6-K 1 elp20050328_6k.htm COPEL ANNOUNCES 2004 RESULTS Provided By MZ Data Products
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of March, 2005

Commission File Number 1-14668
 

 
COMPANHIA PARANAENSE DE ENERGIA
(Exact name of registrant as specified in its charter)
 

Energy Company of Paraná
(Translation of Registrant's name into English)
 

Rua Coronel Dulcídio, 800
80420-170 Curitiba, Paraná
Federative Republic of Brazil
(5541) 322-3535
(Address of principal executive offices)
 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 

Form 20-F ___X___ Form 40-F _______

 Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.  

Yes _______ No ___X____


FOR IMMEDIATE RELEASE

COPEL ANNOUNCES 2004 RESULTS

Curitiba, Brazil, March 24, 2005 – Companhia Paranaense de Energia - COPEL (NYSE: ELP / LATIBEX: XCOP / BOVESPA: CPLE3, CPLE5, CPLE6), company that generates, transmits, and distributes electric power to the State of Paraná, today announced its operating results for 2004. All figures included in this report are in Reais (R$) and were prepared in accordance with Brazilian GAAP (corporate law).

HIGHLIGHTS

  • Net Operating Revenue: R$ 3,925.8 million - a 26.9% increase compared to 2003.

  • Operating Income: R$ 600.2 million – a 99.2% increase compared to 2003.

  • Net Income: In 2004, COPEL’s net income reached R$ 374.1 million (R$ 1.3672 per thousand shares). This result was 118.6% higher than the result posted in the previous year.

  • Increase of 1.4% in total power consumption throughout direct distribution area in 2004.

  • EBITDA (income before interest, taxes, depreciation and amortization): R$ 910.2 million in 2004 (a 108.1% growth in comparison to 2003).

  • Shareholders’ Equity return: 7.86% p.a.

  • Shareholders’ Equity Indebtedness: 35.65 %.

  • In 2004, COPEL consolidated in its balance sheet Compagas’ statements. In order to maintain the comparison base, 2003 financial statements were reclassified.


Copel Investor Relations Department
ri@copel.com

Ricardo Portugal Alves Solange Maueler Gomide
(55)(41) 331-4311 (55) (41) 331-4359

www.copel.com


Companhia Paranaense de Energia – COPEL
2004 Results

4Q04 KEY EVENTS

- Market expansion: Total power consumption throughout COPEL’s direct distribution area grew by 1.4% in 2004. Residential, commercial, and rural consumer segments grew by 1.9%, 5.6%, and 5.6%, respectively. The good performance of the commercial segment is due to the modernization of the sector and to the opening of new businesses. The number of commercial customers billed in December 2004 was 3.5% greater than that of December 2003. The growth in the rural segment is due mainly to the increase in exports of agricultural, livestock, and agro-industrial products, which resulted in higher income for the producers, enabling them to invest in electric machinery. Industrial consumption throughout COPEL’s concession area dropped by 1.4% compared to 2003 on account of some unregulated (free) industrial customers having ceased to be COPEL’s clients. Had it not been for these customers, the industrial segment would have recorded a growth of 8.5%, and total power consumption throughout COPEL’s concession area would have increased by 5.5%.

- Overdue customers: The rate adjustment discount afforded to electricity bills paid when due has caused a significant drop in the level of delinqency. In June 2003, overdue bills accounted for R$ 187.0 million, or 5.4% of the Company’s 12-month gross revenues. In December 2003, this figure had dropped to 2.6% of the 12-month gross revenues, or R$ 114.0 million, and in September 2004, it reached R$ 118,8 million (or 2.7% of gross revenues). At the end of 2004, the rate of overdue bills was further reduced to 2.3% of gross revenues (or R$ 106.8 million). To calculate the levels of overdue bills, the amounts overdue for 15 to 360 days are divided by the 12-month gross revenues.

- UEG Araucária: On August 14th 2003, COPEL filed a lawsuit against UEG Araucária (“Ação Cautelar de Produção Antecipada de Provas”), which is currently at its final stage: the court-ordered expert investigation has already been concluded, and the resulting report shall soon be submitted to court. Under this lawsuit COPEL aims to gather proof in advance to demonstrate the current technical impossibility of operating the facility in a continuous, safe, and permanent manner. The preliminary arbitration hearing before the Chamber of International Trade in Paris, scheduled for February 22nd 2004, was postponed, after its opening, to April 15th 2004. At that time, COPEL expressly reinforced its refusal to accept arbitration, pointing out to the fact that a Brazilian court had judged to be null and void the clause providing for arbitration in the disputed contract, which led to the procedures in Paris. In July 2004, another hearing took place in Paris, and COPEL again restated its position. On December 6th 2004, the Arbitration Court ruled by majority vote that it had jurisdiction over the issues at hand, but assured that it would not consider administrative decisions already taken by the National Electric Energy Agency (ANEEL), such as the refusal to ratify the agreement between UEG Araucária and COPEL. This ruling, however, will not influence or change the decisions of the Brazilian courts regarding the same matter. Even though COPEL will not recognize the jurisdiction of the Arbitration Court over this matter, it will continue to defend its interests before it, to prevent that the proceedings go on in absentia. By May 15th 2005, the Company shall submit a statement justifying its counterclaims against UEG Araucária and listing the pieces of evidence it intends to submit before the Arbitration Court. In early 2005, a committee was assembled with representatives of COPEL, Petrobrás, and El Paso in order to negotiate a final deal regarding the issues of UEG Araucária.

