SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
For the month of June, 2023
Commission File Number 1-14668
COMPANHIA PARANAENSE DE ENERGIA
(Exact name of registrant as specified in its charter)
Energy Company of Paraná
(Translation of Registrant's name into English)
José Izidoro Biazetto, 158
81200-240 Curitiba, Paraná
Federative Republic of Brazil
+55 (41) 3331-4011
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F ___X___ Form 40-F _______
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____
Companhia Paranaense de Energia
Corporate Taxpayer ID (CNPJ/MF) 76.483.817/0001-20
Publicly-Held Company - CVM 1431-1
www.copel.com copel@copel.com
Rua José Izidoro Biazetto, 158, Bloco A, Mossunguê - Curitiba - PR
ZIP 81200-240
INTERIM FINANCIAL INFORMATION
March / 2023
COMPANHIA PARANAENSE DE ENERGIA – COPEL
CONTENTS | |
FINANCIAL STATEMENTS | 3 |
Statements of Financial Position | 3 |
Statements of Income | 5 |
Statements of Comprehensive Income | 6 |
Statements of Changes in Equity | 7 |
Statements of Cash Flows | 8 |
NOTES TO THE INTERIM FINANCIAL INFORMATION | 10 |
1. Operations | 10 |
2. Concessions and Authorizations | 15 |
3. Basis of Preparation | 17 |
4. Significant Accounting Policies | 18 |
5. Cash and Cash Equivalents | 19 |
6. Bonds and Securities | 19 |
7. Trade Accounts Receivable | 20 |
8. Net Sectorial Financial Assets and Liabilities | 21 |
9. Accounts Receivables - Concessions | 22 |
10. Contract assets | 23 |
11. Other Receivables | 26 |
12. Taxes | 27 |
13. Prepaid Expenses | 31 |
14. Judicial Deposits | 32 |
15. Investments | 32 |
16. Property, Plant and Equipment | 35 |
17. Intangible assets | 37 |
18. Payroll, Social Charges and Accruals | 39 |
19. Accounts Payable to Suppliers | 39 |
20. Loans and Financing | 40 |
21. Debentures | 44 |
22. Post-employment Benefits | 46 |
23. Sectorial Charges Payable | 47 |
24. Research and Development and Energy Efficiency | 47 |
25. Accounts Payable Related to Concessions | 48 |
26. Right-of-use Asset and Lease Liability | 49 |
27. Other Accounts Payable | 51 |
28. Provisions for Legal Claims and Contingent Liabilities | 51 |
29. Equity | 55 |
30. Net Operating Revenue | 56 |
31. Operating Costs and Expenses | 59 |
32. Financial Results | 62 |
33. Operating Segments | 62 |
34. Financial Instruments | 66 |
35. Related Party Transactions | 80 |
36. Commitments | 83 |
37. Insurance | 84 |
38. Additional information to the Statement of Cash Flows | 84 |
39. Condensed individual financial information of Companhia Paranaense de Energia - Copel | 85 |
40. Subsequent events | 90 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Financial Position
FINANCIAL STATEMENTS
Statements of Financial Position
as of March 31, 2023, and December 31,2022
All amounts expressed in thousands of Brazilian reais
ASSETS | Note | 03.31.2023 | 12.31.2022 |
CURRENT ASSETS | | | |
Cash and cash equivalents | 5 | 2,911,274 | 2,678,457 |
Bonds and securities | 6 | 92 | 93 |
Collaterals and escrow accounts | | 178 | 157 |
Trade accounts receivable | 7 | 3,460,364 | 3,342,050 |
Dividends receivable | | 137,296 | 138,330 |
Sectorial financial assets | 8 | 327,135 | 190,699 |
Accounts receivable - concessions | 9 | 8,563 | 8,603 |
Contract assets | 10 | 242,259 | 220,660 |
Other current receivables | 11 | 998,199 | 897,380 |
Inventories | | 223,225 | 194,850 |
Income tax and social contribution receivable | | 374,536 | 355,065 |
Other current recoverable taxes | 12.2 | 1,208,196 | 1,239,694 |
Prepaid expenses | 13 | 69,775 | 60,076 |
Receivable from related parties | 35 | 1,430 | 1,135 |
| | 9,962,522 | 9,327,249 |
NONCURRENT ASSETS | | | |
Long Term Assets | | | |
Bonds and securities | 6 | 501,700 | 430,963 |
Other temporary investments | | 26,802 | 25,619 |
Trade accounts receivable | 7 | 117,630 | 109,819 |
Judicial deposits | 14 | 631,837 | 632,458 |
Sectorial financial assets | 8 | 109,045 | 190,699 |
Accounts receivable - concessions | 9 | 2,403,465 | 2,269,690 |
Contract assets | 10 | 7,536,312 | 7,452,019 |
Other noncurrent receivables | 11 | 1,372,447 | 931,452 |
Income tax and social contribution receivable | | 128,108 | 127,824 |
Deferred income tax and social contribution | 12.1 | 1,637,997 | 1,644,299 |
Other noncurrent recoverable taxes | 12.2 | 2,481,902 | 2,627,293 |
Prepaid expenses | 13 | 247 | 10 |
| | 16,947,492 | 16,442,145 |
Investments | 15 | 3,435,680 | 3,325,731 |
Property, plant and equipment | 16 | 11,189,018 | 10,069,468 |
Intangible assets | 17 | 11,274,717 | 10,277,727 |
Right-of-use asset | 26 | 255,034 | 261,380 |
| | 43,101,941 | 40,376,451 |
TOTAL ASSETS | | 53,064,463 | 49,703,700 |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Financial Position
Statements of Financial Position
as of March 31, 2023, and December 31,2022 (continuation)
All amounts expressed in thousands of Brazilian reais
LIABILITIES | Note | 03.31.2023 | 12.31.2022 |
CURRENT LIABILITIES | | | |
Payroll, social charges and accruals | 18 | 247,831 | 252,789 |
Accounts payable to suppliers | 19 | 1,962,380 | 2,090,022 |
Income tax and social contribution payable | | 81,503 | 156,191 |
Other taxes due | 12.2 | 367,540 | 303,606 |
Loans and financing | 20 | 336,274 | 278,838 |
Debentures | 21 | 1,468,414 | 1,346,347 |
Dividend payable | | 484,759 | 482,325 |
Post-employment benefits | 22 | 86,404 | 73,814 |
Sectorial charges payable | 23 | 42,338 | 46,488 |
Research and development and Energy efficiency | 24 | 376,147 | 370,244 |
Accounts payable related to concession | 25 | 105,228 | 105,003 |
Sectorial financial liabilities | 8 | 208,178 | 433,914 |
Lease liability | 26 | 66,254 | 64,870 |
Other accounts payable | 27 | 713,962 | 601,619 |
PIS and Cofins to be refunded to consumers | 12.2.1 | 815,321 | 550,527 |
| | 7,362,533 | 7,156,597 |
NONCURRENT LIABILITIES | | | |
Accounts payable to suppliers | 19 | 125,339 | 125,448 |
Deferred income tax and social contribution | 12.1 | 1,799,749 | 1,517,682 |
Other taxes due | 12.2 | 631,616 | 633,491 |
Loans and financing | 20 | 5,113,768 | 4,371,525 |
Debentures | 21 | 7,808,247 | 6,457,508 |
Post-employment benefits | 22 | 994,854 | 996,223 |
Research and development and Energy efficiency | 24 | 256,226 | 244,514 |
Accounts payable related to concession | 25 | 830,715 | 832,539 |
Sectorial financial liabilities | 8 | 50,945 | 49,341 |
Lease liability | 26 | 202,543 | 208,886 |
Other accounts payable | 27 | 1,000,001 | 645,234 |
PIS and Cofins to be refunded to consumers | 12.2.1 | 1,231,291 | 1,444,631 |
Provision for allocation of PIS and Cofins credits | 12.2.1 | 1,876,933 | 1,851,257 |
Provisions for legal claims | 28 | 2,013,174 | 2,037,599 |
| | 23,935,401 | 21,415,878 |
EQUITY | | | |
Attributable to controlling shareholders | | | |
Capital | 29.1 | 10,800,000 | 10,800,000 |
Equity valuation adjustments | 29.2 | 585,053 | 593,382 |
Legal reserve | | 1,512,687 | 1,512,687 |
Profit retention reserve | | 7,911,295 | 7,911,295 |
Accumulated profit | | 634,789 | - |
| | 21,443,824 | 20,817,364 |
Attributable to non-controlling interests | 15.2.2 | 322,705 | 313,861 |
| | 21,766,529 | 21,131,225 |
TOTAL LIABILITIES & EQUITY | | 53,064,463 | 49,703,700 |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Income
Statements of Income
for the three-month periods ended March 31, 2023, and 2022
All amounts expressed in thousands of Brazilian reais
| Note | 03.31.2023 | 03.31.2022 |
CONTINUING OPERATIONS | | | |
NET OPERATING REVENUE | 30 | 5,530,666 | 5,587,749 |
Operating costs | 31 | (4,102,602) | (4,178,804) |
GROSS OPERATING PROFIT | | 1,428,064 | 1,408,945 |
Other operational expenses / income | | | |
Selling expenses | 31 | (781) | (66,890) |
General and administrative expenses | 31 | (256,079) | (196,405) |
Other operational income (expenses), net | 31 | (61,052) | (87,951) |
Equity in earnings of investees | 15 | 104,088 | 112,781 |
| | (213,824) | (238,465) |
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | | 1,214,240 | 1,170,480 |
Financial results | 32 | | |
Financial income | | 240,639 | 259,875 |
Financial expenses | | (573,778) | (473,102) |
| | (333,139) | (213,227) |
OPERATING PROFIT | | 881,101 | 957,253 |
INCOME TAX AND SOCIAL CONTRIBUTION | 12.3 | | |
Current | | (161,823) | (273,849) |
Deferred | | (83,788) | (13,613) |
| | (245,611) | (287,462) |
NET INCOME | | 635,490 | 669,791 |
Attributed to shareholders of the parent company arising from continuing operations | | 626,590 | 664,341 |
Attributed to non-controlling shareholders resulting from continuing operations | 15.2.2 | 8,900 | 5,450 |
BASIC AND DILUTED EARNING PER SHARE | | | |
ATTRIBUTED TO CONTROLLING SHAREHOLDERS - Expressed in Brazilian Reais | 29.3 | | |
Common shares | | | |
Class "A" Preferred shares | | | |
Class "B" Preferred shares | | | |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Comprehensive Income
Statements of Comprehensive Income
for the three-month periods ended March 31, 2023, and 2022
All amounts expressed in thousands of Brazilian reais
| Note | 03.31.2023 | 03.31.2022 |
NET INCOME | | 635,490 | 669,791 |
Other comprehensive income Items that will never be reclassified to profit or loss Items that may be reclassified to profit or loss | 29.2 | | |
Adjustments related to financial assets | | (282) | - |
Taxes on other comprehensive income | | 96 | - |
Total other comprehensive income, net of taxes | | (186) | - |
TOTAL COMPREHENSIVE INCOME | | 635,304 | 669,791 |
Attributed to shareholders of the parent company arising from continuing operations | | 626,460 | 664,341 |
Attributed to non-controlling shareholders resulting from continuing operations | | 8,844 | 5,450 |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Changes in Equity
Statements of Changes in Equity
for the three-month periods ended March 31, 2023, and 2022
All amounts expressed in thousands of Brazilian reais
| Note | Attributable to controlling shareholders | Attributable to non - controlling interests | Equity Consolidated |
Capital | Equity valuation adjustments | Profit reserves | | Shareholders’ equity |
Deemed cost | Other comprehensive income | Legal reserve | Profit retention reserve | Additional proposed dividends | Accumulated profit |
Balance as of January 1, 2023 | | 10,800,000 | 597,276 | (3,894) | 1,512,687 | 7,911,295 | - | - | 20,817,364 | 313,861 | 21,131,225 |
Net income Other comprehensive income Adjustments related to financial assets | 29.2 | - - | - - | - (130) | - - | - - | - - | 626,590 - | 626,590 (130) | 8,900 (56) | 635,490 (186) |
Total comprehensive income | | - | - | (130) | - | - | - | 626,590 | 626,460 | 8,844 | 635,304 |
Realization - deemed cost, net of taxes | 29.2 | - | (8,199) | - | - | - | - | 8,199 | - | - | - |
Balance as of March 31, 2023 | 10,800,000 | 589,077 | (4,024) | 1,512,687 | 7,911,295 | - | 634,789 | 21,443,824 | 322,705 | 21,766,529 |
| Note | Attributable to controlling shareholders | Attributable to non - controlling interests | Equity Consolidated |
Capital | Equity valuation adjustments | Profit reserves | | Shareholders’ equity |
Deemed cost | Other comprehensive income | Legal reserve | Profit retention reserve | Additional proposed dividends | Accumulated profit |
Balance as of January 1, 2022 | | 10,800,000 | 633,789 | (207,619) | 1,457,087 | 7,785,092 | 1,368,675 | - | 21,837,024 | 338,211 | 22,175,235 |
Net Income | | - | - | - | - | - | - | 664,341 | 664,341 | 5,450 | 669,791 |
Total comprehensive income | | - | - | - | - | - | - | 664,341 | 664,341 | 5,450 | 669,791 |
Realization - deemed cost, net of taxes Interest on equity (JSCP) | | - - | (11,136) - | - - | - - | - - | - - | 11,136 - | - - | - (3,889) | - (3,889) |
Balance as of March 31, 2022 | 10,800,000 | 622,653 | (207,619) | 1,457,087 | 7,785,092 | 1,368,675 | 675,477 | 22,501,365 | 339,772 | 22,841,137 |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Cash Flows
Statements of Cash Flows
for the three-month periods ended March 31, 2023, and 2022
All amounts expressed in thousands of Brazilian reais
| Note | 03.31.2023 | 03.31.2022 |
CASH FLOWS FROM OPERATIONAL ACTIVITIES | | | |
Net income | | 635,490 | 669,791 |
Adjustments to reconcile net income for the period with cash generation from | | | |
operating activities: | | | |
Unrealized monetary and exchange variation and debt charges - net | | 426,041 | 305,700 |
Interest - bonus from the grant of concession agreements under the quota system | 9.2 | (36,944) | (41,919) |
Remuneration of transmission concession contracts | 10.3 | (238,365) | (267,530) |
Income tax and social contribution | 12.3 | 161,823 | 273,849 |
Deferred income tax and social contribution | 12.3 | 83,788 | 13,613 |
Equity in earnings of investees | 15.1 | (104,088) | (112,781) |
Appropriation of post-employment benefits obligations | 22.4 | 68,482 | 66,524 |
Creation for research and development and energy efficiency programs | 24.1 | 40,203 | 41,434 |
Recognition of fair value of assets from the indemnity for the concession | 30 | (25,734) | (42,549) |
Sectorial financial assets and liabilities result | 30 | (269,120) | (357,229) |
Depreciation and amortization | 31 | 352,650 | 320,378 |
Net operating estimated losses, provisions and reversals | 31.4 | (10,723) | 115,948 |
Realization of added value in business combinations | 10.3 | (181) | (180) |
Fair value in energy purchase and sale operations | 30.1 and 31.1 | (50,291) | 21,834 |
Derivatives fair value | | - | 2,907 |
Loss on disposal of accounts receivable related to concession | 9.1 | 30 | 16 |
Loss on disposal of contract assets | 10.1 | 2,834 | 3,636 |
Loss on disposal of property, plant and equipment | 16.2 | 811 | 405 |
Loss on disposal of intangible assets | 17 | 18,252 | 12,943 |
Result of write-offs of use rights of assets and liabilities of leases - net | 26.1 and 26.2 | (4) | (23) |
| | 1,054,954 | 1,026,767 |
Decrease (increase) in assets | | | |
Trade accounts receivable | | 107,912 | 85,124 |
Dividends and interest on own capital received | | 5,860 | 4,127 |
Judicial deposits | | 11,565 | 9,931 |
Sectorial financial assets | 8 | 13,796 | 224,089 |
Other receivables | | (44,699) | 129,138 |
Inventories | | (24,064) | (14,218) |
Income tax and social contribution recoverable | | (8,596) | (23,502) |
Other taxes recoverable | | 91,942 | 49,080 |
Prepaid expenses | | (9,712) | (9,324) |
Related parties | | (295) | - |
| | 143,709 | 454,445 |
Increase (decrease) in liabilities | | | |
Payroll, social charges and accruals | | 40,770 | 42,191 |
Suppliers | | (209,165) | (478,058) |
Other taxes | | 208,575 | 196,852 |
Post-employment benefits | 22.4 | (57,261) | (50,141) |
Sectorial charges due | | (4,150) | 422,789 |
Research and development and energy efficiency | 24.1 | (29,894) | (55,326) |
Payable related to the concession | 25.1 | (29,049) | (26,846) |
Other accounts payable | | 20,647 | 40,232 |
Provisions for legal claims | 28.1 | (73,755) | (65,962) |
| | (133,282) | 25,731 |
CASH GENERATED BY OPERATING ACTIVITIES | | 1,065,381 | 1,506,943 |
Income tax and social contribution paid | | (210,839) | (125,556) |
Loans and financing - interest due and paid | 20.3 | (166,072) | (77,479) |
Debentures - interest due and paid | 21.2 | (142,569) | (115,772) |
Charges for lease liabilities paid | 26.2 | (5,711) | (4,653) |
NET CASH GENERATED FROM OPERATING ACTIVITIES | 540,190 | 1,183,483 |
(continued)
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Consolidated Statements of Cash Flows
Statements of Cash Flows
for the three-month periods ended March 31, 2023, and 2022 (continuation)
All amounts expressed in thousands of Brazilian reais
| Note | 03.31.2023 | 03.31.2022 |
CASH FLOWS FROM INVESTMENT ACTIVITIES | | | |
Financial investments | | (45,745) | 116,514 |
Additions to contract assets | | (507,193) | (534,968) |
Acquisitions of subsidiaries - effect on cash | 1.2 | (912,139) | - |
Additions in investments | 15.1 | (10,780) | (4,830) |
Capital reduction of investees | | - | 61,536 |
Additions to property, plant and equipment | | (35,814) | (170,806) |
Additions to intangible assets | 17.4 | (2,044) | (1,567) |
NET CASH USED FROM INVESTING ACTIVITIES | (1,513,715) | (534,121) |
CASH FLOWS FROM FINANCING ACTIVITIES | | | |
Loans and financing obtained from third parties | | - | 55,788 |
Issue of debentures | 21.2 | 1,300,000 | - |
Transaction costs in the issuing of debentures | 21.2 | (11,325) | - |
Payments of principal - loans and financing | 20.3 | (59,216) | (189,291) |
Payments of principal - debentures | 21.2 | (5,688) | (5,492) |
Amortization of principal of lease liabilities | 26.2 | (17,384) | (12,232) |
Dividends and interest on own capital paid | | (45) | (6) |
NET CASH GENERATED (USED) FROM FINANCING ACTIVITIES | 1,206,342 | (151,233) |
TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS | 232,817 | 498,129 |
Cash and cash equivalents at the beginning of the period Cash and cash equivalents at the end of the period | 5 5 | 2,678,457 2,911,274 | 3,472,845 3,970,974 |
CHANGE IN CASH AND CASH EQUIVALENTS | 232,817 | 498,129 |
| | | |
Notes are an integral part of this interim financial information
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
NOTES TO THE INTERIM FINANCIAL INFORMATION
As of March 31, 2023
All amounts expressed in thousands of Brazilian reais
Companhia Paranaense de Energia (Copel, Company), with its head office located at Rua José Izidoro Biazetto, 158, bloco A, Curitiba - State of Paraná, is a publicly-held mixed capital company controlled by the State of Paraná and its shares are traded at Corporate Governance Level 2 of the Special Listing Segments of B3 S.A. - Brasil, Bolsa Balcão Stock Exchange and on the New York Stock Exchange (NYSE) and on the Madrid Stock Exchange, in the Latin American segment (Latibex).
The core activities of Copel and its subsidiaries, which are regulated by the Brazilian Electricity Regulatory Agency (Aneel), linked to the Brazilian Ministry of Mines and Energy (MME), are to carry out research, study, plan, build and explore the production, transformation, transport, distribution and trading of energy, in any of its forms, mainly electricity. Furthermore, Copel participates in consortiums, in private sector and mixed- capital companies for the purpose of engaging in activities, mainly in areas of energy and natural gas.
On November 24, 2022, Law 21,272 of the State of Paraná authorized the transformation of Copel into a company with dispersed capital and no controlling shareholder (“Corporation”) through a secondary public offering of shares and/or Units issued by the Company and owned by Controller. On December 21, 2022, with legal authorization, the Board of Directors of Copel approved studies to enable the full renewal of the Concessions of Hydroelectric Power Plants Governador Bento Munhoz da Rocha Netto, Governador Ney Braga and Governador José Richa and to analyze fundraising alternatives for the payment of the respective granting bonuses, estimated at R$3,719,428 as per Interministerial Ordinance of the Brazilian Ministry of Mines and Energy and Ministry of Finance - MME/MF No. 01, dated March 30, 2023. The transformation of Copel into a “Corporation” will allow, under the terms of Law 9074/95, to maintain 100% of the Company's interest in the plants. On January 31, 2023, the Board of Directors of Copel approved hiring specialized consultants and technical advisors to assist in the studies and structuring of an eventual offering. The implementation of this transaction is still subject to risks and uncertainties, which include the need for governmental approvals at the state and federal levels, lawsuits seeking to suspend, delay or impede the proposed transaction or its financial model, among others.
| 1.1 | Copel’s equity interests |
Copel has direct and indirect interests in subsidiaries (1.1.1), joint ventures (1.1.2), associates (1.1.3) and joint operations (1.1.4). Until March 31, 2023, there were no changes, acquisitions and disposals in relation to the equity interests as of December 31, 2022, except for the business combination described in Note 1.2.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Subsidiaries | Headquarters | Main activity | Interest |
% | Investor |
Copel Geração e Transmissão S.A. (Copel GeT) | Curitiba/PR | Production and transmission of electricity | 100.0 | Copel |
Copel Distribuição S.A. (Copel DIS) | Curitiba/PR | Distribution of electricity | 100.0 | Copel |
Copel Serviços S.A. (Copel SER) | Curitiba/PR | Production of electricity | 100.0 | Copel |
Copel Comercialização S.A. (Copel COM) | Curitiba/PR | Commercialization of electricity | 100.0 | Copel |
Companhia Paranaense de Gás - Compagás | Curitiba/PR | Distribution of pipeline gas | 51.0 | Copel |
Elejor - Centrais Elétricas do Rio Jordão S.A. | Curitiba/PR | Production of electricity | 70.0 | Copel |
UEG Araucária S.A. (UEGA) | Curitiba/PR | Production of electricity from natural gas | 20.3 | Copel |
| | | 60.9 | Copel GeT |
São Bento Energia, Investimentos e | | | | |
Participações S.A. (São Bento) | Curitiba/PR | Control and management of interests | 100.0 | Copel GeT |
Nova Asa Branca I Energias Renováveis S.A. | S. Miguel do Gostoso/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
Nova Asa Branca II Energias Renováveis S.A. | Parazinho/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
Nova Asa Branca III Energias Renováveis S.A. | Parazinho/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
Nova Eurus IV Energias Renováveis S.A. | Touros/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
Santa Maria Energias Renováveis S.A. | Maracanaú/CE | Production of electricity from wind sources | 100.0 | Copel GeT |
Santa Helena Energias Renováveis S.A. | Maracanaú/CE | Production of electricity from wind sources | 100.0 | Copel GeT |
Ventos de Santo Uriel S.A. | João Câmara/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
Cutia Empreendimentos Eólicos S.A. (Cutia) | Curitiba/PR | Control and management of interests | 100.0 | Copel GeT |
Brownfield Investment Holding Ltda. (Brownfield) | Curitiba/PR | Control and management of interests | 100.0 | Copel GeT |
Ventos de Serra do Mel B S.A. (Serra do Mel) | Serra do Mel/RN | Control and management of interests | 68.84 | Copel GeT |
| | | 31.16 | Brownfield |
Aventura Holding S.A. (Aventura) | Curitiba/PR | Control and management of interests | 100.0 | Copel GeT |
SRMN Holding S.A. (SRMN) | Curitiba/PR | Control and management of interests | 100.0 | Copel GeT |
Costa Oeste Transmissora de Energia S.A. | Curitiba/PR | Transmission of electricity | 100.0 | Copel GeT |
Marumbi Transmissora de Energia S.A. | Curitiba/PR | Transmission of electricity | 100.0 | Copel GeT |
Uirapuru Transmissora de Energia S.A | Curitiba/PR | Transmission of electricity | 100.0 | Copel GeT |
Bela Vista Geração de Energia S.A. | Curitiba/PR | Production of electricity | 100.0 | Copel GeT |
F.D.A. Geração de Energia Elétrica S.A. (FDA) | Curitiba/PR | Production of electricity | 100.0 | Copel GeT |
Jandaíra I Energias Renováveis S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Copel GeT |
Jandaíra II Energias Renováveis S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Copel GeT |
Jandaíra III Energias Renováveis S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Copel GeT |
Jandaíra IV Energias Renováveis S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Copel GeT |
Eol Potiguar B61 SPE S.A. (a) | Serra do Mel/RN | Production of electricity from wind sources | 100.0 | Copel GeT |
GE Olho D’Água S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | São Bento |
GE Boa Vista S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | São Bento |
GE Farol S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | São Bento |
GE São Bento do Norte S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | São Bento |
Central Geradora Eólica São Bento do Norte I S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Central Geradora Eólica São Bento do Norte II S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Central Geradora Eólica São Bento do Norte III S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Central Geradora Eólica São Miguel I S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Central Geradora Eólica São Miguel II S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Central Geradora Eólica São Miguel III S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Guajiru S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Jangada S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Potiguar S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Cutia S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Maria Helena S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Esperança do Nordeste S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Usina de Energia Eólica Paraíso dos Ventos do Nordeste S.A. | São Bento do Norte/RN | Production of electricity from wind sources | 100.0 | Cutia |
Eol Potiguar B141 SPE S.A. | Serra do Mel/RN | Production of electricity from wind sources | 100.0 | Serra do Mel |
Eol Potiguar B142 SPE S.A. | Serra do Mel/RN | Production of electricity from wind sources | 100.0 | Serra do Mel |
Eol Potiguar B143 SPE S.A. | Serra do Mel/RN | Production of electricity from wind sources | 100.0 | Serra do Mel |
Eol Ventos de Vila Paraíba IV SPE S.A. | Serra do Mel/RN | Production of electricity from wind sources | 100.0 | Serra do Mel |
Central Eólica Aventura II S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Aventura |
Central Eólica Aventura III S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Aventura |
Central Eólica Aventura IV S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Aventura |
Central Eólica Aventura V S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | Aventura |
Central Eólica SRMN I S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | SRMN |
Central Eólica SRMN II S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | SRMN |
Central Eólica SRMN III S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | SRMN |
Central Eólica SRMN IV S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | SRMN |
Central Eólica SRMN V S.A. | Curitiba/PR | Production of electricity from wind sources | 100.0 | SRMN |
(a) Wind farm with 99.99992% interest in Copel Get and 0.00008% in Brownfield.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Joint ventures | Headquarters | Main activity | Interest |
% | Investor |
Voltalia São Miguel do Gostoso I Participações S.A. | São Paulo/SP | Interests in companies | 49.0 | Copel |
Solar Paraná GD Participações S.A. (a) | Curitiba/PR | Interests in companies | 49.0 | Copel |
Caiuá Transmissora de Energia S.A. | Rio de Janeiro/RJ | Transmission of electricity | 49.0 | Copel GeT |
Integração Maranhense Transmissora de Energia S.A. | Rio de Janeiro/RJ | Transmission of electricity | 49.0 | Copel GeT |
Matrinchã Transmissora de Energia (TP NORTE) S.A. | Rio de Janeiro/RJ | Transmission of electricity | 49.0 | Copel GeT |
Guaraciaba Transmissora de Energia (TP SUL) S.A. | Rio de Janeiro/RJ | Transmission of electricity | 49.0 | Copel GeT |
Paranaíba Transmissora de Energia S.A. | Rio de Janeiro/RJ | Transmission of electricity | 24.5 | Copel GeT |
Mata de Santa Genebra Transmissão S.A. | Jundiaí/SP | Transmission of electricity | 50.1 | Copel GeT |
Cantareira Transmissora de Energia S.A. | Rio de Janeiro/RJ | Transmission of electricity | 49.0 | Copel GeT |
(a) Holding of 6 Special Purpose Entities (SPEs) operating in the distributed generation sector (photovoltaic plants): Pharma Solar II, Pharma Solar III, Pharma Solar IV, in commercial operation, and Bandeirantes Solar I, Bandeirantes Solar II and Bandeirantes Solar III, in pre-operating stage.
Associated companies | Headquarters | Main activity | Interest |
% | Investor |
Dona Francisca Energética S.A. | Agudo/RS | Production of electricity | 23.03 | Copel |
Foz do Chopim Energética Ltda. | Curitiba/PR | Production of electricity | 35.77 | Copel GeT |
Carbocampel S.A. | Figueira/PR | Coal exploration | 49.0 | Copel |
| 1.1.4 | Joint operations (consortiums) |
The Company has interests in some joint operations. The two relevant consortiums, with amounts recorded in the Company's property, plant and equipment, are presented in Note 16.3.
| 1.2 | Acquisition of Aventura and Santa Rosa & Mundo Novo wind complexes |
On January 30, 2023, Copel GeT completed the acquisition of 100% of the shares of companies belonging to the Aventura and Santa Rosa & Mundo Novo Wind Complexes shown in the table below, with payment of R$1,005,173 to the seller, EDP Renováveis Brasil S.A. At the transaction closing date, the shares were transferred to Copel GeT, and the appointment and investiture of new managers of the Companies were approved.
Santa Rosa & Mundo Novo Wind Complex | Aventura Wind Complex |
SRMN Holding S.A. Central Eólica SRMN I S.A. Central Eólica SRMN II S.A. Central Eólica SRMN III S.A. Central Eólica SRMN IV S.A. Central Eólica SRMN V S.A. | Aventura Holding S.A. Central Eólica Aventura II S.A. Central Eólica Aventura III S.A. Central Eólica Aventura IV S.A. Central Eólica Aventura V S.A. |
The acquisition is in line with the sustainable growth strategy in renewable energy, expanding the generation matrix diversification in line with the Company’s Strategic Planning and Investment Policy. The transaction includes the Locked box mechanism, in which all cash generated from January 1, 2022 to the closing date will remain in the cash of the acquired Companies.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Transaction closing was subject to the satisfaction of certain conditions precedent, which were fully complied with by January 30, 2023, including: obtaining approval from the Brazilian Antitrust Enforcement Agency (CADE), declarations and guarantees, compliance with covenants and obligations, third-party consent, absence of material adverse effect.
