Try our mobile app

Published: 2023-06-08 06:08:04 ET
<<<  go to ELP company page
6-K/A 1 elppr1q23_6ka.htm 6-K/A

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 6-K/A

 

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____

 

 
 

 

 

 

 
 

 

1Q23 Highlights

  Adjusted EBITDA of BRL 1.6 billion in 1Q23 (+10.7% vs. 1Q22)    

Transformation into a Corporation – ongoing valuation and due diligence processes

  Leverage of 2.5x EBITDA and operating cash generation of BRL 698 million on 03.31.2023    

Definition of the Concession Bonuses of the Foz do Areia, Salto Caxias and Segredo HPPs in the total amount of R$ 3.7 billion

  Reported net income of R$635 million in 1Q23     Agreement between Itaú and the State of Paraná releases encumbrances on shares issued by the Company
  Personnel cost reduction in real terms of 5.2% (1Q23 vs. 1Q22)     Selection of Equity Investment Fund Manager for Corporate Venture Capital (CVC)
  Copel Distribuição's regulatory efficiency of 13.6% adjusted EBITDA LTM     Copel GET winner of the Best in Management Award, promoted by the National Quality Foundation

 

Results Webcast

May, 11, 2023 | 14h BRT/ 13h EST

Access Link

   

 

 
 

List of contents

1.   Consolidated Results 2
1.1 EBITDA 2
1.2 Operating Revenue 3
1.3 Operational Costs and Expenses 4
1.4 Equity in Earnings of Subsidiaries 5
1.5 Financial Results 5
1.6 Consolidated Net Income 6
1.7 Debt 6
2. Investment 8
2.1 Investment Policy 8
2.2 Investment Program 8
3.   Copel Geração e Transmissão 9
3.1   Financial Performance 9
3.1.1 IFRS effect in the Transmission segment 10
3.2   Operacional Performance 11
3.2.1 Generation 11
3.2.2 Hydro and Wind Generation 12
3.2.3 Thermal Generation 12
3.3 Transmission 13
3.3.1 RBSE Reprofiling 13

 

4. Copel Distribuição 14
4.1 Financial Performance 14
4.1.1 Regulatory Efficiency 15
4.2   Operational Performance 16
4.2.1 Grid Market (TUSD) 16
4.2.2 Captive Market 16
4.2.3 Concession Agreement 16
4.2.4 Investment and Operational Data 16
5.   Copel Mercado Livre 19
5.1   Financial Performance 19
5.2   Operational Performance 20
6. ESG Performance 21
6.1 Copel pioneers in ESG in the sector 21
6.2 Recent Highlights 21
6.3 Indicators 22
6.4 Ratings, Rankings, and Indexes 22
7. Other highlights 23
List oh Exhibits
   

RESULTS | 1Q23

1

 
 

 

1.Consolidated
Results

 

The following analyzes refer to the first quarter of 2023, compared to the same period of 2022.

 

1.1 EBITDA

Adjusted EBITDA (excluding non-recurring items) reached R$1,617.9 million, an amount 10.7% higher than the R$1,461.4 million recorded in 1Q22, mainly reflecting the 31.0% increase in Copel's performance Distribution (adjusted EBITDA of R$507.9 million in 1Q23, against R$387.7 million in 1Q22). This better performance is the result of the June 2022 tariff readjustment at Copel Distribuição, with an average effect of 16.5% on tariffs for the use of the distribution system (TUSD), and the 77.4% reduction with provisions and reversals (in recurring terms) of the Copel group, mainly due to the R$65.3 million improvement in the “provisions (reversals) for loan losses (PECLD)” line, partially offset by the 3.0% reduction in the billed grid market.

Also noteworthy in this quarter:

(i)better performance by Copel Mercado Livre, with an increase of 125.8% in adjusted EBITDA, mainly explained by the higher sales margin;
(ii)reduction of R$36.3 million in the purchase of electricity by Copel GeT, essentially due to the more favorable hydrological scenario in 1Q23 (average GSF of 101.5%, against 95.6% in 1Q22);
(iii)increase in the result provided by wind power generation assets, especially (a) commercial start-up of the Jandaíra Wind Complex in October 2022 (+R$11.7 million); (b) completion of the acquisition of the Aventura and Santa Rosa & Mundo Novo Wind Complexes on January 30, 2023 (+ R$16.7 million); and (c) an increase of R$22.6 million with the other wind complexes operated by the company, due to the greater intensity of winds in the months of January and February, mainly; and
(iv)better result from Compagas (EBITDA of R$59.7 million in 1Q23, against R$44.7 million in 1Q22), basically due to the tariff readjustment approved in January 2023, which improved the distribution margin in the captive market.

These events were partially offset, mainly (i) by the reduction of R$109.0 million with “Electricity sales to distributors”, mainly due to the lack of dispatch from TPP Araucária in 1Q23, compared to 238 GWh dispatched in 1Q22, and Elejor's lower margin from electricity sales comparing periods; (ii) the lower remuneration of transmission assets, due to the lower IPCA in the period (IPCA of 2.09% in 1Q23 against 3.20% in 1Q22); and (iii) the 41.5% increase (+R$69.6 million) in “third-party services”, due to higher expenses with maintenance of the electrical system and facilities, consulting services and customer service/call center.

 

Adjusted Consolidated EBITDA

 

 

 

 

   

RESULTS | 1Q23

2

 
 

 

The non-recurring items that were neutralized for calculating the adjusted EBITDA are shown in the table below:

 

We highlight the non-recurring items referring to (i) indemnity of R$138.2 million related to the additional third of vacation bonus, paid in January 2023, after a collective agreement signed with employees. Such indemnity, of a compensatory nature, ceases the payment of additional benefit related to the third of vacations, dealt with in previous Collective Bargaining Agreements. (for more details see item 7 - Other Highlights); (ii) R$50.3 million referring to the fair value of the purchase and sale of energy (marked to market) by Copel Mercado Livre, amount determined by the difference between the contracted price and the future market price estimated by the Company; and (iii) reversal of impairment of generation assets in the amount of R$36.9 million, resulting from the expected revenue from the sale of energy that offset increases in operating costs and regulatory charges, especially related to HPP Colíder and HPP Baixo Iguaçu.

Within the scope of transmission assets, it is worth mentioning that item 3.1.1 presents the regulatory accounting of the result for the purpose of verifying the IFRS (International Financial Reporting Standards) effect.

 

 

1.2 Operating Revenue

Net operating revenue totaled R$5,530.7 million in 1Q23, a decrease of 1.0% compared to the R$5,587.7 million recorded in 1Q22. This result mainly reflects:

(i)decrease of R$230.0 million in electricity sales to final customers, mainly due to the 6.5% drop in the distributor's billed captive market, which considers offset energy from Mini and Micro Distributed Generation – MMGD, and the negative tariff readjustment of 9.58% applied to the Energy Tariff (TE) component in June 2022;
(ii)the R$109.0 million reduction in electricity sales to distributors, mainly due to the lower volume of electricity sold in bilateral contracts by Copel Mercado Livre and the lack of dispatch from TPP Araucária compared to 238 GWh dispatched in 1Q22; and
(iii)the decrease of R$80.0 million in the result of sectorial financial assets and liabilities (CVA), as a result of the reduction in energy costs and other financial components.

These reductions were partially offset by:

(i)increase of R$233.3 million in use of the main distribution and transmission grid, mainly due to the June 2022 tariff readjustment at Copel Distribuição, with an average effect of a 16.5% increase in tariffs for the use of the distribution system (TUSD), partially offset by the 3.0% reduction in Copel Distribuição's billed grid market and the lower remuneration of transmission assets, due to the lower IPCA in the period (IPCA of 2.09% in 1Q23 compared to 3.20% in 1Q22);
(ii)increase of R$74.1 million in the “other operating revenues” line, mainly due to (i) the higher fair value of the purchase and sale of electricity (marked to market) by Copel Mercado Livre, amount determined by the difference between the contracted price and the future market price estimated by the Company, and (ii) the increase in revenues from leasing and rentals by the distributor, with emphasis on the greater volume of sharing poles/fixing points and the contractual readjustment by General Market Price Index - IGP-M; and
(iii)increase of R$27.0 million in distribution of piped gas revenue, basically due to the tariff readjustment approved in January 2023, which improved the distribution margin in the captive market.
   

RESULTS | 1Q23

3

 
 

 

 

 

1.3 Operational Costs and Expenses

In 1Q23, operating costs and expenses totaled R$4,420.5 million, a decrease of R$2.4% compared to the R$4,530.0 million recorded in the same period of 2022, mainly due to:

(i)the decrease of R$126.7 million in the “provisions and reversals” line (reversal of R$10.7 million in 1Q23 against a provision of R$115.9 million in 1Q22), basically due to (a) of the reversal of R$13.8 million for estimated losses for doubtful accounts (PECLD), against a provision of R$51.4 million in 1Q22, justified, essentially, by the end of the billing restrictions imposed by the COVID-19 pandemic and the improvement of practices for recovering receivables within the scope of Copel Distribuição; (b) the reversal of R$36.9 million arising from the result of impairment of generation assets (HPP Colíder and HPP Baixo Iguaçu); and (c) a 37.2% decrease in provisions for litigation, mainly civil and labor litigation;
(ii)the R$118.5 million reduction in the cost of “electricity purchased for resale” as a result of more favorable hydrological conditions for the period (average GSF of 101.5%, against 95.6% in 1Q22);
(iii)the decrease of R$87.4 million in the “charge of the main distribution and transmission grid” line, explained mainly by lower system service charges (ESS) due to the reduction in thermal dispatch in the comparison between periods; and
(iv)the decrease of R$78.7 million in “Materials and supplies for power electricity”, essentially due to the lack of dispatch from TPP Araucária in 1Q23 compared to the dispatch of 238 GWh in 1Q22.

Expenses with PMSO, excluding provisions and reversals, increased by 35.4% compared to the same period of the previous year, basically explained by the non-recurring impact of the indemnity related to the additional third of vacation bonus on costs with personnel and higher expenses with third-party services, as explained below:

 

(i)the 50.6% increase (+R$142.8 million) in expenses with “personnel and management”, mainly due to the indemnity related to the additional third of vacation bonus, paid in January 2023, after a collective agreement signed with employees. This indemnity, of a compensatory nature, replaced the benefit of the additional third of vacation bonus, dealt with in previous Collective Bargaining Agreements. With the amount of R$138.2 million, the indemnity ceases the payment of the referred benefit, being preserved to the employees only the constitutional third of vacations (CF, 7º, XVII). Neutralizing the effects of the indemnity of the additional third of vacation bonus, the provisions related to profit sharing (PLR) and performance bonus (PPD) and the provisions and reversals associated with the incentive dismissal program (PDI), there is a reduction of 1.1% in the quarterly comparison despite the 7.19% wage readjustment applied through ACT 2022/2024 collective agreement. Considering the accumulated inflation measured by the National Consumer Price Index - INPC, of 4.36% between 1Q22 and 1Q23, there was a reduction in real terms of 5.2%.
   

RESULTS | 1Q23

4

 
 

 

 

(ii)the 41.5% growth (+R$69.6 million) in third-party services, mainly due to higher expenses with maintenance of the electrical system and installations, consulting services and customer service and call center. It is worth noting that third-party services were also impacted by the acquisition and subsequent operation of the Aventura and Santa Rosa & Mundo Novo Wind Complexes on January 30, 2023; and
(iii)growth of 10.5% in the “other operating costs and expenses” line, mainly due to the greater financial compensation for the use of water resources due to the greater dispatch of hydroelectric plants (+R$17.7 million).

Headcount Evolution

 

1.4 Equity in Earnings of Subsidiaries

The equity result of joint ventures and other Copel affiliates was 7.7% lower than that recorded in the same period of the previous year (R$104.1 million, compared to R$112.8 million recorded in 1Q22), in due to the lower remuneration on transmission assets, basically justified by the lower IPCA in the period (IPCA of 2.09% in 1Q23 against 3.20% in 1Q22). More details can be seen in Annex I.

1.5 Financial Results

In 1Q23, the financial result was negative by R$333.1 million, against a negative R$213.2 million recorded in 1Q22, mainly reflecting the higher balance of loans and financing (R$14.7 billion vs. R$11.8 billion in 1Q22) and higher interest rates in the period (CDI of 3.22% in 1Q23 against 2.41% in 1Q22). Financial income registered a decrease of R$19.2 million (-7.4%), basically due to the 27.3% decrease in arrears on energy bills and the lower income from exchange variation of electricity from Itaipu.

   

RESULTS | 1Q23

5

 
 

 

 

1.6 Consolidated Net Income

In 1Q23, Copel recorded net income of R$635.5 million against net income of R$669.8 million recorded in 1Q23, down 5.1%. In addition to the items already mentioned, it is worth mentioning the increase of R$32.3 million (+10.1%) in the item “depreciation and amortization”, mainly due to the entry into operation of the Jandaíra Wind Complex, the acquisition of the Aventura and Santa Rosa & Mundo Novo Wind Complexes and the increase in investments by Copel Distribuição.

Considering non-recurring items, adjusted net income was R$669.1 million in 1Q23 against R$650.3 million in 1Q22, growth of 2.9%.

 1.7 Debt

Copel's total consolidated debt amounted to R$14,726.7 million on March 31, 2023, a variation of 18.2% in relation to the amount recorded on December 31, 2022, of R$12,454.2 million.

At the end of 1Q23, the Company's gross debt represented 67.6% of consolidated shareholders' equity, which was R$21,766.5 million.

The following charts show the indebtedness of Copel and its subsidiaries at the end of March 2023.

Copel's total consolidated debt amounted to R$12,454.2 million on December 31, 2022, a variation of

Debt by Subsidiary

   

RESULTS | 1Q23

6

 
 

 

Adjusted Net Debt/EBITDA Adjusted

 

 

Debt Indexers Average cost: 10.47%

Amortization - R$ million Average term to maturity: 4.4 years

 

Weighted Average Cost and Average term to maturity

 

 

 

   

RESULTS | 1Q23

7

 
 

 

 
2. Investment
 

2.1 Investment Policy

In March 2021, the Board of Directors approved the Company's Investment Policy. Said Policy was the object of analysis and approval by the Investment and Innovation Committee, which was established by the new Bylaws of March 11, 2021, whose main purpose is to improve discipline in the allocation of capital, being an essential tool for the execution of strategic guidelines for sustainable growth, generation of value for shareholders and the perpetuity of our energy business.

The Policy establishes the criteria for the selection, prioritization, evaluation, approval and monitoring of investments. Among the various aspects, the Policy segregates investment opportunities in three groups that will be prioritized as follows:

(i)Operating Investments: expansion of capacity and modernization of the assets of the Distribution, Transmission and Generation concessions, in addition to the continuity of existing businesses;
(ii)Strategic Investments: acquisition and development of new assets with an emphasis on brownfield opportunities and that provide operational synergies to the Company. Portfolio review and divestments are included; and
(iii)Investments in Innovation: where we highlight projects aimed at open innovation.

The Investment and Innovation Committee meets ordinarily once a month and extraordinarily whenever necessary, analyzing and issuing recommendations for the Company's investment proposals.

 

2.2 Investment Program

Investment Programs follow their schedules in each development project. For 2023, the estimated amount allocated to the investment program was R$2,182.3 million, with Copel Distribuição contemplating most of the forecast amount, whose objective is the permanent improvement of operational efficiency and cost reduction through the advancement of important projects, highlighting the continuity of the execution of the Paraná Triphasic and Smart Grid programs already started in 2021 (see item 4.2.4). These programs are aimed at renewing depreciated assets in rural areas, improving the quality and speed of service, integration with smart cities and improving information via network sensing.

Additionally, the Board of Directors approved at the ordinary meetings of the 238th RCA and the extraordinary meeting of the 228th RECA, both in May 2023, the supplementary budget of Copel Serviços S.A. intended for Distributed Generation projects in Paraná.

In 1Q23, R$545.9 million were invested, of which R$477.1 million (87.4%) were allocated to Copel Distribuição, R$67.8 million (12.4%) to Copel Geração e Transmissão and R$0.5 million at Copel Comercialização (>0.1%).

   

RESULTS | 1Q23

8

 
 

 

3.                 Copel Geração e Transmissão

(Consolidated Results)

3.1    Financial Performance

Copel GeT presented adjusted EBITDA, excluding non-recurring effects, of R$1,003.0 million in 1Q23, an increase of 1.1% compared to R$991.6 million in 1Q22.

This result mainly reflects:

(i)the addition of results from new wind farms, with the entry into commercial operation of the Jandaíra Wind Complex in October 2022 (+R$11.7 million) and; the conclusion of the acquisition of the Aventura and Santa Rosa & Mundo Novo Wind Complexes on January 30, 2023 (+ R$16.7 million);
(ii)increase of R$22.6 million in the other Wind Complexes operated by the company, due to the increase in energy generation with the greater intensity of winds, mainly in the months of January and February;
(iii)decrease of R$34.6 million in the purchase of electricity (excluding the Wind Complexes), essentially due to the more favorable hydrological scenario in 1Q23 (average GSF of 101.5%, against 95.6% in 1Q22);

 

Partially offset by:

 

(iv)the decrease of R$22.9 million in TUST revenue and R$9.5 million in equity income, mainly explained by the lower remuneration on transmission assets, due to the lower IPCA in the period (IPCA of 2.09 % in 1Q23 against 3.20% in 1Q22);
(v)no dispatch from UEGA in 1Q23 compared to 238 GWh dispatch in 1Q22.

 

Expenses with PMSO, excluding provisions and reversals, increased by 31.7%, mainly influenced by the non-recurring effect of indemnity of adittional third of vacation bonus (see more details in “Other highlights”) on costs with personnel. In addition to higher expenses with outsourced services, due to the R$9.5 million increase in maintenance of installations and the electrical system, and in line with other costs and operating expenses, mainly due to higher costs with payment of financial compensation for the use of water resources (R$36.5 million in 1Q23 against R$20.1 million in 1Q22).

