Try our mobile app

Published: 2023-08-15 12:36:22 ET
<<<  go to ELP company page
6-K 1 elppr2q23_6k.htm FORM 6-K

 

 
 

 

2Q23 Highlights

 
 

Adjusted EBITDA of BRL 1.3 billion in 2Q23, BRL 2.9 billion in 1H23 and Reported net income of BRL 308 million in 2Q23

   
 

everage of 2.5x EBITDA and operating cash generation of BRL 1.5 billion in 2Q23 (+3.1% vs. 2Q22)

   
 

Copel Distribuição Tariff Adjustment - Average Effect 10.50% as of June 24, 2023

   
 

Readjustment of RAPs for the 23/24 cycle to BRL 1.56 billion as of July 1, 2023

   
 

Copel Distribuição's regulatory efficiency of 16.4% adjusted EBITDA LTM

 

 

Results Webcast

August, 15, 2023 | 14h BRT/1:00p.m. EST

 

Access Link

 

 

RESULTS | 2Q231 
 

 

List of contents

1.   Consolidated Results 3
1.1 EBITDA 3
1.2 Operating Revenue 4
1.3 Operational Costs and Expenses 5
1.3.1 Provision for allocation of PIS and Cofins credits 6
1.4 Equity in Earnings of Subsidiaries 7
1.5 Financial Results 7
1.6 Consolidated Net Income 7
1.7 Debt 7
2. Investment 9
2.1 Investment Policy 9
2.2 Investment Program 9
3.   Copel Geração e Transmissão 10
3.1   Financial Performance 10
3.1.1 IFRS effect in the Transmission segment 11
3.2   Operacional Performance 12
3.2.1 Generation 12
3.2.2 Hydro and Wind Generation 12
3.2.3 Thermal Generation 13

 

3.3 Transmission 14
3.3.1 RBSE Reprofiling 14
4. Copel Distribuição 15
4.1 Financial Performance 15
4.1.1 Regulatory Efficiency 16
4.2   Operational Performance 16
4.2.1 Grid Market (TUSD) 16
4.2.2 Captive Market 17
4.2.3 Concession Agreement 17
4.2.4 Investment and Operational Data 18
5.   Copel Mercado Livre 20
5.1   Financial Performance 20
5.2   Operational Performance 21
6. ESG Performance 22
6.1 Copel pioneers in ESG in the sector 22
6.2 Recent Highlights 22
6.3 Indicators 23
6.4 Ratings, Rankings, and Indexes 23
7. Other highlights 24

List oh Exhibits

 

RESULTS | 2Q232 
 

 

 

1. Consolidated

Results

The accumulated in the first half, compared to the same period of 2022.

1.1 EBITDA

Adjusted EBITDA (excluding non-recurring items) reached R$1,279.8 million, 14.7% lower than the R$1,499.5 million recorded in 2Q22, mainly reflecting the lower remuneration on transmission assets, partially offset, for the better result of Copel da Distribuição, for the better performance of existing wind farms and for the start-up of new generation assets (wind farms Jandaíra, Aventura and SRMN). Disregarding the equity result, Adjusted EBITDA decreased by 6.5% in 2Q23 compared to 2Q22.

The main factors explaining the result are:

(i)        decrease of R$135.7 million in equity income and a 35.8% decrease (-R$118.5 million) in Copel GeT's electricity network availability revenue, mainly due to the lower inflation in the period (IPCA of 0.76% in 2Q23 against 2.22% in 2Q22) affecting the remuneration of transmission contract assets and the registration of R$ 30.4 million (gain for efficiency) in the remuneration of subsidiaries Costa Oeste and Marumbi in 2Q22, through the tariff review process; and

(ii)       an increase of R$24.0 million in provisions and reversals (in recurring terms), mainly due to the provision of R$16.8 million related to regulatory litigation within the scope of Copel GeT involving the calculation methodology of the Mechanism of Compensation of Surpluses and Deficits (MCSD).

These events were partially offset, mainly:

(i)by the better performance of Copel Distribuição (adjusted EBITDA of R$438.0 million in 2Q23, against R$337.1 million in 2Q22), mainly due to the growth of 2.0% of the wire market in the period (considering compensated energy from Distributed Mini and Micro Generation – MMGD) and the tariff readjustment, which had an average effect of 16.5% on the tariffs for the use of the distribution system (TUSD); and
(ii)the better result of the wind generation assets, mainly explained by (a) the generation of the Aventura and Santa Rosa & Mundo Novo Complexes acquired on January 30; (b) the commercial start-up of the Jandaíra Complex in October 2022; and (c) for the better performance of the wind complexes operated by the company (+R$ 4.2 million of adjusted EBITDA), due to the higher generation in the period (475 GWh in 2Q23 against 437 GWh in 2Q22, net of losses and differences); and (iii) the increase in Copel Mercado Livre's results, with an increase of R$11.3 million in adjusted EBITDA, essentially justified by the better sales margin.

Adjusted Consolidated EBITDA

 

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

RESULTS | 2Q233 
 

 

In 2Q23, the following non-recurring items were recorded: (i) impairment of generation assets in the amount of R$149.1 million, essentially related to UEGA; and (ii) R$22.1 million referring to the fair value (mark-to-market) of Copel Mercado Livre's energy purchase and sale contracts, amount determined by the difference between the contracted price and the future market price estimated by the Company.

Considering the accumulated for the semester, adjusted EBITDA reached R$2,897.6 million, an amount 2.1% lower than the R$2,960.9 million recorded in 1H22, mainly justified by the lower remuneration on transmission contract assets belonging to Copel GeT and joint ventures, partially offset by the better result of Copel Distribuição.

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 BRL 5,359.7 million in 2Q23, a 1.9% increase compared to the BRL 5,258.6 million recorded in 2Q22. This result mainly reflects:

(i)       increase of R$251.7 million in “use of the main distribution and transmission grid” revenue, mainly due to the June 2022 tariff readjustment by Copel Distribuição, with an average effect of a 16.5% increase in usage tariffs of the distribution system (TUSD), and the 2.0% growth in Copel Distribuição's billed wire market, partially offset by the lower remuneration of transmission assets, due to the lower IPCA in the period (0.76% in 2Q23 compared to 2 .22% in 2Q22);

(ii)increase of R$56.7 million in construction revenue, essentially due to the increase in the volume of works related to the “Transformation” program, which includes investments aimed at improving and modernizing infrastructure and improving customer service;

(iii)    growth of R$7.9 million in the result of sectorial financial assets and liabilities (CVA), as a result of the increase in energy costs, charges and other financial components; and

(iv)increase of R$ 5.9 million in the “other operating revenues” line, basically due to the increase in revenues from leasing and rentals by the distributor, with emphasis on the greater volume of sharing of poles/fixing points and the Contractual readjustment by the General Market Price Index - IGP-M.

These increases were partially offset by:

(i)reduction of R$85.3 million in electricity sales to distributors, mainly due to the lower volume of energy sold in bilateral contracts by Copel Mercado Livre and the lower margin of Elejor with energy sales in the comparison between periods;
(ii)reduction of R$37.1 million in electricity sales to final customers, mainly due to the negative tariff adjustment of 9.58% applied to the Energy Tariff (TE) component at Copel Distribuição in June 2022, partially offset by the 0.9% growth in the distributor's billed captive market, which considers offset energy from Mini and Micro Distributed Generation – MMGD; and
(iii)decrease of R$71.8 million in Distribution of piped gas revenue, basically due to the lower tariff applied to consumers in the comparison between periods and the reduction in the volume of gas distributed to the captive market.

 

RESULTS | 2Q234 
 

In the first half, net operating revenue totaled BRL 10,890.4 million, an increase of 0.4% compared to the BRL 10,846.3 million recorded in the same period of 2022, with emphasis on the following variations: (i) increase in R$485.0 million (+20.5%) in “use of the main distribution and transmission grid” revenue; (ii) increase of R$79.9 million (+39.4%) in the item “other operating revenues”; (iii) reduction of R$267.1 million (-6.7%) in electricity sales to final customers; and (iv) decrease of R$194.3 million (-10.0%) in revenue from electricity sales to distributors.

1.3 Operational Costs and Expenses

In 2Q23, operating costs and expenses totaled R$4,681.5 million, an increase of R$9.7% compared to the R$4,268.5 million recorded in the same period of 2022 (disregarding the effects of R$810.6 million related to the provision of PIS/COFINS credits), mainly due to:

(i)increase of R$ 179.3 million in the line “charge of the main distribution and transmission grid”, mainly explained by higher costs of transporting the basic network and charge for reserve energy (EER);
(ii)growth of R$165.0 million in the line “provisions and reversals” (provision of R$224.9 million in 2Q23 compared to provision of R$59.9 million in 2Q22), mainly due to the negative effect of R$ 150.4 million related to the impairment complement of UEG Araucária and the increase of R$ 23.2 million in provisions for litigation, mainly due to regulatory litigation with a provision of R$ 16.8 million involving the calculation methodology the Surplus and Deficit Compensation Mechanism (MCSD);
(iii)increase of 29.1% (+R$ 67.8 million) in expenses with “personnel and management”, mainly due to the higher provision related to the performance bonus - PPD and profit sharing - PLR (+R$ 54.5 million). Neutralizing the effects of PPD and PLR provisions and reversals and the reversal associated with the voluntary dismissal program (PDI), there is a 2.0% increase in the quarterly comparison, despite the 7.19% salary adjustment applied through collective agreement ACT 2022/2024. Considering the accumulated inflation measured by the National Consumer Price Index – INPC of 3.00% between 2Q22 and 2Q23, there was a reduction in real terms of 1.0%. It is also worth noting that, in 2Q22, the provision for the allocation of PIS and COFINS credits, described in item 1.3.1, significantly impacted the variation in the “personnel and management” line, through the reversal of R$ 7.9 million in PPD and PLR; and

(iv)an increase of R$38.9 million in third-party services, mainly due to the increase in maintenance costs for the electrical system and installations for generation assets, reflecting the acquisition of the Aventura and Santa Rosa & Mundo Novo Wind Complexes, and higher expenses by the distributor with maintenance of the electrical system and customer service.

These increases were partially offset by: (i) a decrease of R$40.8 million in electricity purchased for resale (-2.1%) due to an improved hydrological scenario and lower dollar variation on energy purchased from Itaipu; (ii) a decrease of R$64.6 million (-25.7%) in expenses with “natural gas and supplies for the gas business”, mainly due to the lower sales volume to consumers in the captive market and the acquisition natural gas at a lower cost due to exchange rate fluctuations and oil prices; (iii) decrease of R$16.6 million (-11.5%) in other operating costs and expenses, mainly due to lower financial compensation for the use of water resources (-R$10.0 million) and the positive effect of the remeasurement of the fair value of the indemnifiable asset of the concession of the HPP GPS and HPP

 

RESULTS | 2Q235 
 

 

Mourão I plants in 2Q22; and (iv) a decrease of R$6.1 million (-22.8%) in material costs, mainly due to the reduction in fuel expenses.

Expenses with PMSO, excluding provisions and reversals, increased by 12.7% compared to the same period of the previous year, basically explained by the increase of R$ 54.5 million in the higher provision related to the performance bonus (PPD) and profit sharing (PLR) and higher expenses with third-party services, as explained below.

Headcount Evolution

In the first six months, total operating costs and expenses reached R$9,102.0 million, 5.3% less than the R$9,609.2 million recorded in the same period of 2022. Without considering the impact of the provision for the allocation of PIS and COFINS credit in 1H22 (an increase of R$810.6 million), operating costs and expenses would have increased by 3.4% in the comparison between periods.

1.3.1 Provision for allocation of PIS and Cofins credits

In 2Q22, Copel Distribuição, with the support of its legal advisors, recognized the “provision for allocation of PIS and COFINS credits” account to record the accounting impacts of Federal Law No. 14,385/2022, of June 27, 2022 (“Law”), which negatively affected the Company's Net Income in that quarter, in the approximate amount of R$1.2 billion, with no cash effect.

The Law, despite the lack of regulation, governs the allocation of tax amounts that were required to be paid in excess by public electricity distribution service providers in the country, due to the collection of PIS/COFINS on ICMS, recognized by the judiciary as undue.

More details can be found in Explanatory Note 12.2.1 of the Company's quarterly information form for June 30, 2023.

RESULTS | 2Q236 
 

1.4 Equity in Earnings of Subsidiaries

The equity result of joint ventures and other Copel affiliates was 65.1% lower than that recorded in the same period of the previous year (R$ 72.7 million, compared to R$ 208.4 million recorded in 1Q22), in due to the lower remuneration on transmission assets, basically justified by the lower IPCA in the period (0.76% in 2Q23 against 2.22% in 2Q22). More details can be seen in Annex I.

1.5 Financial Results

In 2Q23, the financial result was negative by R$243.5 million, against a negative R$267.4 million recorded in 2Q22, representing a better result when comparing periods. Financial income showed an increase of R$42.4 million, reflecting, above all, the increase of R$46.9 million related to the adjustment to present value on accounts payable linked to the concession and the increase of R$36.0 million in the receipt of fines for arrears within the distribution company, partially offset, mainly, by the reduction of R$ 27.2 million in arrears on energy bills and by the decrease of R$ 22.9 million in the result of remuneration of regulatory assets and liabilities . Financial expenses increased by R$18.4 million, essentially due to the higher monetary variation and debt charges due to the higher balance on loans and financing (R$16.3 billion vs. R$12.9 billion in 2Q22) and the monetary restatement of litigation (+R$ 35.6 million), especially on the provision for the allocation of PIS/COFINS credits.

 

1.6 Consolidated Net Income

In 2Q23, Copel recorded a net profit of R$307.7 million against a net loss of R$522.4 million recorded in 2Q22. It is worth mentioning that the 2Q22 result had the impact of Law 14,385/2022 with the provision for the allocation of PIS and COFINS credits and a net effect of R$ 1,202.5 million on the quarter's result. Disregarding this effect, net income in 2Q22 would be R$680.1 million.

In addition to the items already mentioned, it is worth mentioning the increase of R$ 36.1 million (+11.2%) 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 the first half of the year, net income in 1H23 was R$943.2 million, compared to R$147.4 million in the first half of 2022.

1.7 Debt

Copel's total consolidated debt amounted to R$16,307.7 million on June 30, 2023, a variation of 30.9% in relation to the amount recorded on December 31, 2022, of R$12,454.2 million.

At the end of 2Q23, the Company's gross debt represented 74.1% of consolidated shareholders' equity, which was R$ 22,101.9 million.

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

 

RESULTS | 2Q237 
 

Debt by Subsidiary

 

Adjusted Net Debt/EBITDA Adjusted

Debt Indexers Average cost: 9.52%

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

Weighted Average Cost and Average term to maturity

 

RESULTS | 2Q238 
 

 

 
2. Investment
 

2.1 Investment Policy

In March 2021, the Board of Directors approved the Company's Investment Policy. Said Policy was subject to 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 the strategic guidelines for sustainable growth, generation of value for shareholders and the perpetuity of our energy business.

The Policy establishes the criteria for selecting, prioritizing, evaluating, approving and monitoring investments. Among the various aspects, the Policy segregates investment opportunities into 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 is R$ 2,272.3 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, with emphasis on the continuity of the execution of the Paraná Triphasic and Smart Electric Network programs (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.

In 2Q23, R$549.0 million were invested, of which R$478.4 million (87.1%) were allocated to Copel Distribuição, R$69.6 million (12.7%) to Copel Geração e Transmissão, R$ 0.6 million (>0.1%) at Copel Holding and R$0.4 million at Copel Comercialização (<0.1%). In the accumulated result for the year, the amount invested was R$ 1,094.9 million, of which R$ 955.5 (87.3%) in Copel Distribuição, R$137.4 million (12.5%) in Copel Geração e Transmissão, R$1.1 million (0.1%) in Copel Holding and R$0.9 million (<0.1%) at Copel Comercialização.

1 Includes the "Transformação" program comprising the Paraná Trifásico, Rede Elétrica Inteligente and Confiabilidade Total.

2 Includes modernization of the GOC (Generation Operations Center), investments in substations/transmission lines and other projects.

3 Other Participations: includes Complexo Bandeirantes, SPE Voltália and Innovation Startup.

4 Does not include acquisition of Aventura Wind Complex and SRMN.

RESULTS | 2Q239 
 

3.                 Copel Geração e
     Transmissão

(Consolidated Results)

3.1    Financial Performance

Copel GeT presented adjusted EBITDA, excluding non-recurring effects, of R$755.5 million in 2Q23, a decrease of 28.2% compared to R$1,052.9 million in 2Q22. In the accumulated result for the year, adjusted EBITDA decreased by 14.0%, with a result in the half of R$ 1,758.5 million compared to R$ 2,044.5 million in the same period of the previous year.

This result mainly reflects:

(i)decrease of R$ 118.5 million in electricity network availability revenue (TUST) and R$ 135.2 million in equity income, mainly explained by the reduction in remuneration on transmission assets, due to the lower variation in the IPCA in the period (0.76% in 2Q23 against 2.22% in 2Q22) and the recording of R$ 30.4 million (efficiency gain) in the remuneration of subsidiaries Costa Oeste and Marumbi in 2Q22, through the tariff review process;
(ii)recording in a provision of R$ 16.8 million related to regulatory litigation within the scope of Copel GeT involving the methodology for calculating the Surplus and Deficit Compensation Mechanism (MCSD);

 

Partially offset by:

 

(i)addition of R$34.8 million to the result with the incorporation of new wind farms, with the commercial start-up of the Jandaíra Complex in October 2022 and the acquisition of the Aventura and Santa Rosa & Mundo Novo on January 30, 2023;
(ii)increase of R$4.2 million in the result of other wind complexes operated by the Company due to higher generation (475 GWh in 2Q23 against 437 GWh in 2Q22, net of losses and differences).

Expenses with PMSO, excluding provisions and reversals, increased by 10.7%, influenced mainly by: (i) the 40.2% increase in expenses with “third-party services”, reflecting the increase in costs with maintenance of facilities and the electrical system generated by the acquisition of the Aventura and Santa Rosa & Mundo Novo Wind Complexes; (ii) 28.4% growth in “Personnel and management” costs due to the impact of the provision for PIS/COFINS in 2Q22, which significantly reduced Profit Sharing (PLR) and Performance Bonus (PPD); partially offset by (iii) the 24.4% reduction in “Other operating costs and expenses”, mainly due to lower costs with the payment of financial compensation for the use of water resources (R$ 23.7 million in 2Q23 against R$ 32, 6 million 2Q22), due to lower hydro generation, and the fair value revaluation of HPP GPS and HPP Mourão I by R$ 26.4 million in 2Q22.

