Investments | 18.1 Changes in investments Balance as of January 1, 2017 Restated Equity Investment/ Advance for future capital increase Amorti- zation Proposed dividends and JCP Other (a) Balance as of December 31, 2017 Joint Ventures (18.3) Dominó Holdings (18.4) 81,526 (568) - - (5,144) (75,814) - Voltalia São Miguel do Gostoso I 75,563 (565) - - - - 74,998 Voltalia São Miguel do Gostoso - authorization rights 11,140 - - (367) - - 10,773 Paraná Gás 37 (34) - - - - 3 Costa Oeste 37,232 (2,566) - - (1,020) - 33,646 Marumbi 94,878 (9,537) - - - - 85,341 Transmissora Sul Brasileira 69,369 (5,009) - - - - 64,360 Caiuá 60,057 (4,020) - - - - 56,037 Integração Maranhense 122,253 (8,852) - - - - 113,401 Matrinchã 792,069 57,376 - - (13,626) - 835,819 Guaraciaba 398,969 25,377 - - (6,026) - 418,320 Paranaíba 147,213 17,020 2,082 - (4,042) - 162,273 Mata de Santa Genebra 232,240 19,477 210,920 - (3,263) - 459,374 Cantareira 161,855 3,879 35,205 - (921) - 200,018 2,284,401 91,978 248,207 (367) (34,042) (75,814) 2,514,363 Associates Dona Francisca Energética (18.5) 32,766 8,876 - - (11,821) - 29,821 Foz do Chopim Energética (18.5) 13,967 6,645 - - (7,528) - 13,084 Dominó Holdings - 4 - - - 2,453 2,457 Other 12,016 (5,764) 36 2,872 - 396 9,556 58,749 9,761 36 2,872 (19,349) 2,849 54,918 Investment property 1,362 - - - - - 1,362 2,344,512 101,739 248,243 2,505 (53,391) (72,965) 2,570,643 (a) Of the total amount of R$75,814, R$73,361 refers to capital decrease and R$2,453 refers to the change in the investment of a Joint venture to an Associate. Balance as of January 1, 2016 Restated Equity Equity valuation adjustments Investment Advance for future capital increase Amorti- zation Proposed dividends and JCP Other Balance as of December 31, 2016 Joint Ventures (18.3) Dominó Holdings (a) 242,652 37,492 (375) - - (123,260) (74,983) 81,526 Voltalia São Miguel do Gostoso I 72,249 4,345 - - - (1,031) - 75,563 Voltalia São Miguel do Gostoso - authorization rights 11,507 - - - (367) - - 11,140 Paraná Gás 106 (69) - - - - - 37 Costa Oeste 32,631 7,372 - - - (2,771) - 37,232 Marumbi 75,914 16,188 - 3,520 - (744) - 94,878 Transmissora Sul Brasileira 67,563 1,806 - - - - - 69,369 Caiuá 51,271 8,143 - - - 643 - 60,057 Integração Maranhense 104,286 15,934 - 1,569 - 464 - 122,253 Matrinchã 697,912 41,910 - 67,345 - (15,098) - 792,069 Guaraciaba 298,794 11,194 - 90,564 - (1,583) - 398,969 Paranaíba 100,726 12,847 - 36,691 - (3,051) - 147,213 Mata de Santa Genebra 26,903 (2,578) - 207,915 - - - 232,240 Cantareira 60,105 5,155 - 97,431 - (836) - 161,855 1,842,619 159,739 (375) 505,035 (367) (147,267) (74,983) 2,284,401 Associates Sanepar (b) 311,679 43,120 (479) - - (19,372) (334,948) - Dona Francisca Energética (18.5) 32,234 7,901 - - - (7,369) - 32,766 Foz do Chopim Energética (18.5) 15,574 10,675 - - - (12,282) - 13,967 Other 9,905 (55,024) - 57,135 - - - 12,016 369,392 6,672 (479) 57,135 - (39,023) (334,948) 58,749 Other investments 20,473 - 570 - - - (19,681) 1,362 2,232,484 166,411 (284) 562,170 (367) (186,290) (429,612) 2,344,512 (a) The amount of (R$74,983) refers to the capital reduction of the investee. (b) Transfer to Other temporary investments at 11.24.2016 Balance as of January 1, 2015 Equity Equity valuation adjustments Investment/ Advance for future capital increase Proposed dividends and JCP Amortization Balance as of December 31, 2015 Restated Joint Ventures Dominó Holdings 225,334 24,767 8,625 - (16,074) - 242,652 Voltalia São Miguel do Gostoso I 52,421 (99) - 20,055 (128) - 72,249 Voltalia São Miguel do Gostoso - authorization rights 11,693 - - - - (186) 11,507 Paraná Gás - (8) - 114 - - 106 Costa Oeste 23,924 