- Centrais Elétricas do Rio Jordão S.A. (Elejor): On December 18th 2003, COPEL signed a stock purchase agreement with Triunfo Participações to acquire their 30% interest in Elejor, thus increasing the Company’s stake from 40% to 70% of the power plant’s common shares. According to the agreement, this transaction would be effective upon approval by ANEEL, by the Council for Economic Law (CADE), and by the House of Representatives of the State of Paraná. On July 28th 2004, ANEEL issued Resolution 302, approving the increase in COPEL’s stake in Elejor. The State House of Representatives approved the deal under Law no. 14,501, dated September 14th 2004, as did CADE, at ordinary session no. 330 on September 15th 2004. Thus, on October 8th 2004, the transfer of Elejor’s common stock from Triunfo Participações to COPEL was concluded.

- COPEL’s Fiftieth Anniversary: In celebration of its fiftieth anniversary, which occurred on October 26th, 2004, COPEL – besides other ceremonies held in Paraná -- rang the opening bell at the New York Stock Exchange on November 22nd.

- Electricity Auction: COPEL participated in the 1st auction of existing electricity, which took place on December 12th 2004. The results are shown below.

  2005-2012 2006-2013 2007-2014
  MW av R$/MW MW av R$/MW MW av R$/MW
COPEL GERAÇÃO (sold) 980 57.50 368 67.62 81 75.44
COPEL DISTRIBUIÇÃO (bought) 992 57.51 402 67.33 - -

- Reduction in the Rate Discount: As of February 1st 2005, the average discount afforded to customers who pay their bills when due was set at 8.2% off the rates approved under ANEEL Resolution no. 146/2004, thus resulting in an average rate increase of 5%.

- Debentures: In February 2005, COPEL successfully renegotiated the second series of the second issue of debentures in the amount of R$ 100 million yielding the DI rate plus 1.5% per annum. Before this renegotiation, the DI rate was 1.75%. In March 2005, the Company filed with CVM (the Brazilian Securities and Exchange Commission) a request for registration of a R$ 1 billion Debenture Program. The first series will amount to R$ 400 million, which will be used to pay back US$ 150 million in Eurobonds issued in 1997.

- CRC Agreement: Under the 4th amendment to the CRC Agreement, signed on January 21st 2005, COPEL and the State Government renegotiated the outstanding CRC account balance of R$ 1.197million, which shall now be paid in 244 installments recalculated under the “Price” amortization schedule, starting on January 30th 2005. The renegotiated amount includes, in addition to future installments, the overdue installments, restated according to the IGP-DI inflation index plus interest rate of 1% per month. The remaining clauses of the original agreement will continue in effect. The Government of Paraná has been paying the renegotiated installments when due according to the 4th amendment to the agreement.

- Compagas: In the fourth quarter, COPEL consolidated COMPAGAS financial statements due to its 51% interest in the company. To ensure data comparability, COPEL reclassified its 2003 financial statements.

FINANCIAL AND OPERATING PERFORMANCE

Market Expansion
In 2004, total power consumption through direct distribution reached 17,669 GWh, up by 1.4% versus the volume recorded in 2003. Taking into consideration free consumers outside the State of Paraná, total consumption reached 18,736 GWh. This consumption growth reflects, mainly, the increase in the commercial and rural segments, both recording a 5.6% variation.

The good performance of the commercial segment is mainly due to its modernization and to the implementation of new commercial businesses in the State. The number of commercial consumers grew by 3.5%, totaling 9,083 new connections during the period.

Rural segment growth is mainly due to increased exports of agricultural and agribusiness products, which increased rural producer’s income and as a consequence the acquisition of electrical equipment. Rural segment consumers grew by 1.7%, corresponding to 5,606 new connections in 2004.

Industrial consumption at Copel’s concession area dropped 1.4% compared with the same period of the previous year, because some major unregulated (free) consumers dropped from Copel’s consumer base. Excluding such consumers from the comparison base, industrial segment would have increased by 8.5%, and the total power consumption at Copel’s concession area would have increased by 5.5%. The number of industrial consumers grew by 2.0% compared to the previous year.

The residential segment increased by 1.9% compared with the same period of the previous year. In 2004, 66,772 new consumers were added to our consumer base.

In December 2004, Copel’s total number of consumers amounted to 3,180,070, up by 2.7% compared to December 2003, corresponding to 84,583 new consumers (not considering COPEL’s consumers outside the State of Paraná).