It is also important to highlight the need for unconditional and unrestricted consent from counterparties to change the control of the acquired Companies, including regarding credit limits for maintenance of financing agreements by the Companies, in accordance with National Monetary Council (CMN) Resolution No. 4995, of March 24, 2022, a condition that was only fulfilled in January 2023.
The complexes are located in the state of Rio Grande do Norte, the largest wind energy hub in the country, and have a 260.4 MW installed capacity, with 157.8 MWm of assured energy. The companies have long- term financing (maturities up to 2043) taken out from Banco do Nordeste - BNB, at IPCA rates + 2.19% p.a. (Aventura Complex) and IPCA + 1.98% p.a. (Santa Rosa & Mundo Novo Complex).
The seller is developing projects in the vicinity of the Aventura Complex wind farms which, during construction and/or operation, may potentially affect the volume of electricity generated by the wind farms (wake effect) in the future. The seller estimates that these undertakings may start up operations as of January 2027. If the wake effect materializes so that the acquired wind farms generate energy below what was agreed between the parties, the seller will have the obligation to indemnify Copel. Otherwise, if the energy generation is greater, Copel must indemnify the seller. The amount of this indemnification is limited to R$4,167 for both situations, monetarily restated.
The tables below show the book value and fair value of the net assets acquired measured on a preliminary basis:
Aventura Wind Complex | Book value | Fair value adjustment | Fair value at the acquisition date |
Assets identified | 518,158 | 254,788 | 772,946 |
Cash and cash equivalents | 42,671 | - | 42,671 |
Trade accounts receivable | 7,150 | - | 7,150 |
Recoverable taxes | 3,823 | - | 3,823 |
Collaterals and escrow accounts | 9,118 | - | 9,118 |
Other receivables | 2,917 | - | 2,917 |
Property, plant and equipment | 452,475 | - | 452,475 |
Intangible assets | 4 | 254,788 | 254,792 |
Liabilities assumed | 330,102 | 92,570 | 422,672 |
Suppliers | 6,950 | - | 6,950 |
Loans and financing | 317,928 | - | 317,928 |
Tax obligations | 2,879 | - | 2,879 |
Other accounts payable | 2,345 | - | 2,345 |
Contingent liabilities | - | 9,003 | 9,003 |
Deferred income tax and social contribution | - | 83,567 | 83,567 |
Net assets acquired | 188,056 | 162,218 | 350,274 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Santa Rosa & Mundo Novo Wind Complex | Book value | Fair value adjustment | Fair value at the acquisition date |
Assets identified | 840,938 | 360,860 | 1,201,798 |
Cash and cash equivalents | 50,363 | - | 50,363 |
Trade accounts receivable | 23,961 | - | 23,961 |
Recoverable taxes | 5,747 | - | 5,747 |
Collaterals and escrow accounts | 17,077 | - | 17,077 |
Other receivables | 9,157 | - | 9,157 |
Property, plant and equipment | 734,633 | - | 734,633 |
Intangible assets | - | 360,860 | 360,860 |
Liabilities assumed | 625,811 | 125,764 | 751,575 |
Suppliers | 56,611 | - | 56,611 |
Loans and financing | 557,810 | - | 557,810 |
Tax obligations | 7,579 | | 7,579 |
Other accounts payable | 3,811 | - | 3,811 |
Contingent liabilities | - | 4,654 | 4,654 |
Deferred income tax and social contribution | - | 121,110 | 121,110 |
Net assets acquired | 215,127 | 235,096 | 450,223 |
Contingent liabilities mainly refer to tax risks for which management believes that providing information regarding the timing of any cash outflows is impracticable, in view of the unpredictability and dynamics of the Brazilian legal, tax and regulatory systems. A final outcome depends on the conclusions of legal proceedings.
The authorization right and the deferred tax liability generated in the business combination were recorded in Copel GeT's investment. In the consolidated balance sheet these amounts will compose the balances of intangible assets and deferred income and social contribution taxes.
The table below shows the consideration transferred for assets acquired and technical goodwill calculated as a result of the recognized deferred tax liability in the business combination:
Total of net assets acquired | 403,183 | 397,314 | 800,497 |
Technical goodwill | | | 204,676 |
Consideration amount | | | 1,005,173 |
The amount paid is supported by the discounted cash flow projections of the operations of the acquired wind complexes. Considering the cash acquired in the amount of R$93,034, the net effect on the Company's cash was R$912,139 as presented in the Statements of Cash Flows.
If this business combination had been effective on January 1, 2023, the consolidated net operating revenue would increase by R$13,143, totaling R$5,543,809, and the consolidated net income would decrease by R$1,824, totaling R$633,666.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 2. | Concessions and Authorizations |
| 2.1 | Concession contracts or authorizations obtained by Copel |
Concession agreement / authorization of the equity | Interest % | Maturity |
Copel DIS | Contract 046/1999, extended by 5th addendum to the contract | 100 | 07.07.2045 |
Elejor | Contract 125/2001 - HPP Fundão | 70 | 06.11.2040 |
| Contract 125/2001 - HPP Santa Clara | | 05.10.2040 |
| Authorization - SHP Fundão I and SHP Santa Clara I - 753/2002 and 757/2002 | | 12.19.2032 |
Dona Francisca Energética | Contract 188/1998 - HPP Dona Francisca | 23 | 09.21.2037 |
UEG Araucária | Authorization 351/1999 - TPP Araucária (60.9% Copel GET) | 20.3 | 12.23.2029 |
Compagás (2.1.1) | Concession gas distribution contract | 51 | 07.06.2054 |
Usina de Energia Eólica São João S.A. (a) | MME Ordinance 173 /2012 - WPP São João | 49 | 03.26.2047 |
Usina de Energia Eólica Carnaúba S.A. (a) | MME Ordinance 204 /2012 - WPP Carnaúbas | 49 | 04.09.2047 |
Usina de Energia Eólica Reduto S.A. (a) | MME Ordinance 230 /2012 - WPP Reduto | 49 | 04.16.2047 |
Usina de Energia Eólica Santo Cristo S.A. (a) | MME Ordinance 233/2012 - WPP Santo Cristo | 49 | 04.18.2047 |
(a) Subsidiaries of Voltalia São Miguel do Gostoso I Participações S.A. Hydroelectric Power Plant - HPP
Small Hydroelectric Plant - SHP Thermal Power Plant - TPP Wind Power Plant - WPP
Compagas has a service concession arrangement signed with the Granting Authority, the State of Paraná, effective for 30 years as of July 6, 1994, extended for the same period as of the ending date of the original term, based on article 16 of the State Supplementary Law No. 205/2017. Therefore, the final term of the arrangement was extended to July 6, 2054.
The main requirements for concession renewal, among others, are: adoption of the price-cap regulation model; remuneration based on the weighted average cost of capital (WACC), initially at 9.125% p.a.; definition of the initial Net Regulatory Remuneration Base (BRRL) contemplating the assets not amortized in the current concession, the granting bonus, offset against regulatory liabilities; total estimated Capex of R$2.5 billion to be realized over 30 years; tariff adjustment based on Brazil’s Extended Consumer Price Index (IPCA) variations. The new arrangement was signed on December 26, 2022 and the service concession was extended upon payment of a R$508,000 grant bonus through offsetting of concessionaire credits referring to the previous service concession arrangement in the amount of R$98,000 and financial disbursement of R$410,000 in December 2022.
As a result of this process, the accounts receivable related to concessions were transferred to intangible assets, where the consideration for the granting bonus was also recorded.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 2.2 | Concession contracts or authorizations obtained by Copel Get and its investees |
| | | |
| | |
Generation concessions | Interest % | Maturity |
ONEROUS CONCESSION BY THE USE OF PUBLIC PROPERTY - UBP | | |
Concession Contract 001/2007 - HPP Gov. Jayme Canet Júnior (Mauá) | 51 | 05.27.2047 |
Concession Contract 001/2011 - HPP Colíder | 100 | 01.30.2046 |
Authorization - Ordinance 133/2011 - SHP Cavernoso II | 100 | 12.06.2050 |
Concession Contract 002/2012 - HPP Baixo Iguaçu | 30 | 12.03.2049 |
Concession Contract 007/2013 | | |
HPP Apucaraninha | 100 | 01.27.2027 |
HPP Chaminé | 100 | 08.02.2028 |
HPP Derivação do Rio Jordão | 100 | 06.21.2032 |
HPP Cavernoso | 100 | 06.23.2033 |
PUBLIC SERVICE CONCESSIONS | | |
Concession Contract 045/1999 | | |
TPP Figueira (Note 34.2.6) | 100 | 03.27.2019 |
HPP São Jorge (Note 34.2.6) | 100 | 07.24.2026 |
HPP Gov. Ney Aminthas de Barros Braga (Segredo) | 100 | 09.25.2032 |
HPP Gov. José Richa (Salto Caxias) | 100 | 03.20.2033 |
Concession Contract 001/2020 | | |
UHE Guaricana | 100 | 07.21.2028 |
Authorization - Resolution 278/1999 - WPP Palmas | 100 | 09.29.2029 |
Dispatch 182/2002 - Hydroeletric Generating Plant - HGP Melissa, HGP Pitangui and | | |
HGP Salto do Vau (only register with ANEEL) | 100 | - |
Concession Contract 003/2016 - HPP Gov. Pedro Viriato Parigot de Souza (GPS) | 100 | 01.03.2053 |
HPP Marumbi - Power generating plant registration: CGH. PH. PR. 001501-6.02 | 100 | - |
Authorization Aneel 5,373/2015 - HGP Chopim I (only register with ANEEL) | 100 | - |
Concession agreement / authorization of the equity | | | |
UEG Araucária | Authorization 351/1999 - TPP Araucária (20,3% - Copel) | 60.9 | 12.23.2029 |
Nova Asa Branca I | MME Ordinance 267/2011 - WPP Asa Branca I | 100 | 04.25.2046 |
Nova Asa Branca II | MME Ordinance 333/2011 - WPP Asa Branca II | 100 | 05.31.2046 |
Nova Asa Branca III | MME Ordinance 334/2011 - WPP Asa Branca III | 100 | 05.31.2046 |
Nova Eurus IV | MME Ordinance 273/2011 -WPP Eurus IV | 100 | 04.27.2046 |
Santa Maria | MME Ordinance 274/2012 - WPP SM | 100 | 05.08.2047 |
Santa Helena | MME Ordinance 207/2012 - WPP Santa Helena | 100 | 04.09.2047 |
Ventos de Santo Uriel | MME Ordinance 201/2012 - WPP Santo Uriel | 100 | 04.09.2047 |
GE Boa Vista | MME Ordinance 276 /2011 - WPP Dreen Boa Vista | 100 | 04.28.2046 |
GE Farol | MME Ordinance 263 /2011 - WPP Farol | 100 | 04.20.2046 |
GE Olho D’Água | MME Ordinance 343 /2011 - WPP Dreen Olho D'Água | 100 | 06.01.2046 |
GE São Bento do Norte | MME Ordinance 310 /2011 - WPP Dreen São Bento do Norte | 100 | 05.19.2046 |
Esperança do Nordeste | MME Ordinance 183/2015 - WPP Esperança do Nordeste | 100 | 05.11.2050 |
Paraíso dos Ventos do Nordeste | MME Ordinance 182/2015 - WPP Paraíso dos Ventos do Nordeste | 100 | 05.11.2050 |
Usina de Energia Eólica Jangada | Resolution 3,257/2011 - WPP GE Jangada | 100 | 01.05.2042 |
Maria Helena | Resolution 3,259/2011 - WPP GE Maria Helena | 100 | 01.05.2042 |
Usina de Energia Eólica Potiguar | MME Ordinance 179/2015 - WPP Potiguar | 100 | 05.11.2050 |
Usina de Energia Eólica Guajiru | Resolution 3,256/2011 - WPP Dreen Guajiru | 100 | 01.05.2042 |
Usina de Energia Eólica Cutia | Resolution 3,258/2011 - WPP Dreen Cutia | 100 | 01.05.2042 |
São Bento do Norte I | Ordinance 349/2015 - WPP São Bento do Norte I | 100 | 08.04.2050 |
São Bento do Norte II | Ordinance 348/2015 - WPP São Bento do Norte II | 100 | 08.04.2050 |
São Bento do Norte III | Ordinance 347/2015 - WPP São Bento do Norte III | 100 | 08.04.2050 |
São Miguel I | Ordinance 352/2015 - WPP São Miguel I | 100 | 08.04.2050 |
São MigueI lI | Ordinance 351/2015 - WPP São Miguel II | 100 | 08.04.2050 |
São Miguel III | Ordinance 350/2015 - WPP São Miguel III | 100 | 08.04.2050 |
Foz do Chopim | Authorization 114/2000 - SHP Arturo Andreoli | 35.77 | 08.15.2032 |
SHP Bela Vista (Note 16.5.1) | Resolution 913/2017 - transfer of title under | | |
| Resolution 7,802/2019 | 100 | 01.02.2041 |
F.D.A. Electricity Generation (Note 34.2.6) | Generation Concession Contract 002/2020 | 100 | 12.21.2024 |
Jandaíra I Energias Renováveis | Ordinance 140/2020 - WPP Jandaíra I | 100 | 04.02.2055 |
Jandaíra II Energias Renováveis | Ordinance 141/2020 - WPP Jandaíra II | 100 | 04.02.2055 |
Jandaíra III Energias Renováveis | Ordinance 142/2020 - WPP Jandaíra III | 100 | 04.02.2055 |
Jandaíra IV Energias Renováveis | Ordinance 139/2020 - WPP Jandaíra IV | 100 | 04.02.2055 |
EOL Potiguar B 141 SPE S.A. | Ordinance 02/2019 - WPP Vila Maranhão I | 100 | 01.11.2054 |
EOL Potiguar B 142 SPE S.A. | Ordinance 12/2019 - WPP Vila Maranhão II | 100 | 01.14.2054 |
EOL Potiguar B 143 SPE S.A. | Ordinance 13/2019 - WPP Vila Maranhão III | 100 | 01.14.2054 |
EOL Potiguar B 61 SPE S.A. | Ordinance 453/2019 - WPP Ventos de Vila Mato Grosso I | 100 | 12.06.2054 |
Ventos de Vila Paraíba IV SPE S.A | Ordinance 10/2019 - WPP Vila Ceará I | 100 | 01.14.2054 |
EOL Aventura II | Ordinance 209/2018 - Aventura II | 100 | 06.05.2053 |
EOL Aventura III | Ordinance 220/2018 - Aventura III - REA n° 7.820/2019 | 100 | 06.11.2053 |
EOL Aventura IV | Ordinance 215/2018 - Aventura IV | 100 | 06.05.2053 |
EOL Aventura V | Ordinance 213/2018 - Aventura V | 100 | 06.05.2053 |
EOL SRMN I S.A. | Ordinance 196/2018 - Santa Rosa e Novo Mundo I | 100 | 06.04.2053 |
EOL SRMN II S.A. | Ordinance 194/2018 - Santa Rosa e Novo Mundo II | 100 | 06.04.2053 |
EOL SRMN III S.A. | Ordinance 197/2018 - Santa Rosa e Novo Mundo III | 100 | 06.04.2053 |
EOL SRMN IV S.A. | Ordinance 188/2018 - Santa Rosa e Novo Mundo IV | 100 | 06.01.2053 |
EOL SRMN V S.A. | Ordinance 189/2018 - Santa Rosa e Novo Mundo V - Resolution 7.783/2019 | 100 | 06.01.2053 |
(a) On May 2, 2023 it was granted, through Resolution 14,435, the request to recompose the term of the concession for exploration of the plant in 469 days (process of exclusion of responsibility). The Company awaits the recalculation of the concession term by the CCEE.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| | | | |
| | | | Next tariff |
Transmission concessions | Interest % | Maturity | review |
Transmission lines and substations concession agreements | | | |
Contract 060/2001 - Transmission facilities (sundry Transmission lines and Substations) - extended by the 3rd additive term | 100 | 01.01.2043 | 2023 |
Contract 075/2001 - Transmission line 230 kV Bateias - Jaguariaíva | 100 | 08.17.2031 | (a) |
Contract 006/2008 - Transmission line 230 kV Bateias - Pilarzinho | 100 | 03.17.2038 | 2023 |
Contract 027/2009 - Transmission line 525 kV Foz do Iguaçu - Cascavel Oeste | 100 | 11.19.2039 | 2025 |
Contract 010/2010 - Transmission line 500 kV Araraquara II - Taubaté | 100 | 10.06.2040 | 2026 |
Contract 015/2010 - Substation Cerquilho III 230/138 kV | 100 | 10.06.2040 | 2026 |
Contract 022/2012 - Transmission line 230 kV Londrina - Figueira and Transmission line 230 kV Foz do Chopim - Salto Osório | 100 | 08.27.2042 | 2023 |
Contract 002/2013 - Transmission line 230 kV Assis - Paraguaçu Paulista II e Substation Paraguaçu Paulista II 230 kV | 100 | 02.25.2043 | 2023 |
Contract 005/2014 - Transmission line 230 kV Bateias - Curitiba Norte e Substation Curitiba Norte 230/138 kV | 100 | 01.29.2044 | 2024 |
Contract 021/2014 - Transmission line 230 kV Foz do Chopim - Realeza e Substation Realeza 230/138 kV | 100 | 09.05.2044 | 2025 |
Contract 022/2014 - Transmission line 500 kV Assis - Londrina | 100 | 09.05.2044 | 2025 |
Contract 006/2016 - Transmission line 525 kV Curitiba Leste - Blumenau | 100 | 04.07.2046 | 2026 |
Transmission line 230 kV Baixo Iguaçu - Realeza | | | |
Transmission line 230 kV Curitiba Centro - Uberaba | | | |
Substation Medianeira 230/138 kV | | | |
Substation Curitiba Centro 230/138 kV | | | |
Substation Andirá Leste 230/138 kV | | | |
Concession agreement / authorization of the equity | | | |
Costa Oeste Transmissora | Contract 001/2012: | 100 | 01.12.2042 | 2027 |
| Transmission line 230 kV Cascavel Oeste - Umuarama | | | |
| Substation Umuarama 230/138 kV | | | |
Caiuá Transmissora | Contract 007/2012: | 49 | 05.10.2042 | 2027 |
| Transmission line 230 kV Umuarama - Guaíra | | | |
| Transmission line 230 kV Cascavel Oeste - Cascavel Norte | | | |
| Substation Santa Quitéria 230/138/13,8 kV | | | |
| Substation Cascavel Norte 230/138/13,8 kV | | | |
Marumbi Transmissora | Contract 008/2012: | 100 | 05.10.2042 | 2027 |
| Transmission line 525 kV Curitiba - Curitiba Leste | | | |
| Substation Curitiba Leste 525/230 kV | | | |
Integração Maranhense | Contract 011/2012: Transmission line 500 Kv Açailândia - Miranda II | 49 | 05.10.2042 | 2027 |
Matrinchã Transmissora | Contract 012/2012: | 49 | 05.10.2042 | 2027 |
| Transmission line 500 kV Paranaíta - Cláudia | | | |
| Transmission line 500 kV Cláudia - Paranatinga | | | |
| Transmission line 500 kV Paranatinga - Ribeirãozinho | | | |
| Substation Paranaíta 500 kV | | | |
| Substation Cláudia 500 kV | | | |
| Substation Paranatinga 500 kV | | | |
Guaraciaba Transmissora | Contract 013/2012: | 49 | 05.10.2042 | 2027 |
| Transmission line 500 kV Ribeirãozinho - Rio Verde Norte | | | |
| Transmission line 500 kV Rio Verde Norte - Marimbondo II | | | |
| Substation Marimbondo II 500 kV | | | |
Paranaíba Transmissora | Contract 007/2013: | 24.5 | 05.02.2043 | 2023 |
| Transmission line 500 kV Barreiras II - Rio das Éguas | | | |
| Transmission line 500 kV Rio das Éguas - Luziânia | | | |
| Transmission line 500 kV Luziânia - Pirapora 2 | | | |
Mata de Santa Genebra | Contract 001/2014: | 50.1 | 05.14.2044 | 2024 |
| Transmission line 500 kV Itatiba - Bateias | | | |
| Transmission line 500 kV Araraquara 2 - Itatiba | | | |
| Transmission line 500 kV Araraquara 2 - Fernão Dias | | | |
| Substation Santa Bárbara D ́Oeste 440 kV | | | |
| Substation Itatiba 500 kV | | | |
| Substation Fernão Dias 500/440 kV | | | |
Cantareira Transmissora | Contract 019/2014: Transmission line Estreito - Fernão Dias | 49 | 09.05.2044 | 2025 |
Uirapuru Transmissora | Contract 002/2005: Transmission line 525 kV Ivaiporã - Londrina | 100 | 03.04.2035 | (a) |
| (a) | Do not undergo tariff review and RAP reduces to 50% in the 16th year. |
The consolidated interim financial information has been prepared in accordance with IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB.
Management declares that all relevant information from the consolidated interim financial information, and only them, is being evidenced and corresponds to that used in management.
The issuance of this consolidated interim financial statements was authorized by the Board of Directors on June 7, 2023.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 3.1 | Functional and presentation currency |
The consolidated interim financial information is presented in Brazilian Reais, which is the functional and presentation currency of the Company. Balances herein have been rounded to the nearest thousand, unless otherwise indicated.
The consolidated interim financial information was prepared based on the historical cost, except for certain financial instruments and investments measured at fair value, as described in the respective accounting policies and notes.
| 3.3 | Use of estimates and judgments |
In the preparation of this consolidated interim financial information, Management used judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses of the Company. Actual results may differ from those estimates, which are revised on an ongoing basis. Revisions to estimates are recognized prospectively.
The information about the use of estimates and judgments regarding the application of accounting policies adopted that have effect on the amounts recognized in these interim financial statements is the same as that disclosed in Note 3.3 to the financial statements as of December 31, 2022.
| 3.4 | Management’s judgment ongoing concern |
Management has concluded that there are no material uncertainties that cast doubt on the Company's ability to continue as a going concern. No events or conditions were identified that, individually or collectively, may raise significant doubts on its ability to continue as a going concern.
The main bases of judgment used for such conclusion are: (i) main activities resulting from long-term concessions; (ii) robust equity; (iii) strong operating cash generation, including financial capacity to settle commitments entered into with financial institutions; (iv) historical profitability; and (v) fulfillment of the objectives and targets outlined in the Company's Strategic Planning, which is approved by Management, monitored and reviewed periodically, seeking the continuity of its activities.
| 4. | Significant Accounting Policies |
The Company's accounting policies are consistent with those presented in the financial statements as of December 31, 2022.
| 4.1 | Standards applicable to the Company effective January 1, 2023 |
The following changes, with no significant impact on the Company's financial statements, are effective as of January 1, 2023:
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| (i) | IAS 1 and IFRS practical expedient 2: classification of liabilities as current or non-current and change in accounting policy disclosures; |
| (ii) | IFRS 17: new standards for insurance contracts, replacing IFRS 4; |
| (iii) | IAS 8: updating of accounting estimates definitions; |
| (iv) | IAS 12: amendment to the treatment of deferred tax related to assets and liabilities arising from a single transaction. |
| 5. | Cash and Cash Equivalents |
| 03.31.2023 | 12.31.2022 |
Cash and bank accounts | 284,594 | 222,641 |
Financial investments with immediate liquidity | 2,626,680 | 2,455,816 |
| 2,911,274 | 2,678,457 |
These comprise cash on hand, deposits with banks and short-term highly liquid investments, which can be redeemed in cash within 90 days from the investment date. These short-term investments are recorded at cost, plus earnings net of income tax accrued until the closing date of the period and with insignificant risk of change in value.
Financial investments of the Company refer to Bank Deposit Certificates - CDBs and Repurchase Agreements, which are the sale of a security with the commitment of the seller (Bank) to repurchase it, and of the purchaser to resell it in the future. Investments, depending on the incidence of IOF and the liquidity period negotiated at the time of contracting, have post-fixed interest rates between 92.0% and 101% of Interbank Deposit Certificate (“CDI”).
The Company holds securities that yield variable interest rates. The term of these securities ranges from 2 to 54 months from the end of the period, however, most of the balance is recorded in noncurrent assets as they refer to funds tied to the financial guarantee of long-term contracts.
| | | |
Category | Index | 03.31.2023 | 12.31.2022 |
Units in Funds (a) | CDI | 436,158 | 353,454 |
Bank Deposit Certificates - CDB | 96% to 101% of CDI | 65,634 | 77,602 |
| | 501,792 | 431,056 |
| Current | 92 | 93 |
| Noncurrent | 501,700 | 430,963 |
Interbank Deposit Certificate - CDI | | | |
(a) These are mostly reserve accounts intended for the fulfillment of contracts with the BNDES. |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 7. | Trade Accounts Receivable |
Balances falling due | Overdue up to 90 days | Overdue for more than 90 days | Total 03.31.2023 | Total 12.31.2022 |
Customers | | | | | |
Residential | 365,417 | 199,157 | 20,753 | 585,327 | 513,096 |
Industrial | 147,342 | 15,538 | 43,644 | 206,524 | 178,856 |
Commercial | 235,838 | 47,286 | 23,506 | 306,630 | 260,260 |
Rural | 93,743 | 23,091 | 2,703 | 119,537 | 101,645 |
Public Entities | 41,307 | 1,783 | 243 | 43,333 | 39,107 |
Public lighting | 31,212 | - | - | 31,212 | 28,328 |
Public service | 41,317 | 305 | 702 | 42,324 | 39,293 |
Unbilled - captive costumers | 434,490 | - | - | 434,490 | 462,426 |
Energy installments plan - captive customers (7.1) | 287,141 | 40,755 | 69,697 | 397,593 | 403,518 |
Low income subsidy | 31,077 | - | - | 31,077 | 28,342 |
Free consumers | 237,116 | 2,406 | 3,783 | 243,305 | 208,631 |
Other receivables | 67,097 | 24,815 | 24,489 | 116,401 | 111,436 |
| 2,013,097 | 355,136 | 189,520 | 2,557,753 | 2,374,938 |
Concessionaires, permission holder and trading companies | | | | | |
Bilateral contracts | 218,688 | 1,670 | 724 | 221,082 | 278,148 |
Regulated contracts | 195,107 | 1,484 | 7,482 | 204,073 | 205,070 |
CCEE (7.2) | 71,308 | - | 119,665 | 190,973 | 196,627 |
Energy supply | 485,103 | 3,154 | 127,871 | 616,128 | 679,845 |
Charges from using transmission grid | 510,796 | 3,400 | 14,878 | 529,074 | 530,259 |
Gas distribution | 113,668 | 2,091 | 12,252 | 128,011 | 138,770 |
(-) Expected credit losses (7.3) | (15,831) | (17,041) | (220,100) | (252,972) | (271,943) |
3,106,833 | 346,740 | 124,421 | 3,577,994 | 3,451,869 |
Current | | | | 3,460,364 | 3,342,050 |
Noncurrent | | | | 117,630 | 109,819 |
| 7.1 | Energy installments plan – captive customers |
The trade accounts receivable renegotiated are discounted to present value as of March 31, 2023, taking into consideration the future value, the maturity dates, the dates of settlement and the discount rate of 1.09%
p.m. (1,10% p.m. as of December 31, 2022).
| 7.2 | Electricity Trading Chamber - CCEE |
Balance receivable deriving from the positive position in the monthly settlement of the spot market centralized by CCEE. Amounts are received in the second month following the recognition of revenue or offset against future settlements when the result is negative for the subsidiary.
Of the total presented, R$119,665 refer to the controversial portion resulting from the effects of the injunction for exclusion of responsibility of HPP Colíder. As a result of unforeseeable circumstances and force majeure, the power plant had its commercial start-up delayed, which was initially scheduled for January 2015. The Company is contesting in court, filing a request for exclusion of liability so that the mandatory supply of energy contracted by the plant, in the period in delay, could be postponed. Expected credit losses were recorded in the same amount as the receivable balance, as presented in Note 7.3.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Copel GeT filed an administrative request for the exclusion of liability at Aneel, which was denied, and subsequently, on December 18, 2017, it filed an ordinary lawsuit with a request for advance protection with the Court, requesting the reversal of the agency's decision. On April 6, 2018, the Federal Court of the 1st Region fully granted the preliminary injunction applied for in the interlocutory appeal to suspend the enforcement of any burden or penalty to Copel as a result of noncompliance with the deadlines originally provided for in the Concession Agreement until a final unappealable ruling is rendered. Aneel filed an internal appeal against this decision and is awaiting judgment by the Federal Regional Court. The main action awaits its judgment on the merits since February 25, 2019.