Neutralizing the effects of the indemnity of adittional third of vacation bonus, the provisions related to profit sharing (PLR) and performance bonus (PPD) and the provisions and reversals associated with the incentive dismissal program (PDI), there is a reduction of 1.9% in the quarterly comparison despite the 7.19% wage readjustment applied through ACT 2022/2024 collective agreement. Considering the accumulated inflation measured by the National Consumer Price Index - INPC, of 4.36% between 1Q22 and 1Q23, there was a reduction in real terms of 6.0%.

   

RESULTS | 1Q23

9

 
 

 

Also noteworthy among the non-recurring items, the reversal of impairment of generation assets in the amount of R$36.9 million, resulting from the expected revenue from the sale of energy that offset increases in operating costs and regulatory charges, especially related to HPP Colíder and HPP Baixo Iguaçu.

Within the scope of transmission assets, it is worth mentioning that item 3.1.1 presents the regulatory accounting of the result for the purpose of verifying the IFRS (International Financial Reporting Standards) effect.

In 1Q23, Copel GeT recorded net income of R$413.0 million, a decrease of 10.9% compared to 1Q23. This result mainly reflects, in addition to the items already discussed, the increase in financial expenses, due to the higher amount financed and the increase in the CDI rate (3.22% in 1Q23 against 2.41% in 1Q22); partially offset by the better result with income tax and social contribution.

3.1.1 IFRS effect in the Transmission segment

For the calculation, an adjustment was made considering the effects of the application of CPC47/IFRS15 in the corporate statements in the transmission business.

   

RESULTS | 1Q23

10

 
 

 

 
3.2  Operacional Performance

Copel is present in 10 states, operating in the generation and transmission business.

In the Generation business, Copel GET operates a diversified park of hydroelectric, wind and thermal plants, totaling 6,966.7 MW of installed capacity and 3,156.6 average MW of assure energy. In the Transmission business, Copel owns a total grid of 9,685 Km of transmission lines and 51 basic grid substations, considering the affiliates.

For more information on generation and transmission operational data, see Exhibit IV.

 

 

3.2.1 Generation

Copel's generating portfolio is made up of 94% of renewable sources, such as hydro and wind power.

  

   

RESULTS | 1Q23

11

 
 

 

3.2.2 Hydro and Wind Generation

The power generation of Copel Geração e Transmissão S.A. and its wind farms in 1Q23 was 6,430 GWh, against 3,626 GWh in 1Q22. The increase is due, for hydroelectric plants, to the improvement in weather conditions in the South Region and, for wind farms, to the entry into commercial operation of Jandaíra and the acquisition of the Aventura and Santa Rosa & Mundo Novo (SRMN) Wind Complexes.

In the first quarter of 2023, Copel Geração e Transmissão (including energy from HPP Foz do Areia – FDA and SHP Bela Vista – BVE, but excluding TPP Araucária) sold 4,560 GWh of electricity, an increase of 1.4%.

For wind farms, total electricity sold in 1Q23 was 1,186 GWh, an increase of 47.3%, mainly influenced by the commercial start-up of Jandaíra and the acquisition of the Aventura and SRMN Wind Complexes, which became part of the the Company's portfolio on January 30, 2023.

 

Consolidated Generation Sales (GWh)

3.2.3 Thermal Generation

TPP Araucária

It is a natural gas generation plant with an installed capacity of 484.2 MW that operates in a combined cycle (two gas turbines and one steam turbine) and operates in the modality known as "merchant" in which the plant operates without sales contracts. of electricity, whether in the free (ACL) or regulated (ACR) environment, subject to fluctuations in the Price for Settlement of Differences - PLD. In this modality, the thermoelectric plant is dispatched centrally by the National Electric System Operator (ONS), in situations where the Marginal Cost of Operation (CMO) of the electrical system exceeds its Variable Unit Cost (CVU) approved by ANEEL, or out of order of merit, when requested by the ONS. In this context, with the good hydrological conditions in 1Q23, there was no dispatch from the plant.

 

TPP Figueira

Coal-fired generation plant with an installed capacity of 17.7 MW, achieved after a recent modernization process that allowed for an increase in capacity without the need to increase the volume of coal consumed. TPP Figueira has been in commercial operation since 12/07/2022, by ANEEL order No. 2502/2022, generating 14.7 GWh in 1Q23.

   

RESULTS | 1Q23

12

 
 

 

 

3.3 Transmission

Copel has more than 9.6 thousand km of transmission lines in nine Brazilian states, considering its own assets and in partnership with other companies. In addition to building, maintaining and operating an extensive own energy transmission grid, Copel provides services to projects of other concessionaires with the quality of someone who has accumulated more than 60 years of experience in the sector. The Transmission projects are listed in Exhibit IV, including the projects of Copel Geração e Transmissão, SPCs Costa Oeste, Marumbi and Uirapuru Transmissora (100% Copel GeT), as well as the 7 SPCs in which Copel GeT has a stake.

3.3.1 RBSE Reprofiling

The Concession Agreement 060/2001 represents 37.7% of the annual permitted revenue (RAP) of Copel GET's transmission business, also considering its affiliates. Below, we describe the flow of receipt of the portion of revenue referring to the Basic Grid - Existing System (RBSE) for the next cycles. It is important to note that this flow may change in the future, as a result of the tariff review processes and/or review of parameters used to compose these revenues by the regulatory agent. The values referring to O&M from the 2022-2023 cycle are based on the value currently indicated in sub-module 9.1 of the Tariff Review Program (Proret).

Note:

Economic component: future values based on the 2022-2023 cycle (last ANEEL Resolution REH published)

Financial component: values published in REH 2847/21. Subject to review during the current cycle in view of the controversy in the methodology used to calculate these values by the regulatory agency.

RAP values up to the 2022/2023 cycle taken from the REH of each cycle, with reference to the cycle price (June of the year of publication) RAP values include RB and DIT assets

   

RESULTS | 1Q23

13

 
 

 

4. Copel Distribuição
4.1 Financial Performance

Copel Distribuição's EBITDA in 1Q23 was R$417.2 million, 4.1% lower than that recorded in 1Q22, mainly due to the increase in costs with personnel due to the indemnity related to the additional third of vacation bonus, paid in January 2023, after a collective agreement signed with employees. Such indemnity, of a compensatory nature, ceases the payment of additional benefit related to the third of vacations, dealt with in previous Collective Bargaining Agreements. Excluding this non-recurring item and the others listed below, we have an adjusted EBITDA of R$507.9 million in 1Q23, an amount 31.0% higher than that recorded in the same period of the previous year. This increase is mainly due to (i) the June 2022 tariff readjustment at Copel Distribuição, with an average effect of a 16.5% increase on tariffs for the use of the distribution system (TUSD), whose greatest impact was in the Free Consumers class which, given the increase in electricity consumption of 2.9%, recorded an increase in revenue with use of main distribution grid of 50.1%; and (ii) the 82.2% reduction in provisions, resulting from: (a) the reversal of R$15.4 million for estimated losses for doubtful accounts (PECLD), against the provision of R$48.6 million in 1Q22, essentially justified by the end of the billing restrictions imposed by the COVID-19 pandemic and the improvement of practices for recovering receivables, which culminated in the recording of R$40.2 million with debt collect in 1Q23, compared to $17.3 million from 1Q22; and (b) the 34.3% reduction in provisions for labor, civil and administrative litigation. This result was partially offset by the 3.0% reduction in the billed grid market in the period.

Manageable costs, excluding provisions and reversals, increased by 37.5% compared to 1Q22, mainly as a result of the increase of: 57.6% in personnel, due to the indemnity related to the additional third of vacation bonus, and 42.7% with third-party services, caused by the increase in expenses with maintenance of the electrical system, maintenance of facilities and customer service.

The personnel and management account, excluding the effects of the indemnity of additional third of vacation bonus, provisions for profit sharing (PLR) and performance bonus (PPD), and provision for indemnification for incentive dismissals (PDI), recorded an increase of 0.7% in 1Q23.

Considering the accumulated inflation measured by the National Consumer Price Index – INPC, of 4.36% between 1Q22 and 1Q23, the personnel and management line recorded a reduction in real terms of 3.5%, mainly as a result of the reduction of 77 employees between periods.

The following table presents the main indicators of Copel Distribuição:

   

RESULTS | 1Q23

14

 
 

 

In 1Q23, we also highlight:

(i)the 25.0% growth in revenue from use of the main distribution grid, mainly due to the June 2022 tariff readjustment, with an average effect of a 16.5% increase on tariffs for the use of the distribution system (TUSD), partially offset by the reduction in the billed grid market in the period. Also contributing to this growth was the 6.5% reduction in the Energy Development Account – CDE, a line reduction account, which constitutes a sectoral liability in the CVA to maintain the neutrality of sectoral charges for the distributor;
(ii)the 14.8% reduction in electricity sales to final customers, due to the 46.1% reduction in revenue from the electricity sales to the captive market, due to the 6.5% reduction in the billed captive market and the effect average of a 9.58% reduction in the Energy Tariff (TE) component of the company's tariff readjustment, partially offset by the reduction in deductions of amounts referring to tariff flags;
(iii)the 35.1% reduction in revenue from the electricity sales to distributors, due to the 21.4% reduction in revenue from the Electric Energy Trading Chamber – CCEE, even with an increase in energy settlement in the Spot Market, in due to the impact of other revenues on the CCEE pre-invoice for 1Q22, and the 74.3% reduction in revenue from bilateral contracts, due to the reduction of contracts in the MVE;
(iv)the 14.3% reduction in costs with charges of main transmission grid, due to the 98.8% reduction in System Service Charges – ESS, resulting from a more favorable hydrological scenario, partially offset by the increase in: charges for using the main transmission grid, at 30.6%; reserve energy charges, at 122.6%; and charges for transporting power from Itaipu, at 53.8%;
(v)the 24.7% decrease in revenue from sectoral financial assets and liabilities (CVA), due to the reduction in energy costs and other financial components; and
(vi)the 36.3% increase in other operating revenues, mainly due to the growth in revenue from leases and rentals of equipment and structures, especially from pole sharing agreements, due to the higher volume of poles/fixing points allocated and the contractual readjustment by the IGP-M.

Copel Distribuição's net income was R$139.7 million in 1Q23, a decrease of 38.7% compared to 1Q22. In addition to the items already discussed, this drop in net income is also a consequence of the worsening financial result (in 1Q23 it was a negative R$112.5 million compared to a positive R$22.1 million in the same quarter of last year).

Excluding the effects of the aforementioned non-recurring items, the adjusted net income was of R$199.5 million, an increase of 1.4% compared to 1Q22.

4.1.1 Regulatory Efficiency

Copel Distribuição recorded adjusted EBITDA of R$1,783.5 million in the last 12 months, an amount 13.6% above regulatory EBITDA, equivalent to an efficiency of R$213.4 million.

Note: Regulatory EBITDA is calculated based on the WACC + QRR values published in ANEEL's Technical Notes in Tariff Revision or Adjustment events.

   

RESULTS | 1Q23

15

 
 

 

 

4.2 Operational Performance

4.2.1 Grid Market (TUSD)

Copel Distribuição's grid market, made up of the captive market, supply to concessionaires and licensees within the State of Paraná and all the free customers existing in its concession area, showed a reduction in electricity consumption of 1.1% in 1Q23. The billed grid market, which considers the offset energy from Mini and Micro Distributed Generation (MMGD), registered a reduction of 3.0% in 1Q23.

4.2.2 Captive Market

Copel Distribuição's captive market consumption decreased by 3.2% in 1Q23. The billed captive market, which considers the offset energy from MMGD, recorded a 6.5% reduction in 1Q23.

More information about Grid Market and Captive Market in Notice to the Market – 08/23.

4.2.3 Concession Agreement

In December 2015, the Company signed the fifth amendment to the Public Service Concession Agreement for Electricity Distribution No. 46/1999 of Copel Distribuição SA, which extends the concession until July 7, 2045. Copel Distribuição complied with the conditioning requirements of economic-financial efficiency and quality for the inspection cycle of the initial 5 years. From the sixth year after the conclusion of the contract, failure to comply with the quality criteria for three consecutive years or the economic-financial management criteria for two consecutive years will result in the opening of the expiry process.

For the quality criterion of distribution service provision, ANEEL defined the limits of Equivalent Interruption Duration per Consumer Unit - DEC and Equivalent Interruption Frequency per Consumer Unit - FEC for the years 2021 to 2026. For DEC, the result of the last 12 months calculated in March 2023 was 8.00 hours. For FEC, the result in the same period was 5.44 interruptions.

 

The economic-financial management efficiency criterion will be measured by the calculation, each calendar year, according to ANEEL Normative Resolution No. 896/2020, by the following inequation:

 

 

4.2.4 Investment and Operational Data

Transformation Program (Programa Transformação) - a broad investment plan with the objective of modernizing, auto mating and renovating the distribution grid and private communication grid with standardized technologies to service automation equipment. Among the expected benefits are the strengthening of rural grid to reduce disconnections and guarantee support for the growth of agribusiness in the State of Paraná, the reduction of costs with O&M and commercial services and improvement in the control of DEC and FEC indicators. The program is composed of 3 pillar projects to achieve the objectives:

   

RESULTS | 1Q23

16

 
 

 

·Paraná Tri-phase: represents the improvement and renewal of rural distribution grid in the Company's concession area, with the implementation of a three-phase grid and creation of redundancy in the main rural branches. By the end of March 2023, 185 thousand rural customers had already benefited, along 11,667 km of grid.
·Smart Grid: aims to implement a private communication network with standardized technology to service all automation equipment in the distribution grid and advanced metering infrastructure. By the end of March 2023, 458 thousand smart meters had been installed.
·Total Reliability: aims to ensure modernity in the operations of the energy grid based on the following premises: maintain full communication between teams and the availability of equipment on the grid, implement automation in special equipment, maintain the entire municipality of the concession with a substation or special key and expand the grid circuits and Self Healing. By the end of March 2023, the project had completed 78.9% of the planned schedule.

Copel Distribuição's Transformation Program covers the construction of approximately 25 thousand km of new grid, 15 thousand new automated points and the implementation of smart grid technology in the state of Paraná.

Compact and Protected Grid – deployment of compact grid predominantly in urban areas with a high degree of afforestation in the vicinity of distribution grid and protected grid exclusively in rural areas. Compact grid avoids cutting and pruning trees and improves the quality of supply, as it reduces the number of disconnections. Protected grid also improves the quality and reliability of the system as it avoids interruptions due to contact with vegetation or other objects and bad weather. At the end of March 2023, the extension of compact and protected grid installed was 24,463 km, compared to 19,767 km in March 2022, an increase of 4,696 km, or 23.8%, in twelve months.

Isolated Secondary Grid- investment in isolated low voltage secondary grid (127/220V), which have significant advantages over the conventional overhead grid, such as: improving the indicators Duração Equivalente de Interrupção por Unidade Consumidora - DEC (Equivalent Duration of Interruption per Consumer Unit) and e Frequência Equivalente de Interrupção por Unidade Consumidora – FEC (Equivalent Frequency of Interruption by Consumer Unit), hinder energy theft, improve environmental conditions, reduce pruning areas, increase safety, reduce voltage drop across the grid and increase the life of transformers by reducing the number short circuits in the network, among others. At the end of March 2023, the extension of isolated secondary distribution grid installed was 22,104 km, compared to 21,119 km in March 2022, an increase of 985 km, or 4.7%, in twelve months.

Losses - refer to the generated electrical energy that passes through transmission lines and distribution grid, but which is not commercialized, either for technical or commercial reasons. Distribution losses can be defined as the difference between the electricity purchased by distributors and that billed to their consumers, being classified as technical and non-technical.

Technical Losses are inherent to the activity of electrical energy distribution, as part of the energy is dissipated in the process of transport, voltage transformation and measurement as a result of the laws of Physics. Historically, the Company's Technical Losses have maintained percentages close to or below the regulatory target. At the end of March 2023, Technical Losses of the last twelve months were 2,009 GWh, compared to 2,013 GWh in March 2022.

On the other hand, Non-Technical Losses, calculated by the difference between total losses and technical losses, originate mainly from theft (clandestine connection, direct diversion from the grid), fraud (tampering the meter or deviations), reading, measurement and billing errors. These losses are largely associated with the concessionaire's management and the socioeconomic characteristics of the concession areas. The Company's indicator has remained below regulatory targets in the last 5 years, a reflection of the improvement of techniques to combat losses from the development of data analysis technologies, process automation and exclusivity of the field team for inspections, allowing an increase in productivity and assertiveness in the return of Non-Technical Losses. At the end of March 2023, Non-Technical Losses of the last twelve months were 787 GWh, compared to 614 GWh March 2022.

   

RESULTS | 1Q23

17

 
 

 

It should be noted that the targets established for the tariff reasonableness of Non-Technical Losses take into account the level of complexity of the distributor's concession area and, according to ANEEL Report 01/2021 on Electricity Losses in Distribution, the complexity index of the concession of the Copel Distribuição is one of the smallest compared to other concessionaires in Brazil.

At the end of March 2023, Total Losses of the last twelve months were 2,796 GWh, compared to 2,627 GWh in March 2022.

   

RESULTS | 1Q23

18

 
 

 

5.Copel Mercado Livre
5.1    Financial Performance

In 1Q23, Copel Mercado Livre presented adjusted EBITDA of R$50.4 million, an amount 125.8% higher than the R$22.3 million recorded in 1Q22, mainly reflecting the 14.2% reduction in costs with electricity purchased for resale and increased sales margin.

The main adjustment in the periods was the fair value (mark-to-market) of energy purchase and sale contracts - amount determined by the difference between the contracted price and the future market price estimated by the Company - mainly due to the lower variation in inflation in the periods (IPCA of 2.09% in 1Q23 against 3.20% in 1Q22) and by the acquisition of energy for portfolio trading at lower prices.