Consumption by Segment

        In GWh

Segment 2004  2003  Var.
%

Residential 4,467  4,382  1.9 
Industrial 7,130  7,233  (1.4)
Commercial 3,024  2,864  5.6 
Rural 1,320  1,250  5.6 
Other 1,728  1,688  2.3 
Subtotal 17,669  17,417  1.4 
Free consumers outside the State of Paraná (Industrial) 1,067  1,365  (21.8)

Total 18,736  18,782  (0.2)


Revenues
Net operating revenues in 2004 reached R$ 3,925.8 million, up 26.9% compared to R$ 3,094.3 million recorded in 2003. This increase reflects, mainly, the reduction in the discount granted to consumers in full performance of payments. The amounts paid by those consumers were adjusted by 15%, on average, on 01/01/2004 and 9% on 06/24/2004; higher supply revenues due to greater power sales via bilateral contracts, especially with Celesc; and the increase in revenues for the use of transmission network following the transmission tariff adjustment approved by ANEEL Resolution 307, as of June 30, 2003, and ANEEL 71, as of June 30, 2004, besides the incorporation of new assets to the base transmission network and the re evaluation of the use of distribution tariff (TUSD) during the Tariff Revision Process.

The “Piped Gas Distribution” section relates to revenues coming from Compagas’ gas distribution.


Gross Revenues

        (R$ thousand)

Revenues 2004  2003  Change (%)

Residential 1,651,363  1,365,309  21.0 
Industrial 1,456,340  1,172,135  24.2 
Commercial 912,171  724,652  25.9 
Rural 210,550  166,748  26.3 
Other segments 375,045  307,629  21.9 
Total Retail 4,605,469  3,736,473  23.3 
Supply 445,856  334,157  33.4 
Use of Transmission Lines 209,766  112,118  87.1 
Telecom 41,434  32,212  28.6 
Piped gas distribution 161,227  140,279  14.9 
Other 80,573  64,984  24.0 

Total 5,544,325  4,420,223  25.4 


Revenue Deductions
Pursuant to the Federal Laws # 10,637 and 10,833 the calculation base for PIS and COFINS changed and rates were increased. Due to these changes, there was an increase in PIS expenses from December 2002 to December 2004 and in COFINS expenses from February 2004 to December 2004. ANEEL, through directive release # 302/2005-SFF/ANEEL, acknowledges the Company’s indemnity rights over any additional costs related to PIS and COFINS, defining that concession companies should appraise the financial impact resulting from the changes in PIS and COFINS criteria until the end of the fiscal year and recognize the amount on the accounting book. Based on such dispositions the Company recorded R$ 80.4 million, in accordance with the criteria established by ANEEL, as Long-Term Current Assets, which was offset by lower PIS and COFINS expenses. The Company estimates that the recorded amount will be recovered in the form of tariff as from July 2005, considering that the update criteria and the recovery term are still subject to ANEEL’s definition.

        (R$ thousand)

Revenue Deductions 2004  2003  Change

ICMS 1,175,935  951,723  23.6 
Cofins/Pasep 240,623  198,561  21.2 
RGR 63,249  68,000  (7.0)
Other 138,744  107,641  28.9 


Operating Expenses
In 2004, total operating expenses reached R$ 3,324.5 million, versus R$ 2,953.2 million recorded in 2003. The main reasons for this variation were:

  • The drop of 11.6% in the “energy purchased for resale” line, because of the reduction in the amount accounted from CIEN, due to the renegotiation of agreements and the “Real” appreciation versus the US dollar, as well as “CVA” amortization in the amount of R$ 30.7 million. The main amounts recorded are the following: R$ 439.5 million from ITAIPU, R$ 322.0 million from CIEN, R$ 44.1 million from Dona Francisca and R$ 68.2 million from Itiquira.

  • The increase in “use and transmission grid” is mainly due to tariff readjustments confirmed by ANEEL Resolution 307, of June 30, 2003 and by ANEEL Resolution 71, of June 30, 2004 and also to the accounting of R$ 35.6 million from CVA recovery.

  • The 13.9% increase in “personnel” line, chiefly due to pay rises from collective labor agreement in October 2003 (10%), March 2004 (5.5%) and October 2004 (6.5%), and hiring of new employees.

  • The increase in “pension plan and other benefits” line was due to expenses arising from retirement benefits (CVM Deliberation 371/2000). Besides the estimated actuarial amount, Copel is accounting R$ 37.2 million in 2004 as deficit recorded in the previous year.

  • As a result of the consolidation of Compagas, the “raw material and supply for electric power production” line reflects the amount of purchased gas and other raw material payable to third-parties, as well as the accounting of the “take or pay” clause from the gas purchase contract for UEG Araucária signed with Compagas. The total amount of natural gas purchased for UEG Araucária, in 2004, was R$ 236.2 million.

  • The “natural gas purchased for resale and gas operation input” line refers to the total natural gas purchased by Compagas from Petrobras.

