,846) | (252,440) | 393,996 | (5,968,143) |
Electricity purchased for resale | (58,281) | (2,170,875) | - | - | (2,071) | - | - | - | 258,952 | (1,972,275) |
Charges for the use of the power grid | (184,585) | (468,723) | - | - | (8,600) | (12,564) | - | - | 81,731 | (592,741) |
Personnel and management | (198,137) | (546,834) | (43,920) | (12,796) | (1,774) | (748) | (29) | (7,276) | - | (811,514) |
Pension and healthcare plans | (30,535) | (86,359) | (5,655) | (1,239) | - | - | - | (433) | - | (124,221) |
Materials and supplies | (21,192) | (60,132) | (1,517) | (709) | (226) | (89) | (245) | (14) | - | (84,124) |
Raw materials and supplies for electricity generation | (20,704) | - | - | - | - | (2,271) | - | - | - | (22,975) |
Natural gas and supplies for the gas business | - | - | - | (144,648) | - | - | - | - | - | (144,648) |
Third-party services | (72,269) | (277,437) | (16,747) | (14,283) | (8,647) | (8,830) | (551) | (4,255) | 52,113 | (350,906) |
Depreciation and amortization | (262,802) | (180,701) | (28,540) | (11,508) | (29,523) | (28,226) | (938) | (754) | - | (542,992) |
Provisions and reversals | (17,475) | (106,913) | 903 | (39) | (155) | - | - | (239,097) | - | (362,776) |
Construction costs | (40,372) | (599,634) | - | (22,881) | - | - | - | - | - | (662,887) |
Financial compensation for use of water resources | (106,066) | - | - | - | (6,144) | - | - | - | - | (112,210) |
Other operating costs and expenses | (82,098) | (80,123) | (3,571) | (4,017) | (1,611) | (12,960) | (83) | (611) | 1,200 | (183,874) |
RESULT OF EQUITY IN INVESTEES | - | - | - | - | - | - | 22,061 | 77,276 | - | 99,337 |
RESULT OF OPERATIONS | 627,040 | 361,597 | 40,106 | 55,709 | 122,206 | (20,314) | 21,127 | (175,164) | - | 1,032,307 |
Interest income (expenses) | 62,311 | 378,910 | 4,059 | 5,256 | (102,203) | 13,278 | 706 | (13,892) | - | 348,425 |
OPERATING INCOME | 689,351 | 740,507 | 44,165 | 60,965 | 20,003 | (7,036) | 21,833 | (189,056) | - | 1,380,732 |
Income tax and social contribution | (221,956) | (193,982) | (11,287) | (20,734) | (14,336) | - | (341) | (35,332) | - | (497,968) |
Deferred income tax and social contribution | 65,072 | (22,012) | (184) | 307 | 7,724 | - | - | 76,610 | - | 127,517 |
INCOME (LOSSES) FOR THE PERIOD | 532,467 | 524,513 | 32,694 | 40,538 | 13,391 | (7,036) | 21,492 | (147,778) | - | 1,010,281 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | | | |
STATEMENT OF OPERATIONS 12.31.2009 | GET | DIS | TEL | COM | ELE | UEG | Other | Parent Company | Subtractions and minority int. | Consolidated |
OPERATING REVENUES | 1,708,925 | 4,420,923 | 117,784 | 227,089 | 172,968 | 36,829 | 738 | - | (435,116) | 6,250,140 |
Electricity sales to final customers | 103,470 | 1,960,175 | - | - | - | - | - | - | (4,091) | 2,059,554 |
Electricity sales to distributors | 1,274,395 | 57,879 | - | - | 172,968 | - | 738 | - | (296,823) | 1,209,157 |
Charges for the use of the power grid | 260,136 | 1,801,832 | - | - | - | - | - | - | (86,851) | 1,975,117 |
Construction revenues | 41,791 | 545,882 | - | 14,207 | - | - | - | - | - | 601,880 |
Telecommunications | - | - | 117,490 | - | - | - | - | - | (37,228) | 80,262 |
Distribution of piped gas | - | - | - | 207,842 | - | - | - | - | (2,684) | 205,158 |
Leases and rents | 1,136 | 57,177 | - | - | - | 40,583 | - | - | (1,200) | 97,696 |
Other operating revenues | 27,997 | (2,022) | 294 | 5,040 | - | (3,754) | - | - | (6,239) | 21,316 |
OPERATING COSTS AND EXPENSES | (1,041,990) | (4,316,069) | (93,045) | (181,653) | (58,831) | (59,795) | (2,666) | 111,928 | 435,116 | (5,207,005) |
Electricity purchased for resale | (73,679) | (2,037,970) | - | - | (2,022) | - | - | - | 296,823 | (1,816,848) |
Charges for the use of the power grid | (181,159) | (434,171) | - | - | (10,674) | (14,021) | - | - | 86,851 | (553,174) |
Personnel and management | (196,425) | (554,202) | (38,822) | (11,345) | (1,767) | (380) | (27) | (7,083) | - | (810,051) |
Pension and healthcare plans | (26,728) | (76,624) | (4,886) | (1,272) | - | - | - | (222) | - | (109,732) |
Materials and supplies | (12,915) | (53,478) | (1,294) | (653) | (576) | (66) | (228) | (13) | - | (69,223) |
Raw materials and supplies for electricity generation | (21,979) | - | - | - | - | (1,936) | - | - | 2,684 | (21,231) |
Natural gas and supplies for the gas business | - | - | - | (128,916) | - | - | - | - | - | (128,916) |
Third-party services | (63,069) | (255,958) | (11,429) | (13,291) | (8,599) | (10,551) | (1,389) | (4,338) | 47,558 | (321,066) |
Depreciation and amortization | (269,114) | (167,516) | (31,111) | (9,003) | (29,449) | (31,896) | (938) | (754) | - | (539,781) |
Provisions and reversals | (41,256) | (103,515) | (1,564) | (36) | (190) | - | - | 186,498 | - | 39,937 |
Construction costs | (41,525) | (545,882) | - | (14,207) | - | - | - | - | - | (601,614) |
Financial compensation for use of water resources | (75,819) | - | - | - | (4,408) | - | - | - | - | (80,227) |
Other operating costs and expenses | (38,322) | (86,753) | (3,939) | (2,930) | (1,146) | (945) | (84) | (62,160) | 1,200 | (195,079) |
RESULT OF EQUITY IN INVESTEES | - | - | - | - | - | - | 22,670 | (8,343) | - | 14,327 |
RESULT OF OPERATIONS | 666,935 | 104,854 | 24,739 | 45,436 | 114,137 | (22,966) | 20,742 | 103,585 | - | 1,057,462 |
Interest income (expenses) | 73,762 | 65,940 | 4,228 | 2,604 | (76,082) | 13,105 | 1,043 | (77,865) | - | 6,735 |
OPERATING INCOME | 740,697 | 170,794 | 28,967 | 48,040 | 38,055 | (9,861) | 21,785 | 25,720 | - | 1,064,197 |
Income tax and social contribution | (222,292) | (29,901) | (7,645) | (15,319) | (15,243) | - | (370) | - | - | (290,770) |
Deferred income tax and social contribution | 47,705 | 47,173 | 1,114 | (822) | - | - | - | (56,319) | - | 38,851 |
INCOME (LOSSES) FOR THE PERIOD | 566,110 | 188,066 | 22,436 | 31,899 | 22,812 | (9,861) | 21,415 | (30,599) | - | 812,278 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | | |
16.6 Changes to the investments in non-controlled companies | | | |
|
|
| | | Additions | Proposed | Provision | Amortization | | |
| Balance as of | Result of | and | dividends | for | of concession | | Balance as of |
| 12.31.2009 | equity | APFCI | and IOC | losses | rights | Other | 12.31.2010 |
Investees | | | | | | | | |
Sanepar | 305,325 | 22,062 | - | (5,761) | - | - | - | 321,626 |
Concession - Sanepar | 2,918 | - | - | - | - | (730) | - | 2,188 |
Dona Francisca | 19,616 | 33,962 | - | (3,417) | - | - | - | 50,161 |
Sercomtel - Telecomunicações | 39,863 | 32,601 | - | - | - | - | - | 72,464 |
Foz do Chopim | 16,616 | 10,075 | - | (9,605) | - | - | - | 17,086 |
Carbocampel | 1,117 | 24 | 83 | - | - | - | - | 1,224 |
Dois Saltos Empreend. | 300 | - | - | - | - | - | - | 300 |
Copel Amec | 154 | 2 | - | - | - | - | - | 156 |
Escoelectric | (1,704) | 611 | 586 | - | - | - | - | (507) |
Escoelectric - APFCI | 1,025 | - | (481) | - | - | - | - | 544 |
| 385,230 | 99,337 | 188 | (18,783) | - | (730) | - | 465,242 |
Other investments | | | | | | | | |
FINAM | 2,456 | - | - | - | - | - | - | 2,456 |
FINOR | 858 | - | - | - | (89) | - | - | 769 |
Investco S.A. | 7,903 | - | - | - | - | - | - | 7,903 |
Assets assigned for future use | 5,596 | - | - | - | (1,044) | - | (14) | 4,538 |
Other investments | 3,610 | - | (8) | - | (981) | - | (79) | 2,542 |
| 20,423 | - | (8) | - | (2,114) | - | (93) | 18,208 |
| 405,653 | 99,337 | 180 | (18,783) | (2,114) | (730) | (93) | 483,450 |
|
|
|
| | | Additions | Proposed | Provision | Amortization | | |
| Balance as of | Result of | and | dividends | for | of concession | | Balance as of |
| 01.01.2009 | equity | APFCI | and IOC | losses | rights | Other | 12.31.2009 |
Investees | | | | | | | | |
Sanepar | 288,695 | 22,670 | - | (6,040) | | - | - | 305,325 |
Concession - Sanepar | 3,648 | - | - | - | | (730) | - | 2,918 |
Sercomtel - Telecomunicações | 66,585 | (17,029) | - | (9,693) | | - | - | 39,863 |
Foz do Chopim | 16,519 | 97 | - | - | | - | - | 16,616 |
Dona Francisca | 10,332 | 9,284 | - | - | | - | - | 19,616 |
Carbocampel | (69) | 1,186 | - | - | | - | - | 1,117 |
Carbocampel - APFCI | 1,059 | (1,209) | 150 | - | | - | - | - |
Escoelectric - APFCI | 1,025 | - | - | - | | - | - | 1,025 |
Escoelectric - Provision for devaluation | (1,027) | (677) | - | - | | - | - | (1,704) |
Dois Saltos Empreend. | 300 | - | - | - | | - | - | 300 |
Copel Amec | 149 | 5 | - | - | | - | - | 154 |
| 387,216 | 14,327 | 150 | (15,733) | | (730) | - | 385,230 |
Other investments | | | | | | | | |
FINAM | 3,008 | - | - | - | - | - | (552) | 2,456 |
FINOR | 1,039 | - | - | - | - | - | (181) | 858 |
Investco S.A. | 7,903 | - | - | - | - | - | - | 7,903 |
Assets assigned for future use | 3,820 | - | - | - | 1,776 | - | - | 5,596 |
Other investments | 3,769 | - | 1 | - | - | - | (160) | 3,610 |
| 19,539 | - | 1 | - | 1,776 | - | (893) | 20,423 |
| 406,755 | 14,327 | 151 | (15,733) | 1,776 | (730) | (893) | 405,653 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
17 Property, Plant, and Equipment
17.1 Property, plant, and equipment in service by category
| | | |
| | Accumulated | P., P., &E. |
| Cost | depreciation | in service, net |
| | | 12.31.2010 |
Machinery and equipment | 4,388,067 | (2,103,285) | 2,284,782 |
Reservoirs, dams, and water mains | 7,122,207 | (4,059,368) | 3,062,839 |
Buildings | 1,381,957 | (905,487) | 476,470 |
Land | 182,322 | - | 182,322 |
Vehicles | 32,043 | (25,951) | 6,092 |
Furniture and implements | 11,097 | (8,367) | 2,730 |
| 13,117,693 | (7,102,458) | 6,015,235 |
|
|
|
|
| | Accumulated | P., P., &E. |
| Cost | depreciation | in service, net |
| | | 12.31.2009 |
Machinery and equipment | 4,341,495 | (1,964,209) | 2,377,286 |
Reservoirs, dams, and water mains | 7,119,339 | (3,905,678) | 3,213,661 |
Buildings | 1,375,565 | (875,103) | 500,462 |
Land | 182,215 | - | 182,215 |
Vehicles | 31,560 | (24,470) | 7,090 |
Furniture and implements | 11,282 | (7,758) | 3,524 |
| 13,061,456 | (6,777,218) | 6,284,238 |
|
|
|
|
| | Accumulated | P., P., &E. |
| Cost | depreciation | in service, net |
| | | 01.01.2009 |
Machinery and equipment | 4,318,624 | (1,815,164) | 2,503,460 |
Reservoirs, dams, and water mains | 7,118,570 | (3,752,053) | 3,366,517 |
Buildings | 1,374,557 | (841,952) | 532,605 |
Land | 182,216 | - | 182,216 |
Vehicles | 28,411 | (22,720) | 5,691 |
Furniture and implements | 10,677 | (6,892) | 3,785 |
| 13,033,055 | (6,438,781) | 6,594,274 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | |
17.2 Changes in property, plant, and equipment in service by category | |
|
|
|
| Balance as of | | | | | Balance as of |
| 12.31.2009 | Additions | Depreciation | Write-offs | Transfers | 12.31.2010 |
Land | 232,155 | 36,737 | - | 3 | - | 268,895 |
Buildings, const. sites & improvements | 519,552 | 32,458 | (29,971) | (347) | - | 521,692 |
Machinery and equipment | 1,989,106 | 182,805 | (125,803) | (8,821) | - | 2,037,287 |
Vehicles | 7,643 | 121 | (1,622) | (1,088) | - | 5,054 |
Furniture and implements | 3,616 | 601 | (606) | (1,538) | - | 2,073 |
Reservoirs, dams, and water mains | 3,270,038 | 67,785 | (155,211) | - | - | 3,182,612 |
Thermal power plant | 504,657 | 11,673 | (24,216) | (9,734) | - | 482,380 |
Other | 132,722 | 35,968 | - | (5,116) | 219 | 163,793 |
| 6,659,648 | 368,148 | (337,429) | (26,641) | 219 | 6,663,945 |
| | | | | | |
| Balance as of | | | | | Balance as of |
| 01.01.2009 | Additions | Depreciation | Write-offs | Transfers | 12.31.2009 |
Land | 191,358 | 41,020 | - | (223) | - | 232,155 |
Buildings, const. sites & improvements | 530,806 | 21,796 | (32,030) | (1,020) | - | 519,552 |
Machinery and equipment | 2,042,594 | 91,915 | (125,703) | (19,700) | - | 1,989,106 |
Vehicles | 5,809 | 5,053 | (2,096) | (1,123) | - | 7,643 |
Furniture and implements | 3,898 | 538 | (773) | (47) | - | 3,616 |
Reservoirs, dams, and water mains | 3,367,718 | 57,469 | (155,149) | - | - | 3,270,038 |
Thermal power plant | 533,535 | 4,159 | (33,214) | 177 | - | 504,657 |
Other | 96,377 | 37,003 | - | (658) | 159 | 132,881 |
| 6,772,095 | 258,953 | (348,965) | (22,594) | 159 | 6,659,648 |
| | | |
17.3 Property, plant, and equipment by company | | |
|
| | Accumulated | P., P., & E. |
| Cost | depreciation | net |
| | | 12.31.2010 |
In service | | | |
Copel Geração e Transmissão | 11,452,043 | (6,592,462) | 4,859,581 |
Copel Telecomunicações | 407,446 | (256,316) | 151,130 |
Elejor | 606,907 | (87,101) | 519,806 |
UEG Araucária | 647,168 | (163,738) | 483,430 |
Centrais Eólicas do Paraná | 4,129 | (2,841) | 1,288 |
| 13,117,693 | (7,102,458) | 6,015,235 |
Construction in progress | | | |
Copel Geração e Transmissão | 567,606 | - | 567,606 |
Copel Telecomunicações | 71,161 | - | 71,161 |
Elejor | 9,943 | - | 9,943 |
| 648,710 | - | 648,710 |
| 13,766,403 | (7,102,458) | 6,663,945 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | |
| | Accumulated | P., P., & E. |
| Cost | depreciation | net |
| | | 12.31.2009 |
In service | | | |
Copel Geração e Transmissão | 11,434,310 | (6,337,009) | 5,097,301 |
Copel Telecomunicações | 370,972 | (231,162) | 139,810 |
Elejor | 606,816 | (66,893) | 539,923 |
UEG Araucária | 645,228 | (139,522) | 505,706 |
Centrais Eólicas do Paraná | 4,129 | (2,632) | 1,497 |
Dominó Holdings | 1 | - | 1 |
| 13,061,456 | (6,777,218) | 6,284,238 |
Construction in progress | | | |
Copel Geração e Transmissão | 311,341 | - | 311,341 |
Copel Telecomunicações | 48,776 | - | 48,776 |
Elejor | 8,292 | - | 8,292 |
UEG Araucária | 7,001 | - | 7,001 |
| 375,410 | - | 375,410 |
| 13,436,866 | (6,777,218) | 6,659,648 |
|
|
|
| | Accumulated | P., P., & E. |
| Cost | depreciation | net |
| | | 01.01.2009 |
In service | | | |
Copel Geração e Transmissão | 11,422,206 | (6,075,103) | 5,347,103 |
Copel Telecomunicações | 358,300 | (206,587) | 151,713 |
Elejor | 606,737 | (46,689) | 560,048 |
UEG Araucária | 641,682 | (107,978) | 533,704 |
Centrais Eólicas do Paraná | 4,129 | (2,424) | 1,705 |
Dominó Holdings | 1 | - | 1 |
| 13,033,055 | (6,438,781) | 6,594,274 |
Construction in progress | | | |
Copel Geração e Transmissão | 138,774 | - | 138,774 |
Copel Telecomunicações | 29,874 | - | 29,874 |
Elejor | 8,292 | - | 8,292 |
UEG Araucária | 881 | - | 881 |
| 177,821 | - | 177,821 |
| 13,210,876 | (6,438,781) | 6,772,095 |
Under Articles 63 and 64 of Decree no. 41,019, dated February 26, 1957, the assets and facilities used mostly in the generation of power are attached to these services and cannot be withdrawn, sold, assigned, or mortgaged without the prior written consent of the regulatory agency. ANEEL Resolution no. 20/99, however, regulates the release of assets from the concessions of the public Electric energy utilities, granting prior authorization to the release of assets that are deemed useless to the concession, when intended for sale, provided that the proceeds from such transaction be deposited in a special bank account assigned to investment in the concession. For concession contracts of the use of public property (UBP) type, infrastructure usage restrictions are set forth in article 19 of ANEEL Decree no. 2003/96.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | |
17.4 Changes in property, plant, and equipment | | | |
|
| P., P., & E. | |
Balances | in service | in progress | Total |
As of Januay 1, 2009 | 6,594,274 | 177,821 | 6,772,095 |
Expenditure program | - | 258,953 | 258,953 |
Transfer to p.,p.,&e. in service | 35,247 | (35,247) | - |
Depreciation quotas charged to income | (348,965) | - | (348,965) |
Write-offs | 3,523 | (26,117) | (22,594) |
Transfers from intangible assets in service | 159 | - | 159 |
As of December 31, 2009 | 6,284,238 | 375,410 | 6,659,648 |
Expenditure program | - | 368,148 | 368,148 |
Transfer to p.,p.,&e. in service | 84,104 | (84,104) | - |
Depreciation quotas charged to income | (336,902) | - | (336,902) |
Depreciation quotas - Pasep/Cofins credits | (527) | - | (527) |
Write-offs | (15,897) | (10,744) | (26,641) |
Transfers of assets assigned for disposal | 3 | - | 3 |
Transfers from intangible assets in service | 216 | - | 216 |
As of December 31, 2010 | 6,015,235 | 648,710 | 6,663,945 |
|
|
|
17.5 Depreciation rates | | | |
|
| | | |
| | Depreciation rates (%) |
| | 12.31.2010 | 12.31.2009 |
Generation | | | |
General equipment | | 9.73 | 10.00 |
Generators | | 3.09 | 3.30 |
Reservoirs, dams, and headrace channels | | 2.00 | 2.00 |
Hydraulic turbines | | 2.47 | 2.50 |
Gas and steam turbines | | 5.00 | 5.00 |
Water cooling and treatment facilities | | 5.00 | 5.00 |
Gas conditioning equipment | | 5.00 | 5.00 |
Central administration | | | |
Facilities | | 4.00 | 4.00 |
Office machinery and equipment | | 10.00 | 10.00 |
Furniture and implements | | 10.00 | 10.00 |
Vehicles | | 20.00 | 20.00 |
Telecommunications | | | |
Transmission equipment | | 7.70 | 10.00 |
Terminal equipment | | 10.50 | 11.40 |
Infrastructure | | 6.30 | 6.40 |
The Company, when applicable, uses the depreciation rates set by the regulatory agency, in light of the right to reimbursement at the end of the concession contract.
The average rate for machinery and equipment is 2.85%.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
17.6 Impairment of assets
The Company has a policy of periodically evaluate and monitor the projected future performance of its assets. Accordingly, and in light of Technical Ruling IAS 36 – Impairment of Assets, whenever there is clear evidence that the Company has assets recorded at unrecoverable values or whenever events or changes in circumstances indicate that the book value of an asset may not be recoverable in the future the Company must immediately account for such discrepancies by means of a provision for losses.
The main principles underpinning the conclusions of Copel’s impairment tests are listed below:
· lowest level of cash generating unit: held concessions are analyzed individually;
· recoverable value: value in use, or an amount equivalent to the discounted cash flows (before taxes) resulting from the continuous use of an asset until the end of its useful life; and
· assessment of value in use: based on future cash flows in constant currency, converted to current value according to a real discount rate, before income taxes.
The respective cash flows are estimated based on actual operational results, on the Company's annual corporate budget, as approved by the Board of Directors, on the resulting multi-year budget, and on future trends in the power sector.
As for the time frame for the analysis, the Company takes into account the expiration date of each concession.
As for market growth, Copel’s projections are consistent with historical data and the Brazilian economy's growth prospects.
The respective cash flows are discounted at average discount rates, obtained through a methodology commonly employed by the market and supported by the regulatory agency, taking into account the weighted average cost of capital (WACC), which varied according to business segment between 5.11% and 9.33%, net of taxes.
Management believes it has a contractually guaranteed right to compensation for the assets related to concessions upon their expiration, and it accepts, for purposes of calculation of reimbursement and until further regulation is issued on this matter, that such compensation be valued according to the fair value of replacement of the respective assets. Thus, the principle of valuation of residual assets upon expiration of concessions has been established as the book value of these assets.
Based on the assumptions above, the Company has not identified a need to set aside an impairment provision.
During the assignment of the new costs to power plants, when applicable, this amount has been limited to the value of the impairment test.
17.7 Consórcio Energético Cruzeiro do Sul
Consórcio Energético Cruzeiro do Sul is an independent power producer, owned by Copel Geração e Transmissão (51%), and by Eletrosul Centrais Elétricas S.A. (49%). On October 10, 2006, at Auction of Power from New Projects 004/06, this company acquired the rights to the concession of the Mauá Hydroelectric Power Plant, which will feature 361 MW of installed capacity; the concession is valid for 35 years from the date of signature, which took place on July 3, 2007.
Expenditures in connection with Consórcio Energético Cruzeiro do Sul are recorded as property, plant, and equipment in progress, proportionally to Copel’s share in the consortium.
Consórcio Energético Cruzeiro do Sul won, on October 10, 2006, at the ANEEL Auction of Power from New Projects 004/06, the concession to build and run the Mauá Hydroelectric Power Plant for 35 years as an independent power producer.
This project is included in the Federal Government’s Growth Acceleration Program (PAC) and will comprise a main powerhouse rated 350 MW and a secondary powerhouse rated 11 MW, for a total of 361 MW of installed capacity, which is enough to supply approximately one million people. The facility will take advantage of the hydroelectric potential discovered in the middle section of the Tibagi River, between the towns of Telêmaco Borba and Ortigueira, in mideastern Paraná.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Total estimated expenditures amount to approximately R$1,069,000 as of October 2008, of which 51% (R$545.190) will be invested by Copel Geração e Transmissão, while the remaining 49% (R$523.810) will be invested by Eletrosul.
On November 17, 2008, the board of Banco Nacional de Desenvolvimento Econômico e Social – BNDES approved the financing for the Mauá Hydroelectric Power Plant. The financed amount corresponds to approximately 70% of Copel's total expenditures in connection with that facility.
The Mauá Hydroelectric Power Plant’s power output was sold at an ANEEL auction at a price of R$112.96/MWh, as of November 1, 2006, restated annually according to the variation of the IPCA inflation index (R$134,09/MWh as of December 31, 2010). A total of 192 average MW were sold, for supply starting in January 2011 for 30 years. The assured power of the project, established in its concession agreement, was 197.7 average MW, after full motorization.
The project has an Environmental Impact Study and an Environmental Impact Report, which have been discussed at public hearings and meetings and approved by the licensing authority, resulting in the issue of Installation License no. 6,496/08. The service order for the beginning of the construction of the Mauá Hydroelectric Power Plant was signed on July 21, 2008, and commercial generation is scheduled for 2011.
Due to a preliminary injunction in Civil Action no. 1999.7001.007514-6, which has delayed the beginning of construction work, thus delaying the beginning of commercial power generation by each generating unit, Copel will guarantee the power purchase agreements with its own power generation and short-term energy purchases.
The project shall enter commercial operation at the end of 2011.
Expenditures in this project have been recorded under Property, Plant, and Equipment, proportionally to the Company’s stake in the consortium. As of December 31, 2010, Copel Geração e Transmissão’s balance under Property, Plant, and Equipment related to this project was R$494,137.
Total expenses already owed to suppliers of equipment and services in connection with the Mauá Power Plant amounted to R$162,035 as of December 31, 2010 (R$274,621 as of December 31, 2009).
17.8 Colíder Hydroelectric Power Plant
On July 30, 2010, at ANEEL Auction of Power from New Projects 003/10, Copel Geração e Transmissão won the rights to the concession of the Colíder Hydroelectric Power Plant, which will feature 300 MW of installed capacity; the concession is valid for 35 years from the date of signature of Concession Contract no. 001/11-MME-UHE Colíder, which took place on January 17, 2011.
This project is included in the Federal Government’s Growth Acceleration Program (PAC) and will comprise a main powerhouse rated 300 MW, which is enough to supply approximately one million people. The facility will take advantage of the hydroelectric potential discovered on the Teles Pires River, between the towns of Nova Canaã do Norte and Itaúba, in the northern region of the State of Mato Grosso.
Total estimated expenditures amount to approximately R$1,570,400 as of July 2010.
Copel has applied for financing from the National Economic and Social Development Bank (Banco Nacional de Desenvolvimento Econômico e Social or BNDES) for the Colíder Hydroelectric Power Plant.
The Colíder Hydroelectric Power Plant’s power output was sold at an ANEEL auction at a final price of R$103.40/MWh, as of July 1, 2010, restated according to the variation of the IPCA inflation index (R$106.23/MWh as of December 31, 2010). A total of 125 average MW were sold, for supply starting in January 2015 for 30 years. The assured power of the project, established in its concession agreement, was 179.6 average MW, after full motorization.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The project holds a Preliminary License from the Mato Grosso State's Environmental Department (SEMA/MT), issued under number 298127/09 on December 1, 2009 and valid until November 30, 2012. Construction License no. 58830/10 was issued on December 21, 2010 by SEMA/MT and is valid until December 20, 2013.
The authorization for archaeological recovery was issued by the National Historical and Artistic Heritage Institute (Instituto do Patrimônio Histórico e Artístico Nacional or IPHAN) on October 29, 2010, pursuant to IPHAN Ordinance no. 30/10.