The contracted energy of the plant is 125 MW average. For overdue periods the contract was fulfilled and, due to the fact it is awaiting a decision on the merits of the lawsuit, the Company recognized the revenue limited to the financial covenants of the agreement and the regulatory rules, as well as the cost of energy to cover the contractual guarantee.
| 7.3 | Expected credit losses |
Balance as of January 1, 2023 | Additions / (Reversals) | Write offs (a) | Balance as of March 31, 2023 |
Customers | | | | |
Residential | 62,526 | (16,382) | 4,016 | 50,160 |
Industrial | 32,836 | (450) | (3,519) | 28,867 |
Commercial | 32,040 | 4,887 | (5,849) | 31,078 |
Rural | 3,827 | (1,773) | 898 | 2,952 |
Public Entities | 536 | (556) | 308 | 288 |
Public lighting | 18 | 1 | - | 19 |
Public service | 1,950 | (142) | (183) | 1,625 |
Unbilled - captives customers | 987 | (716) | - | 271 |
Adjustment to present value | (2,650) | 365 | - | (2,285) |
| 132,070 | (14,766) | (4,329) | 112,975 |
Concessionaires, permission holder and trading companies | | | | |
CCEE (7.2) | 119,665 | - | - | 119,665 |
Concessionaries and permission holder | 9,827 | (167) | (19) | 9,641 |
| 129,492 | (167) | (19) | 129,306 |
Gas distribution | 10,381 | 350 | (40) | 10,691 |
271,943 | (14,583) | (4,388) | 252,972 |
(a) Net losses from recovered invoice balances.
| 8. | Net Sectorial Financial Assets and Liabilities |
The Sectorial Financial Assets and Liabilities comprise the differences calculated between the balances considered in the tariff coverage to cover energy costs, charges and other financial components, and the actual costs incurred, resulting in a balance to be received by the distributor or to be refunded to consumers. The current balance consists of amounts approved by Aneel in the 2022 tariff adjustment and amounts that will be ratified in the next tariff events.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Balance as of January 1, 2023 | Operating revenues | Financial results | Tariff flags | Balance as of March 31, 2023 |
Constitution | Amortization | Updating |
Portion A | | | | | |
Electricity purchased for resale - Itaipu | 819,649 | (41,652) | (284,861) | 26,882 | - | 520,018 |
Electricity purchased for resale - CVA Energ | (582,059) | (106,508) | 145,005 | (23,140) | - | (566,702) |
Transport of energy using the transmission system - basic grid | 253,766 | 132,318 | 2,350 | 8,596 | - | 397,030 |
Transport of energy purchased from Itaipu | 10,706 | 8,071 | 2,116 | 390 | - | 21,283 |
ESS | 227,329 | 84,937 | (144,083) | 5,567 | (13,499) | 160,251 |
CDE | 200,493 | (23,299) | (78,713) | 4,530 | - | 103,011 |
Proinfa | 42,078 | (14,329) | (20,376) | 543 | - | 7,916 |
Other financial components | | | | | |
Refunds of Pis and Cofins | (765,573) | - | 398,275 | - | - | (367,298) |
Neutrality | 98,598 | 16,434 | (22,951) | 2,154 | - | 94,235 |
Offset of bilateral contracts under CCEAR | (186) | - | 97 | - | - | (89) |
Hydrological risk | (524,806) | (88,649) | 160,705 | (8,947) | - | (461,697) |
Tariff refunds | (175,460) | (28,973) | 22,412 | (4,302) | - | (186,323) |
Overcontracting | 436,324 | 52,233 | 48,025 | 16,757 | (297) | 553,042 |
Itaipu Bonus | 4,943 | - | (3,003) | (27) | - | 1,913 |
Water shortage account | (71,188) | - | 37,034 | - | - | (34,154) |
CDE Eletrobras | (184,100) | 79,515 | - | (5,115) | - | (109,700) |
Other | 107,629 | (3,359) | (59,651) | (298) | - | 44,321 |
(101,857) | 66,739 | 202,381 | 23,590 | (13,796) | 177,057 |
Current assets | 190,699 | 327,135 |
Noncurrent assets | 190,699 | 109,045 |
Current liabilities | (433,914) | (208,178) |
Noncurrent liabilities | (49,341) | (50,945) |
| | | | | | | | |
| 9. | Accounts Receivables - Concessions |
03.31.2023 | 12.31.2022 |
Power distribution service concession (9.1) Bonus from the grant of concession agreements under the quota system (9.2) Generation concession agreements (9.3) | 1,560,022 782,005 70,001 | 1,442,819 766,832 68,642 |
2,412,028 | 2,278,293 |
Current | 8,563 | 8,603 |
Noncurrent | 2,403,465 | 2,269,690 |
9.1 Power distribution service concession | |
Balance as of January 1, 2023 | 1,442,819 |
Transfers from contract assets (Note 10.1) | 91,503 |
Transfers to other receivables (assets held for disposal) | (4) |
Fair value recognition | 25,734 |
Loss on disposal | (30) |
Balance as of March 31, 2023 | 1,560,022 |
Balance corresponding to the estimated portion of investments made in the public service infrastructure whose useful life exceeds the concession period and which, according to the contractual provision, will be indemnified by the Granting Authority at the end of the concession.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
9.2 Bonus from the grant of concession contracts under the quota system | |
Balance as of January 1, 2023 | 766,832 |
Transfers to electricity grid use charges - customers | (21,771) |
Interest (Note 30.1) | 36,944 |
Balance as of March 31, 2023 | 782,005 |
On January 5, 2016, Copel GeT entered into a 30-year concession agreement of HPP GPS, in accordance with Law No. 12,783/2013, with payment of the Bonus from the Grant - BO to the Granting Authority, amounting to R$574,827, as per Aneel Invitation to Bid 12/2015.
The amount of the bonus for the grant was recognized as a financial asset due to the unconditional right of Copel GeT to receive the amount paid with inflation adjustment based on IPCA and interest during the concession period.
9.3 Power generation concession contracts
Balance as of January 1, 2023 | 68,642 |
Fair value adjustment | 1,359 |
Balance as of March 31, 2023 | 70,001 |
Residual balance of the electricity generation assets of HPP GPS and HPP Mourão I. Copel GeT depreciated the plants until 2015, the expiration date of the concessions, and the remaining balance was reclassified to accounts receivable related to the concession and subsequently measured at the best estimate of fair value.
In 2015, Copel GeT expressed to Aneel its interest in receiving the indemnifiable amount, with proof of the realization of the respective investments, and in 2022, it filed the updated indemnifiable amount evaluation report (Note nº 34.2.1 - e).
03.31.2023 | 12.31.2022 |
Power distribution service concession (10.1) | | 2,330,452 | 2,332,171 |
Piped gas distribution service concession (10.2) | | 30,750 | 30,032 |
Power transmission concession (10.3) | | 5,417,369 | 5,310,476 |
7,778,571 | 7,672,679 |
| Current | 242,259 | 220,660 |
| Noncurrent | 7,536,312 | 7,452,019 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 10.1 | Power distribution service concession contract |
Assets | Special liabilities | Total |
Balance as of January 1, 2023 | 2,405,124 | (72,953) | 2,332,171 |
Acquisitions | 534,600 | - | 534,600 |
Customers contributions | - | (57,503) | (57,503) |
Transfers to intangible assets (Note 17.1) | (426,493) | 42,014 | (384,479) |
Transfers to accounts receivable - concessions (Note 9.1) | (99,150) | 7,647 | (91,503) |
Loss on disposal | (2,834) | - | (2,834) |
Balance as of March 31, 2023 | 2,411,247 | (80,795) | 2,330,452 |
Balance composed of works in progress mainly related to the construction and expansion of substations, distribution lines and networks and measuring equipment, measured at historical cost, net of special liabilities. As these works are concluded, the amounts are transferred to Accounts receivable related to the concessions and Intangible assets, according to the form of remuneration. During the construction phase, loans, financing and debentures costs are capitalized. In the first 3 months of 2023 these costs totaled R$4,169, at an average rate of 0.09% p.a. (R$3,788, at an average rate of 0.12% p.a., in the same period of 2022).
| 10.2 | Piped gas distribution service concession contract |
Balance as of January 1, 2023 | 30,032 |
Acquisitions | 2,810 |
Transfers to intangible assets (Note 17.3) | (2,092) |
Balance as of March 31, 2023 | 30,750 |
| 10.3 | Transmission service concession contract |
Concession assets | RBSE assets | Total |
Balance as of January 1, 2023 | 3,894,276 | 1,416,200 | 5,310,476 |
Realization of gains/losses in business combinations | 181 | - | 181 |
Transfers to electricity grid use charges - customers | (107,031) | (59,541) | (166,572) |
Transfers to property, plant and equipment | (1,339) | - | (1,339) |
Transfers from litigations | 245 | - | 245 |
Remuneration | 173,462 | 62,524 | 235,986 |
Construction revenue | 36,013 | - | 36,013 |
Construction income | 589 | - | 589 |
Gain from efficiency (10.3.1) | 1,790 | - | 1,790 |
Balance as of March 31, 2023 | 3,998,186 | 1,419,183 | 5,417,369 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
In June 2022, Technical Note No. 85/2022-SGT/Aneel was issued, which dealt with the analysis of the requests for reconsideration on the payment of the financial component and reprofiling of the RBSE Assets, with a monocratic decision (Order No. 1,762/2022) deliberated by a director of Aneel on the subject. This decision was suspended by the collegiate, according to Order No. 1,844/2022, and the terms of that Technical Note are under discussion by the advisors of the Aneel Board of Directors, together with the Superintendence of Tariff Management and Economic Regulation, about the assumptions, methodologies and calculations considered for the formation of this tariff component. More recently, on April 27, 2023, Technical Note No. 85/2023-SGT/Aneel was issued, which presented a technical analysis of the statements about the calculations presented in Technical Note No. 085/2022-SGT/Aneel. Considering that this matter has not yet been deliberated by Aneel Board of Directors, the values approved by Aneel Resolution No. 2,847 of April 22, 2021 are still in effect and appropriate.
| 10.3.1 | Gain (loss) due to efficiency or inefficiency in the implementation and operation of transmission infrastructure |
In the construction and operation of the transmission infrastructure, possible positive or negative impacts are expected due to delays and additional costs due to environmental issues, variation in costs, mainly with cables and structures when indexed to foreign currency, additional easement costs and land negotiations, potential earthworks for unforeseen events, early maturity of commercial transactions and RAP revision/readjustment according to the regulatory standards and contractual provisions. Changes in the original project that affect its profitability are recognized directly in the statement of income when incurred, except for the part of RAP related to the operation and maintenance performance of the assets that is recognized as the services are performed.
| 10.3.2 | Assumptions adopted for the calculation of contract assets |
| 03.31.2023 | 12.31.2022 |
Concession assets | RBSE assets | Concession assets | RBSE assets |
Financial | Economic | Financial | Economic |
Construction margin | 1.65% | N/A | N/A | 1.65% | N/A | N/A |
Operating and maintenance margin | 1.65% | N/A | N/A | 1.65% | N/A | N/A |
Remuneration rate (a) | 9.59% p.a. | 8.11% p.a. | 11.10% p.a. | 9.58% p.a. | 8.11% p.a. | 11.10% p.a. |
Contract correction index | IPCA (b) | IPCA | IPCA | IPCA (b) | IPCA | IPCA |
Annual RAP, according to Ratifying Resolution | 524,968 | 91,276 | 151,560 | 523,713 | 91,276 | 151,560 |
| (a) | Average rate of contracts |
(b) Contract 075/2001 - LT 230 kV Bateias - Jaguariaíva, from Copel GET, and contract 002/2005 - LT 525 kV Ivaiporã - Londrina, from Uirapuru, are adjusted by the IGPM.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 03.31.2023 | 12.31.2022 |
Fair value in the purchase and sale of power (Note 34.2.12) | 1,572,356 | 1,081,758 |
Services in progress (a) | 394,261 | 369,916 |
CDE Transfer (11.2) | 85,280 | 83,649 |
Reimbursement of coal consumption values by CDE | 61,828 | 58,367 |
Credits on purchases of gas (11.1) | 51,019 | 45,673 |
Disposals and decommissioning in progress | 41,820 | 39,768 |
Advance payments to employees | 30,623 | 20,768 |
Credits - gas concession (11.3) | 25,965 | 32,825 |
Contractual advances to suppliers | 20,885 | 12,709 |
Bonus for voluntary consumption reduction | 2,917 | 2,917 |
Employees transferred compensation to be recovered | 1,330 | 1,261 |
Other receivables | 82,362 | 79,221 |
| 2,370,646 | 1,828,832 |
Current | 998,199 | 897,380 |
Noncurrent | 1,372,447 | 931,452 |
(a) Refers, most of which, to the Research and Development and Energy Efficiency programs, which upon conclusion are offset against the respective liability recorded for this purpose.
| 11.1 | Credits on purchases of gas - Compagas |
It refers to the acquisition of contracted and guaranteed gas volumes, higher than those effectively withdrawn and used, for which the contract provides for future compensation. Compagas has the right to use and offset this gas within one year after the expiration of the contract. According to the contractual provisions and consumption perspectives, Compagas estimates to fully compensate the contracted volumes up to 2023. The contracts with Petrobras foresee the right to assign this asset.
Values of the Energy Development Account - CDE to cover tariff discounts on tariffs, defined in Law No. 10,438/2002 and Decree No. 7,891/2013. The values are stipulated in the Annual Tariff Adjustment/Revision and, monthly, the Company estimates the differences to be compensated in the next tariff adjustment.
| 11.3 | Credits - gas concession |
Compagas credits recorded to neutralize the economic impacts on the Company's results due to gas price differences and/or difference in margin between the prices contained in the supply tariffs applied to consumers and those billed by suppliers to the concessionaire. The recovery of these values is determined by the Regulatory Agency of Paraná - Agepar, in the process of revising and updating the tariff.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 12.1 | Deferred income tax and social contribution |
| | | Business combination effects (Note 1.2) | Recognized | |
| Balance as of | Recognized | comprehensive | Balance as of |
| January 1, 2023 | in income | income | March 31, 2023 |
Noncurrent assets | | | | | |
Provision for allocation of PIS and Cofins credits | 629,427 | 8,730 | - | - | 638,157 |
Provisions for legal claims | 635,048 | (8,847) | 4,643 | - | 630,844 |
Post-employment benefits | 363,297 | 3,778 | - | - | 367,075 |
Impairment of assets | 295,789 | (15,582) | - | - | 280,207 |
Tax losses and negative tax basis | 195,062 | (18,797) | - | - | 176,265 |
Research and development and energy efficiency programs | 127,083 | 6,362 | - | - | 133,445 |
Social security contributions - injunction on judicial deposit | 82,181 | 2,088 | - | - | 84,269 |
Expected credit losses | 90,294 | (6,306) | - | - | 83,988 |
Lease liability | 74,783 | (867) | - | - | 73,916 |
Amortization - concession | 57,649 | 1,306 | - | - | 58,955 |
Provisions for performance andprofit sharing | 14,914 | 16,389 | - | - | 31,303 |
Concession contracts | 18,702 | (267) | - | - | 18,435 |
Voluntary retirement program | 479 | (70) | - | - | 409 |
Others | 173,304 | (10,971) | - | - | 162,333 |
| 2,758,012 | (23,054) | 4,643 | - | 2,739,601 |
(-) Noncurrent liabilities | | | | | |
Concession contracts | 1,848,548 | 32,804 | 209,320 | - | 2,090,672 |
Deemed cost of property, plant and equipment | 307,687 | (4,223) | - | - | 303,464 |
Accelerated depreciation | 128,156 | 6,458 | - | - | 134,614 |
Derivative financial instruments | 116,638 | 17,100 | - | - | 133,738 |
Escrow deposits monetary variation | 72,827 | 3,266 | - | - | 76,093 |
Right-of-use asset | 71,877 | (1,233) | - | - | 70,644 |
Transaction cost on loans and financing and debentures | 30,316 | 1,603 | - | - | 31,919 |
Others | 55,346 | 4,959 | - | (96) | 60,209 |
| 2,631,395 | 60,734 | 209,320 | (96) | 2,901,353 |
Net | 126,617 | (83,788) | (204,677) | 96 | (161,752) |
Assets presented in the Statement of Financial Position | 1,644,299 | | | | 1,637,997 |
Liabilities presented in the Statement of Financial Position | (1,517,682) | | | | (1,799,749) |
| 12.1.1 | Projection for realization of deferred income tax and social contribution: |
| Assets | Liabilities |
2023 | 374,733 | (223,391) |
2024 | 619,796 | (308,072) |
2025 | 483,237 | (244,797) |
2026 | 119,940 | (238,283) |
2027 | 92,798 | (182,666) |
2028 to 2030 | 208,891 | (470,442) |
after 2030 | 840,206 | (1,233,702) |
| 2,739,601 | (2,901,353) |
| 12.1.2 | Unrecognized tax credits |
As of March 31, 2023, Company did not recognize income tax and social contribution credits on income tax and social contribution tax losses in the amount of R$212,564 (R$197,540, as of December 31, 2022) for not having a reasonable assurance of generation of future taxable profits sufficient to allow the utilization of these tax credits.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 12.2 | Other taxes recoverable and other tax obligations |
| 03.31.2023 | 12.31.2022 |
Current assets | | |
Recoverable ICMS (VAT) | 145,217 | 128,288 |
Recoverable PIS/Pasep and Cofins taxes (a) | 1,062,257 | 1,110,659 |
Other recoverable taxes | 722 | 747 |
| 1,208,196 | 1,239,694 |
Noncurrent assets | | |
Recoverable ICMS (VAT) | 176,452 | 171,374 |
Recoverable PIS/Pasep and Cofins taxes (a) | 2,271,021 | 2,421,176 |
Other recoverable taxes | 34,429 | 34,743 |
| 2,481,902 | 2,627,293 |
Current liabilities | | |
ICMS (VAT) payable (Note 12.2.3) | 256,214 | 149,506 |
ICMS installment payment (Note 12.2.4) | 10,671 | 10,437 |
PIS/Pasep and Cofins payable | 37,951 | 70,423 |
IRRF on interest on capital | - | 11,372 |
Special Tax Regularization Program - Pert | 58,400 | 57,046 |
Other taxes | 4,304 | 4,822 |
| 367,540 | 303,606 |
Noncurrent liabilities | | |
Social security contributions - injunction on judicial deposit | 248,397 | 242,248 |
ICMS installment payment (Note 12.2.4) | 36,073 | 37,883 |
Special Tax Regularization Program - Pert | 340,668 | 347,029 |
Other taxes | 6,478 | 6,331 |
| 631,616 | 633,491 |
(a) The balance contains amounts referring Pis and Cofins credit on ICMS (Notes 12.2.1 and 12.2.2)
| 12.2.1 | Pis and Cofins credit on ICMS - Copel Distribuição |
On August 12, 2009, Copel DIS filed for a writ of mandamus No. 5032406-35.2013.404.7000 with the 3rd Federal Court of Curitiba applying for the granting of an order to stop including ICMS in the PIS and Cofins tax base on June 16, 2020, a final unappealable ruling was handed down by the 2nd Panel of the Federal Regional Court of the 4th Region recognizing the right of Copel DIS to exclude from the PIS and Cofins tax base the full amount of ICMS included in the energy supply and distribution invoices. The ruling also recognized that the limitation period, in this case, is of five years and that, therefore, Copel has the right to recover the amounts that have been paid during the five years preceding the filing of the writ of mandamus until the date of the final unappealable decision.
Based on this favorable decision, Copel DIS recognized the tax credit updated in assets, which has been recovered through offsetting with taxes payable since June 2021, from the qualification of the credit originating from Cofins with the Brazilian Federal Revenue Service. The credit originating from PIS was qualified by the Brazilian Federal Revenue Service on August 25, 2022 and is ready to be used through offsetting.
On May 13, 2021, the Federal Supreme Court concluded the judgment of the motions for clarification filed by the Federal Government in Extraordinary Appeal 574.706/PR, partially granting the following terms: (i)
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
relating to ICMS excluded from the PIS and Cofins calculation basis, the understanding that it is the highlighted ICMS prevailed; and (ii) modulate the effects of the judgment whose production will take place after March 15, 2017, except for the judicial and administrative actions filed up to the date of the session in which the judgment was delivered. Therefore, the final decision on this matter did not impact the final and unappealable decision in favor of Copel DIS, maintaining the treatment and amounts recorded.
The following table shows the movement of the asset: | | |
Balance as of January 1, 2023 | | 3,484,616 |
Monetary variation | | 70,299 |
Offsetting with taxes payable | | (241,805) |
Balance as of March 31, 2023 | | 3,313,110 |
| Current | 1,125,587 |
| Noncurrent | 2,187,523 |
The asset balance will continue to be offset against future federal tax debts. | | |
a) Liabilities to be refunded to consumers | | |
The Company recorded a liability to be refunded to consumers related to the recovery of tax credits for the last 10 years, counting from the date of the final and unappealable decision, considering the current legislation, the statute of limitations period defined in the civil code and the jurisprudence of the courts.
On February 09, 2021, Aneel opened Public Consultation No. 05/2021 aimed at discussing how to return tax credits to consumers, proposing that the amounts to be returned for each tariff cycle (credits with the Brazilian Federal Revenue Office, added to any judicial deposits already received by the concessionaire/permissionaire) are deducted from the electricity bill, through apportionment by the set of consumers.
Additionally, Aneel Order No. 361/2021 established that in exceptional situations, in which there is a possibility of a significant tariff increase, part of the PIS and Cofins credits may be used in advance of the conclusion of the public consultation, limited to 20% of the total involved in lawsuits filed by distributors.
The following table shows the movement of the liabilities: | |
Balance as of January 1, 2023 | | 1,995,158 |
Monetary variation | | 51,454 |
Balance as of March 31, 2023 | | 2,046,612 |
| Current | 815,321 |
| Noncurrent | 1,231,291 |
The balance of the liability will be refunded to the consumer as the tax credits in the asset are offset.
b) Provision for allocation of PIS and Cofins credits
On June 27, 2022, Federal Law No. 14,385 was enacted, which defines the allocation of mandatory tax amounts collected in excess by the providers of the public electricity distribution service, due to the recognition by the judiciary that ICMS should be excluded from the PIS and Cofins calculation basis.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
As detailed earlier in this note, Copel DIS has recognized the right to exclude the full amount of ICMS from the PIS and Cofins calculation basis and has already transferred part of these amounts to consumers, through reductions in the tariff adjustments approved by Aneel.
In this context, despite the lack of regulation of this Law, based on the review of the risk assessment carried out by Management, Copel DIS decided to recognize an additional provision, with no immediate cash effect, referring to the period between the 11th and the 16th year from the date of the final and unappealable decision of the lawsuit.
The Management of Copel DIS understands that the refund to consumers is limited to the tax credit amounts of the last 10 years from the date of the final and unappealable decision and, therefore, is evaluating the appropriate measures to be taken, including legal measures, considering the shelter given to unappealable decisions and applicable limitation periods.
On December 12, 2022, the Brazilian Association of Electric Energy Distributors - Abradee filed a Direct Action of Unconstitutionality - ADI with the Federal Supreme Court - STF, questioning Law No. 14,385/2022, which has not yet been judged. The Company awaits the unfolding of the ADI.
The table below shows the changes in the provision: | |
Balance as of January 1, 2023 | 1,851,257 |
Monetary variation | 25,676 |
Balance as of March 31, 2023 | 1,876,933 |
Any allocation of this provision will occur only after the asset's tax credits are offset. | |
12.2.2 PIS and Cofins credit on ICMS - Compagas | |
Balance arising from the final and unappealable decision of the lawsuit in which Compagas discussed the exclusion of ICMS from the PIS and Cofins calculation basis. Given the favorable decision, Compagas recorded assets of R$107,453 in September 2019 and the entire credit was recovered by March 2023.
| 12.2.3 | ICMS on electricity operations |
Supplementary Law No. 194/2022 was published on June 23, 2022, prohibiting that ICMS rates be set on electricity transactions at a level higher than on general transactions, considering the essentiality of related goods and services. Furthermore, it set forth that ICMS is not levied on transmission and distribution services and sector charges related to electric energy transactions. In compliance with the law, and after issue of state tax authorities’ opinions, the Company implemented the necessary changes in September 2022 to comply with the legislation. However, on February 9, 2023, the Brazilian Supreme Court - STF granted to the States in a preliminary decision, in the records of Direct Action of Unconstitutionality - ADI 7195, the suspension of the article that excluded such items from the taxed portion of the electricity bill. Considering this decision, the Company resumed ICMS taxation on said services and sector charges. On March 3, 2023, the preliminary injunction was approved by the Plenary of the STF.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 12.2.4 | Incentive installment payment program for ICMS tax credits in the State of Paraná |
On September 27, 2022, the Company adhered to the installment payment program for previously recognized ICMS, established by the State of Paraná through State Law No. 20946/2021, regulated by State Decree No. 10766/2022, wherein R$92,249 debts were entered in its report of tax position, updated until September 2022 with fine, interest and monetary restatement. By adhering to said program, the Company reduced R$41,696 in charges, with a consolidated balance of R$50,553 at the adhesion date, to be paid in
60 monthly installments until September 2027, according to the mentioned program regulation. The Company has been paying the monthly installments on a regular basis, restated by the Selic rate.
| 12.3 | Reconciliation of provision for income tax (IRPJ) and social contribution (CSLL) |
| 03.31.2023 | 03.31.2022 |
Income before IRPJ and CSLL | 881,101 | 957,253 |
(-) Equity in income | (104,087) | (112,782) |
| 777,014 | 844,471 |
IRPJ and CSLL (34%) | (264,185) | (287,120) |
Tax effects on: | | |
Interest on equity (JSCP) | - | 1,323 |
Dividends | - | 60 |
Non deductible expenses | (3,923) | (5,573) |
Tax incentives | 767 | 3,662 |
Unrecognized tax loss and negative basis of CSLL | (15,012) | (10,727) |
Difference between tax bases of deemed profit and taxable profit | 14,955 | 10,060 |
Effect of non taxable monetary variation (Selic) on undue tax | | |
payments | 23,902 | - |
Others | (2,115) | 853 |
Current IRPJ and CSLL | (161,823) | (273,849) |
Deferred IRPJ and CSLL | (83,788) | (13,613) |
Effective rate - % | 31.6% | 34.0% |
03.31.2023 | 12.31.2022 |
Program for incentive to alternative energy sources - Proinfa | | 30,641 | 30,538 |
Insurance premiums | | 27,269 | 20,919 |
Others | | 12,112 | 8,629 |
70,022 | 60,086 |
| Current | 69,775 | 60,076 |
| Noncurrent | 247 | 10 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 03.31.2023 | 12.31.2022 |
Taxes claims (14.1) | 452,719 | 444,134 |
Labor claims | 114,804 | 125,862 |
Civil claims | | |
Civil claims | 39,789 | 39,597 |
Easements | 16,369 | 14,726 |
Customers | 4,739 | 4,862 |
| 60,897 | 59,185 |
Others | 3,417 | 3,277 |
| 631,837 | 632,458 |
| 14.1 | Tax judicial deposits |
Of the balance on March 31, 2023, R$249,024 (R$241,681 on December 31, 2022) refers to the challenge in court of the levy of social security contribution (INSS payable) on certain salary amounts. The liability is recorded under Other Tax Obligations (Note 12.2).
| 15.1 | Changes in investments |
Balance as of January 1, 2023 | Equity | Investment/ AFAC | Amortization | Dividends and JSCP | Balance as of March 31, 2023 |
Joint Ventures (15.3) | | | | | |
Voltalia São Miguel do Gostoso I | 115,976 | (1,241) | - | - | - | 114,735 |
Voltalia São Miguel do Gostoso - authorization rights | 8,937 | - | - | (92) | - | 8,845 |
Caiuá | 125,297 | 4,056 | - | - | - | 129,353 |
Integração Maranhense | 192,502 | 9,450 | 10,780 | - | - | 212,732 |
Matrinchã | 931,528 | 26,949 | - | - | - | 958,477 |
Guaraciaba | 467,099 | 12,092 | - | - | - | 479,191 |
Paranaíba | 263,979 | 9,352 | - | - | 134 | 273,465 |
Mata de Santa Genebra | 692,260 | 22,308 | - | - | - | 714,568 |
Cantareira | 473,369 | 15,816 | - | - | - | 489,185 |
Solar Paraná | 7,156 | 113 | - | - | 48 | 7,317 |
3,278,103 | 98,895 | 10,780 | (92) | 182 | 3,387,868 |
Associates | | | | | |
Dona Francisca Energética (15.4) | 28,043 | 1,032 | - | - | - | 29,075 |
Foz do Chopim Energética (15.4) | 17,116 | 4,162 | - | - | (5,008) | 16,270 |
Other | 1,934 | (1) | - | - | - | 1,933 |
47,093 | 5,193 | - | - | (5,008) | 47,278 |
Investment property | 535 | - | - | (1) | - | 534 |
3,325,731 | 104,088 | 10,780 | (93) | (4,826) | 3,435,680 |
AFAC - Advance for future capital increase
JSCP - Interest on equity
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 15.2 | Subsidiaries with non-controlling interests |
| 15.2.1 | Summarized financial information |
Balance as of March 31, 2023 | Compagás | Elejor | UEG Araucária |
ASSETS | 1,082,586 | 847,010 | 314,906 |
Current assets | 281,751 | 231,441 | 82,545 |
Noncurrent assets | 800,835 | 615,569 | 232,361 |
LIABILITIES | 1,082,586 | 847,010 | 314,906 |
Current liabilities | 395,791 | 112,442 | 46,340 |
Noncurrent liabilities | 103,742 | 769,004 | 16,747 |
Equity | 583,053 | (34,436) | 251,819 |
STATEMENT OF INCOME | | | |
Net operating revenue | 263,251 | 41,034 | - |
Operating costs and expenses | (219,345) | (22,273) | (21,760) |
Financial results | (4,503) | (19,283) | 598 |
Income tax and social contribution | (13,480) | 1,114 | - |
Net income (loss) | 25,923 | 592 | (21,162) |
Other comprehensive income | - | (186) | - |
Total comprehensive income | 25,923 | 406 | (21,162) |
STATEMENTS OF CASH FLOWS | | | |
Cash flows from operating activities | 53,927 | (2,517) | (15,812) |
Cash flows from investing activities | (2,809) | (32) | (907) |
Cash flows from financing activities | (847) | - | - |
TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS | 50,271 | (2,549) | (16,719) |
Cash and cash equivalents at the beginning of the year | 61,059 | 185,916 | 64,991 |
Cash and cash equivalents at the end of the year | 111,330 | 183,367 | 48,272 |
CHANGE IN CASH AND CASH EQUIVALENTS | 50,271 | (2,549) | (16,719) |
To balance Compagas short-term financial capacity, which has negative net working capital, Management is monitoring and adopting measures to lengthen the debt. The loss recorded at UEG Araucária is due to the absence of revenue, given that the plant was not dispatched in the period, because of the positive hydrological scenario.