  • Increase in “regulatory charges”, under which the following items were booked: Fuel Consumption Account - CCC (R$ 189.3 million), financial compensation for the utilization of water resources (R$ 56.0 million), Energy Development Account - CDE (R$ 104.4 million) and ANEEL’s Electric Power Services Oversight Fee among other services (R$ 8.7 million). In 2004 R$ 9.7 million from CVA were amortized at CCC, and R$17.9 million at CDE.

  • The increase in “other operations expenses” mainly due to the inversion of ICMS to be compensated – Kandir Law. The State government confirmed, in favor of Copel Distribution, the right of immediate ICMS credit, in the original amount of R$ 167.5 million, highlighted at COPEL’s permanent assets acquisition, which had been discounted from ICMS collection in a forty eight-month period, updated by the Conversion and Update Factor – FCA. From September 2002 until May 2004, 21 installments were discounted, totaling R$ 80.6 million. Due to the refusal of such right to COPEL from the State Government, the company made the accounting inversion of such tax, originating an ICMS debt regarding the 21 installments paid until then. Such expense was paid through the compensation of part of the amount received from the Paraná State Government, regarding the CRC account, resulting in an R$ 107.7 million operation expense.


        (R$ thousand)

Operating Expenses 2004  2003  Chg. (%) 

Energy purchased for resale 963,883  1,090,392  (11.6)
Use of transmission grid 289,606  219,893  31.7 
Electric power transportation 21,547  17,710  21.7 
Personnel 458,267  402,454  13.9 
Pension plan and other benefits 137,566  106,551  29.1 
Material 54,462  43,827  24.3 
Raw material and supply for electric power production 83,212  52,867  57.4 
Natural gas purchased for resale and gas operation input 207,948  200,153  3.9 
Third-party services 192,615  170,688  12.8 
Depreciation and amortization 308,910  296,232  4.3 
Regulatory charges 358,489  218,780  63.9 
Other expenses 247,966  133,700  85.5 

Total 3,324,471  2,953,247  12.6 


EBITDA
Earnings before interest, taxes, depreciation and amortization - EBITDA reached, in 2004, R$ 910.2 million, up by 108.1% in comparison to the amount recorded in the previous year (R$ 437.3 million).

Financial Results
The financial income increased by 27.6% in 2004, mainly due to higher interest income, fees and monetary variation in the period due to the stronger variation in IGP-M index used to readjust the amounts under CRC transferred to the Paraná State Government, of 7.7% in 2003 and 12.1% in 2004.

Financial expenses increased by 129.8%, mainly due to a lower impact of the “Real” appreciation against the US dollar in the year. Other factors that contributed to this increase were the increase of arrears charges, mainly regarding natural gas purchase for UEG Araucária (R$ 81.5 million), and the appropriation of charges from derivative operations in the amount of R$ 90.9 million.

Operating Result
COPEL’s operating result in 2004 totaled R$ 600.2 million, up by 99.2% over the amount recorded in 2003.

Non-Operating Result
The non-operating result recorded in the period was mainly a reflection of the net effect of the deactivation/sale of goods and rights registered under permanent assets.

Net Income
In 2004, COPEL recorded net income of R$ 374.1 million, 118.6% above the amount recorded in the previous year. This result was influenced, primarily, by the reduction in the discount granted to consumers in full performance of payments (increases of average 15%, in average passed on to consumers on January 1st, 2004, and of average 9% on June 24th, 2004).

COPEL’s Board of Directors has deliberated the amount of R$ 96.1 million for paying interest on own capital, as dividends, to shareholders, which will be submitted to the Annual Shareholders’ Meeting to be held in April 2005.

Balance Sheet and Capex (Assets)
On 12.31.2004, COPEL’s total assets amounted to R$ 9,879.3 million.

COPEL’s Capex program amounted to R$ 441.5 million in 2004, of which R$ 18.3 million were allocated to power generation projects, R$ 88.6 million to transmission projects, R$ 233.8 million to distribution works, R$ 43.3 million to telecom, R$ 20.2 million to gas plumbing (Compagas) and R$ 37.3 million to minority stock interests.

Balance Sheet (Liabilities)
As of December 31, 2004, COPEL’s total debt amounted to R$ 1,831.3 million, representing a debt / shareholders’ equity ratio of 35.7%.

COPEL’s shareholders’ equity ended 2004 at R$ 5,136.3 million, representing a 5.7% increase over 2003, and equivalent to R$ 18.77 per thousand shares.