The service order for the beginning of the construction of the Colíder Hydroelectric Power Plant was signed on March 1, 2011. Commercial generation by the first generating unit shall start in June 2014, six months ahead of the schedule contained in the concession contract.
Total expenses already owed to suppliers of equipment and services in connection with the Colíder Power Plant amounted to R$1,285,284 as of December 31, 2010.
17.9 Cavernoso II Small Hydropower Plant (SHP)
On August 26, 2010 at ANEEL Auction no. 07/10, Copel Geração e Transmissão S.A. sold the power output of the Cavernoso II SHP, a project with 19 MW of installed capacity located on the Cavernoso River, between the towns of Virmond and Candói, in the State of Paraná. On account of this sale, it obtained authorization to build and run the project for 35 years as of February 28, 2011, the date of publication of Ordinance no. 133 of the Ministry of Mines and Energy, issued on February 25, 2011.
This project is included in the Federal Government’s Growth Acceleration Program (PAC) and will comprise a main power plant rated 19 MW, which is enough to supply 50 thousand people.
Total estimated expenditures amount to approximately R$120,000 as of August 2010.
The Cavernoso II SHP’s power output was sold at a final price of R$146.99/MWh, as of August 1, 2010, restated according to the variation of the IPCA inflation index (R$151.11/MWh as of December 31, 2010). A total of 7.73 average MW were sold, for supply starting in November 2012 for 30 years. The project’s assured power, set forth under Ordinance no. 133 of the Ministry of Mines and Energy, dated February 25, 2011, is 10.56 average MW.
Total expenses already owed to suppliers of equipment and services in connection with the Cavernoso SHP amounted to R$94.365 as of December 31, 2010.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
18 Intangible assets
| | | | | | |
| Rights of use | Concession | Concession | Accumulated | | |
| of software | rights | contracts | amortization | Other | Total |
| | | | | | 12.31.2010 |
In service | | | | | | |
Assets with finite useful lives | | | | | | |
Copel Geração e Transmissão | 2,287 | - | - | (1,984)(1) | 43 | 346 |
Copel Distribuição (18.1) | - | - | 3,675,078 | (2,675,783)(2) | - | 999,295 |
Copel Telecomunicações | 4,067 | - | - | (3,659)(1) | - | 408 |
Compagas (18.2) | 3,473 | - | 195,767 | (64,199)(2) | - | 135,041 |
Elejor (18.3) | - | - | 263,920 | (43,812)(2) | 102 | 220,210 |
UEG Araucária | 190 | - | - | (72)(1) | - | 118 |
Concession right - Elejor (18.3) | - | 22,626 | - | (3,583)(2) | - | 19,043 |
Authorization - UEGA (18.4) | - | - | - | - | - | - |
| 10,017 | 22,626 | 4,134,765 | (2,793,092) | 145 | 1,374,461 |
Assets with indefinite useful lives | | | | | | |
Copel Geração e Transmissão | - | - | - | - | 18 | 18 |
Compagas | - | - | - | - | 20 | 20 |
| - | - | - | - | 38 | 38 |
| 10,017 | 22,626 | 4,134,765 | (2,793,092) | 183 | 1,374,499 |
In progress | | | | | | |
Copel Geração e Transmissão (18.5) | 11,591 | - | 22,249 | - | 1,222 | 35,062 |
Copel Distribuição (18.1) | - | - | 583,261 | - | - | 583,261 |
Copel Telecomunicações | 12,476 | - | - | - | 3 | 12,479 |
Compagas | - | - | 34,440 | - | - | 34,440 |
Elejor | - | - | - | - | 2,790 | 2,790 |
| 24,067 | - | 639,950 | - | 4,015 | 668,032 |
Special Liabilities | | | | | | |
Copel Distribuição (18.6) | - | - | (406,333) | 112,756 | - | (293,577) |
| - | - | (406,333) | 112,756 | - | (293,577) |
| | | | | | 1,748,954 |
(1) Annual amortization rate: 20% | | | | | | |
(2) Amortization over the term of the concession | | | | | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | |
| Rights of use | Concession | Concession | Accumulated | | |
| of software | rights | contracts | amortization | Other | Total |
| | | | | | 12.31.2009 |
In service | | | | | | |
Assets with finite useful lives | | | | | | |
Copel Geração e Transmissão | 2,139 | - | - | (1,757)(1) | 44 | 426 |
Copel Distribuição (18.1) | - | - | 3,581,979 | (2,486,847)(2) | - | 1,095,132 |
Copel Telecomunicações | 3,799 | - | - | (3,560)(1) | - | 239 |
Compagas (18.2) | 3,461 | - | 178,801 | (52,693)(2) | - | 129,569 |
Elejor (18.3) | - | - | 263,920 | (34,497)(2) | 101 | 229,524 |
UEG Araucária | 90 | - | - | (73)(1) | - | 17 |
Concession right - Elejor (18.3) | - | 22,626 | - | (2,828)(2) | - | 19,798 |
Authorization - UEGA (18.4) | - | 53,954 | - | (7,037) | - | 46,917 |
| 9,489 | 76,580 | 4,024,700 | (2,589,292) | 145 | 1,521,622 |
Assets with indefinite useful lives | | | | | | |
Copel Geração e Transmissão | - | - | - | - | 18 | 18 |
Compagas | - | - | - | - | 20 | 20 |
| - | - | - | - | 38 | 38 |
| 9,489 | 76,580 | 4,024,700 | (2,589,292) | 183 | 1,521,660 |
In progress | | | | | | |
Copel Geração e Transmissão (18.5) | - | - | 9,048 | - | 209 | 9,257 |
Copel Distribuição (18.1) | - | - | 590,699 | - | - | 590,699 |
Copel Telecomunicações | 819 | - | - | - | - | 819 |
Compagas | - | - | 28,557 | - | - | 28,557 |
Elejor | - | - | - | - | 27 | 27 |
| 819 | - | 628,304 | - | 236 | 629,359 |
Special liabilities | | | | | | |
Copel Distribuição (18.6) | - | - | (387,046) | 64,240 | - | (322,806) |
| - | - | (387,046) | 64,240 | - | (322,806) |
| | | | | | 1,828,213 |
(1) Annual amortization rate: 20% | | | | | | |
(2) Amortization over the term of the concession | | | | | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | |
| Rights of use | Concession | Concession | Accumulated | | |
| of software | rights | contracts | amortization | Other | Total |
| | | | | | 01.01.2009 |
In service | | | | | | |
Assets with finite useful lives | | | | | | |
Copel Geração e Transmissão | 2,087 | - | - | (1,520) (1) | 43 | 610 |
Copel Distribuição (18.1) | - | - | 3,480,661 | (2,313,329) (2) | - | 1,167,332 |
Copel Telecomunicações | 4,094 | - | - | (3,121) (1) | - | 973 |
Compagas (18.2) | 3,455 | - | 159,489 | (43,782) (2) | - | 119,162 |
Elejor (18.3) | - | - | 263,920 | (25,251) (2) | 101 | 238,770 |
UEG Araucária | 90 | - | - | (67) (1) | - | 23 |
Concession right - Elejor (18.3) | - | 22,626 | - | (2,074) (2) | - | 20,552 |
Authorization - UEGA (18.4) | - | 53,954 | - | (4,691) | - | 49,263 |
| 9,726 | 76,580 | 3,904,070 | (2,393,835) | 144 | 1,596,685 |
Assets with indefinite useful lives | | | | | | |
Copel Geração e Transmissão | - | - | - | - | 18 | 18 |
Compagas | - | - | - | - | 20 | 20 |
| - | - | - | - | 38 | 38 |
| 9,726 | 76,580 | 3,904,070 | (2,393,835) | 182 | 1,596,723 |
In progress | | | | | | |
Copel Geração e Transmissão (18.5) | - | - | 8,152 | - | - | 8,152 |
Copel Distribuição (18.1) | - | - | 472,408 | - | - | 472,408 |
Copel Telecomunicações | 135 | - | - | - | - | 135 |
Compagas | - | - | 33,671 | - | - | 33,671 |
Elejor | - | - | - | - | 27 | 27 |
| 135 | - | 514,231 | - | 27 | 514,393 |
Special Liabilities | | | | | | |
Copel Distribuição (18.6) | - | - | (395,535) | 20,108 | - | (375,427) |
| - | - | (395,535) | 20,108 | - | (375,427) |
| | | | | | 1,735,689 |
(1) Annual amortization rate: 20% | | | | | | |
(2) Amortization over the term of the concession | | | | | | |
|
Changes in intangible assets by category | | | | |
|
| | Concession | | Concession | | |
Balances | | contracts | Software | rights | Other | Total |
As of January 1, 2009 | | 1,661,969 | 3,756 | 69,815 | 149 | 1,735,689 |
Capitalizations | | 641,864 | 1,282 | - | - | 643,146 |
Transfer to receivables related to concession | | (314,934) | - | - | - | (314,934) |
Amortization quotas - concession and authorization | (192,610) | (1,201) | (3,100) | - | (196,911) |
Disposal | | (38,267) | (461) | - | - | (38,728) |
Other | | (49) | - | - | - | (49) |
As of December 31, 2009 | | 1,757,973 | 3,376 | 66,715 | 149 | 1,828,213 |
Capitalizations | | 579,451 | 25,408 | - | 2,764 | 607,623 |
Transfer to receivables related to concession | | (412,256) | - | - | - | (412,256) |
Amortization quotas - concession and authorization | (210,602) | (1,268) | (3,100) | - | (214,970) |
Disposal | | (7,581) | (27) | (44,572) | - | (52,180) |
Other | | (7,479) | - | - | 3 | (7,476) |
As of December 31, 2010 | | 1,699,506 | 27,489 | 19,043 | 2,916 | 1,748,954 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Changes in intangible assets – analytical breakdown
| | | | | | | | |
| | | Concession Contract | | Other | Concession/ | |
| | | special liabilities | | | authorization | |
Balances | in service | progress | in service | progress | in service | progress | (negative goodwill) | Total |
As of January 1, 2009 | 1,523,166 | 514,230 | (270,206) | (105,221) | 3,742 | 163 | 69,815 | 1,735,689 |
Expenditure program | - | 679,248 | - | - | - | 1,122 | - | 680,370 |
Customer contributions | - | - | - | (57,422) | - | - | - | (57,422) |
ANEEL grant - use of public property | - | 946 | - | - | - | - | - | 946 |
Present value adjustments - ANEEL grant | - | (50) | - | - | - | - | - | (50) |
Capitalizations - to receivables related to concession | - | (380,844) | - | 65,910 | - | - | - | (314,934) |
Capitalizations - to intangible assets in service | 175,150 | (175,150) | (28,539) | 28,539 | 218 | (218) | - | - |
Amortization quotas - concession and authorization | (236,928) | - | 44,318 | - | (1,201) | - | (3,100) | (196,911) |
Write-offs | (7,448) | (9,765) | (185) | - | (130) | (12) | - | (17,540) |
Transfer to investments - assets for future use | (1,465) | (311) | - | - | - | - | - | (1,776) |
Transfer to p., p., &e. in service | - | - | - | - | (159) | - | - | (159) |
As of December 31, 2009 | 1,452,475 | 628,304 | (254,612) | (68,194) | 2,470 | 1,055 | 66,715 | 1,828,213 |
Expenditure program | - | 655,411 | - | - | - | 28,177 | - | 683,588 |
Customer contributions | - | - | - | (89,177) | - | - | - | (89,177) |
ANEEL grant - use of public property | - | 40,243 | - | - | - | - | - | 40,243 |
Present value adjustments - ANEEL grant | - | (27,042) | - | - | - | - | - | (27,042) |
Capitalizations - to receivables related to concession | - | (482,145) | - | 69,889 | - | - | - | (412,256) |
Capitalizations - to intangible assets in service | 172,084 | (172,084) | (22,936) | 22,936 | 1,150 | (1,150) | - | - |
Amortization quotas - concession and authorization | (247,060) | - | 46,068 | - | (1,268) | - | (3,100) | (205,360) |
Amortization quotas - PASEP/COFINS credits | (12,060) | - | 2,449 | - | - | - | - | (9,611) |
Write-offs | (12,090) | (2,752) | - | - | (29) | - | (44,572) | (59,443) |
Transfer to investments - assets for future use | - | 15 | - | - | - | - | - | 15 |
Transfer to p., p., &e. in service | (216) | - | - | - | - | - | - | (216) |
As of December 31, 2010 | 1,353,133 | 639,950 | (229,031) | (64,546) | 2,323 | 28,082 | 19,043 | 1,748,954 |
18.1 Concession - Copel Distribuição
The concession’s intangible assets represent the right to operate construction services and electricity supply services and will be recovered through customer consumption and billing.
ANEEL establishes the estimated economic useful life of each asset that makes up the energy distribution infrastructure, for purposes of tariff setting and also of assessment of the amount of compensation to be paid for revertible assets at the end of the concession's term. This estimate is reasonable and adequate for accounting and regulatory purposes and represents the best estimate of the assets’ economic useful lives accepted by the industry.
The amortization of intangible assets reflects the pattern of estimated accrual of the corresponding economic benefits by Copel Distribuição, with expectation of average amortization of 15% a year, limited to the term of the concession.
The residual amount of each asset remaining over the term of the concession is allocated as accounts receivables related to the concession (Note 9).
18.2 Concession Contract - Compagas
These intangible assets are related to the construction of infrastructure and the acquisition of the necessary assets for the operation of gas distribution services and to the right to collect from customers for gas supply. The construction of infrastructure and the acquisition of assets are deemed service rendering by the granting authority.
The amortization of intangible assets reflects the pattern of estimated corresponding economic benefits to be earned by Compagas.
At the end of the concession, the assets related to gas distribution service shall revert to the granting authority, and Compagas shall be reimbursed for the investments made based on their amortized replacement value, assessed through an independent auditing company, based on the values to be determined then.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
18.3 Concession Contract - Elejor
Concession Contract
Intangible assets related to the use of public property (UBP) under an onerous concession. These intangible assets have been amortized over the term of the concession contract, and the corresponding liability has been amortized by payments. (Note 26 - Accounts payable related to concession – use of public property).
Concession Rights
The acquisition of the shares held by Triunfo Participações S.A., on December 18, 2003, resulted in total concession intangible asset of R$22,626. The straight line method of amortization of the concession intangible asset was economically determined by the expected income from the commercial operation of the concession, which expires in October 2036, and its effect on the statement of operations as of December 31,2010 was R$754 (R$754 as of December 31,2009).
18.4 Authorization - UEG Araucária
The acquisition on May 31, 2006 of the quotas held by El Paso Empreendimentos e Participações Ltda., controlling holder of UEG Araucária Ltda., resulted in authorization rights in the amount of R$53,954. During the fiscal year ended on December 31, 2010, the Company verified that there are internal indicators pointing to the possibility of certain assets being over their recoverable value, particularly the asset related to the low recurring dispatch of the thermal facility's total energy output capacity. In light of these indicators and the impairment tests based on its value in use, Company management decided to fully write-off the amount, of R$44,571 as of December 31, 2010.
18.5 Copel Geração e Transmissão
Intangible assets related to the use of public property (UBP) under an onerous concession. These intangible assets have been amortized over the term of the concession contract, and the corresponding liability has been amortized through payments. (Note 26 - Accounts payable related to concession – use of public property).
On December 31, 2010, the Group had R$10,926 (R$9,048 as of December 31, 2009 and R$8,152 as of January 1, 2009) recorded in connection with the Mauá Power Plant Concession Contract and R$11,323 recorded in connection with the Colíder Power Plant.
18.6 Special liabilities
Special liabilities comprise customers’ contributions, Federal Government budget grants, federal, state, and municipal funds, and special credits assigned to the investments in facilities related to a concession.
The scheduled date for settlement of these liabilities was the concession expiration date. ANEEL, by means of Regulatory Resolution no. 234/2006, dated October 31, 2006, as amended by Resolution no. 338, dated November 25, 2008, established the guidelines, the applicable methodologies, and the initial procedures for the conduction of the second cycle of the periodic tariff review involving the Brazilian power distribution utilities, changing the characteristics of these liabilities. Both the outstanding balance and new additions have been amortized as of July 1, 2008, pursuant to ANEEL Ruling no. 3,073/06 and Circular Letter no. 1,314/07. Amortization is calculated based on the same average depreciation rate of the corresponding assets.
18.7 Recoverable value of intangible assets (finite useful lives)
The Company has assessed the recoverable value of its intangible assets based on the present value of the corresponding estimated future cash flows.
The values assigned to the assumptions represent Company management’s evaluation of the energy industry’s future trends and are based both on external sources of information and on historical data.
Cash flows have been estimated based on the Company’s operating results and projections until the end of the concession, under the following main assumptions:
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
· Organic growth compatible with historical data and the Brazilian economy's growth prospects; and
· The average discount rate obtained through a methodology commonly employed on the market, taking into account the weighted average cost of capital (WACC), as discussed in Note 17.6.
The recoverable value of these assets exceeds their book value, so there are no impairment losses to record, except for the write-off of UEG Araucária’s authorization rights, as discussed in Note 18.4.
18.8 Energy Universalization and the Luz para Todos Program
ANEEL set forth the overall conditions for the Universalization of Electric Energy Supply under Law no. 10,438, dated April 26, 2002, as amended by Law no. 10,762, dated November 11, 2003, aiming to supply new customers connected at low voltage (lower than 2.3 kV), with loads of up to 50 kW. ANEEL Resolution no. 223, dated April 29, 2003, set forth the general conditions for Electric Energy Universalization Plans, and was later amended by Resolution no. 52, dated March 25, 2009. To guide the process of review of Universalization Plans, ANEEL issued Resolution no. 175, dated November 28, 2005, and amended by Resolution no. 365, dated May 19, 2009.
On November 11, 2003, Decree no. 4,873 established the National Program for the Universalization of Electric Energy Use and Access, named Luz para Todos (“Light for Everyone”), which aims to provide electricity to the share of Brazil’s rural population, focused on family agriculture, which does not yet have access to this public service. This program is coordinated by the Ministry of Mines and Energy (MME) and carried out with the participation of Eletrobras. In Paraná, the Ministry is represented by Eletrosul, and the participants are the State Government and Copel. Furthermore, the program is integrated with several social and rural development programs implemented by the Federal Government and by State Governments, to ensure that the rural electrification efforts result in increased agricultural output, in increased income and in social inclusion, providing better standards of living to the rural communities. The program has been extended until December 31, 2011, under Decree no. 7,324, dated October 5, 2010, to cover the completion of the Luz para Todos Program’s construction work under contract with Eletrobras.
In 2010, the program connected 13,036 new customers, reaching roughly 72,000 since its inception; this figure is expected to reach 78,000 by December 2011, thus concluding universalization within Copel's concession area.
Copel signed with Eletrobras four financing and subsidy agreements, in the amount of R$278,166. The first two ones have already been fully executed. Only two contracts are still under way: ECFS no. 206/07, under which the Company received R$88,501, of which R$75,858 came from RGR funds and R$12,643 from CDE funds, out of the estimated total of R$109,642; and ECFS no. 273/09, under which the Company received R$19,183, of which R$16,443 came from RGR funds and R$2,740 from CDE funds, out of the estimated total of R$63,944.
The total estimated investments under the contracts for the program are broken down below:
| | |
Source | R$ | Share |
Federal Government - CDE subsidy | 62,882 | 19% |
Government of the State of Paraná | 33,002 | 10% |
RGR Financing | 168,129 | 51% |
Contractor - COPEL | 66,007 | 20% |
Program total | 330,020 | 100% |
As of December 31, 2010, the total amount invested in the Luz para Todos program was R$322,598.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
19 Payroll, social charges and accruals
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Social liabilities | | | |
Taxes and social contributions | 29,987 | 28,574 | 26,659 |
Social charges on paid vacation and 13th salary | 18,866 | 17,458 | 15,896 |
| 48,853 | 46,032 | 42,555 |
Labor liabilities | | | |
Payroll, net | 242 | 178 | 103 |
Vacation | 60,022 | 55,602 | 50,909 |
Profit sharing | 66,151 | 64,995 | 65,816 |
Accruals for voluntary termination program | 314 | 24,291 | - |
Compensation - voluntary termination | - | 15,859 | - |
Assignments to third-parties | 2 | - | 5 |
| 126,731 | 160,925 | 116,833 |
| 175,584 | 206,957 | 159,388 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
20 Suppliers
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Transmission network use charges | | | |
Basic Network | 62,948 | 63,209 | 57,096 |
Energy transmission | 4,537 | 4,310 | 4,182 |
Connections | 286 | 274 | 265 |
| 67,771 | 67,793 | 61,543 |
Electricity suppliers | | | |
Eletrobrás (Itaipu) | 74,316 | 80,104 | 100,040 |
Furnas Centrais Elétricas S.A. | 39,317 | 34,375 | 32,757 |
Companhia Hidro Elétrica do São Francisco - Chesf | 35,136 | 33,696 | 32,108 |
Petróleo Brasileiro S.A. - Petrobras | 17,096 | 3,318 | 1,385 |
Spot Market - CCEE (Note 34) | 19,695 | 1,859 | 27,976 |
Companhia Energética de São Paulo - Cesp | 14,356 | 12,031 | 11,488 |
Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A. | 14,185 | 11,330 | 10,234 |
Mechanism for the Offsetting of Surpluses and Deficits - MCSD | 14,002 | 10,018 | 3,031 |
Centrais Elétricas do Norte do Brasil S.A. - Eletronorte | 11,395 | 10,856 | 10,316 |
Itiquira Energética S.A. | 10,025 | 10,000 | 9,247 |
Dona Francisca Energética S.A. | 5,506 | 5,100 | 5,128 |
Companhia Energética de Minas Gerais - Cemig | 5,419 | 6,530 | 4,660 |
Cia. Estadual de Geração e Transmissão de Energia Elétrica S.A. - CEEE | 4,012 | 3,819 | 3,632 |
Light S.A. | 2,993 | 2,838 | 2,710 |
CPFL Energia S.A. | - | 10,041 | 994 |
Other suppliers | 19,488 | 10,482 | 6,663 |
| 286,941 | 246,397 | 262,369 |
Materials and services | | | |
Petróleo Brasileiro S.A. - Petrobras - gas purchase by Compagas | 25,720 | 23,166 | 36,775 |
Petróleo Brasileiro S.A. - Petrobras - renegotiation (20.1) | 48,312 | 43,949 | - |
Petróleo Brasileiro S.A. - Petrobras - renegotiation - noncurrent (20.1) | 144,936 | 175,796 | 214,157 |
Other suppliers | 183,824 | 162,224 | 137,145 |
| 402,792 | 405,135 | 388,077 |
| 757,504 | 719,325 | 711,989 |
Current | 612,568 | 543,529 | 497,832 |
Noncurrent | 144,936 | 175,796 | 214,157 |
20.1 Petróleo Brasileiro S.A. – Petrobras - renegotiation
On March 6, 2006, Copel signed an agreement with Petrobras to settle the pending issues regarding the gas purchase agreement for the Araucária Thermoelectric Power Plant. This agreement comprised the signing of an Out-of-Court Agreement, under which Copel Generation Company, with Copel as joint debtor, acknowledged a R$150,000 debt to Petrobras, as the assignee of Compagas’ credits to Copel Geração, which shall be paid in 60 monthly installments adjusted by the Selic rate, starting in January 2010.
On May 30, 2006, Copel Geração signed a Statement for the Retification of mutual settlement with Compagas under which both parties fully and irrevocably release each other from all obligations and rights under the Natural Gas Purchase and Sale Agreement signed by them on May 30, 2000 and terminated on May 31, 2005, renouncing any claims against each other, on any grounds, as of the date of the Out of Court Agreement and the acknowledgement of debt signed by them and by Petrobras, with the participation of Copel. The acknowledgement of debt by Copel Geração remains.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
20.2 Main power purchase agreements
The table below features the main power purchase agreements signed in the regulated power trading environment. These contracts are shown at original value and are restated annually according to the IPCA inflation index.