Manageable costs increased by 36.1% in 1Q23 compared to 1Q22, mainly due to (i) a 58.8% increase in costs with personnel due to the indemnity related to the additional third of vacation bonus, pursuant to the Collective Bargaining Agreement (plus details see item “Other Highlights of the Period) and (ii) increase of 48.5% in “other costs and operating expenses” due to the acquisition of computing solutions to improve the customer experience, partially offset by (iii) reduction in “ third-party services” by 47.8%, reflecting the lower cost of communication and data processing.

Excluding the effects of profit sharing (PLR), performance bonuses and the indemnity of additional third of vacation bonus, the personal and management account recorded an increase of 12.3% compared to the amounts recorded in 1Q22, under the effect of the salary readjustment of 7.19%.

Net income in 1Q23 was R$70.5 million (+R$65.9 million compared to R$4.6 million in 1Q22). This result stems from the reduction in operating costs and expenses, with an increase in the sales margin, and the increase in mark-to-market between periods.

   

RESULTS | 1Q23

19

 
 

 

5.2    Operational Performance

Copel was a pioneer in creating an energy trader and the first to sell electricity to free customers, when this category was created in the country, in 1995. Copel Mercado Livre, created in 2016, is already the largest in the country in terms of electricity volume traded in the free contracting environment (ACL), offering more savings and tranquility to customers from all regions of Brazil.

For a long time known as Copel Energia, Copel Mercado Livre is responsible for trading energy and providing services in the ACL. In March 2023, the Company registered 1,690 clients/contracts, an increase of 1.5% compared to the same period of the previous year. The amount of energy sold reached 5,893 GWh sold in 1Q23, a decrease of 4.4% compared to 1Q22. The chart below depicts the evolution of Copel Mercado Livre in terms of the amount of GWh sold and the number of final consumers. For more information, consult Notice to the Market 08/23.

   

RESULTS | 1Q23

20

 
 

 

6. ESG Performance
6.1 Copel pioneers in ESG in the sector

Copel was the first company in the industry to produce an Environmental Impact Report for a generation project, and the first energy company in Brazil to become a signatory of the UN Global Compact in 2000. The Company promotes actions to disseminate the UN’s Agenda 2030 and implement the SDGs of the electricity sector. In 2020/2021, Copel participated in the Global Compact Program “SDG Ambition”. Copel joined the “Pact on Water and Energy Resilience” Commitment and received the Federal Government’s Pro Gender and Race Equality Seal. The Company received the Pró-Ética Seal, 2018-2019 and 2020-2021 editions, granted by the Brazillian Comptroller General (CGU) and Instituto ETHOS, for the voluntary adoption of integrity measures, for public recognition of the commitment to implement measures aimed at prevention, detection, and remediation of acts of corruption and fraud.

6.2 Recent Highlights

§ESG Goals: In continuity with the Carbon Neutrality Plan approved in March 2021, the Company's Board of Directors approved, at a meeting held on November 4, 2022, the strategies, indicators and goals that will be the basis for the construction of the planning , organization of work teams and the development of actions for Copel for the coming years. The list of ESG indicators to be measured and monitored by the Company was also approved, with the objective of providing relevant and timely information to Copel's stakeholders. Monitoring the goals and action plan will be part of the scope of work of the Statutory Sustainable Development Committee. More information on Copel's Sustainability Portal.
§ISE B3: Copel was ranked 14th in the Ranking of companies listed on B3’s Corporate Sustainability Index (ISE B3);
§Copel signed in May 2022 the Letter of Commitment to the Adoption and Implementation of Metrics of Stakeholder Capitalism.

Environmental

§The Company has a Copel 2030 Neutrality Plan, approved by the Board of Directors: focusing on science-based goals (SBTi), to neutralize Greenhouse Gas (GHG) Emissions for the assets controlled by Copel (according to the concept defined in the GHG Protocol methodology) until 2030.
§Climate Change Management: maintained Concept B of the Carbon Disclosure Project (CDP), one of the main initiatives of the financial sector to reduce greenhouse gas emissions from companies.
§It is part of the portfolio of B3’s Carbon Efficient Index (ICO2 B3) – 2021
§Joined the Pact on Water and Energy Resilience. Net Zero Ambition Movement – On April 13, 2022, Copel joined the Net Zero Ambition Movement. The movement is part of the strategies developed by the Global Compact so that large companies together can promote actions that result in the reduction of 2Gton CO2e by 2030.

Social

§Actions and Programs – Solidary Selective Collection; Grow Energy Program; Electricity Citizenship; Good Neighborhood Program; Diversity Commission; Human Rights; EducaODS; Illuminating Generations; More than Energy, among others.

Governance

§It has Statutory Advisory Committees to the Board of Directors: Statutory Audit Committee -CAE; Statutory Sustainable Development Committee -CDS, Investment and Innovation Committee -CII and Minority Shareholders Committee -CDM;
§The Board of Directors is made up mostly of independent members;
§The number of CAD members elected by non-controlling shareholders increased to 3;
§The Statutory Audit Committee -CAE is made up of independent members, one of whom is an external member;
§Establishment of variable remuneration with ESG targets –2022: 10% of PPD;
   

RESULTS | 1Q23

21

 
 

 

§Achievement of the Pro-Ethics Seal 2020-2021 granted by CGU and Instituto ETHOS –2021; and
§Listed under B3 Governance Level 2.

Priority SDG of the Brazilian Electricity Sector

 

 

6.3 Indicators

The indicators may change due to the assurance of the independent external audit.

6.4 Ratings, Rankings, and Indexes

 

Index Ranking Reference Year:
14th position 2022
CSA Score 68 2022
Classification B 2022
  2023
  2023
Low Risk 2023
A 2023
   

RESULTS | 1Q23

22

 
 

 

7. Other highlights

Transformation into Corporation

According to Material Fact 06/22 of November 21, 2022, the State of Paraná, the Company's controlling shareholder, expressed its intention to transform Copel into a company with dispersed capital and no controlling shareholder (Corporation), through a public offering of secondary distribution of common shares and/or share deposit certificates (units) issued by the Company. In April 2023, the works began with the advisors' union that will carry out the transaction and the Granting Bonus of the other plants was defined by the MME. General approval processes are in progress, including a waiver request from Copel's debenture holders, as well as valuation and due diligence work by Copel and specialized advisors. After completion of the valuation, the allocation will be made to the controller and the TCE for analysis and subsequent launch of the Follow-on Offer.

Available Cash Flow and Dividends

Available Cash Flow is defined in the Dividend Policy as: FCD = Cash generated by Operating activities, less net cash used by investing activities, as follows: (a) Cash Generated by Operating Activities: cash generated by operating activities in the fiscal year, before taxes, contributions (IRCS) and financial charges; (b) Net cash used by Investment activities: amount invested in the fiscal year in non-current assets. The Table below shows the calculation of the FCD on March, 31, 2023:

Definition of Granting Bonuses for Foz do Areia, Salto Caxias and Segredo HPPs

The Interministerial Ordinance of the Ministries of Mines and Energy and Finance – MME/MF No. 01, of March 30, 2023, established the value of the granting of electric power generation concession for the set of Hydroelectric Power Plants (HPPs) Governador Bento Munhoz da Rocha Netto (“Foz do Areia”), Governor Ney Aminthas de Barros Braga (“Segredo”), and Governor José Richa (“Salto Caxias”), in the amount of R$3,719,428,214.95 (three billion, seven hundred and nineteen million, four hundred and twenty-eight thousand, two hundred and fourteen reais and ninety-five cents).

For more information, see Material Fact 04/23.

Agreement between Itaú Unibanco S.A. and the State of Paraná

On April 11, 2023, Copel received the Official Letter OF CEE/CC 795/23 from the State of Paraná, informing that Itaú Unibanco S.A. and the State of Paraná entered into an agreement for the release, by Itaú Unibanco S.A, of encumbrances on shares issued by COPEL held by the State of Paraná. On the subject, on May 3, 2023, through Official Letter OF CEE/CC 1123/23, the State informed that the Agreement was taken to the plenary of the Federal Supreme Court on April 28, 2023, with its approval approved . Thus, the bookkeeping bank was asked to release the pledged shares in an amount sufficient to carry out a possible public offering of secondary distribution related to the transformation of Copel into a company with dispersed capital and without a controlling shareholder, to be carried out during the year 2023.

For more information access Relevant Facts 05/23 and 06/23.

Signing of ACT and compensation for termination of the payment of the additional third of Vacation Bonus

Copel and its Subsidiaries entered into, in January 2023, the Collective Bargaining Agreement 2022/2024 with the unions that represent the Company's employees. The agreement approved the indemnity for the cessation of payment related to the additional third by way of Vacation Bonus, contained in the previous Collective Bargaining Agreements. In addition to 1/3 of the employee's remuneration as a constitutional third (CF, 7th, XVII), Copel had an additional 1/3 as a benefit to employees. For the extinction of this benefit, it was paid, in a single installment, with an indemnity nature, a compensation cost of R$138.2 million.

   

RESULTS | 1Q23

23

 
 

 

Inspeção Técnica em Foz do Areia – FDA

During the scheduled stoppage for inspection, which ended on 03/25/23, of generating unit 03 of the HPP Gov. Bento Munhoz da Rocha Netto (Foz Do Areia - FDA), which has a unit Assured Energy of approximately 144.8 average MW, an isolated fault was identified in the upper wear ring of the turbine rotor. This generating unit will remain unavailable, with a view to carrying 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 will only be estimated after the completion of this work. It should be noted that FDA currently has 575.3 average MW of Assured Energy, approved by Ordinance No. 709/2022/GM/MME.

Selection of Equity Investment Fund Manager for Corporate Venture Capital (CVC)

The Company's Board of Directors approved the selection of the company Vox Capital Gestão de Recursos S.A. as manager of Fundo de Investimentos em Participações (“FIP”) for Copel's Corporate Venture Capital (“CVC”) program, or “Copel Ventures”. Copel's Corporate Venture Capital (CVC) model is part of the company's strategy for the 2030 horizon, and seeks to encourage, with a commitment to contribute R$150 million to be invested over the next few years, innovative proposals within the energy and that are adequate to the portfolio of the innovation and investment thesis, in the themes: Clean Renewable Energies, Innovative Internal Processes; Energy as a Service; Asset and Facilities Management; and Smart Cities. The selection process began on November 21, 2022, with the publication of the public call notice COPEL HOL-DDN 06/2022 for the selection of the management company for the FIP. Eight bidders competed in the public call, whose proposals were evaluated according to criteria of experience, scope and history of action, experience in the electricity sector or with energytechs, methodologies and services offered and cost structure.

Copel GeT wins gold in the Best in Management Award in 2023

Copel Geração e Transmissão is the winner of the Melhores em Gestão® Award, promoted by the National Quality Foundation (FNQ). The company received the Gold level trophy at a ceremony held in São Paulo. Annually, FNQ rewards the companies that obtained the best performance in the application of the Management Excellence Model® (MEG), in the last evaluation cycle. The methodology is made up of eight foundations that should guide business administration: systemic thinking, organizational learning and innovation, transformative leadership, commitment to stakeholders, adaptability, sustainable development, process orientation and value generation. This year, fourteen companies entered the ranking of the best in management in Brazil. This award is recognition of the Company's commitment to good governance practices for the sustainable development of its businesses.

Copel starts implementation of electric vehicle fleet

Copel initiated actions to reach the goal that foresees the electrification of its vehicles. In March, the Company entered into a partnership with Mobilize dedicated to new mobility and which offers a wide range of services for the leasing of electric cars that will integrate the company's light vehicle fleet. The goal of decarbonizing Copel's light vehicle fleet is one of the strategic pillars of the 2030 vision, announced by the company on Copel Day 2022. By the end of the year, 15% of light vehicles will be replaced by electric models, that is, 30 vehicles. By 2027, 61 vehicles (30% of the fleet) will be electric, reaching 50% of the fleet in 2030 (102 cars).

Copel completed an innovative R&D project at Colíder HPP

The R&D Project applied at HPP Colíder and entitled Methodology for Computational Modeling of TDG in Water in Spillway Effluent Flows, developed by Copel Geração e Transmissão – Copel GeT and Lactec Institutes, with the participation of the University of Iowa/IIHR, was completed in March. (USA). Total Dissolved Gases (TDG) is a measure of the partial pressures of all gases dissolved in water (mainly oxygen and nitrogen) which, at high values (supersaturation), can cause the so-called “bubble disease” in fish. ” - when there is formation of gas bubbles in the blood and tissues of animals. The project, unprecedented in Brazil, developed a computational modeling methodology to simulate the process of transporting air bubbles in water and the process of dissolution and transport of gases that occur during the operation of a spillway, estimating the percentage of TDG that can be formed before and after designing a deflector. Copel GeT invested R$8.9 million in this R&D, which involved 44,000 hours of work by the professionals involved in the study. So far, seven technical articles have been published that deal with the studies carried out within the scope of R&D and the successful project of the deflectors of the Colíder hydroelectric plant, contributing to the design of future plants, mainly in the Amazon basin, to contemplate the solution.

   

RESULTS | 1Q23

24

 
 

 

Copel prepares for the expansion of the free energy market

One of the largest energy trading companies in Brazil, Copel Mercado Livre underwent an internal restructuring to become the main gateway for the company's customers. The change represents another step in the preparation for the new phase of opening the free energy market, which in 2024 will be extended to all customers served in high voltage (those connected to the electrical grid at voltage equal to or greater than 2.3 kilovolts, usually companies, industries, markets and shopping centers). This change will allow all businesses that are currently served by the distributor to choose their energy supplier. The advantages of the free market for companies are greater flexibility to choose the amount of contracted energy, price, period of supply and payment terms. In order to serve these new customers in a personalized and efficient manner, the change implemented by Copel unifies, at the trading company, all areas that work with energy planning and energy trading in the generation and distribution subsidiaries. With the expansion, Copel Mercado Livre's team doubles in size and adds the technical knowledge of professionals with experience in the areas of energy generation and distribution. The fusion of this knowledge is important, for example, because future free market customers come from the distributor, which operates in a regulated manner.

   

RESULTS | 1Q23

25

 
 

 

.Disclaimer

The information contained in this press release may contain forward-looking statements that reflect management’s current view and estimates of future economic circumstances, industry conditions, company performance, and financial results. Any statements, expectations, capabilities, plans and assumptions contained in this press release that do not describe historical facts such as statements regarding the declaration or payment of dividends, the direction of future operations, the implementation of relevant operating and financial strategies, the investment program, factors or trends affecting the Company’s financial condition, liquidity or results of operations are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. There is no guarantee that these 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.

Investor Relations

ri@copel.com

Phone: +55 (41) 3331-4011

   

RESULTS | 1Q23

26

 
 

 

 
 

 

Exhibit I -CONSOLIDATED RESULTS > INCOME STATEMENT
            R$ '000
Income Statement       1Q23 1Q22 Δ%
           
OPERATING REVENUES        5,530,666  5,587,749 (1.0)
Electricity sales to final customers        1,904,159 2,134,153  (10.8)
Electricity sales to distributors         892,664 1,001,675  (10.9)
Use of the main distribution and transmission grid       1,496,218 1,262,904 18.5
Construction revenue        531,360  487,063 9.1
Fair value of assets from the indemnity for the concession        25,734  42,549  (39.5)
Distribution of piped gas         260,118  233,089 11.6
Result of Sectorial financial assets and liabilities        244,226  324,185  (24.7)
Other operating revenues        176,187  102,131 72.5
OPERATING COSTS AND EXPENSES        (4,420,514)  (4,530,050) (2.4)
Electricity purchased for resale        (1,820,975)  (1,939,498)  (6.1)
Charge of the main distribution and transmission grid       (687,571) (774,975)  (11.3)
Personnel and management       (425,170) (282,325) 50.6
Pension and healthcare plans       (65,998) (68,085)  (3.1)
Materials and supplies        (20,923) (18,236) 14.7
Materials and supplies for power eletricity       (6,750) (85,431)  (92.1)
Natural gas and supplies for the gas business        (181,782) (187,412)  (3.0)
Third-party services       (237,557) (167,930) 41.5
Depreciation and amortization       (352,650) (320,378) 10.1
Provisions and reversals        10,723 (115,948)  - 
Construction cost       (528,981) (476,717) 11.0
Other cost and expenses       (102,880) (93,115) 10.5
EQUITY IN EARNINGS OF SUBSIDIARIES       104,088 112,781 (7.7)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES        1,214,240  1,170,480 3.7
FINANCIAL RESULTS       (333,139) (213,227) 56.2
Financial income        240,639  259,875  (7.4)
Financial expenses       (573,778) (473,102) 21.3
OPERATIONAL EXPENSES/ INCOME       881,101 957,253 (8.0)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT       (245,611) (287,462) (14.6)
Income tax and social contribution on profit       (161,823) (273,849)  (40.9)
Deferred income tax and social contribution on profit       (83,788) (13,613)  515.5
NET PROFIT       635,490 669,791 (5.1)
Attributed to shareholders of the parent company - continuous operations        626,590  664,341  (5.7)
Attributed to non-controlling shareholders        8,900  5,450 63.3
EBITDA         1,566,890  1,490,858 5.1

 
 