Debt Profile

        (R$ thousand)

Foreign Currency Short Term Long Term  Total 

Eurobonus 404,738  404,738 
BID 30,328  146,371  176,699 
National Treasury 13,997  135,932  149,929 
Eletrobrás 72  80 
Banco do Brasil S/A 7,100  25,666  32,766 

Total 456,171  308,041  764,212 

          

Local Currency Short Term Long Term  Total 

Eletrobrás 46,349  355,812  402,161 
BNDES 11,674  37,835  49,509 
Debentures 156,620  457,407  614,027 
Other 202  1,180  1,382 

Total 214,845  852,234  1,067,079 

          

TOTAL 671,016  1,160,275  1,831,291 


ADDITIONAL INFORMATION

Main Operational and Financial Highlights

As of December 31, 2004

Generation  
Number of power plants: 18 (17 hydro plants and 1 thermal plant)
Total installed capacity: 4,550 MW
Number of automated power plants: 10
Number of step up substations: 12
Number of automated step up substations: 10
Transforming capacity: 5,004 MVA
   
Transmission  
Transmission lines: 6,996 km
Number of substations: 125
Number of automated substations: 125
Transforming capacity: 15,086 MVA
   
Distribution  
Distribution lines: 165,576 km
Number of substations: 227
Number of automated substations: 176
Transforming capacity: 1,467 MVA
Served localities: 1,112
Served cities: 393
Number of consumers: 3,180,070
DEC (outage duration by consumers): 14:02 hours
FEC (outage frequency by consumers): 14.18 outages
   
Telecom  
OPGW optical cables: 4,534 km
Self-sustained optical cables: 2,473 km
Served cities: 145
Number of consumers: 211
   
Administration  
Number of employees: 6,749
Consumer/distribution branch employee: 659
   
Financial  
Book value per 1,000 shares: R$ 18.77
EBITDA: R$ 910.2 million
Liquidity (current ratio): 0.73

Average Tariffs as of December 2004 and 2003.

        (R$/MWh)

Tariffs Dec. 2004 Dec. 2003

Retail 187.08  152.79  22.4 
Initial Supply Contracts 75.00  65.42  14.6 
Itaipu (purchase)* 85.12  90.45  (5.9)

(*) Furnas tariff included


Retail Tariffs

        (R$/MWh)

Tariffs Dec. 2004 Dec. 2003

Residential 262.12  224.57  16.7 
Industrial 139.74  103.84  34.6 
Commercial 221.31  187.02  18.3 
Rural 157.84  131.52  20.0 
Other 164.60  134.77  22.1 
Total 187.08  152.79  22.4 


Energy Flow

  (GWh)

Source Jan –Dec 2004

Own Generation 19,121 
Garanteed energy 17,222 
MRE 1,899 
Purchased Energy 10,414 
Itaipu 4,609 
Ande 382 
Cien 3,514 
Selfproducers and independent producers 1,909 

Total Available Power 29,535 

State Demand 18,153 
Retail 17,669 
Wholesale 484 
Free Consumers 1,067 
Initial Supply Contracts and Bilateral Contract 4,204 
    
Power Exchange 4,101 
Losses 2,010 


Main bilateral contracts: Elektro (980 GWh) and Celesc (2,635 GWh).

Shareholder Structure (millions of shares)

As of December 31, 2004


Millions of Shares
SHAREHOLDERS ON  PREFERRED "A" PREFERRED "B" TOTAL 
STATE OF PARANÁ 85,028  58.6  85,028  31.1 
ELETROBRÁS 1,531  1.1  1,531  0.6 
BNDESPAR 38,299  26.4  27,936  21.8  66,235  24.2 
FREE FLOAT 19,564  13.5  123  30.4  100,130  78.1  119,817  43.8 
No Brasil 16,805  11.6  123  30.4  60,179  46.9  77,107  28.2 
ADS's 2,759  1.9  39,951  31.2  42,710  15.6 
OTHER 609  0.4  281  69.6  154  0.1  1,044  0.3 
TOTAL 145,031  100.0  404  100.0  128,220  100.0  273,655  100.0 

FINANCIAL STATEMENTS - COPEL

COMPANHIA PARANAENSE DE ENERGIA
CNPJ 76.483.817/0001-20
Public Company - CVM 1431-1
www.copel.com copel@copel.com

SUMMARIZED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2004 and 2003
Translation from the original in Portuguese (amounts expressed in thousands of Brazilian Reais)



Assets

  03/31/2004 06/30/2004 09/30/2004 12/31/2004 12/31/2003
 
Current
Cash in hand 345,337  363,888  468,706  519,236  362,699 
Customers and distributors 737,474  763,045  888,739  846,144  705,192 
Allowance for doubtfull accounts (51,522) (67,687) (84,951) (85,965) (51,646)
Third-parties services, net 2,047  3,587  2,749  2,823  878 
Dividends receivable 9,440  1,851  787  2,886  6,758 
Services in progress 4,467  4,345  4,698  5,621  4,238 
CRC transferred to State Government 112,353  140,503  169,283  29,459  123,885 
Taxes and social contributions paid in advance 82,415  99,017  71,817  49,269  77,126 
Material and supplies 23,867  28,015  27,177  30,632  27,216 
Account for compensation of "Portion A" 109,408  171,832  183,681  197,162  59,463 
Other 47,987  45,804  44,536  35,810  104,884 
 