| | | | |
| Period of | Purchased power | Date of | Average purchase |
| supply | (annual avg. MW) | auction | price (R$/MWh) |
Auction of power from existing facilities | | | | |
1st Auction - 2005 Product | 2005 to 2012 | 942.92 | 12.07.2004 | 57.51 |
1st Auction - 2006 Product | 2006 to 2013 | 450.88 | 12.07.2004 | 67.33 |
1st Auction - 2007 Product | 2007 to 2014 | 9.79 | 12.07.2004 | 75.46 |
2nd Auction - 2008 Product | 2008 to 2015 | 67.65 | 04.02.2005 | 83.13 |
4th Auction - 2009 Product | 2009 to 2016 | 43.25 | 10.11.2005 | 94.91 |
5th Auction - 2007 Product | 2007 to 2014 | 160.04 | 12.14.2006 | 104.74 |
| | 1,674.53 | | |
Auction of power from new facilities | | | | |
1st Auction - 2008 Hydro Product | 2008 to 2037 | 3.61 | 12.16.2005 | 106.95 |
1st Auction - 2008 Thermal Product | 2008 to 2022 | 28.56 | 12.16.2005 | 132.26 |
1st Auction - 2009 Hydro Product | 2009 to 2038 | 3.26 | 12.16.2005 | 114.28 |
1st Auction - 2009 Thermal Product | 2009 to 2023 | 41.59 | 12.16.2005 | 129.26 |
1st Auction - 2010 Hydro Product | 2010 to 2039 | 66.32 | 12.16.2005 | 114.57 |
1st Auction - 2010 Thermal Product | 2010 to 2024 | 64.30 | 12.16.2005 | 121.81 |
3rd Auction - 2011 Hydro Product | 2011 to 2040 | 57.66 | 10.10.2006 | 120.86 |
3rd Auction - 2011 Thermal Product | 2011 to 2025 | 54.22 | 10.10.2006 | 137.44 |
4th Auction - 2010 Thermal Product | 2010 to 2024 | 18.32 | 07.26.2007 | 134.64 |
5th Auction - 2012 Hydro Product | 2012 to 2041 | 52.50 | 10.16.2007 | 129.14 |
5th Auction - 2012 Thermal Product | 2012 to 2026 | 117.27 | 10.16.2007 | 128.37 |
6th Auction - 2011 Thermal Product | 2011 to 2025 | 51.07 | 09.17.2008 | 128.42 |
7th Auction - 2013 Hydro Product | 2013 to 2042 | 12.24 | 09.30.2008 | 98.98 |
7th Auction - 2013 Thermal Product | 2013 to 2027 | 303.99 | 09.30.2008 | 145.23 |
Santo Antonio | 2012 to 2041 | 106.00 | 12.10.2007 | 78.87 |
Jirau | 2013 to 2042 | 141.51 | 05.19.2008 | 71.37 |
| | 1,122.42 | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
21 Loans and Financing
| | | | | | | | |
| | | | | Current | | | Noncurrent |
| | | | | liabilities | | | liabilities |
| | | 12.31.2010 | 12.31.2009 | 01.01.2009 | 12.31.2010 | 12.31.2009 | 01.01.2009 |
| Principal amount | Interest | Total | | | | | |
Foreign currency | | | | | | | | |
IDB (21.1) | 9,066 | 167 | 9,233 | 19,148 | 25,938 | - | 9,189 | 36,552 |
National Treasury (21.2) | 4,731 | 547 | 5,278 | 5,625 | 8,647 | 51,397 | 58,654 | 85,359 |
Banco do Brasil | - | - | - | - | 6,517 | - | - | - |
Eletrobrás | 5 | - | 5 | 5 | 7 | 15 | 22 | 36 |
| 13,802 | 714 | 14,516 | 24,778 | 41,109 | 51,412 | 67,865 | 121,947 |
Local currency (reais) | | | | | | | | |
Banco do Brasil (21.3) | 194 | 12,585 | 12,779 | 10,409 | 16,410 | 691,007 | 330,190 | 330,389 |
Eletrobrás (21.4) | 44,632 | 11 | 44,643 | 38,182 | 34,411 | 257,673 | 261,142 | 275,207 |
Eletrobrás - Elejor | - | - | - | - | - | - | 117 | 26,092 |
BNDES - Compagas (21.5) | 6,330 | - | 6,330 | 6,349 | 6,526 | 43 | 6,394 | 13,111 |
Finep (21.6) | 1,952 | 15 | 1,967 | 156 | 5 | 5,855 | 6,940 | 2,310 |
BNDES (21.7) | - | 1,389 | 1,389 | 884 | - | 137,496 | 55,748 | - |
Banco do Brasil BNDES transfer (21.8) | - | 1,471 | 1,471 | 940 | - | 137,496 | 55,748 | - |
| 53,108 | 15,471 | 68,579 | 56,920 | 57,352 | 1,229,570 | 716,279 | 647,109 |
| 66,910 | 16,185 | 83,095 | 81,698 | 98,461 | 1,280,982 | 784,144 | 769,056 |
Breakdown of loans and financing by currency and index
| | | | | | |
| | | | | | |
Currency (equivalent in reais) / Index | | | | | |
| 12.31.2010 | % | 12.31.2009 | % | 01.01.2009 | % |
Foreign currency | | | | | | |
U.S. dollar | 56,695 | 4.16 | 64,306 | 7.43 | 94,049 | 10.84 |
Yen | - | - | - | - | 6,517 | 0.75 |
IDB currency basket | 9,233 | 0.68 | 28,337 | 3.27 | 62,490 | 7.20 |
| 65,928 | 4.84 | 92,643 | 10.70 | 163,056 | 18.79 |
National currency (reais) | | | | | | |
Noncurrent Interest Rate (TJLP) | 285,709 | 20.94 | 132,055 | 15.25 | 2,335 | 0.27 |
General Price Index - Market (IGP-M) | 616 | 0.05 | 874 | 0.10 | 930 | 0.11 |
Fiscal Reference Unit (UFIR) | 125,363 | 9.19 | 94,651 | 10.93 | 71,361 | 8.23 |
Eletrobrás Financing Rate (FINEL) | 176,954 | 12.97 | 204,671 | 23.64 | 264,349 | 30.47 |
BNDES Monetary Unit (UMBND) | 6,373 | 0.47 | 1,105 | 0.13 | 19,637 | 2.26 |
Interbank Deposit Certificate (CDI) | 703,134 | 51.54 | 339,843 | 39.25 | 345,849 | 39.87 |
| 1,298,149 | 95.16 | 773,199 | 89.30 | 704,461 | 81.21 |
| 1,364,077 | 100.00 | 865,842 | 100.00 | 867,517 | 100.00 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Indicators and variations in the main foreign currencies and rates applied to the Company’s loans and financing
| | | | | |
| | | | | |
Currency/index | | | | | Variation (%) |
| | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
U.S. dollar | | | (4.31) | (25.49) | 31.94 |
IDB currency basket | | | 3.86 | 0.17 | 6.22 |
TJLP | | | 6.00 | 6.12 | 6.27 |
IGP-M | | | 11.32 | (1.72) | 9.81 |
FINEL | | | 2.18 | (0.35) | 1.90 |
UMBND | | | (3.76) | (25.66) | 33.86 |
CDI | | | 24.44 | (37.22) | 21.82 |
|
|
Maturity of noncurrent installments | | | | |
|
| Foreign | National | | | |
| currency | currency | | | |
| | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
2010 | - | - | - | - | 73,988 |
2011 | - | - | - | 64,301 | 68,064 |
2012 | 3,486 | 64,215 | 67,701 | 53,773 | 50,069 |
2013 | 2,236 | 185,932 | 188,168 | 53,002 | 48,257 |
2014 | 1,121 | 515,396 | 516,517 | 381,300 | 376,151 |
2015 | - | 183,780 | 183,780 | 48,748 | 44,368 |
2016 | - | 46,919 | 46,919 | 32,545 | 26,767 |
2017 | - | 30,188 | 30,188 | 16,158 | 6,719 |
2018 | - | 29,278 | 29,278 | 15,248 | 5,975 |
2019 | - | 26,530 | 26,530 | 12,500 | 3,726 |
2020 | - | 23,935 | 23,935 | 10,628 | 2,456 |
2021 | - | 18,834 | 18,834 | 6,970 | 5 |
2022 | - | 17,186 | 17,186 | 6,968 | - |
After 2022 | 44,569 | 87,377 | 131,946 | 82,003 | 62,511 |
| 51,412 | 1,229,570 | 1,280,982 | 784,144 | 769,056 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Changes in loans and financing
| | | | | |
| Foreign currency | National currency | |
| Current | Noncurrent | Current | Noncurrent | Total |
As of January 1, 2009 | 41,109 | 121,947 | 57,352 | 647,109 | 867,517 |
Funds raised | - | - | - | 144,262 | 144,262 |
Charges | 6,199 | - | 63,265 | 3,340 | 72,804 |
Monetary and exchange variation | (8,290) | (27,161) | (57) | (1,144) | (36,652) |
Transfers | 26,921 | (26,921) | 77,288 | (77,288) | - |
Amortization of principal amounts | (17,221) | - | (45,766) | - | (62,987) |
Amortization of interest and variations | (23,940) | - | (95,162) | - | (119,102) |
As of December 31, 2009 | 24,778 | 67,865 | 56,920 | 716,279 | 865,842 |
Funds raised | - | - | - | 552,479 | 552,479 |
Charges | 3,491 | - | 82,096 | 11,850 | 97,437 |
Monetary and exchange variation | (928) | (1,687) | 441 | 3,494 | 1,320 |
Transfers | 14,766 | (14,766) | 54,532 | (54,532) | - |
Amortization of principal amounts | (12,777) | - | (33,816) | - | (46,593) |
Amortization of interest and variations | (14,814) | - | (91,594) | - | (106,408) |
As of December 31, 2010 | 14,516 | 51,412 | 68,579 | 1,229,570 | 1,364,077 |
21.1 Inter-American Development Bank - IDB
Loan for the Segredo Hydroelectric Power Plant and for the Jordão River Diversion Project, received on January 15, 1991, in the amount of US$135,000. This debt is amortized semi-annually, with final maturity in January 2011. Interest is calculated according to the IDB funding rate, which in the fourth quarter of 2010 was 4.13% p.a. The agreement features provisions providing for termination in the following cases:
· default by the debtor on any other obligation set forth in the agreement or agreements signed with the bank for financing of the project;
· withdrawal or suspension of the Federal Republic of Brazil as a member of the IDB;
· default by the guarantor, if any, of any obligation set forth in the guaranty agreement;
· ratio between current assets and total current commercial and bank financing, except for the current share of noncurrent indebtedness and dividends to be reinvested, lower than 1.2; and
· ratio between noncurrent indebtedness and equity exceeding 0.9.
This agreement is guaranteed by the Federal Government and by mortgage and fiduciary guarantees.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
21.2 Department of the National Treasury - STN
The restructuring of medium and noncurrent debt, signed on May 20, 1998, in connection with the financing received under Law no. 4,131/62, is shown below:
| | | | | | |
| Term | Final | Grace period | | | |
Bond type | (years) | maturity | (years) | | | |
| | | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Par Bond | 30 | 04.15.2024 | 30 | 26,591 | 27,787 | 37,296 |
Capitalization Bond | 20 | 04.15.2014 | 10 | 7,947 | 10,673 | 17,507 |
Debt Conversion Bond | 18 | 04.15.2012 | 10 | 3,761 | 6,568 | 12,368 |
Discount Bond | 30 | | | 18,376 | 19,251 | 25,896 |
New Money Bonds | 15 | | | - | - | 466 |
Flirb | 15 | | | - | - | 473 |
| | | | 56,675 | 64,279 | 94,006 |
The annual interest rates and repayments are as follows:
|
Bond type | Annual interest rates (%) | Payments |
Par Bond | 6.0 | single |
Capitalization Bond | 8.0 | semi-annual |
Debt Conversion Bond | Six-month LIBOR + 0.8750 | semi-annual |
Discount Bond | Six-month LIBOR + 0.8125 | single |
New Money Bonds | Six-month LIBOR + 0.8750 | semi-annual |
Flirb | Six-month LIBOR + 0.8125 | semi-annual |
As collateral for this agreement, the Company has assigned and transferred to the Federal Government, conditioned to the non-payment of any financing installment, the credits that are made to the Company’s centralized revenues account, up to a limit sufficient to cover the payment of installments and other charges payable upon each maturity. For the Discount and Par Bonds, there are collateral deposits of R$10,850 and R$15,430 as of December 31, 2010 (R$9,990 and R$14,205 as of December 31, 2009 and R$15,460 and R$22,408 as of January 1, 2009), respectively (Note 6).
21.3 Banco do Brasil S.A.
The Company has the following contracts with Banco do Brasil:
1) Private Credit Assignment Agreement with the Federal Government, through Banco do Brasil, signed on March 30, 1994, repayable in 240 monthly installments based on the Price amortization system starting on April 1, 1994, monthly restated by the TJLP and IGP-M plus interest of 5.098% p.a. and guaranteed by Copel’s accounts receivable.; and
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2) The following Parent Company credit notes:
| | | | | | |
| Issue | Principal | Financial charges | Principal | | |
Credit notes | date | maturity | due semi-annually | amount | Charges | Total |
Commercial no. 330.600.129 | 01.31.2007 | 01.31.2014 | 106.5% of the average CDI rate | 29,000 | 1,331 | 30,331 |
Industrial no. 330.600.132 | 02.28.2007 | 02.28.2014 | 106.2% of the average CDI rate | 231,000 | 8,531 | 239,531 |
Industrial no. 330.600.151 | 07.31.2007 | 07.31.2014 | 106.5% of the average CDI rate | 18,000 | 827 | 18,827 |
Industrial no. 330.600.156 | 08.28.2007 | 08.28.2014 | 106.5% of the average CDI rate | 14,348 | 531 | 14,879 |
Industrial no. 330.600.157 | 08.31.2007 | 08.31.2014 | 106.5% of the average CDI rate | 37,252 | 1,362 | 38,614 |
| | | | 329,600 | 12,582 | 342,182 |
As a guarantee, Banco do Brasil has been authorized to deduct any amounts credited, on any grounds, to the Company's deposit account to cover, in part or in full, the outstanding balance due under the line of credit. It has also been irrevocably authorized, regardless of prior notice, to offset the bank’s receivable, which corresponds to the outstanding balance due under the line of credit, with any credits the Company has or accrues at Banco do Brasil.
3) Fixed Credit Assignment Agreement no. 21/02255-4, in the amount of R$350,000, signed by Copel Distribuição and Banco do Brasil on September 10, 2010, for the single purpose of financing working capital.
This debt will be paid in three annual and consecutive installments, the first one due on August 25, 2013, in the amount of R$116,666, and the others in the amount of R$116,667, due on July 11, 2014 and August 15, 2015, plus financial charges proportional to the share of the principal amount being paid off, so that the payment of the final installment will repay the debt in full.
The outstanding amounts will be subject to charges based on the basic return rate of the Brazilian "poupança" (national savings account or IRP) plus additional charges based on the fluctuating interest rate that will be calculated exponentially, based on the daily equivalent rate (calendar year of 365 or 366 days). The actual rate resulting from the combination of the fluctuating interest rate and the IRP will be equivalent, for each period of calculation, to 98.5% of the variation of the Interbank Deposit Certificate rate (CDI) for the same period. Charges will be accrued and capitalized monthly in the account linked to the agreement, on the due date and upon settlement of the debt, for payment together with the principal amount installments.
To ensure the payment of any liabilities under this agreement, Copel Distribuição has committed to assign, attach, and pledge in favor of Banco do Brasil trade notes, duly endorsed and accompanied by the corresponding signed authorization for withdrawal.
The contract contains provisions on accelerated maturity in certain conditions.
The amount of R$350,000 was made available to the Company in full on September 10, 2010.
21.4 Eletrobras – Centrais Elétricas Brasileiras S.A.
Loans originated from the Eletrobras Financing Fund (FINEL) and from the Global Reversal Reserve (RGR) for the expansion of the generation, transmission, and distribution systems. Repayments started in February 1999, and the last payment is due in August 2021. Interest of 5.0% to 8.0% p.a. and principal are repaid monthly, adjusted by the FINEL and Federal Reference Unit (UFIR) rates.
Contract ECFS – 142/06, was signed on May 11, 2006 by Copel Distribuição and Eletrobras, in the amount of R$74,340, for use in the “Luz para Todos” rural electrification program. Out of the total amount, R$42,480 came from RGR funds, and R$31,860 were economic subsidies from CDE (Conta de Desenvolvimento Energético or Energy Development Account) funds. This loan has a grace period of 24 months and bears interest of 5% p.a. plus a commission of 1% p.a. It is repayable in 120 equal monthly installments, with final maturity on September 30, 2018.
The total funds received under this contract amount to R$63,104, of which R$36,056 came from RGR funds and R$27,048 from CDE funds. There will be no further disbursements under this agreement.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Contract ECFS – 206/07 was signed on March 3, 2008 by Copel Distribuição and Eletrobras, in the amount of R$126,430, for use in the “Luz para Todos” rural electrification program. On September 14, 2010, amendment ECFS-206-D/2010 was signed, changing the financed amount to R$109,642, of which R$93,979 are from RGR funds and R$15,663 are economic subsidies. This loan has a grace period of 24 months and bears interest of 5% p.a. plus a commission of 1% p.a. It is repayable in 120 equal monthly installments, with final maturity on August 30, 2020. In August 2008, Copel withdrew R$37,929, of which R$32,511 came from RGR funds and R$5,418 from CDE funds. In June 2009, the Company received R$25,286, of which R$21,674 came from RGR funds and R$3,612 from CDE funds. In March 2010, the Company received R$25,286, of which R$21,674 came from RGR funds and R$3,612 from CDE funds.
Contract ECFS – 273/09, was signed on February 18, 2010 by Copel Distribuição and Eletrobras, in the amount of R$63,944, for use in the “Luz para Todos” rural electrification program. Out of the total amount, R$54,809 came from RGR funds, and R$9,134 were economic subsidies from CDE funds. This loan has a grace period of 24 months and bears interest of 5% p.a. plus a commission of 1% p.a. It is repayable in 120 equal monthly installments, with final maturity on November 30, 2012. In December 2010, Copel withdrew R$19,183, of which R$16,443 came from RGR funds and R$2,740 from CDE funds.
These loans are secured by Copel’s own revenues, pursuant to a mandate issued by public act, and by the issue of promissory notes in the same number of outstanding installments.
21.5 BNDES - Compagas
Financing from BNDES for the expansion of the Company’s gas distribution network. This financing agreement is divided into subcredits, a part of which is restated by an interest rate of 4% p.a. plus the TJLP long-term interest rate, and the remainder by the variation of the BNDES Monetary Unit (UMBND). This agreement does not contain restrictive provisions, and the final installment is due on January 15, 2012.
This financing is guaranteed by Compagas’ gas supply receivables, corresponding to two financing installments, which shall be deposited exclusively and kept in a checking account at Banco Itaú S.A.
21.6 Financiadora de Estudos e Projetos - FINEP
1) Loan agreement no. 02070791-00, signed on November 28, 2007 to partially cover expenses incurred in the preparation of the "Generation Research and Development Project for 2007".
The total credit amounts to R$5,078. The first installment, in the amount of R$1,464, was released in April 2008, the second one, in the amount of R$2,321, was released in May 2009, the third one, in the amount of R$866, was released in December 2010 and the remaining ones will be deposited to the extent there is financial and budget availability. A share of 1% of the funds will be allocated to cover inspection and supervision expenses. The principal amount of this debt will be subject to interest of 6.37% p.a., resulting from the equalization factor, due on the 15th day of each month, including the months of the grace period. The outstanding balance will be paid to FINEP in 49 monthly and successive installments, the first one due on December 15, 2010, and the last one on December 15, 2014.
In order to guarantee the contract, Copel Geração e Transmissão has authorized Banco do Brasil to withhold the amounts due to FINEP from the checking account in which its monthly revenues are deposited.
2) Loan agreement no. 02070790-00, signed on November 28, 2007 to partially cover expenses incurred in the preparation of the "Transmission Research and Development Project for 2007".
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The total credit amounts to R$3,535. The first installment, in the amount of R$844, was released in October 2008, the second one, in the amount of R$2,451, was released in December 2009, and the remaining ones will be deposited to the extent there is financial and budget availability. A share of 1% of the funds will be allocated to cover inspection and supervision expenses. The principal amount of this debt will be subject to interest of 6.13 % p.a., resulting from the equalization factor, due on the 15th day of each month, including the months of the grace period. The outstanding balance will be paid to FINEP in 49 monthly and successive installments, the first one due on December 15, 2010, and the last one on December 15, 2014.
In order to guarantee the contract, Copel Geração e Transmissão has authorized Banco do Brasil to withhold the amounts due to FINEP from the checking account in which its monthly revenues are deposited.
3) Loan agreement no. 02100567-00, signed on November 29, 2010 to partially cover expenses incurred in the preparation of Copel Telecomunicações’ "BEL Project”. No disbursements under this agreement have been made as of the date hereof.
The R$52,198 credit shall be made available in six installments, to the extent FINEP has financial and budget availability to do so. The principal amount of this debt will be subject to interest of 4% p.a., resulting from the equalization factor, due on the 15th day of each month, including the months of the grace period. The outstanding balance will be paid to FINEP in 81 monthly and successive installments, the first one due on August 15, 2012, and the last one on April 15, 2019.
21.7 BNDES - Copel Geração e Transmissão
On March 17, 2009, Copel Geração e Transmissão signed with BNDES Loan Agreement no. 08.2.0989.1, with Copel as a intervening agent, to fund the construction of the Mauá Hydroelectric Power Plant and its transmission system, in consortium with Eletrosul. The loan amounts to R$169,500, which will be released in installments as funds are required and pursuant to BNDES' financial scheduling.
This loan will be paid off in 192 monthly installments, starting on February 15, 2012 and ending on January 15, 2028, bearing interest of 1.63% above the Long-Term Interest Rate (TJLP), which will be paid quarterly during the grace period and monthly after the first payment of the principal amount.
As a guarantee for the payment of all amounts due under this agreement, Copel Geração e Transmissão has pledged in favor of BNDES a lien on all the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Power Market (“Contratos de Compra de Energia no Ambiente Regulado” or CCEARs) in connection with this project, which shall be collected in a special main account for this purpose. The Company shall also set up two "reserve accounts" to cover any shortfalls in the main account. This guarantee will be operated under an Agreement on Revenue Transfer and Attachment, Account Management, and Other Covenants signed by Copel Geração e Transmissão, BNDES, and Banco do Brasil.
The first installment was made available in July 2009, in the amount of R$55,748, the second one, in February 2010, in the amount of R$29,193, and the third one, in December 2010, in the amount of R$52,555.
The contract contains provisions on accelerated maturity in certain conditions.
21.8 Banco do Brasil – Transfer of BNDES funds
On April 16, 2009, Copel Geração e Transmissão signed with Banco do Brasil Loan Agreement no. 21/02000-0, with Copel as an intervening agent, to fund the construction of the Mauá Hydroelectric Power Plant and its transmission system, in consortium with Eletrosul. The loan amounts to R$169,500, which will be released in installments pursuant to the Uses and Sources Schedule attached to the agreement.
This loan will be paid off in 192 monthly installments, starting on February 15, 2012 and ending on January 15, 2028, bearing interest of 2.13% above the Long-Term Interest Rate (TJLP), which will be paid quarterly during the grace period and monthly after the first payment of the principal amount. As a guarantee for the payment of all amounts due under this agreement, Copel Geração e
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Transmissão has pledged in favor of Banco do Brasil a lien on all the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Power Market (“Contratos de Comercialização de Energia no Ambiente Regulado” or CCEARs) in connection with this project, which shall be collected in a special main account for this purpose. The Company shall also set up two "reserve accounts" to cover any shortfalls in the main account. This guarantee will be operated under an Agreement on Revenue Transfer and Attachment, Account Management, and Other Covenants signed by Copel Geração e Transmissão, BNDES, and Banco do Brasil.
The first installment was made available in August 2009, in the amount of R$55,748, the second one, in March 2010, in the amount of R$29,193, and the third one, in December 2010, in the amount of R$52,555.
The contract contains provisions on accelerated maturity in certain conditions.
22 Debentures
| | | | | | | | |
| | | | | Current | | | Noncurrent |
| | | | | liabilities | | | liabilities |
| | | 12.31.2010 | 12.31.2009 | 01.01.2009 | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Debentures | Principal amount | Charges | Total | Total | | | | |
Parent Company (22.1) | 600,000 | 21,157 | 621,157 | 17,238 | 169,233 | - | 600,000 | 600,000 |
Elejor (22.2) | - | - | - | 36,957 | 25,767 | - | 153,384 | 202,116 |
| 600,000 | 21,157 | 621,157 | 54,195 | 195,000 | - | 753,384 | 802,116 |
Maturity of noncurrent installments
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
2010 | - | - | 36,455 |
2011 | - | 636,054 | 638,454 |
2012 | - | 36,054 | 38,454 |
2013 | - | 36,054 | 38,454 |
2014 | - | 33,005 | 35,409 |
2015 | - | 11,105 | 13,290 |
2016 | - | 1,112 | 1,600 |
| - | 753,384 | 802,116 |
Changes in the balances of debentures
| | | |
| Current | Noncurrent | |
| liabilities | liabilities | Total |
As of January 1, 2009 | 195,000 | 802,116 | 997,116 |
Charges | 83,416 | - | 83,416 |
Monetary variation | 23 | 234 | 257 |
Transfers | 48,966 | (48,966) | - |
Amortization - principal amount | (163,175) | - | (163,175) |
Amortization - interest and variations | (110,035) | - | (110,035) |
As of December 31, 2009 | 54,195 | 753,384 | 807,579 |
Charges | 62,824 | - | 62,824 |
Transfers | 753,384 | (753,384) | - |
Amortization - principal amount | (177,908) | - | (177,908) |
Amortization - interest and variations | (71,338) | - | (71,338) |
As of December 31, 2010 | 621,157 | - | 621,157 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
22.1 Debentures
The issuance of 60,000 debentures constituted the fourth single issuance carried out by the Company on September 1, 2006, in the amount of R$600,000, completed on October, 6, 2006, with full subscription totaling R$607,899, valid for five years as from date of issuance and with final maturity, in sole series, on September 1, 2011. Debentures are single, non-convertible into shares, book-entry, nominative and without guarantee.
The interest on the nominal value of the debentures is 104% of the One-day Interbank Deposit (DI over) rate, "extra group", stated as a percentage per annum, on the basis of 252 business days, disclosed daily by the Clearing House for the Custody and Financial Settlement of Securities (CETIP) (at the DI rate) and calculated on the compound and cumulative interest method on a pro rata temporis basis for the business days elapsed. The interest corresponding to the capitalization period will be due and paid on a semi-annual basis, with the first due date on March 1, 2007 and the last on September 1, 2011. The debentures may not be renegotiated.
The funds obtained from the public distribution of debentures was used to extend debt maturities through the payment of financial obligations, as well as to the injection of cash. The funds obtained from the Issuance shall be used for the financial settlement of 1/3 of the principal value of the debentures of the 3rd issuance of the Issuer, due on February 1, 2007 and settlement of the principal of the debentures of the 2nd issuance of the Issuer, due on March 1, 2007.
The debentures feature provisions setting forth accelerated maturity in the cases described in Copel’s financial statements as of December 31, 2009.
22.2 Debentures - Elejor
Elejor, in compliance with the changes and conditions contained in the first amendment to its debenture contract, paid off in advance, on March 5, 2010, all the remaining debentures held by BNDESPAR, in the amount of R$181,239. The full outstanding debt to BNDESPAR has been paid.
23 Post-Employment Benefits
23.1 Pension Plan
The Company and its subsidiaries sponsor retirement and pension plans (Pension Plans I, II, and III) and a medical and dental care plan (Healthcare Plan) to both current and retired employees and their dependents.
Pension Plans I and II are defined benefit plans, where income is predetermined according to the wage level of each participant, and Plan III is a defined contribution plan.
The cost shares borne by the plans’ sponsors are recorded according to an actuarial valuation prepared annually by independent actuaries pursuant to the rules of IAS 19 and IFRIC 14. The economic and financial assumptions, for purposes of actuarial valuation, are discussed with the independent actuaries and approved by the sponsors’ senior management.
23.2 Healthcare Plan
The Company and its subsidiaries allocate resources for the coverage of health-care expenses incurred by their employees and their dependents, within rules, limits, and conditions set in specific regulations. Coverage includes periodic medical exams and is extended to all retirees and pensioners for life.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
23.3 Statement of financial position and statement of operations
Amounts recognized in the balance sheet, under Post-Employment Benefits, are summarized below:
| | | | |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Pension plan (23.1) | | | | |
Benefits Plan - Plan III (DC) | | 9,111 | 10,235 | 9,111 |
Healthcare plan (23.2) | | 399,352 | 365,246 | 343,398 |
| | 408,463 | 375,481 | 352,509 |
| Current | 24,255 | 22,505 | 21,344 |
| Noncurrent | 384,208 | 352,976 | 331,165 |
The amounts recognized in the statement of operations are shown below:
| | |
| 2010 | 2009 |
Pension plan (DC) | 51,801 | 53,922 |
Pension plan (DC) - managers | 471 | 217 |
Healthcare plan - post-employment | 48,314 | 34,052 |
Healthcare plan | 31,090 | 28,797 |
Healthcare plan - managers | 8 | 5 |
| 131,684 | 116,993 |
(-) Transfers to construction in progress (a) | (7,463) | (7,261) |
| 124,221 | 109,732 |
a) Amount related to the accrual of direct labor from property, plant, and equipment, not taking into account administrative expenses.
The annual estimated cost for 2010, calculated by an independent actuary, resulted in income due to the actuarial gains which are being amortized and whose amounts exceed the regular periodic cost of the plans.
Out of the total costs, R$98,282 (R$85,788 in 2009) and R$25,939 (R$23,944 in 2009) have been included as operating costs and administrative expenses, respectively.
Changes in the post-employment benefits balance
| | | |
| Current | Noncurrent | |
| liabilities | liabilities | Total |
As of January 1, 2009 | 21,344 | 331,165 | 352,509 |
Appropriation of actuarial calculation | - | 34,052 | 34,052 |
Pension and healthcare contributions | 82,941 | - | 82,941 |
Transfers | 12,241 | (12,241) | - |
Amortizations | (94,021) | - | (94,021) |
As of December 31, 2009 | 22,505 | 352,976 | 375,481 |
Appropriation of actuarial calculation | - | 48,314 | 48,314 |
Pension and healthcare contributions | 83,370 | - | 83,370 |
Transfers | 17,082 | (17,082) | - |
Amortizations | (98,702) | - | (98,702) |
As of December 31, 2010 | 24,255 | 384,208 | 408,463 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
23.4 Actuarial valuation pursuant to IAS 19 and IFRS 14
23.4.1. Actuarial assumptions
The actuarial assumptions used to determine the amounts of liabilities and costs for 2010 and 2009 are shown below:
| | | | |
| | 2010 | | 2009 |
| Real | Nominal | Real | Nominal |
Economics | | | | |
Inflation p.a. | - | 5.07% | - | 5.20% |
Discount rate expected return on plan assets rate | 6.00% | 11.37% | 6.00% | 11.51% |
Compensation increase p.a. | 2.00% | 7.17% | 2.00% | 7.30% |
Demographics | | | | |
Mortality table | | AT - 2000 | | AT - 83 |
Disabled mortality table | | AT - 83 | | AT - 49 |
Disability table | | Light M | | Light |
23.4.2. Number of participants and beneficiaries
| | | | | | |
| | | | Pension plan | | Healthcare |
| | DB plan | | DC plan | | plan |
| 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 |
Number of active participants | 8,984 | 8,735 | 8,364 | 8,685 | 8,384 | 8,213 |
Number of inactive participants | 6,337 | 5,863 | 5,781 | 5,092 | 4,677 | 4,636 |
Number of dependents | - | - | - | 23,927 | 23,674 | 24,437 |
Total | 15,321 | 14,598 | 14,145 | 37,704 | 36,735 | 37,286 |
|
23.4.3. Life expectancy based on average ages - Table AT-2000 (in years) | | |
|
| | | | | | |
| | | | DB Plan | SB Plan | DC Plan |
As of December 31, 2009 | | | | | | |
Retired participants | | | | 20.85 | - | 26.48 |
Pensioner participants | | | | 20.82 | - | 33.68 |
| | | | | | |
As of December 31, 2010 | | | | | | |
Retired participants | | | | 20.05 | 26.67 | 26.67 |
Pensioner participants | | | | 19.26 | - | 29.25 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The average age of the inactive members of the Company's pension and healthcare plans is 62.7 years.