7,506 - 2,983 (1,782) - 32,631 Marumbi 63,747 13,056 - 2,211 (3,100) - 75,914 Transmissora Sul Brasileira 73,291 (6,393) - 665 - - 67,563 Caiuá 44,761 8,579 - - (2,069) - 51,271 Integração Maranhense 91,835 14,348 - 2,352 (4,249) - 104,286 Matrinchã 443,262 327 - 254,323 - - 697,912 Guaraciaba 145,979 (17,136) - 169,951 - - 298,794 Paranaíba 68,308 3,018 - 29,400 - - 100,726 Mata de Santa Genebra 26,151 (2,004) - 2,756 - - 26,903 Cantareira 15,273 1,550 - 43,650 (368) - 60,105 1,285,979 47,511 8,625 528,460 (27,770) (186) 1,842,619 Associates Sanepar 282,311 34,720 11,035 - (16,387) - 311,679 Dona Francisca Energética 53,908 (1,077) - - (20,597) - 32,234 Foz do Chopim Energética 14,907 11,996 - - (11,329) - 15,574 Other 2,567 (5,560) - 12,898 - - 9,905 353,693 40,079 11,035 12,898 (48,313) - 369,392 Other investments 20,478 - (5) - - - 20,473 1,660,150 87,590 19,655 541,358 (76,083) (186) 2,232,484 18.2 Subsidiaries with non-controlling interest 18.2.1 Summarized financial information Compagás Elejor UEG Araucária 12.31.2017 12.31.2016 12.31.2017 12.31.2016 12.31.2017 12.31.2016 Restated 01.01.2016 Restated ASSETS 632,910 526,477 675,450 708,688 507,060 529,251 944,521 Current assets 151,966 135,292 77,216 76,231 99,101 162,814 563,018 Noncurrent assets 480,944 391,185 598,234 632,457 407,959 366,437 381,503 LIABILITIES 632,910 526,477 675,450 708,688 507,060 529,251 944,521 Current liabilities 147,743 180,133 164,574 142,222 38,386 62,253 173,420 Noncurrent liabilities 87,409 46,716 449,149 486,765 22,470 20,422 16,847 Equity 397,758 299,628 61,727 79,701 446,204 446,576 754,254 STATEMENT OF INCOME Operating revenues 515,563 542,822 291,597 263,686 129,084 57,432 1,434,180 Operating costs and expenses (309,213) (534,817) (93,230) (96,321) (121,883) (259,324) (1,120,473) Financial results (25,612) (1,422) (54,254) (93,717) 5,302 18,499 (49,186) Equity in income of subsidiaries - - - - (5,777) (55,284) (4,955) Income tax and social contribution (66,785) (1,632) (47,893) (24,525) (7,098) 46,358 (120,692) Net income (loss) 113,953 4,951 96,220 49,123 (372) (192,319) 138,874 Other comprehensive income (251) 132 - - - - - Total comprehensive income 113,702 5,083 96,220 49,123 (372) (192,319) 138,874 STATEMENTS OF CASH FLOWS Cash flows from operational activities 83,661 32,714 143,911 104,136 (86,840) 65,203 374,658 Cash flows from investiment activities (14,268) (25,975) (1,461) (1,465) 118,460 21,587 7,904 Cash flows from financing activities (20,623) (751) (143,028) (105,843) - (200,000) (252,670) TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS 48,770 5,988 (578) (3,172) 31,620 (113,210) 129,892 Cash and cash equivalents at the beginning of the year 35,309 29,321 38,483 41,655 19,644 132,854 2,962 Cash and cash equivalents at the end of the year 84,079 35,309 37,905 38,483 51,264 19,644 132,854 CHANGE IN CASH AND CASH EQUIVALENTS 48,770 5,988 (578) (3,172) 31,620 (113,210) 129,892 18.2.2 Changes in equity attributable to non-controlling shareholders Participation in capital stock Compagás: 49% Elejor: 30% UEG Araucária: 20% Consolidated Balance as of January 1, 2015 136,233 25,445 190,413 352,091 Income for the year 11,304 12,937 27,775 52,016 Other comprehensive income 495 - - 495 Dividends (3,128) (16,182) (67,339) (86,649) Balance as of December 31, 2015- restated 144,904 22,200 150,849 317,953 Income (loss) for the year - restated 2,425 14,736 (38,461) (21,300) Other comprehensive income 65 - - 65 Deliberation of additional dividends proposed - - (23,072) (23,072) Distribution of dividends with retained earnings - (9,342) - (9,342) Dividends (576) (3,684) - (4,260) Balance as of December 