 

RESULTS | 2Q2310 
 

Neutralizing the effects of provisions related to profit sharing (PLR) and performance bonus (PPD) and provisions and reversals associated with the incentive resignation program (PDI), there is an increase of 3.6% in the quarterly comparison despite the readjustment salary of 7.19% applied through collective agreement ACT 2022/2024. Considering the accumulated inflation measured by the National Consumer Price Index - INPC, of 3.0% between 2Q22 and 2Q23, there was an increase in real terms of 0.6%.

Regarding the non-recurring item, in 2Q23 an impairment of generation assets was recorded in the amount of R$ 149.4 million, explained essentially by the provision of R$ 150.4 million related to the reduction in the expected dispatch from UEGA.

Within the scope of transmission assets, item 3.1.1 presents the regulatory accounting of income for purposes of verifying the IFRS (International Financial Reporting Standards) effect.

Copel GeT recorded net income of R$79.7 million in 2Q23, a decrease of 84.2% compared to 2Q23. In the accumulated, net income increased from R$967.0 million in 1H22 to R$492.7 million in 1H23. This result mainly reflects, in addition to the items already discussed, the 11.6% increase in depreciation due to the entry of new generation assets and the increase in financial expenses, due to the higher debt stock (R$ 290.6 million in 2Q23 against BRL 259.9 million in 2Q22).

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 | 2Q2311 
 
 
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.

 

3.2.2 Hydro and Wind Generation

The energy generation of Copel Geração e Transmissão S.A. and its wind farms in 1H23 was 10,761 GWh, against 3,626 GWh in 1H22 (9,522 GWh in 1H22). 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 Wind Complexes Aventura and Santa Rosa & Mundo Novo (SRMN).

In the second quarter of 2023, Copel Geração e Transmissão (including energy from UHE Foz do Areia – FDA and PCH Bela Vista – BVE, but excluding UTE Araucária) sold 3,953 GWh of electricity, a reduction of 7.1% , mainly due to lower energy sales to Copel Mercado Livre and in the short-term market.

RESULTS | 2Q2312 
 

For wind farms, total electricity sold in 2Q23 was 1,012 GWh, an increase of 41.7%, influenced by the generation of Copel's wind farms in the quarter, the commercial start-up of Jandaíra and the acquisition of Wind Complexes Aventura and SRMN, which became part of 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 2Q23, 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 22.8 GWh in 2Q23.

 

 

 

 

 

 

 

 

RESULTS | 2Q2313 
 

3.3 Transmission

Copel has more than 9.6 thousand km of transmission lines in eight 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 42.3% of the annual permitted revenue (APR) 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 2023-2024 cycle were readjusted by the IPCA. 

Note:

Economic component: future values based on the 2023-2024 cycle (according to REH 3.216/2023 of 06/30/2023)

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 2023-2024 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 | 2Q2314 
 
4. Copel Distribuição
4.1 Financial Performance

Copel Distribuição's EBITDA in 2Q23 was R$438.0 million and was not affected by non-recurring events. Excluding the impact of the provision for the allocation of PIS/COFINS credits and other non-recurring items that affected 2Q22, EBITDA on a comparable basis increased 29.9%, mainly due to the tariff adjustment in June 2022, with an average effect a 16.5% increase in the Tariffs for the Use of the Distribution System (TUSD) and the 2.0% growth in the billed grid market, which considers offset energy from Distributed Mini and Micro Generation – MMGD. Year-to-date, adjusted EBITDA increased by 30.5%.

Manageable costs, excluding provisions and reversals, increased 19.9% compared to 2Q22, mainly as a result of: (i) 31.4% increase in personnel, due to the effects of the provision for PIS/COFINS in 2Q22 which significantly reduced PLR and PPD in that period; (ii) 15.0% from third-party services, due to higher expenses with maintenance of the electrical system, maintenance of installations and customer service; and (iii) 36.7% with other operating costs and expenses, related to the deactivation of assets; partially offset by the 23.2% reduction in material expenses, mainly due to the reduction in fuel expenses.

The personnel and management account, excluding the effects of indemnities of the Collective Bargaining Agreement, provisions for profit sharing (PLR) and performance bonuses (PPD), and provision for indemnity for incentivized dismissals (PDI), recorded an increase of 0.6%, below the 7.19% salary adjustment that took place in January/23.

Considering the accumulated inflation measured by the National Consumer Price Index - INPC, of 3.0% between 2Q22 and 2Q23, the cost line with personnel and management registered a reduction in real terms of 2.4%, mainly due to the reduction of 70 employees between periods.

The following table presents the main indicators of Copel Distribuição:

 

 

 

 

RESULTS | 2Q2315 
 

In 2Q23, we also highlight:

(i)the 43.4% 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) and the 2.0% growth in the billed grid market. Also contributing to this growth was the 4.9% 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 1.9% decrease in electricity sales to final customers, due to the average effect of a 9.58% reduction in the Energy Tariff (TE) component in the company's 2022 tariff readjustment, partially offset by the increase of 0.9% in the captive market billed in the quarter;
(iii)the 9.6% decrease in revenue from electricity sales to distributors, due to the reduction in revenue from MVE contracts;
(iv)the 34.3% increase in costs with charges of main transmission grid, due to the increase in charges for the use of the basic grid, by 34.3%; reserve energy charges, at 69.8%; and charges for transporting power from Itaipu, at 52.9%;
(v)the 34.7% 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; and
(vi)PECLD, with a reduction of 1.7%.

Copel Distribuição's net income was R$161.5 million in 2Q23 and R$301.2 million in the year.

4.1.1 Regulatory Efficiency

Copel Distribuição recorded adjusted EBITDA of R$1,884.3 million in the last 12 months, an amount 16.4% above regulatory EBITDA, equivalent to an efficiency of R$265.1 million.

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

 

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, had a 4.1% increase in electricity consumption in the 2Q23 compared to the same period of the previous year and 1.5% year-to-date. The billed grid market, which considers offset energy from Distributed Mini and Micro Generation – MMGD, increased 2.0% in the quarter and dropped 0.6% in the year, considering the Availability Cost. The volume of offset energy, which is the excess generation of MMGD compensated for in billing, grew 70.8% in the quarter, with emphasis on growth in the Residential (80.9%), Rural (94.4%), Commercial classes (54.8%) and Industrial (47.5%). The number of consumers subscribing to the MMGD reached 277,977 in June 2023, an amount 74.4% higher than June 2022.

RESULTS | 2Q2316 
 

 

The 2Q23 result is due to the consumption of electricity by the following classes:

i)Residential with an increase of 8.8%, mainly due to the increase of 1.9% in the number of consumers and the increase in average consumption in the period, from 158.51 kWh/month to 169.5 kWh/month, due to the increase in temperature;
ii)Commercial, with an increase of 8.7%, mainly due to the 15.6% growth in consumption in Wholesale Trade, except for vehicles, which accounted for 18.1% in consumption by this class, the increase in consumption with food in 11.3%, representing 6.1% of the consumption of the class, and Retail Trade in 7.5%, representing 29.7% of the consumption of the class, partially offset by the reduction of 2.0 % of consumption in Telecommunications, representing 4.9% of the class;
iii)Other classes, with an increase of 3.8%, mainly due to the growth of the Public Power (9.95%) and Public Service (4.02%) classes;
iv)Rural, with an increase of 0.5%, mainly due to the growth in consumption with Fishing and Aquaculture by 7.6%, representing 5.1% in the consumption of the class, and the increase in consumption with Agriculture, Livestock and Related Services by 0.4%, representing 88.1% of the class's consumption, partially offset by the reduction in consumption with Electricity, gas and other utilities by 1.6%, representing 5.0% in consumption from class; and
v)Industrial, with an increase of 0.1%, mainly due to the 7.1% increase in the consumption of Manufacturing of Food Products, representing 37.8% of the consumption of the class, partially offset by the reduction in consumption of Manufacture of Wood Products by 11.5%, representing 7.6% of the consumption of the class, and by the reduction in consumption of Manufacture of cellulose, paper and paper products by 11.5%, representing 11. 9% of the class.

4.2.2 Captive Market

The captive market showed an increase of 4.6% in electricity consumption in the second quarter of 2023 and 0.5% for the year. The billed captive market, which considers MMGD offset energy, increased by 0.9% in the second quarter of 2023 and dropped by 3.0% in the year.

The following graphs show the electricity consumed by class up to June 2023:

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

RESULTS | 2Q2317 
 

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 calculated in june 2023 was 7.9 hours. For FEC, the result in the same period was 5.4 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:

·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.
·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 June 2023, 511 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 June 2023, the project had completed 80.5% 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 June 2023, the extension of compact and protected grid installed was 24,676 km (20,207 km in June 2022), an increase of 4,469 km, or 22.12%, 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

RESULTS | 2Q2318 
 

end of June 2023, the the extension of isolated secondary distribution grid installed was 22,391 km (21,349 km in June 2022), an increase of 1,042 km, or 4.88%, 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 electrical energy distribution activity and occur due to its dissipation during the transport process, voltage transformation and measurement due to the laws of physics. Historically, the Company's Technical Losses have maintained percentages close to or below the regulatory target. At the end of June 2023, Technical Losses for the last 12 months were 2,052 GWh, compared to 2,029 GWh for the same period of the previous year. Non-Technical Losses, calculated by the difference between total and technical losses, originate mainly from theft (illegal connection, direct grid diversion), fraud (meter tampering 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. At the end of June 2023, Non-Technical Losses for the last 12 months were 645 GWh, compared to 665 GWh in the same period of the previous year. Total losses, at the end of June 2023, accumulated in 12 months 2,697 GWh, compared to 2,694 GWh in the same period of the previous year. In terms of classification, Total Losses were made up of 76% Technical Losses and 24% Non-Technical Losses.

GWh - 12 Months jun/19 jun/20* jun/21 jun/22 jun/23
Injected Energy 33,121 32,186 33,996 35,063 35,459
Distribuition losses 2,632 2,263 2,693 2,694 2,697
Technical losses 2,003 1,946 2,056 2,029 2,052
Non-Technical losses 630 317 637 665 645

* The losses reflect the difference between the measured load and the billed market and, with the onset of the Covid-19 Pandemic, the load in 2020 suffered a rapid retraction, but the market did not respond at the same speed, due to the mismatch between the measurement schedule and consumers billing schedule, reducing the volume of losses in this period.

 

The tariff transfer of the efficient levels of losses is foreseen in the concession contracts and these losses are considered in the costs with the purchase of energy up to the regulatory limit stipulated by ANEEL. Despite the total losses having percentages slightly above the regulatory one, the methodology for regulatory calculation uses the billed market and within this methodology, no loss glosses were calculated for Copel Distribuição in the annual tariff readjustment cycles of 2022 and 2023.

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 | 2Q2319 
 
5.         Copel Mercado
Livre
5.1    Financial Performance

In 2Q23, Copel Mercado Livre presented adjusted EBITDA of R$32.4 million, an amount 53.3% higher than the R$21.2 million recorded in 2Q22, mainly reflecting the increase in the commercialization margin. Year-to-date, adjusted EBITDA increased 90.5%, with a result of R$ 82.9 million in the half compared to R$ 43.5 million in the period in the previous year, under the same effect of the quarter.

In the quarter, the main adjustment between 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 - a result, mainly, of the execution of contracts that left the base and the increase in the default sensitivity given by the credit risk rate.

Manageable costs increased by 34.7% in 2Q23 compared to 2Q22, mainly impacted by the 30.8% increase in the cost of “Personnel and administrators” due to the reflection of the provision for PIS/COFINS in 2Q22, which significantly reduced the PLR and PPD in that period and the 126.0% increase in “Third-party services” due to technology infrastructure costs for customer service, legal publications and participation in auctions.

Excluding the effects of PLR and PPD, the personnel account decreased by 0.5% in 2Q23 compared to 2Q22, below the 7.19% salary adjustment that took place in January/23. In the accumulated result for the year, personnel costs increased 27.9% compared to 1H22 due to the indemnity for the cessation of payment related to the additional third as a Vacation Bonus that occurred in January/23.

Net income in 2Q23 was R$17.3 million (down R$5.1 million from R$22.4 million in 2Q22). This result is due to the mark-to-market variation (in 2Q23 it was negative by R$22.1 million, while in 2Q22 it was positive by R$4.4 million). In the accumulated, net income went from R$ 27.1 million in 1H22 to R$ 87.8 million in 1H23 due to the higher sales margin between the periods.

 

RESULTS | 2Q2320 
 
5.1Operational Performance

 

Copel was a pioneer in creating an energy trader and the first to sell energy to free consumers, 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 energy volume marketed in the free contracting environment, offering more savings and peace of mind for 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 June 2023, the Company registered 1,719 clients/contracts, an increase of 2.4% compared to the same period of the previous year. The amount of energy sold reached 5,304 GWh sold in 2Q23, a decrease of 11.5% compared to 2Q22. The graph below shows the evolution of Copel Mercado Livre in terms of the amount of GWh sold and the number of final consumers.

 

 

 

 

 

 

 

 

 

 

RESULTS | 2Q2321 
 

 

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

§Publication of the Stakeholder Engagement Policy;
§Publication of the Biodiversity Policy;
§Formalized the Brazilian Business Commitment to Biodiversity with the Brazilian Business Council for Sustainable Development (CEBDS);Copel signed in May 2022 the Letter of Commitment to the Adoption and Implementation of Metrics of Stakeholder Capitalism.

Environmental

§It has a Copel 2030 Neutrality Plan, approved by the Board of Directors: focusing on science-based goals (SBTi), with the purpose of neutralizing the Emission of Greenhouse Effect Gases (GHG) of Scope 1, for the assets that Copel owns operational control (according to the concept established in the GHG Protocol methodology) by 2030;
§Net Zero Ambition Movement – 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 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: 30% of PPD;
§Listed under B3 Governance Level 2.

Priority SDG of the Brazilian Electricity Sector

 

RESULTS | 2Q2322 
 

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
B 2022
yes 2023
   
Low Risk 2023
A 2023

 

 

RESULTS | 2Q2323 
 

 

 

7. Other highlights

Conversion into Corporation – Public Offering of Shares

According to Material Fact 06/22 of November 21, 2022, the State of Paraná, the Company's controlling shareholder, expressed its intention to convert Copel into a diluted-capital company, with no controlling shareholder (corporation), through a public offering for secondary distribution of common shares and/or share deposit certificates (units) issued by the Company. On July 26, 2023, Copel submitted to the Brazilian Securities and Exchange Commission a request for automatic registration of public offering for primary and secondary distribution of, initially, 549,171,000 common shares issued by the Company, all registered, book-entry with no par value, free and clear of any liens or encumbrances. On August 11, 2023, the offering was settled at the price of R$7.85 per share, amounting to R$ 4,530.6 million, distributed as follows:

(i) primary distribution of 229,886,000 shares issued by the Company, totaling R$1,896.6 million; and (ii) secondary distribution of 319,285,000 shares sold by the State of Paraná, totaling R$2,634.1 million.

The offering was carried out in Brazil, in the over-the-counter market, targeted at investors in general, pursuant to CVM Resolution 160, with efforts to place the Shares abroad.

Pursuant to article 51 of CVM Resolution 160, the offering may be increased by an additional lot equivalent to 15% of the total shares initially offered, that is, up to 82,375,650 shares, under the same conditions and at the same share price initially offered. The deadline for settlement of additional shares is September 12, 2023. With the settlement of the share offering, Copel's Share Capital increased from R$10,800.0 million to R$ 12,680.1 million, considering transaction costs proportional to the primary offer.

The table below presents the updated breakdown of shares (with no par value):

 

More information is available in Note 39.1 to our June 2023 Interim Financial Statements.

General Meeting of Debenture holders - Waiver fee

As a result of the transformation process of Copel into a Corporation, General Meetings of Debenture Holders were held to resolve on the consent to carry out the operation, through financial consideration (waiver fee), so that the change in share control would not characterize an event of maturity advance payment of the Company's debts. The financial consideration was conditioned to the success of the offer, with payment within ten days of its settlement.

More information is available in Note 21.3 to our June 2023 Interim Financial Statements.

Change in the Board of Directors

At the Extraordinary General Meeting held on August 10, 2023, the holders of preferred shares and common shares elected the composition of the members of the Board of Directors to replace the members of the Board of Directors who requested resignation and elected by multiple vote. More information on the Composition of the Company's Board of Directors is available on the Company's Corporate Governance website.

Amendment to the Bylaws

On July 10, 2023, the Extraordinary Shareholders' General Meeting approved the proposal to amend Copel's Bylaws forwarded by the Company's Board of Directors, with the main amendments as follows: Conversion into Corporation, Golden Share, Poison Pill and Limited Voting Power. The resolution of the EGM was conditioned to the effective Transformation into a Corporation, so that the said statute took effect from the settlement date of the public offering. More information is available in Material Fact 08/23, Notice to the Market 16/23 and Material Fact 15/23.

 

RESULTS | 2Q2324 
 

Approval of the Concession Bonuses of the Foz do Areia, the Segredo and the Salto Caxias HPPs

On August 2, 2023, the Federal Accounting Court (“TCU”) sitting en banc, under case TC 006.952/2023-2, approved the amount of R$3.7 billion established in Interministerial Ordinance 7 of the Ministries of Mines, Energy and Finance – MME/MF No. 01 for payment as a bonus for granting the concession of electricity generation for the set of Hydroelectric Power Plants (“HPPs”) Governador Bento Munhoz da Rocha Netto (“Foz do Areia”), Governador Ney Aminthas de Barros Braga (“Segredo”), and Governador José Richa (“Salto Caxias”). More information is available in Material Fact 13/23.

Public Hearing

The Government of the State of Paraná (the Company's controlling shareholder), through the the Control Council of State-Owned Companies (CCEE - Conselho de Controle das Empresas Estaduais), decided to submit to Public Hearing the process of converting Copel into a diluted-capital company, with no controlling shareholder (corporation), with the objective of guaranteeing the publicity of all the relevant conditions of the process and obtaining suggestions and contributions for its improvement. The hearing was held on June 1, 2023, and the documents can be accessed at https://www.casacivil.pr.gov.br/Pagina/Conselho-de-Controle-das-Empresas-Estaduais-CCEE.