23.4.4. Actuarial valuation
| | | | | |
| Pension | Healthcare | | | |
Benefits plan | plan | plan | | | |
| | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Defined benefit obligation | 3,454,626 | 548,924 | 4,003,550 | 3,391,311 | 3,067,284 |
Fair value of plan's assets | (3,939,606) | (128,560) | (4,068,166) | (3,620,639) | (3,496,623) |
Plan coverage status | (484,980) | 420,364 | (64,616) | (229,328) | (429,339) |
Actuarial gains/losses | - | (21,012) | (21,012) | - | - |
Not recognized asset (Note 4.2.6) | 484,980 | - | 484,980 | 594,574 | 772,737 |
Total liability | - | 399,352 | 399,352 | 365,246 | 343,398 |
Actuarial gains or losses arisen from changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
The actuarial valuation assessment of defined benefit plans is calculated by the projected unit credit cost method. The net assets of the benefit plan are valued according to market values.
As of December 31, 2010, the balance of accumulated amounts in the defined contribution plan was R$1,643,297 (R$1,420,320 on December 31, 2009).
23.4.5. Changes in actuarial liabilities
| | |
| Pension | Healthcare |
| plan | plan |
Benefit Obligation, beginning of the year 2009 | 2,613,697 | 453,587 |
Service cost | 20,398 | 1,534 |
Interest cost | 289,985 | 50,274 |
Benefits paid | (200,067) | (31,672) |
Actuarial losses (gains) | 191,071 | 2,504 |
Benefit Obligation, end of the year 2009 | 2,915,084 | 476,227 |
Service cost | 15,760 | 6,180 |
Interest cost | 311,160 | 47,277 |
Benefits paid | (227,651) | (45,750) |
Actuarial losses (gains) | 440,273 | 64,990 |
Benefit Obligation, end of the year 2010 | 3,454,626 | 548,924 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
23.4.6. Changes in actuarial assets
| | |
| Pension | Healthcare |
| plan | plan |
Fair value of plan's assets as of January 1, 2009 | 3,386,326 | 110,297 |
Return on plan assets | 384,655 | 12,519 |
Contributions sponsor and employees | 14,254 | 63,057 |
Benefits paid | (200,067) | (70,668) |
Actuarial gains (losses) | (75,510) | (4,224) |
Fair value of plan's assets as of December 31, 2009 | 3,509,658 | 110,981 |
Return on plan assets | 393,702 | 12,776 |
Contributions sponsor and employees | 25,138 | - |
Benefits paid | (227,651) | (45,750) |
Actuarial gains (losses) | 238,759 | 50,553 |
Fair value of plan's assets as of December 31, 2010 | 3,939,606 | 128,560 |
23.4.7. Estimated costs
The estimated net periodic plan costs (gains) for 2011, according to the actuarial criteria of IAS 19, for each plan are shown below:
| | | |
| Pension | Healthcare | |
| plan | plan | Total |
| | | 2011 |
Cost of current service | 22,616 | 6,507 | 29,123 |
Estimated interest cost | 383,499 | 62,313 | 445,812 |
Estimated return on plan assets | (441,922) | (13,556) | (455,478) |
Estimated employee contributions | (16,885) | - | (16,885) |
Costs (revenues) | (52,692) | 55,264 | 2,572 |
Actuarial gains or losses caused by changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
23.4.8. Sensitivity Analysis
The following tables feature a sensitivity analysis which shows the effect of a one percent increase or decrease in the assumed rates of variation of pension and healthcare costs on the aggregate service cost and interest cost components of the net periodic post-employment pension and healthcare costs and on the accumulated post-employment pension and healthcare benefit liabilities.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
| | Projected scenarios - December 2011 |
| Risk | Actual amount | 1% increase (*) | 1% decrease (*) |
| | | | |
Post-employm ent healthcare plan sensitivity | | | | |
Effect on interest payment cost | 1% variation | 68,628 | 78,433 | 60,291 |
Effect on liability | 1% variation | 547,759 | 624,033 | 479,688 |
| | | | |
Pension plan sensitivity | | | | |
Discount rate | 1% variation | - | -1.1% | 1.1% |
Inflation | 1% variation | - | 0.0% | 0.0% |
Wage increase | 1% variation | - | 0.1% | -0.1% |
Death rate (1-year increase in life expectancy) | 1% variation | - | 0.7% | -0.8% |
(*) The effect on the interest payment cost and on the liability, in the event of a positive 1% variation, w ill be 2%, w hile in the event of a negative variation it w ill be 0%. The percentages indicate the impact on total liabilities of a 1% increase or decrease in the discount, inflation, w age increase, and death rates. |
| | | | |
23.4.9. Employee benefits payable
The estimated benefits to be paid by the Company in the next five years and the total benefits for the following five fiscal years are shown below:
| | | |
| Pension | Healthcare | |
| plan | plan | Total |
| | | |
2011 | 304,685 | 34,538 | 339,223 |
2012 | 257,257 | 34,543 | 291,800 |
2013 | 262,652 | 36,605 | 299,257 |
2014 | 270,625 | 35,343 | 305,968 |
2015 | 279,197 | 36,789 | 315,986 |
2016-2020 | 1,590,725 | 217,241 | 1,807,966 |
23.4.10. Asset allocation and investment strategy
The asset allocation for the Company’s pension and healthcare plans at the end of 2010 and 2009 and the allocation goal for 2011, by asset category, are shown below:
| | | |
| Goal for 2011 | 2010 | 2009 |
Fixed income (a) | 85.6% | 88.8% | 92.2% |
Variable income (b) | 10.0% | 7.6% | 4.0% |
Loans (c) | 1.6% | 1.6% | 1.7% |
Real estate (d) | 1.6% | 1.7% | 1.8% |
Structured investments (e) | 1.0% | 0.1% | 0.0% |
Other | 0.2% | 0.2% | 0.3% |
| 100.0% | 100.0% | 100.0% |
The plan assets are valued according to the following assumptions about fair market value:
a) Fixed Income – securities which yield interest revenues based on a percentage of the daily average interbank interest rate and which are thus deemed market values.
b) Variable income – securities which are valued according to the market prices quoted on the São Paulo Stock Exchange (BOVESPA).
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
c) Loans – loans are valued based on the actual value of the cash flows embedded into them discounted at the current applicable market rate. The Company believes this value represents a fair estimate of the fair market values of these loans.
d) Real estate – the values of real estate are determined by periodic valuation of fair value based on market prices according to independent valuation reports. These independent reporters use the following methodologies to evaluate assets: market value of similar assets or replacement cost.
e) Structured investments - these are investments in quotas of investment funds which hold equity interests, interests in emerging companies, interests in real estate funds and in investment funds classified as multimarket and whose regulations strictly comply with the Brazilian legislation issued by CVM.
The asset composition allowed by the Pension Fund Law may comprise fixed income, variable income, loans, structured investments, and real estate.
The fund management has decided to maintain the historical composition of assets, with very low risk in variable income and strong positions in government debt securities, which yield higher interest rates than the actuarial goals.
Below are the limits set by the Fund management:
| | | | |
| Plans I and II (DB) | Plan III (DC) |
| goal (%)(*) | minimum (%) | goal (%) | minimum (%) |
Fixed income (**) | 89.0% | 87.0% | 72.0% | 50.0% |
Variable income | 5.0% | 0.0% | 22.0% | 0.0% |
Loans | 1.0% | 0.0% | 5.0% | 0.0% |
Real estate | 4.0% | 0.0% | 0.0% | 0.0% |
Structured investments | 1.0% | 0.0% | 1.0% | 0.0% |
(*) Goal based on total investments for each plan | | | | |
(**) COPEL Foundation management has chosen to hold a more conservative interest in variable income compared to the legal limit, w hich is 70%, and thus the fixed income allocation increased in 2010 compared to the limits set for 2009 |
On December 31, 2010 and 2009, the pension plan assets included the following securities issued by Copel:
| | | |
| | Defined benefits pension plan |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Debentures | - | - | 5,776 |
Shares | 5,229 | 1,482 | 3,600 |
| 5,229 | 1,482 | 9,376 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
23.4.11. Plan assets and expected rate of return
The main categories of plan assets and the expected rate of return for each at the end of the period are shown below:
| | | | |
| | Expected return | Fair value of plan assets |
| 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 |
Fixed income | 9.5% | 13.8% | 4,893,772 | 4,620,089 |
Variable income | 20.0% | 20.0% | 408,049 | 200,906 |
Loans | 15.4% | 15.4% | 87,610 | 83,605 |
Real estate | 9.5% | 10.0% | 91,235 | 92,458 |
Structured investments | 0.0% | 0.0% | 3,011 | - |
Other | 12.7% | 11.5% | 11,953 | 15,582 |
Expected weighted average return (*) | 10.0% | 14.4% | 502,727 | 635,032 |
(*) The expected weighted average return percentage is obtained by dividing the amount of the expected return by the previous year's investment position. The amount of the expected weighted average return is obtained by multiplying the figures for each segment in the previous year by expected return percentage for the current year. |
The overall expected rate of return corresponds to the weighted average of the expected rates for the different categories of plan assets. The evaluation of expected rate of return conducted by Company management is based on historical trends and market analysts' projections for each asset during the term of the respective liability.
The current return on plan assets is R$636,495 (R$726,958 in 2009).
The history of experience adjustments is shown below:
| | | | | | |
| Pension plan - DB | Healthcare plan | | |
| 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 |
Present value of the defined benefits liability | (3,454,626) | (2,915,084) | (548,924) | (476,227) | (4,003,550) | (3,391,311) |
Fair value of plan assets | 3,939,606 | 3,509,658 | 128,560 | 110,981 | 4,068,166 | 3,620,639 |
Deficit / Surplus | 484,980 | 594,574 | (420,364) | (365,246) | 64,616 | 229,328 |
Experience adjustments in plan liabilities | (440,273) | (191,071) | (64,991) | (2,504) | (505,264) | (193,575) |
Experience adjustments in plan assets | 238,759 | (75,510) | 50,553 | (4,225) | 289,312 | (79,735) |
In 2011, the Company expects to contribute R$59,429 to the pension plan, which includes both defined benefit plans (plans I and II) and the defined contribution plan (plan III), and R$50,559 to the healthcare plan.
23.4.12. Additional information
Copel also sponsors a defined contribution plan for all its employees.
The contributions made in the years ended on December 31, 2010, 2009 and 2008 were R$51,689, R$49,289, and R$43,196.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
24 Customer charges due
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Fuel Consumption Account (CCC) | 27,607 | 4,460 | 22,174 |
Energy Development Account (CDE) | 18,807 | 17,818 | 14,904 |
Global Reversal Reserve (RGR) | 9,691 | 7,245 | 6,045 |
| 56,105 | 29,523 | 43,123 |
25 Research and Development and Energy Efficiency
Power distribution, generation, and transmission utilities are required to allocate an annual share of 1% of their net operating revenues to power sector research and development and energy efficiency programs, pursuant to Law no. 9,991/00 and ANEEL Resolutions no. 316/08 and 300/08.
The balances set aside by Copel for investment in R&D and EEP projects are broken down below:
Balances accrued for investment in R&D and EEP
| | | | | | |
| Applied and | Balance to | Balance to | Balance as of | Balance as of | Balance as of |
| unfinished | collect | apply | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Research and Development - R&D | | | | | | |
FNDCT | - | 2,686 | - | 2,686 | 1,325 | 18,649 |
MME | - | 1,344 | - | 1,344 | 682 | 9,345 |
R&D | 17,929 | - | 91,132 | 109,061 | 104,561 | 85,596 |
| 17,929 | 4,030 | 91,132 | 113,091 | 106,568 | 113,590 |
Energy Efficiency Program - EEP | 61,627 | - | 72,005 | 133,632 | 104,930 | 84,973 |
| 79,556 | 4,030 | 163,137 | 246,723 | 211,498 | 198,563 |
| | | Current | 155,991 | 121,005 | 126,484 |
| | | Noncurrent | 90,732 | 90,493 | 72,079 |
Changes in the balances of R&D and EEP
| | | | | | | |
| FNDCT | MME | | R&D | | EEP | |
| current | current | current | noncurrent | current | noncurrent | Total |
As of January 1, 2009 | 18,649 | 9,345 | 48,087 | 37,509 | 50,403 | 34,570 | 198,563 |
Additions | 14,831 | 7,415 | 2,900 | 11,933 | 3,023 | 16,182 | 56,284 |
SELIC interest rate | - | - | 1,383 | 5,448 | 1,236 | 5,185 | 13,252 |
Transfers | - | - | (18) | 18 | 20,352 | (20,352) | - |
Execution of programs and payments | (32,155) | (16,078) | - | - | - | - | (48,233) |
Concluded projects | - | - | (2,699) | - | (5,669) | - | (8,368) |
As of December 31, 2009 | 1,325 | 682 | 49,653 | 54,908 | 69,345 | 35,585 | 211,498 |
Additions | 15,934 | 7,948 | 1,124 | 15,093 | - | 21,240 | 61,339 |
SELIC interest rate | - | - | 638 | 6,333 | - | 12,314 | 19,285 |
Transfers | - | - | 7,606 | (7,606) | 47,135 | (47,135) | - |
Execution of programs and payments | (14,573) | (7,286) | - | - | - | - | (21,859) |
Concluded projects | - | - | (18,688) | - | (4,852) | - | (23,540) |
As of December 31, 2010 | 2,686 | 1,344 | 40,333 | 68,728 | 111,628 | 22,004 | 246,723 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
26 Accounts payable related to concession – use of public property
These refer to concession charges for use of public property (UBP) incurred as of the start of operation of each project until the final date of the concession, with an opposite entry recorded under intangible assets.
| | | | | | |
| | Current liabilities | | Noncurrent liabilities |
| 12.31.2010 | 12.31.2009 | 01.01.2009 | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Copel Geração e Transmissão | | | | | | |
Mauá HPP (26.1.1) | - | - | - | 10,926 | 9,048 | 8,152 |
Colider HPP (26.1.2) | - | - | - | 11,323 | - | - |
Elejor | | | | | | |
Fundão-Santa Clara Energy Complex (26.2.1) | 40,984 | 38,029 | 38,166 | 317,850 | 303,578 | 311,281 |
| 40,984 | 38,029 | 38,166 | 340,099 | 312,626 | 319,433 |
| | |
| | |
| Nominal value | Present value |
Payments made until December 2010 | 145,787 | 145,787 |
2011 | 40,798 | 39,292 |
2012 | 38,755 | 34,793 |
2013 | 38,755 | 32,438 |
2014 | 38,755 | 30,242 |
After 2014 | 849,379 | 326,904 |
| 1,152,229 | 609,456 |
In 2010, the Company recorded expenses of R$55,501 and R$8,797 (R$30,326 and R$8,797 in 2009) in the financial expense and intangible asset amortization accounts.
26.1 Generation and Transmission
26.1.1. Mauá Hydroelectric Power Plant (Note 17.7)
As compensation for the use of the public property under this concession contract, Copel shall pay to the Federal Government, from the facility’s start of commercial operation until the 35th year of the concession, or as long as it runs the corresponding hydropower project, monthly installments equivalent to 1/12 of the annual proposed payment of R$643 (51% of 1,262), pursuant to article 6 of Concession Contract no. 001/07 - MME – UHE Mauá.
These installments are restated annually or at the legally applicable intervals, according to the IPCA (Índice de Preços ao Consumidor Amplo or Wide Customer Price Index) inflation index.
The calculation of present value was made taking into account an actual net discount rate of around 5.65% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.
The present value of the accounts payable related to concession - use of public property as of December 31, 2010 is R$10,926, under noncurrent liabilities.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
26.1.2. Colíder Hydroelectric Power Plant (Note 17.8)
As compensation for the use of the public property under this concession contract, Copel shall pay to the Federal Government, from the facility’s start of commercial operation until the 35th year of the concession, or as long as it runs the corresponding hydropower project, monthly installments equivalent to 1/12 of the annual proposed payment of R$1.256, pursuant to article 6 of Concession Contract no. 001/11 - MME – UHE Colíder.
These installments are restated annually or at the legally applicable intervals, according to the IPCA (Índice de Preços ao Consumidor Amplo or Wide Customer Price Index) inflation index.
The calculation of present value was made taking into account an actual net discount rate of around 7.74% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.
The present value of the accounts payable related to concession - use of public property as of December 31, 2010 is R$11,323, under noncurrent liabilities.
26.2 Elejor
26.2.1. Fundão - Santa Clara Hydroelectric Power Complex
As compensation for the use of the public property under this concession contract, Elejor shall pay to the Federal Government, from the 6th until the 35th year of the concession, or as long as it runs the corresponding hydropower projects, monthly installments equivalent to 1/12 of the annual proposed payment of R$19,000, pursuant to the Bidding Confirmation and to article 6 of Concession Contract no. 125/01 – ANEEL – Complexo Energético Fundão – Santa Clara – AHE’s Fundão e Santa Clara.
These installments are restated annually or at the legally applicable intervals, according to the IGP-M inflation index, starting in May 2001.
The main amount on the date of signature of the concession contract was R$570,000. This amount, restated monthly according to the IGP-M inflation index minus the monthly payments already made, totaled R$1,041,968 as of December 31, 2010 (R$1,023,008 as of December 31, 2009).
The original amount on the date of signature of the contract was recorded at present value. On December 31, 2010, this amount was recorded under liabilities for R$358,834, of which R$40,984 were under current liabilities and R$317,850 were under noncurrent liabilities.
The calculation of present value was made taking into account an actual net discount rate of around 11% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.
This concession was granted on October 23, 2001, the respective contract was signed on October 25, 2001, and it expires on October 25, 2036.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
27 Other Accounts Payable
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current liabilities | | | |
Collected public lighting charge | 18,224 | 17,989 | 18,669 |
Financial compensation for use of water resources | 16,135 | 19,402 | 17,601 |
Customers | 7,107 | 2,647 | 1,676 |
Reimbursements of customer contributions | 7,027 | 18,182 | 19,737 |
Collaterals | 5,946 | 4,521 | 1,723 |
Insurance companies - premiums payable | 3,005 | 2,251 | 3,181 |
Compensation to the Apucaraninha indian community | 2,759 | 2,596 | 2,498 |
ANEEL inspection fee | 1,638 | 1,250 | 1,451 |
Advance payments from customers | 606 | 3,945 | 93 |
Participation in consortia | 339 | 7,309 | 4,833 |
Other liabilities | 8,522 | 4,489 | 4,282 |
| 71,308 | 84,581 | 75,744 |
Noncurrent liabilities | | | |
Compensation to the Apucaraninha indian community | - | 2,596 | 4,995 |
Other liabilities | - | 357 | 1,679 |
| - | 2,953 | 6,674 |
28 Reserve for Risks
The Company is a party to several labor, tax and civil claims filed before different courts. Copel’s senior management, based on the opinion of its legal counsel, maintains a reserve for risks in connection with probable chance of an unfavorable outcome.
| | | | | | |
| | 12.31.2010 | | 12.31.2009 | | 01.01.2009 |
| | Judicial | | Judicial | | Judicial |
| Risks | Deposits | Risks | Deposits | Risks | Deposits |
Tax (28.1) | 321,479 | 26,226 | 77,858 | 27,029 | 263,911 | 27,004 |
Labor (28.2) | 146,348 | 25,329 | 123,259 | 23,722 | 95,254 | 25,345 |
Employee benefits (28.3) | 53,245 | - | 35,172 | - | 34,445 | - |
Civil | | | | | | |
Suppliers (28.4) | 86,101 | 70,568 | 84,024 | 22,822 | 52,209 | - |
Civil and administrative claims (28.5) | 73,237 | 12,002 | 57,213 | 10,568 | 29,987 | 6,774 |
Easements (28.6) | 9,065 | - | 14,902 | - | 15,615 | - |
Condemnations and real estate (28.6) | 132,709 | - | 125,339 | - | 119,645 | - |
Customers (28.7) | 5,305 | 1,677 | 5,324 | 1,426 | 5,465 | 894 |
| 306,417 | 84,247 | 286,802 | 34,816 | 222,921 | 7,668 |
Environmental claims (28.8) | 42 | - | 10 | - | - | - |
Regulatory (28.9) | 38,847 | - | 37,010 | - | 36,851 | - |
| 866,378 | 135,802 | 560,111 | 85,567 | 653,382 | 60,017 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | |
| Balance as of | | | | Balance as of |
| 12.31.2009 | Additions | Reversals | Payments | 12.31.2010 |
Tax | | | | | |
COFINS tax | - | 234,563 | - | - | 234,563 |
Other taxes | 77,858 | 22,199 | (18,802) | 5,661 (1) | 86,916 |
| 77,858 | 256,762 | (18,802) | 5,661 | 321,479 |
Labor | 123,259 | 46,105 | (12,190) | (10,826) | 146,348 |
Employee benefits | 35,172 | 28,653 | (600) | (9,980) | 53,245 |
Civil | | | | | |
Suppliers | 84,024 | 2,733 | (656) | - | 86,101 |
Civil and administrative claims | 57,213 | 44,896 | (22,721) | (6,151) | 73,237 |
Easements | 14,902 | 1,614 | (7,281) | (170) | 9,065 |
Condemnation and real estate | 125,339 | 8,742 | (1,302) | (70) | 132,709 |
Customers | 5,324 | 776 | (640) | (155) | 5,305 |
| 286,802 | 58,761 | (32,600) | (6,546) | 306,417 |
Environmental claims | 10 | 32 | - | - | 42 |
Regulatory | 37,010 | 8,173 | (56) | (6,280) | 38,847 |
| 560,111 | 398,486 | (64,248) | (27,971) | 866,378 |
(1) Reclassification of current liabilities - other payables | | | | |
|
| Balance as of | | | | Balance as of |
| 01.01.2009 | Additions | Reversals | Payments | 12.31.2009 |
Tax | | | | | |
COFINS tax | 178,753 | 5,284 | (184,037) | - | - |
Other | 85,158 | 2,182 | (9,482) | - | 77,858 |
| 263,911 | 7,466 | (193,519) | - | 77,858 |
Labor | 95,254 | 55,487 | (4,060) | (23,422) | 123,259 |
Employee benefits | 34,445 | 3,641 | (1,514) | (1,400) | 35,172 |
Civil | | | | | |
Suppliers | 52,209 | 31,815 | | - | 84,024 |
Civil and administrative claims | 29,987 | 34,454 | (1,712) | (5,516) | 57,213 |
Easements | 15,615 | 6,783 | (1,958) | (5,538) | 14,902 |
Condemnation and real estate | 119,645 | 6,398 | (688) | (16) | 125,339 |
Customers | 5,465 | 903 | (775) | (269) | 5,324 |
| 222,921 | 80,353 | (5,133) | (11,339) | 286,802 |
Environmental claims | - | 10 | - | - | 10 |
Regulatory | 36,851 | 164 | (13) | 8 (1) | 37,010 |
| 653,382 | 147,121 | (204,239) | (36,153) | 560,111 |
(1) Reclassification of current liabilities - other payables | | | | |
Lawsuits with Likelihood of Losses deemed as probable
28.1 Tax Claims
28.1.1. Contribution for the Financing of Social Security - Contribuição para o Financiamento da Seguridade Social or COFINS
Lawsuit no. 10980.004398/2010-09 – Curitiba Federal Revenue Service Office.
In the second half of 2010, the 4th District Federal Court’s ruling favorable to the Federal Government in lawsuit no. 2000.04.01.100266-9 became final, overturne the ruling in lawsuit no. 95.0011037-7 which had recognized the Company’s immunity from payment of COFINS tax.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
As a result of this ruling, on December 7, 2010 the Federal Revenue Service Office in Curitiba issued Notice no. 9/2010 to Copel, requesting payment of COFINS tax from August 1995 to December 1996.
This charge results from the Federal Revenue Service’s understanding that Copel had declared in its corporate tax liability statement to be liable for R$40,678 in COFINS taxes due over the disputed period and that the Service's statute of limitations for collection of this debt had been suspensed since the ruling in lawsuit no. 95.0011037-7, which recognized the Company's immunity from the levy of COFINS, became final – this ruling was, however, overturned by the 4th District Federal Court in lawsuit no. 2000.04.01.100266-9.
This understanding by the Federal Revenue Service and the complexity and peculiarity of the facts and of the legal matter involved have led the Chief Legal Office’s to consider the principal amount of R$40,246 a probable loss.
On the other hand, the Company argues in its defense that the declarations contained in its tax liability statements were not acknowledgements of debt, because the liabilities at hand were already under legal dispute (lawsuit no. 95.0011037-7), and that the Federal Revenue Service’s right to collect had already lapsed.
Lawsuit no. 10980.720458/2011-15 – Curitiba Federal Revenue Service Office.
In the second half of 2010, the 4th District Federal Court’s ruling favorable to the Federal Government in lawsuit no. 2000.04.01.100266-9 became final, overturning the ruling in lawsuit no. 95.0011037-7 which had recognized the Company’s immunity from payment of COFINS tax.
As a result of this ruling, the Federal Revenue Service issued a notice of violation to Copel, requesting payment of COFINS tax from October 1998 to June 2001 on account of the favorable ruling in lawsuit no. 2000.04.01.100266-9.
The Federal Revenue Service believes this ruling suspensed the statute of limitations on its claim to this tax credit.
This understanding by the Federal Revenue Service and the complexity and peculiarity of the facts and of the legal matter involved have led the Chief Legal Office’s to consider the principal amount of R$194,317 a probable loss.
Nevertheless, the Company upholds in its defense, that the Federal Government has run out to claim for this tax credit, due to it had not been recorded in a timely manner, in order to prevent the statue of limitations.
28.1.2. Service Tax (ISS)
These claims involve tax penalties imposed on Copel for not having withheld service tax on the services rendered to the Company by third-parties, in the amount of R$116.
28.1.3. Value -Added Tax on Sales and Services (ICMS)
Most of these claims comprise lawsuits filed by Group A customers disputing the inclusion of their contractual energy demand in the basis for calculation of ICMS, in the amount of R$6,401. In almost all of these lawsuits, courts have excluded Copel as one of the defendants, leaving the State of Paraná as the single defendant, who is liable for a potential refund of ICMS charged illegally on customers’ contractual power demand.
28.1.4. Urban Real Estate Tax (IPTU)
Copel is disputing both administratively and judicially the levy of IPTU charges on its concession-related properties, on grounds that these are tax exempt. In fact, the Company has been successful in some cases of tax executions filed by State municipalities against it, in the amount of R$759.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
28.1.5. Social Security Contributions
Copel is party to a wide range of administrative and judicial proceedings involving social security contributions. Most claims filed administratively or judicially, however, involve Copel’s joint liability for the collection of social security contributions levied on services rendered by third-parties. The Company set aside a reserve in the amount of R$30,057 in connection with these claims.
28.1.6. Single Electric Energy Tax – Imposto Único de Energia Elétrica or IUEE
This is a lawsuit filed by city administrations against the Federal Government and Copel, requesting payment of amounts supposedly owed as cash transfers of IUEE, minus the amounts paid in previous lawsuits, totaling R$4,933.
28.1.7. Contribution for Intervention in the Economic Domain – Contribuição de Intervenção no Domínio Econômico or CIDE
This item refers to lawsuits claiming CIDE owed on UEG Araucária royalty payments. First ruling was favorable to the plaintiffs, in the amount of R$3,053.