| 15.2.2 | Changes in equity attributable to non-controlling shareholders |
Participation in capital stock | Compagás 49% | Elejor 30% | UEG Araucária 18.8% | Consolidated |
Balance as of January 1, 2023 | 272,995 | (10,451) | 51,317 | 313,861 |
Net income (loss) | 12,701 | 177 | (3,978) | 8,900 |
Other comprehensive income | - | (56) | - | (56) |
Balance as of March 31, 2023 | 285,696 | (10,330) | 47,339 | 322,705 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 15.3 | Summarized information on the main joint ventures |
Balance as of March 31, 2023 | Voltalia | Caiuá | Integração Maranhense | Matrinchã | Guaraciaba | Paranaíba | Mata de Santa Genebra | Cantareira |
ASSETS | 236,407 | 339,171 | 616,345 | 3,012,430 | 1,607,296 | 1,988,157 | 3,726,706 | 1,856,198 |
Current assets | 11,058 | 46,965 | 101,353 | 468,649 | 224,029 | 233,163 | 687,430 | 247,730 |
Cash and cash equivalents | 10,957 | 17,476 | 33,877 | 162,610 | 61,948 | 63,732 | 1,002 | 87,864 |
Other current assets | 101 | 29,489 | 67,476 | 306,039 | 162,081 | 169,431 | 686,428 | 159,866 |
Noncurrent assets | 225,349 | 292,206 | 514,992 | 2,543,781 | 1,383,267 | 1,754,994 | 3,039,276 | 1,608,468 |
LIABILITIES | 236,407 | 339,171 | 616,345 | 3,012,430 | 1,607,296 | 1,988,157 | 3,726,706 | 1,856,198 |
Current liabilities | 2,253 | 23,499 | 32,713 | 227,693 | 159,349 | 128,297 | 142,379 | 84,730 |
Financial liabilities | - | 6,850 | 11,489 | 132,482 | 45,793 | 61,981 | 100,398 | 60,685 |
Other current liabilities | 2,253 | 16,649 | 21,224 | 95,211 | 113,556 | 66,316 | 41,981 | 24,045 |
Noncurrent liabilities | - | 51,688 | 149,483 | 828,658 | 470,006 | 743,672 | 2,158,043 | 773,131 |
Financial liabilities | - | 27,404 | 38,584 | 576,412 | 393,432 | 457,803 | 1,708,185 | 412,677 |
Other noncurrent liabilities | - | 24,284 | 110,899 | 252,246 | 76,574 | 285,869 | 449,858 | 360,454 |
Equity | 234,154 | 263,984 | 434,149 | 1,956,079 | 977,941 | 1,116,188 | 1,426,284 | 998,337 |
STATEMENT OF INCOME | | | | | | | | |
Net operating revenue | - | 11,912 | 20,078 | 102,392 | 53,922 | 72,662 | 133,026 | 60,070 |
Operating costs and expenses | (13) | (1,491) | 7,266 | (7,742) | (4,303) | (5,657) | (11,575) | (1,388) |
Financial results | 192 | (147) | (201) | (15,950) | (10,620) | (12,108) | (53,917) | (9,784) |
Equity in earnings of investees | (2,675) | - | - | - | - | - | - | - |
Income tax and social contribution | (39) | (1,995) | (7,857) | (23,703) | (14,320) | (16,722) | (23,008) | (16,620) |
Net income (loss) | (2,535) | 8,279 | 19,286 | 54,997 | 24,679 | 38,175 | 44,526 | 32,278 |
Other comprehensive income | - | - | - | - | - | - | - | - |
Total comprehensive income | (2,535) | 8,279 | 19,286 | 54,997 | 24,679 | 38,175 | 44,526 | 32,278 |
Investment interest - % | 49.0 | 49.0 | 49.0 | 49.0 | 49.0 | 24.5 | 50.1 | 49.0 |
Investment book value | 114,735 | 129,353 | 212,732 | 958,477 | 479,191 | 273,465 | 714,568 | 489,185 |
On March 31, 2023, the interest of Copel in the contingent liabilities classified as a possible loss is equivalent to R$307,680 (R$413,034 as of December 31, 2022).
| 15.4 | Summarized information of the main associates |
Balance as of March 31, 2023 | Dona Francisca | Foz do Chopim |
ASSETS | 171,937 | 47,832 |
Current assets | 10,544 | 8,277 |
Noncurrent assets | 161,393 | 39,555 |
LIABILITIES | 171,937 | 47,832 |
Current liabilities | 17,955 | 2,344 |
Noncurrent liabilities | 27,727 | - |
Equity | 126,255 | 45,488 |
STATEMENT OF INCOME | | |
Net operating revenue | 16,468 | 15,050 |
Operating costs and expenses | (10,223) | (2,990) |
Financial results | (1,191) | 50 |
Income tax and social contribution | (575) | (475) |
Net income | 4,479 | 11,635 |
Other comprehensive income | - | - |
Total comprehensive income | 4,479 | 11,635 |
Investment interest - % | 23.03 | 35.77 |
Investment book value | 29,075 | 16,270 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
On March 31, 2023, the interest of Copel in the contingent liabilities of its associates is equivalent to R$2,924 (R$2,581 as of December 31, 2022).
| 16. | Property, Plant and Equipment |
| 16.1 | Property, plant and equipment by asset class |
Cost | Accumulated depreciation | 03.31.2023 | Cost | Accumulated depreciation | 12.31.2022 |
In service | | | | | |
Reservoirs, dams and aqueducts | 8,200,713 | (4,961,888) | 3,238,825 | 8,200,744 | (4,925,970) | 3,274,774 |
Machinery and equipment | 10,358,881 | (3,180,603) | 7,178,278 | 8,951,061 | (3,060,695) | 5,890,366 |
Buildings | 2,015,245 | (1,168,417) | 846,828 | 2,001,801 | (1,160,549) | 841,252 |
Land | 512,531 | (61,637) | 450,894 | 510,681 | (59,157) | 451,524 |
Vehicles and aircraft | 33,159 | (30,942) | 2,217 | 35,457 | (33,115) | 2,342 |
Furniture and fixtures | 17,135 | (11,007) | 6,128 | 17,007 | (10,871) | 6,136 |
(-) Impairment (16.4) | (921,141) | - | (921,141) | (785,205) | - | (785,205) |
(-) Special Obligations | (748) | 359 | (389) | (748) | 330 | (418) |
20,215,775 | (9,414,135) | 10,801,640 | 18,930,798 | (9,250,027) | 9,680,771 |
In progress | | | | | |
Cost | 402,257 | - | 402,257 | 575,080 | - | 575,080 |
(-) Impairment (16.4) | (14,879) | - | (14,879) | (186,383) | - | (186,383) |
387,378 | - | 387,378 | 388,697 | - | 388,697 |
20,603,153 | (9,414,135) | 11,189,018 | 19,319,495 | (9,250,027) | 10,069,468 |
On March 25, 2023, the scheduled stoppage for inspection of the generating unit 3 of HPP GBM, a plant belonging to FDA, subsidiary of Copel GET, was concluded. An isolated fault was identified in the upper wear ring of the turbine rotor, so that this generating unit will remain unavailable to carryng out a diagnosis on the cause of the incident and the respective actions for its repair, when the return forecast for this generating unit will be updated. Eventual financial impacts related to non-generation or any reduction in the plant's assured energy can only be estimated after the completion of this work.
| 16.2 | Changes in property, plant and equipment |
| | Additions / Impairment | | | | Effects of business | |
| Balance as of | | Loss on | | combination | Balance as of |
| January 1, 2023 | Depreciation | disposal | Transfers | (Note 1.2) | March 31, 2023 |
In service | | | | | | | |
Reservoirs, dams and aqueducts | 3,274,774 | - | (35,935) | (14) | - | - | 3,238,825 |
Machinery and equipment | 5,890,366 | - | (95,542) | (91) | 244,117 | 1,139,428 | 7,178,278 |
Buildings | 841,252 | - | (9,135) | (501) | 15,212 | - | 846,828 |
Land | 451,524 | - | (2,555) | (202) | 2,127 | - | 450,894 |
Vehicles and aircraft | 2,342 | - | (125) | - | - | - | 2,217 |
Furniture and fixtures | 6,136 | - | (148) | (1) | 136 | 5 | 6,128 |
(-) Impairment (16.4) | (785,205) | 35,568 | - | - | (171,504) | - | (921,141) |
| | | | | | | |
(-) Special Obligations | (418) | - | 29 | - | - | - | (389) |
| | | | | | | |
| 9,680,771 | 35,568 | (143,411) | (809) | 90,088 | 1,139,433 | 10,801,640 |
In progress | | | | | | | |
Cost | 575,080 | 39,758 | - | (2) | (260,254) | 47,675 | 402,257 |
(-) Impairment (16.4) | (186,383) | - | - | - | 171,504 | - | (14,879) |
| | | | | | | |
| | | | | | | |
| 388,697 | 39,758 | - | (2) | (88,750) | 47,675 | 387,378 |
| 10,069,468 | 75,326 | (143,411) | (811) | 1,338 | 1,187,108 | 11,189,018 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
During the construction phase, loans, financing and debentures costs are capitalized. In the first 3 months of 2023 these costs totaled R$362, at an average rate of 0.007% p.a. (R$3,491, at an average rate of 0.09% p.a., in the same period of 2022).
| 16.3 | Joint operations - consortiums |
The amounts recorded under property, plant and equipment referring to the share of interest of Copel GeT in consortiums are shown below:
Joint operations | Share Copel GeT (%) | Annual average depreciation rate (%) | 03.31.2023 | 12.31.2022 |
HPP Gov. Jayme Canet Júnior (Mauá) - Consórcio | | | | |
Energético Cruzeiro do Sul | 51.0 | | | |
In service | | | 859,882 | 859,882 |
(-) Accumulated depreciation | | 2.90 | (294,973) | (288,728) |
In progress | | | 19,919 | 19,899 |
| | | 584,828 | 591,053 |
HPP Baixo Iguaçu | 30.0 | | | |
In service | | | 695,624 | 693,487 |
(-) Accumulated depreciation | | 3.28 | (92,976) | (87,278) |
In progress | | | 5,711 | 55,863 |
| | | 608,359 | 662,072 |
1,193,187 | 1,253,125 |
| 16.4 | Impairment of generation segment assets |
The assets with impairment balances recorded as of March 31, 2023 are the following:
| Property, Plant and Equipment | Value in use |
Cost | Depreciation | Impairment |
HPP Colíder | 2,568,864 | (336,496) | (603,988) | 1,628,380 |
UEGA | 687,240 | (390,191) | (108,132) | 188,917 |
Consórcio Tapajós (a) | 14,879 | - | (14,879) | - |
Power plants in Paraná | 1,034,055 | (113,612) | (209,021) | 711,422 |
4,305,038 | (840,299) | (936,020) | 2,528,719 |
(a) Project under development
The table below shows the changes in the impairment:
Balance as of January 1, 2023 | Impairment / Reversal | Transfer | Balance as of March 31, 2023 |
In service | | | | |
HPP Colíder | (632,559) | 28,571 | - | (603,988) |
UEGA | (108,132) | - | - | (108,132) |
Power plants in Paraná | (44,514) | 6,997 | (171,504) | (209,021) |
| (785,205) | 35,568 | (171,504) | (921,141) |
In progress | | | | |
Consórcio Tapajós | (14,879) | - | - | (14,879) |
Power plants in Paraná | (171,504) | - | 171,504 | - |
| (186,383) | - | 171,504 | (14,879) |
(971,588) | 35,568 | - | (936,020) |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
In March 2023, the value in use calculation considered assumptions and budgets of the Company, and the discount rate after taxes that was maintained at 5.71% p.a., which derives from the WACC methodology for the electric energy generation segment. The review of the expected revenue from the sale of energy, which offset increases in operating costs and regulatory charges, and the change in book value allowed the partial reversal of the impairment.
The transfer refers to the accumulated impairment balance of TPP Figueira.
| 16.5 | New plants under construction |
With estimated investment of R$224,673, this small hydroelectric power plant (SHP), with installed capacity of 29.81 MW and assured energy of 18.61 MW average, was built on the Chopim River, in the municipalities of São João and Verê, located in the southwest region of the State of Paraná.
The participation in the A-6 auction held on August 31, 2018, led to sale of 14.7 MW average in regulated contracts at the original price of R$195.70/MWh. The energy sale contracts provide for beginning of energy supply on January 1, 2024, with a 30-year term and annual adjustment by reference to IPCA variation.
The works started in August 2019 and the entry into commercial operation of three generating units took place in 2021. The generating center (Stream Diver) has been cleared for commercial operation as of June 7, 2023.
03.31.2023 | 12.31.2022 |
Concession agreement - distribution of electricity (17.1) | 7,510,408 | 7,257,827 |
Generation concession agreements/ authorization (17.2) | 3,009,784 | 2,252,615 |
Concession agreement - piped gas distribution (17.3) | 713,270 | 726,107 |
Other (17.4) | 41,255 | 41,178 |
11,274,717 | 10,277,727 |
Management did not identify evidence that would justify the need to recognize impairment of intangible assets.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 17.1 | Power distribution service concession |
Intangible asset in service | Special liabilities in service | Total |
Balance as of January 1, 2023 | 10,033,251 | (2,775,424) | 7,257,827 |
Transfers from contract assets (Note 10.1) | 426,493 | (42,014) | 384,479 |
Amortization quotas - concession (a) | (150,826) | 39,795 | (111,031) |
Amortization quotas - PIS/Pasep and Cofins credits | (2,620) | - | (2,620) |
Loss on disposal | (18,247) | - | (18,247) |
Balance as of March 31, 2023 | 10,288,051 | (2,777,643) | 7,510,408 |
(a) Amortization during the concession period after the transfer to intangible assets in service of useful life of the assets, whichever the lower.
The balance refers to the portion of infrastructure that will be used during concession, net of special liabilities. The special liabilities represent the resources related to the financial participation of consumers, the Federal, State and Municipal Governments, destined for investments in projects related to the concession, and are not onerous liabilities or shareholder credits.
| 17.2 | Generation concession agreements |
Concession contract (a) | Concession and authorization rights/ goodwill | Total |
Balance as of January 1, 2023 | 1,530,777 | 721,838 | 2,252,615 |
Effect of acquisition of control (Note 1.2) | - | 615,648 | 615,648 |
Technical goodwill arising from the business combination (Note 1.2) | - | 204,676 | 204,676 |
Amortization quotas - concession and authorization (b) | (57,125) | (6,030) | (63,155) |
Balance as of March 31, 2023 | 1,473,652 | 1,536,132 | 3,009,784 |
| (a) | Includes the balances of use of public asset and hydrological risk renegotiation |
| (b) | Amortization during the concession/authorization as of the start of commercial operations of the enterprises. |
| 17.3 | Piped gas distribution service concession |
Balance as of January 1, 2023 | 726,107 |
Transfers from contract assets (Note 10.2) | 2,092 |
Amortization quotas - concession (a) | (14,929) |
Balance as of March 31, 2023 | 713,270 |
(a) Amortization by the expected useful life of the asset (30 years for gas distribution operation assets and 10 years for other assets) limited to the final term of the concession.
| 17.4 | Other intangible assets |
Assets consisting of software purchased from third parties or generated internally, measured at total acquisition cost minus amortization expenses.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
in service | in progress | Total |
Balance as of January 1, 2023 | 12,848 | 28,330 | 41,178 |
Business combination effects (Note 1.2) | 4 | - | 4 |
Acquisitions | - | 2,044 | 2,044 |
Capitalizations for intangible in service | 6,161 | (6,161) | - |
Amortization quotas (a) | (1,966) | - | (1,966) |
Loss on disposal | - | (5) | (5) |
Balance as of March 31, 2023 | 17,047 | 24,208 | 41,255 |
(a) Annual amortization rate: 20%.
| 18. | Payroll, Social Charges and Accruals |
| 03.31.2023 | 12.31.2022 |
Social security liabilities | | |
Taxes and social contribution | 33,043 | 42,829 |
Social security charges on paid vacation and 13th salary | 17,381 | 15,547 |
| 50,424 | 58,376 |
Labor liabilities | | |
Payroll, net (a) | 35 | 47,462 |
Vacation and 13th salary | 93,745 | 95,930 |
Provisions for performance and profit sharing | 102,664 | 47,726 |
Voluntary dismissal program | 497 | 2,895 |
Other liabilities | 466 | 400 |
| 197,407 | 194,413 |
| 247,831 | 252,789 |
(a) The balance as of December 31, 2022 refers to the provision for the salary adjustment referring to the Collective Labour Agreement approved in January 2023, with retroactive effects to October 2022 (base date of the agreement).
| 19. | Accounts Payable to Suppliers |
03.31.2023 | 12.31.2022 |
Energy power | | 1,039,114 | 1,208,733 |
Materials and supplies | | 677,003 | 626,710 |
Natural gas for resale | | 82,569 | 93,696 |
Charges for use of grid system | | 289,033 | 286,331 |
2,087,719 | 2,215,470 |
| Current | 1,962,380 | 2,090,022 |
| Noncurrent | 125,339 | 125,448 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Contracts | Company | Allocation | Guarantees | Issue Date | Number of installment | Final maturity | Payment of charges | Contractual financial charges p.a. | Effective interest rate p.a. | Contract amount | 03.31.2023 | 12.31.2022 |
LOCAL CURRENCY Banco do Brasil CCB 265.901.903 | Copel DIS | Working capital. | Credit assignment | 06.29.2022 | 2 | 06.24.2025 | Quarterly | DI + spread 1,25% | DI + spread 2,14% | 750,000 | 752,092 752,092 | 751,673 751,673 |
Caixa Econômica Federal Commercial paper (a) | Copel GET | Partial amortization of the 3rd, 4th and 5th debenture issues and meeting various short-term obligations, including energy purchases, regulatory obligations and dividends. | Personal guarantee | 09.10.2022 | 2 | 09.10.2025 | Half-yearly | DI + spread 1,22% | DI + spread 1,31% | 1,000,000 | 1,008,373 1,008,373 | 1,037,946 1,037,946 |
Caixa Econômica Federal 415.855-22/14 | Copel DIS | Rural Electricity Program - Luz para Todos . | Own revenue; issue of promissory notes and commercial duplicates. | 03.31.2015 | 120 | 12.08.2026 | Monthly | 6.0% | 6.0% | 16,984 | 7,185 7,185 | 7,664 7,664 |
Banco do Nordeste do Brasil | Implementation of Jandaíra Wind Complex. | Bank guarantee | 05.31.2021 | 192 | 06.15.2038 | Monthly | 2.7086% + IPCA (1) | 3.0107% + IPCA | 21,687 | 17,720 | 17,969 |
35202166127989 | Jandaíra I |
35202164527986 | Jandaíra II | 05.31.2021 | 192 | 06.15.2038 | Monthly | 2.2161% + IPCA (1) and 2.7086% + IPCA (1) | 3.0107% + IPCA | 56,421 | 46,001 | 46,644 |
35202162927987 | Jandaíra III | 05.31.2021 | 192 | 06.15.2038 | Monthly | 2.7086% + IPCA (1) | 3.0107% + IPCA | 65,158 | 53,098 | 53,843 |
35202160027984 | Jandaíra IV | 05.31.2021 | 192 | 06.15.2038 | Monthly | 2.2161% + IPCA (1) and 2.7086% + IPCA (1) | 3.0107% + IPCA | 65,421 | 53,312 | 54,053 |
35201915725525 | Potiguar B141 | Implementation of Vilas Wind Complex. | Fiduciary assignment of credit rights; fiduciary assignment of rights under the O&M contract; fiduciary assignment of rights arising from the authorization; pledge of shares; fiduciary alienation of project machinery and equipment; 100% bank guarantee; fiduciary assignment of the Debt Service Reserve Accounts; fiduciary assignment of the operating reserve account (O&M); Shareholder support agreement | 04.04.2019 | 216 | 04.15.2039 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 92,138 | 88,969 | 89,685 |
35201922425522 | Potiguar B142 | 04.04.2019 | 216 | 04.15.2039 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 92,213 | 88,993 | 89,709 |
35201926525533 | Potiguar B143 | 04.11.2019 | 216 | 04.15.2039 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 92,138 | 88,662 | 89,376 |
35201910625534 | Ventos de Vila Paraíba IV | 04.18.2019 | 216 | 05.15.2039 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 92,138 | 90,162 | 91,004 |
352020148727169 | Potiguar B61 | 08.11.2020 | 216 | 08.15.2040 | Monthly | IPCA + 1.4865% | IPCA + 1.4865% | 163,886 | 185,400 | 186,552 |
18120185433499 | Aventura II | Implementation of Aventura Wind Complex | �� Bank guarantee | 12.28.2018 | 204 | 01.15.2039 | Monthly | IPCA + 2.5707% | IPCA + 2.5707% | 69,338 | 63,285 | - |
18120185473500 | Aventura III | 12.28.2018 | 204 | 01.15.2039 | Monthly | IPCA + 2.5707% | IPCA + 2.5707% | 82,490 | 75,557 | - |
18120185483501 | Aventura IV | 12.28.2018 | 204 | 01.15.2039 | Monthly | IPCA + 2.5707% | IPCA + 2.5707% | 97,887 | 89,030 | - |
18120185493502 | Aventura V | 12.28.2018 | 204 | 01.15.2039 | Monthly | IPCA + 2.5707% | IPCA + 2.5707% | 98,684 | 90,414 | - |
18720193955241 | SRMN I | Implementation of Santa Rosa & Mundo Novo Wind Complex (SRMN) | 04.30.2019 | 252 | 05.15.2043 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 110,922 | 119,797 | - |
18720193965240 | SRMN II | 04.30.2019 | 252 | 05.15.2043 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 97,057 | 104,159 | - |
18720193875242 | SRMN III | 04.30.2019 | 252 | 05.15.2043 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 110,922 | 120,905 | - |
18720193985243 | SRMN IV | 04.30.2019 | 252 | 05.15.2043 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 110,922 | 121,889 | - |
18720193995244 | SRMN V | 04.30.2019 | 252 | 05.15.2043 | Monthly | IPCA + 2.3323% | IPCA + 2.3323% | 83,192 | 90,300 1,587,653 | - 718,835 |
Banco do Brasil - BNDES Transfer | Implementation of Mauá HPP. | Revenue from energy sales from the plant. | 04.16.2009 | 179 | 01.15.2028 | Monthly | 2.13% above TJLP | 2.13% above TJLP | 169,500 | 57,919 57,919 | 60,720 60,720 |
21/02000-0 | Copel GeT |
(a) Commercial paper, single series, for public distribution with restricted efforts. Guarantor: Copel. Trustee: Pentágono S.A. DTVM.
(1) - IPCA used in the calculation of interest and not in the update of the principal. (continued)
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Contracts | Company | Allocation | Guarantees | Issue Date | Number of installment | Final maturity | Payment of charges | Contractual financial charges p.a. | Effective interest rate p.a. | Contract amount | 03.31.2023 | 12.31.2022 |
BNDES 820989.1 | Copel GeT | Implementation of Mauá HPP. | Revenue from energy sales from the plant. | 03.17.2009 | 179 | 01.15.2028 | Monthly | 1.63% above TJLP | 1.63% above TJLP | 169,500 | 57,919 | 60,719 |
1120952.1 | Implementation of transmission line between Foz do Iguaçu and Cascavel Oeste substations. | Assignment of receivables; revenue from energy transmission services. | 12.16.2011 | 168 | 04.15.2026 | Monthly | 1.82% and 1.42% above TJLP | 1.82% and 1.42% above TJLP | 44,723 | 10,381 | 11,186 |
1220768.1 | Implementation of Cavernoso II SHP. | Revenue from energy sales from the plant. | 09.28.2012 | 192 | 07.15.2029 | Monthly | 1.36% above TJLP | 1.36% above TJLP | 73,122 | 30,896 | 32,012 |
13211061 | Implementation of Colíder HPP. | Assignment of receivables | 12.04.2013 | 192 | 10.15.2031 | Monthly | 0% and 1.49% above TJLP | 6.43% and 7.68% | 1,041,155 | 600,461 | 615,968 |
13210331 | Implementation of Cerquilho III substation. | 12.03.2013 | 168 | 08.15.2028 | Monthly | 1.49% and 1.89% above TJLP | 1.49% and 1.89% above TJLP | 17,644 | 7,194 | 7,502 |
15206041 | Implementation of transmission line Assis - Paraguaçu Paulista II. | 12.28.2015 | 168 | 06.15.2030 | Monthly | 2.42% above TJLP | 9.04% | 34,265 | 15,651 | 16,139 |
15205921 | Implementation of transmission lines Londrina - Figueira and Salto Osório - Foz do Chopim. | 12.28.2015 | 168 | 12.15.2029 | Monthly | 2.32% above TJLP | 8.93% | 21,584 | 9,231 | 9,542 |
18205101 | Implementation of Baixo Iguaçu HPP. | 11.22.2018 | 192 | 06.15.2035 | Monthly | 1.94% above TJLP | 8.50% | 194,000 | 157,247 | 159,948 |
19207901- A+B+E+F+G+H | Implementation of transmission facilities for the line: substation Medianeira; substation Curitiba Centro and Curitiba Uberaba and substation Andirá Leste. | 06.03.2020 | 279 | 12.15.2043 | Monthly | IPCA + 4.8165% | IPCA + 4.8570% | 206,882 | 202,709 | 200,932 |
19207901- C+D+I+J | Implementation of transmission facilities for the line: transmission line Curitiba Leste - Blumenau and Baixo Iguaçu - Realeza. | 06.03.2020 | 267 | 12.15.2043 | Monthly | IPCA + 4.8165% | IPCA + 4.8570% | 225,230 | 190,535 | 188,869 |
14205611-C | Copel DIS | Preservation of business, improvements, operating support and general investments in the expansion and consolidation of projects and social investment programs of companies (ISE). | Surety of Copel; assignment of revenues and indemnity rights under the concession. | 12.15.2014 | 113 | 06.15.2024 | Monthly | 6.0% | 6.0% | 78,921 | 9,798 | 11,757 |
14.2.1271.1 | Santa Maria | Construction and implementation of wind generating plants. | Surety of Copel; pledge of shares; assignment of receivables and revenues. | 06.01.2015 | 192 | 08.15.2031 | Monthly | 1.66% above TJLP | 8.26% | 71,676 | 33,247 | 34,125 |
14.2.1272.1 | Santa Helena | 06.01.2015 | 192 | 08.15.2031 | Monthly | 1.66% above TJLP | 8.26% | 82,973 | 36,074 | 37,027 |
11211521 | GE Farol | Pledge of shares; assignment of receivables from energy sales from the project; assignment of machinery and equipment. | 03.19.2012 | 192 | 06.15.2030 | Monthly | 2.34% above TJLP | 2.34% above TJLP | 54,100 | 28,996 | 29,888 |
11211531 | GE Boa Vista | 03.19.2012 | 192 | 06.15.2030 | Monthly | 2.34% above TJLP | 2.34% above TJLP | 40,050 | 21,436 | 22,096 |
11211541 | GE S.B. do Norte | 03.19.2012 | 192 | 06.15.2030 | Monthly | 2.34% above TJLP | 2.34% above TJLP | 90,900 | 48,616 | 50,112 |
11211551 | GE Olho D'Água | 03.19.2012 | 192 | 06.15.2030 | Monthly | 2.34% above TJLP | 2.34% above TJLP | 97,000 | 51,922 | 53,519 |
18204611 | Cutia | Pledge of shares; assignment of receivables. | 10.10.2018 | 192 | 07.15.2035 | Monthly | 2.04% above TJLP | 8.37% | 619,405 | 538,621 | 543,337 |
13212221 - A | Costa Oeste | Implementation of transmission line between Cascavel Oeste and Umuarama Sul substations and implementation of Umuarama Sul substation. | Assignment of receivables; 100% of pledged shares. | 12.03.2013 | 168 | 11.30.2028 | Monthly | 1.95% + TJLP | 1.95% + TJLP | 27,634 | 12,339 | 12,842 |
13212221 - B | 12.03.2013 | 106 | 09.30.2023 | Monthly | 3.5% | 3.5% | 9,086 | 399 | 598 |
14205851 - A | Marumbi | Implementation of transmission line between Curitiba and Curitiba Leste and implementation of Curitiba Leste substation. | 07.08.2014 | 168 | 06.30.2029 | Monthly | 2.00% + TJLP | 2.00% + TJLP | 33,460 | 16,380 | 16,981 |
14205851 - B | 07.08.2014 | 106 | 04.30.2024 | Monthly | 6.0% | 6.0% | 21,577 | 2,454 | 3,020 |
| | | | | | | | | | 2,082,506 | 2,118,119 |
Total local currency | | | | | | | | | | | 5,495,728 | 4,694,957 |
Gross debt (-) Transaction cost Net debt | 5,495,728 (45,686) 5,450,042 | 4,694,957 (44,594) 4,650,363 |
Current Noncurrent | 336,274 5,113,768 | 278,838 4,371,525 |
DI - Interbank Deposit Rate IPCA - Inflation Index
TJLP - Long term interest rate
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 20.1 | Breakdown of loans and financing by currency and index |
| | 03.31.2023 | % | 12.31.2022 | % |
| indexes at period end | | | | |
Local currency | (%) | | | | |
TJLP | 7.37 | 1,716,820 | 31.51 | 1,755,556 | 37.75 |
CDI | 13.65 | 1,745,205 | 32.02 | 1,772,718 | 38.12 |
IPCA | 4.65 | 1,968,181 | 36.11 | 1,099,050 | 23.63 |
Without indexer (annual fixed rate) | - | 19,836 | 0.36 | 23,039 | 0.50 |
| | 5,450,042 | 100.00 | 4,650,363 | 100.00 |
| | 5,450,042 | 100.00 | 4,650,363 | 100.00 |
| 20.2 | Maturity of noncurrent installments |
03.31.2023 | Gross debt | (-) Transaction cost | Net debt |
2024 | 568,385 | (6,829) | 561,556 |
2025 | 1,633,968 | (5,845) | 1,628,123 |
2026 | 262,278 | (2,350) | 259,928 |
2027 | 266,033 | (2,351) | 263,682 |
2028 | 251,782 | (2,364) | 249,418 |
After 2028 | 2,167,938 | (16,877) | 2,151,061 |
5,150,384 | (36,616) | 5,113,768 |
| 20.3 | Changes in loans and financing |
Balance as of January 1, 2023 | 4,650,363 |
Business combination effects (Note 1.2) | 875,738 |
Charges | 136,563 |
Monetary and exchange variations | 12,666 |
Amortization - principal | (59,216) |
Payment - charges | (166,072) |
Balance as of March 31, 2023 | 5,450,042 |
Loans and financing agreements contain clauses that require economic and financial ratios to be maintained within pre-determined parameters, requiring annual fulfillment and other conditions to be complied with, such as not changing the Company's interest in the capital stock of subsidiaries that would represent change of control without prior consent. The non-compliance with the contracted conditions may result in fines or in the declaration of the early maturity of debts.