 

Available Cash Flow and Dividends

The Available Cash Flow is defined in the Dividend Policy as: FCD = Cash generated by Operating activities, deducted from the 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 Investing activities: amount invested in noncurrent assets in the fiscal year. The Table below shows the calculation of FCD as of June 30, 2023:

  R$'000
  06/30/23
 Cash generated by operating activities         2.557.882
 Net cash used from investing activities        (2.069.181)
  AVAILABLE CASH FLOW  "ACF"        488.701

 

Increase in the Annual Permitted Revenues (“RAPs”) for the 2023-2024 Cycle

Through Approval Resolution No. 3,216 of 2023, the Brazilian Electricity Regulatory Agency (ANEEL) established the Annual Permitted Revenues (“RAPs”) for electricity transmission assets for the 2023-2024 cycle, effective from July 1st, 2023. According to said resolution, Annual Permitted Revenues for the operational transmission assets owned by Copel Geração e Transmissão and by SPEs, in which a 100% stake is held for the 2023/2024 cycle, will be R$1,049.2 million. Additionally, considering the Annual Permitted Revenues approved for Special Purpose Entities (“SPEs”) in which Copel GeT has a stake, the total consolidated amount for Copel GeT will now be R$1,561.9 million, up by about 13% compared to the previous cycle. More information is available in Appendix IV – Transmission Operational Data.

Copel Distribuição Tariff Increase

O As of June 24, 2023, the new tariffs of Copel Distribuição came into force, with increases approved by the Brazilian Electricity Regulatory Agency (ANEEL), with the average effect of 10.50% to be noted by consumers. More information is available in Notice to the Market 13/23.

Authorization for Transmission Reinforcements and Improvements

On May 23, 2023, Authorizing Resolutions No. 14,531/2023 and No. 14,711/2023 were published in the Federal Official Gazette, which authorize, respectively, subsidiary Copel Geração e Transmissão S.A (“Copel GeT”) to make improvements in transmission facilities under its responsibility (Concession Agreement 060/2001), and Costa Oeste Transmissora de Energia, a wholly-owned subsidiary of Copel GeT, to reinforce the 230 kV Umuarama Sul substation. The aforementioned resolutions, together with ReA ANEEL No. 13,573/2023 and ANEEL Decision No. 618/2023, represent a potential investment of R$204.6 million and an increase of R$32.6 million in the Annual Permitted Revenue after the start-up of the equipment, which has up to 36 months to be installed.

Fitch reaffirms ‘AAA(bra)’ Rating of Copel and its subsidiaries

On May 31, 2023, the risk rating agency Fitch Ratings (“Fitch”) reaffirmed the 'AAA (bra)' long-term rating of Copel and its wholly-owned subsidiaries Copel Geração e Transmissão (“Copel GeT”) and Copel Distribution (“Copel Dis”), the highest possible on the Fitch scale. At the same time, the outlook for the corporate ratings remained as stable. Additional information is provided in Notice to the Market 11/23.

RESULTS | 2Q2325 
 

 

.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 | 2Q2326 
 

 

 

RESULTS | 2Q2327 
 
Exhibit I - CONSOLIDATED RESULTS > INCOME STATEMENT            
            R$ '000  
Income Statement 2Q23 2Q22 Δ% 1H23 1H22 Δ%  
 
OPERATING REVENUES                 5,359,727                 5,258,566                             1.9               10,890,393               10,846,315                             0.4  
Electricity sales to final customers                    1,825,581                    1,862,709                             (2.0)                    3,729,740                    3,996,862                             (6.7)  
Electricity sales to distributors                      847,446                      932,703                             (9.1)                    1,740,110                    1,934,378                           (10.0)  
Use of the main distribution and transmission grid                    1,349,244                    1,097,535                            22.9                    2,845,462                    2,360,439                            20.5  
Construction revenue                      604,038                      547,307                            10.4                    1,135,398                    1,034,370                              9.8  
Fair value of assets from the indemnity for the concession                          7,880                        34,756                           (77.3)                        33,615                        77,305                           (56.5)  
Distribution of piped gas                      256,572                      328,353                           (21.9)                      516,690                      561,442                             (8.0)  
Result of Sectorial financial assets and liabilities                      362,227                      354,323                              2.2                      606,453                      678,508                           (10.6)  
Other operating revenues                      106,740                      100,880                              5.8                      282,927                      203,011                            39.4  
OPERATING COSTS AND EXPENSES               (4,681,494)               (5,079,081)                           (7.8)               (9,102,008)               (9,609,131)                           (5.3)  
Electricity purchased for resale                  (1,877,592)                  (1,918,409)                             (2.1)                  (3,698,567)                  (3,857,907)                             (4.1)  
Charge of the main distribution and transmission grid                     (682,725)                     (503,440)                            35.6                  (1,370,296)                  (1,278,415)                              7.2  
Personnel and management                     (300,713)                     (232,880)                            29.1                     (725,883)                     (515,205)                            40.9  
Pension and healthcare plans                       (67,235)                       (66,497)                              1.1                     (133,233)                     (134,582)                             (1.0)  
Materials and supplies                       (20,815)                       (26,948)                           (22.8)                       (41,738)                       (45,184)                             (7.6)  
Materials and supplies for power eletricity                         (3,810)                         (1,499)                          154.1                       (10,560)                       (86,930)                           (87.9)  
Natural gas and supplies for the gas business                     (186,424)                     (251,003)                           (25.7)                     (368,206)                     (438,415)                           (16.0)  
Third-party services                     (235,529)                     (196,668)                            19.8                     (473,086)                     (364,598)                            29.8  
Depreciation and amortization                     (357,622)                     (321,494)                            11.2                     (710,272)                     (641,872)                            10.7  
Provisions and reversals                     (224,925)                       (59,889)                          275.6                     (214,202)                     (175,837)                            21.8  
Construction cost                     (596,425)                     (545,528)                              9.3                  (1,125,406)                  (1,022,245)                            10.1  
Other cost and expenses                     (127,679)                     (144,263)                           (11.5)                     (230,559)                     (237,378)                             (2.9)  
PROVISION FOR ALLOCATION OF PIS AND COFINS                               -                     (810,563)                               -                                  -                     (810,563)                               -     
EQUITY IN EARNINGS OF SUBSIDIARIES                      72,745                    208,425                         (65.1)                    176,833                    321,206                         (44.9)  
PROFIT BEFORE FINANCIAL RESULTS AND TAXES                    750,978                    387,910                           93.6                 1,965,218                 1,558,390                           26.1  
FINANCIAL RESULTS                  (243,459)               (1,278,799)                         (81.0)                  (576,598)               (1,492,026)                         (61.4)  
Financial income                      313,314                      270,911                            15.7                      553,953                      530,786                              4.4  
Financial expenses                     (556,773)                     (538,340)                              3.4                  (1,130,551)                  (1,011,442)                            11.8  
OPERATIONAL EXPENSES/ INCOME                    507,519                  (890,889)                               -                    1,388,620                      66,364                               -     
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT                  (199,813)                    368,518                               -                     (445,424)                      81,056                               -     
Income tax and social contribution on profit                     (200,109)                     (114,422)                            74.9                     (361,932)                     (388,271)                             (6.8)  
Deferred income tax and social contribution on profit                             296                      482,940                           (99.9)                       (83,492)                      469,327                                -     
NET PROFIT                    307,706                  (522,371)                               -                       943,196                    147,420                               -     
Attributed to shareholders of the parent company - continuous operations                      317,792                     (536,523)                                -                         944,382                      127,818                                -     
Attributed to non-controlling shareholders                       (10,086)                        14,152                                -                            (1,186)                        19,602                                -     
EBITDA            1,108,599               709,404                     56.3            2,675,490            2,200,262                     21.6  

 

 

 

 

 

RESULTS | 2Q2328 
 

 

 

Exhibit I - CONSOLIDATED RESULTS > BALANCE SHEET
R$'000   R$'000
                 
Assets Jun-23 Dec-22 Δ%   Liabilities Jun-23 Dec-22 Δ%
 CURRENT             11,108,509               9,327,249             19.1    CURRENT                7,571,229               7,156,597               5.8
 Cash and cash equivalents                  4,447,484                 2,678,457              66.0    Payroll, social charges and accruals                     280,944                    252,789              11.1
 Bonds and securities                              94                             93                1.0    Suppliers                  2,083,527                 2,090,022               (0.3)
 Collaterals and escrow accounts                            221                           157              41.0    Income tax and social contribution payable                     121,947                    156,191             (21.9)
 Customers                   3,315,418                 3,342,050               (0.8)    Other taxes due                     286,626                    303,606               (5.6)
 Dividends receivable                       52,175                    138,330             (62.3)    Loans and financing                     310,946                    278,838              11.5
 Sectorial financial assets                                -                    190,699                    -    Debentures                  1,977,145                 1,346,347              46.9
 Account receivable related to concession                         9,385                        8,603                9.1    Minimum compulsory dividend payable                     192,836                    482,325             (60.0)
 Contract Assets                     267,310                    220,660              21.1    Post employment benefits                        85,814                      73,814              16.3
 Other current receivables                  1,064,925                    897,380              18.7    Customer charges due                       60,966                      46,488              31.1
 Inventories                     216,646                    194,850              11.2    Research and development and energy efficiency                     336,536                    370,244               (9.1)
 Income tax and social contribution                     364,309                    355,065                2.6    Accounts Payable related to concession                     100,486                    105,003               (4.3)
 Other current recoverable taxes                  1,310,951                 1,239,694                5.7    Net sectorial financial liabilities                     971,470                    433,914            123.9
 Prepaid expenses                       58,720                      60,076               (2.3)    Lease liability                       62,239                      64,870               (4.1)
 Related parties                            871                        1,135                (23)    Other accounts payable                     699,747                    601,619              16.3
 NON-CURRENT             42,898,565            40,376,451               6.2    PIS and COFINS to be refunded to costumers                                -                    550,527                    -
 Long Term Assets             16,706,395            16,442,145               1.6   NON-CURRENT            24,424,913            21,415,878             14.1
 Bonds and securities                     512,147                    430,963              18.8    Suppliers                     134,731                    125,448                7.4
 Other temporary investments                       30,616                      25,619              19.5    Deferred income tax and social contribution                  1,778,207                 1,517,682              17.2
 Customers                      117,665                    109,819                7.1    Other taxes due                     628,191                    633,491               (0.8)
 Judicial deposits                     641,506                    632,458                1.4    Loans and financing                  5,147,214                 4,371,525              17.7
 Sectoral financial assets                       77,334                    190,699             (59.4)    Debentures                  8,872,408                 6,457,508              37.4
 Account receivable related to concession                  2,539,161                 2,269,690              11.9    Post employment benefits                   1,006,133                    996,223                1.0
 Contract Assets                  7,457,254                 7,452,019                0.1    Research and development and energy efficiency                     275,205                    244,514              12.6
 Other non-current receivables                  1,359,257                    931,452              45.9    Accounts Payable related to concession                      790,539                    832,539               (5.0)
 Income tax and social contribution                     128,398                    127,824                0.4    Net sectorial financial liabilities                       26,274                      49,341             (46.8)
 Deferred income tax and social contribution                   1,617,571                 1,644,299               (1.6)    Lease liability                     218,287                    208,886                4.5
 Other non-current recoverable taxes                  2,218,040                 2,627,293             (15.6)    Other accounts payable                  1,041,669                    645,234              61.4
 Prepaid expenses                         7,446                             10                    -    PIS and COFINS to be refunded to costumers                     625,937                 1,444,631             (56.7)
 Investments                3,503,682               3,325,731               5.4    Provision for allocation of Pis and Cofins credits                  1,912,748                 1,851,257                3.3
 Property, plant and equipment, net             10,952,699            10,069,468               8.8    Provisions for litigation                  1,967,370                 2,037,599               (3.4)
 Intangible assets             11,470,674            10,277,727             11.6   EQUITY            22,010,932            21,131,225                4.2
 Right to use an asset                   265,115                  261,380               1.4    Attributed to controlling shareholders                21,760,819               20,817,364               4.5
TOTAL            54,007,074            49,703,700               8.7    Share capital                 10,800,000               10,800,000                    -
           Equity valuation adjustments                     575,778                    593,382               (3.0)
           Legal reserves                  1,512,687                 1,512,687                    -
           Retained earnings                  7,911,295                 7,911,295                    -
           Accrued earnings                     961,059                               -                    -
           Attributable to non-controlling interest                      250,113                    313,861             (20.3)
          TOTAL            54,007,074            49,703,700               8.7

 

RESULTS | 2Q2329 
 
Exhibit I - CONSOLIDATED RESULTS > CASH FLOW
    R$'000
  06/30/23 06/30/22
 CASH FLOWS FROM OPERATIONAL ACTIVITIES 
 Net income                943,196               147,420
 Adjustments to reconcile net income for the period with cash generation from operating activities:             2,028,679            1,910,094
 Unrealized monetary and exchange variation and debt charges - net                  808,716                 690,867
 Interest - bonus from the grant of concession agreements under the quota system                  (62,359)                 (78,146)
 Remuneration of transmission concession contracts                 (393,015)                (547,268)
 Provision for allocation of PIS and Cofins credits                            -              1,821,933
 Income tax and social contribution                  361,932                 388,271
 Deferred income tax and social contribution                   83,492                (469,327)
 Equity in earnings of investees                 (176,833)                (321,206)
 Appropriation of post-employment benefits obligations                  132,804                 131,075
 Creation for research and development and energy efficiency programs                   79,849                  76,881
 Recognition of fair value of assets from the indemnity for the concession                  (33,615)                 (77,305)
 Sectorial financial assets and liabilities result                 (668,268)                (747,667)
 Depreciation and amortization                  710,272                 641,872
 Net operating estimated losses, provisions and reversals                  214,202                 175,837
 Realization of added value in business combinations                       (361)                      (361)
 Fair value in energy purchase and sale operations                  (28,177)                  17,393
 Derivatives fair value                            -                    2,907
 Loss on disposal of accounts receivable related to concession                          144                  26,625
 Loss on disposal of contract assets                     5,147                    4,742
 Loss on disposal of property, plant and equipment                     3,199                       874
 Loss on disposal of intangible assets                   48,138                  24,731
 Result of write-offs of use rights of assets and liabilities of leases - net                        216                        (54)
 Decrease (increase) in assets                  592,217            1,905,018
 Trade accounts receivable                     409,638              1,091,748
 Dividends and interest on own capital received                    95,557                  52,223
 Judicial deposits                   12,688                 (10,546)
 Sectorial financial assets                   67,123                 606,154
 Other receivables                   (85,971)                 113,186
 Inventories                  (17,485)                   (9,010)
 Income tax and social contribution recoverable                  (12,648)                 (50,082)
 Other taxes recoverable                  128,907                 115,107
 Prepaid expenses                    (5,856)                   (2,810)
 Related parties                        264                      (952)
 Increase (decrease) in liabilities                 (63,014)              (860,789)
 Payroll, social charges and accruals                  123,222                (183,119)
 Related parties                            -                           -
 Suppliers                 (141,719)                (529,029)
 Other taxes                  327,224                 325,078
 Post-employment benefits                 (110,894)                 (97,848)
 Sectorial charges due                   14,478                (145,853)
 Research and development and energy efficiency                         (96,911)                (116,075)
 Payable related to the concession                  (58,124)                 (53,735)
 Other accounts payable                   15,945                  48,109
 Provisions for legal claims                   (136,235)                (108,317)
 CASH GENERATED BY OPERATING ACTIVITIES               2,557,882            2,954,323
 Income tax and social contribution paid                 (346,529)                (206,005)
 Loans and financing - interest due and paid                 (271,476)                (166,625)
 Debentures - interest due and paid                 (455,091)                (370,660)
 Charges for lease liabilities paid                  (12,240)                   (9,737)
 Charges on loans granted/obtained from related parties                            -                           -
 NET CASH GENERATED FROM OPERATING ACTIVITIES               1,472,546            2,201,296
 CASH FLOWS FROM INVESTMENT ACTIVITIES    
 Financial investments                   (60,051)                  77,638
 Loans and financing granted to related parties                            -                           -
 Receipt of loans and financing granted to related parties                              -                           -
 Additions to contract assets                 (958,578)             (1,021,933)
 Acquisitions of subsidiaries - effect on cash                 (911,450)                           -
 Additions in investments                    (10,780)                   (4,829)
 Capital reduction of investees                            -                  61,537
 Additions to property, plant and equipment                  (123,612)                (353,477)
 Additions to intangible assets                    (4,710)                   (3,468)
 NET CASH USED FROM INVESTING ACTIVITIES              (2,069,181)           (1,244,532)
 CASH FLOWS FROM FINANCING ACTIVITIES    
 Loans and financing obtained from third parties                     31,303                 121,927
 Issue of debentures               2,900,000              1,500,000
 Transaction costs in the issuing of debentures                  (18,889)                 (14,445)
 Payments of principal - loans and financing                   (129,139)                (242,732)
 Payments of principal - debentures                  (25,321)                (526,655)
 Amortization of principal of lease liabilities                  (35,682)                 (26,327)
 Dividends and interest on own capital paid                    (356,610)             (1,623,198)
 NET CASH GENERATED (USED) FROM FINANCING ACTIVITIES                2,365,662              (811,430)
 TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS                1,769,027               145,334
 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               4,447,484              3,618,179
 CHANGE IN CASH AND CASH EQUIVALENTS                1,769,027               145,334

 

RESULTS | 2Q2330 
 

 