28.1.8. Other Federal Taxes
The Company is party to other lawsuits regarding federal taxes in the amount of R$41,596.
28.2 Labor claims
Labor claims comprise claims filed by former employees of Copel in connection with the payment of overtime, hazardous working conditions, transfer bonuses, salary equality/reclassification, and other matters, and also claims by former employees of contractors (joint responsability) and third-parties (secondary responsability) involving indemnity and other matters.
28.3 Employee benefits
These are labor claims by retired Copel employees against the Copel Foundation, which will reflect on the Company.
28.4 Supplier claims
Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A.
Copel Distribuição is disputing in court the validity of the terms and conditions of the power purchase and sale agreements signed with Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A., based on the argument that they grant benefits to the selling companies. At the same time, both companies, after having rescinded the agreements, filed for arbitration before the Arbitration Chamber of Fundação Getúlio Vargas, which sentenced Copel to the payment of contractual penalties for having caused the rescission of the agreement. Copel has filed for a court order making the arbitration ruling void.
Given that both companies have already withdrawn the amounts in escrow (R$35,913 on June 17, 2010, R$22,823 on October 1, 2009, and R$11,833 on February 3, 2010), the Chief Legal Office has maintained the classification of likely loss. Both companies submitted bank guarantees to withdraw those amounts. In addition to the ongoing legal dispute, outstanding balances under these lawsuits might remain and be enforced, which led Company management to set aside a reserve for risk in the original amount of the debts, which amounted to R$100,286 restated as of December 31, 2010. Out of this amount, R$14,185 are recorded in the Suppliers account.
28.5 Civil and administrative claims
These claims usually involve compensation for accidents involving power grids and vehicle accidents.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
28.6 Easements, condemnation, and real estate
Copel’s real estate claims comprise mostly cases of condemnation and easements, in which compensation is always mandatory pursuant to the Federal Constitution, which requires that the Federal Government pay just compensation, in cash, prior to expropriation of private property or to the imposition of restrictions on the use of property without transfer of title. Lawsuits are usually filed when parties fail to agree on the amount of compensation due.
Ivaí Engenharia de Obras S.A.
In a lawsuit filed before the 1st Fiscal Court of Curitiba, Ivaí Engenharia de Obras S.A. won the right to receive credits from Copel Geração e Transmissão in connection with the execution of contract D-01, which comprised the Jordão River diversion works. These credits were compensation for a supposed economic and financial imbalance in the contract. Based on this ruling, Ivaí filed a separate collection lawsuit before the 4th Fiscal Court of Curitiba and obtained a ruling ordering Copel to pay the amount of R$180,917, as of October 31, 2005, plus restatement by the average between the INPC and IGP-DI inflation indicators, delinquent interest of 1% a month, and 3.2% as legal fees. Copel is appealing this ruling.
Copel then obtained a preliminary injunction, issued by Minister Castro Meira of the Superior Court of Justice (Tribunal Superior de Justiça or STJ) under no. 15,372-PR, suspending the collection suit and the provisional enforcement requested by Ivaí.
The Company is currently waiting for a ruling by Minister Caio Meira on the Special Appeal it filed in the collection suit, under no. 1096906.
Given the particular aspects of this dispute, the Chief Legal Office has deemed it a probable loss. The Company had set aside, as of December 31, 2010, a corresponding reserve for litigation in the amount of R$119,787.
28.7 Customer claims
These claims usually involve compensations for damage to electric appliances, moral damages arising from the rendering of services (such as suspension of supply), and lawsuits filed by industrial customers challenging the constitutionality of the tariff increase which became effective during the Brazilian Government’s “Cruzado Plan” and claiming refunds of the amounts involved. The company recognized a reserve to cover probable losses on those lawsuits, regarding the tariff charged to industrial customers in the period from March to November 1986, this charges on late payments. The amount is considered sufficient to cover probable losses.
28.8 Environmental claims
Environmental claims involving Copel and its subsidiaries usually comprise class entity suits whose goal is to stop the environmental licensing process for new projects or the recovery of permanent protection areas around electricity plant reservoirs which have been illegally used by individuals. Copel estimates that unfavorable outcomes would result only in the cost of new environmental studies and of the recovery of Company-owned land.
28.9 Regulatory claims
The Company is disputing, both administratively and judicially, notifications issued by the regulatory agency in connection with supposed regulatory violations, including the charge of R$33,812 in lawsuits involving Companhia Estadual de Energia Elétrica - CEEE and Dona Francisca Energética S.A., in which ANEEL Ruling no. 288/2002 is being disputed. The probable success in these lawsuits will result in changes in CCEE (Spot Market) accounting, which would require the recording of a reserve for these amounts, since Copel would be required to pay off the amounts due.
Lawsuits with Losses deemed as possible
The amount related to cases classified as possible losses, estimated by the Company and its subsidiaries as of December 31, 2010, reached R$2,967,755, of which R$115,626 correspond to labor claims; R$32,796 to employee benefits; R$1,629,001 to regulatory claims; R$141,233 to civil claims; and R$1,049,099 to tax claims.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
For one of the tax claims included in the amount of R$1,049,099 described above, a court-ordered attachment of R$181,014 took place in April 2010. Company management is making its best efforts to revert it. Its classification remains as possible loss.
Lawsuits where losses are possible also include the lawsuits described in Note 28.1.1, covering the amount of R$550,331 in penalties and interest. The remaining tax claims with possibility of loss are spread over 369 lawsuits pertaining to miscellaneous tax issues.
Among regulatory claims, one of the most important is the one involving ANEEL Ruling no. 288, in the amount of R$1,473,000, detailed in Note 34. The remaining regulatory claims with possibility of loss are spread over 24 lawsuits pertaining to miscellaneous regulatory matters.
The labor, employee benefits, civil, administrative, environmental, and real estate claims classified as possible loss are spread over approximately 2,827 lawsuits, with individual values estimated by the Company's legal counsel below R$8,407.
The ITR (Imposto sobre Propriedade Territorial Rural or Rural Property Tax) claims usually involve disputes over ITR levied on areas flooded on account of the construction of hydroelectric plants and on areas currently in possession of individuals who have been resettled, also on account of the construction of hydroelectric plants.
Other commitments
Furthermore, Copel had on December 31, 2010 commitments in the amount of R$81,735 (R$89,541 as of December 31, 2009 and R$17,674 as of January 1, 2009), which shall be realized over the next few years.
29 Equity
29.1 Equity attributable to Parent Company
29.1.1. Stock capital
As of December 31, 2010, Copel’s paid-in share capital was R$6,910,000 (R$4,460,000 as of December 31, 2009 and January 1, 2009). The different classes of shares (with no par value) and main shareholders are detailed below:
| | | | | | | | |
| | | | | | | In shares |
Shareholders | Common | Class A Preferred | Class B Preferred | Total |
| | % | | % | | % | | % |
State of Paraná | 85,028,598 | 58.63 | - | - | 13,639 | 0.01 | 85,042,237 | 31.08 |
BNDESPAR | 38,298,775 | 26.41 | - | - | 27,282,006 | 21.28 | 65,580,781 | 23.96 |
Eletrobrás | 1,530,774 | 1.06 | - | - | - | - | 1,530,774 | 0.56 |
Free float: | | | | | | | | |
BM&FBOVESPA (1) | 19,488,627 | 13.44 | 129,439 | 33.20 | 60,679,709 | 47.32 | 80,297,775 | 29.34 |
NYSE (2) | 131,825 | 0.09 | - | - | 40,066,921 | 31.25 | 40,198,746 | 14.69 |
Latibex (3) | - | - | - | - | 156,093 | 0.12 | 156,093 | 0.06 |
Municipalities | 178,393 | 0.12 | 12,797 | 3.28 | - | - | 191,190 | 0.07 |
Other shareholders | 374,088 | 0.25 | 247,695 | 63.52 | 35,996 | 0.02 | 657,779 | 0.24 |
| 145,031,080 | 100.00 | 389,931 | 100.00 | 128,234,364 | 100.00 | 273,655,375 | 100.00 |
(1) São Paulo Stock, Commodities, and Futures Exchange | | | | | | |
(2) New York Stock Exchange | | | | | | | |
(3) Latin American Securities Market in Euros, linked to the Madrid Stock Exchange | | | | |
The market value of Company stock as of December 31, 2010 is shown below:
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | |
| Number of shares | Market value |
| | |
Common shares | 145,031,080 | 5,511,181 |
Class A preferred shares | 389,931 | 16,381 |
Class B preferred shares | 128,234,364 | 5,321,726 |
| 273,655,375 | 10,849,288 |
Each common share entitles its holder to one vote in the general shareholders’ meetings. Preferred shares, which do not carry voting rights, are divided into classes A and B.
Class “A” preferred shares have priority in the reimbursement of capital and in the right to non-cumulative annual dividends of 10%, calculated proportionately to the capital represented by the shares of this class.
Class “B” preferred shares have priority in the reimbursement of capital and the right to the distribution of minimum dividends, calculated as 25% of adjusted net income, pursuant to the corporate legislation and to the Company’s by-laws, calculated proportionately to the capital represented by the shares of this class. Class “B” shareholders have priority only over the common shareholders in the distribution of mandatory dividends, which shall only be paid out of the remaining net income after the payment of priority dividends to class “A” shareholders.
According to Article 17 and following paragraphs of Federal Law 6,404/76, dividends paid to preferred shares must be at least 10% higher than those paid to common shares.
29.1.2. Shareholder Breakdown
C O M P A N H I A P A R A N A E N S E D E E N E R G I A - C O P E L | As of 12/31/2010 (in shares) |
SHAREHOLDING POSITION OF THE HOLDERS OF MORE THAN 5% OF EACH CLASS OF STOCK (ENTITIES AND INDIVIDUALS)
|
SHAREHOLDERS | Common Shares | Class A Preferred Shares | Class B Preferred Shares | Total |
Shares | % | Shares | % | Shares | % | Shares | % |
CONTROLLING SHAREHOLDERS | STATE OF PARANÁ | 85,028,598 | 58.63 | - | - | 13,639 | 0.01 | 85,042,237 | 31.08 |
BNDES PARTICIPAÇÕES S.A. - BNDESPAR | 38,298,775 | 26.41 | - | - | 27,282,006 | 21.28 | 65,580,781 | 23.96 |
OTHER SHAREHOLDERS | 21,703,707 | 14.96 | 389,931 | 100.00 | 100,938,719 | 78.71 | 123,032,357 | 44.96 |
TOTAL | 145,031,080 | 100.00 | 389,931 | 100.00 | 128,234,364 | 100.00 | 273,655,375 | 100.00 |
Obs.: BNDES Participações S.A. - BNDESPAR is a public company, wholly-owned by Banco Nacional de Desenvolvimento Social - BNDES, which is 100.0% owned by the Federal Government. It holds a shareholders' agreement with the State Government. |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
C O M P A N H I A P A R A N A E N S E D E E N E R G I A - C O P E L | As of 12/31/2009 (in shares) |
SHAREHOLDING POSITION OF THE HOLDERS OF MORE THAN 5% OF EACH CLASS OF STOCK (ENTITIES AND INDIVIDUALS)
|
SHAREHOLDERS | Common Shares | Class A Preferred Shares | Class B Preferred Shares | Total |
Shares | % | Shares | % | Shares | % | Shares | % |
CONTROLLING SHAREHOLDERS | STATE OF PARANÁ | 85,028,598 | 58.63 | - | - | 13,639 | 0.01 | 85,042,237 | 31.08 |
BNDES PARTICIPAÇÕES S.A. - BNDESPAR | 38,298,775 | 26.41 | - | - | 27,282,006 | 21.28 | 65,580,781 | 23.96 |
CREDIT SUISSE HEDGING-GRIFFO CV S.A. (FUNDS) | 9,774,900 | 6.74 | - | - | 175,830 | 0.14 | 9,950,730 | 3.64 |
BARCLAYS PLC. (FUNDS) | - | - | - | - | 7,817,189 | 6.10 | 7,817,189 | 2.86 |
OTHER SHAREHOLDERS | 11,928,807 | 8.22 | 394,841 | 100.00 | 92,940,790 | 72.47 | 105,264,438 | 38.46 |
TOTAL | 145,031,080 | 100.00 | 394,841 | 100.00 | 128,229,454 | 100.00 | 273,655,375 | 100.00 |
Obs.: BNDES Participações S.A. - BNDESPAR is a public company, wholly-owned by Banco Nacional de Desenvolvimento Social - BNDES, which is 100.0% owned by the Federal Government. It holds a shareholders' agreement with the State Government. |
In fiscal year 2010, 4,910 shares were converted from class A preferred shares to class B preferred shares.
C O M P A N H I A P A R A N A E N S E D E E N E R G I A - C O P E L | As of 12/31/2010 (in shares) |
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE COMPANY AND FREE-FLOATING STOCK
|
SHAREHOLDERS | Common Shares | Class A Preferred Shares | Class B Preferred Shares | Total |
Shares | % | Shares | % | Shares | % | Shares | % |
MAJORITY SHAREHOLDER | 123,327,373 | 85.04 | - | - | 27,295,645 | 21.29 | 150,623,018 | 55.04 |
S. MANAGEMENT | BOARD OF DIRECTORS | 10,008 | - | - | - | 10 | - | 10,018 | - |
BOARD OF OFFICERS | 102 | - | - | - | - | - | 102 | - |
OTHER SHAREHOLDERS | 21,693,597 | 14.96 | 389,931 | 100.00 | 100,938,709 | 78.71 | 123,022,237 | 44.96 |
TOTAL | 145,031,080 | 100.00 | 389,931 | 100.00 | 128,234,364 | 100.00 | 273,655,375 | 100.00 |
FREE-FLOAT | 21,693,597 | 14.96 | 389,931 | 100.00 | 100,938,709 | 78.71 | 123,022,237 | 44.96 |
C O M P A N H I A P A R A N A E N S E D E E N E R G I A - C O P E L | As of 12/31/2009 (in shares) |
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE COMPANY AND FREE-FLOATING STOCK |
SHAREHOLDERS | Common Shares | Class A Preferred Shares | Class B Preferred Shares | Total |
Shares | % | Shares | % | Shares | % | Shares | % |
MAJORITY SHAREHOLDER | 123,327,373 | 85.04 | - | - | 27,295,645 | 21.29 | 150,623,018 | 55.04 |
S. MANAGEMENT | BOARD OF DIRECTORS | 9 | - | - | - | - | - | 9 | - |
BOARD OF OFFICERS | 102 | - | - | - | - | - | 102 | - |
OTHER SHAREHOLDERS | 21,703,596 | 14.96 | 394,841 | 100.00 | 100,933,809 | 78.71 | 123,032,246 | 44.96 |
TOTAL | 145,031,080 | 100.00 | 394,841 | 100.00 | 128,229,454 | 100.00 | 273,655,375 | 100.00 |
FREE-FLOAT | 21,703,596 | 14.96 | 394,841 | 100.00 | 100,933,809 | 78.71 | 123,032,246 | 44.96 |
29.1.3. Capital reserves
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Recoverable Rate Deficit Account (CRC) | - | 790,555 | 790,555 |
Donations and subsidies for investments | - | 702 | 702 |
Tax incentives - FINAM | - | 47,083 | 47,083 |
| - | 838,340 | 838,340 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
29.1.4. Income reserves
| | | |
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Legal reserve | 478,302 | 428,912 | 377,590 |
Investment reserve | 2,056,526 | 2,908,112 | 2,316,218 |
Additional proposed dividends | 25,779 | - | - |
| 2,560,607 | 3,337,024 | 2,693,808 |
The legal reserve is computed based of 5% of the net income for the fiscal year, before any distributions, limited to 20% of stock capital.
The investment reserve is designed to cover the Company’s expenditure program, pursuant to article 196 of the Brazilian Corporate Law. It is funded by retaining any remaining net income for the fiscal year, after the legal reserve and interest on capital are assigned.
In 2010, after approval by the General Shareholders’ Meeting, R$1,611,660 were incorporated into the Company’s share capital, from the realization of the investment reserve.
29.1.5. Equity Valuation Adjustments
The Company recognized the fair value adjustment of its property, plant, and equipment on the date of first-time adoption of the IFRSs. A counterpart entry to this adjustment, net of deferred income tax and social contribution, was recorded in the equity valuation adjustments account under equity. The realization is accounted for in the retained earnings account, as depreciation and write-off of the property, plant, and equipment fair value adjustment are recorded to income.
Changes in the equity valuation adjustments account
| |
| Total |
As of January 1, 2009 (Note 4.2.8) | 1,750,069 |
Realization of equity valuation adjustments - deemed cost | (100,899) |
As of December 31, 2009 | 1,649,170 |
Realization of equity valuation adjustments - deemed cost | (103,117) |
As of December 31, 2010 | 1,546,053 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
29.1.6. Proposed distribution of dividends
| |
| 12.31.2010 |
Calculation of minimum mandatory dividends (25%) - (1) | |
Net income for the period | 987,807 |
Legal reserve (5%) | (49,390) |
Basis of calculation for minimum mandatory dividends | 938,417 |
| 234,604 |
Adjusted basis of calculation for dividends | |
Net income for the period | 987,807 |
Legal reserve (5%) | (49,390) |
Realization of equity valuation adjustment | 103,117 |
| 1,041,534 |
Proposed dividends, net (25%) - (2) | |
Interest on capital | 200,000 |
Income tax withheld on IOC | (21,077) |
Proposed dividends | 81,460 |
| 260,383 |
Additional proposed dividends (2-1) | 25,779 |
Gross value of dividends per share: | |
Common shares | 0.98027 |
Class A preferred shares | 2.52507 |
Class B preferred shares | 1.07854 |
|
Gross value of dividends per share category: | |
Common share | 142,170 |
Class A preferred shares | 985 |
Class B preferred shares | 138,305 |
Taking into account the impact of the increase in depreciation expenses and disposals on account of the application of the new accounting rules on property, plant, and equipment, Company management has chosen to exclude these depreciation and disposal effects for purposes of dividends to be distributed to shareholders, during the realization of the entire difference generated by the new amount. Thus, the basis for calculation of dividends, which until 2009 reflected the adjusted net income for the period pursuant to the Brazilian Corporate Law, will be increased as of 2010 in the same proportion of the realization of the equity evaluation adjustments account.
In 2009, while recording an originally published income of R$1,026,433, the Company distributed R$249,459 as interest on capital and dividends.
Interest on capital is recorded in financial expenses and, for the purposes of preparation of the financial statements, is shown as an allocation of the net income for the fiscal year. In the statement of operations, its reversal was made under a specific item in financial expenses.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
29.1.7. Income per share – basic and diluted
| | |
| 12.31.2010 | 12.31.2009 |
Basic and diluted numerator | | |
Basic and diluted net income per share category, attributable to parent company | | |
Class A preferred shares | 2,050 | 1,469 |
Class B preferred shares | 486,044 | 389,668 |
Common shares | 499,713 | 400,639 |
| 987,807 | 791,776 |
Basic and diluted denominator | | |
Weighted average number of shares (in thousands): | | |
Class A preferred shares | 393,683 | 396,319 |
Class B preferred shares | 128,230,612 | 128,227,976 |
Common shares | 145,031,080 | 145,031,080 |
| 273,655,375 | 273,655,375 |
Basic and diluted earning per share attributable to | | |
Parent Com pany: | | |
Class A preferred shares | 5.2075 | 3.7066 |
Class B preferred shares | 3.7904 | 3.0389 |
Common shares | 3.4456 | 2.7624 |
The weighted average amount of common shares used in the calculation of the basic earnings per share is reconciliated with the weighted average amount of common shares used in the calculation of diluted earnings per share, since there are no financial instruments with diluting potential.
29.2 Equity attributable to non-controlling interest
| | | | |
| Compagas | Elejor | UEG Araucária | Total |
As of January 1, 2009 | 84,913 | 1,739 | 132,225 | 218,877 |
Proposed dividends | (9,065) | (1,949) | - | (11,014) |
Income (losses) for the period | 15,630 | 6,844 | (1,972) | 20,502 |
As of December 31, 2009 | 91,478 | 6,634 | 130,253 | 228,365 |
Funds for capital increase | - | 30,813 | - | 30,813 |
Proposed dividends | (15,949) | - | - | (15,949) |
Income (losses) for the period | 19,864 | 4,017 | (1,407) | 22,474 |
As of December 31, 2010 | 95,393 | 41,464 | 128,846 | 265,703 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
30 Operating Revenues
| | | | | | |
| Gross | PIS/Pasep | | Regulatory | Service tax | Net |
| revenues | & Cofins taxes | ICMS (VAT) | charges | (ISSQN) | revenues |
| | | | | | 12.31.2010 |
Electricity sales to final customers | 3,517,008 | (327,156) | (948,563) | (27,886) | - | 2,213,403 |
Electricity sales to distributors | 1,488,178 | (145,462) | (392) | (54,323) | - | 1,288,001 |
Charges for the use of the main | | | | | | |
transmission grid | 4,295,275 | (395,817) | (1,057,679) | (569,358) | - | 2,272,421 |
Construction revenues | 663,534 | - | - | - | - | 663,534 |
Revenues from telecommunications | 129,040 | (7,385) | (22,925) | - | (848) | 97,882 |
Distribution of piped gas | 300,598 | (25,341) | (37,853) | - | (132) | 237,272 |
Other operating revenues | 152,414 | (14,043) | (3) | (8,808) | (960) | 128,600 |
| 10,546,047 | (915,204) | (2,067,415) | (660,375) | (1,940) | 6,901,113 |
|
|
|
| Gross | PIS/Pasep | | Regulatory | Service tax | Net |
| revenues | & Cofins taxes | ICMS (VAT) | charges | (ISSQN) | revenues |
| | | | | | 12.31.2009 |
Electricity sales to final customers | 3,250,761 | (301,344) | (869,923) | (19,940) | - | 2,059,554 |
Electricity sales to distributors | 1,394,806 | (141,199) | (310) | (44,140) | - | 1,209,157 |
Charges for the use of the main | | | | | | |
transmission grid | 3,684,706 | (367,084) | (880,808) | (461,697) | - | 1,975,117 |
Construction revenues | 601,880 | - | - | - | - | 601,880 |
Revenues from telecommunications | 104,844 | (6,082) | (17,756) | - | (744) | 80,262 |
Distribution of piped gas | 261,325 | (22,773) | (33,293) | - | (101) | 205,158 |
Other operating revenues | 146,045 | (17,498) | (6) | (8,589) | (940) | 119,012 |
| 9,444,367 | (855,980) | (1,802,096) | (534,366) | (1,785) | 6,250,140 |
Regulatory charges
| | |
| 2010 | 2009 |
Regulatory Charges | | |
Energy Development Account (CDE) | 226,845 | 214,504 |
Fuel Consumptuon Account (CCC) | 281,152 | 184,692 |
Global Reversal Reserve (RGR) | 78,445 | 78,560 |
Research and Development and Energy Efficiency Programs - R&D and EEP | 61,157 | 56,284 |
Other charges | 12,776 | 326 |
| 660,375 | 534,366 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Power sales to final customers and use of the power grid by customer category
| | | | |
Electicity sales to final customers | Use of the power grid |
| 2010 | 2009 | 2010 | 2009 |
Residential | 1,156,856 | 1,071,740 | 1,336,081 | 1,142,061 |
Industrial | 1,200,225 | 1,107,740 | 1,227,069 | 1,033,406 |
Commercial, services, and other activities | 760,206 | 697,997 | 892,046 | 748,765 |
Rural | 146,606 | 135,646 | 170,367 | 144,807 |
Public agencies | 102,035 | 95,853 | 119,089 | 102,078 |
Public lighting | 78,226 | 73,883 | 91,341 | 78,839 |
Public services | 72,854 | 67,902 | 85,146 | 72,440 |
Free customers | - | - | 181,323 | 138,706 |
Basic Network, BN connections, and connection grid | - | - | 2,856 | 2,407 |
Operation and maintenance (O&M) revenues | - | - | 42,952 | 42,090 |
Effective interest revenues | - | - | 147,005 | 179,107 |
| 3,517,008 | 3,250,761 | 4,295,275 | 3,684,706 |
Power sales to distributors
| | |
| Electricity sales to distributors |
| 2010 | 2009 |
Agreements for Power Trade on the Regulated Market - CCEAR (auction) | 1,151,485 | 1,098,636 |
Bilateral contracts | 223,788 | 197,207 |
Electric Energy Trading Chamber - CCEE | 112,905 | 98,963 |
| 1,488,178 | 1,394,806 |
Other operating revenues
| | |
| Other operating revenues |
| 2010 | 2009 |
Other operating revenues | | |
Leases and rents | 103,686 | 97,696 |
Revenues from services | 39,669 | 38,040 |
Charged service | 7,422 | 9,179 |
Other revenues | 1,637 | 1,130 |
| 152,414 | 146,045 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
31 Operating Costs and Expenses
Consolidated operating costs and expenses are broken down below:
| | | | | |
| Costs of | | General and | Other | |
Nature of costs and expenses | goods and/or | Sales | administrative | rev. (exp.), | Total |
| services | expenses | expenses | net | |
| | | | | 2010 |
Electricity purchased for resale (31.1) | (1,972,275) | - | - | - | (1,972,275) |
Use of main distribution and transmission grid (31.2) | (592,741) | - | - | - | (592,741) |
Personnel and management (31.3) | (634,277) | (5,805) | (171,432) | - | (811,514) |
Pension and healthcare plans (Note 23) | (97,528) | (666) | (26,027) | - | (124,221) |
Materials and supplies (31.4) | (75,533) | (977) | (7,614) | - | (84,124) |
Raw materials and supplies for power generation | (22,975) | - | - | - | (22,975) |
Natural gas and supplies for the gas business | (144,648) | - | - | - | (144,648) |
Third-party services (31.5) | (245,232) | (33,557) | (72,117) | - | (350,906) |
Depreciation and amortization | (511,491) | (53) | (27,618) | (3,830) | (542,992) |
Accruals and provisions (31.6) | - | (26,424) | - | (336,352) | (362,776) |
Construction cost | (662,887) | - | - | - | (662,887) |
Other costs and expenses (31.7) | (16,556) | 5,016 | (48,818) | (235,726) | (296,084) |
| (4,976,143) | (62,466) | (353,626) | (575,908) | (5,968,143) |
|
|
|
| Costs of | | General and | Other | |
Nature of costs and expenses | goods and/or | Sales | administrative | rev. (exp.), | Total |
| services | expenses | expenses | net | |
| | | | | 2009 |
Electricity purchased for resale (31.1) | (1,816,848) | - | - | - | (1,816,848) |
Use of main distribution and transmission grid (31.2) | (553,174) | - | - | - | (553,174) |
Personnel and management (31.3) | (630,917) | (4,764) | (174,370) | - | (810,051) |
Pension and healthcare plans (Note 23) | (85,243) | (545) | (23,944) | - | (109,732) |
Materials and supplies (31.4) | (58,993) | (2,862) | (7,368) | - | (69,223) |
Raw materials and supplies for power generation | (21,231) | - | - | - | (21,231) |
Natural gas and supplies for the gas business | (128,916) | - | - | - | (128,916) |
Third-party services (31.5) | (228,579) | (33,627) | (58,860) | - | (321,066) |
Depreciation and amortization | (509,230) | (10) | (26,711) | (3,830) | (539,781) |
Accruals and provisions (31.6) | - | (16,448) | - | 56,385 | 39,937 |
Construction cost | (601,614) | - | - | - | (601,614) |
Other costs and expenses (31.7) | 5,961 | 3,975 | (143,440) | (141,802) | (275,306) |
| (4,628,784) | (54,281) | (434,693) | (89,247) | (5,207,005) |
The table below features the balances of construction costs allocated to the respective expense categories:
| | |
| 2010 | 2009 |
Personnel and management | 59,305 | 46,796 |
Materials and supplies | 390,478 | 381,257 |
Third-party services | 161,880 | 145,850 |
Other | 51,224 | 27,711 |
| 662,887 | 601,614 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
31.1 Electricity purchased for resale
| | |
| 2010 | 2009 |
Eletrobrás - Centrais Elétricas Brasileiras S.A. (Itaipu) | 468,296 | 521,023 |
Furnas Centrais Elétricas S.A. - auction | 357,763 | 322,514 |
Companhia Hidro Elétrica do São Francisco - Chesf - auction | 332,801 | 305,207 |
Companhia Energética de São Paulo - Cesp - auction | 129,120 | 115,162 |
Itiquira Energética S.A. | 117,813 | 116,195 |
Centrais Elétricas do Norte do Brasil S. A. - Eletronorte - auction | 109,926 | 99,748 |
Program for incentive to alternative energy sources - Proinfa | 105,972 | 75,685 |
Petróleo Brasileiro S.A. - Petrobras - auction | 100,569 | 33,598 |
Dona Francisca Energética S.A. | 61,189 | 60,303 |
Electric Energy Trading Chamber - CCEE | 58,446 | 62,110 |
Companhia Energética de Minas Gerais - Cemig - auction | 52,378 | 58,578 |
Cia. Estadual de Geração e Transmissão de Energia Elétrica S.A. - CEEE - auction | 37,700 | 34,773 |
Light S.A. - auction | 28,557 | 26,166 |
Tractbel Energia S.A. - auction | 20,841 | 14,886 |
(-) Pasep/Cofins taxes on electricity purchased for resale | (210,150) | (203,370) |
Other utilities - auction | 201,054 | 174,270 |
| 1,972,275 | 1,816,848 |
31.2 Use of main transmission grid
| | |
| 2010 | 2009 |
Furnas Centrais Elétricas S.A. | 127,827 | 123,697 |
Cia Transmissora de Energia Elétrica Paulista - Cteep | 68,658 | 65,323 |
Companhia Hidro Elétrica do São Francisco - Chesf | 59,878 | 59,594 |
Centrais Elétricas do Norte do Brasil S. A. - Eletronorte | 49,843 | 42,975 |
Eletrosul Centrais Elétricas S.A. | 43,847 | 44,790 |
System Service Charges - ESS | 41,021 | 24,251 |
Companhia Energética de Minas Gerais - Cemig | 25,696 | 25,037 |
TSN Transmissora Nordeste Sudeste de Energia S.A. | 21,088 | 19,795 |
Novatrans Energia S.A. | 20,978 | 19,521 |
National System Operator - ONS | 19,842 | 19,206 |
Cia Estadual de Geração e Transmissão de Energia Elétrica S.A. - CEEE | 17,744 | 17,457 |
Empresa Amazonense de Transmissão de Energia - Eate | 17,434 | 16,545 |
ATE II Transmissora de Energia S.A. | 8,941 | 8,407 |
Empresa Norte de Transmissão de Energia S.A. - Ente | 8,913 | 8,403 |
Itumbiara Transmissora de Energia Ltda | 8,468 | 7,990 |
Expansion Transmissora de Energia Elétrica S.A. | 8,063 | 7,649 |
Empresa Transmissora de Energia Oeste Ltda - Eteo | 7,219 | 6,759 |
STN Sistema de Transmissão Nordeste S.A | 7,145 | 6,740 |
NTE Nordeste Transmissora de Energia S.A | 6,253 | 5,905 |
ATE Transmissora Energia S.A | 5,743 | 5,508 |
Integração Transmissão Energia - Intesa | 5,553 | 4,679 |
Serra Mesa Transm. Energia Ltda. - SMTE | 4,975 | 4,983 |
LT Triângulo S.A. | 4,771 | 4,697 |
ATE III Transmissora Energia S.A | 4,707 | 4,381 |
Arthemis Transmissora de Energia S.A | 3,796 | 3,583 |
(-) Pasep/Cofins taxes on charges for use of power grid | (65,866) | (54,959) |
Other utilities | 60,204 | 50,258 |
| 592,741 | 553,174 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
31.3 Personnel and management
| | |
| 2010 | 2009 |
Personnel | | |
Wages and salaries | 561,842 | 530,187 |
Social charges on payroll | 186,042 | 171,319 |
| 747,884 | 701,506 |
Profit sharing | 66,151 | 64,995 |
Meal assistance and education allowance | 66,511 | 55,695 |
Labor indemnifications (reversals) | - | 24,291 |
Compensation - Volunt. termination/retirement | 19,737 | 16,702 |
Compensation - Voluntary termination Program | - | 15,859 |
| 900,283 | 879,048 |
(-) Transfers to construction in progress (a) | (99,650) | (79,263) |
| 800,633 | 799,785 |
Management | | |
Wages and salaries | 8,922 | 8,472 |
Social charges on payroll | 1,959 | 1,770 |
Other expenses | - | 24 |
| 10,881 | 10,266 |
| 811,514 | 810,051 |
a) Amount related to the allocation of construction in progress direct labor, not taking into account administrative expenses.