On December 31, 2022, all financial indicators measured annually were fully met. On March 31, 2023, all other agreed indicators and conditions were fully met.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The financial covenants contained in the agreements are presented below:
Company | Contractual Instrument | Annual financial ratios | Limit |
Copel GeT | BNDES Finem No. 820989.1 - Mauá Banco do Brasil No. 21/02000-0 - Mauá | EBITDA / Net financial results | ≥ 1.3 |
Commercial paper | Debt service coverage ratio Consolidated net debt / Consolidated EBITDA | ≥ 1.5 ≤ 3.5 |
Copel DIS | BNDES Finem No. 14205611 | Financial indebtedness / EBITDA | ≤ 4.0 |
Santa Maria | BNDES Finem No. 14212711 | Debt service coverage ratio | ≥ 1.3 |
Santa Helena | BNDES Finem No. 14212721 |
São Bento Energia, Investimento e Participações GE Boa Vista S.A. GE Farol S.A. GE Olho D´Água S.A. GE São Bento do Norte S.A. | BNDES Assignment Agreement BNDES Finem No. 11211531 BNDES Finem No. 11211521 BNDES Finem No. 11211551 BNDES Finem No. 11211541 | Debt service coverage ratio | ≥ 1.3 |
Cutia | BNDES Finem No. 18204611 | Debt service coverage ratio (a) | ≥ 1.2 |
Costa Oeste | BNDES Finem No. 13212221 | Debt service coverage ratio | ≥ 1.3 |
Marumbi | BNDES Finem No. 14205851 | Debt service coverage ratio | ≥ 1.3 |
Financing for businesses - Finem
(a) financial ratio calculated based on the amounts of the consolidated financial statements of Cutia Empreendimentos Eólicos S.A. The contract establishes that, should the index be in the range between 1.10 and 1.20, the value of the funds invested in the Reserve Account must be complemented so that the total reaches the index of 1.20, within 2 days of the release of the financial statements.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
COMPANHIA PARANAENSE DE ENERGIA – COPEL
Notes to the Consolidated Interim Financial Information
Company | Issue | Characteristics | Allocation | Guarantees | Issue Date | Number of installment | Final maturity | Payment of charges | Contractual financial charges p.a. | Effective interest rate p.a. | Contract amount | 03.31.2023 | 12.31.2022 |
Copel | 8th | (a) | Payment of the 6th issue of debentures and working capital increase | Personal guarantee | 06.14.2019 | 1 | 06.14.2022 | Half-yearly | 106.0% of DI | 110.93% of DI | 500,000 | - | - |
Copel GeT | 3rd 4th | (a) | Working capital or used to make investments in the issuer. | Personal guarantee | 10.20.2017 | 3 | 10.20.2022 | Half-yearly | 126.0% of DI | 131.21% of DI | 1,000,000 | - | - |
Full early redemption of the 4th issue of the Company’s trade promissory notes and partial payment of the 1st amortization installment of the 2nd issue of debentures. | 07.23.2018 | 3 | 07.23.2023 | Half-yearly | 126.0% of DI | 133.77% of DI | 1,000,000 | 343,509 | 357,573 |
5th | (b) | Reimbursement of expenses related to the construction of the Transmission Lines Araraquara II - Taubaté, Assis - Londrina and Foz do Chopim. | 09.25.2018 | 5 | 09.15.2025 | Half-yearly | IPCA + 7.6475% | IPCA+ 8.3295% | 290,000 | 226,542 | 225,643 |
6th (1st serie) 6th (2nd serie) | (c) | Full early redemption of the 5th issue of the Company’s trade promissory notes and partial payment of the 2nd amortization installment of the 2nd issue of debentures. | 07.15.2019 | 2 | 07.15.2024 | Half-yearly | 109.0% of DI | 111.25% of DI | 800,000 | 823,357 | 852,816 |
Reimbursement of expenses related to the Colíder HPP and Baixo Iguaçu HPP projects | 07.15.2019 | 1 | 07.15.2025 | Half-yearly | IPCA + 3.90% | IPCA+ 4.46% | 200,000 | 254,423 | 251,363 |
7th (1st serie) 7th (2nd serie) | Reinforcement of the Issuer's working capital; amortization and/or reimbursement of cash of the principal portion of the 3rd and 4th issue of debentures. | 10.15.2021 | 2 | 10.15.2026 | Half-yearly | DI + spread 1.38% | DI + spread 1.45% | 1,133,363 | 1,209,050 | 1,166,982 |
Investments for expansion, renovation or improvement and/or reimbursement of expenses within the scope of the Projects: Improvements of Gov. Bento Munhoz da Rocha Netto HPP; Implementation of the Assets of Lot “E”, from Aneel Auction No. 05/2015; Investments in Mata de Santa Genebra Transmissão S.A. and Bela Vista Geração de Energia S.A. | 10.15.2021 | 3 | 10.15.2031 | Half-yearly | IPCA + 5.7138% | IPCA + 6.1033% | 366,637 | 412,287 | 397,825 |
8th (1st serie) 8th (2nd serie) | Acquisition of Santa Rosa & Mundo Novo Wind Complex (SRMN) and Aventura Wind Complexes. | 01.15.2023 | 2 | 01.15.2030 | Half-yearly | DI + spread 1.40% | DI + spread 1.41% | 1,100,000 | 1,126,951 | - |
Reimbursement of investment expenses and/or contributions in the scope of the Jandaíras I, II, III and IV Wind Power Generating Plants Projects. | 01.15.2023 | 3 | 01.15.2035 | Half-yearly | IPCA +6.8226% | IPCA +7.5817% | 200,000 | 205,449 | - |
Copel DIS | 3rd 4th | (a) | Working capital or used to make investments in the issuer. | Personal guarantee | 10.20.2017 | 2 | 10.20.2022 | Half-yearly | 126.0% of DI | 130.85% of DI | 500,000 | - | - |
Working capital and payment of the 1st installment of amortization of the 2nd issue of debentures. | 09.27.2018 | 3 | 09.27.2023 | Half-yearly | DI + spread 2.70% | CDI + 3.96% | 1,000,000 | 334,153 | 346,895 |
5th (1st serie) 5th (2nd serie) | (c) | Investment for expansion, renovation or improvement and reimbursement of expenses of the Issuer's electricity distribution network linked to concession contract No. 46/1999 of ANEEL. | 11.15.2019 | 3 | 11.15.2027 | Half-yearly | IPCA + 4.20% | IPCA+ 4.61% | 500,000 | 638,376 | 618,209 |
Reinforcement of working capital and recomposition of cash by the final amortization of the 2nd issue of debentures. | 11.15.2019 | 2 | 11.15.2022 | Half-yearly | DI + spread 1.45% | CDI + 1.65% | 350,000 | - | - |
6th (1st serie) 6th (2nd serie) | Reinforcement of working capital and amortization of the first installment of the principal of the debentures of each of the Issuer's following issues: 3rd, 4th and 5th Issue. | 06.16.2021 | 2 | 06.15.2026 | Half-yearly | CDI + spread 1.95% | CDI + 2.02% | 1,000,000 | 1,044,193 | 1,006,449 |
Investment for expansion, renovation or improvement and reimbursement of expenses of the Issuer's electricity distribution network linked to concession contract No. 46/1999 of ANEEL. | 06.16.2021 | 3 | 06.15.2031 | Half-yearly | IPCA + 4.7742% | IPCA + 5.1564% | 500,000 | 578,954 | 559,894 |
7th (1st serie) 7th (2nd serie) 7th (3rd serie) | (e) | Reinforcement of working capital; redemption of 3rd issue debentures; amortization of the 2nd installment of the principal of the 4th and 5th issuance. | 05.15.2022 | 2 | 05.15.2025 | Half-yearly | CDI + 1.21% | CDI + 1.28% | 300,000 | 316,256 | 305,380 |
05.15.2022 | 2 | 05.15.2027 | Half-yearly | CDI + 1.36% | CDI + 1.42% | 901,450 | 950,828 | 917,789 |
Investments for expansion, renovation or improvement and/or reimbursement of expenses of the issuer's electricity distribution network, linked to Aneel's Concession Agreement No. 46/1999. | 05.15.2022 | 3 | 05.15.2032 | Half-yearly | IPCA + 6.1732% | IPCA + 6.6587% | 298,550 | 312,520 | 301,830 |
Brisa Potiguar | 2nd (1st serie) 2nd (2nd serie) | (d) | Implementation of wind generating plants. | Real and personal guarantee and pledge of Copel GeT shares. | 03.24.2016 | 192 | 07.15.2032 | Monthly | TJLP + 2.02% | TJLP + 2.02% | 147,575 | 89,368 | 91,468 |
03.24.2016 | 192 | 07.15.2032 | Monthly | IPCA + 9.87% | IPCA+ 10.92% | 153,258 | 125,508 | 126,067 |
Cutia | 1st | (b) | Construction and implementation of wind generating plants. | Personal guarantee | 03.20.2019 | 26 | 12.15.2031 | Half-yearly | IPCA + 5.8813% | IPCA+ 6.83% | 360,000 | 374,161 | 360,894 |
Gross debt (-) Transaction cost Net debt | 9,365,885 (89,224) 9,276,661 | 7,887,077 (83,222) 7,803,855 |
Current Noncurrent | 1,468,414 7,808,247 | 1,346,347 6,457,508 |
| (a) | Simple debentures, single series, not convertible into shares, unsecured, for public distribution with restricted placement efforts, according to CVM No. 476. Guarantor: Copel. Trustee: Pentágono S.A. DTVM. |
| (b) | Simple debentures, single series, not convertible into shares, with security interest and additional personal guarantee, for public distribution with restricted efforts, pursuant to CVM Instruction No. 476. Guarantor: Copel. Trustee: Pentágono S.A. DTVM. |
| (c) | Simple debentures, two series, not convertible into shares, unsecured, for public distribution with restricted placement efforts, according to CVM No. 476. Guarantor: Copel. Trustee: Pentágono S.A. DTVM. |
| (d) | Simple debentures, two series, not convertible into shares, issued privately. Companies: Nova Asa Branca I, Nova Asa Branca II, Nova Asa Branca III, Nova Eurus and Ventos de Santo Uriel. Guarantor: Copel. They have no trustee. |
| (e) | Simple debentures, three series, not convertible into shares, unsecured, with additional personal guarantee, for public distribution with restricted placement efforts, pursuant to CVM Instruction No. 476. Guarantor: Copel. Trustee: Pentágono S.A. DTVM. |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 21.1 | Maturity of noncurrent installments |
03.31.2023 | Gross debt | (-) Transaction cost | Net debt |
2024 | 667,583 | (10,715) | 656,868 |
2025 | 1,811,077 | (12,551) | 1,798,526 |
2026 | 1,795,557 | (10,286) | 1,785,271 |
2027 | 724,305 | (8,704) | 715,601 |
2028 | 64,063 | (7,123) | 56,940 |
After 2028 | 2,817,003 | (21,962) | 2,795,041 |
7,879,588 | (71,341) | 7,808,247 |
| 21.2 | Changes in debentures |
Balance as of January 1, 2023 | 7,803,855 |
Funding | 1,300,000 |
(-) Transaction costs | (11,325) |
Charges and monetary variations | 332,388 |
Amortization - principal | (5,688) |
Payment - charges | (142,569) |
Balance as of March 31, 2023 | 9,276,661 |
The issued debentures contain clauses that require the maintenance of certain economic and financial ratios within pre-determined parameters, requiring annual fulfillment and other conditions to be complied with, such as not changing the Company's interest in the capital stock that would represent change of control without prior consent from the debenture holders; not paying out dividends or interest on capital if it is in arrears in relation to honoring any of its financial obligations or not maintaining the financial ratios as determined without prior written consent of the debenture holders. The non-compliance with the contracted conditions may imply the need to request consent from the debenture holders or the declaration of early maturity of the debts.
On December 31, 2022, all financial indicators measured annually were fully met, except for the subsidiaries Ventos de Santo Uriel and Nova Asa Branca III which did not meet the Debt Service Coverage Ratio (ICSD) of 1.3. However, the Company preventively requested and received, on December 30, 2022, according to letter from BNDES AE/DEENE2 No. 061/2022, the commitment of the development banking institution not to declare the early maturity of the debenture deeds, based on the performance of this index in fiscal year 2022. On March 31, 2023, all other agreed indicators and conditions were fully met.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The financial covenants contained in the debenture agreements are presented as follows:
Company | Contractual Instrument | Annual financial ratio | Limit |
| 4th issue of Debentures | | |
| 5th issue of Debentures | | |
Copel GeT | 6th issue of Debentures | | |
| 7th issue of Debentures 8th issue of Debentures | Consolidated net debt / Consolidated EBITDA Debt service coverage ratio | ≤ 3.5 ≥ 1.5 |
| 4th issue of Debentures |
Copel DIS | 5th issue of Debentures 6th issue of Debentures | | |
| 7th issue of Debentures | | |
Nova Asa Branca I Nova Asa Branca II Nova Asa Branca III Nova Eurus IV Ventos de Santo Uriel | 2nd issue of Debentures | Debt service coverage ratio | ≥ 1.3 |
Cutia | 1st issue of Debentures | Debt service coverage ratio (a) | ≥ 1.2 |
| 22. | Post-employment Benefits |
The Company sponsors private retirement and pension plans (Unified Plan and Plan III) and Healthcare Plan for medical and dental care ("ProSaúde II" and "ProSaúde III" Plans) for their active employees and their legal dependents. The lifetime sponsorship of the Healthcare Plan for retirees, pensioners and legal dependents is only applied to "Prosaúde II" plan participants. Fundação Copel de Previdência e Assistência is the entity that manages these plans.
The Unified Plan is a Defined Benefit plan - BD in which the income is predetermined, according to each individual's salary. This plan is closed for new participants since 1998.
The Plan III, the only plan available for new participants, is a Variable Contribution - CV plan in the contributory phase and, after retirement, it becomes a Defined Benefit - BD plan.
The Company allocates resources for the coverage of healthcare expenses incurred by their employees and their dependents, within rules, limits and conditions set in "ProSaúde II" and "ProSaúde III" Plans' regulations. Coverage includes periodic medical exams in both plans and is extended to all retirees and pensioners for life only in the "ProSaúde II" plan.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 22.3 | Statement of financial position and statement of income |
Amounts recognized in liabilities, under Post-employment benefits, are summarized below:
| 03.31.2023 | 12.31.2022 |
Pension plans | 685 | 949 |
Healthcare plans | 1,080,573 | 1,069,088 |
| 1,081,258 | 1,070,037 |
Current | 86,404 | 73,814 |
Noncurrent | 994,854 | 996,223 |
Amounts recognized in the statement of income are shown below:
| 03.31.2023 | 03.31.2022 |
Employees | | |
Pension plans | 14,245 | 14,509 |
Healthcare plan - post employment | 32,532 | 35,074 |
Healthcare plan - active employees | 18,893 | 18,170 |
| 65,670 | 67,753 |
Management | | |
Pension plans | 283 | 295 |
Healthcare plan | 45 | 37 |
| 328 | 332 |
| 65,998 | 68,085 |
| 22.4 | Changes in post-employment benefits |
Balance as of January 1, 2023 | 1,070,037 |
Appropriation of actuarial calculation | 32,532 |
Appropriation of pension and healthcare contributions | 35,950 |
Amortizations | (57,261) |
Balance as of March 31, 2023 | 1,081,258 |
| 23. | Sectorial Charges Payable |
03.31.2023 | 12.31.2022 |
Energy Development Account - CDE | 37,815 | 41,122 |
Global Reversal Reserve - RGR | 4,523 | 5,366 |
42,338 | 46,488 |
| 24. | Research and Development and Energy Efficiency |
In accordance with Law No. 9,991/2000 and supplementary regulations, concession operators and licensees of electric power generation and transmission are required to allocate annually the percentage of 1% of their net operating regulatory revenue to research and development of the electricity sector activities, and the electric power distribution concession operators must segregate this same percentage into the research and development and energy efficiency programs of the electricity sector.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The registered balances of Research and Development - R&D and Energy Efficiency Program - EEP are shown in the table below:
Disbursed and not completed | Balance to be collected | Balance to disburse | Balance as of 03.31.2023 | Balance as of 12.31.2022 |
Research and Development - R&D | | | | | |
FNDCT | - | 8,424 | - | 8,424 | 6,588 |
MME | - | 4,213 | - | 4,213 | 3,314 |
R&D | 232,225 | 3,348 | 28,559 | 264,132 | 260,243 |
| 232,225 | 15,985 | 28,559 | 276,769 | 270,145 |
Energy efficiency program - EEP | | | | | |
Procel | - | 13,419 | - | 13,419 | 11,960 |
EEP | 151,809 | 743 | 189,633 | 342,185 | 332,653 |
| 151,809 | 14,162 | 189,633 | 355,604 | 344,613 |
384,034 | 30,147 | 218,192 | 632,373 | 614,758 |
| | | Current | 376,147 | 370,244 |
| | | Noncurrent | 256,226 | 244,514 |
National Fund for Scientific and Technological Development - FNDCT National Program of Electricity Conservation - Procel
| 24.1 | Changes in R&D and EEP balances |
FNDCT | MME | R&D | Procel | EEP | Total |
Balance as of January 1, 2023 | 6,588 | 3,314 | 260,243 | 11,960 | 332,653 | 614,758 |
Additions | 12,685 | 6,342 | 12,688 | 1,444 | 5,776 | 38,935 |
Performance agreement | - | - | - | - | 1,268 | 1,268 |
Interest rate (Note 32) | - | - | 1,249 | 15 | 6,042 | 7,306 |
Payments | (10,849) | (5,443) | (2,332) | - | (2,895) | (21,519) |
Concluded projects | - | - | (7,716) | - | (659) | (8,375) |
Balance as of March 31, 2023 | 8,424 | 4,213 | 264,132 | 13,419 | 342,185 | 632,373 |
| 25. | Accounts Payable Related to Concessions |
| Company | Grant | Signature | Closing | Discount rate | Annual Adjustment | 03.31.2023 | 12.31.2022 |
HPP Mauá | Copel GeT | 06.29.2007 | 07.03.2007 | 05.2047 | 5.65% p.y. | IPCA | 21,959 | 21,587 |
HPP Colider | Copel GeT | 12.29.2010 | 01.17.2011 | 01.2046 | 7.74% p.y. | IPCA | 31,180 | 30,518 |
HPP Baixo Iguaçu | Copel GeT | 07.19.2012 | 08.20.2012 | 01.2047 | 7.74% p.y. | IPCA | 9,222 | 9,050 |
HPP Guaricana | Copel GeT | 03.03.2020 | 03.03.2020 | 03.2025 | 7.74% p.y. | IPCA | 2,021 | 2,200 |
HPP Fundão and HPP Santa Clara | Elejor | 10.23.2001 | 10.25.2001 | 05.2037 | 11.00% p.y. | IGPM | 871,561 | 874,187 |
935,943 | 937,542 |
| | | | | | Current | 105,228 | 105,003 |
| | | | | | Noncurrent | 830,715 | 832,539 |
Discount rate applied to calculate present value
Real and net discount rate, compatible with the estimated long-term rate, not being linked to the expectation of return from the project.
Payment to the federal government
Monthly installments equivalent to 1/12 of the annual payment restated, as defined in the concession agreement.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 25.1 | Changes in accounts payable related to concessions |
Balance as of January 1, 2023 | 937,542 |
Adjustment to present value | (3,034) |
Monetary variations | 30,484 |
Payments | (29,049) |
Balance as of March 31, 2023 | 935,943 |
| 26. | Right-of-use Asset and Lease Liability |
| Balance as of | Additions | Remeasurement adjustment | Amorti- | Loss on | Balance as of |
| January 1, 2023 | zation | disposal | March 31, 2023 |
| | | | | | |
Real estate | 136,489 | 854 | (1,361) | (2,580) | (89) | 133,313 |
Vehicles | 113,018 | 8,301 | 4,606 | (13,633) | - | 112,292 |
Equipment | 11,873 | 112 | - | (2,556) | - | 9,429 |
| 261,380 | 9,267 | 3,245 | (18,769) | (89) | 255,034 |
| 26.2.1 | Changes in lease liability |
Balance as of January 1, 2023 | | 273,756 |
Additions | | 9,267 |
Remeasurement adjustment | | 3,245 |
Charges | | 5,717 |
Amortization - principal | | (17,384) |
Payment - charges | | (5,711) |
Loss on disposal | | (93) |
Balance as of March 31, 2023 | | 268,797 |
| Current | 66,254 |
| Noncurrent | 202,543 |
The Company defines the discount rate based on the nominal interest rate applied to the last fundraising, disregarding subsidized or incentivized funding. The interest rates applied range from 3.58% to 15.05% p.a.
| 26.2.2 | Maturity of noncurrent installments |
2024 | 38,646 |
2025 | 35,606 |
2026 | 36,666 |
2027 | 10,417 |
2028 | 9,864 |
After 2028 | 169,194 |
Undiscounted amounts | 300,393 |
Imputed interest | (97,850) |
Lease liabilities balance | 202,543 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 26.2.3 | Potential PIS/Cofins recoverable rights |
The following table shows the potential PIS/Cofins recoverable rights embedded in the leasing consideration, according to the expected payment periods.
Cash Flows | Nominal value | Present value |
Lease consideration | 431,449 | 268,797 |
Potential Pis/Cofins | 32,812 | 21,339 |
| 26.3 | Impact of forecast inflation on discounted cash flows |
In accordance with IFRS 16, in measuring and remeasuring lease liabilities and right-of-use assets, the Company used the discounted cash flow method without considering forecast future inflation, according to the prohibition imposed by the standard.
However, given the current reality of long-term interest rates in the Brazilian economic environment, the table below shows the comparative balances between the information recorded in accordance with IFRS 16 and the amount that would be recorded considering forecast inflation:
| Balance in accordance with IFRS 16 | Inflation projected balance | % |
Lease liabilities | 268,797 | 321,470 | 19.60% |
Right to use assets | 255,034 | 291,612 | 14.34% |
Financial expense | 5,717 | 6,849 | 19.80% |
Amortization expense | 18,769 | 20,161 | 7.42% |
| 26.4 | Commitments from leases and rentals |
For leases of low value assets, such as computers, printers and furniture, short-term leases, as well as for leases of land for development of wind power generation projects, whose payment is made based on variable remuneration, the amounts are recognized in the statement of income as operating costs and/or expenses (Note 31.6). The balance of commitments from leases and rentals is shown below:
| Less than | | Over | |
| 1 year | 1 to 5 years | 5 years | 03.31.2023 |
Commitments from leases and rentals | 12,328 | 57,898 | 297,243 | 367,469 |
| 26.5 | Receivables from leases |
| Less than | | Over | Total |
| 1 year | 1 to 5 years | 5 years | 03.31.2023 |
Facilities sharing | 1,393 | 5,572 | 18,132 | 25,097 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 27. | Other Accounts Payable |
03.31.2023 | 12.31.2022 |
Fair value in the purchase and sale of power (Note 34.2.12) | | 1,179,010 | 738,703 |
Generation deviation - wind projects (Note 34.2.11) | | 185,368 | 184,813 |
Public lighting rate collected | | 61,488 | 52,520 |
Payments/returns to consumers | | 56,467 | 50,652 |
Aneel Order No. 084/2017 provision | | 39,442 | 38,145 |
Obligations to customers in gas sales operations (a) | | 34,783 | 33,223 |
Pledges in guarantee | | 28,197 | 29,924 |
Financial offset for the use of water resources | | 25,679 | 28,511 |
Other liabilities | | 103,529 | 90,362 |
1,713,963 | 1,246,853 |
| Current | 713,962 | 601,619 |
| Noncurrent | 1,000,001 | 645,234 |
(a) Refers to amounts paid for the purchase of contracted gas volumes not yet taken by customers.
| 28. | Provisions for Legal Claims and Contingent Liabilities |
The Company and is responsible for several legal and administrative proceedings before different courts. Based on assessments made by the Company's legal counsel, Management makes provisions for legal claims in which the losses are rated probable, when the criteria for recognition of provisioning described in Note 4.11 of the financial statements as of December 31, 2022 are met.
The Company's management believes it is impracticable to provide information regarding the timing of any cash outflows related to the lawsuits for which the Company is responsible on the date of preparation of the financial statements, in view of the unpredictability and dynamics of the Brazilian judicial, tax and regulatory systems, and that the final resolution depends on the conclusions of the lawsuits. For this reason, this information is not provided.