Exhibit I -CONSOLIDATED RESULTS > BALANCE SHEET
R$'000   R$'000
                 
Assets Mar-23 Dec-22 Δ%   Liabilities Mar-23 Dec-22 Δ%
 CURRENT  9,962,530 9,327,249 6.8    CURRENT  7,362,539 7,156,597 2.9
 Cash and cash equivalents  2,911,274 2,678,457  8.7    Payroll, social charges and accruals   247,831  252,789 (2.0)
 Bonds and securities  92 93 (1.2)    Suppliers  1,962,381 2,090,022 (6.1)
 Collaterals and escrow accounts  178 157  13.2    Income tax and social contribution payable   81,503  156,191 (47.8)
 Customers 3,460,367 3,342,050  3.5    Other taxes due   367,539  303,606  21.1
 Dividends receivable   137,297  138,330 (0.7)    Loans and financing   336,274  278,838  20.6
 Sectorial financial assets   327,135  190,699  71.5    Debentures  1,468,414 1,346,347  9.1
 Account receivable related to concession   8,563  8,603 (0.5)    Minimum compulsory dividend payable   484,759  482,325  0.5
 Contract Assets   242,259  220,660  9.8    Post employment benefits  86,404  73,814  17.1
 Other current receivables   998,201  897,380  11.2    Customer charges due   42,338  46,488 (8.9)
 Inventories   223,225  194,850  14.6    Research and development and energy efficiency   376,147  370,244  1.6
 Income tax and social contribution   374,539  355,065  5.5    Accounts Payable related to concession   105,228  105,003  0.2
 Other current recoverable taxes  1,208,196 1,239,694 (2.5)    Net sectorial financial liabilities   208,178  433,914 (52.0)
 Prepaid expenses   69,775  60,076  16.1    Lease liability   66,254  64,870  2.1
 Related parties   1,430  1,135 26    Other accounts payable   713,968  601,619  18.7
 NON-CURRENT   43,101,944  40,376,451 6.8    PIS and COFINS to be refunded to costumers   815,321  550,527  48.1
 Long Term Assets   16,947,496  16,442,145 3.1   NON-CURRENT  23,935,402  21,415,878 11.8
 Bonds and securities   501,702  430,963  16.4    Suppliers   125,339  125,448 (0.1)
 Other temporary investments   26,802  25,619  4.6    Deferred income tax and social contribution  1,799,750 1,517,682  18.6
 Customers  117,630  109,819  7.1    Other taxes due   631,616  633,491 (0.3)
 Judicial deposits   631,837  632,458 (0.1)    Loans and financing  5,113,768 4,371,525  17.0
 Sectoral financial assets   109,045  190,699 (42.8)    Debentures  7,808,247 6,457,508  20.9
 Account receivable related to concession  2,403,465 2,269,690  5.9    Post employment benefits  994,854  996,223 (0.1)
 Contract Assets  7,536,312 7,452,019  1.1    Research and development and energy efficiency   256,226  244,514  4.8
 Other non-current receivables  1,372,447  931,452  47.3    Accounts Payable related to concession  830,715  832,539 (0.2)
 Income tax and social contribution   128,108  127,824  0.2    Net sectorial financial liabilities   50,945  49,341  3.3
 Deferred income tax and social contribution 1,637,997 1,644,299 (0.4)    Lease liability   202,543  208,886 (3.0)
 Other non-current recoverable taxes  2,481,904 2,627,293 (5.5)    Other accounts payable  1,000,001  645,234  55.0
 Prepaid expenses  247 10  -     PIS and COFINS to be refunded to costumers  1,231,291 1,444,631 (14.8)
 Investments  3,435,680 3,325,731 3.3    Provision for allocation of Pis and Cofins credits  1,876,933.0 1,851,257  1.4
 Property, plant and equipment, net   11,189,018  10,069,468 11.1    Provisions for litigation  2,013,174 2,037,599 (1.2)
 Intangible assets   11,274,717  10,277,727 9.7   EQUITY  21,766,534  21,131,225  3.0
 Right to use an asset   255,034  261,380 (2.4)    Attributed to controlling shareholders  21,443,824 20,817,364 3.0
TOTAL  53,064,475  49,703,700 6.8    Share capital 10,800,000 10,800,000  -
           Equity valuation adjustments   585,053  593,382 (1.4)
           Legal reserves  1,512,687 1,512,687  0.0
           Retained earnings  7,911,295 7,911,295  -
           Accrued earnings   634,789 -  - 
           Attributable to non-controlling interest  322,710  313,861  2.8
          TOTAL  53,064,475  49,703,700 6.8

 
 
Exhibit I -CONSOLIDATED RESULTS > CASH FLOW
    R$'000
Consolidated Cash Flow  31-Mar-23 31-Mar-22
 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:   1,054,954  1,026,767
 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  (36,944) (41,919)
 Remuneration of transmission concession contracts   (238,365)  (267,530)
 Income tax and social contribution  161,823 273,849
 Deferred income tax and social contribution   83,788  13,613
 Equity in earnings of investees   (104,088)  (112,781)
 Appropriation of post-employment benefits obligations   68,482  66,524
 Creation for research and development and energy efficiency programs   40,203  41,434
 Recognition of fair value of assets from the indemnity for the concession  (25,734) (42,549)
 Sectorial financial assets and liabilities result   (269,120)  (357,229)
 Depreciation and amortization  352,650 320,378
 Net operating estimated losses, provisions and reversals  (10,723) 115,948
 Realization of added value in business combinations   (181)  (180)
 Fair value in energy purchase and sale operations  (50,291)  21,834
 Derivatives fair value  -  2,907
 Loss on disposal of accounts receivable related to concession  30 16
 Loss on disposal of contract assets   2,834  3,636
 Loss on disposal of property, plant and equipment  811 405
 Loss on disposal of intangible assets   18,252  12,943
 Result of write-offs of use rights of assets and liabilities of leases - net  (4)  (23)
 Decrease (increase) in assets  143,709 454,445
 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   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) -
 Increase (decrease) in liabilities   (133,282) 25,731
 Payroll, social charges and accruals   40,770  42,191
 Related parties  - -
 Suppliers   (209,165)  (478,058)
 Other taxes  208,575 196,852
 Post-employment benefits  (57,261) (50,141)
 Sectorial charges due  (4,150) 422,789
 Research and development and energy efficiency (29,894) (55,326)
 Payable related to the concession  (29,049) (26,846)
 Other accounts payable   20,647  40,232
 Provisions for legal claims  (73,755) (65,962)
 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   (166,072) (77,479)
 Debentures - interest due and paid   (142,569)  (115,772)
 Charges for lease liabilities paid  (5,711) (4,653)
 NET CASH GENERATED FROM OPERATING ACTIVITIES  540,190  1,183,483
 CASH FLOWS FROM INVESTMENT ACTIVITIES    
 Financial investments (45,745) 116,514
 Loans and financing granted to related parties  - -
 Additions to contract assets   507,193  (534,968)
 Acquisitions of subsidiaries - effect on cash   (912,139) -
 Additions in investments  (10,780) (4,830)
 Capital reduction of investees  -  61,536
 Additions to property, plant and equipment 35,814  (170,806)
 Additions to intangible assets  (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   1,300,000 -
 Transaction costs in the issuing of debentures  (11,325) -
 Payments of principal - loans and financing  (59,216)  (189,291)
 Payments of principal - debentures  (5,688) (5,492)
 Amortization of principal of lease liabilities  (17,384) (12,232)
 Dividends and interest on own capital paid  (45) (6)
 NET CASH USED BY 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   2,678,457  3,472,845
 Cash and cash equivalents at the end of the period   2,911,274  3,970,974
 CHANGE IN CASH AND CASH EQUIVALENTS  232,817 498,129

 
 
Exhibit I -CONSOLIDATED RESULTS > ADJUSTED EBITDA AND FINANCIAL RESULT
        R$'000
    1Q23 1Q22 Δ%
 EBITDA    1,566,890 1,490,858  5.1
(-)/+ Fair value in the purchase and sale of energy   (50,291)  21,834  - 
(-)/+ Impairment   (36,925)  -   - 
(-)/+ Tariff flag account on MMGD     -  (43,447)  - 
(-)/+ indemnity of adittional third of vacation bonus    138,173  -   - 
(-)/+ Provision/Reversal of PDI indemnities    -   (7,880)  - 
 Adjusted EBITDA    1,617,847 1,461,365  10.7
(-)/+ Equity in earnings of subsidiaries   (104,088) (112,781)  (7.7)
 Adjusted EBITDA without earnings of subsidiaries    1,513,759 1,348,584  12.2
         
        R$'000
    1Q23 1Q22 Δ%
Financial Revenues    240,636  259,875 (7.4)
Income from investments held for trading   97,604 87,944  11.0
Late fees on electricity bills   55,569 76,417  (27.3)
Monetary restatement and adjustment to present value of accounts payable related to concession   7,374 1,286
Income from sectorial assets and liabilities   25,195 32,129  (21.6)
Exchange variation About Purchase Itaipu Electric Power   3,338 29,507  (88.7)
Tax credit recognition   17,691 15,007  17.9
Other financial revenues   42,443 27,812  52.6
(-) Pis/Pasep and Cofins on revenues   (8,578) (10,227)  (16.1)
Financial Expenses   (573,778) (473,102)  21.3
Monetary variation, foreign exchange and debt service charges   (466,949) (347,730)  34.3
Monetary variation and adjustment to present value of accounts payable related to concession   (34,824) (71,475)  (51.3)
Exchange variation About Purchase Itaipu Electric Power    (813) (4,600)  (82.3)
Income from sectorial assets and liabilities   (1,605) (3,791)  (57.7)
Interest on R&D and PEE   (7,307) (8,045)  (9.2)
Interest on tax installments   (10,561) (7,749)  36.3
Interest on lease liabilities   (5,717) (3,865)  47.9
Other financial expenses   (46,002) (25,847)  78.0
Financial income (expenses)   (333,142) (213,227)  56.2
 
 
Exhibit I -CONSOLIDATED RESULTS > EQUITY IN EARNINGS OF SUBSIDIARIES AND INDICATORS
                R$'000
Variation in Equity in earnings of subsidiaries         1Q23 1Q22 Δ%
Joint Ventures           98,895 106,548 (7.2)
Voltalia São Miguel do Gostoso I Participações S.A.            (1,241) (2,609)  (52.4)
Caiuá Transmissora de Energia S.A.            4,056  4,480  (9.5)
Integração Maranhense Transmissora de Energia S.A.            9,450  7,060 33.9
Matrinchã Transmissora de Energia (TP NORTE) S.A.            26,949  28,601  (5.8)
Guaraciaba Transmissora de Energia (TP SUL) S.A.            12,092  13,338  (9.3)
Paranaíba Transmissora de Energia S.A.            9,352  12,205  (23.4)
Mata de Santa Genebra Transmissão S.A.            22,308  23,572  (5.4)
Cantareira Transmissora de Energia S.A.            15,816  19,837  (20.3)
Solar Paraná            113  64 76.6
Associates           5,193 6,233 (16.7)
Dona Francisca Energética S.A.            1,033 1,639  (37.0)
Foz do Chopim Energética Ltda.            4,161  4,596  (9.5)
Others ¹           (1) (2)  (50.0)
 TOTAL           104,088 112,781 (7.7)
1 Includes Carbocampel S.A., Copel Amec S/C Ltda, Escoelectric Ltda e Dois Saltos Ltda.
                 
                R$'000
Main Indicators -AssociatesMar-23         Dona Francisca Foz do Chopim
Total assets           171,937   47,832
Shareholder’s equity¹           126,255   45,488
Net operating revenue           16,468   15,051
Net Income           4,479   11,635
Participation in the enterprise - %           23.0    35.8
Investment book value           29,076   16,269
                R$'000
Main Indicators -Joint ventures
Mar-23
Voltalia Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira
Total assets 236,401 339,171 616,345 3,012,430 1,607,296 1,988,157 3,726,706  1,856,198
Shareholder’s equity¹ 234,152 263,984 434,149 1,956,079 977,941 1,116,188 1,426,284 998,337
Net operating revenue 11,912 20,078  102,392 53,922 72,662 133,026 60,070
Net Income (2,534) 8,279 19,286  54,997 24,679 38,175 44,526 32,278
Participation in the enterprise - %  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
Note: Income from Transmitters according to adjustments for the application of CPC 47 / IFRS 15 in the Corporate Statements.
 
 
Exhibit I -CONSOLIDATED RESULTS > SHARE CAPITAL
                 
Share Capital - As of March, 31,2023
                 Thousand shares 
Shareholders Common % Preferred "A" % Preferred "B" % TOTAL %
State of Paraná 734,298 69.7%  -  -   115,945 6.9%  850,243 31.1%
BNDESPAR 131,162 12.4%  -  -   524,646 31.2%  655,808 24.0%
Free Floating 170,029 16.1% 682 21.8% 1,037,743 61.8% 1,208,454 44.2%
B3 138,212 13.1%  682 21.8% 909,513 54.2% 1,048,407 38.3%
NYSE  31,595 3.0%  -  -  126,379 7.5% 157,974 5.8%
LATIBEX 222 0.0%  -  -  1,851 0.1% 2,073 0.1%
Other 18,601 1.8%  2,446 78.2%  1,001 0.1%  22,049 0.8%
TOTAL  1,054,090 100%  3,128 100% 1,679,335 100% 2,736,554 100%
                 
                 Thousand shares 
Shareholders             UNIT %
State of Paraná              28,986 13.3%
BNDESPAR              131,162 60.3%
Free Floating              57,195 26.3%
B3             25,378 11.7%
NYSE             31,595 14.5%
LATIBEX              222 0.1%
Other             71 0.0%
TOTAL              217,414 100%

 

     
 
 
Exhibit II-RESULT BY SUBSIDIARY > COPEL GET (CONSOLIDATED)
        R$'000
Income Statement       1Q23 1Q22 Δ%
OPERATING REVENUES       1,345,859 1,399,595  (3.8)
 Electricity sales to final customers       (9) 83 -
 Electricity sales to distributors       1,007,682 1,027,421  (1.9)
 Use of the main transmission grid         293,039  315,894  (7.2)
 Construction revenue         38,392  43,681  (12.1)
 Other operating revenues         6,755  12,516  (46.0)
OPERATING COSTS AND EXPENSES        (654,548)  (710,413)  (7.9)
 Electricity purchased for resale        (18,017) (54,353)  (66.9)
 Charges of main distribution and transmission grid        (153,731) (132,466)  16.1
 Personnel and management        (131,599) (88,381)  48.9
 Pension and healthcare plans        (20,444) (20,191)  1.2
 Materials and supplies       (4,298) (3,495)  23.0
 Materials and supplies for power eletricity        (6,878) (88,177)  (92.2)
 Third-party services        (65,171) (49,003)  33.0
 Depreciation and amortization        (202,015) (190,306)  6.2
 Provisions and reversals         32,565 (6,351) -
 Construction cost        (36,013) (33,335)  8.0
 Other cost and expenses        (48,947) (44,355)  10.3
EQUITY IN EARNINGS OF SUBSIDIARIES        104,186  113,689  (8.4)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES        795,497  802,871  (0.9)
FINANCIAL RESULTS        (219,592)  (160,282)  37.0
 Financial income         86,025  61,811  39.2
 Financial expenses        (305,617) (222,093)  37.6
OPERATIONAL EXPENSES/ INCOME        575,905  642,589  (10.4)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (162,944)  (179,235)  (9.1)
 Income tax and social contribution on profit        (104,545) (125,580)  (16.7)
 Deferred income tax and social contribution on profit        (58,399) (53,655)  8.8
NET INCOME (LOSS)        412,961  463,354  (10.9)
EBITDA        997,512  993,177  0.4
 
 
Exhibit II-RESULT BY SUBSIDIARY > COPEL DIS
        R$'000
Income Statement       1Q23 1Q22 Δ%
OPERATING REVENUES       3,531,641 3,521,968  0.3
 Electricity sales to final customers       1,324,337 1,553,540  (14.8)
 Electricity sales to distributors        34,115  52,555  (35.1)
 Use of the main distribution grid        1,300,992 1,040,904  25.0
 Construction revenue         489,977  439,969  11.4
 Fair value of assets from the indemnity for the concession         25,734  28,470  (9.6)
 Sectorial assets and liabilities result         244,226  324,185  (24.7)
 Other operating revenues         112,260  82,345  36.3
OPERATING COSTS AND EXPENSES       (3,238,770) (3,195,366)  1.4
 Electricity purchased for resale         (1,464,757)  (1,442,253)  1.6
 Charges of main transmission grid        (625,128) (729,815)  (14.3)
 Personnel and management        (260,812) (165,461)  57.6
 Pension and healthcare plans        (41,545) (42,945)  (3.3)
 Materials and supplies       (15,960) (14,068)  13.4
 Third-party services        (155,176) (108,721)  42.7
 Depreciation and amortization        (124,363) (108,525)  14.6
 Provisions and reversals        (17,610) (98,910)  (82.2)
 Construction cost        (489,977) (439,969)  11.4
 Other cost and expenses        (43,442) (44,700)  (2.8)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES        292,871  326,601  (10.3)
FINANCIAL RESULTS        (112,535)  22,050  - 
 Financial income         115,620  162,138  (28.7)
 Financial expenses        (228,155) (140,087)  62.9
OPERATIONAL EXPENSES/ INCOME        180,336  348,652  (48.3)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (40,646)  (120,615)  (66.3)
 Income tax and social contribution on profit        (26,320) (134,044)  (80.4)
 Deferred income tax and social contribution on profit        (14,326)  13,429 -
NET INCOME (LOSS)        139,690  228,037  (38.7)
EBITDA        417,234  435,126 (4.1)
 
 
Exhibit II-RESULT BY SUBSIDIARY > COPEL COM (MERCADO LIVRE)
        R$'000
Income Statement       1Q23 1Q22 Δ%
 OPERATING REVENUES        1,116,652 1,184,043  (5.7)
 Electricity sales to final customers        580,207  581,249  (0.2)
 Electricity sales to distributors        479,303  600,412  (20.2)
 Other operating revenues         57,142  2,381  - 
 OPERATING COSTS AND EXPENSES        (1,018,224) (1,183,306)  (14.0)
 Electricity purchased for resale         (1,008,782)  (1,176,409)  (14.2)
 Personnel and management        (5,471) (3,445)  58.8
 Pension and healthcare plans        (510) (463)  10.2
 Materials and supplies       (9) (12)  (29.2)
 Third-party services        (502) (960)  (47.8)
 Depreciation and amortization        (714) (77)  822.1
 Provisions and reversals        (465) (745)  (37.6)
 Other cost and expenses        (1,772) (1,193)  48.6
 PROFIT BEFORE FINANCIAL RESULTS AND TAXES         98,428  737
 FINANCIAL RESULTS         8,547  6,269  36.3
 Financial income         8,631  6,355  35.8
 Financial expenses        (84) (86)  (2.1)
 OPERATIONAL EXPENSES/ INCOME         106,975  7,006
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT         (36,471)  (2,364)
 Income tax and social contribution on profit        (13,638) (6,944)  96.4
 Deferred income tax and social contribution on profit        (22,833)  4,580
 NET INCOME (LOSS)         70,504  4,642
EBITDA        99,142  815  - 
 