Exhibit I - CONSOLIDATED RESULTS > ADJUSTED EBITDA AND FINANCIAL RESULT
             
        R$'000
  2Q23 2Q22 Δ% 1H23 1H22 Δ%
 EBITDA      1,108,602        709,400          56.3     2,675,499     2,200,258          21.6
(-)/+ Fair value in the purchase and sale of energy            22,114            (4,441)             (28,177)            17,393  
(-)/+ Impairment          149,074            42,129            112,149            42,129  
(-)/+ Tariff flag account on MMGD                   -                     -                       -              (43,447)  
(-)/+ Reflection on PIS/Cofins Provision                  -              (58,119)                    -              (58,119)  
(-)/+ indemnity of adittional third of vacation bonus                  -                     -               138,173                  -     
(-)/+ Provision for allocation of PIS/Cofins Credits                  -             810,563                    -             810,563  
(-)/+ Provision/Reversal of PDI indemnities                  -                     -                       -               (7,880)  
 Adjusted EBITDA      1,279,790     1,499,532         (14.7)     2,897,644     2,960,897           (2.1)
(-)/+ Equity in earnings of subsidiaries           (72,745)         (208,425)          (65.1)         (176,833)         (321,206)          (44.9)
 Adjusted EBITDA without earnings of subsidiaries      1,207,046     1,291,107           (6.5)     2,720,812     2,639,691            3.1
             
            R$'000
  2Q23 2Q22 Δ% 1H23 1H22 Δ%
Financial Revenues        313,314        270,911          15.7        553,953        530,786            4.4
Income from investments held for trading          111,124          125,701          (11.6)          208,728          213,645            (2.3)
Late fees on electricity bills            59,438            86,640          (31.4)          115,007          163,057          (29.5)
Monetary restatement and adjustment to present value of accounts payable related to concession            48,801             1,909              -               56,176             3,195              -   
Income from sectorial assets and liabilities            20,710            43,631          (52.5)            45,905            75,760          (39.4)
Exchange variation About Purchase Itaipu Electric Power             9,776             9,826            (0.5)            13,114            39,333          (66.7)
Interest on taxes to be compensated            16,614            17,002            (2.3)            34,305            32,009             7.2
Income and monetary restatement of judicial deposits            12,445             9,132           36.3            28,587            19,510           46.5
Other financial revenues            45,697           (11,645)              -               72,000             5,789              -   
(-) Pis/Pasep and Cofins on revenues           (11,291)           (11,285)             0.1           (19,869)           (21,512)            (7.6)
Financial Expenses       (556,773)       (538,340)            3.4    (1,130,551)    (1,011,442)          11.8
Monetary variation, foreign exchange and debt service charges         (445,134)         (417,464)             6.6         (912,083)         (765,194)           19.2
Monetary variation and adjustment to present value of accounts payable related to concession           (32,958)           (48,595)          (32.2)           (67,783)         (120,070)          (43.5)
Exchange variation About Purchase Itaipu Electric Power               (899)            (9,934)          (91.0)            (1,712)           (14,534)          (88.2)
Pis/ Pasep and Cofins taxes over interest on equity            (1,258)           (12,378)          (89.8)            (1,258)           (12,378)          (89.8)
Income from sectorial assets and liabilities            (1,324)            (3,505)          (62.2)            (2,929)            (7,296)          (59.9)
Derivatives fair value - forward contract                  -               (2,907)              -                     -               (2,907)              -   
Interest on R&D and PEE            (6,739)            (8,156)          (17.4)           (14,045)           (16,201)          (13.3)
Interest on tax installments           (10,318)            (9,264)           11.4           (20,879)           (17,013)           22.7
Interest on lease liabilities            (6,537)            (5,210)           25.5           (12,254)            (9,075)           35.0
Monetary variation of litigation           (41,697)            (6,118)              -              (71,247)           (10,617)              -   
Other financial expenses            (9,909)           (14,809)          (33.1)           (26,361)           (36,157)          (27.1)
(-) Update of provision for allocation of PIS and Cofins credits                  -       (1,011,370)              -                     -       (1,011,370)              -   
Financial income (expenses)       (243,459)    (1,278,799)         (81.0)       (576,598)    (1,492,026)         (61.4)

 

RESULTS | 2Q2331 
 

 

Exhibit I - CONSOLIDATED RESULTS > EQUITY IN EARNINGS OF SUBSIDIARIES AND INDICATORS
                 
                R$'000
Variation in Equity in earnings of subsidiaries   2Q23 2Q22 Δ% 1H23 1H22 Δ%
Joint Ventures                  67,129           201,506                 (66.7)             166,024             308,054               (46.1)
Voltalia São Miguel do Gostoso I Participações S.A.                     (1,284)               (1,064)                    20.7                 (2,525)                 (3,673)                (31.3)
Caiuá Transmissora de Energia S.A.                     2,675              12,157                   (78.0)                  6,731                16,637                (59.5)
Integração Maranhense Transmissora de Energia S.A.                     5,381              20,125                   (73.3)                14,831                27,185                (45.4)
Matrinchã Transmissora de Energia (TP NORTE) S.A.                    18,823              95,374                   (80.3)                45,772              123,975                (63.1)
Guaraciaba Transmissora de Energia (TP SUL) S.A.                     7,299              40,772                   (82.1)                19,391                54,110                (64.2)
Paranaíba Transmissora de Energia S.A.                    14,271                8,956                    59.3                23,623                21,161                 11.6
Mata de Santa Genebra Transmissão S.A.                    10,737                9,859                     8.9                33,045                33,431                  (1.2)
Cantareira Transmissora de Energia S.A.                     9,112              15,229                   (40.2)                24,928                35,066                (28.9)
Solar Paraná                        115                     98                    17.3                    228                    162                 40.7
Associates                    5,616               6,919                 (18.8)               10,809               13,154               (17.8)
Dona Francisca Energética S.A.                     1,485                1,720                   (13.7)                  2,518 3,359                (25.0)
Foz do Chopim Energética Ltda.                     4,132                5,199                   (20.5)                  8,293                  9,795                (15.3)
Others ¹                           (1)                     -                         -                          (2)                      -                       -   
 TOTAL                    72,745           208,425                 (65.1)             176,833             321,208               (44.9)
1 Includes Carbocampel S.A.          
                 
                R$'000
Main Indicators -Associates Jun-23         Dona Francisca Foz do Chopim
Total assets                   174,801           46,654
Shareholder’s equity¹                   132,709           44,680
Net operating revenue                     33,119           29,977
Net Income                     10,933           23,181
Participation in the enterprise - %                         23.0              35.8
Investment book value                     30,561           15,983
                R$'000
Main Indicators -Joint ventures
Jun-23
Voltalia Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira
Total assets         233,838         332,510         614,017     2,942,413       1,615,498       2,034,691       3,691,288    1,865,332
Shareholder’s equity¹         231,533         269,444         445,128     1,994,495         992,837       1,174,434       1,447,715    1,016,934
Net operating revenue                 -              19,797           36,194        171,052           89,544         179,359         223,684         97,769
Net Income           (5,153)           13,736           30,266          93,413           39,574           96,421           65,958         50,873
Participation in the enterprise - %              49.0              49.0              49.0             49.0               49.0               24.5               50.1            49.0
Investment book value         113,451         132,028         218,113        977,300         486,490         287,736         725,305       498,297
Note: Income from Transmitters according to adjustments for the application of CPC 47 / IFRS 15 in the Corporate Statements.      

 

RESULTS | 2Q2332 
 

 

Exhibit I - CONSOLIDATED RESULTS > SHARE CAPITAL
                 
                 
Share Capital -  As of June, 30,2023
                 Thousand shares 
Shareholders Common % Preferred "A" % Preferred "B" % TOTAL %
State of Paraná             734,298 69.7%                    -  -         116,081 6.9%        850,380 31.1%
BNDESPAR             131,162 12.4%                    -  -         524,646 31.2%        655,808 24.0%
Free Floating             170,036 16.1%               682 21.8%     1,037,596 61.8%     1,208,313 44.2%
B3               140,099 13.3%                682 21.8%         916,876 54.6%       1,057,657 38.6%
NYSE                29,717 2.8%                    -  -          118,867 7.1%         148,583 5.4%
LATIBEX                     220 0.0%                    -  -              1,853 0.1%             2,073 0.1%
Other               18,595 1.8%            2,446 78.2%            1,012 0.1%          22,053 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 13.6%
BNDESPAR                    131,162 61.3%
Free Floating                      53,597 25.1%
B3                       23,660 11.1%
NYSE                       29,717 13.9%
LATIBEX                            220 0.1%
Other                             70 -
TOTAL                    213,815 100%

 

     

 

RESULTS | 2Q2333 
 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL GET (CONSOLIDATED)
             
        R$'000
Income Statement 2Q23 2Q22 Δ% 1H23 1H22 Δ%
OPERATING REVENUES 1,192,037 1,276,252              (6.6) 2,537,896 2,675,847              (5.2)
 Electricity sales to final customers                           9                       17              (47.1)                         -                     100  - 
 Electricity sales to distributors                938,402              911,814                  2.9           1,946,084           1,939,235                  0.4
 Use of the main transmission grid               212,736              331,264              (35.8)              505,775              647,158              (21.8)
 Construction revenue                 33,202                21,085                57.5                71,594                64,766                10.5
 Other operating revenues                   7,688                12,072              (36.3)                14,443                24,588              (41.3)
OPERATING COSTS AND EXPENSES          (873,132)          (641,199)              36.2       (1,527,680)       (1,351,612)              13.0
 Electricity purchased for resale                (53,956)               (59,421)                (9.2)               (71,973)             (113,774)              (36.7)
 Charges of main distribution and transmission grid              (158,725)             (133,158)                19.2             (312,456)             (265,624)                17.6
 Personnel and management                (97,412)               (75,883)                28.4             (229,011)             (164,264)                39.4
 Pension and healthcare plans                (20,776)               (19,985)                  4.0               (41,220)               (40,176)                  2.6
 Materials and supplies                   (4,648)                 (4,933)                (5.8)                 (8,946)                 (8,428)                  6.1
 Materials and supplies for power eletricity                  (4,200)                 (1,583)                     -               (11,078)               (89,760)              (87.7)
 Third-party services                (73,375)               (52,329)                40.2             (138,546)             (101,332)                36.7
 Depreciation and amortization              (214,730)             (192,334)                11.6             (416,745)             (382,640)                  8.9
 Provisions and reversals              (162,348)                 (6,336)                     -             (129,783)               (12,687)                     -
 Construction cost                (25,590)               (19,306)                32.5               (61,603)               (52,641)                17.0
 Other cost and expenses                (57,372)               (75,931)              (24.4)             (106,319)             (120,286)              (11.6)
EQUITY IN EARNINGS OF SUBSIDIARIES              72,427            207,670            (65.1)            176,613            321,359            (45.0)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES            391,332            842,723            (53.6)         1,186,829         1,645,594            (27.9)
FINANCIAL RESULTS          (196,184)          (180,005)                9.0          (415,776)          (340,287)              22.2
 Financial income                 94,434                79,866                18.2              180,459              141,677                27.4
 Financial expenses              (290,618)             (259,871)                11.8             (596,235)             (481,964)                23.7
OPERATIONAL EXPENSES/ INCOME            195,148            662,718            (70.6)            771,053         1,305,307            (40.9)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT          (115,440)          (159,055)            (27.4)          (278,384)          (338,290)            (17.7)
 Income tax and social contribution on profit              (116,033)               (87,974)                31.9             (220,578)             (213,554)                  3.3
 Deferred income tax and social contribution on profit                      593               (71,081)                     -               (57,806)             (124,736)              (53.7)
NET INCOME (LOSS)              79,708            503,663            (84.2)            492,669            967,017            (49.1)
EBITDA        606,062     1,035,057         (41.4)     1,603,574     2,028,234         (20.9)

 

RESULTS | 2Q2334 
 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS
             
        R$'000
Income Statement 2Q23 2Q22 Δ% 1H23 1H22 Δ%
OPERATING REVENUES         3,629,900         3,225,987              12.5         7,161,541         6,747,954                6.1
 Electricity sales to final customers             1,278,340           1,302,649                (1.9)           2,602,677           2,856,189                (8.9)
 Electricity sales to distributors                  58,326                64,517                (9.6)                92,441              117,072              (21.0)
 Use of the main distribution grid            1,233,875              860,601                43.4           2,534,866           1,901,505                33.3
 Construction revenue               567,904              523,320                  8.5           1,057,880              963,288                  9.8
 Fair value of assets from the indemnity for the concession                   7,880                30,493              (74.2)                33,615                58,963              (43.0)
 Sectorial assets and liabilities result               362,226              354,322                  2.2              606,453              678,508              (10.6)
 Other operating revenues               121,350                90,085                34.7              233,609              172,430                35.5
OPERATING COSTS AND EXPENSES       (3,320,743)       (3,771,798)            (12.0)       (6,559,513)       (6,967,164)              (5.9)
 Electricity purchased for resale           (1,496,128)          (1,424,827)                  5.0          (2,960,886)          (2,867,080)                  3.3
 Charges of main transmission grid              (615,533)             (458,281)                34.3          (1,240,661)          (1,188,096)                  4.4
 Personnel and management              (177,636)             (135,175)                31.4             (438,449)             (300,636)                45.8
 Pension and healthcare plans                (42,159)               (42,414)                (0.6)               (83,704)               (85,358)                (1.9)
 Materials and supplies                 (15,753)               (20,519)              (23.2)               (31,713)               (34,587)                (8.3)
 Third-party services              (149,080)             (129,659)                15.0             (304,256)             (238,380)                27.6
 Depreciation and amortization              (128,816)             (111,036)                16.0             (253,179)             (219,561)                15.3
 Provisions and reversals                (59,688)               (66,236)                (9.9)               (77,297)             (165,147)              (53.2)
 Construction cost              (567,904)             (523,320)                  8.5          (1,057,880)             (963,288)                  9.8
 Other cost and expenses                (68,045)               (49,767)                36.7             (111,488)               (94,467)                18.0
 Provision for allocation of PIS and Cofins                          -             (810,563)                   -                            -             (810,563)                     -
PROFIT BEFORE FINANCIAL RESULTS AND TAXES            309,158          (545,812)                  -               602,028          (219,210)                    -
FINANCIAL RESULTS            (93,260)       (1,040,911)            (91.0)          (205,795)       (1,018,861)              (79.8)
 Financial income               138,693              147,996                (6.3)              254,313              310,134              (18.0)
 Financial expenses              (231,953)             (177,537)                30.7             (460,108)             (317,624)                44.9
 Update of provision for allocation of PIS and Cofins credits                          -          (1,011,370)                   -                            -          (1,011,370)                     -
OPERATIONAL EXPENSES/ INCOME            215,898       (1,586,722)                  -               396,233       (1,238,071)                     -
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT            (54,368)            578,950                          -               (95,013)            458,335                     -
 Income tax and social contribution on profit                (50,295)                       16                          -                  (76,614)             (134,029)              (42.8)
 Deferred income tax and social contribution on profit                  (4,073)              578,935                   -                  (18,399)              592,364                     -
NET INCOME (LOSS)            161,530       (1,007,772)                  -               301,220          (779,735)                     -
EBITDA        437,974       (434,775)              -           855,207               351                -

 

RESULTS | 2Q2335 
 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL COM (MERCADO LIVRE)
             
        R$'000
Income Statement 2Q23 2Q22 Δ% 1H23 1H22 Δ%
 OPERATING REVENUES             915,223         1,164,072            (21.4)         2,031,875         2,348,115            (13.5)
 Electricity sales to final customers                547,594              560,605                (2.3)           1,127,801           1,141,855                (1.2)
 Electricity sales to distributors                389,430              601,781              (35.3)              868,733           1,202,193              (27.7)
 Other operating revenues                (21,801)                  1,686                   -                   35,341                  4,067              768.9
 OPERATING COSTS AND EXPENSES           (905,322)       (1,137,898)            (20.4)       (1,923,546)       (2,321,204)            (17.1)
 Electricity purchased for resale              (897,232)          (1,132,117)              (20.7)          (1,906,014)          (2,308,526)              (17.4)
 Personnel and management                  (3,641)                 (2,783)                30.8                 (9,112)                 (6,229)                46.3
 Pension and healthcare plans                    (471)                   (436)                  7.9                   (981)                   (899)                  9.1
 Materials and supplies                       (24)                     (11)              114.8                     (33)                     (23)                40.5
 Third-party services                  (1,638)                   (724)              126.1                 (2,140)                 (1,685)                27.0
 Depreciation and amortization                    (416)                     (86)              382.9                 (1,130)                   (164)              590.8
 Provisions and reversals                    (784)                   (580)                35.2                 (1,249)                 (1,325)                (5.7)
 Other cost and expenses                  (1,115)                 (1,159)                (3.8)                 (2,887)                 (2,352)                22.7
 PROFIT BEFORE FINANCIAL RESULTS AND TAXES                 9,901              26,174            (62.2)            108,329              26,911              302.5
 FINANCIAL RESULTS                 9,338                7,735              20.7              17,885              14,004              27.7
 Financial income                   9,406                  7,932                18.6                18,037                14,286                26.3
 Financial expenses                      (68)                   (197)              (65.4)                   (152)                   (283)              (46.2)
 OPERATIONAL EXPENSES/ INCOME               19,239              33,909            (43.3)            126,214              40,915              208.5
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT               (1,905)            (11,471)            (83.4)            (38,376)            (13,835)              177.4
 Income tax and social contribution on profit                  (6,778)                 (6,230)                  8.8               (20,416)               (13,174)                55.0
 Deferred income tax and social contribution on profit                   4,873                 (5,241)                   -                  (17,960)                   (661)                   -   
 NET INCOME (LOSS)               17,334              22,438              (22.7)              87,838              27,080              224.4
EBITDA              10,317              26,260            (60.7)            109,459              27,075            304.3

 

RESULTS | 2Q2336 
 

 

Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT FOR THE QUARTER BY COMPANY
                               