| 28.1 | Change in provision for legal claims |
| | Income | | | | |
| | Provision | Construction | | | | |
| Balances as of | for litigations | cost | Additions | | Transfers/ | Balances as of |
| January 1, 2023 | Additions | Reversals | Additions/(Rev.) | to assets | Settlements | Others | March 31, 2023 |
Tax | | | | | | | | |
Cofins | 123,564 | 319 | - | - | - | - | - | 123,883 |
Others | 78,186 | 8,313 | (5,731) | - | - | (7,731) | 13,657 | 86,694 |
| 201,750 | 8,632 | (5,731) | - | - | (7,731) | 13,657 | 210,577 |
Labors | 536,464 | 21,875 | - | - | - | (32,233) | - | 526,106 |
Employee benefits | 30,126 | 1,701 | (516) | - | - | (93) | - | 31,218 |
Civil | | | | | | | | |
Civil and administrative claims | 958,111 | 22,345 | (4,106) | - | - | (33,695) | - | 942,655 |
Easements | 138,724 | 77 | - | (15,744) | 2,245 | 18 | - | 125,320 |
Expropriations and property | 154,912 | 269 | (41) | 161 | 8,401 | (3) | - | 163,699 |
Customers | 3,750 | 43 | (1,675) | - | - | - | - | 2,118 |
Environmental | 5,269 | 771 | (811) | - | - | - | - | 5,229 |
| 1,260,766 | 23,505 | (6,633) | (15,583) | 10,646 | (33,680) | - | 1,239,021 |
Regulatory | 8,493 | 88 | (2,311) | - | - | (18) | - | 6,252 |
| 2,037,599 | 55,801 | (15,191) | (15,583) | 10,646 | (73,755) | 13,657 | 2,013,174 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 28.2 | Details of provisions for legal claims and contingent liabilities |
The following table shows the details of the provisions for legal claims recorded and, in addition, the amounts of contingent liabilities, which are present obligations arising from past events, but without provisions recognized because it is not probable an outflow of resources that incorporate economic benefits to settle the obligation.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| Description | Consolidated |
Provisions | Contingent liabilities |
03.31.2023 | 12.31.2022 | 03.31.2023 | 12.31.2022 |
Tax Cofins | Requirement of the Federal Revenue Service for the period from August 1995 to December 1996, due to the termination of a judicial decision that has recognized the Company's exemption from Cofins. | 123.883 | 123.564 | 8.596 | 9.550 |
INSS | Tax requirements related to the social security contribution. | 31.239 | 30.899 | 111.167 | 56.790 |
Federal taxes | Administrative requirements and questions from Receita Federal do Brasil (Federal Revenue Service). | 2.157 | 2.100 | 42.094 | 53.682 |
ICMS (VAT) | Administrative requirements and questions from the State regarding the payment of ICMS (VAT) on the Company's invoices. | 6.877 | 4.035 | 25.583 | 24.930 |
IPTU | Tax Requirement on Urban Territorial Property (IPTU) on properties affected by the public electricity service. | 8.357 | 9.332 | 163.821 | 152.113 |
ISS | City halls tax requirement as ISS on construction services provided by third parties. | 215 | 181 | 58.789 | 56.731 |
Other | Taxes, fees and other federal, state and municipal taxes in which the Company discusses the levy or not, as well as its bases and amounts for payment | 37.849 | 31.639 | 116.442 | 149.518 |
| | 210.577 | 201.750 | 526.492 | 503.314 |
Labor | Charging of overtime, hazardous work, transfer surcharge, equalization / salary adjustment, among others, by employees and former employees of Copel; collection of indemnity installments and others, by ex-employees of contractors and outsourced companies (subsidiary responsibility). | 526.106 | 536.374 | 376.477 | 378.737 |
Employee benefits | Labor claims filed by former retired employees against Fundação Copel, which will consequently cause repercussions for the Company and its wholly-owned subsidiaries, to the extent that additional contributions are required. | 31.218 | 30.126 | 10.835 | 12.716 |
Regulatory | | | | | |
ESBR | ESBR filed Ordinary Lawsuit No. 10426-71.2013.4.01.4100 against ANEEL in the Federal Court of Rondônia, whose ruling: (i) acknowledged the exclusion of liability for the 535-day schedule overrun in the construction of the Jirau Hydropower Station; (ii) declares any obligations, penalties and costs imposed on ESBR as a result of the schedule overrun to be unenforceable, and (iii) annuls ANEEL Resolution 1,732/2013, which had recognized a schedule overrun of only 52 days. An appeal has been brought by ANEEL, pending judgment by the Federal Court of the 1st Region. The practical consequence of the ruling was, at the time it exempted ESBR, to expose the distributors with whom it entered into power trading contracts (CCEARs) to the Short-Term Market and to the high value of the Settlement Price of the Differences (Preço de Liquidação das Diferenças - PLD, in Portuguese) in the period, including Copel DIS. This occurred because the rules for the sale of electricity require that all energy consumed should have a corresponding contractual coverage. If the lawsuits are judged unfavorably against Copel, the amount will be classified as Sectorial Financial Asset to be recovered through tariff rates. | - | - | 1.138.777 | 1.130.845 |
Colíder exclusion of liability | Discussion on the value of the Tariff for use of the transmission system - TUST and monetary adjustment on energy values referring to the exclusion of liability period. As a result of the court injunction that excluded the delay period for the Colíder HPP from being responsible for the delivery of energy contracted in the Regulated Contracting Environment - ACR, CCEE proceeded to credit, valued to PLD, the energy previously backed to comply with ACR. However, in the event of failure in the lawsuit, the Company must return the amounts credited, updated by the IGPM. | - | - | 343.033 | 320.044 |
Other | Aneel's notifications about possible breaches of regulatory standards | 6.252 | 8.493 | 48.663 | 45.718 |
| | 6.252 | 8.493 | 1.530.473 | 1.496.607 |
(continued)
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| Description | Consolidated |
Provisions | Contingent liabilities |
03.31.2023 | 12.31.2022 | 03.31.2023 | 12.31.2022 |
Civil Tobacco growers | Actions whose main cause is the lack of electricity causing loss of production. | 60.620 | 73.366 | 61.305 | 71.237 |
Arbitration | Arbitration protected by secrecy and confidentiality, in the early stage of award settlement. | 631.551 | 629.056 | 340.166 (a) | 338.779 |
Civil and administrative law | Other actions involving billing, supposed irregular procedures, administrative contracts and contractual fines, indemnity for accidents with the electric power network and accident with vehicles. | 147.509 | 154.550 | 532.237 | 549.115 |
Indemnification to third parties (civil) | Actions for indemnity for resulting from damages caused during the construction of power plants. The execution of the sentence began without the previously determined accounting expertise. In the 1st degree, Copel challenged the execution and presented an insurance policy as a guarantee until a decision on the performance of an expert examination and excess of the value. As there was still no favorable position on the merits, the risk was reassessed with a change in the provisioned balance. | 102.908 | 101.076 | 100.566 | 98.940 |
Easements | Discussion between the amount determined by Copel for payment and the amount claimed by the property owner and/or when the owner's documentation supporting title to the property may not be registered (when probate proceedings are still in progress, properties have no registry number with the land registry, etc.), intervention in third-party adverse possession, either as a confronter, or in case of a property where there are areas of easement of passage, in order to preserve the limits and boundaries of expropriated areas. | 125.385 | 138.841 | 32.203 | 31.063 |
Expropriations and property | Discussion between the amount assessed by Copel for payment and the amount claimed by the owner, and / or when the owner's documentation does not present conditions for registration (inventories in progress, properties without registration, among others); actions for repossession of real estate owned by the concessionaire; intervention in the adverse possession of third parties, as a confrontant, in order to preserve the limits and confrontations of the expropriated areas. | 163.701 | 154.943 | 39.191 | 38.030 |
Consumers | Lawsuits seeking compensation for damages caused in household appliances, industrial and commercial machines, lawsuits claiming damages for pain and suffering caused by service interruption and lawsuits filed by industrial consumers, challenging the lawfulness of the increase in electricity prices while Plano Cruzado (anti-inflation economic plan) was in effect and claiming reimbursement for the amounts paid by the Company. | 2.118 | 3.758 | 1.979 | 1.911 |
Environmental | Public civil and class actions whose purpose is to obstruct the progress of environmental licensing for new projects or to recover permanent preservation areas located around the hydroelectric power plant dams unlawfully used by private individuals. If the outcome of the lawsuits is unfavorable to the Company, Management estimates only the cost to prepare new environmental studies and to recover the areas owned by Copel GeT. They also include the Commitment Agreements (Termos de Ajuste de Conduta - TAC, in Portuguese), which refer to the commitments agreed-upon and approved between the Company and the relevant bodies, for noncompliance with any condition provided for by the Installation and Operating Licenses. | 5.229 | 5.266 | 227.361 | 216.380 |
| | 1.239.021 | 1.260.856 | 1.335.008 | 1.345.455 |
| | 2.013.174 | 2.037.599 | 3.779.285 | 3.736.829 |
(a) refers to the estimate of possible loss of a total, monetarily restated, of R$2,978,999 of the plaintiff's claim.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
On March 31, 2023, paid in capital is R$10,800,000 (R$10,800,000 as of December 31, 2022). Its composition by shares (without par value) and the main shareholders are shown below, already considering the number of shares updated after the split and the conversion period of the UNITs Program ratified and approved by Management in 2021:
03.31.2023 | Number of shares in units |
Common | Class "A” Preferred | Class “B” preferred | Total |
number of shares | % | number of shares | % | number of shares | % | number of shares | % |
State of Paraná | 734,298,319 | 69.66 | - | - | 115,945,012 | 6.90 | 850,243,331 | 31.07 |
BNDESPAR | 131,161,562 | 12.44 | - | - | 524,646,248 | 31.24 | 655,807,810 | 23.96 |
Free float: | | | | | | | | |
B3 | 138,212,290 | 13.11 | 681,680 | 21.79 | 909,513,430 | 54.16 | 1,048,407,400 | 38.31 |
NYSE | 31,594,714 | 3.00 | - | - | 126,378,856 | 7.53 | 157,973,570 | 5.77 |
Latibex | 221,967 | 0.02 | - | - | 1,851,143 | 0.11 | 2,073,110 | 0.08 |
Other shareholders | 18,601,608 | 1.77 | 2,446,320 | 78.21 | 1,000,601 | 0.06 | 22,048,529 | 0.81 |
| 1,054,090,460 | 100.00 | 3,128,000 | 100.00 | 1,679,335,290 | 100.00 | 2,736,553,750 | 100.00 |
| 29.2 | Equity valuation adjustments |
Balance as of January 1, 2023 Realization of equity evaluation adjustment | 593,382 |
Deemed cost of fixed assets | (12,422) |
Taxes on adjustments | 4,223 |
Other adjustments | |
Adjustments on financial assets - subsidiaries | (282) |
Taxes on other adjustments | 96 |
Attributed to non-controlling interest | 56 |
Balance as of March 31, 2023 | 585,053 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 29.3 | Earnings per share - basic and diluted |
| | |
| 03.31.2023 | 03.31.2022 |
Basic and diluted numerator | | |
Basic and diluted earnings allocated by classes of shares, allocated to controlling shareholders | | |
Common shares | 227,376 | 241,075 |
Class “A” preferred shares | 742 | 787 |
Class “B” preferred shares | 398,472 | 422,479 |
| 626,590 | 664,341 |
Basic and diluted denominator | | |
Weighted average of shares (in thousands) | | |
Common shares | 1,054,090,460 | 1,054,090,460 |
Class “A” preferred shares | 3,128,000 | 3,128,000 |
Class “B” preferred shares | 1,679,335,290 | 1,679,335,290 |
| 2,736,553,750 | 2,736,553,750 |
| | |
Basic and diluted earnings per share attributable to controlling shareholders | | |
Common shares | 0.21571 | 0.22870 |
Class “A” preferred shares | 0.23728 | 0.25158 |
Class “B” preferred shares | 0.23728 | 0.25158 |
Gross revenues | PIS/Pasep and Cofins | ICMS (VAT) | Sectorial charges | Service tax (ISSQN) | Net revenue |
03.31.2023 | 03.31.2022 |
Electricity sales to final customers | 2,459,196 | (200,343) | (293,703) | (60,991) | - | 1,904,159 | 2,134,153 |
Electricity sales to distributors | 1,053,029 | (140,014) | (3,796) | (16,555) | - | 892,664 | 1,001,675 |
Use of the main distribution and transmission grid | 2,530,819 | (219,798) | (183,919) | (630,884) | - | 1,496,218 | 1,262,904 |
Construction income | 531,360 | - | - | - | - | 531,360 | 487,063 |
Fair value of assets from the indemnity for the concession | 25,734 | - | - | - | - | 25,734 | 42,549 |
Distribution of piped gas | 349,069 | (25,613) | (63,335) | - | (3) | 260,118 | 233,089 |
Result of sectorial financial assets and liabilities | 269,120 | (24,894) | - | - | - | 244,226 | 324,185 |
Other operating revenue | 192,611 | (15,325) | - | - | (1,099) | 176,187 | 102,131 |
7,410,938 | (625,987) | (544,753) | (708,430) | (1,102) | 5,530,666 | 5,587,749 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 30.1 | Revenue by type and/or class of customers |
03.31.2023 | 03.31.2022 |
Electricity sales to final customers | 2,459,196 | 3,948,480 |
Residential | 699,253 | 1,337,295 |
Industrial | 162,574 | 332,698 |
Trade, services and other activities | 384,085 | 765,115 |
Rural | 169,952 | 318,936 |
Public entities | 52,975 | 100,067 |
Public lighting | 42,388 | 105,404 |
Public service | 67,632 | 129,657 |
Free consumers | 689,505 | 665,612 |
Donations and grants | 190,832 | 193,696 |
Electricity sales to distributors | 1,053,029 | 1,189,609 |
Bilateral contracts | 598,384 | 727,779 |
Regulated contracts | 296,339 | 253,423 |
Electric Energy Trade Chamber - CCEE | 121,362 | 166,488 |
Effective interest - grant bonus (Note 9.3) | 36,944 | 41,919 |
Use of the main distribution and transmission grid | 2,530,819 | 2,801,864 |
Residential | 742,262 | 847,873 |
Industrial | 167,110 | 373,638 |
Trade, services and other activities | 414,726 | 530,741 |
Rural | 194,530 | 191,036 |
Public entities | 60,578 | 63,597 |
Public lighting | 47,375 | 52,190 |
Public service | 54,299 | 59,390 |
Free consumers | 580,225 | 384,746 |
Concessionaires and generators | 22,761 | 21,369 |
Operating and maintenance income - O&M and interest income | 246,953 | 277,284 |
Construction income | 531,360 | 487,063 |
Power distribution service concession | 489,977 | 439,969 |
Power gas distribution service concession | 2,991 | 3,413 |
Power transmission concession (a) | 38,392 | 43,681 |
Fair value of assets from the indemnity for the concession | 25,734 | 42,549 |
Distribution of piped gas | 349,069 | 310,061 |
Result of sectorial financial assets and liabilities | 269,120 | 357,229 |
Other operating revenue | 192,611 | 117,843 |
Leasing and rent (30.2) | 114,576 | 82,691 |
Fair value in the purchase and sale of power | 50,291 | - |
Income from rendering of services | 10,019 | 22,486 |
Other income | 17,725 | 12,666 |
GROSS OPERATING REVENUE | 7,410,938 | 9,254,698 |
(-) Pis/Pasep and Cofins | (625,987) | (720,425) |
(-) ICMS (VAT) | (544,753) | (1,549,414) |
(-) Service tax (ISSQN) | (1,102) | (2,410) |
(-) Sectorial charges (30.3) | (708,430) | (1,394,700) |
NET OPERATING REVENUE | 5,530,666 | 5,587,749 |
(a) The balance contains the amount of construction revenue, the construction margin and the efficiency gain or loss as detailed in Note 10.3
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 30.2.1 | Revenue from leases and rentals |
03.31.2023 | 03.31.2022 |
Equipment and structures | 114,098 | 82,304 |
Facilities sharing | 415 | 333 |
Real estate | 63 | 54 |
114,576 | 82,691 |
03.31.2023 | 03.31.2022 |
Energy Development Account - "CDE " - Power distribution service concession (30.3.1) | 639,590 | 681,471 |
Other charges - rate flags (30.3.2) | 330 | 638,575 |
Research and development and energy efficiency - R&D and EEP | 38,935 | 40,779 |
Global Reversion Reserve - RGR quota | 12,431 | 12,035 |
Energy Development Account - "CDE " - Power transmission concession | 13,399 | 18,620 |
Inspection fee | 3,745 | 3,220 |
708,430 | 1,394,700 |
| 30.3.1 | Energy Development Account - CDE - power distribution concession |
CDE, created by Law no. 10438/2002, amended by Law No. 12783/2013, which aims to promote energy development in the national territory, has as one of its fund sources the tariff charge attributed to end consumers in the tariff processes and periodically paid by the distributor. Annual charge amounts are defined by Aneel through approval resolutions and managed by CCEE.
As of June 2021, the Company began paying CDE Covid Account amounts provided for in Decision No. 939/2021, in the monthly amount of R$29,032, to repay the loan transaction taken out by CCEE, which intended to cover deficits or anticipate distributor revenues. The repayment will be made over 54 months, from June 2021 to December 2025.
On February 24, 2023, Aneel published Decision No. 510, which confirmed the specific amounts of CDE water shortage (Note 8.1) for payment of the financial transaction contracted to cover the additional costs demanded in the water crisis period, according to Regulatory Resolution No. 1008/2022. The monthly amount determined for Copel DIS is R$6,454, to be paid to CCEE as of June 2023.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The balance is as follows:
Resolutions | Period | 03.31.2023 | 03.31.2022 |
"CDE USO" | Quotas (a) Covid Account (b) | 552,493 45,861 | 594,374 45,861 |
| | 598,354 | 640,235 |
"CDE ENERGIA" | Covid Account (b) | 41,236 | 41,236 |
| | 639,590 | 681,471 |
(a) "CDE Uso": Resolution No. 3,165/2022 (as of jan/23); Resolution No. 3,034/2022 (may-dec/22), Resolution No. 3,004/2021 (jan- apr/22).
| (b) | "CDE Uso" and "CDE Energia" - Covid Account: Order No. 939/2021. |
The tariff flag system was created by Aneel Regulatory Resolution No. 547/2013, effective from 2015, to indicate whether an increase in the electric energy value to be passed on to end consumers would apply depending on the conditions for electricity generation. As of May 2022, after the improvement of hydric conditions, the green flag is prevailing, with no increase in energy bills.
| 30.4 | Copel DIS annual tariff adjustment |
Aneel ratified the result of the 2022 Annual Tariff Adjustment of Copel Distribuição through Approval Resolution No. 3,049/2022, authorizing an average readjustment of 4.90% perceived by consumers (9.89% in the readjustment of June 2021), and which was fully applied to tariffs as of June 24, 2022, with the average readjustment for high voltage consumers being 9.32% and 2.68% for low voltage consumers (respectively, 9.57 % and 10.04% in 2021).
| 31. | Operating Costs and Expenses |
| | | General and | Other | | |
| Operational | Selling | administrative | operational | | |
| costs | expenses | expenses | expenses, net | 03.31.2023 | 03.31.2022 |
Non-manageable costs and expenses | | | | | | |
Electricity purchased for resale (31.1) | (1,820,975) | - | - | - | (1,820,975) | (1,939,498) |
Charge of the main distribution and transmission grid | (687,571) | - | - | - | (687,571) | (774,975) |
Materials and supplies for power electricity | (6,750) | - | - | - | (6,750) | (85,431) |
Natural gas and supplies for gas business | (181,782) | - | - | - | (181,782) | (187,412) |
| (2,697,078) | - | - | - | (2,697,078) | (2,987,316) |
Manageable costs and expenses | | | | | | |
Personnel and management (31.2) | (292,099) | (1,808) | (131,263) | - | (425,170) | (282,325) |
Pension and healthcare plans (Note 22.3) | (44,081) | (183) | (21,734) | - | (65,998) | (68,085) |
Materials | (18,356) | (7) | (2,560) | - | (20,923) | (18,236) |
Third-party services (31.3) | (171,172) | (594) | (65,791) | - | (237,557) | (167,930) |
Credit losses, provisions and reversals (31.4) | 36,926 | 13,841 | - | (40,044) | 10,723 | (115,948) |
Other operational costs and expenses, net (31.6) | (57,835) | (12,030) | (18,126) | (14,889) | (102,880) | (93,115) |
| (546,617) | (781) | (239,474) | (54,933) | (841,805) | (745,639) |
Other | | | | | | |
Depreciation and amortization | (329,926) | - | (16,605) | (6,119) | (352,650) | (320,378) |
Construction cost (31.5) | (528,981) | - | - | - | (528,981) | (476,717) |
| (858,907) | - | (16,605) | (6,119) | (881,631) | (797,095) |
| (4,102,602) | (781) | (256,079) | (61,052) | (4,420,514) | (4,530,050) |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 31.1 | Electricity purchased for resale |
03.31.2023 | 03.31.2022 |
Purchase of Energy in the Regulated Environment - CCEAR | 925,465 | 870,197 |
Itaipu Binacional | 212,917 | 350,166 |
Electric Energy Trade Chamber - CCEE | 99,546 | 69,949 |
Bilateral contracts | 451,943 | 573,826 |
Program for incentive to alternative energy sources - Proinfa | 91,413 | 110,487 |
Micro and mini generators | 249,169 | 179,481 |
Fair value in the purchase and sale of power | - | 21,834 |
(-) PIS/Pasep/Cofins taxes on electricity purchased for resale | (209,478) | (236,442) |
1,820,975 | 1,939,498 |
| 31.2 | Personnel and management |
| 03.31.2023 | 03.31.2022 |
Personnel | | |
Salaries and management fees (a) | 277,699 | 150,102 |
Social charges on payroll | 59,254 | 54,562 |
Meal and education allowance | 29,056 | 25,723 |
Voluntary retirement program | 2 | (7,880) |
| 366,011 | 222,507 |
Management | | |
Salaries and management fees | 4,542 | 4,509 |
Social charges on payroll | 945 | 936 |
Other expenses | 72 | 68 |
| 5,559 | 5,513 |
Provisions for performance and profit sharing | | |
of employees and administrators | 53,600 | 54,305 |
| 425,170 | 282,325 |
(a) In 2023, R$138,173 were recorded referring to vacation benefit indemnity approved by the Collective Bargaining Agreement on January 19, 2023.
03.31.2023 | 03.31.2022 |
Maintenance of electrical system | 91,014 | 64,287 |
Maintenance of facilities | 32,641 | 20,186 |
Communication, processing and transmission of data | 29,152 | 24,118 |
Consumer service / call center | 25,234 | 17,557 |
Consulting and audit | 16,716 | 9,042 |
Meter reading and bill delivery | 14,514 | 12,955 |
Other services | 28,286 | 19,785 |
237,557 | 167,930 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 31.4 | Credit losses, provisions and reversals |
03.31.2023 | 03.31.2022 |
Provision for legal claims (Note 28) | 40,291 | 64,167 |
Impairment (reversal of impairment) of assets | | |
Power generation concession contract (Note 9.3) | (1,358) | - |
Gas operations | - | 1,629 |
Property, plant and equipment - generation segment (Note 16.4) | (35,568) | - |
Expected credit losses (reversal of losses) - Trade accounts and Other receivables | (13,841) | 51,437 |
Tax credits estimated losses | (247) | (1,285) |
(10,723) | 115,948 |
03.31.2023 | 03.31.2022 |
Materials | 311,887 | 270,208 |
Third party services | 158,870 | 150,964 |
Personnel | 51,356 | 43,256 |
Other | 6,868 | 12,289 |
528,981 | 476,717 |
| 31.6 | Other operating costs and expenses, net |
03.31.2023 | 03.31.2022 |
Financial offset for the use of water resources | 38,499 | 20,820 |
Collection charge | 11,935 | 11,912 |
Net losses (gains) in the decommissioning and disposal of assets | 10,784 | 18,309 |
Leasing and rent | 9,772 | 8,172 |
Insurance | 9,329 | 9,737 |
Taxes | 5,535 | 12,733 |
Aneel inspection fee | 4,427 | 4,433 |
Compensation | 4,083 | 2,865 |
Donations, contributions, grants, tax incentives (a) | 784 | 234 |
Advertising and publicity | | |
Associação das Emissoras de Radiodifusão do Paraná - AERP | 3,194 | 2,853 |
Publicity | 559 | 613 |
Sponsorship | 497 | 525 |
Talento Olímpico Paranaense - TOP | - | 122 |
Other net income, costs and expenses | 3,482 | (213) |
102,880 | 93,115 |
(a) The balance includes the Company's social investments in education, culture, health, sports, among others, including incentive donations used as a tax benefit.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 03.31.2023 | 03.31.2023 |
Financial income | | |
Arrears charges on bills | 55,569 | 76,417 |
Return on financial investments | 97,604 | 87,944 |
Remuneration of net sectorial assets and liabilities (Note 8) | 25,195 | 32,129 |
Income and monetary restatement of judicial deposits | 16,142 | 10,378 |
Interest on taxes to be offset | 17,691 | 15,007 |
Monetary variation and adjustment to present value of accounts | | |
payable related to the concession (Note 25.1) | 7,375 | 1,286 |
Monetary variation over the Itaipu power purchase | 3,338 | 29,507 |
Other financial income | 26,303 | 17,434 |
(-) Pis/Pasep and Cofins taxes on financial income | (8,578) | (10,227) |
| 240,639 | 259,875 |
( - ) Financial expenses | | |
Monetary and exchange variation and debt charges | 466,949 | 347,730 |
Monetary variation and adjustment to present value of accounts | | |
payable related to the concession (Note 25.1) | 34,825 | 71,475 |
Interest on tax installments | 10,561 | 7,749 |
Interest on R&D and EEP (Note 24.1) | 7,306 | 8,045 |
Interest on lease liabilitie (Note 26.2) | 5,717 | 3,865 |
Remuneration of net sectorial assets and liabilities (Note 8) | 1,605 | 3,791 |
Monetary variation over the Itaipu power purchase | 813 | 4,600 |
Other financial expenses | 46,002 | 25,847 |
| 573,778 | 473,102 |
Net | (333,139) | (213,227) |
Operating segments are business activities that generate revenues and incur expenses, whose operating results are regularly reviewed by the executive boards of the Company and by key strategic decision-makers responsible for allocating funds and assessing performance.
| 33.1 | Products and services from which the reportable segments have their revenues generated |
The Company operates in reportable segments identified by Management, through the chief officers 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 require different technologies and strategies.
Until March 31, 2023, all sales have been to customers within the Brazilian territory, in addition, all noncurrent assets are also located in the national territory. The Company did not identify any customer who individually accounts for more than 10% of their total net revenue until March 31, 2023.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The Company evaluates the performance of each segment, based on information derived from the accounting records. The accounting policies of the operating segments are the same as those described in Note 4 of the financial statements as of December 31, 2022.
| 33.2 | Company’s reportable segments |
Power generation and transmission (GET) - its attribution is to produce electricity from hydraulic, wind, and thermal projects (GER) and to provide services of transmission and transformation of electric power, being responsible for the construction, operation and maintenance of substations, as well for the energy transmission lines (TRA); for managers, the assets and liabilities of the generation and transmission segments are shown on an aggregate basis while their result is presented separately;
Power distribution (DIS) - its attribution is to provide public electricity distribution services, being responsible for the operation and maintenance of the distribution infrastructure, as well as providing related services;
GAS - its attribution is to provide public service of piped natural gas distribution;
Power sale (COM) - its attribution is to trade energy and related services;
Holding and Services - its attribution is the provision of services and participation in other companies.
| 33.3 | Assets by reportable segment |
ASSETS 03.31.2023 | Electric Energy | GAS | Holding and Services | Intersegment operations | Consolidated |
GET | DIS | COM |
TOTAL ASSETS | 26,656,292 | 20,881,942 | 2,265,570 | 1,082,586 | 2,241,268 | (63,195) | 53,064,463 |
CURRENT ASSETS | 3,647,697 | 5,139,426 | 1,024,669 | 281,751 | 1,250,492 | (1,381,513) | 9,962,522 |
NONCURRENT ASSETS | 23,008,595 | 15,742,516 | 1,240,901 | 800,835 | 990,776 | 1,318,318 | 43,101,941 |
Long term assets | 6,974,213 | 8,093,276 | 1,232,525 | 74,405 | 790,887 | (217,814) | 16,947,492 |
Investments | 3,273,244 | 532 | - | - | 161,904 | - | 3,435,680 |
Property, plant and equipment | 11,174,627 | - | 568 | - | 13,823 | - | 11,189,018 |
Intangible assets | 1,502,555 | 7,510,408 | 5,974 | 713,270 | 6,378 | 1,536,132 | 11,274,717 |
Right-of-use asset | 83,956 | 138,300 | 1,834 | 13,160 | 17,784 | - | 255,034 |
ASSETS 12.31.2022 | Electric Energy | GAS | Holding and Services | Intersegment operations | Consolidated |
GET | DIS | COM |
TOTAL ASSETS | 24,917,856 | 20,538,815 | 1,808,971 | 1,083,713 | 2,244,405 | (890,060) | 49,703,700 |
CURRENT ASSETS | 3,237,725 | 4,937,240 | 990,867 | 282,714 | 1,311,618 | (1,432,915) | 9,327,249 |
NONCURRENT ASSETS | 21,680,131 | 15,601,575 | 818,104 | 800,999 | 932,787 | 542,855 | 40,376,451 |
Long term assets | 6,819,202 | 8,200,557 | 809,498 | 59,505 | 732,365 | (178,982) | 16,442,145 |
Investments | 3,163,152 | 534 | - | - | 162,045 | - | 3,325,731 |
Property, plant and equipment | 10,054,763 | - | 541 | - | 14,164 | - | 10,069,468 |
Intangible assets | 1,559,776 | 7,257,827 | 6,193 | 726,107 | 5,987 | 721,837 | 10,277,727 |
Right-of-use asset | 83,238 | 142,657 | 1,872 | 15,387 | 18,226 | - | 261,380 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 33.4 | Statement of income by reportable segment |
STATEMENT OF INCOME 03.31.2023 | Electric Energy | GAS | Holding and Services | Inter- segment operations | Consolidated |
GET | DIS | COM |
GER | TRA |
CONTINUING OPERATIONS | | | | | | | | |
NET OPERATING REVENUE | 1,057,632 | 339,034 | 3,531,641 | 1,116,652 | 263,251 | - | (777,544) | 5,530,666 |
Net operating revenue - third-parties | 381,030 | 247,392 | 3,522,483 | 1,116,652 | 263,109 | - | - | 5,530,666 |
Net operating revenue - between segments | 676,602 | 91,642 | 9,158 | - | 142 | - | (777,544) | - |
OPERATING COSTS AND EXPENSES | (565,888) | (122,653) | (3,238,770) | (1,018,224) | (219,345) | (33,178) | 777,544 | (4,420,514) |
Energy purchased for resale | (25,864) | - | (1,464,757) | (1,008,782) | - | - | 678,428 | (1,820,975) |
Charges for use of the main transmission grid | (159,441) | - | (625,128) | - | - | - | 96,998 | (687,571) |
Personnel and management | (79,813) | (52,976) | (260,812) | (5,471) | (10,863) | (15,235) | - | (425,170) |
Pension and healthcare plans | (12,291) | (8,208) | (41,545) | (510) | (1,500) | (1,944) | - | (65,998) |
Materials and supplies | (3,050) | (1,370) | (15,960) | (9) | (213) | (321) | - | (20,923) |
Raw materials and supplies for generation | (6,878) | - | - | - | - | - | 128 | (6,750) |
Natural gas and supplies for gas business | - | - | - | - | (181,782) | - | - | (181,782) |
Third party services | (53,468) | (14,910) | (155,176) | (501) | (3,073) | (11,282) | 853 | (237,557) |
Depreciation and amortization | (206,664) | (3,888) | (124,363) | (714) | (15,775) | (1,246) | - | (352,650) |
Provision for litigations | (4,028) | (2,569) | (33,051) | (9) | (15) | (619) | - | (40,291) |
Reversal of impairment of assets | 36,926 | - | - | - | - | - | - | 36,926 |
Other estimated losses, provisions and reversals | (819) | 270 | 15,441 | (456) | (350) | 2 | - | 14,088 |
Construction cost | - | (36,013) | (489,977) | - | (2,991) | - | - | (528,981) |
Other operating costs and expenses, net | (50,498) | (2,989) | (43,442) | (1,772) | (2,783) | (2,533) | 1,137 | (102,880) |
EQUITY IN EARNINGS OF INVESTEES | 4,162 | 100,023 | - | - | - | (97) | - | 104,088 |
PROFIT (LOSS) BEFORE FINANCIAL | | | | | | | | |
INCOME AND TAX | 495,906 | 316,404 | 292,871 | 98,428 | 43,906 | (33,275) | - | 1,214,240 |
Financial income | 73,980 | 16,239 | 115,620 | 8,631 | 6,153 | 23,590 | (3,574) | 240,639 |
Financial expenses | (194,812) | (116,539) | (228,155) | (84) | (10,656) | (27,106) | 3,574 | (573,778) |
OPERATING PROFIT (LOSS) | 375,074 | 216,104 | 180,336 | 106,975 | 39,403 | (36,791) | - | 881,101 |
Income tax and social contribution | (127,468) | (32,803) | (40,646) | (36,471) | (13,480) | 5,257 | - | (245,611) |
NET INCOME (LOSS) | 247,606 | 183,301 | 139,690 | 70,504 | 25,923 | (31,534) | - | 635,490 |
STATEMENT OF INCOME 03.31.2022 | Electric Energy | GAS | Holding and Services | Inter- segment operations | Consolidated |
GET | DIS | COM |
GER | TRA |
CONTINUING OPERATIONS | | | | | | | | |
NET OPERATING REVENUES | 1,092,719 | 367,586 | 3,521,968 | 1,184,042 | 253,647 | 8,014 | (840,227) | 5,587,749 |
Net operating revenue - third-parties | 380,437 | 279,595 | 3,512,572 | 1,156,511 | 250,620 | 8,014 | - | 5,587,749 |
Net operating revenue - between segments | 712,282 | 87,991 | 9,396 | 27,531 | 3,027 | - | (840,227) | - |
OPERATING COSTS AND EXPENSES | (642,667) | (95,396) | (3,195,367) | (1,183,305) | (219,506) | (48,778) | 854,969 | (4,530,050) |
Energy purchased for resale | (60,646) | - | (1,442,253) | (1,176,409) | - | - | 739,810 | (1,939,498) |
Charges for use of the main transmission grid | (141,715) | - | (729,815) | - | - | - | 96,555 | (774,975) |
Personnel and management | (55,382) | (34,092) | (165,461) | (3,445) | (9,766) | (14,179) | - | (282,325) |
Pension and healthcare plans | (12,275) | (7,968) | (42,945) | (463) | (1,392) | (3,042) | - | (68,085) |
Materials and supplies | (2,535) | (1,105) | (14,068) | (12) | (241) | (275) | - | (18,236) |
Raw materials and supplies for generation | (88,177) | - | - | - | - | - | 2,746 | (85,431) |
Natural gas and supplies for gas business | - | - | - | - | (187,412) | - | - | (187,412) |
Third party services | (39,512) | (9,535) | (108,720) | (960) | (3,417) | (7,811) | 2,025 | (167,930) |
Depreciation and amortization | (197,143) | (3,008) | (108,525) | (77) | (10,550) | (1,075) | - | (320,378) |
Provision (reversal) for litigations | (3,542) | (2,003) | (50,338) | (25) | 33 | (8,292) | - | (64,167) |
Impairment of assets | - | - | - | - | (1,629) | - | - | (1,629) |
Other estimated losses, provisions and reversals | (1,025) | 324 | (48,572) | (720) | (159) | (14,742) | 14,742 | (50,152) |
Construction cost | - | (33,335) | (439,969) | - | (3,413) | - | - | (476,717) |
Other operating costs and expenses, net | (40,715) | (4,674) | (44,701) | (1,194) | (1,560) | 638 | (909) | (93,115) |
EQUITY IN EARNINGS OF INVESTEES | 4,596 | 109,093 | - | - | - | (908) | - | 112,781 |
PROFIT (LOSS) BEFORE FINANCIAL | | | | | | | | |
INCOME AND TAX | 454,648 | 381,283 | 326,601 | 737 | 34,141 | (41,672) | 14,742 | 1,170,480 |
Financial income | 57,432 | 14,806 | 162,138 | 6,355 | 10,769 | 23,348 | (14,973) | 259,875 |
Financial expenses | (205,873) | (69,942) | (140,087) | (86) | (7,701) | (64,386) | 14,973 | (473,102) |
OPERATING PROFIT (LOSS) | 306,207 | 326,147 | 348,652 | 7,006 | 37,209 | (82,710) | 14,742 | 957,253 |
Income tax and social contribution | (102,555) | (64,747) | (120,615) | (2,364) | (9,960) | 12,779 | - | (287,462) |
NET INCOME (LOSS) | 203,652 | 261,400 | 228,037 | 4,642 | 27,249 | (69,931) | 14,742 | 669,791 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 33.5 | Additions to noncurrent assets by reportable segment |
03.31.2023 | Electric Energy | GAS | Holding and Services | Consolidated |
GET | DIS | COM |
Contract assets | - | 477,097 | - | 2,810 | - | 479,907 |
Property, plant and equipment | 75,252 | - | 45 | - | 29 | 75,326 |
Intangible assets | 1,052 | - | 435 | - | 557 | 2,044 |
Right-of-use asset | 234 | 9,033 | - | - | - | 9,267 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 34.1 | Categories and determination of fair value of financial instruments |
| | | | 03.31.2023 | | 12.31.2022 |
| Note | Level | Book value | Fair value | Book value | Fair value |
Financial assets | | | | | | |
Fair value through profit or loss | | | | | | |
Cash and cash equivalents (a) | 5 | 1 | 2,911,274 | 2,911,274 | 2,678,457 | 2,678,457 |
Bonds and securities (b) | 6 | 2 | 501,792 | 501,792 | 431,056 | 431,056 |
Accounts receivable - distribution concession (c) | 9.1 | 3 | 1,560,022 | 1,560,022 | 1,442,819 | 1,442,819 |
Accounts receivable - generation concession (c) | 9.3 | 3 | 70,001 | 70,001 | 68,642 | 68,642 |
Fair value in the purchase and sale of power (d) | 11 | 3 | 1,572,356 | 1,572,356 | 1,081,758 | 1,081,758 |
Other temporary investments (e) | | 1 | 13,422 | 13,422 | 15,372 | 15,372 |
Other temporary investments (e) | | 2 | 13,380 | 13,380 | 10,247 | 10,247 |
| | | 6,642,247 | 6,642,247 | 5,728,351 | 5,728,351 |
Amortized cost | | | | | | |
Collaterals and escrow accounts (a) | | | 178 | 178 | 157 | 157 |
Trade accounts receivable (a) | 7 | | 3,577,994 | 3,577,994 | 3,451,869 | 3,451,869 |
Sectorial financial assets (a) | 8 | | 436,180 | 436,180 | 381,398 | 381,398 |
Accounts receivable - concessions - bonus from | | | | | | |
the grant (g) | 9.2 | | 782,005 | 883,199 | 766,832 | 866,653 |
| | | 4,796,357 | 4,897,551 | 4,600,256 | 4,700,077 |
Fair value through other comprehensive income | | | | | | |
Certified Emission Reductions - CERs (j) | | | 10,399 | 10,399 | 10,295 | 10,295 |
| | | 10,399 | 10,399 | 10,295 | 10,295 |
Total financial assets | | | 11,449,003 | 11,550,197 | 10,338,902 | 10,438,723 |
Financial liabilities | | | | | | |
Fair value through profit or loss | | | | | | |
Fair value in the purchase and sale of power (d) | 27 | 3 | 1,179,010 | 1,179,010 | 738,703 | 738,703 |
| | | 1,179,010 | 1,179,010 | 738,703 | 738,703 |
Amortized cost | | | | | | |
Sectorial financial liabilities (a) | 8 | | 259,123 | 259,123 | 483,255 | 483,255 |
ICMS installment payment (f) | 12.2.4 | | 46,744 | 42,265 | 48,320 | 43,419 |
Special Tax Regularization Program - Pert (f) | 12.2 | | 399,068 | 338,001 | 404,075 | 340,025 |
PIS and Cofins to be refunded to consumers (a) | 12.2.1 | | 2,046,612 | 2,046,612 | 1,995,158 | 1,995,158 |
Accounts payable to suppliers (a) | 19 | | 2,087,719 | 2,087,719 | 2,215,470 | 2,215,470 |
Loans and financing (f) | 20 | | 5,495,728 | 5,239,038 | 4,694,957 | 4,171,789 |
Debentures (h) | 21 | | 9,365,885 | 9,092,840 | 7,887,077 | 7,688,396 |
Accounts payable related to concession (i) | 25 | | 935,943 | 1,051,992 | 937,542 | 1,051,710 |
| | | 20,636,822 | 20,157,590 | 18,665,854 | 17,989,222 |
Total financial liabilities | | | 21,815,832 | 21,336,600 | 19,404,557 | 18,727,925 |
Different levels are defined as follows:
Level 1: Obtained from quoted prices (not adjusted) in active markets for identical assets and liabilities;
Level 2: obtained through other variables in addition to quoted prices included in Level 1, which are observable for the assets or liabilities;
Level 3: obtained through assessment techniques which include variables for the assets or liabilities, which however are not based on observable market data.