Profit sharing
The Company has carried out an employee profit sharing program, which is paid to the extent previously established operational and financial goals are met. The shared amount has been accrued as follows:
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Copel Geração e Transmissão | 14,373 | 14,721 | 16,289 |
Copel Distribuição | 46,950 | 46,102 | 45,580 |
Copel Telecomunicações | 3,900 | 3,528 | 3,534 |
Compagas | 928 | 644 | 413 |
| 66,151 | 64,995 | 65,816 |
31.4 Materials and Supplies
| | |
| 2010 | 2009 |
Materials for the electric system | 27,040 | 18,517 |
Fuel and vehicle parts | 24,006 | 22,586 |
Cafeteria supplies | 7,875 | 6,179 |
Materials for civil construction | 8,222 | 3,782 |
Office supplies | 4,124 | 5,849 |
Tools | 1,691 | 2,763 |
Safety supplies | 2,400 | 2,271 |
Lodging supplies | 1,408 | 1,049 |
IT equipment | 1,458 | 1,635 |
Other materials | 5,900 | 4,592 |
| 84,124 | 69,223 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
31.5 Services from third-parties
| | |
| 2010 | 2009 |
Transmission grid | 91,053 | 74,986 |
Meter reading and bill delivery | 28,168 | 30,900 |
Data processing and transmission | 25,170 | 15,708 |
Authorized and registered agents | 24,359 | 21,274 |
Technical, scientific, and adm. consulting | 18,881 | 25,437 |
Administrative support services | 17,875 | 15,889 |
Security | 17,247 | 14,589 |
Telephone services | 15,900 | 16,243 |
Travel | 13,495 | 13,139 |
Upkeep of right of way areas | 11,183 | 8,316 |
Civil maintenance services | 10,618 | 8,015 |
Personnel training | 10,548 | 8,678 |
Customer service | 7,143 | 5,707 |
Services in "green areas" | 6,864 | 5,735 |
Vehicle maintenance and repairs | 5,235 | 4,498 |
Satellite communications | 4,522 | 3,722 |
Cargo shipping | 4,106 | 3,854 |
Postal services | 3,594 | 5,063 |
Telephone operator | 3,532 | 3,133 |
Auditing | 2,714 | 3,097 |
Advertising | 1,497 | 1,434 |
Other services | 27,202 | 31,649 |
| 350,906 | 321,066 |
31.6 Accruals and provisions
| | |
| 2010 | 2009 |
Allowance for doubtful accounts | 26,424 | 16,448 |
Provision for devaluation of equity interests | 2,114 | 733 |
Reserve (reversals) for risks (Note 28) | | |
COFINS tax | 234,563 | (178,753) |
Tax | 3,397 | (7,300) |
Labor | 33,915 | 51,427 |
Employee benefits | 28,053 | 2,127 |
Suppliers | 2,077 | 31,815 |
Civil and administrative claims | 22,175 | 32,742 |
Easements | (5,667) | 4,825 |
Condemnation and real estate | 7,440 | 5,710 |
Customers | 136 | 128 |
Environmental | 32 | 10 |
Regulatory | 8,117 | 151 |
| 334,238 | (57,118) |
| 362,776 | (39,937) |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
31.7 Other operating costs and expenses
| | |
| 2010 | 2009 |
Financial compensation for use of water resources | 112,210 | 80,227 |
Losses in the decommissioning and disposal of assets | 50,203 | 22,542 |
Asset impairment losses | 44,572 | - |
Provision for losses - receivables related to concession | 21,333 | 6,700 |
ANEEL inspection fee | 19,988 | 15,403 |
Reparations | 17,917 | 51,705 |
Leases and rents | 16,670 | 14,976 |
Taxes | 16,548 | 73,091 |
Insurance | 7,726 | 7,056 |
Sports incentives, Rouanet Law and fund for the rights of children and teenagers - FIA | 7,099 | 5,897 |
Own power consumption | 6,489 | 5,868 |
Advertising | 4,340 | 3,490 |
Recovery of costs and expenses | (42,209) | (42,520) |
Other costs and expenses, net | 13,198 | 30,871 |
| 296,084 | 275,306 |
32 Financial Income (Expenses)
| | |
| 2010 | 2009 |
Financial revenues | | |
Return on financial investments held for sale | 162,812 | 158,968 |
Return on financial investments held until maturity | 5,104 | 12,853 |
Monetary variation of receivables related to concession | 151,187 | - |
Monetary variation of CRC transfer (Note 8) | 136,168 | (18,196) |
Return on CRC transfer (Note 8) | 79,546 | 83,834 |
Penalties on overdue bills | 70,985 | 59,420 |
Interest on prepaid taxes | 23,752 | 27,168 |
Fines | 11,879 | 9,407 |
Interest and commissions on loan agreements | - | - |
Other financial revenues | 10,798 | 3,942 |
| 652,231 | 337,396 |
(-) Financial expenses | | |
Debt charges | 105,118 | 135,618 |
Monetary variation of payables related to concession - use of public property | 55,501 | 30,326 |
PIS/PASEP-COFINS on interest on capital | 32,506 | 39,644 |
Monetary and exchange variations | 23,193 | (10,435) |
Contractual reparations | 19,506 | - |
IOF tax | 19,389 | 9,619 |
Interest on R&D and EEP | 19,285 | 13,252 |
Interest on tax installments | 14,623 | 2,092 |
Monetary variation of receivables tied to concession | - | 15,522 |
Interest - tax recovery program | - | 90,164 |
Penalties - tax recovery program | - | 2,476 |
Other financial expenses | 14,685 | 2,383 |
| 303,806 | 330,661 |
| 348,425 | 6,735 |
Financial charges and interest on loans from third-parties for investments in construction in progress have been recorded through transfers to Property, Plant, and Equipment in Progress, for a total of R$42,513 as of December 31, 2010 (R$20,629 as of December 31, 2009).
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
33 Operational Segments
33.1 Products and services which generate revenues for the reporting segments
The Company operates in five reporting segments identified by management, through the Chief Executive Office and the chief offices of each business area, taking into consideration the regulatory environments, the strategic business units, and the different products and services. These segments are managed separately, since each business and each company requires different technologies and strategies.
In the years of 2010 and 2009 all sales were made within Brazilian territory.
We have not identified any Company customer who individually accounts for more than 10% of total net revenues in 2010.
The Group’s reporting segments are:
power generation and transmission (GET) – this segment comprises the generation of electric energy from hydraulic, wind, and thermal projects, the transport and transformation of the power generated by the Company, and the construction, operation, and maintenance of all power transmission substations and lines. This segment operates through Copel Geração e Transmissão, UEG Araucária, and Centrais Eólicas do Paraná;
power distribution and sales (DIS) – this segment comprises the distribution and sale of electric energy, the operation and maintenance of the distribution infrastructure, and related services. It operates through Copel Distribuição;
telecommunications (TEL) – this segment comprises telecommunications and general communications services. It operates through Copel Telecomunicações;
gas – this segment comprises the public service of piped natural gas distribution. It operates through Compagas; and
Holding Company (HOL) - this segment comprises participation in other companies. It operates through Copel, Copel Empreendimentos (until June 2010), and Dominó Holdings.
The Company evaluates the performance of each segment based on information derived from the accounting records.
The accounting policies of the operational segments (Note 2.8) are the same as those described in the summary of main accounting practices and record transactions between segments as transactions with third-parties, i.e., at current market prices.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
33.2 Assets per reporting segment
| | | | | | | |
ASSETS | | | | | | Eliminations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2010 | | | | | | interest | |
TOTAL ASSETS | 9,959,623 | 6,708,119 | 291,909 | 263,498 | 12,984,711 | (12,348,428) | 17,859,432 |
CURRENT ASSETS | 1,912,635 | 1,963,891 | 42,797 | 65,249 | 1,109,196 | (935,978) | 4,157,790 |
Cash and cash equivalents | 1,341,151 | 669,079 | 6,942 | 37,769 | 90,828 | (351,353) | 1,794,416 |
Bonds and securities | 151,707 | 30,813 | - | - | 175 | 351,400 | 534,095 |
Collaterals and escrow accounts | 63,473 | 201 | - | 404 | - | - | 64,078 |
Customers | 229,392 | 931,463 | 19,929 | 24,009 | - | (42,166) | 1,162,627 |
Dividends receivable | 4,480 | - | - | - | 894,719 | (893,348) | 5,851 |
CRC transferred to the State Government | - | 58,816 | - | - | - | - | 58,816 |
Receivables related to concession | 54,700 | - | - | - | - | - | 54,700 |
Other receivables | 33,169 | 127,198 | 661 | 552 | - | (511) | 161,069 |
Inventories | 24,429 | 83,893 | 11,758 | 1,344 | - | - | 121,424 |
Income tax and social contribution | 3,232 | 30,685 | 821 | 1 | 123,474 | - | 158,213 |
Other current taxes to offset | 4,457 | 30,089 | 2,426 | 564 | - | - | 37,536 |
Prepaid expenses | 2,445 | 1,654 | 260 | 606 | - | - | 4,965 |
NONCURRENT ASSETS | 8,046,988 | 4,744,228 | 249,112 | 198,249 | 11,875,515 | (11,412,450) | 13,701,642 |
Noncurrent receivables | 955,980 | 3,451,017 | 13,934 | 28,748 | 1,443,091 | (1,087,477) | 4,805,293 |
Financial investments | 5,306 | 26,280 | - | 1,845 | - | - | 33,431 |
Customers | - | 43,729 | - | 15,800 | - | (15,800) | 43,729 |
CRC transferred to the State Government | - | 1,282,377 | - | - | - | - | 1,282,377 |
Judicial deposits | 22,034 | 147,895 | 233 | 205 | 230,332 | - | 400,699 |
Receivables related to concession | 785,457 | 1,637,888 | - | - | - | - | 2,423,345 |
Advance payments to suppliers | - | - | - | 9,902 | - | - | 9,902 |
Other receivables | 1,878 | 3,280 | - | 164 | - | - | 5,322 |
Income tax and social contribution | 12,341 | - | - | - | - | - | 12,341 |
Other current taxes to offset | 13,286 | 64,303 | 7,273 | - | - | - | 84,862 |
Deferred income tax and social contribution | 110,428 | 245,265 | 6,428 | 832 | 144,757 | - | 507,710 |
Receivables from subsidiaries | 5,250 | - | - | - | 1,068,002 | (1,071,677) | 1,575 |
Investments | 390,810 | 4,232 | - | - | 10,432,424 | (10,344,016) | 483,450 |
Property, Plant, and Equipment | 6,441,654 | - | 222,291 | - | - | - | 6,663,945 |
Intangible assets | 258,544 | 1,288,979 | 12,887 | 169,501 | - | 19,043 | 1,748,954 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | |
ASSETS | | | | | | Eliminations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2009 | | | | | | interest | |
TOTAL ASSETS | 9,461,381 | 5,586,303 | 258,084 | 259,130 | 12,375,787 | (11,627,782) | 16,312,903 |
CURRENT ASSETS | 1,416,200 | 1,439,645 | 55,413 | 70,486 | 846,757 | (216,387) | 3,612,114 |
Cash and cash equivalents | 942,719 | 192,468 | 31,889 | 41,177 | 487,899 | (177,629) | 1,518,523 |
Bonds and securities | 89,064 | 19,429 | - | - | 79,120 | 177,630 | 365,243 |
Collaterals and escrow accounts | 4,655 | 197 | - | 195 | - | - | 5,047 |
Customers | 252,161 | 835,215 | 12,079 | 19,993 | - | (47,462) | 1,071,986 |
Dividends receivable | 3,931 | - | - | - | 169,612 | (168,408) | 5,135 |
CRC transferred to the State Government | - | 49,549 | - | - | - | - | 49,549 |
Receivables related to concession | 44,070 | - | - | - | - | - | 44,070 |
Other receivables | 31,115 | 95,047 | 566 | 6,790 | 2 | (518) | 133,002 |
Inventories | 27,595 | 76,170 | 7,166 | 1,171 | - | - | 112,102 |
Income tax and social contribution | 13,265 | 145,091 | 2,076 | 2 | 110,124 | - | 270,558 |
Other current taxes to offset | 5,004 | 24,988 | 1,385 | 556 | - | - | 31,933 |
Prepaid expenses | 2,621 | 1,491 | 252 | 602 | - | - | 4,966 |
NONCURRENT ASSETS | 8,045,181 | 4,146,658 | 202,671 | 188,644 | 11,529,030 | (11,411,395) | 12,700,789 |
Noncurrent receivables | 883,593 | 2,779,383 | 13,027 | 30,498 | 1,111,371 | (1,010,597) | 3,807,275 |
Financial investments | 40,103 | 24,195 | - | - | - | - | 64,298 |
Customers | - | 50,921 | 1,011 | 21,067 | - | (21,067) | 51,932 |
CRC transferred to the State Government | - | 1,205,025 | - | - | - | - | 1,205,025 |
Judicial deposits | 18,162 | 87,360 | 236 | 209 | 53,045 | - | 159,012 |
Receivables related to concession | 731,100 | 1,097,120 | - | - | - | - | 1,828,220 |
Advance payments to suppliers | - | - | - | 8,290 | - | - | 8,290 |
Other receivables | 1,881 | 4,611 | - | 408 | 1,759 | - | 8,659 |
Income tax and social contribution | - | - | - | - | - | - | - |
Other current taxes to offset | 8,122 | 71,775 | 4,060 | - | - | - | 83,957 |
Deferred income tax and social contribution | 84,225 | 238,376 | 6,611 | 524 | 68,146 | - | 397,882 |
Receivables from subsidiaries | - | - | 1,109 | - | 988,421 | (989,530) | - |
Investments | 451,258 | 4,250 | - | - | 10,417,658 | (10,467,513) | 405,653 |
Property, Plant, and Equipment | 6,471,061 | - | 188,586 | - | 1 | - | 6,659,648 |
Intangible assets | 239,269 | 1,363,025 | 1,058 | 158,146 | - | 66,715 | 1,828,213 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
33.3 Liabilities per reporting segment
| | | | | | | |
LIABILITIES | | | | | | Eliminations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2010 | | | | | | interest | |
TOTAL LIABILITIES | 9,959,623 | 6,708,119 | 291,909 | 263,498 | 12,984,711 | (12,348,428) | 17,859,432 |
CURRENT LIABILITIES | 1,033,899 | 1,449,633 | 33,721 | 60,066 | 900,738 | (941,256) | 2,536,801 |
Payroll, social charges and accruals | 42,546 | 118,790 | 11,014 | 2,935 | 299 | - | 175,584 |
Suppliers | 175,753 | 444,987 | 7,759 | 26,325 | 333 | (42,589) | 612,568 |
Income tax and social contribution | 126,012 | - | - | 12,252 | 14,985 | - | 153,249 |
Other taxes | 36,486 | 254,811 | 3,290 | 1,947 | 82,425 | (88) | 378,871 |
Loans and financing | 46,233 | 17,950 | - | 6,330 | 17,860 | (5,278) | 83,095 |
Debentures | - | - | - | - | 621,157 | - | 621,157 |
Dividends payable | 517,352 | 355,698 | 10,474 | 9,628 | 163,560 | (893,348) | 163,634 |
Post-employment benefits | 6,232 | 16,811 | 1,093 | - | 119 | - | 24,255 |
Regulatory charges | 3,630 | 52,475 | - | - | - | - | 56,105 |
R&D and EEP | 15,610 | 140,381 | - | - | - | - | 155,991 |
Payables tied to concession - use of public property | 40,984 | - | - | - | - | - | 40,984 |
Other accounts payable | 23,061 | 47,460 | 91 | 649 | - | 47 | 71,308 |
NONCURRENT LIABILITIES | 2,413,241 | 1,941,675 | 16,826 | 8,754 | 728,508 | (1,082,199) | 4,026,805 |
Investees and subsidiaries | 295,788 | 715,539 | - | - | 3,675 | (1,015,002) | - |
Suppliers | 160,736 | - | - | - | - | (15,800) | 144,936 |
Tax liabilities | 623 | 11,553 | - | - | 20,076 | - | 32,252 |
Deferred income tax and social contribution | 822,195 | 32,563 | - | 7,163 | 25,297 | - | 887,218 |
Loans and financing | 425,628 | 525,711 | - | 43 | 380,997 | (51,397) | 1,280,982 |
Post-employment benefits | 104,541 | 262,728 | 15,774 | 1,165 | - | - | 384,208 |
R&D and EEP | 26,285 | 64,447 | - | - | - | - | 90,732 |
Payables tied to concession - use of public property | 340,099 | - | - | - | - | - | 340,099 |
Other accounts payable | - | - | - | - | - | - | - |
Reserve for risks | 237,346 | 329,134 | 1,052 | 383 | 298,463 | - | 866,378 |
EQUITY | 6,512,483 | 3,316,811 | 241,362 | 194,678 | 11,355,465 | (10,324,973) | 11,295,826 |
Attributable to Parent Company | | | | | | | |
Share capital | 4,285,945 | 2,624,841 | 194,755 | 135,943 | 7,023,368 | (7,354,852) | 6,910,000 |
Capital reserves | 104,034 | - | - | - | - | (104,034) | - |
Equity valuation adjustments | 1,540,695 | 13,463 | - | - | 1,564,874 | (1,559,516) | 1,559,516 |
Legal reserve | 182,162 | 108,500 | 3,521 | 14,636 | 493,019 | (323,536) | 478,302 |
Retained earnings | 146,260 | 570,007 | 43,086 | 31,172 | 2,056,526 | (790,525) | 2,056,526 |
Unrealized income reserve | | | | | 175,516 | (175,516) | - |
Proposed additional dividends | 351,866 | - | - | 12,927 | 25,779 | (364,793) | 25,779 |
Accrued losses | (98,479) | - | - | - | - | 98,479 | - |
Attributable to non-controlling | - | - | - | - | - | 265,703 | 265,703 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | |
LIABILITIES | | | | | | Eliminations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2009 | | | | | | interest | |
TOTAL LIABILITIES | 9,461,381 | 5,586,303 | 258,084 | 259,130 | 12,375,787 | (11,627,782) | 16,312,903 |
CURRENT LIABILITIES | 560,580 | 1,090,066 | 19,764 | 55,388 | 219,537 | (222,012) | 1,723,323 |
Payroll, social charges and accruals | 54,149 | 139,562 | 10,730 | 2,240 | 276 | - | 206,957 |
Suppliers | 127,600 | 433,800 | 5,158 | 24,275 | 586 | (47,890) | 543,529 |
Income tax and social contribution | 115,743 | - | - | 8,762 | - | - | 124,505 |
Other taxes | 23,322 | 202,146 | 2,706 | 1,674 | 96,232 | (90) | 325,990 |
Loans and financing | 52,616 | 12,490 | - | 6,349 | 15,868 | (5,625) | 81,698 |
Debentures | 36,957 | - | - | - | 17,238 | - | 54,195 |
Dividends payable | 50,441 | 111,268 | - | 8,228 | 89,277 | (168,408) | 90,806 |
Post-employment benefits | 5,969 | 15,501 | 990 | - | 45 | - | 22,505 |
Regulatory charges | 3,791 | 25,732 | - | - | - | - | 29,523 |
R&D and EEP | 14,244 | 106,761 | - | - | - | - | 121,005 |
Payables tied to concession - use of public property | 38,029 | - | - | - | - | - | 38,029 |
Other accounts payable | 37,719 | 42,806 | 180 | 3,860 | 15 | 1 | 84,581 |
NONCURRENT LIABILITIES | 2,440,386 | 1,444,762 | 16,597 | 17,054 | 1,151,390 | (1,004,972) | 4,065,217 |
Investees and subsidiaries | 265,418 | 658,724 | - | - | 1,109 | (925,251) | - |
Suppliers | 196,863 | - | - | - | - | (21,067) | 175,796 |
Tax liabilities | 547 | 48,311 | - | - | 82,792 | - | 131,650 |
Deferred income tax and social contribution | 866,834 | - | - | 8,953 | 25,297 | - | 901,084 |
Loans and financing | 300,926 | 147,224 | - | 6,394 | 388,254 | (58,654) | 784,144 |
Post-employment benefits | 96,013 | 241,546 | 14,411 | 1,006 | - | - | 352,976 |
R&D and EEP | 19,928 | 70,565 | - | - | - | - | 90,493 |
Payables tied to concession - use of public property | 312,626 | - | - | - | - | - | 312,626 |
Other accounts payable | 2,596 | - | - | 357 | - | - | 2,953 |
Reserve for risks | 225,251 | 278,392 | 2,186 | 344 | 53,938 | - | 560,111 |
EQUITY | 6,460,415 | 3,051,475 | 221,723 | 186,688 | 11,004,860 | (10,400,798) | 10,524,363 |
Attributable to Parent Company | | | | | | | |
Share capital | 4,285,945 | 2,624,841 | 194,755 | 111,140 | 4,971,351 | (7,728,032) | 4,460,000 |
Capital reserves | 1,322 | - | - | - | 877,958 | (40,940) | 838,340 |
Equity valuation adjustments | 1,641,998 | 11,464 | - | - | 1,667,806 | (1,660,634) | 1,660,634 |
Legal reserve | 157,723 | 82,274 | 1,886 | 12,609 | 442,612 | (268,192) | 428,912 |
Retained earnings | 73,593 | 237,684 | 22,816 | 62,939 | 2,908,112 | (397,032) | 2,908,112 |
Unrealized income reserve | | | | | 175,516 | (175,516) | - |
Proposed additional dividends | 435,433 | 95,212 | 2,266 | - | - | (532,911) | - |
Accrued losses | (135,599) | - | - | - | (38,495) | 174,094 | - |
Attributable to non-controlling | - | - | - | - | - | 228,365 | 228,365 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
33.4 Statement of operations per reporting segment
| | | | | | | |
STATEMENT OF OPERATIONS | | | | | | Elim inations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2010 | | | | | | interest | |
OPERATING REVENUES | 1,948,799 | 4,939,328 | 139,153 | 267,829 | - | (393,996) | 6,901,113 |
Electricity sales to final customers - third-parties | 113,102 | 2,100,301 | - | - | - | - | 2,213,403 |
Electricity sales to final customers - between segments | - | 4,649 | - | - | - | (4,649) | - |
Electricity sales to distributors - third-parties | 1,223,530 | 64,471 | - | - | - | - | 1,288,001 |
Electricity sales to distributors - between segments | 258,952 | - | - | - | - | (258,952) | - |
Use of the power grid - third-parties | 166,600 | 2,105,821 | - | - | - | - | 2,272,421 |
Use of the power grid - between segments | 70,098 | 11,633 | - | - | | (81,731) | - |
Construction revenues | 41,019 | 599,634 | - | 22,881 | - | - | 663,534 |
Telecommunications services to third-parties | - | - | 97,882 | - | - | - | 97,882 |
Telecommunications services between segments | - | - | 41,271 | - | | (41,271) | - |
Distribution of piped gas | - | - | - | 237,272 | - | - | 237,272 |
Other operating revenues from third-parties | 69,659 | 51,265 | - | 7,676 | - | - | 128,600 |
Other operating revenues between segments | 5,839 | 1,554 | - | - | - | (7,393) | - |
OPERATING COSTS AND EXPENSES | (1,219,484) | (4,577,731) | (99,047) | (212,120) | (253,757) | 393,996 | (5,968,143) |
Electricity purchased for resale | (60,352) | (2,170,875) | - | - | - | 258,952 | (1,972,275) |
Charges for the use of the power grid | (205,749) | (468,723) | - | - | - | 81,731 | (592,741) |
Personnel and management | (200,659) | (546,834) | (43,920) | (12,796) | (7,305) | - | (811,514) |
Pension and health care plans | (30,535) | (86,359) | (5,655) | (1,239) | (433) | - | (124,221) |
Materials and supplies | (21,752) | (60,132) | (1,517) | (709) | (14) | - | (84,124) |
Raw materials and supplies for generation | (22,975) | - | - | - | - | - | (22,975) |
Natural gas and supplies for gas business | - | - | - | (144,648) | - | - | (144,648) |
Third-party services | (89,806) | (277,437) | (16,747) | (14,283) | (4,746) | 52,113 | (350,906) |
Depreciation and amortization | (320,759) | (180,701) | (28,540) | (11,508) | (1,484) | - | (542,992) |
Provisions and reversals | (17,630) | (106,913) | 903 | (39) | (239,097) | - | (362,776) |
Construction costs | (40,372) | (599,634) | - | (22,881) | - | - | (662,887) |
Other operating costs and expenses | (208,895) | (80,123) | (3,571) | (4,017) | (678) | 1,200 | (296,084) |
RESULT OF EQUITY IN INVESTEES AND SUBSIDIARIES | (3,345) | - | - | - | 1,225,676 | (1,122,994) | 99,337 |
RESULT OF OPERATIONS | 725,970 | 361,597 | 40,106 | 55,709 | 971,919 | (1,122,994) | 1,032,307 |
Interest income (expenses) | (25,829) | 378,910 | 4,059 | 5,256 | (13,971) | - | 348,425 |
OPERATING INCOME (LOSSES) | 700,141 | 740,507 | 44,165 | 60,965 | 957,948 | (1,122,994) | 1,380,732 |
Income tax and social contribution | (236,566) | (193,982) | (11,287) | (20,734) | (35,399) | - | (497,968) |
Deferred income tax and social contribution | 72,796 | (22,012) | (184) | 307 | 76,610 | - | 127,517 |
INCOME (LOSSES) FOR THE PERIOD | 536,371 | 524,513 | 32,694 | 40,538 | 999,159 | (1,122,994) | 1,010,281 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | | | | |
STATEMENT OF OPERATIONS | | | | | | Eliminations and | |
| GET | DIS | TEL | GAS | HOL | non controlling | Consolidated |
12.31.2009 | | | | | | interest | |
OPERATING REVENUES | 1,919,460 | 4,420,923 | 117,784 | 227,089 | - | (435,116) | 6,250,140 |
Electricity sales to final customers - third-parties | 103,470 | 1,956,084 | - | - | - | - | 2,059,554 |
Electricity sales to final customers - between segments | - | 4,091 | - | - | - | (4,091) | - |
Electricity sales to distributors - third-parties | 1,151,278 | 57,879 | - | - | - | - | 1,209,157 |
Electricity sales to distributors - between segments | 296,823 | - | - | - | - | (296,823) | - |
Use of the power grid - third-parties | 183,548 | 1,791,569 | - | - | - | - | 1,975,117 |
Use of the power grid - between segments | 76,588 | 10,263 | - | - | | (86,851) | - |
Construction revenues | 41,791 | 545,882 | - | 14,207 | - | - | 601,880 |
Telecommunications services to third-parties | - | - | 80,262 | - | - | - | 80,262 |
Telecommunications services between segments | - | - | 37,228 | - | | (37,228) | - |
Distribution of piped gas | - | - | - | 207,842 | - | (2,684) | 205,158 |
Other operating revenues from third-parties | 60,095 | 53,583 | 294 | 5,040 | - | - | 119,012 |
Other operating revenues between segments | 5,867 | 1,572 | - | - | - | (7,439) | - |
OPERATING COSTS AND EXPENSES | (1,161,074) | (4,316,069) | (93,045) | (181,653) | 109,720 | 435,116 | (5,207,005) |
Electricity purchased for resale | (75,701) | (2,037,970) | - | - | - | 296,823 | (1,816,848) |
Charges for the use of the power grid | (205,854) | (434,171) | - | - | - | 86,851 | (553,174) |
Personnel and management | (198,572) | (554,202) | (38,822) | (11,345) | (7,110) | - | (810,051) |
Pension and healthcare plans | (26,728) | (76,624) | (4,886) | (1,272) | (222) | - | (109,732) |
Materials and supplies | (13,784) | (53,478) | (1,294) | (653) | (14) | - | (69,223) |
Raw materials and supplies for generation | (23,915) | - | - | - | - | 2,684 | (21,231) |
Natural gas and supplies for gas business | - | - | - | (128,916) | - | - | (128,916) |
Third-party services | (82,275) | (255,958) | (11,429) | (13,291) | (5,671) | 47,558 | (321,066) |
Depreciation and amortization | (330,667) | (167,516) | (31,111) | (9,003) | (1,484) | - | (539,781) |
Provisions and reversals | (41,446) | (103,515) | (1,564) | (36) | 186,498 | - | 39,937 |
Construction costs | (41,525) | (545,882) | - | (14,207) | - | - | (601,614) |
Other operating costs and expenses | (120,607) | (86,753) | (3,939) | (2,930) | (62,277) | 1,200 | (275,306) |
RESULT OF EQUITY IN INVESTEES AND SUBSIDIARIES | (4,806) | - | - | - | 830,785 | (811,652) | 14,327 |
RESULT OF OPERATIONS | 753,580 | 104,854 | 24,739 | 45,436 | 940,505 | (811,652) | 1,057,462 |
Interest income (expenses) | 11,515 | 65,940 | 4,228 | 2,604 | (77,552) | - | 6,735 |
OPERATING INCOME (LOSSES) | 765,095 | 170,794 | 28,967 | 48,040 | 862,953 | (811,652) | 1,064,197 |
Income tax and social contribution | (237,761) | (29,901) | (7,645) | (15,319) | (144) | - | (290,770) |
Deferred income tax and social contribution | 47,705 | 47,173 | 1,114 | (822) | (56,319) | - | 38,851 |
INCOME (LOSSES) FOR THE PERIOD | 575,039 | 188,066 | 22,436 | 31,899 | 806,490 | (811,652) | 812,278 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
34 Spot Market (CCEE)
The Wholesale Energy Market or MAE has ceased its operations, and as a consequence its activities, assets, and liabilities were absorbed on November 12, 2004 by the Electric Energy Trading Chamber (CCEE), a private corporate entity subject to ANEEL regulation and inspection.