  1,423,273  1,554,200  1,777,222  1,633,077  1,420,693 
 
Long-term assets
Customers and distributors 70,765  64,548  60,698  56,921  73,207 
CRC transferred to State Government 932,700  963,579  985,858  1,167,945  912,441 
Taxes and social contributions paid in advance 635,561  622,610  624,502  528,685  655,664 
Judicial Deposits 121,809  125,979  131,982  146,662  112,385 
Intercompany receivables 79,536  134,562  185,513  250,402  55,054 
Account for compensation of "Portion A" 182,347  196,381  164,420  111,246  178,390 
Other 72,445  73,854  46,442  128,342  126,382 
 
  2,095,163  2,181,513  2,199,415  2,390,203  2,113,523 
 
Permanent
Investments 455,383  461,526  476,187  456,707  425,547 
Property, plant and equipment
In service 5,464,844  5,462,372  5,449,780  5,530,383  5,574,945 
Construction in progress 466,111  459,941  459,940  594,230  483,246 
( - ) Special liabilities (683,448) (696,009) (706,948) (725,448) (677,523)
 
  5,247,507  5,226,304  5,202,772  5,399,165  5,380,668 
Deferred 129  260 
  5,702,890  5,687,830  5,678,959  5,856,001  5,806,475 
 
Total 9,221,326  9,423,543  9,655,596  9,879,281  9,340,691 


*

Compagas’ figures were consolidated only in the last quarter of 2004.


 



Liabilities and Shareholders' equity

  03/31/2004 06/30/2004 09/30/2004 12/31/2004 12/31/2003
 
Current
Loans and financing 117,214  575,965  543,396  514,396  114,665 
Debentures 106,242  124,331  135,877  156,620  157,859 
Suppliers 523,321  646,777  713,094  767,501  403,630 
Taxes and social contributions 252,282  274,960  319,851  295,613  321,615 
Interest on own capital 38,725  12,682  12,672  91,352  46,287 
Accrued payroll costs 73,639  69,297  81,501  84,427  72,241 
Pension plan and other post-retirement benefits 90,037  91,765  93,706  124,783  92,173 
Regulatory charges 71,101  72,606  77,729  64,135  50,113 
Swap operations 124,629 
Customers and other 30,092  23,836  24,419  24,481  31,109 
 
  1,302,653  1,892,219  2,002,245  2,247,937  1,289,692 
 
Long-term liabilities
Loans and financing 1,165,382  736,021  681,096  702,868  1,229,730 
Debentures 417,956  434,469  448,605  457,407  506,761 
Suppliers 264,663  256,176  248,412  240,663  272,889 
Pension plan and other post-retirement benefits 570,191  570,620  570,248  540,587  566,306 
Swap operations 42,005  25,678  78,636  33,724 
Gas not used 53,715 
Taxes and social contributions 100,643  68,961  60,725  78,408  84,967 
Intercompany receibables 5,812 
Provision for contingencies 408,304  406,829  408,095  428,762  408,304 
Regulatory charges 1,588  1,588  1,588  1,588  1,588 
 
  2,970,732  2,500,342  2,497,405  2,450,283  3,163,796 
 
Minority Interest 44,744  28,973 
 
Shareholders' equity
Capital stock 2,900,000  3,480,000  3,480,000  3,480,000  2,900,000 
Capital reserves 817,293  817,293  817,293  817,293  817,293 
Income reserves 1,230,648  733,689  858,653  839,024  1,140,937 
 
  4,947,941  5,030,982  5,155,946  5,136,317  4,858,230 
 
Total 9,221,326  9,423,543  9,655,596  9,879,281  9,340,691 


*

Compagas’ figures were consolidated only in the last quarter of 2004


 



INCOME STATEMENT
Acumulado

  1Q2004 2Q2004 3Q2004 4Q2004 12/31/2004 12/31/2003
Operating revenues
Electricity sales to final customers 1,102,278  1,094,169  1,218,980  1,190,042  4,605,469  3,736,473 
Electricity sales to distributors 104,426  100,406  115,837  125,187  445,856  334,157 
Use of transmission plant 43,560  41,989  61,705  62,512  209,766  112,118 
Telecom revenues 9,500  9,767  9,795  12,372  41,434  32,212 
Piped gas distribution 161,227  161,227  140,279 
Other revenues 15,206  17,079  15,235  33,053  80,573  64,984 
  1,274,970  1,263,410  1,421,552  1,584,393  5,544,325  4,420,223 
 
Deductions from operating revenues (395,394) (393,737) (436,796) (392,624) (1,618,551) (1,325,925)
 
Net operating revenues 879,576  869,673  984,756  1,191,769  3,925,774  3,094,298 
 