Determining fair values
| a) | Equivalent to their respective book values due to their nature and terms of realization. |
| b) | Fair value is calculated based on information made available by the financial agents and the market values of the bonds issued by the Brazilian government |
| c) | Financial assets with fair values similar to book values (Note 4.4 of the financial statements as of December 31, 2022). |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| d) | The fair values of assets and liabilities are equivalent to their book values (Note 4.15 of the financial statements as of December 31, 2022). |
| e) | Investments in other companies, stated at fair value, which is calculated according to the price quotations published in an active market, for assets classified as level 1 and determined in view of the comparative assessment model for assets classified as level 2. |
| f) | The cost of the highest value of the last funding carried out by the Company, CDI + spread of 1.40%, was used as a basic assumption for the discount of the expected payment flows, except for contracts with Banco do Nordeste do Brasil - BNB that have the fair value similar to the book value, in view of the contractual characteristics for the construction of specific infrastructure. |
| g) | Receivables related to the concession agreement for providing electricity generation services under quota arrangements, having their fair value calculated by expected cash inflows, discounted at the rate established by Aneel auction notice 12/2015 (9.04%). |
| h) | Calculated according to the quotation of the last trade in the secondary market through the average price of the Unit Price - PU on March 31, 2023, obtained from the Brazilian Association of Financial and Capital Market Entities - Anbima. |
| i) | The actual pre-tax discount rate of 8.65% p.a. was used, compatible with the rate estimated by the Company for long-term projects. |
| j) | Financial assets with fair values similar to book values (Note 4.2 of the financial statements as of December 31, 2022). |
| 34.2 | Financial risk management |
The Company's business activities are exposed to the following risks arising from financial instruments:
Credit risk is the risk of the Company incurring losses due to a customer or counterparty in a financial instrument, resulting from failure in complying with their contractual obligations.
Exposure to credit risk | 03.31.2023 | 12.31.2022 |
Cash and cash equivalents (a) | 2,911,274 | 2,678,457 |
Bonds and securities (a) | 501,792 | 431,056 |
Pledges and restricted deposits linked (a) | 178 | 157 |
Trade accounts receivable (b) | 3,577,994 | 3,451,869 |
Sectorial financial assets (c) | 436,180 | 381,398 |
Accounts receivable - distribution concession (c) | 1,560,022 | 1,442,819 |
Accounts receivable - concessions - bonus from the grant (d) | 782,005 | 766,832 |
Accounts receivable - generation concessions (e) | 70,001 | 68,642 |
Other temporary investments (f) | 26,802 | 25,619 |
9,866,248 | 9,246,849 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| a) | The Company manages the credit risk of its assets in accordance with the Management’s policy of investing virtually all its funds in federal banking institutions. As a result of legal and/or regulatory requirements, in exceptional circumstances the Company may invest funds in prime private banks. |
| b) | Risk of losses resulting from difficulties to receive amounts billed to customers related to internal and external factors. To mitigate this type of risk, the Company manages its accounts receivable, detecting customers most likely to default, implementing specific collection policies and suspending the supply and/or recording of energy and the provision of service, as established in contract and regulatory standards. |
| c) | Management considers the risk of this credit to be reduced, since the agreements signed guarantee the unconditional right to receive cash at the end of the concession to be paid by the Granting Authority, corresponding to the costs and investments not recovered through the tariff. |
| d) | Management considers the risk of such credit to be low, as the contract for the sale of energy by quotas guarantees the receipt of an Annual Generation Revenue - RAG, which includes the annual amortization of this amount during the concession term. |
| e) | For the generation concession assets, Aneel published Normative Resolution 596/2013, which deals with the definition of criteria for calculating the New replacement value (VNR), for the purposes of indemnification. In July 2021, Normative Resolution No. 942/2021 was published, later covered by Normative Resolution No. 1027/2022, which regulated the calculation of these values through the presentation of appraisal reports to be prepared by accredited companies. In August 2022, Copel filed with Aneel the assessment reports related to the residual values, with a base date of July 2015, for the HPP Governador Parigot de Souza - GPS and HPP Mourão - MOU, which, since January 2023, are being inspected by the regulatory agency. Management's expectation of indemnification for these assets supports recoverability of the balances recorded. |
| f) | Risk arising from the possibility of the Company incurring losses due to stock market volatility. This type of risk involves external factors and is being managed through periodic assessments of the variations in the market. |
The liquidity risk of the Company consists of the possibility of having insufficient funds, cash or other financial assets, to settle obligations on their scheduled maturity dates.
The Company manages liquidity risk by relying on a set of methodologies, procedures and instruments applied to secure ongoing control over financial processes to ensure proper management of risks.
Investments are financed by incurring medium and long-term debt with financial institutions and capital markets.
Short, medium and long-term business projections are made and submitted to Management bodies for evaluation. The budget for the next fiscal year is annually approved.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Medium and long-term business projections cover monthly periods over the next five years. Short-term projections consider daily periods covering only the next 90 days.
The Company permanently monitors the volume of funds to be settled by controlling cash flows to reduce funding costs, the risk involved in the renewal of loan agreements and compliance with the financial investment policy, while concurrently keeping minimum cash levels.
The following table shows the expected undiscounted settlement amounts in each time range. Projections were based on financial indicators linked to the related financial instruments and forecast according to average market expectations as disclosed in the Central Bank of Brazil Focus Report, which provides the average expectations of market analysts for these indicators for the current year and for the next 3 years. From 2027 on, the 2026 indicators are repeated throughout the forecast period.
| Interest (a) | Less than 1 month | 1 to 3 months | 3 months to 1 year | 1 to 5 years | Over 5 years | Total |
03.31.2023 | | | | | | | |
Loans and financing | Note 20 | 52,825 | 121,861 | 610,528 | 3,830,773 | 3,543,526 | 8,159,513 |
Debentures | Note 21 | 97,845 | 246,457 | 1,822,359 | 7,221,381 | 4,045,759 | 13,433,801 |
Accounts payable related | Rate of return + | | | | | | |
to concession | IGP-M and IPCA | 9,690 | 19,381 | 87,925 | 505,839 | 2,201,398 | 2,824,233 |
Accounts payable to suppliers | - | 1,793,309 | 205,504 | 22,703 | 66,203 | - | 2,087,719 |
PIS and Cofins to be refunded | | | | | | | |
to consumers | Note 12.2.1 | - | - | 825,000 | 1,237,005 | - | 2,062,005 |
Special Tax Regularization Program - Pert | Selic | 4,909 | 9,928 | 46,477 | 287,122 | 149,387 | 497,823 |
ICMS installment payment | Selic | 896 | 1,812 | 8,464 | 43,942 | - | 55,114 |
Sectorial financial liabilities | Selic | 17,529 | 35,598 | 169,377 | 60,733 | - | 283,237 |
Lease liability | Note 26 | 2,524 | 5,074 | 21,502 | 64,255 | 261,794 | 355,149 |
| | 1,979,527 | 645,615 | 3,614,335 | 13,317,253 | 10,201,864 | 29,758,594 |
(a) Effective interest rate - weighted average.
As disclosed in Notes 20.4 and 21.3, the Company has loans and financing agreements and debentures with covenants that if breached may have their payment accelerated.
Market risk is the risk that the fair value or the future cash flows of a financial instrument shall oscillate due to changes in market prices, such as currency rates, interest rates and stock price. The purpose of managing this risk is to control exposures within acceptable limits, while optimizing return.
| a) | Foreign currency risk (US Dollar) |
This risk comprises the possibility of losses due to fluctuations in foreign exchange rates, which may reduce assets or increase liabilities denominated in foreign currencies.
The effect of the exchange rate variation resulting from the power purchase agreement with Itaipu is transferred to customers in Copel DIS's next tariff adjustment. The exchange rate risk in the purchase of gas by Compagas is mitigated by the monitoring and transfer of the price variation to customers through tariff, when possible. The Company maintains permanent monitoring of these fluctuations.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Sensitivity analysis of foreign currency risk
The Company has developed a sensitivity analysis to measure the impact of the devaluation of the US dollar on its financial liabilities subject to currency risk.
The valuation of the financial instruments considers the possible effects on profit and loss and equity of the risks evaluated by the Company's Management on the reporting date for the financial instruments, as recommended by IFRS 7 - Financial Instruments: Disclosure. Based on the equity position and the notional value of the financial instruments outstanding at the date of these interim financial information, it is estimated that these effects will approximate the amounts stated in the above table in the column for the forecast probable scenario, since the assumptions used by the Company are similar to those previously described.
For the baseline scenario, the accounting balances recorded on the date of these interim financial information were considered and for the probable scenario, the Company considers the balance updated with the exchange rate variation - prevailing at the end of the period (R$/US$5.20) based on the median market expectation for 2023 according to the Central Bank of Brazil Focus Report. Additionally, the Company continues to monitor scenarios 1 and 2, which consider a deterioration of 25% and 50%, respectively, in the main risk factor of the financial instrument in relation to the level used in the probable scenario, because of extraordinary events that may affect the economic scenario.
Foreign exchange risk | Risk | Baseline | Projected scenarios |
03.31.2023 | Probable | Scenario 1 | Scenario 2 |
Financial liabilities | | | | | |
Suppliers | | | | | |
Itaipu | USD appreciation | (143,285) | (3,373) | (40,038) | (76,702) |
Acquisition of gas | USD appreciation | (82,569) | (1,944) | (23,072) | (44,200) |
| | (225,854) | (5,317) | (63,110) | (120,902) |
| b) | 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 financial income or increase financial expenses related to the assets and liabilities raised in the market.
The Company has not entered derivative contracts to cover this risk but has been continuously monitoring interest rates and market indexes to observe any need for contracting.
Sensitivity analysis of interest rate and monetary variation risk
The Company has developed a sensitivity analysis to measure the impact of variable interest rates and monetary variations on its financial assets and liabilities subject to these risks.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The valuation of the financial instruments considers the possible effects on profit and loss and equity of the risks evaluated by the Company's Management on the reporting date for the financial instruments, as recommended by IFRS 7 - Financial Instruments: Disclosure. Based on the equity position and the notional value of the financial instruments outstanding at the date of these interim financial information, it is estimated that these effects will approximate the amounts stated in the above table in the column for the forecast probable scenario, since the assumptions used by the Company are similar to those previously described.
For the baseline scenario, the accounting balances recorded on the date of these interim financial information were considered and for the probable scenario, the Company considers the balances updated with the variation of the indicators (CDI/Selic - 12.50%, IPCA - 6.04%, IGP-M - 3.03% and TJLP - 7.12%) estimated as market average projections for 2023 according to the Central Bank of Brazil Focus Report, except TJLP that considers the Company's internal projection. Additionally, the Company continues to monitor scenarios 1 and 2, which consider a deterioration of 25% and 50%, respectively, in the main risk factor of the financial instrument in relation to the level used in the probable scenario, because of extraordinary events that may affect the economic scenario.
Interest rate risk and monetary variation | Risk | Baseline 03.31.2023 | Projected scenarios |
Probable | Scenario 1 | Scenario 2 |
Financial assets | | | | | |
Bonds and securities | Low CDI/Selic | 501,792 | 47,258 | 35,565 | 23,825 |
Collaterals and escrow accounts | Low CDI/Selic | 178 | 16 | 12 | 8 |
Sectorial financial assets | Low Selic | 436,180 | 40,284 | 30,323 | 20,290 |
Accounts receivable - concessions | Low IPCA | 2,342,027 | 105,312 | 79,128 | 52,849 |
Accounts receivable - generation concessions | Undefined (a) | 70,001 | - | - | - |
| | 3,350,178 | 192,870 | 145,028 | 96,972 |
Financial liabilities | | | | | |
Loans and financing | | | | | |
Banco do Brasil | High CDI | (752,092) | (69,461) | (86,518) | (103,460) |
Banco Itaú | High CDI | (1,008,373) | (93,130) | (115,999) | (138,714) |
BNDES | High TJLP | (1,676,611) | (88,787) | (110,750) | (132,623) |
BNDES | High IPCA | (393,244) | (17,683) | (22,064) | (26,429) |
Banco do Nordeste | High IPCA | (1,587,653) | (71,391) | (89,078) | (106,703) |
Banco do Brasil - BNDES Transfer | High TJLP | (57,919) | (3,067) | (3,826) | (4,582) |
Other | No risk | (19,836) | - | - | - |
Debentures | High CDI/Selic | (6,148,297) | (567,835) | (707,274) | (845,774) |
Debentures | High IPCA | (3,128,220) | (140,665) | (175,514) | (210,242) |
Debentures | High TJLP | (89,368) | (4,733) | (5,903) | (7,069) |
Sectorial financial liabilities | High Selic | (259,123) | (23,932) | (29,808) | (35,646) |
ICMS installment payment | High Selic | (46,744) | (4,317) | (5,377) | (6,430) |
Special Tax Regularization Program - Pert | High Selic | (399,068) | (36,857) | (45,907) | (54,897) |
Accounts payable related to concession | High IGP-M | (871,561) | (19,732) | (24,642) | (29,544) |
Accounts payable related to concession | High IPCA | (64,382) | (2,895) | (3,612) | (4,327) |
| | (16,502,491) | (1,144,485) | (1,426,272) | (1,706,440) |
(a) Risk assessment still requires ruling by the Concession grantor.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 34.2.4 | Electricity shortage risk |
Most of the installed capacity in Brazil currently comes from hydroelectric generation, which makes Brazil and the geographic region in which we operate subject to unpredictable hydrological conditions, due to non- cyclical deviations of mean precipitation. Unsatisfactory hydrological conditions may cause, among other things, the implementation of comprehensive programs of electricity savings, such as rationalization or even a mandatory reduction of consumption, which is the case of rationing.
Considering the strong wind generation in the Northeast, biomass generation in the Southeast and the rainy season with affluent natural energies that raised the reservoirs to comfortable values during 2022, it is estimated that the risk of energy shortages in 2023 and 2024 is minimized.
The energy supply guarantee criteria are currently established by the National Energy Policy Council - CNPE through Resolution 29/2019. With reason, the responsible bodies keep the energy deficit risk indicators within the safety margin in all subsystems.
| 34.2.5 | Risk of Generation Scaling Factor - GSF impacts |
The Energy Reallocation Mechanism - MRE is a system of redistribution of electric power generated, characteristic of the Brazilian electric sector, which has its existence by the understanding, at the time, that there is a need for a centralized operation associated with a centrally calculated optimal price known as PLD. Since generators have no control over their production, each plant receives a certain amount of virtual energy which can be compromised through contracts. This value, which enables the registration of bilateral contracts, is known as assured energy (GF) and is calculated centrally. Unlike the Settlement price for differences (PLD), which is calculated on a weekly basis, GF, as required by Law, is recalculated every five years, with a limit of increase or decrease, restricted to 5% by revision or 10% in the concession period.
The contracts need to have guarantee. This is done, especially, through the allocation of power generated received from the MRE or purchase. The GSF is the ratio of the entire hydroelectric generation of the MRE participants to the GF sum of all the MRE plants. Basically, the GSF is used to calculate how much each plant will receive from generation to back up its GF. Thus, knowing the GSF of a given month the company will be able to know if it will need to back up its contracts through purchases.
Whenever GSF multiplied by GF is less than the sum of contracts, the company will need to buy the difference in the spot market. However, whenever GSF multiplied by GF is greater than the total contracts, the company will receive the difference to the PLD.
For plants with contracts in the Free Contracting Environment - ACL, the main way to manage the low GSF risk is not to compromise the entire GF with contracts, as well as the timely repurchase of intra-annual energy approaches currently adopted by the Company.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
For the contracts in the Regulated Contracting Environment - ACR, Law 13,203/2015 allowed the generators to contract insurance for electricity demand (load), by means of payment of a risk premium. Copel adopted this approach to protect contracts related to energy generated by the HPP Mauá, HPP Baixo Iguaçu, HPP Colíder and SHP Cavernoso II.
For the distribution segment, the effects of the GSF are perceived in the costs associated with quotas of Itaipu, of Angra, of the plants whose concessions were renewed in accordance with Law 12,783/2013 and the plants that renegotiated the hydrological risk in the ACR, in accordance with Law 13,203/2015. This is a financial risk since there is guarantee of neutrality of expenses with energy purchases through a tariff transfer.
The GSF risks are greatly reduced due to the improvement in the hydrological scenario in 2022 concomitant with the low load growth.
| 34.2.6 | Risk of non-renewal of concessions - generation and transmission |
The extension of energy generation and transmission concessions, achieved by Law No. 9,074/1995, is regulated by Law No. 12,783/2013, amended by Law No. 14,052/2020, regarding to the deadline for requesting the extension of concessions under the physical guarantee quota system.
According to the mentioned law, the concession operator should request extension of concession at least 36 months before the end date of the contract or act of granting for hydroelectric power plants and electric power transmission enterprises, and 24 months before the end date of the contract or act of granting for thermoelectric plants. The Granting Authority may advance effects of extension by up to 60 months counted as of contract or grant date and may also define initial tariff or revenue, which includes the definition of the tariff or initial revenues for the generation ventures (RAG - Annual Generation Revenue) and transmission ventures (RAP - Permitted Annual Revenue).
Concessions for hydroelectric power generation and electric power transmission may be extended, at the discretion of the Granting Authority, only once, for a period of up to 30 years. Thermoelectric power generation concessions have an extension term limited to 20 years.
In 2018, Decree No. 9.271/2018 was published, amended by Decrees No. 10.135/2019, No. 10.893/2021 and No. 11.307/2022, which regulated the granting of concession contracts in the electricity sector associated with privatization through sale of control by holder of a public service concession for electricity generation, having as one of the conditionings factors the alteration of the exploration regime to Independent Power Producer (IPP). According to the Decree, the manifestation of sale of the concession must take place within up to 42 months from the date of the related formal agreement, and any sale must take place within up to 12 months from the concession end date. If sale of control of the venture does not occur within the specified period, the plant must be subject to auction by the Granting Authority and the same concessionaire can participate in the auction if it meets the qualification conditions.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Some of the generation projects of Copel had their concession period extended due to the effects of the GSF renegotiation, which established the compensation through an extension of the concession period of the plants contemplated by Law No. 13,203/2015, resulting in the approval of the extension period of the concession of these plants through of Ratifying Resolutions No. 2,919/2021 and No. 2,932/2021.
For HPP Governador Bento Munhoz da Rocha Netto - GBM (1,676 MW), whose concession will end in 2024, the Company has not expressed any interest in extending the concession, as internal studies have shown that the extension through early change of the exploration regime would be economically and financially disadvantageous in relation to exploration of the plant under the current regime until concession end. On March 3, 2020, Copel GeT transferred the concession of HPP GBM to the subsidiary F.D.A. Geração de Energia Elétrica S.A. with the purpose of divesting the control of this concessionaire and, thus, allow a new concession grant for 30 years, as provided for in Decree No. 9.271/2018. However, the process of transforming Copel into a “Corporation” is underway, as described in Note 1, which will allow the Company to maintain 100% interest in the HPP GBM. If this corporate transformation of Copel takes place, the concessions of HPP Governador Ney Aminthas de Barros Braga (Segredo) and HPP Governador José Richa (Salto Caxias) will also be renewed.
On November 25, 2022, Copel expressed to the Granting Authority its interest in obtaining a thirty-year concession for these three plants. The analysis of the assumptions used to define the value of the granting bonuses for these three plants, presented in Note 1, is in progress in order to assess the advantage of the operation.
With respect to HPP São Jorge, whose concession ends in 2026, Copel did not express interest in the renewal and intends, at the end of the concession, to request Aneel to convert the granting of concession into granting of registration.
Regarding TPP Figueira concession, which expired in March 2019, the Company awaits the conclusion of the process, which is in progress at Aneel and MME. The plant went through a modernization process that provided direct benefits such as improved energy efficiency and reduced emissions of pollutants in the atmosphere, compared to the old plant. The plant was released for commercial operation on December 7, 2022, through Order No. 3,502/2022.
According to the Law No. 14,052/2020, the Company may express its intention to extend the concession of the HPP Apucaraninha until January 2024, and the HPP Guaricana and HPP Chaminé until July and August 2025, respectively. If the Company does not express an interest in the extension of the current regime at its final term, be granted to the Company in the condition of registration, and the other concessions, at their final term, must be returned to the Granting Authority.
Regarding the transmission segment, the only Copel GeT concession to expire in the next ten years is the Concession Contract No. 75/2001, referring to Transmission Line Bateias-Jaguariaíva 230 kV, which will expire on August 17, 2031.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Additionally, regarding the extension of transmission concession contracts, on December 29, 2022 Decree No. 11,314 was published, determining that the extension of transmission concessions may be carried out only when the bidding process is unfeasible or results in damage to the public interest and will be carried out without the advance indemnity of the assets linked to the provision of the service, conditioned to the acceptance by the concessionaire in relation to the revenue and other conditions of the amendment to be prepared by Aneel.
| 34.2.7 | Risk on non-renewal of concessions - distribution of electricity |
The fifth amendment to Copel DIS concession contract No. 46/1999 imposes economic and financial efficiency covenants and quality indicators that, if not complied with, may result in termination of the concession, in accordance with the provisions of the contract, particularly the right to full defense and adversary system.
On November 17, 2020, Aneel approved Normative Resolution No. 896, consolidated by Normative Resolution No. 948/2021, which establishes the indicators and procedures for monitoring efficiency in relation to the continuity of supply and the economic-financial management of public electricity distribution service concessions from the year 2021.
Indicators and penalties
Year | Indicator | Criteria | Penalties |
From 2021 | Economic - financial efficiency | in the base year | Capital Increase (a) Limitation on distribution of dividends and interest on capital Restrictive regime for contracts with related parties |
2 consecutive years | Concession termination |
Quality Indicators | in the base year | Results plan |
2 consecutive years or 3 of the previous 5 calendar years | Limitation on distribution of dividends and interest on capital |
3 consecutive years | Concession termination |
(a) Within 180 days from the end of each fiscal year, in the totality of the insufficiency that occurs to reach the Minimum Economic and Financial Sustainability Parameter.
Targets set for Copel Distribuição
| Quality - limits | Quality - performed |
Year | Economic and Financial Management | Realized | DECi | FECi | DECi | FECi |
2022 | {Net Debt / [EBITDA (-) QRR ≥ 0]} ≤ 1 / (1,11 * Selic) | Achieved | 9.19 | 6.80 | 7.98 | 5.29 |
2023 | {Net Debt / [EBITDA (-) QRR ≥ 0]} ≤ 1 / (1,11 * Selic) | - | 8.69 | 6.39 | - | - |
Net Debt: Gross debt deducted from financial assets, with the exception of financial assets and financial liabilities in administrative or judicial discussion. The accounts that make up the gross debt and financial assets are defined in the attachment VIII to Aneel Resolution No 948/2021.
QRR: Regulatory Reinstatement Share or Regulatory Depreciation Expense. This value will be the one defined in the last Periodic Tariff Review, updated by the variation of the Regulatory Portion B and calculated on a pro rata basis.
Recurring EBITDA: Earnings Before Interest (Financial Result), Taxes (Income Taxes), Depreciation and Amortization.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 34.2.8 | Risk of non-extension of the gas distribution concession |
Upon termination of the concession by the end of the contractual term, the assets linked to the gas distribution services will revert to the Granting Authority, the State of Paraná, and the Company will be compensated for the assets related to the concession that have not yet been amortized, evaluated at their book value monetarily restated up to that date.
| 34.2.9 | Risk of overcontracting and undercontracting of electricity |
Under the current regulatory model, the agreement for purchase of electric power by distributors is regulated by Law 10,484/2014 and Decree 5,163/2004, which determine that the purchase of energy must be in the volume necessary to serve 100% of the distributor market.
The difference between the costs remunerated by the tariff and those effectively incurred in the power purchases are fully passed on to captive consumers, as long as the distributor presents a contracting level between 100% and 105% of its market, plus the amounts of involuntary overcontracting recognized by the regulator.
Copel DIS estimates ending the year with a contracting level of 117.5%, but considers that it has sufficient amounts of "involuntary over-contracting" to accommodate the estimated contracting for the year. Thus, there is no risk of penalization for overcontracting.
The natural gas market in Paraná, made up of Compagas consumers (non-thermoelectric market) and the Araucária Thermoelectric Power Plant (UEG Araucária), is supplied by contracts with Petrobras that use the transport infrastructure of the Brazil-Bolivia gas pipeline (Gasbol). Compagas signed a contract with Petrobras for the supply of natural gas, effective from 2022 to 2025, which will make it possible to meet the demand that was not contracted for 2022, as well as part of the estimated demand between 2023 and 2025. UEG Araucária, meanwhile, negotiates and signs short-term natural gas contracts because of its merchant operation regime.
In the current situation of the natural gas sector in Brazil, the Novo Mercado de Gás program, coordinated by the Ministry of Mines and Energy, aims to open the natural gas market to make it dynamic, competitive, integrated with the electrical and industrial sectors. The supply of natural gas is growing and coming from diverse sources, and the great challenge for the sector still focuses on enabling new producers and traders to access infrastructure and the consumer market, currently served mostly by Petrobras. Finally, the new gas law, Law No. 14.134/2021, represents another important step in opening the Brazilian gas market, in order to make it more competitive and with greater potential for expansion.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
A possible shortage in the supply of gas could result in losses for Copel due to a reduction in revenue from the natural gas distribution service by Compagas or penalties for non-compliance with the obligations contained in the concession contract. Furthermore, in this scenario, UEG Araucária would probably be kept out of operation. However, the Company considers this risk to be low in view of the situation of the Novo Mercado de Gás and the enactment of Law No. 14,134/2021.
| 34.2.11 | Risk of non-performance of wind farms |
The power generation purchase and sale contracts for wind power are subject to performance clauses, which provide for a minimum annual and four-year generation of the assured energy committed in the auction. Ventures are subject to climatic factors associated with wind velocity uncertainties. Non-compliance with what is stated in the agreement may jeopardize future revenues of the Company. The balance recorded in liabilities referring to the non-performance is demonstrated in note 27.
| 34.2.12 | Risk related to price of power purchase and sale transactions |
The Company operates in the electricity purchase and sale market to achieve results with variations in the price of electricity, respecting the risk limits pre-established by Management. This activity, therefore, exposes the Company to the risk by the volatility of future electricity prices.
Future electricity purchase and sale transactions are recognized at fair value through profit or loss, based on the difference between the contracted price and the market price of operations on the balance sheet date.