 
Exhibit II-RESULT BY SUBSIDIARY > INCOME STATEMENT FOR THE QUARTER BY COMPANY
R$'000
 Income Statement 1Q23   GET   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   C. Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Elimination   Consolidated 
 Geração   Transmissão 
 NET OPERATING INCOME  625,877 317,699  3,531,641 263,251  41,034 - - 203,808 192,001  7,953  22,700  1,116,652 - (791,950)  5,530,666
 Electricity sales to final customers  - -  1,324,337 - - - - - - (9) - 580,207 - (376) 1,904,159
 Electricity sales to distributors  611,265 - 34,115 - 40,816 - - 203,808 191,997  7,962 - 479,303 - (676,602) 892,664
 Use of the main distribution and transmission grid (TUSD/ TUST)  - 273,146  1,300,992 - - - - - - - 22,324 - - (100,244) 1,496,218
 Construction revenue  - 38,022 489,977  2,991 - - - - - - 370 - -  - 531,360
 Fair value of assets from the indemnity for the concession  - - 25,734 - - - - - - - - - -  - 25,734
 Distribution of piped gas  - - - 260,260 - - - - - - - - - (142) 260,118
 Sectoral assets and liabilities result  - - 244,226 - - - - - - - - - -  - 244,226
 Other operating revenues  14,612 6,531 112,260 - 218 - - -  4 -  6 57,142 - (14,586) 176,187
 OPERATING COSTS AND EXPENSES  (306,870) (121,398)  (3,238,770) (219,345) (22,273) (21,760) (661) (120,861) (97,815) (5,120) (2,801)  (1,018,224) (34,179)  789,563 (4,420,514)
 Energy purchased for resale  (11,769) - (1,464,757) -  (502) - - (7,544) (5,575)  (474) - (1,008,782) -  678,428  (1,820,975)
 Charges of the main distribution and transmission grid   (90,281) -  (625,128) - (5,923) (8,640) -  (15,244)  (39,025)  (328) - - -  96,998  (687,571)
 Personnel and management   (70,418)  (52,646)  (260,812)  (10,863) (1,203) (1,606) - (5,186) (1,011)  (402)  (330) (5,471)  (15,222)  -  (425,170)
 Private pension and health plans  (11,482)  (8,178)  (41,545) (1,500)  (56)  (187) -  (454)  (89)  (24)  (30)  (510) (1,943)  -  (65,998)
 Materials and supplies   (2,311)  (1,355)  (15,960)  (213)  (121) (4) -  (363)  (219)  (32)  (15) (9)  (321)  -  (20,923)
 Materials and supplies for power eletricity   (6,716) - - - -  (162) - - - - - - -  128  (6,750)
 Natural gas and supplies for gas business  - - -  (181,782) - - - - - - - - -  -  (181,782)
 Third-party services   (24,387)  (14,780)  (155,176) (3,073) (3,829) (5,104)  (172)  (24,008) (8,794)  (820) (1,676)  (501)  (10,671)  15,434  (237,557)
 Depreciation and amortization   (94,648)  (3,881)  (124,363)  (15,775) (8,544) (5,460)  (511)  (61,038)  (31,899) (2,801) (7)  (714)  (729) (2,280)  (352,650)
 Provisions and reversals  32,356  (2,243)  (17,610)  (365) - - -  2,508 - -  (56)  (465) (3,120) (282) 10,723
 Construction cost  -  (35,643)  (489,977) (2,991) - - - - - -  (370) - -  -  (528,981)
 Other operating costs and expenses   (27,214)  (2,672)  (43,442) (2,783) (2,095)  (597) 22 (9,532)  (11,203)  (239)  (317) (1,772) (2,173)  1,137  (102,880)
 EQUITY IN EARNINGS OF SUBSIDIARIES  85,804 120,244 - - - - -  21,911 - - - - 639,572 (763,443) 104,088
 EARNINGS BEFORE INCOME TAXES  404,811 316,545 292,871  43,906  18,761 (21,760) (661) 104,858  94,186  2,833  19,899  98,428 605,393 (765,830)  1,214,240
 FINANCIAL RESULTS  (87,668) (102,080) (112,535) (4,503) (19,283) 598 (156) (40,607)  5,154  3,232  1,779  8,547  14,383  - (333,139)
 Financial income  25,045 13,745 115,620  6,153 12,690  2,233 170 33,975  5,301  3,232  2,494  8,631 14,924 (3,574) 240,639
 Financial expenses   (112,713)  (115,825)  (228,155)  (10,656)  (31,973) (1,635)  (326)  (74,582)  (147) -  (715)  (84)  (541)  3,574  (573,778)
 OPERATIONAL EXPENSES / INCOME  317,143 214,465 180,336  39,403 (522) (21,162) (817)  64,251  99,340  6,065  21,678 106,975 619,776 (765,830) 881,101
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  (78,428) (31,943) (40,646) (13,480)  1,114 - - (16,639) (33,725) (1,347) (1,578) (36,471)  6,814  718 (245,611)
 NET INCOME  238,715 182,522 139,690  25,923 592 (21,162) (817)  47,612  65,615  4,718  20,100  70,504 626,590 (765,112) 635,490
 Attributed to controlling shareholders  238,715 182,522 139,690 13,222 414  (17,183)  (817) 47,612 65,615  4,718 20,100 70,504 626,590 (765,112) 626,590
 Attributed to non-controlling interest  - - - 12,701 178 (3,979) - - - - - - -  - 8,900
 EBITDA continued operations  499,459 320,426 417,234 59,681 27,305 (16,300) (150) 165,896 126,085  5,634 19,906 99,142 606,122 (763,550)  1,566,890
 
 
R$'000
 Income Statement 1Q22   GET   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   C. Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Elimination   Consolidated 
 Geração   Transmissão 
 NET OPERATING INCOME  621,952 338,680 3,521,968  253,647  54,867  98,032 8,014  142,551  186,193 7,298  30,127 1,184,042  (859,620)  5,587,749
 Electricity sales to final customers   83  -  1,553,540  581,249 (719) 2,134,153
 Electricity sales to distributors  601,650  -   52,555  54,867  98,032  140,486  186,188  7,298  600,412  (739,813) 1,001,675
 Use of the main distribution and transmission grid (TUSD/ TUST)   -  290,461 1,040,904  28,027  (96,488) 1,262,904
 Construction revenue   -  41,587  439,969  3,413  2,094  487,063
 Fair value of assets from the indemnity for the concession   -   -   28,470  14,079  42,549
 Distribution of piped gas   -   -   236,116  (3,027)  233,089
 Sectoral assets and liabilities result   -   -   324,185  324,185
 Other operating revenues  20,218 6,632  82,345 39  8,014  2,065 5 6  2,381  (19,573)  102,131
 OPERATING COSTS AND EXPENSES  (327,820)  (93,134) (3,195,367)  (219,506) (22,280)  (109,890) (6,467) (97,791) (98,585) (4,948) (3,667) (1,183,305) (41,838)  874,542 (4,530,050)
 Energy purchased for resale (41,132)  -  (1,442,253) (60)  (8,160)  (10,680) (616) (1,176,409)  739,810 (1,939,498)
 Charges of the main distribution and transmission grid  (81,507)  -   (729,815)  (6,572)  (7,864)  (10,462)  (34,982) (327)  96,555  (774,975)
 Personnel and management  (49,206) (33,894)  (165,461)  (9,766)  (1,118)  (1,331)  (3,778)  (2,835) (623) (293) (198)  (3,445)  (10,376)  (282,325)
 Private pension and health plans (11,787) (7,952)  (42,945)  (1,392) (53) (154)  (1,282) (222) (52) (11) (16) (463)  (1,759)  (68,085)
 Materials  (2,096) (1,103)  (14,068) (241) (144) (9) (36) (122) (163) (2) (12) (239)  (18,236)
 Raw material and supplies - energy production  -   -   (88,177)  2,746  (85,431)
 Natural gas and supplies for gas business   -   -   (187,412)  (187,412)
 Third-party services  (20,126) (9,509)  (108,721)  (3,417)  (3,252)  (5,593) (826)  (17,983)  (10,195) (566)  (1,429) (960)  (6,944)  21,598  (167,930)
 Depreciation and amortization  (93,256) (3,000)  (108,525)  (10,550)  (9,851)  (5,924) (468)  (48,273)  (37,076)  (2,771) (8) (77) (601)  (320,378)
 Provisions and reversals  (4,308) (1,674)  (98,910)  (1,755) (259) (1) (106) (5) (745)  (22,928)  14,742  (115,948)
 Construction cost   -  (31,241)  (439,969)  (3,413)  (2,094)  (476,717)
 Other operating costs and expenses  (24,402) (4,761)  (44,701)  (1,560)  (1,230) (579) (76)  (9,629)  (4,815) (364) 85  (1,194)  1,008 (907)  (93,115)
 EQUITY IN EARNINGS OF SUBSIDIARIES  65,680 134,947  11,649  711,739  (811,234)  112,781
 EARNINGS BEFORE INCOME TAXES  359,811 380,493  326,601  34,141  32,586 (11,858) 1,547  56,409  87,608 2,350  26,460  737  669,901  (796,312)  1,170,480
 FINANCIAL RESULTS   (84,754)  (55,854)  22,051 3,068 (64,527) 4,367  213 (31,763) 6,895  113  718 6,269 (20,019)  (213,227)
 Financial income  25,414 13,345  162,138  10,769  3,351  6,176 515  21,128  7,002 113  1,461  6,355  17,082  (14,973)  259,875
 Financial expenses  (110,168) (69,199)  (140,087)  (7,701)  (67,879)  (1,809) (302)  (52,891) (107) (743) (86)  (37,100)  14,973  (473,102)
 OPERATIONAL EXPENSES / INCOME  275,057 324,639  348,652  37,209 (31,941) (7,491) 1,760  24,646  94,503 2,462  27,178 7,006  649,882  (796,312)  957,253
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   (69,806)  (63,243)  (120,615) (9,960)  10,881  (940)  (628) (11,352) (32,125)  (266) (1,444) (2,364)  14,459 (61)  (287,462)
 NET INCOME  205,251 261,396  228,037  27,250 (21,059) (8,429) 1,132  13,294  62,378 2,197  25,734 4,642  664,341  (796,373)  669,791
 Attributed to controlling shareholders - continued operations  205,251 261,396  228,037  13,899  (14,741)  (6,843)  1,132  13,294  62,378  2,197  25,734  4,642  664,341  (796,373)  664,341
 Attributed to non-controlling interest   -   -   13,353  (6,317)  (1,585)  5,450
 EBITDA continued operations  453,067 383,493  435,126  44,691  42,438 (5,933) 2,015  104,682  124,684 5,121  26,468  815  670,502  (796,312)  1,490,858
 
 
Exhibit II-RESULT BY SUBSIDIARY > ASSETS BY COMPANY
                            R$'000
 Assets - March-2023   Geração e Transmissão   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   Costa Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Eliminations   Consolidated 
CURRENT 2,040,015 5,139,426  281,751  231,441  82,545 5,636 1,103,984  242,550  35,021  110,690 1,024,669 1,125,581 (1,460,787) 9,962,522
 Cash and cash equivalents   859,172  314,461  111,330  183,367  48,272  3,354  866,717  156,628  28,797  85,261  230,240  23,675 - 2,911,274
 Bonds and securities  - - - - - - - - - - - 92 - 92
 Collaterals and escrow accounts  - 4 174 - - - - - - - - - - 178
 Customers  386,507 2,575,878  117,657  30,297 - -  106,980  83,376  2,759  7,092  424,208 -  (274,390) 3,460,364
 Dividends receivable   226,314 - - - - -  64,381 - - - -  715,833  (869,232)  137,296
 Sectorial financial assets  -  327,135 - - - - - - - - - - -  327,135
 Account receivable related to concession   8,563 - - - - - - - - - - - -  8,563
 Contract Assets   226,763 - - - - - - - -  15,496 - - -  242,259
 Other current receivables   143,747  432,617  34,294  12,502 61 2  12,808 13  2,495 576  365,048  1,284  (7,248)  998,199
 Inventories   32,622  179,173  6,399 202 - 249  4,375 - - 205 - - -  223,225
 Income tax and social contribution   111,343  95,731  11,452  4,017  13,339  1,761  18,035 708 362  1,530  3,919  112,339 -  374,536
 Other current recoverable taxes   14,605 1,161,157 - -  20,873 270  9,616  1,327 17 - 331 - - 1,208,196
 Prepaid expenses   11,692  42,017 445  1,056 - -  9,880 498 591 530 923  2,143 -  69,775
 Related parties   18,687  11,253 - - - -  11,192 - - - -  270,215  (309,917)  1,430
NON-CURRENT  21,366,008  15,742,516  800,835  615,569  232,361  16,338 8,305,440  530,640  207,979  500,810 1,240,901  21,557,870 (28,015,326)  43,101,941
Long Term Assets 6,001,471 8,093,276  74,405  82,022  43,521  548  609,629  16,370  12  500,719 1,232,525  548,900  (255,906)  16,947,492
 Bonds and securities   112,592 931 - - - -  367,176  15,158 -  4,103  1,740 - -  501,700
 Other temporary investments  - - - - - - - - - - -  26,802 -  26,802
 Customers -  117,432 - - - - 198 - - - - - -  117,630
 Judicial deposits   86,744  381,382 65 58  7,250 548 50 - - -  14,678  141,062 -  631,837
 Sectoral financial assets  -  109,045 - - - - - - - - - - -  109,045
 Account receivable related to concession   843,443 1,560,022 - - - - - - - - - - - 2,403,465
 Contract Assets  4,687,429 2,330,452  30,750 - - - - - -  495,683 - -  (8,002) 7,536,312
 Other non-current receivables   82,658  26,154  43,580  2,508 - - - 600 - 933 1,215,995 19 - 1,372,447
 Income tax and social contribution   106,733  20,003 -  1,301 - - - - - - 71 - -  128,108
 Deferred income tax and social contribution - 1,188,731 -  72,304  36,271 - - - - - -  340,691 - 1,637,997
 Other non-current recoverable taxes   81,830 2,359,124 - - - - 152 612 12 - 41  40,131 - 2,481,902
 Prepaid expenses  42 - 10 - - - - - - - - 195 - 247
 Related parties  - - -  5,851 - -  242,053 - - - - -  (247,904) -
 Investments  8,930,704  532 - - - - 2,808,443 - - - -  20,991,553 (29,295,552) 3,435,680
 Property, plant and equipment, net  5,271,756 - -  339,674  188,793 1,876 4,863,720  312,210  202,707 5  568 7,709 -  11,189,018
 Intangible assets  1,100,873 7,510,408  713,270  192,960  47 1,136 1,269  202,060 5,260  86 5,974 5,242 1,536,132  11,274,717
 Right to use an asset   61,204  138,300  13,160  913 -  12,778  22,379 - - - 1,834 4,466 -  255,034
TOTAL   23,406,023  20,881,942 1,082,586  847,010  314,906  21,974 9,409,424  773,190  243,000  611,500 2,265,570  22,683,451 (29,476,113)  53,064,463
 