Operating expenses
Electricity purchase for resale (231,267) (255,561) (233,679) (243,376) (963,883) (1,090,392)
Charges for the use of transmission grid (51,937) (54,168) (87,165) (96,336) (289,606) (219,893)
Transport of electricity capacity (4,165) (889) (9,400) (7,093) (21,547) (17,710)
Payroll (96,349) (106,412) (107,804) (147,702) (458,267) (402,454)
Pension plan (34,132) (34,184) (34,241) (35,009) (137,566) (106,551)
Material (11,332) (11,763) (14,613) (16,754) (54,462) (43,827)
Raw material and supply for electric power production (78,246) (46,855) (59,779) 101,668  (83,212) (52,867)
Natural gas purchased for resale and gas operation input (207,948) (207,948) (200,153)
Third-party services (44,534) (44,076) (49,259) (54,746) (192,615) (170,688)
Depreciation and amortization (75,606) (75,717) (76,216) (81,371) (308,910) (296,232)
Regulatory charges (80,789) (65,834) (106,422) (105,444) (358,489) (218,780)
Other expenses (9,737) (28,372) (29,481) (180,376) (247,966) (133,700)
  (718,094) (723,831) (808,059) (1,074,487) (3,324,471) (2,953,247)
 
Result of operations 161,482  145,842  176,697  117,282  601,303  141,051 
 
Equity Investment 7,018  7,115  7,713  (20,161) 1,685  16,734 
 
Financial income (expenses)
Financial income 76,992  108,817  90,622  139,482  415,913  325,823 
Financial expenses (103,461) (131,120) (78,709) (105,429) (418,719) (182,247)
  (26,469) (22,303) 11,913  34,053  (2,806) 143,576 
 
Operating income (expenses) 142,031  130,654  196,323  131,174  600,182  301,361 
 
Non-operating income (expenses) (880) (586) (3,027) (1,865) (6,358) (20,530)
 
Income (loss) before income tax 141,151  130,068  193,296  129,309  593,824  280,831 
 
Income tax and Social contribution
Income tax (37,790) (34,301) (50,141) (25,644) (147,876) (69,735)
Social contribution (13,650) (12,726) (18,191) (5,990) (50,557) (25,551)
  (51,440) (47,027) (68,332) (31,634) (198,433) (95,286)
 
Net income (loss) before minority interest         395,391  185,545 
 
Minority Interest         (21,243) (14,408)
 
Net income (loss) 89,711  83,041  124,964  76,432  374,148  171,137 


*

Compagas’ figures were consolidated only in the last quarter of 2004.



FINANCIAL STATEMENTS - SUBSIDIARIES

COMPANHIA PARANAENSE DE ENERGIA
CNPJ 76.483.817/0001-20
Public Company - CVM 1431-1
www.copel.com copel@copel.com


SUMMARIZED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2004 and 2003
Translation from the original in Portuguese (amounts expressed in thousands of Brazilian Reais)


Assets GER  TRA  DIS 
  2004  2004  2004 

 
Current
Cash in hand 360,440  73,105  61,698 
Customers and distributors 235,251  42,938  693,504 
Third-parties services, net 1,970  95  241 
Services in progress 880  3,044  406 
CRC transferred to State Government 29,459 
Taxes and social contributions paid in advance 34,850  9,088  64,552 
Material and supplies 14  9,485  18,162 
Account for compensation of "Portion A" 197,162 
Other 11,666  4,037  13,600 
  645,071  141,792  1,078,784 
 
Long-term assets
Customers and distributors 26,692  29,342 
CRC transferred to State Government 1,167,945 
Taxes and social contributions paid in advance 49,352  36,769  288,582 
Judicial Deposits 5,162  12,899  45,003 
Intercompany receivables 519,096  80,448 
Account for compensation of "Portion A" 111,246 
Other 3,929  24,874  97,792 
  604,231  154,990  1,739,910 
 
Permanent
Investments 4,150  2,257  404 
Property, plant and equipment 3,002,469  1,002,694  1,813,562 
( - ) Special liabilities (7,140) (718,308)
  3,006,619  997,811  1,095,658 
 
Total 4,255,921  1,294,593  3,914,352 



Liabilities and Shareholders' equity GER  TRA  DIS 
  2004  2004  2004 

 
Current
Loans and financing 467,320  18,407  22,375 
Debentures 156,620 
Suppliers 527,915  6,075  466,185 
Taxes and social contributions 8,739  28,236  203,474 
Interest on own capital 130,254  132,434 
Accrued payroll costs 14,464  13,242  50,975 
Pension plan and other post-retirement benefits 24,478  24,136  70,601 
Regulatory charges 15,297  1,806  47,018 
Swap operations 124,629 
Customers and other 816  657  19,468 
  1,313,912  224,993  1,036,716 
 
Long-term liabilities
Loans and financing 427,992  105,744  131,296 
Debentures 457,407 
Suppliers 889  239,774 
Pension plan and other post-retirement benefits 104,073  92,833  322,562 
Taxes and social contributions 6,521  64,933 
Intercompany receibables 171,388 
Provision for contingencies 38,523  29,307  120,133 
Regulatory charges 1,588 
  573,065  234,405  1,507,493 
 
Shareholders' equity
Capital stock 2,338,932  751,989  1,607,168 
Income reserves 30,012  83,206 
Acumulated Losses (237,025)
  2,368,944  835,195  1,370,143 
 
Total 4,255,921  1,294,593  3,914,351 


 