Copel has not recognized as actual and final the data concerning the sale of electric energy by Copel Distribuição on the Wholesale Energy Market (MAE), currently CCEE, in 2000, 2001, and the first quarter of 2002. These data were calculated according to criteria and amounts that take into account decisions by the Regulatory Agency which have been challenged by the Company both administratively and judicially.
The Company's claim is substantially based on the fact that it conducted power sale transactions, which should not serve as basis for calculations made by the regulatory agency, only to fulfill contractual obligations to customers on the southeastern market. The estimated amount of calculation differences was approximately R$1,473,000 (adjusted as of December 31, 2010), which has not been recognized by the Company as a supplier liability.
Based on the opinion of its legal counsel, management considers as possible the Company´s chances of losses on these lawsuits final decision.
Current transactions at CCEE
| | | | | | | |
| Copel | | | | | | |
Geração e | Copel | | UEG | | | |
Transmissão | Distribuição | Elejor | Araucária | | | |
| | | | | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Current assets (Note 7) | | | | | | | |
Until December 2009 | - | 14 | - | 105 | 119 | 761 | 9,931 |
From January through March 2010 | - | - | - | - | - | 225 | - |
From July through September 2010 | - | - | - | - | - | 10,842 | - |
From October through December 2010 | 21,053 | - | 379 | - | 21,432 | 28,781 | - |
| 21,053 | 14 | 379 | 105 | 21,551 | 40,609 | 9,931 |
Current liabilities (Note 20) | | | | | | | |
Until December 2009 | - | - | - | - | - | - | 27,976 |
From October through December 2010 | - | 19,266 | 429 | - | 19,695 | 1,859 | - |
| - | 19,266 | 429 | - | 19,695 | 1,859 | 27,976 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Changes in CCEE balances
| | | | |
| Outstanding | | | Outstanding |
| balances | Payments | Additions | balances |
| 12.31.2009 | | | 12.31.2010 |
Current assets | | | | |
Until December 2009 | 40,609 | (18,558) | (21,932) | 119 |
From January through March 2010 | - | (32,568) | 32,568 | - |
From April through June 2010 | - | (33,061) | 33,061 | - |
From July through September 2010 | - | (34,446) | 34,446 | - |
From October through December 2010 | - | (6,958) | 28,390 | 21,432 |
| 40,609 | (125,591) | 106,533 | 21,551 |
(-) Current liabilities | | | | |
Until December 2009 | 1,859 | (2,563) | 704 | - |
From January through March 2010 | - | (1,993) | 1,993 | - |
From April through June 2010 | - | (16,994) | 16,994 | - |
From July through September 2010 | - | (30,027) | 30,027 | - |
From October through December 2010 | - | (3,836) | 23,531 | 19,695 |
| 1,859 | (55,413) | 73,249 | 19,695 |
Net total | 38,750 | (70,178) | 33,284 | 1,856 |
35 Operating Lease Agreements
35.1 The Group as a lessee
| | |
| | |
| 2010 | 2009 |
Real estate | 13,988 | 12,165 |
Photocopiers | 2,872 | 3,353 |
Other | 1,190 | 720 |
(-) PIS and COFINS tax credits | (1,380) | (1,262) |
| 16,670 | 14,976 |
Copel’s estimate for expenses for the next fiscal years is basically the same as 2010, plus contractual monetary restatement rates, and there are no risks in connection with contract rescission.
Out of the total R$13,926 spent in rental properties, R$7,750 refer to the rental of the Km 3 Center facilities, signed by Copel and the Copel Foundation, and which is the most significant rental agreement held by the Company. In future periods, this amount will be restated according to a real estate appraisal of the property.
The Company has not identified any operating lease commitments which are noncancelable.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
35.2 The Group as a lessor
| | |
Leases and rents revenues | 2010 | 2009 |
Equipment and facilities | 52,134 | 55,571 |
Araucária Thermal Power Plant | 50,000 | 40,583 |
Real estate | 816 | 818 |
Facility sharing | 736 | 724 |
| 103,686 | 97,696 |
Operating leases refer to revenues from rental of Copel property; lessees do not hold an option to purchase these assets upon expiration of the lease.
The Company has not identified any operating lease receivables which are noncancelable.
The leases of equipment and structures refer to operating leases of predetermined attachment points in utility poles for the installation of cabling, accessories, and telecommunications equipment, with monthly payment, pursuant to article 73 of Law no. 9,472, dated July 16, 1997 (General Telecommunications Law), to ANEEL/ANATEL/ANP Joint Resolution no. 001, dated November 24, 1999, and to ANEEL Resolution no. 581, dated October 29, 2002. They are also aimed at lowering costs of implementation of infrastructure to the power and telecommunications sector operators, optimizing the use of poles, and obtaining margins which contribute to more competitive tariffs (lower electric energy tariffs).
On December 28, 2006, UEG Araucária signed an agreement with Petróleo Brasileiro S.A. - Petrobras, a minority shareholder, leasing the Araucária Thermal Power Plant for a period of one year, ended on December 31, 2007 and extended a few times until December 31, 2008. On February 19, 2009, the lease was renewed for another three years, as of January 1, 2009 and until December 31, 2011, subject to early termination should UEG Araucária successfully participate at ANEEL-sponsored power auctions. The lease provides for the use of the Araucária Power Plant for power generation by Petrobras, at its own expense; UEG Araucária is entitled to lease payments comprising a fixed and a variable portion, pursuant to the lease agreement.
36 Financial Instruments
The use of financial instruments by the Company is restricted to Cash and Cash Equivalents, Customers and Distributors, Accounts Receivable from Government Agencies, Recoverable Rate Deficit (CRC) Transferred to the Government of the State of Paraná, Bonds and Securities, Accounts Receivable Related to Concession, Accounts Payable Related to Concession, Loans and Financing, Debentures, and Suppliers.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | | |
| Level | | | Book value |
| | 12.31.2010 | 12.31.2009 | 01.01.2009 |
Financial assets | | | | |
Cash and cash equivalents (Note 5) | - | 1,794,416 | 1,518,523 | 1,649,481 |
Customers (Note 7) | - | 1,039,377 | 988,731 | 892,619 |
Receivables from government agencies (Note 7) | - | 166,979 | 135,187 | 174,269 |
CRC transferred to State Government (Note 8) | - | 1,341,193 | 1,254,574 | 1,319,903 |
Bonds and securities (Note 6) | 2 | 541,246 | 405,346 | 383,837 |
Collaterals and escrow accounts (Note 6) | - | 90,358 | 29,242 | 37,995 |
Receivables related to concession (Note 9) | 3 | 2,478,045 | 1,872,290 | 1,488,147 |
Financial liabilities | | | | |
Loans and financing (Note 21) | - | 1,364,077 | 865,842 | 867,517 |
Debentures (Note 22) | - | 621,157 | 807,579 | 997,116 |
Derivatives | 3 | 47 | 1 | 9 |
Payables related to concession - use of public property (Note 26) | - | 381,083 | 350,655 | 357,599 |
Eletrobrás - Itaipu (Note 20) | - | 74,316 | 80,104 | 100,040 |
Petrobras - Compagas (Note 20) | - | 25,720 | 23,166 | 36,775 |
Other Suppliers (Note 20) | - | 657,468 | 616,055 | 575,174 |
Level 1: obtained from quoted prices (non-adjusted) on active markets for identical assets or liabilities. | |
Level 2: obtained through other variables, in addition to quoted prices in Level 1, which are observable for the assets or liabilities at hand. | |
Level 3: obtained through valuation techniques w hich include variables for assets or liabilities, but which do not rely on observable market data. |
36.1 Fair value and rating level for assessment of fair value of financial instruments
36.1.1. Non-derivative financial assets
Cash and cash equivalents, customers, and receivables from government agencies have fair values that are approximate to their book values, due to their nature and realization schedules.
Bonds and securities and collaterals and escrow accounts have fair values of R$541,251 and R$90,157, respectively, as of December 31, 2010. The fair values have been calculated according to information made available by the financial agents for each security and to the market values of the bonds issued by the Brazilian government.
The CRC transfer to the State Government has fair value of R$1,392,764 as of December 31, 2010. The Company based its calculation on the comparison with a noncurrent, variable interest rate National Treasury bond (NTN-B), which yields approximately 6% p.a. plus the IPCA inflation index.
36.1.2. Non-derivative financial liabilities
Liabilities to Eletrobras – Itaipu, Petrobras, and other suppliers have fair values that are approximate to their book values, due to their nature and maturity.
The Company’s debentures have fair value of R$616,831 as of December 31, 2010, calculated according to the Unit Price quote on December 31, 2010, obtained from the National Association of the Financial Market Institutions (Associação Nacional das Instituições do Mercado Financeiro or ANDIMA).
The Company's loans and financing have fair value of R$1,285,295 as of December 31, 2010. The fair value has been calculated based on the cost of the last issue by the Company, in September 2010, of 98.5% of the CDI variation.
Accounts payable related to concession – use of public property have fair value of R$488,155 as of December 31, 2010, calculated based on the rate of return for the last project auctioned by ANEEL and won by the Company.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
36.1.3. Derivative financial liabilities
Other liabilities – derivatives have fair value of R$47 as of December 31, 2010, R$1 as of 2009, and R$9 as of 2008 (Note 36.3.9).
36.1.4. Rating level 3 for assessment of fair value
This rating level includes accounts receivable related to concession and other liabilities - derivatives.
The detailed breakdown of receivables related to concession is featured in Note 9, as detailed below:
§ A table reconciling initial and final balances, with a separate breakdown of additions, disposals, transfers, losses, monetary variation, and fair value adjustments;
§ Criteria for identification and measurement; and
§ Assumptions adopted by Company management to restate the recoverable amount.
Other liabilities – derivatives are detailed in Note 36.3.9 herein.
36.2 Financial instruments by category
| | | |
Book value |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
Financial assets | | | |
Receivables and loans | | | |
Cash and cash equivalents | 1,794,416 | 1,518,523 | 1,649,481 |
Customers and distributors | 1,039,377 | 988,731 | 892,619 |
Receivables from government agencies | 166,979 | 135,187 | 174,269 |
CRC transferred to State Government | 1,341,193 | 1,254,574 | 1,319,903 |
Receivables related to concession | 840,157 | 775,171 | 681,122 |
Collaterals and escrow accounts | 90,358 | 29,242 | 37,995 |
Available for sale | | | |
Receivables related to concession | 1,637,888 | 1,097,119 | 807,025 |
Bonds and securities | 472,599 | 284,479 | 295,812 |
Held until maturity | | | |
Bonds and securities | 68,647 | 120,867 | 88,025 |
| | | |
Financial liabilities | | | |
Fair value through income | | | |
Held for dealing | | | |
Other liabilities - derivatives | 47 | 1 | 9 |
Other financial liabilities | | | |
Loans and financing | 1,364,077 | 865,842 | 867,517 |
Debentures | 621,157 | 807,579 | 997,116 |
Payables related to concession - use of public property | 381,083 | 350,655 | 357,599 |
Eletrobrás - Itaipu | 74,316 | 80,104 | 100,040 |
Petrobras - Compagas | 25,720 | 23,166 | 36,775 |
Other suppliers | 657,468 | 616,055 | 575,174 |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Summary of bonds and securities held to maturity
| | | | | | | | | |
| | | | | | | Fair value | | Net book value |
| | Annual | Issue | | | | | | |
Description | Classification | rate | date | Maturity | Type | 12.31.2010 | 12.31.2009 | 12.31.2010 | 12.31.2009 |
| Held to | | | | Amortized | | | | |
LTN | maturity | 10.45% | 4/23/2009 | 1/3/2011 | cost | 1,183 | 1,071 | 1,183 | 1,071 |
| Held to | | | | Amortized | | | | |
LTN | maturity | 10.42% | 4/29/2009 | 1/3/2011 | cost | 4,957 | 4,487 | 4,957 | 4,491 |
| Held to | | | | Amortized | | | | |
LFT | maturity | SELIC | 7/14/2009 | 3/7/2012 | cost | 5,303 | 4,831 | 5,306 | 4,836 |
| Held to | | | | Amortized | | | | |
LFT | maturity | SELIC | 8/7/2009 | 3/16/2011 | cost | 22,651 | 20,636 | 22,654 | 20,650 |
| Held to | | | | Amortized | | | | |
LFT | maturity | SELIC | 11/30/2009 | 6/15/2011 | cost | 9,949 | 9,064 | 9,946 | 9,055 |
| Held to | | | | Amortized | | | | |
LFT | maturity | SELIC | 7/13/2010 | 6/15/2011 | cost | 22,044 | - | 22,037 | - |
| Held to | | | | Amortized | | | | |
LFT | maturity | SELIC | 9/2/2009 | 12/21/2011 | cost | 720 | - | 719 | - |
36.3 Risk Factors
36.3.1. Credit risk
The Company’s credit risk comprises the possibility of losses due to difficulties in collecting payment of bills issued to customers, concession holders, and permission holders. This risk is closely related to factors that are either internal or external to Copel. To mitigate this risk, the Company focuses on the management of receivables, detecting customer segments which are most likely not to pay their bills, suspending power supply, and implementing specific collection policies, related to real estate or personal securities whenever possible.
Doubtful accounts are properly covered by provisions to offset potential losses in their realization.
36.3.2. Foreign currency risk - US dollar
This risk comprises the possibility of losses due to fluctuations in exchange rates, which may reduce assets or increase liabilities denominated in foreign currencies.
The Company’s foreign currency indebtedness is not significant and it is not exposed to foreign exchange derivatives. The Company monitors all relevant exchange rates.
The effect of the exchange rate variation resulting from the power purchase agreement with Eletrobras (Itaipu) is passed on to customers in Copel Distribuição's next rate review.
The exchange rate variation resulting from the purchase of gas from Petrobras by Compagas has a direct impact on the Company's results. Compagas continually negotiates with its customers, trying whenever possible to pass these costs on to them.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The Company’s exposure to foreign currency (US dollar) risk is shown below:
| | | |
| | | |
| Assets | Liabilities | Net exposure |
| | | 12.31.2010 |
Collaterals and escrow accounts (STN) | 26,280 | - | 26,280 |
Loans and financing | - | (65,928) | (65,928) |
Suppliers | | | |
Eletrobrás (Itaipu) | - | (74,316) | (74,316) |
Petrobras (purchase of gas by Compagas) | - | (25,720) | (25,720) |
| 26,280 | (165,964) | (139,684) |
Sensitivity analysis
The Company has developed a sensitivity analysis in order to measure the impact of the devaluation of the U.S. dollar on its loans and financing subject to exchange risk.
The baseline takes into account the existing balances in each account as of December 31, 2010, and the likely scenario takes into account the balances subject to the exchange rate variations (end-of-period R$/US$ rates) of R$1.75 per USD, estimated as market average projections for 2011 according to the Focus Report issued by the Brazilian Central Bank on December 31, 2010.
| | | |
| Risk | Baseline 12.31.2010 | Projected scenarios - December 2011 Likely |
Financial assets | | | |
Collaterals and escrow accounts | USD appreciation | 26,280 | 27,601 |
| | 26,280 | 27,601 |
Financial liabilities | | | |
Loans and financing | | | |
IDB(1) | USD appreciation | 9,233 | 9,697 |
STN | USD appreciation | 56,675 | 59,525 |
Eletrobrás | USD appreciation | 20 | 21 |
| | 65,928 | 69,243 |
Suppliers | | | |
Eletrobrás (Itaipu) | USD appreciation | 74,316 | 78,054 |
Petrobras (purchase of gas by Compagas) | USD appreciation | 25,720 | 27,014 |
| | 100,036 | 105,068 |
Net Exposure | | (139,684) | (146,710) |
(1)Calculation does not take into account the influence of fluctuations in the IDB currency basket |
36.3.3. Interest rate and monetary variation risk
This risk comprises the possibility of losses due to fluctuations in interest rates or other indicators, which may reduce revenues or increase financial expenses in connection with assets and liabilities on the market.
The Company has not engaged in transactions with derivatives to cover this risk, but it has continually monitored interest rates and market indicators, in order to assess the potential need for such transactions for protection for interest rate risks.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
The Company’s exposure to interest rate and monetary variation risks is shown below:
| | | |
| | | |
| Assets | Liabilities | Net exposure |
| | | 12.31.2010 |
Financial investments - cash equivalents | 1,735,458 | - | 1,735,458 |
Financial investments - collaterals and bonds and securities | 605,324 | - | 605,324 |
CRC transferred to State Government | 1,341,193 | - | 1,341,193 |
Receivables related to concession | 2,478,045 | - | 2,478,045 |
Loans and financing | - | (1,298,149) | (1,298,149) |
Debentures | - | (621,157) | (621,157) |
| 6,160,020 | (1,919,306) | 4,240,714 |
Sensitivity analysis
The Company has developed a sensitivity analysis in order to measure the impact of variable interest rates and monetary variations on its financial assets and liabilities subject to these risks.
The baseline takes into account the existing balances in each account as of December 31, 2010, and the likely scenario takes into account the indicators (CDI/SELIC of 12.25%, IGP-DI of 5.50%, IGP-M of 5.54%, and TJLP of 6%) estimated as market average projections for 2011 according to the Focus Report issued by the Brazilian Central Bank on December 31, 2010.
| | | |
Transaction | Risk | Baseline 12.31.2010 | Projected scenarios - December 2011 Likely |
Financial assets | | | |
Financial investments - cash equivalents | Lower CDI/SELIC | 1,735,458 | 1,944,754 |
Financial investments - collaterals and bonds and securities | Lower CDI/SELIC | 605,324 | 685,476 |
CRC transferred to State Government | Lower IGP-DI | 1,341,193 | 1,414,959 |
Receivables related to concession | Lower IGP-M | 2,478,045 | 2,615,329 |
| | 6,160,020 | 6,660,518 |
Financial liabilities | | | |
Loans and financing | | | |
Banco do Brasil | Higher CDI | 703,786 | 789,999 |
Eletrobrás - Finel | Higher IGP-M | 176,953 | 178,915 |
Eletrobrás - RGR | No risk(1) | 125,363 | 125,363 |
BNDES - Compagás | Higher TJLP | 6,373 | 6,755 |
Finep | Higher TJLP | 7,822 | 8,290 |
BNDES – Copel Geração e Transmissão | Higher TJLP | 138,885 | 147,218 |
Banco do Brasil – BNDES funds transfer | Higher TJLP | 138,967 | 147,306 |
| | 1,298,149 | 1,403,846 |
Debentures | Higher CDI | 621,157 | 697,249 |
| | 1,919,306 | 2,101,095 |
(1)Loan restated according to the UFIR rate |
36.3.4. Accelerated maturity risk
This risk results from the potential noncompliance with contract covenants, such as those contained in the loan, financing, and debenture agreements of the Company, which usually require that certain economic and financial indicators, which are calculated and analyzed periodically for compliance, be kept at determined levels (financial covenants).
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
36.3.5. Environmental risks
Power sector activities may cause significant negative impacts and damages to the environment. The applicable legislation imposes on those who directly or indirectly cause environmental harm the duty to repair or compensate for the damages to the environment and to affected third-parties, regardless of culpability (strict liability). The costs of environmental recovery of compensation may force the Company to delay or redirect investments in other areas and may have an adverse effect on the Company. The Company ensures the balance between environmental conservation and the operation of its business by establishing guidelines and practices to be observed in all operations, in order to reduce environmental impact, focusing on the sustainable development of its business.
36.3.6. Power shortage risk
This risk results from the possibility of periods with low levels of rainfall, since Brazil relies heavily on hydroelectric sources, which depend on the water levels in their reservoirs to operate.
A long period of drought may reduce the water levels in power plant reservoirs and result in losses due to reduced revenues if a new rationing program is implemented.
According to the 2010 Annual Power Operation Plan, published annually at www.ons.org.br, the National System Operator projects a safe situation in terms of supply to the power market over the next 5 years, from May 2010 until December 2014. The parameter for supply guarantee established by the National Energy Policy Council (CNPE), which corresponds to risk of energy deficit below 5%, is easily met in all regions over the five year period in a scenario of average GDP growth of 5% a year, between 2011 and 2014. Even in the event of adverse hydrological conditions, market supply will be guaranteed by the application of Short-Term Operating Procedures (POCP), approved by CMSE, which may trigger additional thermal generation dispatch and maximization of exchanges to ensure safety reserves in reservoirs at the end of each dry season.