R$'000
 Income Statement 2Q23   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            562,635           244,823      3,629,900         259,932          34,222                   -                   -         206,235         177,682            7,868            9,967         915,223                   -         (688,761)          5,359,727
 Electricity sales to final customers                      -                     -      1,278,340                   -                   -                   -                   -                   -                   -                  9                   -         547,594                   -               (362)           1,825,581
 Electricity sales to distributors            547,537                     -           58,326                   -           33,986                   -                   -         205,659         177,679            7,859                   -         389,430                   -         (573,030)             847,445
 Use of the main distribution and transmission grid (TUSD/ TUST)                      -           205,379      1,233,874                   -                   -                   -                   -                   -                   -                   -            9,800                   -                   -           (99,809)           1,349,245
 Construction revenue                      -             33,042         567,903            2,932                   -                   -                   -                   -                   -                   -               160                   -                   -                    -             604,038
 Fair value of assets from the indemnity for the concession                      -                     -            7,881                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -                 7,881
 Distribution of piped gas                      -                     -                   -         257,000                   -                   -                   -                   -                   -                   -                   -                   -                   -               (429)             256,572
 Sectoral assets and liabilities result                      -                     -         362,227                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -             362,227
 Other operating revenues              15,098               6,402         121,349                   -               236                   -                   -               576                  3                   -                  7          (21,801)                   -           (15,131)             106,739
 OPERATING COSTS AND EXPENSES          (354,953)           (97,536)    (3,320,743)       (208,133)         (23,093)       (172,927)             (523)       (141,491)       (111,439)           (4,788)           (2,430)       (905,322)           (5,651)          667,536         (4,681,494)
 Energy purchased for resale              (26,242)                     -     (1,496,129)                   -              (520)                   -                   -           (5,663)          (22,252)              (138)                   -        (897,232)                   -          570,582          (1,877,592)
 Charges of the main distribution and transmission grid             (99,879)                     -        (615,533)                   -           (5,765)           (8,709)                   -          (15,906)          (39,371)              (323)                   -                   -                   -          102,762            (682,725)
 Personnel and management             (53,214)            (37,922)        (177,637)           (9,300)           (1,334)           (1,566)                   -           (3,559)              (623)              (302)              (222)           (3,641)          (11,390)                    -            (300,713)
 Private pension and health plans              (11,777)              (8,203)          (42,159)           (1,451)                (40)              (166)                   -              (488)                (88)                (23)                (31)              (471)           (2,338)                    -              (67,235)
 Materials and supplies               (2,348)              (1,399)          (15,753)              (249)                (38)                (18)                   -              (178)              (611)                 (3)                (89)                (24)              (103)                    -              (20,815)
 Materials and supplies for power eletricity               (3,763)                     -                   -                   -                   -              (437)                   -                   -                   -                   -                   -                   -                   -                390                (3,810)
 Natural gas and supplies for gas business                      -                     -                   -        (186,424)                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -            (186,424)
 Third-party services             (23,585)              (8,536)        (149,080)           (3,082)           (4,701)           (5,245)                (78)          (38,381)           (9,594)              (828)           (1,607)           (1,639)           (5,100)            15,924            (235,529)
 Depreciation and amortization             (94,660)              (3,858)        (128,816)           (3,860)           (8,473)           (5,722)              (573)          (65,032)          (31,899)           (2,822)                (11)              (416)              (753)           (10,729)            (357,622)
 Provisions and reversals             (10,396)              (7,116)          (59,687)               233                   -        (150,469)                   -              (164)                 (2)                   -                 (4)              (784)           14,138           (10,676)            (224,926)
 Construction cost                      -            (25,430)        (567,903)           (2,932)                   -                   -                   -                   -                   -                   -              (160)                   -                   -                    -            (596,425)
 Other operating costs and expenses             (29,089)              (5,073)          (68,046)           (1,067)           (2,222)              (595)               128          (12,121)           (6,999)              (349)              (307)           (1,115)              (105)               (717)            (127,679)
 EQUITY IN EARNINGS OF SUBSIDIARIES            (43,513)             74,806                   -                   -                   -                   -                   -            6,512                   -                   -                   -                   -         310,575         (275,635)               72,745
 EARNINGS BEFORE INCOME TAXES            164,169           222,093         309,157          51,799          11,129       (172,927)             (523)          71,256          66,243            3,080            7,537            9,901         304,924         (296,860)             750,978
 FINANCIAL RESULTS          (104,819)           (70,458)         (93,260)             (424)          22,860            4,210             (337)         (31,300)            6,069           (1,646)            1,758            9,338          14,546                    -           (243,459)
 Financial income              29,558             16,054         138,693            7,452           54,776            5,843               103           35,954            6,228           (1,646)            2,444            9,406           18,212             (9,762)             313,314
 Financial expenses           (134,377)            (86,511)        (231,953)           (7,876)          (31,916)           (1,633)              (440)          (67,253)              (159)                 (0)              (685)                (68)           (3,667)              9,762            (556,773)
 OPERATIONAL EXPENSES / INCOME              59,350           151,635         215,897          51,375          33,989       (168,717)             (860)          39,956          72,312            1,434            9,295          19,239         319,469         (296,860)             507,522
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT            (34,258)           (25,732)         (54,367)         (17,110)           (9,315)         (13,614)                   -         (17,510)         (24,243)             (535)           (1,158)           (1,905)           (1,677)              1,613           (199,813)
 NET INCOME              25,092           125,903         161,530          34,265          24,674       (182,331)             (860)          22,446          48,069               900            8,137          17,334         317,792         (295,247)             307,706
 Attributed to controlling shareholders              25,092           125,903         161,530           17,475           17,272        (148,053)              (860)           22,446           48,069               900            8,137           17,334         317,792         (295,247)             317,792
 Attributed to non-controlling interest                      -                     -                   -           16,790            7,402          (34,278)                   -                   -                   -                   -                   -                   -                   -                    -              (10,086)
 EBITDA         258,829       225,950     437,973       55,659       19,602   (167,205)               50     136,288       98,142          5,902          7,548       10,317     305,677     (286,131)      1,108,600
                               

 

RESULTS | 2Q2337 
 

 

R$'000
 Income Statement 2Q22   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            609,628           310,178      3,225,987         335,544          52,531                 -                    -            134,747         178,072            6,985          51,794      1,164,072                 -            (810,973)          5,258,566
 Electricity sales to final customers                    17                   -         1,302,649                 -                    -                    -                    -                    -                    -                    -                    -            560,606                 -                  (563)           1,862,709
 Electricity sales to distributors            592,017                   -              64,517                 -              52,531                 -                    -            134,747         178,064            6,985                 -            601,781                 -            (697,940)             932,703
 Use of the main distribution and transmission grid (TUSD/ TUST)                    -              280,286         860,601                 -                    -                    -                    -                    -                    -                    -              53,553                 -                    -              (96,905)           1,097,535
 Construction revenue                    -                22,850         523,319            2,903                 -                    -                    -                    -                    -                    -              (1,765)                 -                    -                     -                547,307
 Fair value of assets from the indemnity for the concession                    -                      -              30,493            4,263                 -                    -                    -                    -                    -                    -                    -                    -                    -                     -                  34,756
 Distribution of piped gas                    -                      -                    -            328,353                 -                    -                    -                    -                    -                    -                    -                    -                    -                     -                328,353
 Sectoral assets and liabilities result                    -                      -            354,323                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -                354,323
 Other operating revenues              17,594               7,042           90,085                 25                 -                    -                    -                    -                     8                 -                     6            1,686                 -              (15,566)             100,880
 OPERATING COSTS AND EXPENSES          (370,955)           (68,577)    (2,961,234)       (282,507)         (20,066)         (32,354)           (2,110)         (92,234)         (88,606)           (4,552)             (345)    (1,137,898)         (22,502)          815,423         (4,268,518)
 Energy purchased for resale              (54,383)                   -        (1,424,826)                 -                   (42)                 -                    -              (2,505)           (2,408)              (125)                 -        (1,132,117)                 -             697,998          (1,918,409)
 Charges of the main distribution and transmission grid             (81,034)                   -           (458,281)                 -              (6,584)           (7,850)                 -             (11,593)          (35,194)              (317)                 -                    -                    -               97,413            (503,440)
 Personnel and management             (40,692)            (28,257)        (135,175)           (9,962)           (1,279)           (2,305)                 97           (3,421)              (682)              (305)              (222)           (2,783)           (7,893)                  -               (232,880)
 Private pension and health plans              (11,712)              (7,587)          (42,414)           (1,312)                (62)              (150)              (821)              (403)                (81)                (22)                (27)              (436)           (1,470)                  -                 (66,497)
 Materials               (3,173)              (1,403)          (20,519)              (809)              (465)                (82)                (12)              (111)              (163)                 -                    (1)                (11)              (198)                  -                 (26,948)
 Raw material and supplies - energy production                     -                      -                    -                    -                    -              (1,583)                 -                    -                    -                    -                    -                    -                    -                     84                (1,499)
 Natural gas and supplies for gas business                    -                      -                    -           (251,003)                 -                    -                    -                    -                    -                    -                    -                    -                    -                     -               (251,003)
 Third-party services             (21,135)              (7,086)        (129,658)           (3,273)           (2,524)           (9,123)              (676)          (19,270)           (6,103)              (715)           (1,478)              (724)          (11,970)            17,067            (196,668)
 Depreciation and amortization             (93,583)              (3,338)        (111,036)          (10,578)           (6,308)           (5,927)              (524)          (48,225)          (33,559)           (2,794)                 (7)                (86)              (630)             (4,899)            (321,494)
 Provisions and reversals             (10,321)                 640          (66,238)              (345)                 -              (2,502)              (189)              (108)                 (5)                 -                   (35)              (580)           10,623              9,172              (59,889)
 Construction cost                    -               (21,071)        (523,319)           (2,903)                 -                    -                    -                    -                    -                    -               1,765                 -                    -                     -               (545,528)
 Other operating costs and expenses             (54,922)                (475)          (49,767)           (2,322)           (2,802)           (2,832)                 15           (6,596)          (10,410)              (274)              (340)           (1,159)          (10,964)             (1,414)            (144,263)
PROVISION FOR ALLOCATION OF PIS AND COFINS                   -                      -           (810,563)                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -               (810,563)
 EQUITY IN EARNINGS OF SUBSIDIARIES              38,710           256,702                 -                    -                    -                    -                    -               5,771                 -                    -                    -                    -          (454,678)          361,920             208,425
 EARNINGS BEFORE INCOME TAXES            277,384           498,303       (545,810)          53,037          32,465         (32,354)           (2,110)          48,284          89,466            2,433          51,449          26,174       (477,180)          366,369             387,910
 FINANCIAL RESULTS            (91,499)           (59,860)    (1,040,911)            7,312         (39,360)            2,881               265         (39,575)            6,886               254               905            7,735         (33,833)                  -            (1,278,799)
 Financial income              34,429             17,308         147,997           12,879            4,448            5,654               602           26,353            7,045               254            1,684            7,932           20,040           (15,716)             270,911
 Financial expenses           (125,928)            (77,168)        (177,537)           (5,567)          (43,808)           (2,773)              (337)          (65,928)              (159)                 -                 (779)              (197)          (53,874)            15,716            (538,340)
 Update of provision for allocation of Pis and Cofins credits                    -                      -        (1,011,370)                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -             (1,011,370)
 OPERATIONAL EXPENSES / INCOME            185,885           438,443    (1,586,721)          60,349           (6,895)         (29,473)           (1,845)            8,709          96,353            2,688          52,354          33,909       (511,013)          366,369           (890,889)
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT            (48,812)           (60,325)         578,949         (17,381)            2,358                 -                  627         (12,562)         (32,754)             (304)           (2,197)         (11,471)         (25,511)            (2,099)             368,518
 NET INCOME            137,073           378,118    (1,007,772)          42,968           (4,536)         (29,473)           (1,218)           (3,853)          63,599            2,383          50,157          22,438       (536,524)          364,271           (522,371)
 Attributed to controlling shareholders - continued operations            137,073           378,118     (1,007,772)           21,915           (3,175)          (23,931)           (1,218)           (3,853)           63,599            2,383           50,157           22,438        (536,524)          364,271            (536,523)
 Attributed to non-controlling interest                    -                      -                    -              21,053           (1,361)           (5,542)                 -                    -                    -                    -                    -                    -                    -                     -                  14,152
 EBITDA         370,966       501,641   (434,774)       63,615       38,773     (26,427)        (1,586)       96,509     123,025          5,227       51,456       26,260   (476,550)       371,268         709,404

 

RESULTS | 2Q2338 
 

 

Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT BY COMPANY ACCUMULATED 
                               
R$'000
 Income Statement 1H23   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         1,188,512           562,522      7,161,541         523,183          75,256                   -                   -         410,043         369,683          15,821          32,667      2,031,875                   -      (1,480,711)        10,890,393
 Electricity sales to final customers                      -                     -      2,602,677                   -                   -                   -                   -                   -                   -                   -                   -      1,127,801                   -               (738)           3,729,740
 Electricity sales to distributors          1,158,802                     -           92,441                   -           74,802                   -                   -         409,467         369,676           15,821                   -         868,733                   -       (1,249,632)           1,740,109
 Use of the main distribution and transmission grid (TUSD/ TUST)                      -           478,525      2,534,866                   -                   -                   -                   -                   -                   -                   -           32,124                   -                   -         (200,053)           2,845,463
 Construction revenue                      -             71,064      1,057,880            5,923                   -                   -                   -                   -                   -                   -               530                   -                   -                    -           1,135,398
 Fair value of assets from the indemnity for the concession                      -                     -           33,615                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -               33,615
 Distribution of piped gas                      -                     -                   -         517,260                   -                   -                   -                   -                   -                   -                   -                   -                   -               (571)             516,690
 Sectoral assets and liabilities result                      -                     -         606,453                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -             606,453
 Other operating revenues              29,710             12,933         233,609                   -               454                   -                   -               576                  7                   -                 13           35,341                   -           (29,717)             282,926
 OPERATING COSTS AND EXPENSES          (661,823)         (218,934)    (6,559,513)       (427,478)         (45,366)       (194,687)           (1,184)       (262,352)       (209,254)           (9,908)           (5,231)    (1,923,546)         (39,830)       1,457,099         (9,102,008)
 Energy purchased for resale              (38,011)                     -     (2,960,886)                   -           (1,022)                   -                   -          (13,207)          (27,827)              (612)                   -     (1,906,014)                   -        1,249,010          (3,698,567)
 Charges of the main distribution and transmission grid           (190,160)                     -     (1,240,661)                   -          (11,688)          (17,349)                   -          (31,150)          (78,396)              (651)                   -                   -                   -          199,760          (1,370,296)
 Personnel and management           (123,632)            (90,568)        (438,449)          (20,163)           (2,537)           (3,172)                   -           (8,745)           (1,634)              (704)              (552)           (9,112)          (26,612)                    -            (725,883)
 Private pension and health plans              (23,259)            (16,381)          (83,704)           (2,951)                (96)              (353)                   -              (942)              (177)                (47)                (61)              (981)           (4,281)                    -            (133,233)
 Materials and supplies               (4,659)              (2,754)          (31,713)              (462)              (159)                (22)                   -              (541)              (830)                (35)              (104)                (33)              (424)                    -              (41,738)
 Materials and supplies for power eletricity             (10,479)                     -                   -                   -                   -              (599)                   -                   -                   -                   -                   -                   -                   -                518              (10,560)
 Natural gas and supplies for gas business                      -                     -                   -        (368,206)                   -                   -                   -                   -                   -                   -                   -                   -                   -                    -            (368,206)
 Third-party services             (47,972)            (23,316)        (304,256)           (6,155)           (8,530)          (10,349)              (250)          (62,389)          (18,388)           (1,648)           (3,283)           (2,140)          (15,771)            31,358            (473,086)
 Depreciation and amortization           (189,308)              (7,739)        (253,179)          (19,635)          (17,017)          (11,182)           (1,084)        (126,070)          (63,798)           (5,623)                (18)           (1,130)           (1,482)           (13,009)            (710,272)
 Provisions and reversals              21,960              (9,359)          (77,297)              (132)                   -        (150,469)                   -            2,344                 (2)                   -                (60)           (1,249)           11,018           (10,958)            (214,203)
 Construction cost                      -            (61,073)     (1,057,880)           (5,923)                   -                   -                   -                   -                   -                   -              (530)                   -                   -                    -          (1,125,406)
 Other operating costs and expenses             (56,303)              (7,745)        (111,488)           (3,850)           (4,317)           (1,192)               150          (21,653)          (18,202)              (588)              (624)           (2,887)           (2,278)                420            (230,559)
 EQUITY IN EARNINGS OF SUBSIDIARIES              42,291           195,050                   -                   -                   -                   -                   -          28,423                   -                   -                   -                   -         950,147      (1,039,078)             176,833
 EARNINGS BEFORE INCOME TAXES            568,980           538,638         602,028          95,705          29,890       (194,687)           (1,184)         176,114         160,429            5,913          27,436         108,329         910,317      (1,062,690)          1,965,218
 FINANCIAL RESULTS          (192,487)         (172,538)       (205,795)           (4,927)            3,577            4,808             (493)         (71,907)          11,223            1,586            3,537          17,885          28,929                    -           (576,598)
 Financial income              54,603             29,799         254,313           13,605           67,466            8,076               273           69,929           11,529            1,586            4,938           18,037           33,136           (13,336)             553,953
 Financial expenses           (247,090)          (202,336)        (460,108)          (18,532)          (63,889)           (3,268)              (766)        (141,835)              (306)                 (0)           (1,400)              (152)           (4,208)            13,336          (1,130,551)
 OPERATIONAL EXPENSES / INCOME            376,493           366,100         396,233          90,778          33,467       (189,879)           (1,677)         104,207         171,652            7,499          30,973         126,214         939,245      (1,062,690)          1,388,623
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT          (112,686)           (57,675)         (95,013)         (30,590)           (8,201)         (13,614)                   -         (34,149)         (57,968)           (1,882)           (2,736)         (38,376)            5,137              2,331           (445,424)
 NET INCOME            263,807           308,425         301,220          60,188          25,266       (203,493)           (1,677)          70,058         113,684            5,618          28,237          87,838         944,382      (1,060,359)             943,196
 Attributed to controlling shareholders            263,807           308,425         301,220           30,697           17,686        (165,236)           (1,677)           70,058         113,684            5,618           28,237           87,838         944,382       (1,060,359)             944,382
 Attributed to non-controlling interest                      -                     -                   -           29,491            7,580          (38,257)                   -                   -                   -                   -                   -                   -                   -                    -                (1,186)
 EBITDA        758,288       546,376         855,207         115,340          46,907       (183,505)             (100)         302,184         224,227          11,536          27,454         109,459         911,799      (1,049,681)          2,675,490
                               

 

RESULTS | 2Q2339 
 

 