31, 2016 - restated 146,818 23,910 89,316 260,044 Income (loss) for the year 55,837 28,866 (74) 84,629 Other comprehensive income (123) - - (123) Deliberation of additional dividends proposed - (11,053) - (11,053) Dividends (7,631) (23,205) - (30,836) Balance as of December 31, 2017 194,901 18,518 89,242 302,661 18.3 Total balances of the groups of assets, liabilities, net income and share in commitments and contingent liabilities of the main joint ventures Voltalia Costa Oeste Marumbi Transmissora Sul Brasileira Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira 12.31.2017 . ASSETS 155,272 99,028 162,155 659,464 230,743 466,783 2,774,973 1,428,247 1,698,213 1,722,063 952,670 Current assets 2,141 7,791 10,314 56,604 22,895 44,594 297,331 139,920 233,065 107,568 6,046 Cash and cash equivalents 3 2,685 1,949 25,547 1,626 2,224 116,256 34,364 29,066 96,244 5,169 Other current assets 2,138 5,106 8,365 31,057 21,269 42,370 181,075 105,556 203,999 11,324 877 Noncurrent assets 153,131 91,237 151,841 602,860 207,848 422,189 2,477,642 1,288,327 1,465,148 1,614,495 946,624 . LIABILITIES 155,272 99,028 162,155 659,464 230,743 466,783 2,774,973 1,428,247 1,698,213 1,722,063 952,670 Current liabilities 2,214 3,817 6,386 220,845 23,608 71,563 140,515 71,818 124,764 12,630 9,706 Financial liabilities - 3,124 5,220 212,618 7,427 13,240 48,686 32,627 53,317 - - Other current liabilities 2,214 693 1,166 8,227 16,181 58,323 91,829 39,191 71,447 12,630 9,706 Noncurrent liabilities - 29,239 49,093 116,818 92,774 163,790 928,706 502,713 911,107 792,519 534,764 Financial liabilities - 24,751 38,651 106,174 64,081 103,755 712,198 388,806 638,779 703,897 439,192 Other noncurrent liabilities - 4,488 10,442 10,644 28,693 60,035 216,508 113,907 272,328 88,622 95,572 Equity 153,058 65,972 106,676 321,801 114,361 231,430 1,705,752 853,716 662,342 916,914 408,200 STATEMENT OF INCOME Net operating income - 11,837 19,498 53,374 (2,904) (14,460) 403,891 208,444 320,302 588,123 392,766 Operating costs and expenses (113) (15,765) (29,086) (63,752) (5,194) (4,245) (183,660) (93,369) (150,984) (434,779) (347,771) Financial results 9 (1,841) (3,140) (26,994) (6,017) (9,070) (47,331) (36,981) (59,132) (94,512) (35,207) Equity in income of subsidiaries (1,048) - - - - - - - - - - Income tax and social contribution - 737 807 12,330 5,908 9,709 (55,808) (26,303) (40,717) (19,955) (1,871) Net income (loss) (1,152) (5,032) (11,921) (25,042) (8,207) (18,066) 117,092 51,791 69,469 38,877 7,917 Other comprehensive income - - - - - - - - - - - Total comprehensive income (1,152) (5,032) (11,921) (25,042) (8,207) (18,066) 117,092 51,791 69,469 38,877 7,917 Investment interest - % 49.0 51.0 80.0 20.0 49.0 49.0 49.0 49.0 24.5 50.1 49.0 Investment book value 74,998 33,646 85,341 64,360 56,037 113,401 835,819 418,320 162,273 459,374 200,018 Dominó (a) Voltalia Costa Oeste Marumbi Transmissora Sul Brasileira Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira 12.31.2016 . ASSETS 180,049 156,422 112,601 185,888 696,381 255,276 513,186 2,583,118 1,247,036 1,284,733 1,050,330 525,446 Current assets 24,725 2,177 9,892 12,614 51,963 26,820 49,355 273,185 107,429 41,648 59,160 1,242 Cash and cash equivalents 5,340 41 4,323 3,324 23,295 1,435 115 118,196 16,284 3,051 47,792 157 Other current assets 19,385 2,136 5,569 9,290 28,668 25,385 49,240 154,989 91,145 38,597 11,368 1,085 Noncurrent assets 155,324 154,245 102,709 173,274 644,418 228,456 463,831 2,309,933 1,139,607 1,243,085 991,170 524,204 . LIABILITIES 180,049 156,422 112,601 185,888 696,381 255,276 513,186 2,583,118 1,247,036 1,284,733 1,050,330 525,446 Current liabilities 13,669 2,212 8,003 