 
                            R$'000
 Assets - December-2022   Geração e Transmissão   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   Costa Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Eliminations   Consolidated 
CURRENT 1,647,236 4,937,240  282,714  224,833  97,587 6,075  937,476  376,804  26,828  94,931  990,867 1,180,872 (1,476,214) 9,327,249
 Cash and cash equivalents   380,955  430,121  61,059  185,916  64,991  3,748  755,355  284,624  22,934  71,141  217,736  199,877 - 2,678,457
 Bonds and securities  - - - - - - - - - - - 93 - 93
 Collaterals and escrow accounts  - 90 67 - - - - - - - - - - 157
 Customers  389,967 2,429,434  128,589  23,272 - -  97,594  88,764  2,997  7,184  475,170 -  (300,921) 3,342,050
 Dividends receivable   352,718 - - - - -  45,676 - - - -  824,143 (1,084,207)  138,330
 CRC transferred to the State of Paraná  - - - - - -   - -   -      
 Sectorial financial assets  -  190,699 - - - - - - - - - - -  190,699
 Account receivable related to concession   8,603 - - - - - - - - - - - -  8,603
 Contract Assets   205,647 - - - - - - - -  15,013 - - -  220,660
 Other current receivables   137,224  408,462  49,518  12,237 5 2  5,616 2 - 66  292,962 977  (9,691)  897,380
 Inventories   30,024  158,487  5,694 195 - 249 - - - 201 - - -  194,850
 Income tax and social contribution   102,625  95,397  8,705  3,097  12,885  1,693  16,522  1,620 250  1,129  3,619  107,523 -  355,065
 Other current recoverable taxes   11,312 1,178,192  28,505 -  19,705 241 120  1,225 16 - 378 - - 1,239,694
 Prepaid expenses   13,000  37,593 577 116 - 142  5,394 569 631 197  1,002 855 -  60,076
 Related parties   15,162  8,765 - - - -  11,199 - - - -  47,404  (81,395)  1,135
NON-CURRENT  20,110,117  15,601,575  800,999  623,364  236,832  16,870 6,623,943  561,976  210,555  496,329  818,104  20,894,673 (26,618,884)  40,376,451
Long Term Assets 5,924,570 8,200,557  59,505  80,811  43,358  536  476,931  15,875  15  496,232  809,498  538,071  (203,812)  16,442,145
 Bonds and securities   123,022 905 - - - -  286,623  14,750 -  3,974  1,689 - -  430,963
 Other temporary investments  - - - - - - - - - - -  25,619 -  25,619
 Collaterals and escrow accounts  - - - - - -   - -   -      
 Customers -  109,472 - - - - 347 - - - - - -  109,819
 CRC transferred to the State of Paraná  - - - - - -   - -   -      
 Judicial deposits   87,125  384,425 69 58  7,087 536 49 - - -  14,362  138,747 -  632,458
 Sectoral financial assets  -  190,699 - - - - - - - - - - -  190,699
 Account receivable related to concession   826,871 1,442,819 - - - - - - - - - - - 2,269,690
 Contract Assets  4,607,214 2,332,171  30,032 - - - - - -  490,785 - -  (8,183) 7,452,019
 Other non-current receivables   89,225  15,020  29,394  2,508 - - - 475 -  1,473  793,339 18 -  931,452
 Income tax and social contribution   106,729  19,723 -  1,301 - - - - - - 71 - -  127,824
 Deferred income tax and social contribution - 1,203,057 -  71,094  36,271 - - - - - -  333,877 - 1,644,299
 Other non-current recoverable taxes   84,383 2,502,266 - - - - 133 649 15 - 37  39,810 - 2,627,293
 Prepaid expenses  - - 10 - - - - - - - - - - 10
 Related parties  - - -  5,851 - -  189,779 - - - - -  (195,630) -
 Investments  7,720,268  534 - - - - 2,402,494 - - - -  20,339,344 (27,136,909) 3,325,731
 Property, plant and equipment, net  5,278,437 - -  345,813  193,421 1,977 3,720,908  315,167  205,250 5  541 7,948 -  10,069,468
 Intangible assets  1,126,526 7,257,827  726,107  195,778  53 1,263 1,104  230,934 5,288  92 6,193 4,724  721,837  10,277,727
 Right to use an asset   60,316  142,657  15,387  962 -  13,094  22,506 - - - 1,872 4,586 -  261,380
TOTAL   21,757,353  20,538,815 1,083,713  848,198  334,418  22,946 7,561,419  938,779  237,382  591,260 1,808,971  22,075,545 (28,095,099)  49,703,700
 
 
Exhibit II-RESULT BY SUBSIDIARY > LIABILITIES BY COMPANY
                            R$'000
 Liabilities - March-23   Geração e Transmissão   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   Costa Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Eliminations   Consolidated 
 CURRENT  1,966,477 4,342,958  395,791  112,442  46,340  915  693,782  75,273 5,119  36,577  791,816  369,376 (1,474,333) 7,362,533
 Social charges and accruals   72,499  154,677  10,446 372 673 - 37 - 18 -  2,531  6,578 -  247,831
 Associated companies and parent company  12,265  224,493 - - - -  68,542  1,100 292 359 477  2,349  (309,877) -
 Suppliers   290,107 1,350,253  87,056  4,254  5,999 153  99,525  21,272  1,559  1,071  388,004  8,351  (295,224) 1,962,380
 Income Tax and Social Contribution payable   22,658 -  5,730 - - -  10,666  37,601  1,113 597  3,138 - -  81,503
 Other taxes   26,255  285,312  14,389  1,317 272 2  14,813  5,939 177 245  17,530  1,289 -  367,540
 Loans and financing   144,742  6,591 - - - -  177,397 - -  7,544 - - -  336,274
 Debentures   952,184  460,910 - - - -  55,320 - - - - - - 1,468,414
 Dividends payable   262,899  265,574  271,734 -  39,396 -  104,249 -  1,788  24,519  39,626  344,206  (869,232)  484,759
 Post employment benefits   21,799  60,667 - - - - - - - - 111  3,827 -  86,404
 Customer charges due   11,608  29,032 - - - - -  1,527 - 171 - - -  42,338
 Research and development and energy efficiency   87,840  284,277 -  1,627 - - - 847 -  1,556 - - -  376,147
 Payables related to concession  1,934 - -  103,294 - - - - - - - - -  105,228
 Sectorial financial liabilities  -  208,178 - - - - - - - - - - -  208,178
 Other accounts payable   13,777  47,721  3,097 187 - 759 146 - - - 111 456 -  66,254
 Other bills to pay   45,910  149,952  3,339  1,391 - 1  163,087  6,987 172 515  340,288  2,320 -  713,962
 PIS and Cofins to be refunded to consumers  -  815,321 - - - - - - - - - - -  815,321
 Provisions for litigation  - - - - - - - - - - - - - -
 NON-CURRENT  8,228,241 9,776,022  103,742  769,004  16,747  13,242 2,986,999  69,133 3,511  50,737  984,468  870,251  63,304  23,935,401
 Associated companies and parent company - - - - - -  228,498 - - - -  5,851  (234,349) -
 Suppliers   125,339 - - - - - - - - - - - -  125,339
 Deferred income tax and social contribution  1,249,451 -  32,360 - - -  16,933  63,410 630  18,794  122,050 -  296,121 1,799,749
 Tax liabilities   56,917  563,434 - -  6,478 545 - - - - 450  3,792 -  631,616
 Loans and financing  2,191,744  750,690 - - - - 2,147,306 - -  24,028 - - - 5,113,768
 Debentures  3,616,816 3,676,882 - - - -  514,549 - - - - - - 7,808,247
 Post-employment benefits   302,104  655,908  9,632 - 932 - - - - -  3,349  22,929 -  994,854
 Research and development and energy efficiency  -  242,006 - -  7,945 - -  5,723 - 552 - - -  256,226
 Payables related to the concession   62,448 - -  768,267 - - - - - - - - -  830,715
 Sectorial financial liabilities  -  50,945 - - - - - - - - - - -  50,945
 Lease liability   50,953  98,276  10,784 737 -  12,697  22,994 - - -  1,837  4,265 -  202,543
 Other payables   48,350  8,227  34,783 - - -  51,303 - - -  856,191  25,249  (24,102) 1,000,001
 PIS/Cofins to be refunded to consumers  - 1,231,291 - - - - - - - - - - - 1,231,291
 Provisions for litigation  - 1,876,933 - - - - - - - - - - - 1,876,933
 EQUITY   13,211,305 6,762,962  583,053 (34,436)  251,819 7,817 5,728,643  628,784  234,370  524,186  489,286  21,443,824 (28,065,084)  21,766,529
 Attributable to controlling shareholders   13,211,305 6,762,962  583,053 (34,436)  251,819 7,817 5,728,643  628,784  234,370  524,186  489,286  21,443,824 (28,387,789)  21,443,824
 Capital  6,242,757 5,359,206  220,966  35,503  425,662  15,085 5,272,534  409,509  223,913  239,000  237,210 10,800,000 (18,681,345) 10,800,000
 Advance for Future Capital Increase  -  13,000 - - -  1,600  2,780 - - - - -  (17,380) -
 Capital reserves  - - - - - - - - - - - - - -
 Equity valuation adjustments  577,855  15,777 (363)  6,863 137 (1) - - - -  (1,113)  585,053  (599,155)  585,053
 Legal Reserves   877,479  306,744  44,193 - - -  49,744  46,488 376  24,970  22,794 1,512,687 (1,372,788) 1,512,687
 Profit retention reserve  4,241,625  928,545  292,334 - - -  569,195 - -  222,819  123,934 7,911,295 (6,378,452) 7,911,295
 Additional proposed dividends   842,153 - - - - -  68,365  107,172  5,363  17,297  35,957 - (1,076,307) -
 Accumulated profit   429,436  139,690  25,923  (76,802)  (173,980)  (8,867)  (233,975)  65,615  4,718  20,100  70,504  634,789  (262,362)  634,789
 Attributable to noncontrolling interests  - - - - - - - - - - - -  322,706  322,706
 TOTAL   23,406,023  20,881,942 1,082,586  847,010  314,906  21,974 9,409,424  773,190  243,000  611,500 2,265,570  22,683,451 (29,476,113)  53,064,463
 
 
                            R$'000
 Liabilities - December-22   Geração e Transmissão   Distribuição   Compagas   Elejor   UEG Araucária   Serviços   Wind Farms   FDA   Bela Vista   Costa Oeste, Marumbi, Uirapuru   Mercado Livre   Holding   Eliminations   Consolidated 
 CURRENT  2,077,931 3,970,515  419,277  111,142  45,115  881  490,273  297,517 4,622  34,551  790,165  390,708 (1,476,100) 7,156,597
 Social charges and accruals   77,637  154,982  9,892 352 646 - 51 - 37 -  2,587  6,605 -  252,789
 Associated companies and parent company  5,897  8,962 - - - -  62,831 913 241 299 378  1,838  (81,359) -
 Suppliers   312,042 1,447,967  97,759  3,320  5,955 76  41,489  23,378  1,357 883  460,957  5,373  (310,534) 2,090,022
 Income Tax and Social Contribution payable  - -  12,534 - - -  7,371  130,875 254 546  4,611 - -  156,191
 Other taxes   35,711  182,308  24,641  1,345 358 30  6,604  5,516 248 247  17,908  28,690 -  303,606
 Loans and financing   173,609  6,203 - - - -  91,293 - -  7,733 - - -  278,838
 Debentures   923,657  373,634 - - - -  49,056 - - - - - - 1,346,347
 Dividends payable   372,899  265,574  267,149 -  38,156 -  86,592  125,978  1,788  24,519  39,626  344,251 (1,084,207)  482,325
 Post employment benefits   18,795  51,978 - - - - - - - - 84  2,957 -  73,814
 Customer charges due   14,914  29,032 - - - - -  2,343 - 199 - - -  46,488
 Research and development and energy efficiency   83,566  284,305 -  1,467 - - - 826 - 80 - - -  370,244
 Payables related to concession  1,918 - -  103,085 - - - - - - - - -  105,003
 Sectorial financial liabilities  -  433,914 - - - - - - - - - - -  433,914
 Other accounts payable   10,777  48,882  3,580 169 - 774 145 - - - 107 436 -  64,870
 Other bills to pay   46,509  132,247  3,722  1,404 - 1  144,841  7,688 697 45  263,907 558 -  601,619
 PIS and Cofins to be refunded to consumers  -  550,527 - - - - - - - - - - -  550,527
 NON-CURRENT  6,889,354 9,958,028  107,306  771,897  16,322  13,431 2,174,205  78,093 3,108  52,623  600,024  867,473  (115,986)  21,415,878
 Associated companies and parent company - - - - - -  189,888 - - - -  5,851  (195,739) -
 Suppliers   125,448 - - - - - - - - - - - -  125,448
 Deferred income tax and social contribution  1,188,192 -  36,200 - - -  10,632  73,025 416  17,838  99,217 -  92,162 1,517,682
 Tax liabilities   55,695  566,826 - -  6,331 536 - - - - 427  3,676 -  633,491
 Loans and financing  2,215,315  751,805 - - - - 1,378,697 - -  25,708 - - - 4,371,525
 Debentures  2,304,860 3,642,973 - - - -  509,675 - - - - - - 6,457,508
 Post-employment benefits   300,979  657,867  9,294 - 901 - - - - -  3,292  23,890 -  996,223
 Research and development and energy efficiency   5,983  223,805 - -  7,698 - -  5,068 -  1,960 - - -  244,514
 Payables related to the concession   61,437 - -  771,102 - - - - - - - - -  832,539
 Sectorial financial liabilities  -  49,341 - - - - - - - - - - -  49,341
 Lease liability   52,848  100,659  12,421 795 -  12,895  23,030 - - -  1,865  4,373 -  208,886
 Other payables   46,169  16,006  33,223 - - -  54,340 - - -  494,641  25,241  (24,386)  645,234
 PIS/Cofins to be refunded to consumers  - 1,444,631 - - - - - - - - - - - 1,444,631
 Provision for allocation of PIS and Cofins credits  - 1,851,257 - - - - - - - - - - - 1,851,257
 Provisions for litigation   532,428  652,858  16,168 -  1,392 -  7,943 -  2,692  7,117 582  804,442  11,977 2,037,599
 EQUITY   12,790,068 6,610,272  557,130 (34,841)  272,981 8,634 4,896,941  563,169  229,652  504,086  418,782  20,817,364 (26,503,013)  21,131,225
 Attributable to controlling shareholders   12,790,068 6,610,272  557,130 (34,841)  272,981 8,634 4,896,941  563,169  229,652  504,086  418,782  20,817,364 (26,816,874)  20,817,364
 Capital  6,242,757 5,359,206  220,966  35,503  425,662  15,085 4,685,823  409,509  223,913  239,000  237,210 10,800,000 (18,094,634) 10,800,000
 Advance for Future Capital Increase  - - - - -  1,600  1,460 - - - - -  (3,060) -
 Capital reserves  - - - - - - - - - - - - - -
 Equity valuation adjustments  586,054  15,777 (363)  7,050 137 (1) - - - -  (1,113)  593,382  (607,541)  593,382
 Legal Reserves   877,479  306,744  44,193 - - -  34,835  46,488 376  24,970  22,794 1,512,687 (1,357,879) 1,512,687
 Profit retention reserve  4,241,625  928,545  292,334 - - -  382,719 - -  222,819  123,934 7,911,295 (6,191,976) 7,911,295
 Additional proposed dividends   842,153 - - - - -  68,365  107,172  5,363  17,297  35,957 - (1,076,307) -
 Accumulated profit  - - -  (77,394)  (152,818)  (8,050)  (276,261) - - - - -  514,523 -
 Attributable to noncontrolling interests  - -   - - - - - - - - -  313,861  313,861
 TOTAL   21,757,353  20,538,815 1,083,713  848,198  334,418  22,946 7,561,419  938,779  237,382  591,260 1,808,971  22,075,545 (28,095,099)  49,703,700
 
 
Exhibit III -ENERGY MARKET > DISTRIBUTION MARKET
                       
Copel’s Total Market    Number of Customers / Agreements   Energy Sold (GWh)
  Mar-23 Mar-22 ∆%         1Q23 1Q22 ∆%
                       
 Copel DIS     5,011,861  4,950,099  1.2          5,655  5,687  (0.6)
Captive Market     5,011,555  4,949,803  1.2         5,150 5,319 (3.2)
Concessionariesand Licensees   2 2         22 23 (4.3)
CCEE (Assigments MCSD EN)   304 272 11.8         48 52 (7.7)
CCEE (MVE)   22  (100.0)         173
CCEE (MCP) 2           435 120 262.5
 Copel GeT     389  311  25.1          4,560  4,496  1.4
CCEAR(Copel DIS)    3 3         33 31  6.5
CCEAR(other concessionaries)   101 101         569 567  0.4
Free Customers   1  -           - 
Bilateral Agreements (Copel Mercado Livre)   273 191 42.9         3,492 3,692 (5.4)
Bilateral Agreements 1   12 15  (20.0)         153 150  2.0
CCEE (MCP) 2    -   -          313 56 458.9
 Wind Farms Complex     589  352  67.3          1,186 805  47.3
    15 6 150.0         22 8 175.0
CCEAR(other concessionaries)   541 328 64.9         560 318  76.1
CER   10 10  -          226 226
Bilateral Agreements (Copel Mercado Livre)   8 5 60.0         122 79  54.4
Bilateral Agreements   15 3 400.0         144 102  41.2
CCEE (MCP) 2           112 72  55.6
 Copel Mercado Livre    1,690 1,665  1.5          5,893  6,165  (4.4)
Free Customers    1,561  1,461  6.8         2,927 2,922  0.2
Bilateral Agreements (Group Companies)   5         97
Bilateral Agreements   129 199  -          2,820 3,080 (8.5)
CCEE (MCP) 2           146 66 121.4
Total Copel    5,014,529  4,952,427  1.3          17,294  17,153  0.8
 Eliminations (operations with Group companies)                   3,775  3,907  
Total Consolidated Copel                  13,519  13,246  2.1
Note: Not considering the energy from MRE (Energy Relocation Mechanism) and the energy from TPP Araucária sold in the CCEE Spot Market.
1 Includes Short Term Sales Agreements and CBR
2 Assured Power allocated in the period, after impact of the GSF.
CCEE: Electric Power Trade Chamber / CCEAR: Energy Purchase Agreements in the Regulated Market / MCP: Short Term Market / CER: Agreements Reserve Energy / MCSD EN - Mechanism for Compensation of Surpluses and Deficits of New Energy / MVE - MVE - Sale of energy to the free market through the Surplus Selling Mechanism.
                       