R$'000
 Income Statement 1H22   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         1,231,580           648,858      6,747,955         589,191         107,398          98,032            8,014         277,297         364,265          14,283          81,921      2,348,115                 -         (1,670,594)        10,846,315
 Electricity sales to final customers                  100                   -         2,856,189                 -                    -                    -                    -                    -                    -                    -                    -         1,141,855                 -                (1,282)           3,996,862
 Electricity sales to distributors          1,193,667                   -            117,072                 -            107,398           98,032                 -            275,233         364,253           14,283                 -         1,202,193                 -          (1,437,753)           1,934,378
 Use of the main distribution and transmission grid (TUSD/ TUST)                    -              570,747      1,901,505                 -                    -                    -                    -                    -                    -                    -              81,580                 -                    -            (193,393)           2,360,439
 Construction revenue                    -                64,437         963,288            6,316                 -                    -                    -                    -                    -                    -                  329                 -                    -                     -              1,034,370
 Fair value of assets from the indemnity for the concession                    -                      -              58,963           18,342                 -                    -                    -                    -                    -                    -                    -                    -                    -                     -                  77,305
 Distribution of piped gas                    -                      -                    -            564,469                 -                    -                    -                    -                    -                    -                    -                    -                    -                (3,027)             561,442
 Sectoral assets and liabilities result                    -                      -            678,508                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -                678,508
 Other operating revenues              37,813             13,674         172,430                 64                 -                    -               8,014            2,064                 12                 -                    12            4,067                 -              (35,139)             203,011
 OPERATING COSTS AND EXPENSES          (698,775)         (161,711)    (6,156,601)       (502,011)         (42,346)       (142,244)           (8,577)       (190,024)       (187,189)           (9,500)           (4,012)    (2,321,203)         (64,340)       1,689,965         (8,798,568)
 Energy purchased for resale              (95,515)                   -        (2,867,080)                 -                 (102)                 -                    -             (10,665)          (13,086)              (741)                 -        (2,308,526)                 -           1,437,808          (3,857,907)
 Charges of the main distribution and transmission grid           (162,541)                   -        (1,188,096)                 -             (13,156)          (15,714)                 -             (22,055)          (70,177)              (644)                 -                    -                    -             193,968          (1,278,415)
 Personnel and management             (89,898)            (62,151)        (300,636)          (19,728)           (2,397)           (3,636)           (3,681)           (6,256)           (1,305)              (598)              (420)           (6,229)          (18,270)                  -               (515,205)
 Private pension and health plans              (23,499)            (15,539)          (85,358)           (2,704)              (115)              (304)           (2,103)              (625)              (133)                (33)                (43)              (899)           (3,227)                  -               (134,582)
 Materials               (5,269)              (2,506)          (34,587)           (1,051)              (609)                (91)                (48)              (233)              (327)                 -                    (3)                (23)              (437)                  -                 (45,184)
 Raw material and supplies - energy production                     -                      -                    -                    -                    -             (89,760)                 -                    -                    -                    -                    -                    -                    -                 2,830              (86,930)
 Natural gas and supplies for gas business                    -                      -                    -           (438,415)                 -                    -                    -                    -                    -                    -                    -                    -                    -                     -               (438,415)
 Third-party services             (41,261)            (16,595)        (238,379)           (6,691)           (5,776)          (14,716)           (1,502)          (37,253)          (16,298)           (1,281)           (2,912)           (1,685)          (18,914)            38,665            (364,598)
 Depreciation and amortization           (186,839)              (6,338)        (219,561)          (21,125)          (16,159)          (11,851)              (992)          (96,498)          (70,635)           (5,565)                (15)              (164)           (1,231)             (4,899)            (641,872)
 Provisions and reversals             (14,629)              (1,034)        (165,148)           (2,100)                 -              (2,761)              (190)              (214)                 (5)                 -                   (40)           (1,325)          (12,305)            23,914            (175,837)
 Construction cost                    -               (52,312)        (963,288)           (6,316)                 -                    -                    -                    -                    -                    -                 (329)                 -                    -                     -             (1,022,245)
 Other operating costs and expenses             (79,324)              (5,236)          (94,467)           (3,881)           (4,032)           (3,411)                (61)          (16,225)          (15,223)              (638)              (250)           (2,352)           (9,956)             (2,321)            (237,378)
PROVISION FOR ALLOCATION OF PIS AND COFINS                   -                      -           (810,563)                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -               (810,563)
 EQUITY IN EARNINGS OF SUBSIDIARIES            104,390           391,649                 -                    -                    -                    -                    -             17,420                 -                    -                    -                    -            257,061         (449,314)             321,206
 EARNINGS BEFORE INCOME TAXES            637,195           878,796       (219,209)          87,180          65,052         (44,212)             (563)         104,693         177,076            4,783          77,909          26,912         192,721         (429,943)          1,558,390
 FINANCIAL RESULTS          (176,253)         (115,714)    (1,018,860)          10,380       (103,888)            7,247               478         (71,338)          13,781               367            1,623          14,004         (53,852)                  -            (1,492,026)
 Financial income              59,843             30,653         310,134           23,648            7,799           11,830            1,117           47,481           14,047               367            3,145           14,286           37,125           (30,689)             530,786
 Financial expenses           (236,096)          (146,367)        (317,624)          (13,268)        (111,687)           (4,583)              (639)        (118,819)              (266)                 -              (1,522)              (283)          (90,977)            30,689          (1,011,442)
                    -                      -        (1,011,370)                 -                    -                    -                    -                    -                    -                    -                    -                    -                    -                     -             (1,011,370)
 OPERATIONAL EXPENSES / INCOME            460,942           763,082    (1,238,069)          97,560         (38,836)         (36,965)               (85)          33,355         190,857            5,150          79,532          40,916         138,869         (429,943)               66,364
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT          (118,618)         (123,568)         458,334         (27,341)          13,239             (940)                 -            (23,914)         (64,879)             (570)           (3,641)         (13,835)         (11,051)            (2,160)               81,056
 NET INCOME            342,324           639,514       (779,735)          70,219         (25,597)         (37,905)               (85)            9,441         125,978            4,580          75,891          27,081         127,818         (432,103)             147,420
 Attributed to controlling shareholders - continued operations                    -                      -                    -                      -                   -                   -                 -                    -                    -                    -                    -                    -                    -                     -                127,818
 Attributed to non-controlling interest                    -                      -                    -                      -                   -                   -                 -                    -                    -                    -                    -                    -                    -                     -                  19,602
 EBITDA        824,034       885,134             352     108,305       81,211     (32,361)             429     201,191     247,711       10,348       77,924       27,076     193,952     (425,044)      2,200,262

 

RESULTS | 2Q2340 
 

 

Exhibit II- RESULT BY SUBSIDIARY > ASSETS BY COMPANY
                             
                            R$'000
 Assets - June -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                   2,533,485               5,966,435                  286,404                  221,925                   71,357                     6,081                  903,554                  247,649                   29,589                   82,015                  971,268               1,785,403             (1,996,658)             11,108,509
 Cash and cash equivalents                     1,436,523               1,459,386                  115,314                  177,522                    35,563                        616                  694,604                  171,370                    26,246                    56,722                  236,049                    37,570                            -               4,447,484
 Bonds and securities                                 -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                          94                            -                          94
 Collaterals and escrow accounts                                 -                            -                        221                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                        221
 Customers                        399,547               2,457,925                  113,441                    27,069                        464                            -                    97,725                    73,890                     2,670                     7,668                  355,997                            -                 (220,981)               3,315,418
 Dividends receivable                       116,269                            -                            -                            -                            -                            -                    45,818                            -                            -                            -                           0               1,570,637              (1,680,550)                    52,175
 Sectorial financial assets                                 -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -
 Account receivable related to concession                           9,385                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                     9,385
 Contract Assets                       251,792                            -                            -                            -                            -                            -                            -                            -                            -                    15,519                            -                            -                            -                  267,310
 Other current receivables                       147,882                  484,473                    41,834                    11,512                          55                     3,091                    13,633                          32                            -                        547                  370,601                     1,332                   (10,070)               1,064,925
 Inventories                         34,719                  169,702                     6,906                        215                            -                        249                     4,375                        275                            -                        205                            -                            -                            -                  216,646
 Income tax and social contribution                         96,964                    97,168                     1,780                     5,147                    13,471                     1,821                    18,408                        484                        282                     1,027                     7,576                  120,180                            -                  364,309
 Other current recoverable taxes                         19,087               1,251,762                     6,685                            -                    21,805                        304                     9,598                     1,360                          19                            -                        331                            -                            -               1,310,951
 Prepaid expenses                           8,209                    38,221                        223                        460                            -                            -                     8,183                        238                        372                        327                        714                     1,775                            -                    58,720
 Related parties                         13,108                     7,798                            -                            -                            -                            -                    11,208                            -                            -                            -                            -                    53,815                   (85,057)                        871
NON-CURRENT                  20,967,600             15,767,576                  786,326                  608,662                   70,590                   47,766               8,190,775                  499,274                  204,442                  493,192               1,245,030             20,865,450            (26,848,109)             42,898,565
Long Term Assets                   6,027,296               7,853,255                   61,028                   80,955                   29,328                        560                  600,978                   16,864                        228                  492,857               1,236,335                  561,223                (254,505)             16,706,395
 Bonds and securities                       129,803                        955                            -                            -                            -                            -                  359,853                    15,562                            -                     4,193                     1,786                            -                            -                  512,147
 Other temporary investments                                 -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                    30,616                            -                    30,616
 Customers                                  -                  117,615                            -                            -                            -                            -                          50                            -                            -                            -                            -                            -                            -                  117,665
 Judicial deposits                         93,928                  381,139                          65                          53                     6,671                        560                          48                            -                        218                            -                    14,967                  143,857                            -                  641,506
 Sectoral financial assets                                 -                    77,334                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                    77,334
 Account receivable related to concession                       847,260               1,691,901                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -                            -               2,539,161
 Contract Assets                     4,684,622               2,260,928                    31,796                            -                            -                            -                            -                            -                            -                  487,730                            -                            -                    (7,822)               7,457,254
 Other non-current receivables                         82,750                    23,705                    29,157                     2,508                            -                            -                            -                        725                            -                        933               1,219,460                          19                            -               1,359,257
 Income tax and social contribution                       106,738                    20,288                            -                     1,301                            -                            -                            -                            -                            -                            -                          71                            -                            -                  128,398
 Deferred income tax and social contribution                                  -               1,184,658                            -                    71,242                    22,657                            -                            -                            -                            -                            -                            -                  339,014                            -               1,617,571
 Other non-current recoverable taxes                         82,044               2,094,732                            -                            -                            -                            -                        171                        577                          10                            -                          51                    40,454                            -               2,218,040
 Prepaid expenses                             151                            -                          10                            -                            -                            -                          22                            -                            -                            -                            -                     7,263                            -                     7,446
 Related parties                                 -                            -                            -                     5,851                            -                            -                  240,835                            -                            -                            -                            -                            -                 (246,683)                            -
 Investments                    8,579,850                        458                            -                            -                            -                            -               2,751,862                            -                            -                            -                            -             20,285,849            (28,114,338)               3,503,682
 Property, plant and equipment, net                    5,220,559                            -                            -                  336,681                   41,221                   31,222               4,806,600                  309,225                  198,730                        256                        549                     7,658                            -             10,952,699
 Intangible assets                    1,074,362               7,778,351                  713,004                  190,161                          41                     1,015                     2,684                  173,185                     5,484                          79                     5,999                     5,575               1,520,734             11,470,673
 Right to use an asset                         65,533                  135,512                   12,294                        864                            -                   14,969                   28,652                            -                            -                            -                     2,147                     5,145                            -                  265,115
TOTAL              23,501,085         21,734,011           1,072,730              830,586              141,947                53,847           9,094,329              746,923              234,031              575,206           2,216,298         22,650,853       (28,844,766)         54,007,074
                             

 

RESULTS | 2Q2341 
 

 

                            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

 

 

RESULTS | 2Q2342 
 

 

Exhibit II- RESULT BY SUBSIDIARY > LIABILITIES BY COMPANY
                             
                            R$'000
 Liabilities - June -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                    2,760,595          4,573,473             482,048             112,629               55,974                   858             607,069             116,926                 1,563                   11,683             826,587               32,034         (2,010,204)          7,571,229
 Social charges and accruals                         86,159             173,470                 8,998                   459                   741                       -                     45                       -                     21                            -                 2,996                 8,055                       -             280,944
 Associated companies and parent company                            5,237               11,022                       -                       -                       -                       -               81,966                   711                   186                        254                   296                 1,636            (101,307)                               - 
 Suppliers                       316,872           1,436,940               81,189                 3,333               14,340                     86               78,046               42,890                   736                        949             330,627                 5,869            (228,347)           2,083,527
 Income Tax and Social Contribution payable                         24,381                       -               13,043                 6,737                       -                       -               12,731               63,096                   461                     1,499                       -                       -                       -             121,947
 Other taxes                           2,988             226,226               13,440                   815                   258                       3               15,175                 4,706                   150                        260               20,367                 2,239                       -             286,626
 Loans and financing                       179,886                 6,153                       -                       -                       -                       -             117,936                       -                       -                     6,971                       -                       -                       -             310,946
 Debentures                       996,594             930,172                       -                       -                       -                       -               50,378                       -                       -                            -                       -                       -                       -           1,977,145
 Dividends payable                       968,052             265,574             359,122                       -               40,635                       -               87,375                       -                       -                            -             143,400                 9,227          (1,680,550)             192,836
 Post employment benefits                         21,864               59,989                       -                       -                       -                       -                       -                       -                       -                            -                   132                 3,829                       -               85,814
 Customer charges due                         15,322               44,789                       -                       -                       -                       -                       -                   711                       -                        144                       -                       -                       -               60,966
 Research and development and energy efficiency                         88,688             243,725                       -                 1,709                       -                       -                       -                   855                       -                     1,558                       -                       -                       -             336,536
 Payables related to concession                            1,998                       -                       -               98,488                       -                       -                       -                       -                       -                            -                       -                       -                       -             100,486
 Sectorial financial liabilities                                 -             971,470                       -                       -                       -                       -                       -                       -                       -                            -                       -                       -                       -             971,470
 Other accounts payable                         12,630               44,897                 2,951                   243                       -                   763                   192                       -                       -                            -                   112                   450                       -               62,239
 Other bills to pay                         39,924             159,047                 3,305                   846                       -                       6             163,226                 3,957                       9                          47             328,657                   729                       -             699,747
 PIS and Cofins to be refunded to consumers                          -                               -                                -                           -                       -
 Provisions for litigation                                    -                                -                           -                       -
 NON-CURRENT                    8,220,343         10,236,046             100,228             728,856               16,485               15,582          3,042,924               60,316                 2,561                   48,497          1,021,732             858,000               73,350         24,424,913
 Associated companies and parent company                                  -                       -                       -                       -                       -                       -             227,280                       -                       -                            -                       -                 5,851            (233,131)                       -
 Suppliers                       134,731                       -                       -                       -                       -                       -                       -                       -                       -                            -                       -                       -                       -             134,731
 Deferred income tax and social contribution                     1,249,095                       -               30,132                       -                       -                       -               15,600               53,954                   465                    17,509             117,177                       -             294,274           1,778,207
 Tax liabilities                         57,997             558,736                       -                       -                 6,621                   557                       -                       -                       -                            -                   461                 3,820                       -             628,191
 Loans and financing                     2,167,828             749,577                       -                       -                       -                       -           2,207,099                       -                       -                    22,713                       -                       -                       -           5,147,214
 Debentures                     3,629,570           4,742,207                       -                       -                       -                       -             500,630                       -                       -                            -                       -                       -                       -           8,872,408
 Post-employment benefits                       306,299             662,705                 9,971                       -                   962                       -                       -                       -                       -                            -                 3,420               22,776                       -           1,006,133
 Research and development and energy efficiency                                 -             260,033                       -                       -                 8,192                       -                       -                 6,362                       -                        618                       -                       -                       -             275,205
 Payables related to the concession                         62,322                       -                       -             728,217                       -                       -                       -                       -                       -                            -                       -                       -                       -             790,539
 Sectorial financial liabilities                                 -               26,274                       -                       -                       -                       -                       -                       -                       -                            -                       -                       -                       -               26,274
 Lease liability                         56,921               98,966               10,155                   639                       -               15,025               29,418                       -                       -                            -                 2,170                 4,993                       -             218,287
 Other payables                         48,251                 5,945               33,792                       -                       -                       -               55,760                       -                       -                          19             897,589                 7,942                (7,627)           1,041,669
 PIS/Cofins to be refunded to consumers                625,937                               -                                -                           -             625,937
 Provision for allocation of PIS and COFINS              1,912,748                                 1,912,748
 Provisions for litigation                       507,329             592,918               16,178                       -                   710                       -                 7,136                       -                 2,096                     7,638                   916             812,618               19,833           1,967,370
 EQUITY                   12,520,147          6,924,492             490,454             (10,899)               69,488               37,407          5,444,336             569,681             229,907                  515,026             367,979         21,760,819       (26,907,911)         22,010,932
 Attributable to controlling shareholders                   12,520,147          6,924,492             490,454             (10,899)               69,488               37,407          5,444,336             569,681             229,907                  515,026             367,979         21,760,819       (27,158,024)         21,760,819
 Capital                     6,242,757           5,372,206             220,966               35,503             425,662               16,685           5,156,932             409,509             223,913                  275,161             237,210         10,800,000        (18,616,510)         10,800,000
 Advance for Future Capital Increase                                 -                       -                       -                       -                       -               30,450                 1,000                       -                       -                            -                       -                       -              (31,450)                       -
 Capital reserves                                    -                                -        
 Equity valuation adjustments                        569,376               15,777                  (363)                 5,726                   137                      (1)                       -                       -                       -                            -                (1,113)             575,778            (589,539)             575,778
 Legal Reserves                       877,479             306,744               44,193                       -                       -                       -               47,654               46,488                   376                    24,970               22,794           1,512,687          (1,370,700)           1,512,687
 Profit retention reserve                     4,241,625             928,545             165,470                       -                       -                       -             437,119                       -                       -                  186,658               21,250           7,911,295          (5,980,668)           7,911,295
 Additional proposed dividends                                 -                       -                       -                       -                         -                       -                       -                       -                            -                       -                       -                       -                       -
 Accumulated profit                       588,910             301,220               60,188              (52,128)            (356,311)                (9,727)            (198,370)             113,684                 5,618                    28,237               87,838             961,059            (569,157)             961,059
 Attributable to noncontrolling interests                                 -                       -                       -                       -                       -                       -                       -                       -                       -                            -                       -                       -             250,113             250,113
 TOTAL              23,501,085    21,734,011      1,072,730          830,586          141,947            53,847      9,094,329          746,923          234,031              575,206      2,216,298    22,650,853  (28,844,766)    54,007,074