INCOME STATEMENT GER  TRA  DIS 
  2004  2004  2004 

Operating revenues
Electricity sales to final customers 37,319  4,571,013 
Electricity sales to distributors 972,042  174,962 
Use of transmission plant 367,291  80,526 
Other revenues 15,715  2,273  63,439 
Deductions from operating revenues (88,113) (22,104) (1,459,364)
Net operating revenues 936,963  347,460  3,430,576 
Operating expenses
Electricity purchase for resale (75,727) (1,589,304)
Charges for the use of transmission grid (59,606) (489,597)
Payroll and Pension plan (95,327) (96,601) (365,143)
Material (6,420) (5,309) (41,206)
Raw material and supply for electric power production (248,496)
Third-party services (45,310) (12,961) (153,804)
Depreciation and amortization (101,311) (36,546) (142,275)
Regulatory charges (63,579) (922) (293,827)
Other expenses (7,877) (6,904) (223,960)
  (703,653) (159,243) (3,299,116)
Result of operations 233,310  188,217  131,460 
Resultado Financeiro, inclusive Variação Cambial
Financial income 40,849  8,881  347,402 
Financial expenses (235,006) (11,029) (141,326)
  (194,157) (2,148) 206,076 
Operating income (expenses) 39,153  186,069  337,536 
Non-operating income (expenses) 456  (744) (6,291)
Income (loss) before income tax 39,609  185,325  331,245 
Income tax and Social contribution (12,186) (37,781) (124,253)
Net income (loss) 27,423  147,544  206,992 



Assets TELECOM  PAR  COM 
  2004  2004  2004 

 
Current
Cash in hand 193  316  20,204 
Customers and distributors 391,322 
Third-parties services, net 3,406 
Receivable dividends 7,753 
Services in progress 231 
Taxes and social contributions paid in advance 3,240  788 
Material and supplies 2,609  363 
Other 411  80  2,279 
  9,859  9,168  414,170 
 
Long-term assets
Customers and distributors 886 
Taxes and social contributions paid in advance 11,772  6,068  2,487 
Judicial Deposits 234 
Intercompany receivables 216,926 
Other 1,694  52 
  12,006  224,688  3,425 
 
Permanent
Investments 491,802 
Property, plant and equipment 185,364  198  120,325 
(-) Deferred 129 
  185,364  492,000  120,456 
 
Total 207,229  725,856  538,051 



Liabilities and Shareholders' equity TELECOM  PAR  COM 
  2004  2004  2004 

 
Current
Loans and financing 6,295 
Suppliers 1,945  35  371,493 
Taxes and social contributions 1,102  460  10,807 
Interest on own capital 916  38,029  10,296 
Accrued payroll costs 4,310  736  620 
Pension plan and other post-retirement benefits 5,409  142 
Regulatory charges 14 
Customers and other 25  1,791  1,712 
  13,721  41,193  401,223 
 
Long-term liabilities
Loans and financing 37,835 
Pension plan and other post-retirement benefits 19,742  654  723 
Taxes and social contributions 6,955 
Intercompany receibables 64,109  309,763 
Provision for contingencies 682 
Gas not used
  84,533  310,417  45,513 
 
Shareholders' equity
Capital stock 120,650  330,718  39,648 
Capital reserves 701 
Income reserves 107  43,528  51,667 
Acumulated Losses (12,483)
  108,975  374,246  91,315 
 
Total 207,229  725,856  538,051 


 


INCOME STATEMENT TELECOM  PAR  COM 
  2004  2004  2004 

Operating revenues
Telecom revenues 69,963 
Piped gas distribution 326,511 
Other revenues 163 
Deductions from operating revenues (10,238) (38,733)
Net operating revenues 59,727  287,941 
Operating expenses
Payroll and Pension plan (26,046) (4,004) (4,429)
Material (1,286) (10) (201)
Natural gas purchased for resale and gas operation input (207,948)
Third-party services (5,739) (446) (2,576)
Depreciation and amortization (24,252) (44) (4,482)
Regulatory charges (162)
Other expenses (3,182) 14  (1,555)
  (60,667) (4,490) (221,191)
Result of operations (940) (4,490) 66,750 
Equity Investment 23,151 
Financial income (expenses)
Financial income 1,133  21,471  3,033 
Financial expenses (636) (1,572) (7,506)
  497  19,899  (4,473)
Operating income (expenses) (443) 38,560  62,277 
Non-operating income (expenses) (158) 399 
Income (loss) before income tax (601) 38,959  62,283 
Income tax and Social contribution (427) 242  (18,930)
Net income (loss) (1,028) 39,201  43,353 


Statements contained in this press release may contain information which is forward-looking and reflects 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 principal operating and financing strategies and capital expenditure plans, the factors or trends affecting 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.

 


 

 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: March 28, 2005

 
COMPANHIA PARANAENSE DE ENERGIA – COPEL
By:
/S/  Rubens Ghilardi

 
Rubens Ghilardi
CEO and Principal Financial Officer
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.