Copel’s Dis Market    Number of Customers   Consumed Energy (GWh)
  Mar-23 Mar-22 ∆%         1Q23 1Q22 ∆%
Residential    4,149,386  4,064,683  2.1          2,254  2,267  (0.6)
Industrial   69,571 71,263 (2.4)          2,949  2,945  0.1
Captive   68,411 70,230 (2.6)         474 516 (8.1)
Free    1,160  1,033 12.3         2,475 2,428  1.9
Commercial   433,318 424,952  2.0          1,697  1,705  (0.5)
Captive   431,819 423,646  1.9         1,167 1,207 (3.3)
Free    1,499  1,306 14.8         530 498  6.3
Rural   329,308 338,409  (2.7)         680 744  (8.6)
Captive   329,257 338,366 (2.7)         640 712 (10.1)
Free   51 43 18.6         40 32  26.2
Others   54,158 52,890  2.4         616 620  (0.6)
Captive   54,146 52,878  2.4         614 618 (0.6)
Free   12 12         2 2  11.1
 Total Captive Market    5,033,019  4,949,803  1.7          5,150  5,319  (3.2)
 Total Free Market   2,722 2,394  13.7          3,046  2,960  2.9
Supply to Concessionaries     7  7         221 230  (3.8)
Total Grid Market    5,035,748  4,952,204  1.7          8,418  8,510  (1.1)
Micro and Mini Distributed Energy Generation    249709 129218 93.2463         (431) (273)  57.9
Total Billed Market                  7,987  8,237  (3.0)
 
 
Exhibit III -ENERGY MARKET > ELECTRICITY PURCHASED AND CHARGES
            R$'000
Electricity Purchased for Resale       1Q23 1Q22 Δ%
Purchase of energy in the regulated party - CCEAR        925,468  870,197  6.4
Itaipu Binacional        212,917  350,166 (39.2)
Câmara de Comercialização de Energia - CCEE       99,546 69,949  42.3
Micro and mini generators and customer repurchase        249,169  179,481  38.8
Proinfa       91,413  110,487 (17.3)
Bilateral Agreements        451,943  573,826 (21.2)
Fair value in the purchase and sale of energy        - 21,834 -
(-) PIS/Pasep and Cofins       (209,478) (236,442) (11.4)
TOTAL       1,820,978 1,939,498  (6.1)
             
            R$'000
Charges of the main distribution and transmission grid        1Q23 1Q22 Δ%
Itaipu transportation charges        36,712  32,879  11.7
System Service Charges - ESS        4,039  329,524 (98.8)
System usage charges        583,144  436,603  33.6
Charge reserve energy - EER        138,655  62,279  122.6
System usage charges - Provisions        2,189  -   - 
(-) PIS / Pasep and Cofins taxes on charges for use of power grid        (77,170)  (86,311) (10.6)
TOTAL        687,569  774,974  (11.3)
 
 
Exhibit III -ENERGY MARKET > ENERGY BALANCE
          (average MW)
Energy Balance - Copel GET 2023 2024 2025 2026 2027
Own Resources GeT  2,127  2,115  1,606 1,609  1,588
GeT  1,502  1,507  1,515 1,518  1,497
GPS + Bela Vista + FDA  625 607  91  91 91
Own Resources SPP and Wind Farm  544 544  544  544 544
Purchases  73 15  4
TOTAL OWN RESOURCES + SOLD   2,743  2,673  2,153  2,152  2,132
TOTAL SOLD  2,422  1,960  1,624  1,245  1,088
Sales (Regulated)  898 766  781  781 781
Sales (Regulated) % 33% 29% 36% 36% 37%
Sales (Free Market)  1,524  1,194  844  464 308
Sales (Free Market) % 56% 45% 39% 22% 14%
Total Available 321 713 529 907 1043
Total Available (%) 11% 26% 25% 42% 49%
Avarege price of energy sold (R$)   205.98  188.56  192.00  199.48  203.89
Reference: May/23
Note: Considers Assured Power updated by Ordinance No. 709/2022 for: FDA, Segredo, Salto Caxias and GPS.
(1) Includes Mauá and Baixo Iguaçu Power Plants (proportional to the stake in the project) and GPS 30% (ex-CCGF). Does not include Elejor and Foz do Chopim.
(2) Does not include Voltália Wind Complex.

 

Comments:
1- Excluding losses and internal consumption.
2- Considering the GFs of wind SPEs constant for all periods.
3- Considering the Sales of wind SPEs constant for all periods.
4- Considering energy purchases in each period.
5 - Prices updated according to the contractual readjustment index, from the reference dates until March/2022.
6 - The GPS CCGF RAG is not considered in the calculation of average prices.
7 - From 2025 disregards FDA.
 
 
Exhibit III -ENERGY MARKET > TARIFFS
         
Supply Tariff (R$/MWh) Amount Mar-23 Mar-22 Δ%
Average MW
Copel Geração e Transmissão 275 240.22 217.97 10.2
Auction CCEAR 2011 - 2040 ( HPP Mauá) 102 278.14 252.48 10.2
Auction CCEAR 2013 - 2042 (Cavernoso II) 8 302.37 275.87 9.6
Auction - CCEAR 2015 - 2044 (HPP Colíder) 129 211.95 192.29 10.2
Auction - CCAR 2018 - 2048 (HPP Baixo Iguaçu) 37 221.22 202.37 9.3
Auction - CCAR 2009 - 2016 (HPP Salto Caxias) *      
Copel Distribuição        
Concession holders in the State of Paraná 15 262.70 235.12 11.7
Total / Tariff Weighted Average Supply   240.82 218.45 10.2
Contains PIS and COFINS. Net of ICMS.        
*Supply contract from May/2023. Quantity 179 average MW.        
         
Purchase Tariff - Copel Distribuição (R$/MWh) Amount Mar-23 Mar-22 Δ%
Average MW
Itaipu 1  513 189.58 274.54  (30.9)
Auction – CCEAR 2010 – H30  75 290.05 259.53 11.8
Auction – CCEAR 2010 – T15 2  60 185.46 405.65  (54.3)
Auction – CCEAR 2011 – H30  62 298.96 267.57 11.7
Auction – CCEAR 2011 – T15 2  54 237.59 205.88 15.4
Auction – CCEAR 2012 – T15 2  108 171.88 161.44 6.5
Auction – CCEAR 2016 – T20 2  27 219.77 207.68 5.8
Angra  99 328.91 335.41  (1.9)
CCGF 3  561 146.89 114.83 27.9
Santo Antônio  148 185.53 166.05 11.7
Jirau   247 163.25 146.11 11.7
Others Auctions 4  782 207.59 208.42  (0.4)
Total /Average Purchuse Tariff  2,737 194.14 200.43 (3.1)
Contains PIS and COFINS        
1Furnas transport charge not included.        
2 Average auction price restated according as bilateral payment to vendors. It does not include hiring effects recorded by the CCEE.        
3 Contract of quotas of assured power of those HPPs which concessions were extended pursuant the new rules of Law 12783/13.        
4  Products average price, does not include PROINFA.        
*The table has been updated for all periods as new calculation methodology for average prices, a result of the 4th phase of the Public Hearing 78/2011 Aneel approved on 03.28.2016.
         
Retail Tariff - Copel Distribuição (R$/MWh)   Mar-23 Mar-22 Δ%
 
Industrial   503.86 533.92  (5.6)
Residential   529.50 535.12  (1.1)
Commercial   607.35 634.04  (4.2)
Rural   571.89 590.01  (3.1)
Other   410.91 405.3 1.4
Retail Tariffsupply average tariff     586.37 592.33 (1.0)
Demand average tariff (R$/kW)    30.08 29.7 1.3
 Does not consider tariff flags, Pis/Pasep and net of ICMS.        
 
 
Exhibit III -ENERGY MARKET > WIND POWER PRICES
           
Wind Farms - Sold  Auction ¹ Price (R$)² Amount
MW average/year
Start ofSupply End of
Supply
São Bento Energia, Invest. e Part. S.A.          
GE Boa Vista S.A.  2º LFA
(08/26/2010)
293.17  5.70 01.01.2013 12.31.2032
GE Farol S.A. 284.63  9.10
GE Olho D’Água S.A. 284.63 14.90
GE São Bento do Norte S.A. 284.63 14.00
Copel Brisa Potiguar S.A.          
Nova Asa Branca I Energias Renováveis S.A. 2º LFA
(08/26/2010)
287.67 13.20 01.01.2013 12.31.2032
Nova Asa Branca II Energias Renováveis S.A. 287.67 12.80
Nova Asa Branca III Energias Renováveis S.A. 287.67 12.50
Nova Eurus IV Energias Renováveis S.A. 287.67 13.70
Santa Maria Energias Renováveis S.A. 4º LER
(08/18/2011)
202.73 15.70 07.01.2014 06.30.2034
Santa Helena Energias Renováveis S.A. 202.73 16.00
Ventos de Santo Uriel S.A. 201.16  9.00
Cutia          
UEE Cutia S.A. 6º LER
(10/31/2014)
238.47  9.60 10.01.2017 09.30.2037
UEE Esperança do Nordeste S.A. 238.47  9.10
UEE Guajiru S.A. 238.47  8.30
UEE Jangada S.A. 238.47 10.30
UEE Maria Helena S.A. 238.47 12.00
UEE Paraíso dos Ventos do Nordeste S.A. 238.47 10.60
UEE Potiguar S.A. 238.47 11.30
Bento Miguel          
CGE São Bento do Norte I S.A. 20ª LEN
(11/28/2014)
225.88  9.70 01.01.2019 12.31.2038
CGE São Bento do Norte II S.A. 225.88 10.00
CGE São Bento do Norte III S.A. 225.88  9.60
CGE São Miguel I S.A. 225.88  8.70
CGE São Miguel II S.A. 225.88  8.40
CGE São Miguel III S.A. 225.88  8.40
Vilas          
Vila Ceará I (Antiga Vila Paraíba IV) 28ª LEN
(08/31/2018)
121.46  8.20 01.01.2024 12.31.2043
Vila Maranhão I 121.46  8.30
Vila Maranhão II  121.46  8.30
Vila Maranhão III (Antiga Vila Paraíba III) 121.46  8.20
Vila Mato Grosso (Antiga Vila Alagoas III) 29ª LEN
(06/28/2019)
101.32  3.30 01.01.2023 12.31.2042
Jandaira          
Jandaira I 30ª LEN
(10/18/2019)
123.90  1.60 01.01.2025 12.31.2044
Jandaira II 123.90  4.10
Jandaira III 123.90  4.40
Jandaira IV 123.90  4.30
Aventura          
Aventura II 26º LEN
(20/12/2017)
130.98 11.70 01.01.2023 12.31.2042
Aventura III 130.98 12.80
Aventura IV 130.98 14.10
Aventura V 130.98 15.00
Santa Rosa & Mundo Novo          
Santa Rosa & Mundo Novo I 26º LEN
(20/12/2017)
133.68 16.50 01.01.2023 12.31.2042
Santa Rosa & Mundo Novo II 133.68 17.00
Santa Rosa & Mundo Novo III 133.68 18.00
Santa Rosa & Mundo Novo IV 133.68  7.50
Santa Rosa & Mundo Novo V 133.68  8.10
Voltália3          
Carnaúbas 04ª LER
(08/18/2011)
196.65 13.10 07.01.2014 06.30.2034
Reduto 196.65 13.90
Santo Cristo 196.65 14.80
São João  196.65 14.30
¹LFA - Alternative Sources Auction/LER - Reserve Energy Auction/LEN - New Energy Auction.
² Price updated by IPCA until Mar/2023 (Reference Apr/23). Source: CCEE
3 Values presented refer to 100% of the Complex. Copel has a 49% stake in the project.
 
 
Exhibit III -ENERGY MARKET > ENERGY FLOW
                        GWh
Energy Flow COPEL DIS COPEL GET
+ FDA + BELA VISTA
WIND POWER COPEL COM ELIMINATIONS CONSOLIDATED
1Q23 1Q22 1Q23 1Q22 1Q23 1Q22 1Q23 1Q22 1Q23 1Q22 1Q23 1Q22
 Own Generation   -   -   5,498  3,071 932 492  -   -   -   -   6,430  3,563
 Purchased energy   6,137  6,328 47  1,680 106 108  5,893  6,165  3,775  3,907  8,408  10,374
 Copel Mercado Livre   -   -   -  97  106  -   -   -   106  97  - 
 Companies of the group   55  39  -   -   -   -   3,614  3,771  3,669  3,810  - 
 Itaipu   1,174  1,300  -   -   -   -   -   -   -   -   1,174  1,300
 Auction – CCEAR   3,358  3,080  -   -   -   -   -   -   -   -   3,358  3,080
 CCEE (MCP)   -   -   -   -   -   -   -   - 
 Angra   215  229  -   -   -   -   -   -   -   -   215  229
 CCGF   1,216  1,484  -   -   -   -   -   -   -   -   1,216  1,484
 Proinfa   101  99  -   -   -   -   -   -   -   -   101  99
 Other (1)   18  97  -   -   -  108  2,269  2,394  -   -   2,287  2,599
 Elejor   -   -   -   -   -   -   10    -   -   10
 Dona Francisca   -   -   33  33  -   -   -   -   -   -   33  33
 MRE Receipt   -   -   14  1,550  -   -   -   -   -   -  14  1,550
 Avaiable   6,137  6,328  5,545  4,751  1,038 600  5,893  6,165  3,775  3,907  14,838  13,937
 Captive Market   5,150  5,319      -   -   -   -   -   -   5,150  5,319
 Concessionaires (2)   22  23      -   -   -   -   -   -   22  23
 CCEE concessionaire supply (3)   -   -   47  42  -   -   -   -   -   -   47  42
 CCEE (MCSD EN Assignments) (4)   48  52      -   -   -   -   -   -   48  52
 CCEE (MVE) (5)   -   173      -   -   -   -   -   -   173
 CCEE (MCP) (6)   435  120  313  56  112  72  146  66  -   -   1,006  314
 Free Customers   -   -   -   -   -   2,927  2,922  -   -   2,927  2,922
 Bilateral Agreements   -   -   106  108  144  102  2,714  3,080  -   -   2,964  3,290
 Auction – CCEAR (7)   -   -   569  567  560  318  -   -   -   -   1,129  885
 MRE assignment (8)   -   -   985  255  -   -   -   -   -   -   985  255
 CER (9)   -   -       226  226  -   -   -   -   226  226
 Copel Mercado Livre   -   -   3,492  3,692  122  79  -   -   3,614  3,771
 Companies of the group   -   -   33  31  22  8  106  97  161  136
 Losses and Differences (10)  482 641  -   -  (148) (205)  -   -   -   -  334 436
 Basic network losses   135  181  -   -   -   -   -   -   -   -   135  181
 Distribution losses   281  378  -   -   -   -   -   -   -   -   281  378
 CG contract allocation (11)   66  82  -   -   -   -   -   -   -   -   66  82
   -   -   -   -   (148)  (205)  -   -   -   -   (148)  (205)
(1) Others: Energy purchased by Copel Comercialização. Includes MCSD EM Assignments of Copel Distribuição (purchase)
(2) Energy supply to concessionaires and licensees with their own market below 500GWh/year
(3) Supply of energy to CCEE's agent distributor, through a Regulated Bilateral Contract Agreement - CBR
(4) Assignments MCSD EN - Contractual assignments to other distributors through the New Energy Surplus and Deficit Compensation Mechanism
(5) CCEE (MVE): Financial settlement of energy surpluses from the distributor to the free market through the Surplus Sale Mechanism
(6) CCEE (MCP): Electric Energy Commercialization Chamber (Spot Market).
(7) CCEAR: Energy Trading Agreement in the Regulated Environment.
(8) MRE: Energy Reallocation Mechanism.
(9) CER: Reserve Energy Contract.
(10) Considers the effects ofMini and Micro Distributed Generation (MMGD).
(11) CG: Submarket Center of Gravity (difference between billed and received energy at the CG).
It does not consider the energy produced by UTE Araucária sold on the spot market (MCP).
 
 
Exhibit III -ENERGY MARKET > ENERGY FLOW

 

ENERGY FLOW CONSOLIDATED 1Q23

 

Notes:
CCEAR: Energy Purchase Agreements in the Regulated Market.
CER: Reserve Energy Agreements.
MRE: Energy Reallocation Mechanism.
CCEE (MCP): Electric Power Trade Chamber (Short-term market).
CG: Center of gravity of the Submarket (difference between billed and energy received from CG).
¹ Other: Energy purchased by Copel Comercialização and Copel Distribuição
2 Electricity sales to concessionaries and licensees with own market of less than 500GWh/year
3 Eletricity sales to the agent distributor of CCEE through a Regulated Bilateral Contract - CBR
4 Assignments MCSD EN - Contractual assignments to other distributors through the Mechanism for Compensation of Surpluses and Deficits (MCSD)
5 Considers the effect of Distributed Mini and Microgeneration (MMGD)
6 Considers losses and the volume of energy not delivered, referring to availability contracts, which provide for subsequent reimbursement.
It does not consider the energy produced by TPP Araucária sold in the MCP (Short Term Market) or through bilateral contracts.
 