36.3.7. Risk of non-renewal of concessions
Copel holds concessions for power generation, transmission, and distribution services, with the expectation that they will be renewed by the Ministry of Mines and Energy (MME) with the support of ANEEL. If the extension of these concessions is not approved by the regulatory authority or even if it occurs at additional costs to the Company ("onerous concession"), current profitability and activity levels may be affected.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| |
Date of expiration of concessions/authorizations |
Concessions - Copel Geração e Transmissão | |
Hydroelectric Power Plants | |
Gov. Bento Munhoz da Rocha Netto (Foz do Areia) | 05.23.2023 |
Gov. Ney Aminthas de Barros Braga (Segredo) | 11.15.2029 |
Gov. José Richa (Caxias) | 05.04.2030 |
Gov. Pedro Viriato Parigot de Souza | 07.07.2015 |
Guaricana | 08.16.2026 |
Chaminé | 08.16.2026 |
Apucaraninha | 10.12.2025 |
Mourão | 07.07.2015 |
Derivação do RioJordão | 11.15.2029 |
Marumbi | - (a) |
São Jorge | 12.03.2024 |
Chopim I | 07.07.2015 |
Rio dos Patos | 02.14.2014 |
Cavernoso | 01.07.2031 |
Melissa | - (b) |
Salto do Vau | - (b) |
Pitangui | - (b) |
Mauá | 07.03.2042 |
Colíder | 01.17.2046 |
Thermal Power Plant | |
Figueira | 03.26.2019 |
Transmission concessions | |
Contract no. 060/01 - Transmission system | 07.07.2015 |
Contract no. 075/01 - Bateias - Jaguariaíva Transmission Line | 08.16.2031 |
Contract no. 006/08 - Bateias - Pilarzinho Transmission Line | 03.16.2038 |
Contract no. 027/09 - Foz do Iguaçu - Cascavel Oeste Transmission Line | 11.18.2039 |
Contract no. 010/10 - Araraquara 2 - Taubaté Transmission Line | 10.05.2040 |
Contract no. 015/10 - Cerquilho III Substation | 10.05.2040 |
Concession - Copel Distribuição | 07.07.2015 |
Concession - Compagas | 07.06.2024 |
Concession - Elejor | 10.25.2036 |
Authorization - UEG Araucária | 12.22.2029 |
(a)Currently under approval process at ANEEL |
(b)Facilities rated under 1 MW are only required to submit registration before ANEEL | |
As far as potential reimbursements at the end of the concession, there is uncertainty regarding how to measure the amounts to be paid for reversal of concession assets to the granting authority.
36.3.8. Gas shortage risk
This risk involves potential periods of shortage of natural gas supply to meet the Company’s gas distribution and thermal generation business requirements.
Long periods of gas shortage could result in losses due to lower revenues by subsidiaries Compagas and UEG Araucária.
36.3.9. Derivative financial instruments
The Company employs derivative financial instruments with the sole purpose of protecting itself against variable interest rate volatility.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | | |
| 12.31.2010 | 12.31.2009 | 01.01.2009 |
| | | |
Liabilities | | | |
Future DI rate contracts | 47 | 1 | 9 |
Current portion | 47 | 1 | 9 |
In order to protect against the effects of volatility on active exposures (DI interest rates) of bonds and securities, the Company hired future DI rate operations, negotiated at BM&FBOVESPA and registered at CETIP, whose nominal balances and conditions are as follows:
During 2010, the result of operations with derivative financial instruments on the futures market was a gain of R$53 (loss of R$137 in 2009).
Contracts are adjusted daily in accordance with the future DI rates published by BM&FBOVESPA. The reference (notional) values of these outstanding contracts as of December 31, 2010 corresponded to R$57,253 (R$1,901 as of December 31, 2009 and R$6,976 as of January 1, 2009).
On December 31, 2010, a share of the Company’s federal bonds in the amount of R$7,993 was deposited as collateral for transactions at BM&FBOVESPA S.A. (the Stock, Commodities, and Futures Exchange of São Paulo).
36.4 Indebtedness Level
| | |
| 12.31.2010 | 12.31.2009 |
Debt - loans and financing | 1,364,077 | 865,842 |
Debt - debentures | 621,157 | 807,579 |
Cash and cash equivalents and financial investments | 2,392,589 | 1,888,813 |
Net indebtedness | (407,355) | (215,392) |
Equity | 11,295,826 | 10,524,363 |
Net indebtedness ratio | -3.61% | -2.05% |
36.5 Financing lines
Copel does not employ financing lines such as: non-guaranteed overdraft accounts; non-guaranteed bills of exchange; guaranteed overdraft accounts; and guaranteed bank credit lines with different maturities until 2011 and which may be extended by mutual agreement.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
36.6 Liquidity and interest table
| | | | | | | |
| Interest(1) | Under one month | 1 to 3 months | 3 months to a year | 1 to 5 years | Over 5 years | Total |
December 31, 2010 | | | | | | | |
Cash and cash equivalents | - | 1,794,416 | - | - | - | - | 1,794,416 |
Customers | 0.76% | 22,051 | 9,508 | 28,459 | 60,000 | - | 120,018 |
CRC transferred to State Government | 6,65% p.a. + IGP-DI | 11,973 | 23,947 | 107,759 | 840,030 | 1,981,717 | 2,965,426 |
Bonds and securities + exclusive funds | 99,9% of CDI | 357,492 | 26,089 | 45,592 | 133,362 | - | 562,535 |
Collaterals and escrow accounts | TR and USD variation(3) | 64,078 | - | - | - | 98,724 | 162,802 |
Receivables related to concession | WACC+rate of return(2) | 29,587 | 59,304 | 273,828 | 5,050,599 | 2,076,135 | 7,489,453 |
| | 2,279,597 | 118,848 | 455,638 | 6,083,991 | 4,156,576 | 13,094,650 |
December 31, 2009 | | | | | | | |
Cash and cash equivalents | - | 1,518,523 | - | - | - | - | 1,518,523 |
Customers | 0.76% | 23,889 | 10,013 | 29,806 | 60,884 | - | 124,592 |
CRC transferred to State Government | 6,65% p.a. + IGP-DI | 10,758 | 21,515 | 96,819 | 738,003 | 1,899,229 | 2,766,324 |
Bonds and securities + exclusive funds | 99,9% of CDI | 1,497,675 | 1,090 | 17,065 | 165,611 | - | 1,681,441 |
Collaterals and escrow accounts | TR and USD variation(3) | - | - | 4,655 | 392 | 90,074 | 95,121 |
Receivables related to concession | WACC+rate of return(2) | 25,246 | 50,676 | 218,367 | 1,275,632 | 3,456,491 | 5,026,412 |
| | 3,076,091 | 83,294 | 366,712 | 2,240,522 | 5,445,794 | 11,212,413 |
(1)Effective interest rate - weighted average | | | | | | | |
(2)Regulatory WACC +project's rate of return |
(3)National currency: TR; foreign currency: see Note 21.2 | | | | | | | |
| | | | | | | |
| Interest(1) | Under a month | 1 to 3 months | 3 months to a year | 1 to 5 years | Over 5 years | Total |
December 31, 2010 | | | | | | | |
Loans and financing | Note 21 | 22,916 | 28,656 | 99,167 | 1,455,068 | 434,672 | 2,040,479 |
Debentures | Note 22 | - | 32,247 | 641,103 | - | - | 673,350 |
Derivatives | Future DI rate | 47 | - | - | - | - | 47 |
Payables related to concession - use of public property | Rate of return + IGP-M & IPCA | 3,524 | 7,048 | 31,715 | 253,278 | 2,061,329 | 2,356,894 |
Eletrobrás - Itaipu | USD | - | 77,507 | 353,466 | 3,284,329 | 7,125,809 | 10,841,111 |
Petrobras - Compagas | 100% of CDI | 3,988 | 8,158 | 38,647 | 194,202 | - | 244,995 |
Other suppliers | - | 214,026 | 125,151 | 185,168 | 14,944 | - | 539,289 |
Post-employment benefits | 7.17% | 28,269 | 56,537 | 254,417 | 1,213,013 | 1,807,966 | 3,360,202 |
Purchase liabilities | IGP-M & IPCA | - | 457,253 | 2,245,114 | 14,554,719 | 43,263,760 | 60,520,846 |
| | 272,770 | 792,557 | 3,848,797 | 20,969,553 | 54,693,536 | 80,577,213 |
December 31, 2009 | | | | | | | |
Loans and financing | Note 21 | 20,065 | 34,132 | 80,602 | 844,862 | 297,595 | 1,277,256 |
Debentures | Note 22 | - | 39,756 | 66,211 | 846,790 | 1,865 | 954,622 |
Derivatives | Future DI rate | 1 | - | - | - | - | 1 |
Payables related to concession - use of public property | Rate of return + IGP-M & IPCA | 3,192 | 6,386 | 28,736 | 212,287 | 1,617,507 | 1,868,108 |
Eletrobrás - Itaipu | USD | - | 81,698 | 373,409 | 2,847,733 | 6,891,569 | 10,194,409 |
Petrobras - Compagas | 100% of CDI | 3,662 | 7,403 | 34,669 | 233,591 | - | 279,325 |
Other suppliers | - | 200,786 | 100,654 | 163,644 | 12,373 | - | 477,457 |
Post-employment benefits | 7.30% | 20,420 | 40,839 | 183,775 | 1,004,778 | 2,941,387 | 4,191,199 |
Purchase liabilities | IGP-M & IPCA | - | 408,335 | 1,944,258 | 14,939,266 | 43,415,944 | 60,707,803 |
| | 248,126 | 719,203 | 2,875,304 | 20,941,680 | 55,165,867 | 79,950,180 |
(1)Effective interest rate - weighted average | | | | | | | |
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
37 Related-Party Transactions
| | | | | | | | |
Related party /Nature of operation | | | Assets | | | Liabilities | | Income |
| 12.31.2010 | 12.31.2009 | 01.01.2009 | 12.31.2010 | 12.31.2009 | 01.01.2009 | 2010 | 2009 |
Controlling shareholders | | | | | | | | |
State of Paraná | | | | | | | | |
Dividends payable (1) | - | - | - | 58,140 | 32,336 | 77,635 | - | - |
Electricity bill installments (2) | 39,838 | 36,270 | 50,712 | - | - | - | 1,292 | 3,959 |
Luz FraternaProgram (3) | 11,528 | 4,030 | 7,500 | - | - | - | - | - |
Telecom bill installments (2) | 4,376 | 3,984 | 6,231 | - | - | - | 182 | 560 |
Wages/charges of transferred employees (4) | 2,457 | 2,155 | 2,185 | - | - | - | - | - |
CRC (Note 8) | 1,341,193 | 1,254,574 | 1,319,903 | - | - | - | 215,714 | 65,638 |
ICMS (VAT) (Note 12.3.1) | 118,814 | 113,825 | 89,331 | 174,612 | 164,756 | 132,998 | - | - |
BNDES (5) | | | | | | | | |
Financing for investments in gas pipelines (Note 21.5) | - | - | - | 6,373 | 12,743 | 6,526 | (897) | (1,073) |
Financing for the Mauá HPP and its Associated Transmission System (Note 21.7) | - | - | - | 138,885 | 56,632 | - | (6,090) | (3,769) |
BNDESPAR (5) | | | | | | | | |
Debentures - Elejor | - | - | - | - | 190,341 | 25,767 | (3,248) | (21,133) |
Dividends payable (1) | - | - | - | 42,601 | 17,149 | 54,218 | - | - |
Investees | | | | | | | | |
Dona Francisca Energética | | | | | | | | |
Purchase of electricity (6) | - | - | - | 5,506 | 5,100 | 5,128 | (61,189) | (60,303) |
Dividends receivable by COPEL | 955 | - | - | - | - | - | - | - |
Sanepar | | | | | | | | |
Dividends receivable by Dominó Holdings | 4,896 | 5,135 | 5,247 | - | - | - | - | - |
Senior management | | | | | | | | |
Wages, social charges, and others (Note 31.3) | - | - | - | - | - | - | (10,881) | (10,266) |
Pension and healthcare plans (Note 23) | - | - | - | - | - | - | (479) | (222) |
Other related parties | | | | | | | | |
Petrobras | | | | | | | | |
Lease of Araucária TPP (Note 35.2) | 4,296 | 550 | 7,474 | - | - | - | 50,000 | 40,583 |
Supply and transport of gas (7) | 177 | 188 | 949 | - | - | - | 11,644 | 11,422 |
Purchase of gas for resale (7) | - | - | - | 25,720 | 23,166 | 36,775 | (144,519) | (128,818) |
Advance payment to suppliers (7) | 9,902 | 8,290 | 3,196 | - | - | - | - | - |
Dividends payable (7) | - | - | - | 2,359 | 2,016 | 1,892 | - | - |
Mitsui Gás e Energia do Brasil Ltda. (8) | | | | | | | | |
Dividends payable | - | - | - | 2,359 | 2,016 | 1,892 | - | - |
Paineira Participações S.A. | | | | | | | | |
Dividends payable | - | - | - | - | 2,145 | 401 | - | - |
COPEL Foundation(Fundação COPEL) | | | | | | | | |
Rent of administrative facilities | - | - | - | - | - | - | (8,401) | (7,649) |
Pension and healthcare plans (Note 23) | - | - | - | 408,463 | 375,481 | 352,509 | - | - |
Instit. de Tecnol. p/ o Desenvolvimento - Lactec (9) | | | | | | | | |
Services rendered and R&D | 28,064 | 23,419 | 11,509 | 433 | 211 | 16 | (9,170) | (7,643) |
The amounts resulting from the operating activities of Copel Distribuição involving related parties are billed at the rates approved by ANEEL, and those of Copel Telecomunicações are accounted for according to terms and conditions similar to those in effect in transactions with independent parties.
1) In 2010, out of the total dividends proposed to the Government of the State of Paraná and to BNDESPAR, in the amounts of R$83,366 and R$59,826, the Company made advance payments during 2010 of R$25,226 and R$17,225, respectively.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
2) Agreement for renegotiation of power bills andLuz FraternaProgram bills with Copel Distribuição, in the original amount of R$84,883, and agreement for renegotiation of the bills for internet connection at public schools with Copel Telecomunicações, in the amount of R$12,000. These agreements were signed on April 20, 2007, for payment in 45 monthly installments, restated according to the SELIC interest rate, generating the financial revenues shown in the table above.
3) TheLuz FraternaProgram, created under Law no. 491, dated September 11, 2003, allows the State Government to pay for the electricity bills of low income families in Paraná – which have duly applied for the program – provided their consumption does not exceed 100 kWh a month. This benefit is available to residential customers with single phase connections, rural customers with single phase connections or two phase connections with circuit breakers of up to 50 ampères. Applicants must not have more than one electricity bill under their names and must not have any pending debts to Copel.
4) Reimbursement of wages and social charges for employees transferred to the Paraná State Government. The Company set aside a provision in the amount of R$2,036 in connection with the balances as of September 30, 2010 and June 30, 2010.
5) BNDESPAR holds 26.41% of the Company’s common shares and has the right, under a shareholders’ agreement, to appoint two members of the Board of Directors. BNDESPAR is a wholly-owned subsidiary of BNDES, with which the Company has financing agreements, described in Note 21.
6) Power purchase agreement signed by Dona Francisca Energética and Copel Geração e Transmissão, expiring on October 6, 2015.
7) These balances refer to transactions with Petrobras, which holds a 24.5% interest in Compagas, and with its subsidiaries, Petrobras Distribuidora S.A. - BR and Petrobras Gás S.A. – Gaspetro.
The supply and transport of piped gas and the purchase of gas for resale are conducted at market prices and conditions.
Advance payments to suppliers refer to the gas purchase contract covering guaranteed volumes and transport capacity, higher than those actually consumed and used, which contains a future compensation clause. Compagas has the right to receive unused gas in subsequent months, and it may offset amounts under contract but not consumed over a period of up to 10 years. In light of Compagas’ expansion plan and the prospects of increased consumption by the market, Compagas management believes it will consume the accumulated gas volumes as of December 31, 2010 in the next fiscal years.
8) Mitsui Gás e Energia do Brasil Ltda. holds 24.5% of Compagas’ share capital.
9) The Institute of Technology for Development (LACTEC) was constituted on February 6, 1997 as a not for profit organization whose goal is to promote economic, scientific, technological, and social development and the sustainable conservation of the environment. In 2000, it was qualified by the Ministry of Justice, based on Law no. 9,970, as a Public Interest Civil Society Organization (OSCIP), which allows it, among other things, to enter partnerships with government agencies with no need for competitive bidding. Its members are: Copel, the Federal University of Paraná (UFPR), the Engineering Institute of Paraná (IEP), the Paraná Federation of Industries (FIEP), and the Commercial Association of Paraná (ACP).
LACTEC has service and R&D contracts with Copel Geração e Transmissão and Copel Distribuição, which are subject to prior or later control and approval by ANEEL.
The asset balances refer to Energy Efficiency and R&D programs, recorded under current assets, in service in progress, until the respective projects are concluded, pursuant to ANEEL.
38 Insurance
The types of risk coverage and the term of the Company’s main insurance policies are shown below.
Table of Contents
Companhia Paranaense de Energia – Copel
Notes to the Consolidated Financial Statements
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
| | |
Policy | Expiration date | Amount insured |
Specified risks (38.1) | 8/24/2011 | 1,829,168 |
Fire - Company-owned and rented facilities (38.2) | 8/24/2011 | 457,451 |
Civil liability - COPEL (38.3) | 8/24/2011 | 6,000 |
Civil liability - Compagas (38.3) | 8/30/2011 | 4,200 |
Engineering risks - COPEL (38.4) | 8/24/2011 | dependent on each event |
Domestic and international transport - export and import (38.5) | 8/24/2011 | dependent on each event |
Multi-risk - Compagas (38.6) | 8/10/2011 | 5,767 |
Multi-risk - Compagas (38.6) | 9/20/2011 | 720 |
Multi-risk - Elejor (38.6) | 6/5/2011 | 924 |
Vehicles (38.7) | 8/20/2011 | market value |
Miscellaneous risks (38.8) | 8/24/2011 | 732 |
Operational risks - Elejor (38.9) | 9/25/2011 | 541,852 |
Operational risks - UEG Araucária (38.10) | 5/31/2011 | 449,723 |
Court guarantee (38.11) | 5/2/2012 | 58,473 |
Performance bond - Copel (38.12) | 1/15/2013 | 14,700 |
Performance bond - Copel (38.12) | 4/1/2013 | 5,082 |
Performance bond - Copel (38.12) | 7/30/2015 | 63,313 |
38.1 Insurance against specified risks
This policy covers substations and power plants, listing their main equipment and respective insured amounts. It provides basic coverage against fire, lightning strikes, explosions of any kind, and additional coverage against potential electrical damage, miscellaneous risks, and risk to electronics and computers.
38.2 Fire insurance
This policy covers both Company-owned and rented facilities and part of their contents. It ensures payment of reparations to the insurance holder or property owner for the damages resulting from basic fire hazards, lightning strikes, and explosions of any kind, plus additional coverage against windstorms.
38.3 Civil liability insurance
This insurance provides coverage against liability for involuntary damages, bodily and/or material and/or moral, caused to third-parties as a result of the Company’s commercial and/or industrial operations.
38.4 Insurance against engineering risks - Copel
This insurance provides coverage against risks of installation, assembly, disassembly, and testing of new equipment, particularly at substations and power plants. Policies are purchased before each risk event, according to the occurrence and need for coverage against risks of carrying out engineering services.
38.5 Transport insurance
This insurance provides coverage against losses and damages caused to products transported by any appropriate means within both the domestic and foreign market and during import and export operations to and from foreign markets. Policies are purchased before each risk event, and are basically used to cover the transport of electrical, electronic, and telecommunications equipment.
38.6 Multi-risk insurance
This policy comprises the assets of the Company and provides coverage against potential damages caused by fire, lighting strikes, explosions, electrical malfunctions, risks to electronic equipment, recovery of records and documents, windstorms, smoke, and theft or aggravated larceny.
Schedule A to Item 18
Condensed unconsolidated financial information of Companhia Paranaense de Energia -Copel
The condensed unconsolidated financial information of Companhia Paranaense de Energia -Copel, as of December 31, 2010 and 2009 and for each of the two years in the period ending on December 31, 2010, presented herein was prepared using the same accounting policies as described in Note 2 to Company s consolidated financial statements, except that the investment caption presented in Company s unconsolidated condensed balance sheet was measured under the equity method, instead of being measured at fair value or at cost, as required by International Financial Reporting Standards ( IFRS ) issued by the International Accounting Standards Board ( IASB ).
All amounts expressed in thousands of Brazilian reais, unless otherwise stated.
(a) Condensed statements of financial position
| | | |
| December 31, |
| 2010 | | 2009 |
Assets | | | |
Current assets | | | |
Cash and cash equivalents | 89,822 | | 479,044 |
Bonds and securities | 175 | | 79,120 |
Dividends receivable | 889,823 | | 164,477 |
Income tax and social contribution | 122,995 | | 109,383 |
Other receivables | - | | 2 |
|
| 1,102,815 | | 832,026 |
|
Noncurrent assets | | | |
Judicial deposits | 230,235 | | 52,954 |
Other receivables | - | | 1,759 |
Deferred income tax and social contribution | 144,757 | | 68,146 |
Receivables from related parties | 1,068,002 | | 988,421 |
|
| 1,442,994 | | 1,111,280 |
|
Investments | 10,108,610 | | 9,718,656 |
|
| 11,551,604 | | 10,829,936 |
|
| 12,654,419 | | 11,661,962 |
| | | |
Liabilities and shareholders equity | | | |
Current liabilities | | | |
Income tax and social contribution | 14,985 | | - |
Other tax payable | 82,128 | | 95,932 |
Loans and financing | 17,860 | | 15,868 |
Debentures | 621,157 | | 17,238 |
Dividends payable | 158,916 | | 84,630 |
Other | 745 | | 910 |
|
|
| 895,791 | | 214,578 |
|
|
Noncurrent liabilities | | | |
F-140
| | | |
Affiliates and subsidiaries | 3,675 | | 1,109 |
Tax payable | 20,076 | | 82,792 |
Deferred income taxes and social contribution | 25,297 | | 25,297 |
Loans and financing | 380,997 | | 388,254 |
Debentures | - | | 600,000 |
Reserve for risks | 298,460 | | 53,934 |
|
| 728,505 | | 1,151,386 |
|
Equity | | | |
Share capital | 6,910,000 | | 4,460,000 |
Capital reserves | - | | 838,340 |
Equityvaluation adjustments | 1,559,516 | | 1,660,634 |
Legal reserves | 478,302 | | 428,912 |
Retained earnings | 2,056,526 | | 2,908,112 |
Additional proposed dividends | 25,779 | | - |
|
| 11,030,123 | | 10,295,998 |
|
Total liabilities and equity | 12,654,419 | | 11,661,962 |
(b) Condensed statement of operations
| | | |
| December 31, |
| 2010 | | 2009 |
Gross profit | - | | - |
|
Other operating revenues (expenses) | | | |
General and administrative expenses | (13,272) | | (75,140) |
Other revenues (expenses), net | (239,168) | | 187,068 |
Result of equity in investees | 1,212,861 | | 814,032 |
|
| 960,421 | | 925,960 |
|
Operating income before financial results | 960,421 | | 925,960 |
|
Financial income (expenses) | | | |
Financial revenues | 120,501 | | 133,892 |
Financial expenses | (134,393) | | (211,757) |
|
| (13,892 ) | | (77,865 ) |
|
Operating income | 946,529 | | 848,095 |
|
Income tax and social contribution | | | |
Income tax and social contribution | (35,332) | | - |
Deferred income tax and social contribution | 76,610 | | (56,319 ) |
| 41,278 | | (56,319) |
|
Net income for the period | 987,807 | | 791,776 |
|
Basic and diluted net earning per share attributed to parent | | | |
company shareholders in reais | | | |
Class A preferred shares | 5,2075 | | 3,7066 |
Class B preferred shares | 3,7904 | | 3,0389 |
Common shares | 3,4456 | | 2,7624 |
F-141
(c) Condensed statements of cash flows
| | | |
| December 31, |
| 2010 | | 2009 |
| | | |
Net cash generated (used) by operating activities | (214,706) | | 712,902 |
| | | |
Cash flows from investing activities | | | |
Bonds and securities | 78,957 | | 291 |
Loans to related parties | - | | (15,000) |
Additions to investments | (72,078) | | (150) |
Net cash generated (used) by investing activities | 6,879 | | (14,859) |
| | | |
Cash flows from financing activities | | | |
Payment of the principal amount of debentures | - | | (133,360) |
Dividends and interest on capital paid | (181,395) | | (404,094) |
| | | |
Net cash generated (used) by financing activities | 181,395 | | (537,454) |
| | | |
Increase (decrease) in cash and cash equivalents | (389,222) | | 160,589 |
| | | |
Cash and cash equivalents at the beginning of the period | 479,044 | | 318,455 |
Cash and cash equivalents at the end of the period | 89,822 | | 479,044 |
| | | |
Variation in cash and cash equivalents | (389,222) | | 160,589 |
| | | |
During the years ended December 31, 2010 and 2009, we received R$ 169,735 and R$ 867,895, respectively from dividends and interest on own capital paid by our investees.
Additional disclosures relating to Companhia Paranaense de Energia - Copel unconsolidated condensed financial information presented above are as follows:
| |
• | Recoverable Taxes- As of December 31, 2010 and 2009 Companhia Paranaense de Energia -Copel recorded part of the tax credits referring to tax loss carryforwards, based on expectations offuture taxableincome for income tax and social contribution up to a period of 10 years. |
|
|
• | Related Parties:The Company has the following balances outstanding with related parties: |
| | | |
| December 31, |
| 2010 | | 2009 |
Noncurrent assets | | | |
|
Copel Distribuição | 772,214 | | 723,003 |
Elejor | 295,788 | | 265,418 |
|
Total | 1,068,002 | | 988,421 |
F-142
| |
• | Investments- As of December 31, 2010 and 2009, investments in subsidiaries are comprisedas follows: |
|
| | | |
| December 31, |
| 2010 | | 2009 |
|
Copel Geração e Transmissão | 5,726,083 | | 5,783,192 |
Copel Distribuição | 3,316,811 | | 3,051,476 |
Dominó Holdings S.A. | 325,342 | | 309,756 |
Copel Telecomunicações | 241,362 | | 221,722 |
Other Investments | 499,012 | | 352,510 |
|
| 10,108,610 | | 9,718,656 |
| |
• | Dividends receivable- The dividends receivable are comprised as follows: |
| | | |
| December 31, |
| 2010 | | 2009 |
Investees and subsidiaries | | | |
Copel Geração e Transmissão | 510,952 | | 37,675 |
Copel Distribuição | 355,968 | | 111,268 |
Compagas | 4,910 | | 4,196 |
Dominó Holdings | 4,644 | | 4,648 |
Copel Telecomunicações | 10,474 | | - |
Elejor | - | | 5,005 |
Centrais Eólicas do Paraná | 1,920 | | 1,685 |
Dona Francisca Energética | 955 | | - |
|
Total | 889,823 | | 164,477 |
| |
• | Debentures- The information related to the Company s debentures is disclosed in note 22,item 22.1. |
|
• | Reserve for risks- Companhia Paranaense de Energia - Copel recorded reserves for risksmainly related to Cofins and PIS/PASEP. |
|
The provisions for risks are shown below:
| | | | | |
| December 31, |
| 2010 | | 2009 | |
| | | Judicial | | Judicial |
| Risks | | Deposits | Risks | Deposits |
|
Regulatory | 10,296 | | - | 9,249 | - |
Civil | 7,883 | | - | 328 | - |
Tax: | | | | | |
Tax claims | 280,281 | | 26,166 | 44,357 | 27,004 |
|
| 298,460 | | 26,166 | 53,934 | 27,004 |
Restriction of transfer of funds from subsidiaries - The subsidiaries described below qualify as either concessionaires of public services or independent power producers. As such, any transfer of funds to the respective parent company, in the form of loans or advances, requires approvalby ANEEL. This regulatory restriction does not apply to cash dividends determined in accordance with the Brazilian Corporate Law.
F-143
In addition, Copel G&T has certain financing agreements with the Brazilian National Development Bank ( BNDES ) under which BNDES approval is required for Copel G&T to pay cash dividends exceeding 30% of its net profit. Since BNDES has always approved Copel G&T s requests to pay cash dividends in excess of 30% of its net profit and this restriction has not affected Copel G&T s ability to pay cash dividends or parent company s ability to meet its cash obligations, management deemed it to be a perfunctory clause.
As of December 31, 2010, total restricted subsidiaries net assets amount to R$ 9,825,339 composed as follows:
| |
| 2010 |
|
Copel Geração e Transmissão S.A. | 5,726,083 |
Copel Distribuição S.A. | 3,316,811 |
UEG Araucária Ltda, | 644,229 |
Centrais Elétricas Rio Jordão Elejor | 138,216 |
|
Total | 9,825,339 |
F-144