17,760 33,949 26,776 76,137 120,886 41,099 83,078 523,351 140,759 Financial liabilities - - 3,110 5,190 25,153 7,387 13,188 52,625 9,928 45,939 489,017 65,697 Other current liabilities 13,669 2,212 4,893 12,570 8,796 19,389 62,949 68,261 31,171 37,139 34,334 75,062 Noncurrent liabilities - - 31,594 49,531 315,589 105,934 187,554 845,764 391,712 600,784 63,427 54,373 Financial liabilities - - 27,426 43,171 308,859 70,633 115,732 747,709 378,528 561,700 - - Other noncurrent liabilities - - 4,168 6,360 6,730 35,301 71,822 98,055 13,184 39,084 63,427 54,373 Equity 166,380 154,210 73,004 118,597 346,843 122,566 249,495 1,616,468 814,225 600,871 463,552 330,314 . STATEMENT OF INCOME Net operating income - - 20,433 37,559 56,553 38,148 64,428 433,833 310,380 322,855 570,237 337,614 Operating costs and expenses (969) (122) (3,341) (11,906) (12,042) (4,008) (2,851) (237,779) (204,412) (185,789) (497,852) (321,966) Financial results (24,062) 5 (1,213) (3,596) (32,674) (6,432) (10,934) (66,462) (73,693) (58,703) (80,255) 225 Equity in income of subsidiaries 101,543 8,987 - - - - - - - - - - Income tax and social contribution - - (1,426) (1,822) (2,810) (11,355) (18,125) (44,061) (9,429) (25,924) 2,724 (5,354) Net income 76,512 8,870 14,453 20,235 9,027 16,353 32,518 85,531 22,846 52,439 (5,146) 10,519 Other comprehensive income (9,669) - - - - - - - - - - - Total comprehensive income 66,843 8,870 14,453 20,235 9,027 16,353 32,518 85,531 22,846 52,439 (5,146) 10,519 Investment interest - % 49.0 49.0 51.0 80.0 20.0 49.0 49.0 49.0 49.0 24.5 50.1 49.0 Investment book value 81,526 75,563 37,232 94,878 69,369 60,057 122,253 792,069 398,969 147,213 232,240 161,855 (a) Balances adjusted to accounting practices. As at December 31, 2017, Copel's interest in the commitments assumed from its joint ventures is equivalent to R$141,744 (R$503,546 as at December 31, 2016) and in contingent liabilities is equivalent to R$38,218 (R$834 as at December 31, 2016). 18.4 Dominó Holdings S.A. At the Extraordinary General Meeting held on March 13, 2017, the shareholders approved the capital reduction of Dominó Holding, without cancellation of shares, through the delivery of all common shares issued by Sanepar, owned by Dominó Holdings, in the proportion of its interests. As a consequence, Copel Energia became the direct holder of 7,956,306 common shares of Sanepar, measured at their fair value at R$73,361, determined based on the discounted cash flow method. These shares were settled on December 18, 2017, as per Note 16.1. 18.5 Total balances of the groups of assets, liabilities, net income and share in contingent liabilities of the main associates Dona Francisca Foz do Chopim 12.31.2017 12.31.2016 12.31.2017 12.31.2016 ASSETS 138,079 151,563 61,163 48,937 Current assets 10,304 19,311 21,553 11,043 Noncurrent assets 127,775 132,252 39,610 37,894 . LIABILITIES 138,079 151,563 61,163 48,937 Current liabilities 4,144 5,306 1,808 2,336 Noncurrent liabilities 4,443 3,982 22,776 7,553 Equity 129,492 142,275 36,579 39,048 . STATEMENT OF INCOME Net operating income 70,716 70,208 40,441 40,762 Operating costs and expenses (30,379) (34,074) (21,124) (10,130) Financial income (expense) 835 1,453 809 795 Income tax and social contribution (2,632) (3,275) (1,547) (1,580) Net income 38,540 34,312 18,579 29,847 Other comprehensive income - - - - Total comprehensive income 38,540 34,312 18,579 29,847 Investment interest - % 23.0303 23.0303 35.77 35.77 Investment book value 29,821 32,766 13,084 13,967 As at December 31, 2017, Copel's interest in the contingent liabilities of its associates is equivalent to R$58,194 (R$55,565 as at December 31, 2016). |