 

RESULTS | 2Q2343 
 

 

 

                             
                             
                            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

 

RESULTS | 2Q2344 
 

 

Exhibit III - ENERGY MARKET> DISTRIBUTION MARKET
                       
                       
Copel’s Total Market    Number of Customers / Agreements   Energy Sold (GWh)
  Jun-23 Jun-22 ∆%   2Q23 2Q22 Δ% 1H23 1H22 Δ%
                       
 Copel DIS     5,044,797  4,969,499            1.5          5,797       5,904         (1.8)    11,451    11,590        (1.2)
Captive Market       5,044,479    4,969,191            1.5           4,930        4,714           4.6     10,081     10,034          0.5
Concessionaries  and Licensees                   2                 2             -                  24            25          (2.5)           46           47         (2.6)
CCEE (Assigments MCSD EN)               316             284           11.3               49            53          (8.7)           96         105         (8.2)
CCEE (MVE)                 -                  22        (100.0)               -             175       (100.0)           -            348      (100.0)
CCEE (MCP) 2                 -                  -                -                794          937        (15.3)       1,228       1,057        16.2
 Copel GeT               386            290          33.1          3,953       4,257         (7.1)      8,514      8,752        (2.7)
CCEAR  (Copel DIS)                    3                 3             -                  29            30          (1.9)           62           61          1.9
CCEAR  (other concessionaries)               118             101           16.8             879          535         64.3       1,448       1,102        31.4
Free Customers                 -                  -                -                  -               -               -              -              -              -   
Bilateral Agreements (Copel Mercado Livre)               260             182           42.9           2,938        3,421        (14.1)       6,430       7,113         (9.6)
Bilateral Agreements 1                   5                 4           25.0               38            36           7.5         192         186          3.0
CCEE (MCP) 2                 -                  -                -                  69          236        (70.8)         382         290        31.7
 Wind Farms Complex               557            341          63.3          1,012          714         41.7      2,134      1,480        44.2
                  15                 6         150.0               29              8        262.5           51           16       218.8
CCEAR  (other concessionaries)               512             288           77.8             489          321         52.3       1,049         639        64.2
CER                 10               10             -                228          228            -            454         454           -   
Bilateral Agreements (Copel Mercado Livre)                   8                 5           60.0             148            64        131.3         270         143        88.5
Bilateral Agreements                 12               32          (62.5)             118            93         26.9         262         195        34.4
CCEE (MCP) 2                 -                  -                -                  -               -               -              49           33        48.5
 Copel Mercado Livre            1,719         1,678            2.4          5,304       5,992       (11.5)    11,198    12,156        (7.9)
Free Customers            1,585          1,470            7.8           2,921        2,840           2.8       5,848       5,762          1.5
Bilateral Agreements (Group Companies)                 16               10           60.0               68          177        (61.7)           68         274       (75.2)
Bilateral Agreements               118             198          (40.4)           2,219        2,964        (25.1)       5,039       6,044       (16.6)
CCEE (MCP) 2                 -                  -                -                  97            11        781.8         243           76       219.7
Total Copel    5,047,459  4,971,808            1.5        16,067     16,867         (4.7)    33,298    33,978        (2.0)
 Eliminations (operations with Group companies)                       
Total Consolidated Copel                16,067     16,867         (4.7)    33,298    33,978        (2.0)
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)
  Jun-23 Jun-22 ∆%   2Q23 2Q22 Δ% 1H23 1H22 Δ%
Residential    4,161,476  4,085,179            1.9          2,114       1,943           8.8      4,369      4,209          3.8
Industrial         69,454       70,583           (1.6)          3,143       3,139           0.1      6,092      6,084          0.1
Captive           68,260         69,535           (1.8)             499          536          (6.9)         973       1,052         (7.5)
Free            1,194          1,048           13.9           2,644        2,603           1.6       5,118       5,031          1.7
Commercial       435,017     426,450            2.0          1,677       1,543           8.7      3,374      3,248          3.9
Captive         433,450       425,101            2.0           1,108        1,043           6.2       2,276       2,250          1.2
Free            1,567          1,349           16.2             569          500         13.7       1,098         998        10.0
Rural       326,887     336,404          (2.8)             624          621           0.5      1,304      1,365        (4.5)
Captive         326,833       336,360           (2.8)             584          590          (1.1)       1,224       1,302         (6.0)
Free                 54               44           22.7               40            31         30.3           80           62        28.2
Others         54,472       53,028            2.7             626          604           3.8      1,243      1,223          1.6
Captive           54,460         53,016            2.7             625          602           3.8       1,239       1,220          1.6
Free                 12               12             -                    2              2           7.0             4             3          9.0
 Total Captive Market    5,044,479  4,969,191            1.5          4,930       4,714           4.6    10,081    10,034          0.5
 Total Free Market           2,827         2,453          15.2          3,254       3,135           3.8      6,300      6,095          3.4
Supply to Concessionaries                   7                7             -                238          240         (0.6)         460         470        (2.2)
Total Grid Market    5,047,313  4,971,651            1.5          8,423       8,089           4.1    16,841    16,599          1.5
Micro and Mini Distributed Energy Generation        277,977     159,362          74.4           (421)        (247)         70.8       (852)       (519)        64.0
Total Billed Market                  8,001       7,842           2.0    15,989    16,079        (0.6)

 

RESULTS | 2Q2345 
 

 

Exhibit III - ENERGY MARKET> ELECTRICITY PURCHASED AND CHARGES
             
            R$'000
Electricity Purchased for Resale 2Q23 2Q22 Δ% 1H23 1H22 Δ%
Purchase of energy in the regulated party - CCEAR        906,501      834,152 8.7%     1,831,966     1,704,349 7.5%
Itaipu Binacional        252,335      364,208 -30.7%        465,252        714,374 -34.9%
Câmara de Comercialização de Energia - CCEE        125,269        96,618 29.7%        224,815        166,567 35.0%
Micro and mini generators and customer repurchase        250,008      144,784 72.7%        499,177        324,265 53.9%
Proinfa         92,063      111,024 -17.1%        183,476        221,511 -17.2%
Bilateral Agreements        458,634      610,278 -24.8%        910,577     1,184,104 -23.1%
Fair value in the purchase and sale of energy                -            (4,441) -                -            17,393 -
(-) PIS/Pasep and Cofins       (207,218)     (238,214) -13.0%       (416,696)       (474,656) -12.2%
TOTAL   1,877,592  1,918,409 -2.1%   3,698,567   3,857,907 -4.1%
             
            R$'000
Charges of the main distribution and transmission grid  2Q23 2Q22 Δ% 1H23 1H22 Δ%
Itaipu transportation charges         39,256        34,729 13.0%         75,969         67,609 12.4%
System Service Charges - ESS           7,996        12,229 -34.6%         12,035        341,753 -
System usage charges        588,929      447,146 31.7%     1,172,073        882,746 32.8%
Charge reserve energy - EER        114,099        67,187 69.8%        252,754        129,466 95.2%
System usage charges - Provisions           9,336             515 1713.5%         11,525           1,517 -
(-) PIS / Pasep and Cofins taxes on charges for use of power grid        (76,890)       (58,365) 31.7%       (154,059)       (144,676) 6.5%
  TOTAL      682,725     503,440 35.6%   1,370,296   1,278,415 7.2%

 

RESULTS | 2Q2346 
 

 

Exhibit III - ENERGY MARKET> ENERGY BALANCE
           
          (average MW)
Energy Balance - Copel GET - Jun-23 2023 2024 2025 2026 2027
Own Resources GeT              2,125                  2,124              1,606             1,609                  1,588
GeT              1,501                  1,507              1,515             1,518                  1,497
GPS + Bela Vista + FDA                624                     617                  91                  91                       91
Own Resources SPP and Wind Farm                544                     544                544                544                     544
Purchases                  73                       15                    4                   -                          -   
TOTAL OWN RESOURCES + SOLD             2,742                2,683            2,154            2,153                2,132
TOTAL SOLD            2,448                1,990            1,666            1,305                1,140
Sales (Regulated)                879                     766                781                781                     781
Sales (Regulated) % 32% 29% 36% 36% 37%
Sales (Free Market)              1,569                  1,224                885                524                     359
Sales (Free Market) % 57% 46% 41% 24% 17%
Total Available 294 693 487 848 992
Total Available (%) 11% 25% 23% 40% 46%
Avarege price of energy sold (R$)       203.43          187.13      189.62      194.81          199.27
Reference: June/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 June/2023.

6 - The GPS CCGF RAG is not considered in the calculation of average prices.

7 - From 2025 disregards FDA.

 

RESULTS | 2Q2347 
 

 

Exhibit III - ENERGY MARKET> TARIFFS
         
Supply Tariff (R$/MWh) Amount Jun-23 Jun-22 Δ%
Average MW
Copel Geração e Transmissão 733 246.26 228.53 7.8%
Auction CCEAR 2011 - 2040 ( HPP Mauá) 91 283.09 263.40 7.5%
Auction CCEAR 2013 - 2042 (Cavernoso II) 7 305.81 285.16 7.2%
Auction - CCEAR 2015 - 2044 (HPP Colíder) 116 216.84 203.72 6.4%
Auction - CCAR 2018 - 2048 (HPP Baixo Iguaçu) 34 224.93 210.48 6.9%
Auction - CCAR 2009 - 2016 (HPP Salto Caxias)* 485 247.01    
Copel Distribuição        
Concession holders in the State of Paraná 13 265.11 241.56 9.7%
Total / Tariff Weighted Average Supply   246.42 228.53 7.8%
Contains PIS and COFINS. Net of ICMS.        
*Supply contract from May/2023.        
         
Purchase Tariff - Copel Distribuição (R$/MWh) Amount Jun-23 Jun-22 Δ%
Average MW
Itaipu 1                      513                   241.96                   308.59 -21.6%
Auction – CCEAR 2010 – H30                        66                   292.64                   266.63 9.8%
Auction – CCEAR 2010 – T15 2                        60                   193.39                   178.14 8.6%
Auction – CCEAR 2011 – H30                        54                   301.71                   274.90 9.8%
Auction – CCEAR 2011 – T15 2                        54                   247.77                   225.77 9.7%
Auction – CCEAR 2012 – T15 2                      108                   177.61                   166.82 6.5%
Auction – CCEAR 2016 – T20 2                        27                   221.18                   207.59 6.5%
Angra                        99                   339.88                   346.59 -1.9%
CCGF 3                      490                   135.00                   124.89 8.1%
Santo Antônio                      130                   187.24                   170.60 9.8%
Jirau                       216                   164.75                   150.11 9.8%
Others Auctions 4                      751                   209.83                   209.88 0.0%
Total /  Average Purchuse Tariff                    2,568                 205.32                 209.23 -1.9%
Contains PIS and COFINS        
1  Furnas 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)   Jun-23 Jun-22 Δ%
 
Industrial                       504.17 531.9 -5.2%
Residential                       528.18 529.08 -0.2%
Commercial                       594.03 628.52 -5.5%
Rural                       544.95 587.27 -7.2%
Other                       409.25 397.13 3.1%
Retail Tariff  supply average tariff                       579.01 586.14 -1.2%
Demand average tariff (R$/kW)                        29.62 29.02 2.1%
 Does not consider tariff flags, Pis/Pasep and net of ICMS.        

 

RESULTS | 2Q2348 
 

 

Exhibit III - ENERGY MARKET> WIND POWER PRICES
           
           
Wind Farms - Sold  Auction ¹ Price (R$)² Amount
MW average/year
Start of  Supply End of
Supply
São Bento Energia, Invest. e Part. S.A.          
GE Boa Vista S.A.  2º LFA
(08/26/2010)
                      295.40                            5.70 01.01.2013 12.31.2032
GE Farol S.A.                       286.79                            9.10
GE Olho D’Água S.A.                       286.79                         14.90
GE São Bento do Norte S.A.                       286.79                         14.00
Copel Brisa Potiguar S.A.          
Nova Asa Branca I Energias Renováveis S.A. 2º LFA
(08/26/2010)
                      289.86                         13.20 01.01.2013 12.31.2032
Nova Asa Branca II Energias Renováveis S.A.                       289.86                         12.80
Nova Asa Branca III Energias Renováveis S.A.                       289.86                         12.50
Nova Eurus IV Energias Renováveis S.A.                       289.86                         13.70
Santa Maria Energias Renováveis S.A. 4º LER
(08/18/2011)
                      204.27                         15.70 07.01.2014 06.30.2034
Santa Helena Energias Renováveis S.A.                       204.27                         16.00
Ventos de Santo Uriel S.A.                       202.69                            9.00
Cutia          
UEE Cutia S.A. 6º LER
(10/31/2014)
                      240.28                            9.60 10.01.2017 09.30.2037
UEE Esperança do Nordeste S.A.                       240.28                            9.10
UEE Guajiru S.A.                       240.28                            8.30
UEE Jangada S.A.                       240.28                         10.30
UEE Maria Helena S.A.                       240.28                         12.00
UEE Paraíso dos Ventos do Nordeste S.A.                       240.28                         10.60
UEE Potiguar S.A.                       240.28                         11.30
Bento Miguel          
CGE São Bento do Norte I S.A. 20ª LEN
(11/28/2014)
                      227.60                            9.70 01.01.2019 12.31.2038
CGE São Bento do Norte II S.A.                       227.60                         10.00
CGE São Bento do Norte III S.A.                       227.60                            9.60
CGE São Miguel I S.A.                       227.60                            8.70
CGE São Miguel II S.A.                       227.60                            8.40
CGE São Miguel III S.A.                       227.60                            8.40
Vilas          
Vila Ceará I (Antiga Vila Paraíba IV) 28ª LEN
(08/31/2018)
                      122.38                            8.20 01.01.2024 12.31.2043
Vila Maranhão I                       122.38                            8.30
Vila Maranhão II                        122.38                            8.30
Vila Maranhão III (Antiga Vila Paraíba III)                       122.38                            8.20
Vila Mato Grosso (Antiga Vila Alagoas III) 29ª LEN
(06/28/2019)
                      102.09                            3.30 01.01.2023 12.31.2042
Jandaira          
Jandaira I 30ª LEN
(10/18/2019)
                      124.85                            1.60 01.01.2025 12.31.2044
Jandaira II                       124.85                            4.10
Jandaira III                       124.85                            4.40
Jandaira IV                       124.85                            4.30
Aventura          
Aventura II 26º LEN
(20/12/2017)
                      131.98                         11.70 01.01.2023 12.31.2042
Aventura III                       131.98                         12.80
Aventura IV                       131.98                         14.10
Aventura V                       131.98                         15.00
Santa Rosa & Mundo Novo          
Santa Rosa & Mundo Novo I 26º LEN
(20/12/2017)
                      134.70                         16.50 01.01.2023 12.31.2042
Santa Rosa & Mundo Novo II                       134.70                         17.00
Santa Rosa & Mundo Novo III                       134.70                         18.00
Santa Rosa & Mundo Novo IV                       134.70                            7.50
Santa Rosa & Mundo Novo V                       134.70                            8.10
Voltália3          
Carnaúbas 04ª LER
(08/18/2011)
                      198.14                         13.10 07.01.2014 06.30.2034
Reduto                       198.14                         13.90
Santo Cristo                       198.14                         14.80
São João                        198.14                         14.30
¹LFA - Alternative Sources Auction/LER - Reserve Energy Auction/LEN - New Energy Auction.          
² Price updated by IPCA until Jun/2023 (Reference Jul/23). Source: CCEE          
3 Values presented refer to 100% of the Complex. Copel has a 49% stake in the project.          