The table below shows the notional values of the electricity commercialization contracts on the date of these interim financial information, which have an average maturity of 125 months for purchase contracts and 24 months for sales contracts:
Purchase | Sale |
2023 | 485,210 | 491,274 |
2024 | 709,159 | 826,362 |
2025 | 698,514 | 810,863 |
2026 | 694,343 | 748,766 |
2027 | 628,018 | 633,293 |
2028 to 2040 | 3,621,647 | 4,669,632 |
6,836,891 | 8,180,190 |
The fair value was estimated using the prices defined internally by the Company, which represented the best estimate of the future market price. The discount rate used is based on the NTN-B rate of return disclosed by Anbima on March 31, 2023, without inflation, adjusted for credit risk and additional project risk.
The balances referring to these outstanding transactions at the date of these interim financial information are stated below.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
Assets | Liabilities | Net |
Current | 356,361 | (322,821) | 33,540 |
Noncurrent | 1,215,995 | (856,189) | 359,806 |
1,572,356 | (1,179,010) | 393,346 |
Sensitivity analysis of energy purchase and sale operations
The Company developed a sensitivity analysis to measure the impact of changes in future prices. For the base scenario, the accounting balances recorded on the date of these interim financial information were considered and for the probable scenario, the Company considers the balances updated with the market price curve and NTN-B rate on March 31, 2023. Additionally, the Company continues to monitor scenarios 1 and 2, which consider the 25% and 50% rise or fall applied to future prices considered in the probable scenario, because of extraordinary events that may affect the economic scenario.
| Price | Baseline | Projected scenarios |
| variation | 03.31.2023 | Probable | Scenario 1 | Scenario 2 |
| | | | | |
Unrealized gains (losses) on energy purchase and sale operations | Increase | 393,346 | 393,346 | 324,471 | 255,597 |
| | | | |
| Decrease | 393,346 | 393,346 | 462,219 | 531,093 |
| 34.2.13 | Counterparty risk in the energy market |
Since free energy market still does not have a counterparty acting as guarantor of all agreements (clearing house), there is a bilateral risk of default. Thus, the Company is exposed to the risk of failure in the supply of energy contracted by the buyer/seller. In the event of such failure, the Company is obliged to sell/acquire energy at the spot market price, being further subject to regulatory penalties and loss of amounts paid.
The Company follows a policy that establishes limits for possible operations with each counterparty, after analyzing its credit worthiness, maturity and history.
In addition, even if our policy is more restrictive and the counterparties present good financial condition, the Company is exposed to systemic events in which the default of one agent ends up affecting other energy trading companies in a "domino effect" until reaching the Company's counterparties.
The Company seeks to keep a strong capital base to maintain the trust of investors, creditors and market and ensure the future development of the business. Management also strives to maintain a balance between the highest possible returns with more adequate levels of borrowings and the advantages and the assurance afforded by a healthy capital position. Thus, it maximizes the return for all stakeholders in its operations, optimizing the balance of debts and equity.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The Company monitors capital by using an index represented by adjusted consolidated net debt divided by adjusted consolidated EBITDA (Earnings before interest, taxes, depreciation and amortization), for the last twelve months. The corporate limit established in the debt deeds provides for the annual maintenance of the index below 3.5, and the eventual expectation of non-compliance of that indicator gives rise to actions by the Management to correct the course of the calculations until the end of each year.
| 34.3.1 | Debt to equity ratio: |
Indebtedness | 03.31.2023 | 12.31.2022 |
Loans and financing | 5,495,728 | 3,738,269 |
Debentures | 9,365,885 | 8,240,769 |
(-) Cash and cash equivalents | (2,911,274) | (2,678,457) |
(-) Bonds and securities | (501,792) | (431,056) |
Net debt | 11,448,547 | 8,869,525 |
Equity | 21,766,529 | 21,131,225 |
Debt to equity ratio | 0.53 | 0.42 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 35. | Related Party Transactions |
Related parties / Nature of operation | Assets | Liabilities | Revenue | Cost / Expense |
03.31.2023 | 12.31.2022 | 03.31.2023 | 12.31.2022 | 03.31.2023 | 03.31.2022 | 03.31.2023 | 03.31.2022 |
Controlling shareholder | | | | | | | | |
State of Paraná - dividends payable | - | - | 109,777 | 109,777 | - | - | - | - |
Energia Solidária Program (a) | - | 9,735 | - | - | - | - | - | - |
Tarifa Rural Noturna Program (a) | 2,547 | 8,353 | - | - | - | - | - | - |
Employees transferred (b) | 429 | 305 | - | - | - | - | - | - |
Meteorological System of Paraná - Simepar (c) | - | - | 1,140 | 298 | - | - | (2,480) | (1,901) |
Entities with significant influence (d) | | | | | | | | |
BNDES and BNDESPAR - dividends payable | - | - | 76,684 | 76,684 | - | - | - | - |
Financing (Note 20) | - | - | 2,062,421 | 2,097,606 | - | - | (49,570) | (47,612) |
Debentures - Compagás | - | - | - | - | - | - | - | - |
Debentures - wind farms (Note 21) | - | - | 214,173 | 216,811 | - | - | (7,726) | (8,423) |
State of Paraná investee | | | | | | | | |
Sanepar (e) | - | - | 147 | 448 | - | - | (545) | (1,903) |
Use of water taken from plants’ reservoirs | - | - | - | - | 485 | 234 | - | - |
Joint ventures | | | | | | | | |
Voltalia São Miguel do Gostoso (f) | - | - | - | - | 29 | 27 | - | - |
Dividends | 1,032 | 1,032 | - | - | - | - | - | - |
Caiuá Transmissora de Energia (g) (h) (i) | 313 | 313 | 1,968 | 1,400 | 939 | 837 | (7,122) | (4,538) |
Dividends | 5,486 | 5,486 | - | - | - | - | - | - |
Integração Maranhense Transmissora (h) (i) | - | - | 239 | 120 | - | - | (720) | (605) |
Dividends | 6,885 | 6,885 | - | - | - | - | - | - |
Matrinchã Transmissora de Energia (h) (i) | - | - | 1,337 | 1,355 | - | - | (5,488) | (3,722) |
Dividends | 41,577 | 41,577 | - | - | - | - | - | - |
Guaraciaba Transmissora de Energia (h) (i) | - | - | 671 | 671 | - | - | (2,748) | (1,618) |
Dividends | 49,966 | 50,137 | - | - | - | - | - | - |
Paranaíba Transmissora de Energia (h) (i) | - | - | 855 | 869 | - | - | (3,531) | (2,402) |
Dividends | 9,644 | 5,400 | - | - | - | - | - | - |
Cantareira Transmissora de Energia (h) (i) | - | - | 654 | 660 | - | - | (2,694) | (1,913) |
Dividends | 9,254 | 9,254 | - | - | - | - | - | - |
Mata de Santa Genebra Transmissão (h) (i) (j) | 2,138 | 3,236 | 1,436 | 1,401 | 3,770 | 4,715 | (5,893) | (4,121) |
Dividends | 13,333 | 13,333 | - | - | - | - | - | - |
Associates | | | | | | | | |
Dona Francisca Energética S.A. (k) | 14 | 15 | 1,356 | 1,356 | 45 | 14 | (4,062) | (3,936) |
Dividends | 56 | 852 | - | - | - | - | - | - |
Foz do Chopim Energética Ltda. (l) | 302 | 302 | - | - | 906 | 810 | - | - |
Key management staff | | | | | | | | |
Fees and social security charges (Note 31.2) | - | - | - | - | - | - | (5,559) | (5,513) |
Pension and healthcare plans (Note 22.3) | - | - | - | - | - | - | (328) | (332) |
Other related parties | | | | | | | | |
Fundação Copel | - | - | - | - | - | - | - | - |
Administrative property rental | - | - | 100,982 | 102,410 | - | - | (2,894) | (2,908) |
Pension and healthcare plans (Note 22.3) | - | - | 1,081,258 | 1,070,037 | - | - | - | - |
Lactec (m) | 3 | 3 | 1,633 | 1,131 | 116 | 152 | (784) | (562) |
Tecpar (n) | - | - | - | - | 513 | 323 | - | - |
Celepar (n) | - | - | - | - | 278 | - | - | - |
Assembleia Legislativa do Paraná (n) | - | - | - | - | 80 | 78 | - | - |
Portos do Paraná (n) | - | - | - | - | 1,041 | 368 | - | - |
| a) | Energia Solidária Program, created by state law No. 20.943/2021, replacing the Luz Fraterna Program, establishes the payment of electricity consumption to benefit low-income families, residing in the State of Paraná, whose properties - consumer units - are used exclusively for residential purposes, whether in urban or rural areas, and fulfill the requirements established in articles 2 and 3 of this law. |
In March 2018, the amount of R$159,274 was settled. The principal interest, fine and monetary restatement totaled R$158,849. For these charges on electricity bills for the period of September 2010
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
to June 2015, a lawsuit was filed against the State of Paraná on November 5, 2018, relating to the payment of invoices under the State Law No. 14,087/2003. We highlight that despite the negotiations maintained by Management, seeking to settle this debt, uncertainties still exist regarding the realization of this asset and, therefore, this asset was not recognized, in compliance with the current accounting standards. For the tax treatment, as determined by the Brazilian Federal Revenue Office in the Normative Instruction No. 1,753/2017, the Company has taxed this revenue. Copel and the State of Paraná appealed the decision. The case is expected to be processed and sent to the Court of Justice of Paraná, for judgment at the appeal level. Management reinforces that it is making all necessary efforts and taking all appropriate measures to preserve the Company's interests.
Tarifa Rural Noturna Program, regulated by Decree No. 1,288/2019, provides for the payment to Copel Distribuição, by the State Government, of the amount corresponding to 60% of the active electricity tariff and of the charges resulting from this service, including the additional tariff flag, owned by the beneficiary consumers, included in the denominated night period consumption, as specified in the decree.
| b) | Reimbursement of wages and social charges for employees transferred to the Paraná State Government. Balances presented are net of expected credit loss. |
| c) | The Sistema Meteorológico do Paraná - Simepar is a supplementary unit of the Independent Social Service Paraná Technology, linked to the State Department of Science, Technology and Higher Education. Simepar has contracts with Copel for services of weather forecast, meteorological reports, ampacity analysis, mapping and analyses of winds and atmospheric discharges. |
| d) | BNDES is the parent company of BNDES Participações S.A. - BNDESPAR, which owns Copel shares (Note 29.1). On December 22, 2018, the shareholder agreement between the State of Paraná and BNDESPAR, signed on December 22, 1998, was ended. BNDES and BNDESPAR acquired all the debentures issued by the subsidiaries Nova Asa Branca I, Nova Asa Branca II, Nova Asa Branca III, Nova Eurus IV and Ventos de Santo Uriel. |
| e) | Basic sanitation provided by Sanepar. |
| f) | Contracts for connection to the transmission system signed by Copel GeT, Costa Oeste, Marumbi and Uirapuru, with maturities between 2031 and 2048. |
| g) | Operation and maintenance services agreement provided by Copel GeT, maturing on May 10, 2026. Transmission System Connection Agreement - CCT executed by Copel DIS, expiring by the end of the concession agreement of the distribution or transmission company, whichever takes place first. |
| h) | Charges for use of the transmission system due by Copel GeT, FDA, UEG Araucária and wind farms. |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| i) | Copel DIS maintains a Contract for the Use of Transmission System (Cust) with ONS and power transmission concession operators whose subject matter is the contracting of Transmission System Use Amount (Must). Contracting is permanent and is regulated by Aneel Normative Resolution 666/2015. Amounts are defined for four subsequent years, with annual reviews. |
| j) | Agreements entered by Copel GeT: for operation and maintenance services, maturing on February 1, 2028, and facility sharing, maturing on January 1, 2043. |
| k) | Connection to the transmission system contracts entered by Copel GeT, Costa Oeste, Marumbi and Uirapuru, maturing on between the years 2031 and 2048. Power purchase and sale agreement made by Copel GeT, maturing on March 31, 2025. |
| l) | Contracts entered into by Copel GeT: for operation and maintenance, maturing on May 23, 2025, and connection to the transmission system, maturing on January 1, 2043. |
| m) | The Institute of Technology for Development (Lactec) is a Public Interest Civil Society Organization (OSCIP), of which Copel is an associate. Lactec has service and R&D contracts with Copel GeT, FDA. UEG Araucária and Copel DIS, which are subjected to prior or later control and approval by Aneel. Copel COM provides services and sells energy to the institute. |
| n) | Energy sale agreement signed between Copel COM and: Institute of Technology of Paraná – Tecpar (public company of the State Government that supports innovation and economic and social development in Paraná and Brazil), Information Technology Company of Paraná - Celepar (mixed capital company that is part of the indirect administration of the Paraná State Government), Portos do Paraná (port complex that operates as a public company of the State Government, subordinated to the Infrastructure and Logistics Secretary of State) and Assembleia Legislativa do Paraná (legislative assembly of the State). |
The relevant transactions with related parties are shown above. Transactions arising from operations in a regulated environment are billed according to the criteria and definitions established by the regulatory agents and other transactions are recorded according to the market prices practiced by the Company.
Copel's direct and indirect subsidiaries have short and long-term energy purchase and sale agreements entered with each other, carried out in accordance with the criteria and definitions of the regulated environment. Both the balances of existing transactions and the balances of commitments are eliminated from each other when preparing the Company's consolidated financial statements.
In addition, Copel GeT has energy purchase commitments with Dona Francisca in the amount of R$43,999 (R$47,935 on December 31, 2022), and Copel COM has energy sale commitments signed with agencies and / or entities related to the Paraná State Government, totaling R$23,307 (R$25,050 on December 31, 2022).
Regarding the compensation of key management personnel, the Company does not have additional obligations beyond the short-term benefits disclosed in the table above and in the notes referenced.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 35.1 | Guarantees awarded to related parties |
Sureties and guarantees granted by Copel to its subsidiaries for financing and debentures are informed in Notes 20 and 21.
Copel provided financial guarantees, in the form of corporate guarantee letter, for power purchase and transport agreements made by Copel GeT and its subsidiaries, in the total amount of R$4,449 (R$4,449 on December 31, 2022) and made by Copel COM (Copel Mercado Livre), in the amount of R$550,565 (R$329,725 on December 31, 2022).
Sureties and guarantees granted by Copel and Copel GeT for financing, and debentures of joint ventures are reported below:
Company | Operation | Final maturity | Amount approved | Balance (a) | Interest % | Amount guarantees |
(1) Caiuá Transmissora | Financing BNDES | 02.15.2029 | 84,600 | 25,012 | 49.0 | (b) |
(2) Cantareira Transmissora (3) | Debentures Financing | 08.15.2032 09.15.2032 | 100,000 426,834 | 87,056 362,867 | 49.0 | (b) (b) |
(4) Guaraciaba Transmissora (5) | Financing BNDES Debentures | 01.15.2031 12.15.2030 | 440,000 118,000 | 285,179 123,654 | 49.0 | (b) (b) |
(6) | Financing BNDES | 06.15.2029 | 691,440 | 285,517 | | (b) |
(7) Matrinchã Transmissora | Debentures (2nd) | 06.15.2029 | 180,000 | 214,431 | 49.0 | (b) |
(8) | Debentures (3rd) | 12.15.2038 | 135,000 | 155,966 | | (c) |
(9) IMTE Transmissora | Financing | 02.12.2029 | 142,150 | 45,298 | 49.0 | (b) |
(10) Mata de Santa Genebra (11) | Debentures (2nd) Debentures (3rd) | 11.15.2030 11.15.2041 | 210,000 1,500,000 | 1,716,857 0 | 50.1 | 860,145 |
(12) Paranaíba Transmissora (13) | Financing Debentures | 10.15.2030 03.15.2028 | 606,241 120,000 | 401,985 90,096 | 24.5 | (b) (b) |
| 860,145 |
| (a) | Gross debt balance, discounted from restricted cash that is already guaranteed by the companies themselves. |
| (b) | For these contracts, the corporate guarantee and/or the letter of guarantee were exonerated, leaving only the pledge of Copel GeT shares. |
| (c) | The guarantees to be provided in the 3rd issue will only be presented after the maturity of the Debentures of the 2nd issue and the Financing with BNDES. |
Corporate guarantee provided by Copel: (10) (11)
Operation guarantee: pledge of shares held by Copel Get in the ventures.
The main commitments related to long-term contracts not yet incurred, and therefore not recognized in these interim financial information, are as follows:
03.31.2023 | 12.31.2022 |
Energy purchase and transportation contracts | 116,914,978 | 108,768,267 |
Acquisition of assets for electricity distribution | 1,474,426 | 1,187,336 |
Gas purchase contracts | 3,659,906 | 3,875,135 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The specification by risk modality and effective date of the main insurance policies can be seen below:
Policy | End of term | Insured amount |
Operational risks - Cutia and Bento Miguel | 03.29.2024 | 2,209,803 |
Named perils | 08.24.2023 | 2,130,270 |
Operational risks - HPP Baixo Iguaçu | 05.31.2023 | 2,042,375 |
Operational risks - HPP Colíder | 12.01.2023 | 1,892,320 |
Operational risks - HPP Governador Jayme Canet Junior | 01.21.2024 | 1,594,472 |
Operational risks - Ventos de Serra do Mel II e IV | 11.28.2023 | 1,075,284 |
Fire - owned and rented facilities | 08.24.2023 | 854,464 |
Operational risks - Brisa Potiguar | 06.27.2023 | 766,454 |
Operational risks - UEG Araucária (a) | 05.31.2024 | 744,222 |
Operational risks - Elejor | 09.07.2023 | 728,426 |
(a) The insured amount of operational risks - UEG Araucária has been translated from USD into BRL, with the current rate R$5.0804 as of March 31, 2023.
In addition to the insurance policies listed above, the Company takes out other insurance policies with lower values, such as: Directors and Officers liability (D&O), general civil liability, court award payment guarantee, sundry perils, national and international transportation, life, aircraft and vehicles. Additionally, the Company has an indemnity contract, in addition to the D&O insurance. The guarantee insurances taken out by the subsidiaries, joint ventures and associates have Copel and/or Copel GeT as a guarantor, within the limits of their share of interest in each project.
| 38. | Additional information to the Statement of Cash Flows |
| 38.1 | Transactions not involving cash |
Of the total additions of contract assets (shown in Notes 10.1 and 10.2) and acquisitions of property, plant and equipment (shown in Note 16.2), R$146,540 (R$194,224 as of March 31, 2022) and R$3,555 (R$31,321 as of March 31, 2022), respectively, represent the amount of purchases made in installments and not settled through the end of the reporting period.
According to Note 26, the additions and remeasurement adjustment occurred in right-of-use assets totaled R$12,512 (R$35,819 as of March 31, 2022), with a corresponding entry in lease liabilities.
The mentioned transactions did not involve cash and, for this reason, are not being presented in the statement of cash flows.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 39. | Condensed individual financial information of Companhia Paranaense de Energia - Copel |
In order to attend Rule 12-04 of Regulation S-X of the Securities and Exchange Commission (the “SEC”), Management has incorporated the condensed individual financial information of Companhia Paranaense de Energia - Copel in these financial statements.
This information was prepared considering the same accounting policies as described in Notes 3 and 4 to the Company’s consolidated financial statements as of December 31, 2022. Investments in subsidiaries are recognized in the individual financial statements based on the equity method. Initially recorded at cost, their carrying amount is increased or decreased by the recognition of the investor's interest in profit, loss and other comprehensive income generated by subsidiaries after acquisition. When required, for the calculation of equity in earnings of investees, the subsidiaries financial statements are adjusted to align their policies with the Parent Company's accounting policies.
| 39.1 | Condensed statements of financial position |
ASSETS | 03.31.2023 | 12.31.2022 |
Current assets | | |
Cash and cash equivalents | 23,675 | 199,877 |
Bonds and securities | 92 | 93 |
Dividends receivables (41.5.3) | 715,833 | 824,143 |
Other current receivables | 1,284 | 977 |
Income tax and social contribution | 112,339 | 107,523 |
Prepaid expenses | 2,143 | 855 |
Receivable from related parties (41.5.1) | 270,215 | 47,404 |
| 1,125,581 | 1,180,872 |
Noncurrent assets | | |
Other temporary investments | 26,802 | 25,619 |
Judicial deposits | 141,062 | 138,747 |
Other current receivables | 19 | 18 |
Deferred tax assets | 340,691 | 333,877 |
Other noncurrent recoverable taxes | 40,131 | 39,810 |
Prepaid expenses | 195 | - |
| 548,900 | 538,071 |
Investments (41.5.2) | 20,991,553 | 20,339,344 |
Property, Plant and Equipment, net | 7,709 | 7,948 |
Intangible Assets | 5,242 | 4,724 |
Right-of-use asset | 4,466 | 4,586 |
| 21,557,870 | 20,894,673 |
Total assets | 22,683,451 | 22,075,545 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
LIABILITIES | 03.31.2023 | 12.31.2022 |
Current liabilities | | |
Payroll, social charges and accruals | 6,578 | 6,605 |
Related parties (41.5.1) | 2,349 | 1,838 |
Suppliers (41.5.6) | 8,351 | 5,373 |
Other taxes payable | 1,289 | 28,690 |
Dividends payable | 344,206 | 344,251 |
Post employment benefits | 3,827 | 2,957 |
Lease liability | 456 | 436 |
Other accounts payable | 2,320 | 558 |
| 369,376 | 390,708 |
Noncurrent liabilities | | |
Related parties (41.5.1) | 5,851 | 5,851 |
Other taxes due | 3,792 | 3,676 |
Post employment benefits | 22,929 | 23,890 |
Lease liability | 4,265 | 4,373 |
Other accounts payable | 25,249 | 25,241 |
Provisions for legal claims (41.5.4) | 808,165 | 804,442 |
| 870,251 | 867,473 |
Equity | | |
Share capital | 10,800,000 | 10,800,000 |
Equity valuation adjustments | 585,053 | 593,382 |
Legal reserves | 1,512,687 | 1,512,687 |
Retained earnings | 7,911,295 | 7,911,295 |
Accumulated profit | 634,789 | - |
| 21,443,824 | 20,817,364 |
Total liabilities and equity | 22,683,451 | 22,075,545 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 39.2 | Condensed statements of income |
03.31.2023 | 03.31.2022 |
Operating revenues (expenses) | | |
General and administrative expenses | (31,993) | (23,595) |
Other revenues (expenses), net | (2,186) | (18,244) |
Result of equity in investees | 639,572 | 711,739 |
| 605,393 | 669,900 |
Operating income before financial results | 605,393 | 669,900 |
Financial income (expenses) | | |
Financial revenues | 14,924 | 17,082 |
Financial expenses | (541) | (37,100) |
| 14,383 | (20,018) |
Operating income | 619,776 | 649,882 |
Income tax and social contribution | | |
Deferred income tax and social contribution | 6,814 | 14,459 |
| 6,814 | 14,459 |
Net income | 626,590 | 664,341 |
Basic and diluted net earning per share attributed to controlling shareholders - expressed in | | |
Brazilian Reais | | |
Common shares | 0.21571 | 0.22870 |
Class A preferred shares | 0.23728 | 0.25158 |
Class B preferred shares | 0.23728 | 0.25158 |
| 39.3 | Condensed statement of comprehensive income |
| | |
| 03.31.2023 | 03.31.2022 |
NET INCOME | 626,590 | 664,341 |
Other comprehensive income | | |
Items that may be reclassified to profit or loss | | |
Adjustments related to financial assets - equity | (130) | - |
Total comprehensive income, net of taxes | (130) | - |
TOTAL COMPREHENSIVE INCOME | 626,460 | 664,341 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 39.4 | Condensed statements of cash flows |
03.31.2023 | 03.31.2022 |
Net cash generated from operating activities | 52,744 | 61,759 |
Cash flow from investing activities | | |
Financial investments | (1,182) | (4,750) |
Loans and financing granted to related parties | (214,024) | (100,000) |
Additions in investments | (13,000) | (4,830) |
Additions to property, plant and equipment | (29) | (789) |
Additions to intangible | (557) | (509) |
Net cash used from investing activities | (228,792) | (110,878) |
Cash flow from financing activities | | |
Amortization of principal - loans and financing | - | (134,894) |
Amortization of principal - Lease liabilities | (109) | (76) |
Dividends and interest on capital paid | (45) | (6) |
Net cash used in financing activities | (154) | (134,976) |
Total effects on cash and cash equivalents | (176,202) | (184,095) |
Cash and cash equivalents at the beginning of the period | 199,877 | 626,052 |
Cash and cash equivalents at the end of the period | 23,675 | 441,957 |
Change in cash and cash equivalents | (176,202) | (184,095) |
| 39.5 | Additional individual information related to Companhia Paranaense de Energia - Copel |
| 03.31.2023 | 12.31.2022 |
Assets | | |
Structure sharing (a) | 4,751 | - |
Copel Distribuição - loan agreement (b) | 213,331 | - |
Jandaíra Wind Complex - loan agreement (c) | 52,133 | 47,404 |
| 270,215 | 47,404 |
Liabilities | | |
Structure sharing (a) | 2,349 | 1,838 |
Elejor advance | 5,851 | 5,851 |
| 8,200 | 7,689 |
Balances mainly refer to contracts for sharing personnel and management expenses entered between Copel and its direct and indirect subsidiaries.
| b) | Copel Distribuição - loan agreement |
On February 27, 2023, a loan agreement was signed between Copel and Copel DIS, with the approval of limits plus IOF and interest of CDI + 1.40% p.a., to provide resources for financing the company activities and business. The contract is valid until February 27, 2025. Of the overall approved amount of R$400,000, the amount of R$211,000 was transferred and the financial income for the period ended as of March 31, 2023 is R$1,741.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| c) | Jandaíra Wind Complex - loan agreement - |
On May 17, 2022, a loan agreement was signed between Copel and the companies of the Jandaíra Wind Complex, with the approval of limits plus IOF and interest of CDI + 1.38% p.a., to provide resources for financing the company activities and business. The contracts are valid until May 17, 2024. Of the overall approved amount of R$49,400, the amount of R$49,087 was transferred and the financial income for the period ended as of March 31, 2023 is R$1,833.
03.31.2023 | 12.31.2022 |
Copel Geração e Transmissão | 13,211,307 | 12,790,070 |
Copel Distribuição | 6,762,964 | 6,610,274 |
Copel Serviços | 7,818 | 8,635 |
Copel Comercialização | 489,284 | 418,780 |
UEG Araucária | 51,118 | 55,414 |
Compagas | 297,356 | 284,135 |
Elejor | 9,801 | 9,990 |
Other investments (a) | 161,905 | 162,046 |
20,991,553 | 20,339,344 |
(a) The information regarding joint ventures, associates and other investments are presented in Note 15.
| 39.5.3 | Dividends receivable |
03.31.2023 | 12.31.2022 |
Subsidiaries | | |
Copel Geração e Transmissão | 262,899 | 372,899 |
Copel Distribuição | 265,574 | 265,574 |
Copel Comercialização | 39,626 | 39,626 |
Compagas | 138,584 | 136,246 |
UEG Araucária | 7,998 | 7,746 |
Joint ventures and Associates | | |
Voltália | 1,032 | 1,032 |
Dona Francisca | 57 | 909 |
Solar Paraná | - | 48 |
Other investments | 63 | 63 |
715,833 | 824,143 |
| 39.5.4 | Provisions for legal claims |
03.31.2023 | 12.31.2022 |
Tax Claim | 160,049 | 159,235 |
Labor | 4,057 | 3,514 |
Employee benefits | 229 | 745 |
Civil | 643,830 | 640,948 |
808,165 | 804,442 |
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
| 39.5.5 | 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 approval by the regulator. This regulatory restriction does not apply to cash dividends determined in accordance with the Brazilian Corporate Law. Total restricted subsidiaries net assets are composed as follows:
03.31.2023 | 12.31.2022 |
Copel Geração e Transmissão | 13,211,307 | 12,662,224 |
Copel Distribuição | 6,762,964 | 7,558,556 |
Compagas | 583,053 | 507,901 |
UEG Araucária | 251,819 | 540,577 |
20,809,143 | 21,269,258 |
The following table shows the expected undiscounted settlement values of the Copel liabilities, in each time range:
| Less than 1 month | 1 to 3 months | 3 months to 1 year | 1 to 5 years | Over 5 years | Total |
03.31.2023 Suppliers | 8,336 8,336 | 3 3 | 12 12 | - - | - - | 8,351 8,351 |
| 40.1 | Public consultation 016/2023 - Aneel |
On May 24, 2023, the notice of opening of public consultation 016/2023 was published by Aneel, for contributions until June 15, 2023, to obtain subsidies for the improvement of the draft of the concession contract that will regulate, under Decree No. 9.271/2018 and after the potential transformation of Copel into a “Corporation”, as described in Note 1, the new concession for the exploration of UHE Governador Ney Aminthas de Barros Braga (Segredo) and UHE Governador José Richa (Salto Caxias), as well as to approve the changes in the draft of the concession contract that will regulate the granting of the UHE Governador Bento Munhoz (Foz do Areia), approved by Dispatch No. 600/2022, in order to reflect the provisions of the MME/ME Interministerial Ordinance No. 01/2023 and MME Ordinance No. 726/2023.
On May 30, 2023, Law 14,592 was published, regulating the exclusion of the value of ICMS (VAT) from the calculation basis of PIS and Cofins on the acquisition of goods, with prospective effectiveness. However, the Company informs that it adopted the rule as of May 1, 2023, due to the effectiveness of Provisory Measure No. 159/2023, which regulated the same matter.
COMPANHIA PARANAENSE DE ENERGIA – COPEL Notes to the Consolidated Interim Financial Information |
|
The impact generated by this change is the reduction in the value of PIS and Cofins credit taking on the acquisition of goods eligible by the tax rule. It was evaluated that the greatest impact is reflected in Copel DIS, but its effect is annulled by the adjustment of the effective rate in the tariff reasonableness.
| 40.3 | Public distribution offer of debentures |
On June 6, 2023, Copel DIS informed that a public distribution offer of 1,600,000 simple debentures, not convertible into shares, unsecured, with additional personal guarantee, in 3 series, of the 8th issue of the Issuer, with a unit face value of R$ 1, totaling on the date of issue of the Debentures, that is June 15, 2023, the total amount of R$ 1,600,000. Financial settlement is scheduled for June 20, 2023.
Curitiba, June 7, 2023
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date June 2, 2023
COMPANHIA PARANAENSE DE ENERGIA – COPEL |
| | |
By: | /S/ Daniel Pimentel Slaviero
| |
| Daniel Pimentel Slaviero Chief Executive Officer | |
FORWARD-LOOKING STATEMENTS
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.