 
Exhibit IV -OPERATIONAL DATA > INDICATORS SUMMARY
             
MANAGEMENT            
Copel Staff List 2018 2019 2020 2021 2022 Mar-23
Geração e Transmissão 1,660 1,620 1,533 1,523 1,487 1,490
Distribuição 5,364 4,964 4,641 4,430 4,257 4,246
Telecomunicações 478 412 355 0 0 0
Holding 75 61 96 169 84 84
Comercialização 34 38 42 44 47 43
Serviços                              -                              -   -   217   -   0
TOTAL  7,611 7,095 6,667 6,383 5,875 5,863
             
Cotrolated Staff List 2018 2019 2020 2021 2022 Mar-23
Compagás 159 148 142 133 132 132
UEG Araucária 17 16 17 15 15 14
Elejor 7 7 7 7 7 7
             
GENERATION            
Copel GET Amount Installed
Capacity (MW)
Assured Power
(Average MW)
Hydroelectric 18   4,868.5   2,067.9  
Thermoelectric 1   20.0   17.7  
Wind 43   1,130.2   561.3  
Copel GET
(Interest)
     
Hydroelectric 3   299.6   155.2  
Thermoelectric 1   294.8   162.6  
Total Copel GET 66   6,613.1   2,964.7  
Other Interest Copel      
Hydroelectric 5   201.3   109.7  
Thermoelectric 1   98.3   54.2  
Wind 4   52.9   28.0  
Solar 1   1.1   -  
Total Other Interest 11   353.6   191.9  
TOTAL Copel Group 77.0   6,966.7   3,156.6  
             
TRANSMISSION            
Copel GeT Amount   APR (R$ million)
Transmission Lines (km)   3,705   904.8
Substation (amount)   43  
Interest Amount   Proporcional APR (R$ million)
Transmission Lines (km)   5,980   490.9
Substation (amount)   8  
TOTAL TL 9,685   1,395.7
Substation 51  
             
DISTRIBUTION            
Distribution lines (km) 208,133     Captive customers 5,011,555  
Substations 389     Customers by distribution employee 1,177  
Installed power substations (MVA) 11,686     DEC (in hundredths of an hour and minute)  2.35  
Municipalities served 395     FEC (number of outages) 1.64  
Locations served 1,068          
             
MERCADO LIVRE            
Number of contracts 1,690          
Energy sold (GWh) 5,893          
 
 
Exhibit IV -OPERATIONAL DATA > GENERATION
COPEL GET        
  Installed
Capacity (MW)
Assured Power
(Average MW)
Generation 1Q23
(GWh)*
Concession Expires
Hydroelectric Power Plants 4,868.5 2,067.9 5,325.3  
Large hydroelectric power plant (HPP) 4,801.8 2,025.4 5,227.5  
Gov. Bento Munhoz da Rocha Netto (Foz do Areia)(5) 1,676.0 575.3 1,603.4 12.21.2024
Gov. Ney Aminthas de B. Braga (Segredo)(5) 1,260.0 558.3 1,472.2 09.25.2032
Gov. José Richa (Salto Caxias)(5)  1,240.0 575.4 1,354.2 03.20.2033
Gov. Parigot de Souza (1)(5) 260.0 103.6 298.5 01.03.2053
           - Regime de Cotas (70%) 182.0 72.5 208.9
           - Copel GeT(30%) 78.0 31.1 89.5
Colíder(5) 300.0 178.1 412.9 01.30.2046
Guaricana(5)   36.0 16.1 59.5 07.21.2028
Bela Vista(2) 29.8 18.6 26.9 01.02.2041
Small hydroelectric power station (SHP) 57.1 37.3 89.2  
Cavernoso  (5) 1.3 1.0 0.3 06.23.2033
Cavernoso II(5) 19.0 10.6 25.2 12.06.2050
Chaminé (5) 18.0 11.6 31.1 08.02.2028
Apucaraninha (5) 10.0 6.7 16.2 01.27.2027
Derivação do Rio Jordão (5) 6.5 5.9 12.4 06.21.2032
São Jorge (5) 2.3 1.5 4.0 07.24.2026
hydroelectric power plant (HPP) 9.6 5.2 8.6  
Marumbi  4.8 2.4 4.8 (6)
Chopim I  2.0 1.5 0.0 (3)
Melissa  1.0 0.6 1.3 (3)
Salto do Vau  0.9 0.6 1.7 (3)
Pitangui  0.9 0.1 0.8 (3)
Thermal Power Plant 20.0 10.3 14.7  
Figueira  20.0 17.7 14.7 03.27.2019
Wind Power Plants 1,130.2 561.3 932.6  
Eólica de Palmas (4) 2.5 0.4 0.3 09.29.2029
São Bento Energia, Invest. e Part. S.A. 94.0 38.1 67.0  
GE Boa Vista S.A.  14.0 5.2 7.4 04.28.2046
GE Farol S.A. 20.0 8.8 14.0 04.20.2046
GE Olho D’Água S.A. 30.0 12.8 23.6 06.01.2046
GE São Bento do Norte S.A. 30.0 11.3 22.0 05.19.2046
Copel Brisa Potiguar S.A. 183.6 89.4 126.3  
Nova Asa Branca I Energias Renováveis S.A. 27.0 12.1 18.3 04.25.2046
Nova Asa Branca II Energias Renováveis S.A. 27.0 11.9 18.0 05.31.2046
Nova Asa Branca III Energias Renováveis S.A. 27.0 12.3 15.3 05.31.2046
Nova Eurus IV Energias Renováveis S.A. 27.0 12.4 17.6 04.27.2046
Santa Maria Energias Renováveis S.A. 29.7 15.7 21.6 05.08.2047
Santa Helena Energias Renováveis S.A. 29.7 16.0 23.2 04.09.2047
Ventos de Santo Uriel S.A. 16.2 9.0 12.3 04.09.2047
Complexo Eólico Cutia 180.6 71.4 131.0  
UEE Cutia S.A. 23.1 9.6 16.8 01.05.2042
UEE Esperança do Nordeste S.A. 27.3 9.1 15.7 05.11.2050
UEE Guajiru S.A. 21.0 8.3 14.1 01.05.2042
UEE Jangada S.A. 27.3 10.3 21.7 01.05.2042
UEE Maria Helena S.A. 27.3 12.0 20.9 01.05.2042
UEE Paraíso dos Ventos do Nordeste S.A. 27.3 10.6 20.8 05.11.2050
UEE Potiguar S.A. 27.3 11.5 20.9 05.11.2050
Complexo Eólico Bento Miguel 132.3 58.7 90.8  
CGE São Bento do Norte I S.A. 23.1 10.1 16.6 08.04.2050
CGE São Bento do Norte II S.A. 23.1 10.8 18.5 08.04.2050
CGE São Bento do Norte III S.A. 23.1 10.2 16.1 08.04.2050
CGE São Miguel I S.A. 21.0 9.3 13.8 08.04.2050
CGE São Miguel II S.A. 21.0 9.1 13.0 08.04.2050
CGE São Miguel III S.A. 21.0 9.2 12.8 08.04.2050
Complexo Eólico Vilas (8) 186.7 98.6 164.0  
Vila Ceará I (Antiga Vila Paraíba IV) 32.0 17.8 28.7 01.14.2054
Vila Maranhão I 32.0 17.8 29.9 01.11.2054
Vila Maranhão II  32.0 17.8 30.2 01.14.2054
Vila Maranhão III (Antiga Vila Paraíba III) 32.0 16.6 28.0 01.14.2054
Vila Mato Grosso (Antiga Vila Alagoas III) 58.9 28.6 47.2 12.06.2054
Complexo Jandaira 90.1 46.9 76.1  
Jandaira I 10.4 5.6 9.9 04.02.2055
Jandaira II 24.3 12.3 21.2 04.02.2055
Jandaira III 27.7 14.8 21.4 04.02.2055
Jandaira IV 27.7 14.2 23.6 04.02.2055
Aventura 9 105.0 65.0 107.3  
Aventura II 21.0 13.1 21.0 06.05.2053
Aventura III 25.2 15.5 25.2 06.11.2053
Aventura IV 29.4 18.5 31.3 06.05.2053
Aventura V 29.4 17.9 29.8 06.05.2053
Santa Rosa e Mundo Novo 9 155.4 92.8 169.8  
Santa Rosa e  Mundo Novo I 33.6 17.3 30.8 06.04.2053
Santa Rosa e  Mundo Novo II 29.4 17.2 35.3 06.04.2053
Santa Rosa e  Mundo Novo III 33.6 21.5 38.7 06.04.2053
Santa Rosa e  Mundo Novo IV 33.6 21.0 38.9 06.01.2053
Santa Rosa e  Mundo Novo V 25.2 15.8 26.1 06.01.2053
TOTAL  6,018.7 2,639.5 6,272.6  
(1) RAG of R$155.9 million, updated by Aneel's Resolution No. 3,068, of June 12, 2022.
(2) In partial operation, entry into commercial operation of the fourth generating unit scheduled for 2022.
(3) Power plants exempted from concession, are only registered with ANEEL.
(4) Assured power considered the average wind generation.
(5) Extension of Grant according to REH 2919/2021 and 2932/2021.
(6) Under approval by ANEEL.

(7) Assured Power updated by Ordinance N°709/2022 for: FDA, Segredo, Salto Caxias and GPS, effective from January/2023.
(8) Started up in test operation on 04/25/2022, according to ANEEL Dispatch No. 1047/2022. In commercial operation since 12/07/2022, by ANEEL order No. 2502/2022.
(9) Complexes Aventura and Santa Rosa & Novo Mundo joined the Company's portfolio in Jan/23.                                                                              
* Considers internal consumption of generators and generation in commercial operation.
** Plant do not participate in the MRE.
 
 
Exhibit IV -OPERATIONAL DATA > GENERATION
INTEREST            
Enterprise Partners Installed
Capacity (MW)
Assured Power 2
(Average MW)
Proportional installed capacity (MW) Proporcional Assured Power
(Average MW)
Concession Expires
Hydroelectric Power Plants    1,111.7 586.8  500.9 264.9  
Large hydroelectric power plant (HPP)   1,076.5 561.5 486.2 254.2  
HPP Mauá
(Consórcio Energético Cruzeiro do Sul)
COPEL GeT - 51%
Eletrosul - 49%
361.0 188.5 184.1 96.1 05.27.2047
HPP Baixo Iguaçu
(Consórcio Empreendedor Baixo Iguaçu)
COPEL GeT - 30%
Geração Céu Azul - 70%
350.2 172.4 105.1 51.7 12.03.2049
HPP Santa Clara
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 66.0 84.2 46.2 06.11.2040
HPP Fundão
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 62.1 84.1 43.5 06.11.2040
HPP Dona Francisca
(DFESA)
COPEL - 23,03%
Gerdau - 51,82%
Celesc - 23,03%
Statkraft - 2,12%
125.0 72.5 28.8 16.7 09.21.2037
Small hydroelectric power station (SHP)   35.2 25.3 14.7 10.7  
SHP Santa Clara I
(Elejor)
COPEL - 70%
Paineira Participações - 30%
3.6 2.8 2.5 2.0 12.19.2032
SHP Fundão I
(Elejor)
COPEL - 70%
Paineira Participações - 30%
2.5 2.1 1.7 1.5 12.19.2032
SHP Arturo Andreoli 2
(Foz do Chopim)
COPEL GeT - 35,77%
Silea Participações - 64,23%
29.1 20.4 10.4 7.3 08.15.2032
Thermal Power Plant   484.2 267.0  393.1 216.8  
TPP Araucária 1
(UEG Araucária)
COPEL - 20,3%
COPEL GeT - 60,9%
Petrobras - 18,8%
484.2 267.0 393.1 216.8 12.23.2029
Wind Power Plants   108.0 57.1  52.9 28.0  
Voltalia - São Miguel
do Gostoso (5 parques)
COPEL- 49%
Voltalia-51% 
108.0 57.1 52.9 28.0 03.26.2047
 Solar   2.3  1.1  -   
Solar Paraná 3
COPEL - 49%
2.3  -  1.1  -  09.15.2046
TOTAL    1,706.2 910.9 948.0 509.7  
1Since February 1, 2014, the plant’s operation has been under the responsibility of UEGA. The Araucária TPP does not have availability agreements and operates under the merchant model. Assured power pursuant to Ordinance SPE/MME 05/2021. The most recent data from SIGA/ANEEL indicate aAssured power of 267 MW.
2 Assured power updated by Ordinance No. 709/2022 of: HPP Mauá, Santa Clara, Fundão and Dona Francisca, effective from January/2023. 
3 Holding of 6 SCPs operating in the field of distributed generation (photovoltaic plants): Pharma Solar II, Pharma Solar III, Pharma Solar IV, in commercial operation, e Bandeirantes Solar I, Bandeirantes Solar II e Bandeirantes Solar III, in pre-operational.
 
 
Exhibit IV -OPERATIONAL DATA > TRANSMISSION
               
Subsidiary / SPC Contract Enterprise TL   APR ¹ (R$ milhões) Concession Expiration
Extension (km)2 Amount MVA
Copel GeT 060/20013 Several 2,129 33 12,440 527.9 01.01.2043
Copel GeT 075/20014 TL Bateias - Jaguariaiva 138 - - 17.6 08.17.2031
Copel GeT 006/2008 TL Bateias - Pilarzinho 32 - - 3.4 03.17.2038
Copel GeT 027/2009 TL Foz - Cascavel Oeste 117 - - 15.4 11.19.2039
Copel GeT 010/2010 TL Araraquara II — Taubaté 334 - - 41.9 10.06.2040
Copel GeT 015/2010 SE Cerquilho III - 1 300 6.7 10.06.2040
Copel GeT 022/2012 TL Foz do Chopim - Salto Osório
LT Londrina - Figueira
102 - - 7.5 08.27.2042
Copel GeT 002/2013 TL Assis — Paraguaçu Paulista II 83 1 150 11.8 02.25.2043
Copel GeT 005/2014 TL Bateias - Curitiba Norte 31 1 300 12.4 01.29.2044
Copel GeT 021/2014 TL Foz do Chopim - Realeza 52 1 300 12.5 09.05.2044
Copel GeT 022/2014 TL Assis – Londrina 122 - - 26.1 09.05.2044
Copel GeT 006/165 Lot E: TL Baixo Iguaçu - Realeza; TL Uberaba - Curitiba Centro; TL Curitiba Leste - Blumenau; SE Medianeira; SE Curitiba Centro; SE Andirá leste; Other Sections 255 4 900 148.9 04.07.2046
Costa Oeste
Copel Get - 100%
001/2012 TL Cascavel Norte - Cascavel Oeste
TL Cascavel Norte - Umuarama Sul
SE Umuarama Sul
159 1 300 18.3 01.12.2042
Marumbi
Copel GeT - 100%
008/2012 TL Curitiba - Curitiba Leste 29 1 672 26.2 05.10.2042
Uirapuru Transmissora
Copel GeT - 100%
002/20056 TL Ivaiporã - Londrina 122 - - 28.2 03.04.2035
Subtotal Copel GeT 7     3,705 43 15,362 904.8  
Caiuá Transmissora
Copel GeT - 49%
Elecnor - 51%
007/2012 TL Guaíra - Umuarama Sul
TL Cascavel Norte - Cascavel Oeste
SE Santa Quitéria / SE Cascavel Norte
142 2 700 15.8 05.10.2042
Integração Maranhense
Copel GeT - 49%
Elecnor - 51%
011/2012 TL Açailandia - Miranda II 365 - - 23.7 05.10.2042
Matrinchã
Copel GeT - 49%
State Grid - 51%
012/2012 TL Paranaíta - Ribeirãozinho 2,033 4 800 128.7 05.10.2042
Guaraciaba
Copel GeT - 49%
State Grid - 51%
013/2012 TL Ribeirãozinho - Marimbondo 930 1 - 64.1 05.10.2042
Paranaíba
Copel GeT - 24,5%
Furnas - 24,5%
State Grid - 51%
007/2012 TL Barreiras II - Pirapora II 967 - - 42.8 05.02.2043
Cantareira
Copel GeT - 49%
Elecnor - 51%
19/2014 TL Estreito - Fernão Dias 656 - - 65.5 09.05.2044
Mata de Santa Genebra
Copel GeT - 50,1%
Furnas - 49,9%
001/14 TL Araraquara II - Bateias 887 1 3,600 150.4 05.14.2044
Subtotal SPCs 8     5,980 8 5,100 490.9  
Total     9,685 51 20,462 1,395.7  

1 Proportional to Copel's interest in the project. Values referring to the 2022/2023 cycle according to REH 3,067/2022, without considering the adjustment portion (PA). It considers assets that came into operation until 31-mar-2023.
² Considers double circuit sections (circuits that share the same transmission tower).
³ Contract renewed according to Law 12,783/13. The O&M portion is part of the RBSE, under the terms of the Law. It will be received until the end of the concession (Jan/2043). The value of the APR for the 2022-2023 cycle, excluding the RBSE, according to REH 3,067/2022, is R$128.7 million. This value refers to the additional APR from reinforcements and improvements, in effect when REH 3,067/2022 was published. 
4 As of 10.31.2018, the APR was reduced by 50%.
5 The construction of 38 km of sectioning lines was foreseen in the implementation of the Andirá Leste and Medianeira SEs, 2 km of which for Contract 060/2001 and 36 km for LTs that do not belong to Copel GeT, which, despite being included in the APR, in reason for the investment made, will not be added to Copel's assets.
6 As of 07/09/2021, the APR was reduced by 50%.
7 Consolidated Result.
8 Equity Income.

 
 
Exhibit IV -OPERATIONAL DATA > DISTRIBUTION
OPERATIONAL DATA            
             
Number of Consumers Locations served Cities served Voltage Number of Substations MVA Km of lines
5,011,555 1,068 395 13,8 kV - - 111,695
34,5 kV 236 1,667 89,719
69 kV 36 2,477 767
138 kV 117 7,537 6,712
        389 11,686 208,893
             
Consumer-to-employee ratio DIS 2018 2019 2020 2021 2022 Mar-23

Captive Consumers 
4,637,804 4,713,240 4,835,852 4,926,608 5,011,555 5,033,019
Copel Dis employees 5,364 4,964 4,641 4,430 4,257 4,246
Consum/Emp 865 949 1,042 1,112 1,177 1,185
             
QUALITY OF SUPPLY            
             
  Jan - Mar DEC ¹
(hours)
FEC ²
(outages) 
     
  2019 9.11 6.02      
  2020 7.83 5.61      
  2021 7.20 4.76      
  2022 7.98 5.29      
  2023* 8.00 5.44      
¹  DEC measured in hours and hundredths of an hour
²  FEC expressed in number of interruptions and hundredths of a number of interruptions year to date
* Values of the last 12 months
     
Period Technical Loss Non-Technical Loss Total loss
Regulatory (1)  Real (2) Regulatory (3)  Calculated (4) Regulatory (5)  Total (6)
Mar-19 6.05% 5.92% 4.70% 3.91% 8.10% 7.76%
Mar-20 6.05% 5.98% 4.70% 2.80% 8.14% 7.29%
Mar-21 6.05% 6.00% 4.70% 4.37% 8.12% 7.97%
Mar-22 5.79% 5.77% 4.47% 4.13% 7.68% 7.54%
Mar-23 5.79% 5.69% 4.47% 5.37% 7.57% 7.93%
(1) Percentage established in the tariff review;
(2) Technical loss calculated and reported monthly to Aneel;
(3) Percentage established in the tariff review;
(4) Difference between reported total losses and technical losses calculated as a percentage established in the review and the total injected energy, also reported monthly to Aneel;
(5) (Regulatory percentage of PNT x informed BT Market + technical losses calculated as a percentage established in the review and the total energy injected) / Injected energy;
(6) Total loss on injected energy.
NOTE: In the calculation of the distributor's total losses, energy losses inherent to the electric power system (technical losses), commercial losses (mainly due to fraud, theft) and differences related to the shift in the billing schedule and the effects of the portion of mini and micro generation distributed in the Company's network
 
 

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 7, 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.