 

RESULTS | 2Q2349 
 

 

Exhibit III - ENERGY MARKET> ENERGY FLOW
                        GWh
Energy Flow COPEL DIS COPEL GET
+ FDA + BELA VISTA
WIND POWER COPEL COM ELIMINATIONS CONSOLIDATED
2Q23 2Q22 2Q23 2Q22 2Q23 2Q22 2Q23 2Q22 2Q23 2Q22 2Q23 2Q22
 Own Generation      3,628 5,459 703 437         4,331 5,896
 Purchased energy  5,874 6,266 397 273                      -                        -   5,305 5,992 3,212 3,700 8,364 8,831
 Copel Mercado Livre      68 177         68 177                       -                         -  
 Companies of the group  58 38         3,086 3,485 3,144 3,523                       -                         -  
 Itaipu  1,187 1,314                               -         1,187 1,314
 Auction – CCEAR  3,199 3,044                               -         3,199 3,044
 CCEE (MCP)                        -                         -   296 63                           -   12     296 75
 Angra  217 231                 217 231
 CCGF  1,092 1,436                 1,092 1,436
 Proinfa  103 105                 103 105
 Other (1)  18 98                             -   2,209 2,495     2,227 2,593
 Elejor              10                       -       10                       -  
 Dona Francisca      33 33             33 33
 MRE Receipt                                           -                        -  
 Avaiable  5,874 6,266 4,025 5,732 703 437 5,305 5,992 3,212 3,700 12,695 14,727
 Captive Market  4,930 4,714                 4,930 4,714
 Concessionaires (2)  24 25                 24 25
 CCEE concessionaire supply (3)      38 36             38 36
 CCEE (MCSD EN Assignments) (4)  49 53                 49 53
 CCEE (MVE) (5)                        -   175                                       -   175
 CCEE (MCP) (6)  794 937 69 236 -63 -39 97 11     897 1,145
 Free Customers                     -                          -       2,921 2,840     2,921 2,840
 Bilateral Agreements                            -                         -   118 93 2,219 2,964     2,337 3,057
 Auction – CCEAR (7)      879 535 489 321         1,368 856
 MRE assignment (8)      72 1,474             72 1,474
 CER (9)          228 228         228 228
 Copel Mercado Livre      2,938 3,421 148 64     3,086 3,485                       -                         -  
 Companies of the group      29 30 29 8 68 177 126 215                       -                         -  
 Losses and Differences (10)  77 361     -246 -238         -169 124
                         

 

RESULTS | 2Q2350 
 

 

 

Energy Flow COPEL DIS COPEL GET
+ FDA + BELA VISTA
WIND POWER COPEL COM ELIMINATIONS CONSOLIDATED
1H23 1H22 1H23 1H22 1H23 1H22 1H23 1H22 1H23 1H22 1H23 1H22
 Own Generation                       -                        -   9,126 8,530 1,635 929                      -                        -                        -                        -   10,761 9,459
 Purchased energy  12,011 12,594 444 1,953 106 108 11,198 12,157 6,987 7,607 16,772 19,205
 Copel Mercado Livre                        -                         -   68 274 106                       -                         -                         -   174 274                       -                         -  
 Companies of the group  113 77                       -                         -                         -                         -   6,700 7,256 6,813 7,333                       -                         -  
 Itaipu  2,361 2,614                       -                         -                         -                         -                         -                         -                         -                         -   2,361 2,614
 Auction – CCEAR  6,557 6,124                       -                         -                         -                         -                         -                         -                         -                         -   6,557 6,124
 CCEE (MCP)                        -                         -   296 63                       -                         -                         -   12                       -                         -   296 75
 Angra  432 460                       -                         -                         -                         -                         -                         -                         -                         -   432 460
 CCGF  2,308 2,920                       -                         -                         -                         -                         -                         -                         -                         -   2,308 2,920
 Proinfa  204 204                       -                         -                         -                         -                         -                         -                         -                         -   204 204
 Other (1)  36 195                       -                         -                         -   108 4,478 4,889                       -                         -   4,514 5,192
 Elejor                        -                         -                         -                         -                         -                         -   20                       -                         -                         -   20                       -  
 Dona Francisca                        -                         -   66 66                       -                         -                         -                         -                         -                         -   66 66
 MRE Receipt                        -                         -   14 1,550                       -                         -                         -                         -                         -                         -   14 1,550
 Avaiable  12,011 12,594 9,570 10,483 1,741 1,037 11,198 12,157 6,987 7,607 27,533 28,664
 Captive Market  10,080 10,033                       -                         -                         -                         -                         -                         -                         -                         -   10,080 10,033
 Concessionaires (2)  46 48                       -                         -                         -                         -                         -                         -                         -                         -   46 48
 CCEE concessionaire supply (3)                        -                         -   85 78                       -                         -                         -                         -                         -                         -   85 78
 CCEE (MCSD EN Assignments) (4)  97 105                       -                         -                         -                         -                         -                         -                         -                         -   97 105
 CCEE (MVE) (5)                        -   348                       -                         -                         -                         -                         -                         -                         -                         -                         -   348
 CCEE (MCP) (6)  1,229 1,057 382 292 49 33 243 77                       -                         -   1,903 1,459
 Free Customers                        -                         -                         -                         -                         -                         -   5,848 5,762                       -                         -   5,848 5,762
 Bilateral Agreements                        -                         -   106 108 262 195 4,933 6,044                       -                         -   5,301 6,347
 Auction – CCEAR (7)                        -                         -   1,448 1,102 1,049 639                       -                         -                         -                         -   2,497 1,741
 MRE assignment (8)                        -                         -   1,057 1,729                       -                         -                         -                         -                         -                         -   1,057 1,729
 CER (9)                        -                         -                         -                         -   454 454                       -                         -                         -                         -   454 454
 Copel Mercado Livre                        -                         -   6,430 7,113 270 143                       -                         -   6,700 7,256                       -                         -  
 Companies of the group                        -                         -   62 61 51 16 174 274 287 351                       -                         -  
 Losses and Differences (10)  559 1,002                      -                        -   -394 -443                       -                         -                         -                         -   165 560
                         
(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 of  Mini 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).                    

 

 

 

RESULTS | 2Q2351 
 

 

 

 

 

 

Exhibit III - ENERGY MARKET> ENERGY FLOW
ENERGY FLOW CONSOLIDATED 2Q23 ENERGY FLOW CONSOLIDATED 1H23
   

 

 

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.                        

 

 

RESULTS | 2Q2352 
 

 

Exhibit IV - OPERATIONAL DATA>  INDICATORS SUMMARY
             
MANAGEMENT            
Copel Staff List 2018 2019 2020 2021 2022 Jun-23
Geração e Transmissão 1,660 1,620 1,533 1,523 1,487 1,485
Distribuição 5,364 4,964 4,641 4,430 4,257 4,234
Telecomunicações 478 412 355 0 0 0
Holding 75 61 96 169 84 81
Comercialização 34 38 42 44 47 42
Serviços                              -                              -   -   217   -     -  
TOTAL  7,611 7,095 6,667 6,383 5,875 5,842
             
Cotrolated Staff List 2018 2019 2020 2021 2022 Jun-23
Compagás 159 148 142 133 132 130
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)
  Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
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   Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
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   1,049.2
Substation (amount)   43  
Interest Amount   Proporcional APR (R$ million)
Transmission Lines (km)   5,980   512.5
Substation (amount)   8  
TOTAL TL 9,685   1,561.7
Substation 51  
             
DISTRIBUTION            
Distribution lines (km) 209,665     Captive customers 5,044,479  
Substations 389     Customers by distribution employee 1,191  
Installed power substations (MVA) 11,644     DEC (in hundredths of an hour and minute)  7.90  
Municipalities served 395     FEC (number of outages) 5.41  
Locations served 1,068          
             
MERCADO LIVRE            
Number of contracts 1,719          
Energy sold (GWh) 5,304          

 

RESULTS | 2Q2353 
 

 

Exhibit IV - OPERATIONAL DATA>  GENERATION
         
COPEL GET        
  Installed
Capacity (MW)
Assured Power
(Average MW)
Generation 1H23
(GWh)*
Concession Expires
Hydroelectric Power Plants 4,868.5 2,067.9 8,802.3  
Large hydroelectric power plant (HPP) 4,772.0 2,006.8 8,564.3  
Gov. Bento Munhoz da Rocha Netto (Foz do Areia)(5) 1,676.0 575.3 2,527.3 12.21.2024
Gov. Ney Aminthas de B. Braga (Segredo)(5) 1,260.0 558.3 2,386.3 09.25.2032
Gov. José Richa (Salto Caxias)(5)  1,240.0 575.4 2,340.2 03.20.2033
Gov. Parigot de Souza (1)(5) 260.0 103.6 455.0 01.03.2053
           - Regime de Cotas (70%) 182.0 72.5 318.5
           - Copel GeT(30%) 78.0 31.1 136.5
Colíder(5) 300.0 178.1 760.6 01.30.2046
Guaricana(5)   36.0 16.1 94.9 07.21.2028
Small hydroelectric power station (SHP) 86.9 55.9 219.4  
Bela Vista(2) 29.8 18.6 61.9 01.02.2041
Cavernoso  (5) 1.3 1.0 0.5 06.23.2033
Cavernoso II(5) 19.0 10.6 42.7 12.06.2050
Chaminé (5) 18.0 11.6 50.7 08.02.2028
Apucaraninha (5) 10.0 6.7 33.6 01.27.2027
Derivação do Rio Jordão (5) 6.5 5.9 22.6 06.21.2032
São Jorge (5) 2.3 1.5 7.3 07.24.2026
hydroelectric power plant (HPP) 9.6 5.2 18.6  
Marumbi  4.8 2.4 11.3 (6)
Chopim I  2.0 1.5 0.0 (3)
Melissa  1.0 0.6 2.7 (3)
Salto do Vau  0.9 0.6 2.9 (3)
Pitangui  0.9 0.1 1.6 (3)
Thermal Power Plant 20.0 17.7 22.8  
Figueira  20.0 17.7 22.8 03.27.2019
Wind Power Plants 1,130.2 561.3 1,737.0  
Eólica de Palmas (4) 2.5 0.4 0.8 09.29.2029
São Bento Energia, Invest. e Part. S.A. 94.0 38.1 115.2  
GE Boa Vista S.A.  14.0 5.2 13.3 04.28.2046
GE Farol S.A. 20.0 8.8 24.6 04.20.2046
GE Olho D’Água S.A. 30.0 12.8 40.2 06.01.2046
GE São Bento do Norte S.A. 30.0 11.3 37.1 05.19.2046
Copel Brisa Potiguar S.A. 183.6 89.4 244.5  
Nova Asa Branca I Energias Renováveis S.A. 27.0 12.1 33.8 04.25.2046
Nova Asa Branca II Energias Renováveis S.A. 27.0 11.9 33.7 05.31.2046
Nova Asa Branca III Energias Renováveis S.A. 27.0 12.3 29.9 05.31.2046
Nova Eurus IV Energias Renováveis S.A. 27.0 12.4 35.9 04.27.2046
Santa Maria Energias Renováveis S.A. 29.7 15.7 42.7 05.08.2047
Santa Helena Energias Renováveis S.A. 29.7 16.0 43.7 04.09.2047
Ventos de Santo Uriel S.A. 16.2 9.0 24.7 04.09.2047
Complexo Eólico Cutia 180.6 71.4 239.8  
UEE Cutia S.A. 23.1 9.6 32.9 01.05.2042
UEE Esperança do Nordeste S.A. 27.3 9.1 27.8 05.11.2050
UEE Guajiru S.A. 21.0 8.3 25.9 01.05.2042
UEE Jangada S.A. 27.3 10.3 39.8 01.05.2042
UEE Maria Helena S.A. 27.3 12.0 38.8 01.05.2042
UEE Paraíso dos Ventos do Nordeste S.A. 27.3 10.6 37.6 05.11.2050
UEE Potiguar S.A. 27.3 11.5 37.0 05.11.2050
Complexo Eólico Bento Miguel 132.3 58.7 170.6  
CGE São Bento do Norte I S.A. 23.1 10.1 31.8 08.04.2050
CGE São Bento do Norte II S.A. 23.1 10.8 35.2 08.04.2050
CGE São Bento do Norte III S.A. 23.1 10.2 28.5 08.04.2050
CGE São Miguel I S.A. 21.0 9.3 25.9 08.04.2050
CGE São Miguel II S.A. 21.0 9.1 24.4 08.04.2050
CGE São Miguel III S.A. 21.0 9.2 24.8 08.04.2050
Complexo Eólico Vilas (8) 186.7 98.6 285.8  
Vila Ceará I (Antiga Vila Paraíba IV) 32.0 17.8 48.4 01.14.2054
Vila Maranhão I 32.0 17.8 51.9 01.11.2054
Vila Maranhão II  32.0 17.8 53.6 01.14.2054
Vila Maranhão III (Antiga Vila Paraíba III) 32.0 16.6 48.0 01.14.2054
Vila Mato Grosso (Antiga Vila Alagoas III) 58.9 28.6 83.9 12.06.2054
Complexo Jandaira 90.1 46.9 153.5  
Jandaira I 10.4 5.6 20.2 04.02.2055
Jandaira II 24.3 12.3 43.0 04.02.2055
Jandaira III 27.7 14.8 42.0 04.02.2055
Jandaira IV 27.7 14.2 48.2 04.02.2055
Aventura 9 105.0 65.0 218.8  
Aventura II 21.0 13.1 43.5 06.05.2053
Aventura III 25.2 15.5 51.7 06.11.2053
Aventura IV 29.4 18.5 62.9 06.05.2053
Aventura V 29.4 17.9 60.9 06.05.2053
Santa Rosa e Mundo Novo 9 155.4 92.8 307.9  
Santa Rosa e  Mundo Novo I 33.6 17.3 54.2 06.04.2053
Santa Rosa e  Mundo Novo II 29.4 17.2 64.4 06.04.2053
Santa Rosa e  Mundo Novo III 33.6 21.5 72.4 06.04.2053
Santa Rosa e  Mundo Novo IV 33.6 21.0 71.1 06.01.2053
Santa Rosa e  Mundo Novo V 25.2 15.8 46.0 06.01.2053
TOTAL  6,018.7 2,646.9 10,562.1  
(1) RAG of R$160.9 million, updated by Aneel's Resolution No. 3,225, of July 18, 2023.
(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.

 

 

 

RESULTS | 2Q2354 
 

 

Exhibit IV - OPERATIONAL DATA >  GENERATION
             
INTEREST            
Enterprise Partners Installed
Capacity (MW)
Assured Power 1
(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 05.10.2040
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)   29.1 20.4 10.4 7.3  
SHP Arturo Andreoli 2
(Foz do Chopim)
COPEL GeT - 35,77%
Silea Participações - 64,23%
29.1 20.4 10.4 7.3 02.14.2034
hydroelectric power plant (HPP)   6.1 4.9 4.3 3.4  
SHP Santa Clara I  
(Elejor)
COPEL - 70%
Paineira Participações - 30%
3.6 2.8 2.5 2.0 (2)
SHP Fundão I  
(Elejor)
COPEL - 70%
Paineira Participações - 30%
2.5 2.1 1.7 1.5 (2)
Thermal Power Plant                         484.2               267.0                      393.1               216.8  
TPP Araucária 3
(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 (4)
 Solar                             2.3                     -                             1.1                      -     
Solar Paraná 5         
  COPEL - 49%
2.3                      -    1.1                      -    09.15.2046
TOTAL    1,706.2 910.9 948.0 509.7  
1 Assured power updated by Ordinance No. 709/2022 of: HPP Mauá, Santa Clara, Fundão and Dona Francisca, effective from January/2023. 
2  Elejor requested the reclassification of its Small Hydroelectric Power Plants - (SHPs) Fundão I and Santa Clara I to Hydroelectric Generating Centers (CGHs), as amended by Art. 8 of Law 9074/1995. This was formalized through ANEEL Authorizing Resolutions 14,744 and 14,745 of 06/20/2023, with the plants exempted from concession, having only registration with ANEEL.
3  Since 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 a  Assured power of 267 MW.
4 The Concession Expires of the wind farm concessions are respectively: Carnaúbas (04.09.2047), Reduto (04.16.2047), Santo Cristo (04.18.2047), São João (03.26.2047).

5 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.

 

 

RESULTS | 2Q2355 
 

 

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 12,440 661.3 01.01.2043
Copel GeT 075/20014 TL Bateias - Jaguariaiva 138 - - 16.8 08.17.2031
Copel GeT 006/2008 TL Bateias - Pilarzinho 32 - - 3.6 03.17.2038
Copel GeT 027/2009 TL Foz - Cascavel Oeste 117 - - 16.0 11.19.2039
Copel GeT 010/2010 TL Araraquara II — Taubaté 334 - - 43.6 10.06.2040
Copel GeT 015/2010 SE Cerquilho III - 1 300 7.0 10.06.2040
Copel GeT 022/2012 TL Foz do Chopim - Salto Osório
LT Londrina - Figueira
102 - - 7.7 08.27.2042
Copel GeT 002/2013 TL Assis — Paraguaçu Paulista II 83 1 150 12.2 02.25.2043
Copel GeT 005/2014 TL Bateias - Curitiba Norte 31 1 300 12.9 01.29.2044
Copel GeT 021/2014 TL Foz do Chopim - Realeza 52 1 300 13.0 09.05.2044
Copel GeT 022/2014 TL Assis – Londrina 122 - - 27.1 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 4 900 154.8 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 19.0 01.12.2042
Marumbi
Copel GeT - 100%
008/2012 TL Curitiba - Curitiba Leste 29 1 672 27.3 05.10.2042
Uirapuru Transmissora
Copel GeT - 100%
002/20056 TL Ivaiporã - Londrina 122 - - 26.9 03.04.2035
Subtotal Copel GeT 7     3,705 43 15,362 1,049.2  
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 16.4 05.10.2042
Integração Maranhense
Copel GeT - 49%
Elecnor - 51%
011/2012 TL Açailandia - Miranda II 365 - - 24.6 05.10.2042
Matrinchã
Copel GeT - 49%
State Grid - 51%
012/2012 TL Paranaíta - Ribeirãozinho 2,033 4 800 133.7 05.10.2042
Guaraciaba
Copel GeT - 49%
State Grid - 51%
013/2012 TL Ribeirãozinho - Marimbondo 930 1 - 69.0 05.10.2042
Paranaíba
Copel GeT - 24,5%
Furnas - 24,5%
State Grid - 51%
007/2012 TL Barreiras II - Pirapora II 967 - - 44.5 05.02.2043
Cantareira
Copel GeT - 49%
Elecnor - 51%
19/2014 TL Estreito - Fernão Dias 656 - - 68.0 09.05.2044
Mata de Santa Genebra
Copel GeT - 50,1%
Furnas - 49,9%
001/14 TL Araraquara II - Bateias 887 1 3,600 156.3 05.14.2044
Subtotal SPCs 8     5,980 8 5,100 512.5  
Total     9,685 51 20,462 1,561.7  

1 Proportional to Copel's interest in the project. Values referring to the 2023/2024 cycle, effective from July 1, 2023, according to REH 3.216/2023 - Technical Note No. 39/2023 – STR/ANEEL, of June 30, 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 2023-2024 cycle, excluding the RBSE, according to REH 3,216/2023, is R$ 146.1 million. This amount refers to additional RAP for reinforcements and improvements, in effect when REH 3,216/2023 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.

 

 

RESULTS | 2Q2356 
 

 

Exhibit IV - OPERATIONAL DATA >  DISTRIBUTION
             
OPERATIONAL DATA            
             
Number of Consumers Locations served Cities served Voltage Number of Substations MVA Km of lines
5,047,313 1,068 395 13,8 kV - -                              112,103
34,5 kV 236 1,667                                90,083
69 kV 36 2,477                                      767
138 kV 117 7,495                                  6,712
        389 11,644 209,665
             
Consumer-to-employee ratio DIS 2018 2019 2020 2021 2022 Jun-23

Captive Consumers 
4,637,804 4,713,240 4,835,852 4,926,608 5,011,555 5,044,479
Copel Dis employees 5,364 4,964 4,641 4,430 4,257 4,234
Consum/Emp 865 949 1,042 1,112 1,177 1,191
             
QUALITY OF SUPPLY            
             
  Year 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 7.90 5.41      
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)
Jun-19 6.05% 5.91% 4.70% 4.38% 8.09% 7.95%
Jun-20 6.05% 6.04% 4.70% 2.17% 8.18% 7.03%
Jun-21 6.05% 5.93% 4.70% 4.34% 8.08% 7.92%
Jun-22 5.79% 5.73% 4.47% 4.54% 7.65% 7.68%
Jun-23 5.79% 5.65% 4.47% 4.55% 7.57% 7.61%
(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

 

RESULTS | 2Q2357